Teknova Reports Third Quarter 2025 Financial Results
Teknova (Nasdaq: TKNO) reported Q3 2025 revenue of $10.5M, a 9% increase versus Q3 2024, marking five consecutive quarters of year‑over‑year revenue growth. Lab Essentials sales rose 16% to $8.3M while Clinical Solutions fell 13% to $1.7M. Gross profit was $3.2M and gross margin improved to 30.7% (versus 0.9% in Q3 2024, adjusted 29.8%). Net loss narrowed to $4.3M (‑$0.08/share). Adjusted EBITDA improved to ‑$1.6M and Free Cash Outflow was $2.4M for the quarter. Cash and short‑term investments were $22.1M with borrowings of $13.2M. The company reaffirmed 2025 revenue guidance of $39–42M and Free Cash Outflow $12M.
Teknova (Nasdaq: TKNO) ha riportato un ricavo nel Q3 2025 di 10,5 milioni di dollari, in aumento del 9% rispetto al Q3 2024, segnando cinque trimestri consecutivi di crescita anno su anno. Lab Essentials vendite sono aumentate del 16% a 8,3 milioni di dollari, mentre Clinical Solutions è diminuita del 13% a 1,7 milioni. Il profitto lordo è stato di 3,2 milioni di dollari e il margine lordo è migliorato a 30,7% (rispetto a 0,9% in Q3 2024, rettificato 29,8%). La perdita netta si è ridotta a 4,3 milioni di dollari (-0,08/azione). L'EBITDA rettificato è migliorato a -1,6 milioni e il flusso di cassa libero è stato di -2,4 milioni per il trimestre. La cassa e gli investimenti a breve termine erano 22,1 milioni di dollari con oneri di borrowing di 13,2 milioni. L'azienda ha riconfermato la guidance di ricavi per il 2025 di 39–42M di dollari e un flusso di cassa libero -12M.
Teknova (Nasdaq: TKNO) reportó ingresos del tercer trimestre de 2025 de 10,5 millones de dólares, un aumento del 9% frente al T3 2024, marcando cinco trimestres consecutivos de crecimiento de ingresos año tras año. Las ventas de Lab Essentials aumentaron un 16% hasta 8,3 millones de dólares, mientras que Clinical Solutions cayó un 13% a 1,7 millones. La utilidad bruta fue de 3,2 millones y el margen bruto mejoró a 30,7% (frente al 0,9% del T3 2024, ajustado 29,8%). La pérdida neta se redujo a 4,3 millones de dólares (-0,08 por acción). El EBITDA ajustado mejoró a -1,6 millones y el flujo de caja libre fue de -2,4 millones para el trimestre. La caja y las inversiones a corto plazo sumaron 22,1 millones, con préstamos pendientes de 13,2 millones. La compañía reafirmó la guía de ingresos para 2025 de 39–42M de dólares y flujo de caja libre de -12M.
Technova (나스닥: TKNO) 는 2025년 3분기 매출이 1,050만 달러로 2024년 3분기 대비 9% 증가했으며, 연간 매출 성장세가 5분기 연속으로 기록되었습니다. Lab Essentials 매출은 16% 증가해 830만 달러, 반면 Clinical Solutions 매출은 13% 감소해 170만 달러였습니다. 매출총이익은 320만 달러였고 총이익률은 30.7%로 개선되었습니다 (2024년 3분기 0.9%, 조정 29.8%). 순손실은 430만 달러(-0.08$/주식)으로 축소되었습니다. 조정 EBITDA는 -160만 달러로 개선되었고 이번 분기 자유현금흐름은 -240만 달러였습니다. 현금 및 단기투자는 2210만 달러였고 차입금은 1320만 달러였습니다. 회사는 2025년 매출 가이던스를 3900만–4200만 달러로 재확인했고 자유현금흐름은 -1200만 달러였습니다.
