STOCK TITAN

Journey Medical Q3 2026 GAAP loss narrows to $1.32M

Available on EDGAR Accepted by SEC EDGAR Learn about SEC filing dates
(Moderate)

Sentiment and the balance of points

Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.

Form Type
8-K

Rhea-AI Filing Summary

Journey Medical Corp. (DERM) reported third-quarter 2026 revenue of $18.967 million, compared with $17.631 million a year earlier. Emrosi revenue was $9.0 million, up 84%; management attributed growth to prescription demand and continued improvement in the mix of prescriptions reimbursed by health plans. GAAP net loss narrowed to $1.315 million from $2.315 million. EBITDA was $433,000, versus an EBITDA loss of $468,000, while non-GAAP Adjusted EBITDA was $3.516 million, compared with $1.389 million.

For the first nine months of 2026, revenue was $53.438 million versus $45.779 million, and net loss was $3.857 million versus $10.184 million. Cash and cash equivalents were $22.323 million as of September 30, 2026. Journey Medical said Emrosi prescribers increased and that its recently expanded sales force and increasing national health-plan formulary additions are expected to facilitate further adoption. Its risk disclosures cite substantial doubt about its ability to continue as a going concern.

5 points · 0 major

How this balance works

Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.

It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.

Rhea-AI Sentiment measures something else, the tone of the wording.

1 major · 1 point

How the balance works

Positive

  • Moderate pointQuarterly revenue: $18.967 million, versus $17.631 million.
  • Moderate pointEmrosi revenue reached $9.0 million, up 84% year over year.
  • Moderate pointQuarterly GAAP net loss narrowed to $1.315 million from $2.315 million.
  • Moderate pointNon-GAAP Adjusted EBITDA was $3.516 million, versus $1.389 million.
  • Minor pointNine-month revenue was $53.438 million, versus $45.779 million.

Negative

  • Major pointGoing-concern disclosure: substantial doubt about its ability to continue as a going concern.

Filing Explained

With common shares outstanding higher at September 30 than year-end, a holder keeping the same share count owns a smaller fraction of the common-share base.

This Journey Medical 8-K furnishes its third-quarter 2026 results and corporate update. The balance sheet reports 22,225,645 common shares issued and outstanding at September 30, 2026, versus 21,144,655 at December 31, 2025; a holder keeping the same number of shares would own a smaller fraction of the common-share base.

Class A common shares remained at 6,000,000 on both dates. The company’s reconciliation reports adjusted EBITDA and identifies share-based compensation as a recurring add-back and a vendor dispute settlement as a one-time add-back.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Third-quarter total revenue $18.967 million Three months ended September 30, 2026; $17.631 million in the same 2025 period.
Emrosi revenue $9.0 million Third quarter of 2026; increased 84% compared with the third quarter of 2025.
Emrosi revenue increase 84% Compared with the third quarter of 2025.
GAAP net loss $1.315 million loss Three months ended September 30, 2026; $2.315 million loss in the same 2025 period.
Non-GAAP Adjusted EBITDA $3.516 million Three months ended September 30, 2026; $1.389 million in the same 2025 period.
Nine-month total revenue $53.438 million Nine months ended September 30, 2026; $45.779 million in the same 2025 period.
Nine-month GAAP net loss $3.857 million loss Nine months ended September 30, 2026; $10.184 million loss in the same 2025 period.
Cash and cash equivalents $22.323 million As of September 30, 2026; $24.090 million as of December 31, 2025.
Adjusted EBITDA financial
"Non-GAAP Adjusted EBITDA"
Adjusted EBITDA is a way companies measure how much money they make from their core operations, like running a business, by removing certain costs or income that aren’t part of regular business activities. It helps investors see how well a company is doing without distractions from unusual expenses or gains, making it easier to compare companies or track performance over time.
share-based compensation financial
"Share-based compensation expense"
Share-based compensation is when a company pays employees, executives or directors with its own stock or rights to buy stock instead of, or in addition to, cash. Think of it like receiving store gift cards instead of extra paycheck — it can motivate staff to boost the company’s value, but it also increases the number of shares outstanding and can shrink each existing owner’s slice of profits and voting power. Investors watch it because it affects reported earnings, share count and the alignment between management and shareholders.
right-of-use asset financial
"Operating lease right-of-use asset, net"
A right-of-use asset is the value a company records on its balance sheet for the practical use of something it leases — like the benefit of living in a rented office or using leased equipment for a set period. Investors care because it turns many leases into on-balance-sheet assets and matching liabilities, which can change reported leverage, asset base and performance metrics much like taking on a loan would.
going concern financial
"ability to continue as a going concern"
Going concern is the accounting assumption that a company will keep operating and meeting its obligations for the foreseeable future. The phrase matters most when a company or its auditors disclose substantial doubt about it, a formal warning that the business may not have enough resources to continue without raising money, restructuring, or selling assets. That language in a filing or press release signals elevated financial risk.
formulary additions medical
"increasing formulary additions with national health plans"
Total revenue $18.967 million $17.631 million in the three months ended September 30, 2025
Emrosi revenue $9.0 million Increased 84% compared with the third quarter of 2025
GAAP net loss $1.315 million loss Compared with a $2.315 million loss in the third quarter of 2025
EBITDA $433,000 Compared with an EBITDA loss of $468,000 in the third quarter of 2025
Non-GAAP Adjusted EBITDA $3.516 million Compared with $1.389 million in the third quarter of 2025

