Core + Strategic growth program expands Ondas' technology and customer-solutions portfolio, broadens its customer base, and accelerates the maturation and scale of its operating platform
Record Q2 2026 revenue of
Reported backlog of approximately
Increased full-year 2026 revenue target to
Conference call scheduled for today,
The second-quarter performance reflects strong organic execution across Ondas' core business under the Core + Strategic growth program launched over the past 12 months. The Company secured approximately
"Our team at Ondas is performing at a high level, as evidenced by our record second-quarter results, headlined by strong revenue growth and continued bookings momentum across our business," said
"The strength of our Core +
"Our balance sheet and capital position remain strong and continue to provide significant competitive advantages. This strength supports faster and larger commercial success by allowing for continued investments in our global operating platforms while reinforcing customer confidence. The balance sheet strength is also translating into more attractive strategic acquisition opportunities. We will continue to leverage the growing strength of our operating and financial platforms to deliver on our commitments to investors."
"We expect our momentum to continue to accelerate in the second half of 2026 as volume deliveries ramp on key programs, particularly across our counter-drone, multi-domain ISR and precision strike verticals. Indeed, the order book remains strong, and our pipeline continues to expand. We have a great deal of work ahead, but I remain optimistic that Ondas is on the right path to deliver for our customers, partners, employees and, of course, our investors," Brock concluded.
Second Quarter 2026 and Recent Financial, Corporate, and Business Development Highlights
Financial
Delivered record financial performance, generating
$83.8 million in revenue compared to$6.3 million in Q2 2025, representing a greater than 13-fold increase year-over-year.On a pro forma organic basis, assuming the current portfolio of businesses was owned throughout both periods, Q2 2026 revenue increased 85% year over year.
Ondas announced
$175 million in new orders demonstrating strong organic growth for the Company's diverse systems of systems platforms.Ended Q2 with
$757 million in pro forma backlog adjusted for the additions of DZYNE and Cyberhawk acquisitions which closed onJuly 2, 2026 andAugust 10, 2026 , respectively, a 65% increase from the$457 million in pro forma backlog at the end of Q1 2026 and an 11-fold increase from the$68 million reported backlog as of Q4 2025. The backlog increase reflects the addition of newly acquired businesses, along with strong order capture and pipeline conversion at Ondas supported by accelerating global demand forOAS autonomous drone, counter-UAS and robotics solutions.As of
August 10th , Ondas has captured an additional$105 million in new orders during the third quarter demonstrating continued commercial momentum while continuing to expand backlog.The Company ended the second quarter with
$1.4 billion in cash, cash equivalents, restricted cash and short-term investments.
Corporate Activities
Executed on Ondas' strategic growth plan through a series of accretive acquisitions, significantly expanding its technology and operational platform into new high-growth dual-purpose categories: advanced ISR capabilities, battle resource optimization software, advanced CUAS technologies and industrial inspection applications. The acquisitions completed since
March 31, 2026 , are as follows:World View - a stratospheric balloon platform that delivers persistent, low-cost ISR and communications without satellites or aircraft.
Mistral - an experienced prime contractor and systems integrator delivering advanced systems to the
U.S. Department of War (DoW).Omnisys - An AI-powered mission and battlefield management & optimization software platform for mission planning and real-time operational decision making.DZYNE - A
U.S .-focused diversified defense technology company and recognized leader in long-range ISR, CUAS and precision strike systems.Cyberhawk - an industry leading autonomous industrial asset inspection company.
Announced in August that
David Barnea has joinedOndas Defense Ltd. as President and Chairman to help lead Ondas' global expansion.Established Ondas Sentinel , led by World View CEORyan Hartman as CEO and DZYNE Founder and CEOMatt McCue as Chief Technology Officer (CTO) creating a scaled,U.S .-focused defense and security platform, bringing together the Company's autonomous systems, counter-UAS, ISR, and defense technologies into a unified organization focused onU.S . and allied defense customers.Expanded
U.S . manufacturing footprint with 6 major facilities totaling 230,000 square feet of underutilized capacity to support anticipated revenue growth.Added 560 U.S. employees, including 155 engineers, significantly strengthening engineering, manufacturing, and operational capabilities.
Planning facility upgrades that will expand production capacity and add approximately 50,000 square feet of additional manufacturing space.
Scaled Palantir Foundry deployment across the enterprise, now operating at 4 of 5 U.S. business sites and throughout our global operations.
Expanded Foundry implementation to 8 enterprise workstreams supporting 24 active operational use cases. Driving operational efficiency with an expected 20% improvement in G&A productivity, while delivering additional gains across supply chain, manufacturing, and flight operations.
Launched ONBERG Autonomous Systems with Heidelberg in
Germany , establishing a European hub for the development, integration, industrial-scale manufacturing and deployment of autonomous air defense systems. The joint venture combines Ondas' proven technologies with German engineering and production capabilities, initially targetingGermany andUkraine before expanding acrossEurope .