Teknova (Nasdaq : TKNO) a enregistré un chiffre d’affaires du Q3 2025 de 10,5 millions de dollars, en hausse de 9% par rapport au Q3 2024, marquant cinq trimestres consécutifs de croissance du chiffre d’affaires d’une année sur l’autre. Les ventes de Lab Essentials ont augmenté de 16% pour atteindre 8,3 millions de dollars, tandis que Clinical Solutions a diminué de 13% à 1,7 million. Le bénéfice brut s’est élevé à 3,2 millions de dollars et la marge brute s’est améliorée à 30,7% (contre 0,9% au Q3 2024, ajusté 29,8%). La perte nette s’est réduite à -4,3 millions (-0,08 dollar par action). L’EBITDA ajusté s’est amélioré à -1,6 million et le flux de trésorerie disponible était -2,4 millions pour le trimestre. La trésorerie et les investissements à court terme s’élevaient à 22,1 millions de dollars et les emprunts à 13,2 millions. L’entreprise a réaffirmé ses prévisions de chiffre d’affaires pour 2025 de 39–42M de dollars et le flux de trésorerie libre de -12M.
Teknova (Nasdaq: TKNO) meldete im dritten Quartal 2025 einen Umsatz von 10,5 Mio. USD, ein Anstieg um 9% gegenüber Q3 2024, was fünf aufeinanderfolgende Quartale mit Umsatzwachstum im Jahresvergleich markiert. Der Umsatz von Lab Essentials stieg um 16% auf 8,3 Mio. USD, während Clinical Solutions um 13% auf 1,7 Mio. USD zurückging. Der Bruttogewinn betrug 3,2 Mio. USD und die Bruttomarge verbesserte sich auf 30,7% (gegenüber 0,9% in Q3 2024, angepasst 29,8%). Der Nettoverlust schmol auf -4,3 Mio. USD (-0,08 USD/Aktie). Das bereinigte EBITDA verbesserte sich auf -1,6 Mio. USD und der freie Cashflow lag bei -2,4 Mio. USD für das Quartal. Barmittel und kurzfristige Investitionen betrugen 22,1 Mio. USD mit Verbindlichkeiten von 13,2 Mio. USD. Das Unternehmen bestätigte die Umsatzprognose für 2025 von 39–42 Mio. USD und einen freien Cashflow von -12 Mio. USD.
Teknova (ناسداك: TKNO) أعلنت عن إيرادات الربع الثالث من عام 2025 بلغت 10.5 مليون دولار، بزيادة قدرها 9% مقارنة بالربع الثالث 2024، وهو ما يمثل خمس أرباع متتالية من النمو في الإيرادات على أساس سنوي. ارتفعت مبيعات Lab Essentials بنسبة 16% لتصل إلى 8.3 مليون دولار بينما انخفضت Clinical Solutions بنسبة 13% إلى 1.7 مليون دولار. بلغ الربح الإجمالي 3.2 مليون دولار وتحسّن الهامش الإجمالي إلى 30.7% (مقابل 0.9% في Q3 2024، معدل معدّل 29.8%). تقلّص صافي الخسارة إلى -4.3 مليون دولار (-0.08 دولار/سهم). تحسن EBITDA المعدّل إلى -1.6 مليون دولار وتدفق النقد الحر كان -2.4 مليون دولار لهذا الربع. بلغت السيولة النقدية والاستثمارات قصيرة الأجل 22.1 مليون دولار مع ديون بنحو 13.2 مليون دولار. أكّدت الشركة توجيه الإيرادات لعام 2025 بالغة 39–42 مليون دولار وتدفق النقد الحر -12 مليون دولار.
- Total revenue +9% to $10.5M in Q3 2025
- Lab Essentials revenue +16% to $8.3M
- Gross margin improved to 30.7%
- Adjusted EBITDA improved to ‑$1.6M (Q3 2024: ‑$5.0M)
- Reiterated 2025 revenue guidance of $39–42M
- Cash and short‑term investments of $22.1M
- Net loss of $4.3M in Q3 2025 (‑$0.08/share)
- Clinical Solutions revenue down 13% to $1.7M
- Total borrowings of $13.2M
- Free Cash Outflow remains negative at $2.4M for Q3 and guided under $12M for 2025
Insights
Teknova shows steady revenue growth, improved margins, smaller loss, and affirms fiscal 2025 guidance.
Third quarter results show operational momentum: total revenue of
Key dependencies and risks remain clear: sustained top‑line strength depends on continued growth in Lab Essentials to offset weaker Clinical Solutions sales, and cash runway hinges on maintaining Free Cash Outflow under
Third quarter 2025 total revenue was
Achieves five consecutive quarters of year-over-year revenue growth
Company reaffirms 2025 revenue guidance of
HOLLISTER, Calif., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Alpha Teknova, Inc. (“Teknova” or the “Company”) (Nasdaq: TKNO), a leading producer of critical reagents for the discovery, development, and commercialization of novel therapies, vaccines, and molecular diagnostics, today announced financial results for the third quarter ended September 30, 2025.