FAQ

AI-generated questions and answers. How Rhea-AI works. Not financial advice.

What were Journey Medical’s Q3 2026 revenue and net loss?

Journey Medical reported total revenue of $18.967 million and a GAAP net loss of $1.315 million for the three months ended September 30, 2026. In the 2025 quarter, revenue was $17.631 million and net loss was $2.315 million.

How much revenue did Journey Medical’s Emrosi generate in Q3 2026?

Emrosi revenue was $9.0 million in the third quarter of 2026, an 84% increase compared with the third quarter of 2025. Journey Medical attributed growth to prescription demand and continued improvement in the mix of prescriptions reimbursed by health plans.

What does Journey Medical exclude from Adjusted EBITDA?

Journey Medical’s Adjusted EBITDA excludes specified non-cash or infrequent items, including share-based compensation, vendor dispute settlement expense, amortization and impairments of acquired intangible assets, inventory step-ups, severance, and foreign-exchange transaction losses. Beginning in the first quarter of 2026, short-term research and development expenses are no longer excluded; prior-period results were revised.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
false 0001867066 0001867066 2026-11-12 2026-11-12 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 12, 2026

 

Journey Medical Corporation

(Exact Name of Registrant as Specified in Charter)

 

Delaware  001-41063  47-1879539
(State or Other Jurisdiction
of Incorporation)
  (Commission File Number)  (I.R.S. Employer
Identification No.)

 

9237 E Via de Ventura Blvd., Suite 105

Scottsdale, AZ 8525

(Address of principal executive offices)

 

Registrant’s telephone number, including area code: (480) 434-6670

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
  
¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
  
¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
  
¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class Trading Symbol(s) Name of each exchange
on which registered
Common Stock DERM The Nasdaq Capital Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company   x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

 

Item 2.02.Results of Operations and Financial Condition.

 

On November 12, 2026, Journey Medical Corporation issued a press release to provide a corporate update and to announce its financial results for the three months ended September 30, 2026. A copy of such press release is being furnished as Exhibit 99.1 to this report.

 

The information, including Exhibit 99.1, in this Form 8-K is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Form 8-K shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, except as shall otherwise be expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

The following exhibits are furnished herewith:

 

Exhibit
Number
  Description
99.1   Press release issued by Journey Medical Corporation, dated November 12, 2026.
104   Cover Page Interactive Data File, formatted in Inline Extensible Business Reporting Language (iXBRL).