“We had a strong third quarter, our fifth consecutive quarter of year-over-year revenue growth, despite a very challenging funding backdrop for small- to mid-size biotech companies,” said Stephen Gunstream, President and Chief Executive Officer at Teknova. “Notwithstanding those challenges, the number of our Clinical Solutions customers continues to rise. We believe that our relationships with those customers, paired with our diverse Lab Essentials product portfolio and customer base, position us for long-term, sustainable, above-market growth.”
Matt Lowell, Teknova’s Chief Financial Officer, added, “Compared to 2024, we delivered
Corporate and Financial Updates
- Third quarter 2025 total revenue of
$10.5 million , up9% from the third quarter 2024 - Revenue was up year-over-year for each of the past five consecutive quarters
- Total cash and short-term investments were
$22.1 million and total borrowings were$13.2 million at the end of the third quarter 2025
Revenue for the Third Quarter 2025
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| (Dollars in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Lab Essentials | $ | 8,308 | $ | 7,161 | $ | 24,217 | $ | 22,065 | ||||||||
| Clinical Solutions | 1,706 | 1,964 | 4,928 | 5,247 | ||||||||||||
| Other | 440 | 451 | 1,391 | 1,168 | ||||||||||||
| Total revenue | $ | 10,454 | $ | 9,576 | $ | 30,536 | $ | 28,480 | ||||||||
Third Quarter 2025 Financial Results
Total revenue for the third quarter 2025 was
Gross profit for the third quarter 2025 was
Operating expenses for the third quarter 2025 were
Net loss for the third quarter 2025 was
Adjusted EBITDA for the third quarter 2025 was negative
Reiterates 2025 Outlook
Teknova reiterates its fiscal 2025 outlook for revenue and Free Cash Outflow. The Company continues to anticipate total revenue of
Upcoming Investor Conference Attendance
Craig-Hallum 16th Annual Alpha Select Conference (New York, NY)
November 18, 2025
Stephens Annual Investment Conference 2025 (Nashville, TN)
November 19, 2025
Piper Sandler 37th Annual Healthcare Conference (New York, NY)
December 4, 2025
Conference Call and Webcast
Teknova will host a webcast and conference call on Thursday, November 6, 2025, beginning at 5:00 p.m. Eastern Time. To access the live webcast, listeners can log onto the call from the Investor Relations section of the Teknova website or by using this link. If you would like to participate in the call, please register for the webcast here to receive a unique PIN number and dial-in information. The webcast will be available for replay on the Company’s website approximately two hours after the event.
About Teknova
Teknova makes solutions possible. Since 1996, Teknova has been innovating the manufacture of critical reagents for the life sciences industry to accelerate the discovery and development of novel breakthroughs that will help people live longer, healthier lives. We offer fully customizable solutions for every stage of the workflow, supporting industry leaders in molecular diagnostics, synthetic biology, and emerging therapeutic modalities. Our fast turnaround of high-quality agar plates, microbial culture and cryopreservation media, buffers and reagents, and water helps our customers scale seamlessly from RUO to GMP. Headquartered in Hollister, California, with over 180,000 square feet of state-of-the-art facilities, Teknova’s modular manufacturing platform was designed by our team of scientists, engineers, and quality control experts to efficiently produce the foundational ingredients for the discovery and commercialization of next-generation therapies.
Non-GAAP Financial Measures
This press release contains financial measures that have not been calculated in accordance with U.S. generally accepted accounting principles (GAAP). Teknova uses the following non-GAAP financial measures in assessing the performance of its business and the effectiveness of its business strategies: (a) Adjusted EBITDA and (b) Free Cash Flow (Outflow).
Teknova defines Adjusted EBITDA as net income (loss) adjusted for interest income (expense), net, provision for (benefit from) income taxes, depreciation expense, amortization of intangible assets, and stock-based compensation expense. Adjusted EBITDA reflects further adjustments to eliminate the impact of certain items, including certain non-cash and other items that Teknova does not consider representative of its ongoing operating performance.
Teknova continues to define Free Cash Flow (Outflow) as cash provided by (used in) operating activities less purchases of property, plant, and equipment.
Teknova provides Adjusted EBITDA and Free Cash Flow (Outflow) in this press release because Teknova believes that analysts, investors, and other interested parties frequently use these measures to evaluate companies in Teknova’s industry and that such measures facilitate comparisons on a consistent basis across reporting periods. Teknova also believes such measures are helpful in highlighting trends in Teknova’s operating results because they exclude items that are not indicative of Teknova’s core operating performance. Investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. The non-GAAP financial measures presented by Teknova may be different from the non-GAAP financial measures used by other companies.
A full reconciliation of these non-GAAP measures to the most comparable GAAP measures is included at the end of this release.
Forward-Looking Statements
Statements in this press release about future expectations, plans, and prospects, as well as any other statements regarding matters that are not historical facts, may constitute “forward-looking statements.” These statements include, but are not limited to, statements relating to Teknova’s anticipated total revenue, including expectations for 2025 revenue and Free Cash Outflow guidance, and other statements about Teknova’s business prospects, including about Teknova’s profitability, strategy of managing operating expenses, and long-term growth strategy. The words without limitation, “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these or similar identifying words. These forward-looking statements are based on management’s current expectations and beliefs and are subject to risks and uncertainties, all of which are difficult to predict and many of which are beyond Teknova’s control and could cause actual results to differ materially and adversely from those described in the forward-looking statements. These risks and uncertainties include, but are not limited to, demand for Teknova’s products (including the potential delay to or pausing of customer orders); Teknova’s assessment of fundamental indicators of future demand across its target customer base; Teknova’s cash flows and revenue growth rate; Teknova’s supply chain, sourcing, manufacturing, and warehousing; inventory management; risks related to global economic and marketplace uncertainties, including those related to the conflicts in Ukraine and the Middle East; potential acquisitions and integration of other companies; and other factors discussed in the “Risk Factors” section of Teknova’s most recent periodic reports filed with the Securities and Exchange Commission (“SEC”), including in Teknova’s Annual Report on Form 10-K for the year ended December 31, 2024, and subsequent Quarterly Reports on Form 10-Q filed with the SEC, all of which you may obtain for free on the SEC’s website at www.sec.gov. Although Teknova believes that the expectations reflected in its forward-looking statements are reasonable, Teknova does not know whether its expectations will prove correct. You are cautioned not to place undue reliance on these forward-looking statements, which Teknova makes only as of the date hereof, even if they are repeated by Teknova subsequently. Teknova does not intend and shall have no obligation to update, amend, or clarify these forward-looking statements, except as may be required under applicable securities laws.
Investor Contact
Matt Lowell
Chief Financial Officer
matt.lowell@teknova.com
+1 831-637-1100
Media Contact
Jennifer Henry
Senior Vice President, Marketing
jenn.henry@teknova.com
+1 831-313-1259
| ALPHA TEKNOVA, INC. Condensed Statements of Operations (Unaudited) (In thousands, except share and per share data) | ||||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ | 10,454 | $ | 9,576 | $ | 30,536 | $ | 28,480 | ||||||||