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Journey Medical Corporation
  (Registrant)
   
  By: /s/ Claude Maraoui
    Claude Maraoui
    Chief Executive Officer, President and Director

 

Date: November 12, 2026

 

 

 

 

Exhibit 99.1

 

 

 

Journey Medical Corporation Reports Third Quarter 2026 Financial Results and Recent Corporate Highlights

 

Total revenues were $19.0 million for the third quarter of 2026

 

Emrosi® revenues of $9.0 million increased 84% compared to the third quarter of 2025

 

Company to hold conference call today at 4:30 p.m. ET

 

Scottsdale, AZ – November 12, 2026 – Journey Medical Corporation (Nasdaq: DERM) (“Journey Medical,” “the Company,” “we” or “our”), a commercial-stage pharmaceutical company focused on developing, selling and marketing FDA-approved prescription pharmaceutical products for the treatment of dermatological conditions, today announced financial results and recent corporate highlights for the third quarter ended September 30, 2026.

 

“We continued to make progress during the third quarter, delivering year-over-year revenue growth, a higher gross margin, and positive EBITDA,” said Claude Maraoui, Journey Medical’s Co-Founder, President and Chief Executive Officer. “Third quarter sales of Emrosi®, our best-in-class oral rosacea treatment, increased by 84% compared to the prior-year period, driven by growth in prescription demand and continued improvement in the mix of prescriptions reimbursed by health plans. The number of unique prescribers writing for Emrosi® increased again during the third quarter and strong refill trends on top of new prescription growth are fueling momentum behind the brand and indicate high patient satisfaction with the product. Our recently expanded sales force and increasing formulary additions with national health plans are expected to facilitate further adoption and market penetration. Building on this progress and with over $22 million in cash, we believe we are well-positioned to advance our mission of delivering value to our dermatology customers and their patients while building long-term shareholder value.”

 

Financial Results:

 

·Total revenues were $19.0 million for the third quarter of 2026, an 8% increase from $17.6 million for the third quarter of 2025. The increase was driven by continued commercial demand momentum for Emrosi®, which generated revenues of $9.0 million for the quarter ended September 30, 2026.

 

·The Company’s gross margin(1) was 69% for the third quarter of 2026, compared to 67% for the prior-year quarter.

 

·SG&A was $12.6 million for the third quarter of 2026, an increase of $0.5 million from the third quarter of 2025, primarily due to a one-time expense of $1.7 million recognized upon resolution of a dispute with a former vendor, offset by a reduction in launch-related spending for Emrosi® compared to the prior year quarter.

 

 

 

 

·The Company’s GAAP Net Loss narrowed to $1.3 million, or $(0.05) per share basic and diluted, for the third quarter of 2026, compared to a net loss of $2.3 million, or $(0.09) per share basic and diluted, for the third quarter of 2025.

 

·The Company’s non-GAAP results in the table below reflect positive EBITDA and Adjusted EBITDA for both the three and nine-month periods ended September 30, 2026.

 

·At September 30, 2026, the Company had $22.3 million in cash and cash equivalents, as compared to $24.1 million in cash and cash equivalents at December 31, 2025.

 

Recent Corporate Highlights:

 

·Emrosi® total prescriptions (TRx) were approximately 40,000 for the third quarter of 2026.

 

Conference Call and Webcast Information

 

Journey Medical management will conduct a conference call and audio webcast on November 12, 2026, at 4:30 p.m. ET.

 

To listen to the conference call, interested parties within the U.S. should dial 1-866-777-2509 (domestic) or 1-412-317-5413 (international). All callers should dial in approximately 10 minutes prior to the scheduled start time and ask to be joined into the Journey Medical conference call. Participants can register for the conference call here: https://dpregister.com/sreg/10213114/1052fc6b3ac. Please note that registered participants will receive their dial-in number upon registration.

 

A live audio webcast can be accessed on the News and Events page of the Investors section of Journey Medical’s website, www.journeymedicalcorp.com, and will remain available for replay for approximately 30 days after the meeting.