| Cost of sales | 7,248 | 9,486 | 20,339 | 23,377 | ||||||||||||
| Gross profit | 3,206 | 90 | 10,197 | 5,103 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 542 | 627 | 1,675 | 2,165 | ||||||||||||
| Sales and marketing | 1,747 | 1,640 | 4,960 | 4,763 | ||||||||||||
| General and administrative | 4,647 | 4,968 | 15,068 | 17,832 | ||||||||||||
| Amortization of intangible assets | 287 | 287 | 861 | 861 | ||||||||||||
| Total operating expenses | 7,223 | 7,522 | 22,564 | 25,621 | ||||||||||||
| Loss from operations | (4,017 | ) | (7,432 | ) | (12,367 | ) | (20,518 | ) | ||||||||
| Other expenses, net | ||||||||||||||||
| Interest expense, net | (190 | ) | (141 | ) | (499 | ) | (558 | ) | ||||||||
| Other adjustment to loan exit fee | — | — | 485 | — | ||||||||||||
| Total other expenses, net | (190 | ) | (141 | ) | (14 | ) | (558 | ) | ||||||||
| Loss before income taxes | (4,207 | ) | (7,573 | ) | (12,381 | ) | (21,076 | ) | ||||||||
| Provision for (benefit from) income taxes | 79 | (8 | ) | 120 | (50 | ) | ||||||||||
| Net loss | $ | (4,286 | ) | $ | (7,565 | ) | $ | (12,501 | ) | $ | (21,026 | ) | ||||
| Net loss per share—basic and diluted | $ | (0.08 | ) | $ | (0.15 | ) | $ | (0.23 | ) | $ | (0.47 | ) | ||||
| Weighted average shares used in computing net loss per share—basic and diluted | 53,516,986 | 51,821,395 | 53,462,768 | 44,520,132 | ||||||||||||
| ALPHA TEKNOVA, INC. Condensed Balance Sheets (Unaudited) (In thousands) | ||||||||
| As of September 30, | As of December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 3,204 | $ | 3,708 | ||||
| Short-term investments, held -to-maturity | 18,912 | 26,688 | ||||||
| Accounts receivable, net | 5,135 | 4,312 | ||||||
| Inventories, net | 6,914 | 6,801 | ||||||
| Prepaid expenses and other current assets | 2,398 | 1,267 | ||||||
| Total current assets | 36,563 | 42,776 | ||||||
| Property, plant, and equipment, net | 42,623 | 45,753 | ||||||
| Operating right-of-use lease assets | 14,894 | 15,767 | ||||||
| Intangible assets, net | 12,230 | 13,091 | ||||||
| Other non-current assets | 1,315 | 1,382 | ||||||
| Total assets | $ | 107,625 | $ | 118,769 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 1,084 | $ | 825 | ||||
| Accrued liabilities | 3,966 | 4,541 | ||||||
| Current portion of operating lease liabilities | 1,886 | 1,800 | ||||||
| Current portion of long-term debt | — | 4,045 | ||||||
| Total current liabilities | 6,936 | 11,211 | ||||||
| Deferred tax liabilities | 946 | 827 | ||||||
| Other accrued liabilities | — | 10 | ||||||
| Long-term debt, net | 13,076 | 9,443 | ||||||
| Long-term operating lease liabilities | 14,017 | 14,884 | ||||||
| Total liabilities | 34,975 | 36,375 | ||||||
| Stockholders’ equity: | ||||||||
| Preferred stock | — | — | ||||||
| Common stock | 1 | 1 | ||||||
| Additional paid-in capital | 203,681 | 200,924 | ||||||
| Accumulated deficit | (131,032 | ) | (118,531 | ) | ||||
| Total stockholders’ equity | 72,650 | 82,394 | ||||||
| Total liabilities and stockholders’ equity | $ | 107,625 | $ | 118,769 | ||||
| ALPHA TEKNOVA, INC. Condensed Statements of Cash Flows (Unaudited) (In thousands) | ||||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Operating activities: | ||||||||||||||||
| Net loss | $ | (4,286 | ) | $ | (7,565 | ) | $ | (12,501 | ) | $ | (21,026 | ) | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
| Bad debt expense | 22 | 5 | 71 | 61 | ||||||||||||
| Inventory reserve | 732 | 3,339 | 1,657 | 4,235 | ||||||||||||
| Depreciation and amortization | 1,591 | 1,671 | 4,761 | 4,933 | ||||||||||||
| Stock-based compensation | 850 | 760 | 2,652 | 2,900 | ||||||||||||
| Deferred taxes | 78 | (8 | ) | 119 | (52 | ) | ||||||||||
| Accrued interest income on short-term investments | (62 | ) | (118 | ) | (8 | ) | (118 | ) | ||||||||
| Amortization of discount on short-term investments | (153 | ) | — | (508 | ) | — | ||||||||||
| Amortization of debt financing costs | 44 | 103 | 173 | 291 | ||||||||||||