 

(1)We define gross margin as total revenue less cost of goods sold divided by total revenue.

 

About Journey Medical Corporation

 

Journey Medical Corporation (Nasdaq: DERM) (“Journey Medical”) is a commercial-stage pharmaceutical company that primarily focuses on developing, selling and marketing FDA-approved prescription pharmaceutical products for the treatment of dermatological conditions through its efficient sales and marketing model. The Company currently markets nine branded FDA-approved prescription drugs that help treat and heal common skin conditions. The Journey Medical team comprises industry experts with extensive experience in developing and commercializing some of dermatology’s most successful prescription brands. Journey Medical is located in Scottsdale, Arizona and was founded by Fortress Biotech, Inc. (Nasdaq: FBIO). Journey Medical’s common stock is registered under the Securities Exchange Act of 1934, as amended, and the company files periodic reports with the U.S. Securities and Exchange Commission (“SEC”). For additional information about Journey Medical, visit www.journeymedicalcorp.com.

 

 

 

 

Forward-Looking Statements

 

This press release may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. As used below and throughout this press release, the words “the Company”, “we”, “us” and “our” may refer to Journey Medical. Such statements include, but are not limited to, any statements relating to our growth strategy and product development programs and any other statements that are not historical facts. The words “anticipate,” “believe,” “continue,” “estimate,” “may,” “expect,” “will,” “could,” “project,” “intend,” “potential” and similar expressions are generally intended to identify forward-looking statements. Forward-looking statements are based on management’s current expectations and are subject to risks and uncertainties that could negatively affect our business, operating results, financial condition and stock price. Factors that could cause actual results to differ materially from those currently anticipated include: the fact that our products and product candidates are subject to time and cost intensive regulation and clinical testing and as a result, may never be successfully developed or commercialized; a substantial portion of our sales derive from products that may become subject to third-party generic competition because their period of exclusivity has ended or they are without patent protection, subjecting them to the potential introduction of new competitor products and/or an increase in market share of existing competitor products, either of which could have a significant adverse impact on our operating income; we operate in a heavily regulated industry, and we cannot predict the impact that any future legislation or administrative or executive action may have on our operations; our revenue is dependent mainly upon sales of our dermatology products and any setback relating to the sale of such products could impair our operating results; competition could limit our products’ commercial opportunity and profitability, including competition from manufacturers of generic versions of our products; the risk that our products do not achieve broad market acceptance, including by government and third-party payors; our reliance on third parties for several aspects of our operations; our dependence on our ability to identify, develop, and acquire or in-license products and integrate them into our operations, at which we may be unsuccessful; the dependence of the success of our business, including our ability to finance our company and generate additional revenue, on the successful commercialization of Emrosi® and the successful development, regulatory approval and commercialization of any future product candidates that we may develop, in-license or acquire; clinical drug development is very expensive, time consuming, and uncertain and our clinical trials may fail to adequately demonstrate the safety and efficacy of our current or any future product candidates; our competitors could develop and commercialize products similar or identical to ours; risks related to the protection of our intellectual property and our potential inability to maintain sufficient patent protection for our technology and products; our business and operations would suffer in the event of computer system failures, cyber-attacks, or deficiencies in our or our third parties’ cybersecurity; the substantial doubt expressed about our ability to continue as a going concern; the effects of major public health issues, epidemics or pandemics on our product revenues and any future clinical trials; our potential need to raise additional capital; Fortress controls a voting majority of our common stock, which could be detrimental to our other shareholders; as well as other risks described in Part I, Item 1A, “Risk Factors,” in our Annual Report on Form 10-K for the year ended December 31, 2025, subsequent Reports on Form 10-Q, and our other filings we make with the SEC. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in our expectations or any changes in events, conditions or circumstances on which any such statement is based, except as may be required by law, and we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

Company Contact:

Jaclyn Jaffe

(781) 652-4500

ir@jmcderm.com

 

Media Relations Contact:

Tony Plohoros

6 Degrees

(908) 591-2839

tplohoros@6degreespr.com

 

 

 

 

JOURNEY MEDICAL CORPORATION

Unaudited Condensed Consolidated Balance Sheets

($ in thousands except for share and per share amounts)

 

   September 30,   December 31, 
   2026   2025 
ASSETS          
Current assets          
Cash and cash equivalents  $22,323   $24,090 
Accounts receivable, net of reserves   47,387    29,783 
Inventory   7,772    9,624 
Prepaid expenses and other current assets   1,782    3,376 
Total current assets   79,264    66,873 
           
Intangible assets, net   24,541    27,605 
Operating lease right-of-use asset, net   41    111 
Total assets  $103,846   $94,589 
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
Current liabilities          
Accounts payable  $9,396   $8,851 
Due to related party   812    455 
Accrued expenses   35,352    27,567 
Accrued interest   416    398 
Income taxes payable   -    70 
Term loan, short-term   7,500    - 
Operating lease liability, short-term   44    101 
Total current liabilities   53,520    37,442 
           
Term loan, long-term, net of discount   18,077    25,277 
Operating lease liability, long-term   -    18 
Total liabilities   71,597    62,737 
           
Stockholders' equity          
Common stock, $.0001 par value, 50,000,000 shares authorized, 22,225,645 and 21,144,655 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively   2    2 
Common stock - Class A, $.0001 par value, 50,000,000 shares authorized, 6,000,000 shares issued and outstanding as of September 30, 2026 and December 31, 2025   1    1 
Additional paid-in capital   134,561    130,307 
Accumulated deficit   (102,315)   (98,458)
Total stockholders' equity   32,249    31,852 
Total liabilities and stockholders' equity  $103,846   $94,589 

 

 

 

 

JOURNEY MEDICAL CORPORATION

Unaudited Condensed Consolidated Statements of Operations

($ in thousands except for share and per share amounts)

 

​   Three-Month Periods Ended   Nine-Month Periods Ended 
   September 30,   September 30, 
   2026   2025   2026   2025 
Revenue:  ​   ​   ​   ​ 
Product revenue, net  $18,925    17,025    52,685    45,173 
Other revenue   42    606    753    606 
Total revenue   18,967    17,631    53,438    45,779 
                     
Operating expenses    ​      ​      ​      ​  
Cost of goods sold – (excluding amortization of acquired intangible assets)   5,884    5,755    18,245    15,484 
Amortization of acquired intangible assets   969    1,064    3,064    3,193 
Research and development   51    287    105    326 
Selling, general and administrative   12,593    12,054    33,590    34,505 
Total operating expenses   19,497    19,160    55,004    53,508 
Loss from operations   (530)   (1,529)   (1,566)   (7,729)
                     
Other expense (income)                    
Interest income   (140)   (154)   (451)   (441)
Interest expense   919    937    2,717    2,765 
Foreign exchange transaction losses   6    3    10    71 
Total other expense   785    786    2,276    2,395 
Loss before income taxes   (1,315)   (2,315)   (3,842)   (10,124)
                     
Income tax expense   -    -    15    60 
Net loss  $(1,315)  $(2,315)  $(3,857)  $(10,184)
                     
Net loss per common share:                    
Basic and diluted  $(0.05)  $(0.09)  $(0.14)  $(0.43)
                     
Weighted average number of common shares:                    
Basic and diluted   28,069,125    24,959,114    27,625,414    23,628,921 

 

 

 

 

Use of Non-GAAP Measures:

 

In addition to the GAAP financial measures as presented in our Form 10-Q that will be filed with the Securities and Exchange Commission (“SEC”), the Company has, in this press release, included certain non-GAAP measurements, including EBITDA, Adjusted EBITDA, Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted. We define EBITDA as net income (loss) excluding interest, taxes and depreciation and amortization and we define Adjusted EBITDA as net income (loss) excluding interest, taxes and depreciation, less certain other non-cash and/or infrequent items not considered to be normal, recurring operating expenses, including, share-based compensation expense, vendor dispute settlement expense, amortization and impairments of acquired intangible assets, inventory step-ups from the purchases of intangible assets and products, severance, and foreign exchange transaction losses.