| Other adjustment to loan exit fee | — | — | (485 | ) | — | |||||||||||
| Non-cash lease expense | 31 | 46 | 92 | 140 | ||||||||||||
| Loss on disposal of property, plant, and equipment | — | — | 19 | 49 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Accounts receivable | (17 | ) | (13 | ) | (894 | ) | (718 | ) | ||||||||
| Inventories | (36 | ) | (26 | ) | (1,770 | ) | (315 | ) | ||||||||
| Prepaid expenses and other current assets | (1,424 | ) | (1,356 | ) | (1,464 | ) | (943 | ) | ||||||||
| Other non-current assets | 33 | 128 | 67 | 334 | ||||||||||||
| Accounts payable | (136 | ) | (41 | ) | 244 | (430 | ) | |||||||||
| Accrued liabilities | 753 | 1,040 | (399 | ) | (724 | ) | ||||||||||
| Other | — | (24 | ) | (10 | ) | (72 | ) | |||||||||
| Cash used in operating activities | (1,980 | ) | (2,059 | ) | (8,184 | ) | (11,455 | ) | ||||||||
| Investing activities: | ||||||||||||||||
| Purchases of short-term investments | (3,973 | ) | (25,428 | ) | (13,708 | ) | (25,428 | ) | ||||||||
| Maturities of short-term investments | 6,000 | — | 22,000 | — | ||||||||||||
| Proceeds from sale of property, plant, and equipment | — | — | — | 125 | ||||||||||||
| Purchases of property, plant, and equipment | (387 | ) | (331 | ) | (800 | ) | (558 | ) | ||||||||
| Cash provided by (used in) investing activities | 1,640 | (25,759 | ) | 7,492 | (25,861 | ) | ||||||||||
| Financing activities: | ||||||||||||||||
| Proceeds from equity financing, net | — | 15,141 | — | 15,104 | ||||||||||||
| Proceeds from long-term debt | — | — | 1,110 | — | ||||||||||||
| Payment of exit fee costs | — | — | (1,110 | ) | — | |||||||||||
| Proceeds from financed insurance premiums | 333 | 385 | 333 | 385 | ||||||||||||
| Repayment of financed insurance premiums | (94 | ) | (163 | ) | (150 | ) | (572 | ) | ||||||||
| Proceeds from exercise of stock options | 29 | 4 | 49 | 4 | ||||||||||||
| Proceeds from issuance of common stock under employee stock purchase plan | — | — | 56 | 81 | ||||||||||||
| Payment of debt issuance costs | — | — | (100 | ) | (25 | ) | ||||||||||
| Cash used in financing activities | 268 | 15,367 | 188 | 14,977 | ||||||||||||
| Change in cash and cash equivalents | (72 | ) | (12,451 | ) | (504 | ) | (22,339 | ) | ||||||||
| Cash and cash equivalents at beginning of period | 3,276 | 18,596 | 3,708 | 28,484 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 3,204 | $ | 6,145 | $ | 3,204 | $ | 6,145 | ||||||||
| ALPHA TEKNOVA, INC. Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures (Unaudited) (In thousands) | ||||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net loss – as reported | $ | (4,286 | ) | $ | (7,565 | ) | $ | (12,501 | ) | $ | (21,026 | ) | ||||
| Add back: | ||||||||||||||||
| Interest expense, net | (190 | ) | (141 | ) | (499 | ) | (558 | ) | ||||||||
| Provision for (benefit from) income taxes | 79 | (8 | ) | 120 | (50 | ) | ||||||||||
| Depreciation expense | 1,304 | 1,384 | 3,900 | 4,072 | ||||||||||||
| Amortization of intangible assets | 287 | 287 | 861 | 861 | ||||||||||||
| EBITDA | $ | (2,426 | ) | $ | (5,761 | ) | $ | (7,121 | ) | $ | (15,585 | ) | ||||
| Other and non-recurring expenses: | ||||||||||||||||
| Stock-based compensation expense | 850 | 760 | 2,652 | 2,900 | ||||||||||||
| Severance pay and other termination benefits | — | — | — | 1,287 | ||||||||||||
| Other adjustment to loan exit fee | — | — | (485 | ) | — | |||||||||||
| Loss contingency | — | — | — | 73 | ||||||||||||
| Adjusted EBITDA | $ | (1,576 | ) | $ | (5,001 | ) | $ | (4,954 | ) | $ | (11,325 | ) | ||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash used in operating activities | $ | (1,980 | ) | $ | (2,059 | ) | $ | (8,184 | ) | $ | (11,455 | ) | ||||
| Purchases of property, plant, and equipment | (387 | ) | (331 | ) | (800 | ) | (558 | ) | ||||||||
| Free Cash Flow | $ | (2,367 | ) | $ | (2,390 | ) | $ | (8,984 | ) | $ | (12,013 | ) | ||||
This press release was published by a CLEAR® Verified individual.