 

In particular, we exclude the following matters for the reasons more fully described below:

 

  · Share-Based Compensation Expense: We exclude share-based compensation from our adjusted financial results because share-based compensation expense, which is non-cash, although a recurring expense, fluctuates from period to period based on factors that are not within our control, such as our stock price on the dates share-based grants are issued.
  · Vendor Dispute Settlement Expense: We have excluded the expense of $1.7 million in connection with our payment under a settlement arrangement with a former vendor because we consider this to be a one-time, non-recurring expense.

 

Beginning in the first quarter of 2026, we no longer exclude short-term research and development expenses (including any one-time license and milestone payments) from our Non-GAAP Adjusted EBITDA results. Prior period Non-GAAP Adjusted EBITDA results have been revised to reflect this change.

 

Adjusted EBITDA per share basic and Adjusted EBITDA per share diluted are determined by dividing the resulting Adjusted EBITDA by the number of shares outstanding on an actual and fully diluted basis.

 

Management believes the use of these non-GAAP measures provides meaningful supplemental information regarding the Company’s performance because (i) they allow for greater transparency with respect to key measures used by management in its financial and operational decision-making, (ii) they exclude the impact of non-cash or, when specified, non-recurring items that are not directly attributable to the Company’s core operating performance and that may obscure trends in the Company’s core operating performance and (iii) they are used by institutional investors and the analyst community to help analyze the Company's results. However, Adjusted EBITDA, Adjusted EBITDA per share basic, Adjusted EBITDA per share diluted and any other non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP. Further, non-GAAP financial measures used by the Company and the manner in which they are calculated may differ from the non-GAAP financial measures or the calculations of the same non-GAAP financial measures used by other companies, including the Company’s competitors.

 

 

 

 

The table below provides a reconciliation from GAAP to non-GAAP measures:

 

JOURNEY MEDICAL CORPORATION

(unaudited)

Reconciliation of GAAP to Non-GAAP Adjusted EBITDA

($ in thousands except for share and per share amounts)

 

   Three-Month Periods Ended   Nine-Month Periods Ended 
   September 30,   September 30, 
   2026   2025   2026   2025 
GAAP Net Loss  $(1,315)  $(2,315)  $(3,857)  $(10,184)
                     
EBITDA:                    
Interest   779    783    2,266    2,324 
Taxes   -    -    15    60 
Amortization of acquired intangible assets   969    1,064    3,064    3,193 
EBITDA   433    (468)   1,488    (4,607)
                     
Non-GAAP Adjusted  EBITDA:                    
Non-Cash Components:                    
Share-based compensation   1,333    1,854    3,759    4,513 
Non-Core and Infrequent Components:                    
Vendor dispute settlement expense   1,744    -    1,744    - 
Foreign exchange transaction losses   6    3    10    71 
Non-GAAP Adjusted EBITDA  $3,516   $1,389   $7,001   $(23)
                     
Net loss & Non-GAAP Adjusted EBITDA per common share:                    
Basic                    
GAAP Net Loss  $(0.05)  $(0.09)  $(0.14)  $(0.43)
Non-GAAP Adjusted EBITDA  $0.13   $0.06   $0.25   $(0.00)
Diluted                    
GAAP Net Loss  $(0.05)  $(0.09)  $(0.14)  $(0.43)
Non-GAAP Adjusted EBITDA  $0.12   $0.05   $0.24   $(0.00)
Weighted average number of common shares:                    
GAAP - Basic & Diluted   28,069,125    24,959,114    27,625,414    23,628,921 
Non-GAAP - Basic   28,069,125    24,959,114    27,625,414    23,628,921 
Non-GAAP - Diluted   30,123,446    28,280,253    29,688,175    23,628,921 

 

 

 

Filing Exhibits & Attachments

4 documents

Keep reading