Business Development
Secured new and follow-on orders for integrated, layered air defense solutions, from defense ministries, national police organizations, law-enforcement agencies, defense contractors and distribution partners across
North America ,Europe , theMiddle East ,Asia-Pacific ,Africa andLatin America .Supported counter-UAS protection at a majority of the stadiums hosting the 2026
FIFA World Cup inNorth America , demonstrating the scalability and maturity of Ondas' air defense technologies in complex civilian environments.In August, Sentrycs was selected to provide a counter-drone protection system for Jacksonville Jaguars games at
EverBank Stadium during the upcoming NFL season, making the Jaguars the first NFL franchise to move beyond detection to controlled mitigation of unauthorized drones by authorized operators, extending Sentrycs' CoRF deployment from theFIFA World Cup into professional sports venues.Advanced a strategic collaboration with Lockheed Martin to integrate Ondas' CUAS Cyber-over-RF capabilities into the Sanctum™ counter-UAS platform, adding precise drone detection, identification, tracking and mitigation capabilities and creating a pathway to larger
U.S . and allied defense programs.In Q2 2026, Ondas received follow-on orders supporting existing ISR and emergency-response deployments, demonstrating continued customer adoption and expansion of operational programs.
Ondas selected as Stratospheric High-Altitude Balloon Provider for
U.S. Navy SOUTHCOM with$4.8 million contract award supporting operational counter-narcotics and illegal, unreported and unregulated fishing missions across the Eastern Pacific andCaribbean . Successfully launched HAPS balloon in late July in support of this mission.Onboarded with new prime partner Huntington Ingalls Industries, Inc. (HII) for follow-on orders in support of
SOUTHCOM under the recently awarded STRINGRAI program for recurring ISR HAPS solutions.Announced that NASA increased the ceiling on its existing IDIQ for Stratollite-based ISR solutions from
$45 million to$395 million in anticipation of expanding demand, including from the DoW.Captured a
$18.8 million ULTRA order in July in support of an unnamed customer for a current operational need.In July submitted over
$90 million in proposals toU.S . defense customers for long-endurance ISR-T.During a DoW-sponsored JREX 26.1 event in July,
Ondas Sentinel demonstrated an industry-first counter-UAS engagement using its RF-passive LOCATE LiDAR sensor, interfaced with FAAD-C2, to cue third-party laser weapons to repeated hard-kill engagements against Group 1-3 UAS, delivering 20x greater cueing accuracy than radar with no RF emissions.Captured multiple Dronebuster awards third quarter-to-date across
U.S .,Australia and New Zealand markets.Advanced customer activities for the Sawtooth platform targeting a mid-sized award from a military customer in
Asia .In July received
$9 million order to integrate Ionstrike with a Fire Control System.Successfully tested IonStrike in a GNSS-denied environment.
Successful
U.S . government demonstration of Blitz with a new EW payload and visual-based navigation capability.Advanced commercial activity within the precision strike domain through supporting strategic defense programs in the
U.K . along with other programs that together generated over$34 million in new orders in Q2 2026.Further within precision strike, Ondas captured a new order worth
$52.9 million for the Lethal Unmanned Strike (LUS) in July while beginning to ramp production for the LUS program in the third quarter of 2026. The LUS program is a$982 million IDIQ award with theU.S. Army for loitering munitions. Ondas has now captured over$240 million of aggregate orders related to this IDIQ award.Unmanned Ground Systems (UGV) domain delivered strong order activity in Q2 2026, reflecting growing demand for tactical robotics, resilient unmanned-system technologies, demining, border infrastructure, terrain preparation and unmanned heavy engineering equipment and military tracked vehicles.
Furthered integration of
AI Software layer into suite of solutions through the launch of LADOS, the continued development of SkyWeaver with Palantir, and the addition of combat-proven Battle Resource Optimization software, supporting Ondas' transition into a software-defined systems-of-systems company.Showcased Ondas' expanded autonomous defense platform at Eurosatory 2026 under its "Autonomy at First Contact" vision, launching Iron Wave, Dual Shield, MODUS,
Scout Cyber -over-RF, Iron Arrow and LADOS across air defense, aerial intelligence, precision strike and Ground Robotics, while presenting a unified systems-of-systems architecture designed to connect sensing, decision-making, autonomous operations and coordinated mission execution across multiple domains.
Second Quarter 2026 Financial Results
Revenues increased 67% sequentially to
Gross profit was
Operating expenses increased to
Adjusted Cash Operating Expense was
Operating loss increased to
Total other income, net of
Net loss was
Adjusted EBITDA loss was
A reconciliation of non-GAAP measures including Adjusted EBITDA, Adjusted Cash Operating Expense, Adjusted Gross Profit and Adjusted Gross Margin, is provided in the attached financial tables.
Operational and Financial Outlook
The Company expects continued strong momentum in 2026 and is raising its revenue target for the full year to
Growth is expected to be broad-based across Ondas' product portfolio, supported by a strong pipeline and approximately
Ondas' strategic growth program remains active, and the Company expects to execute additional acquisitions in 2026 which would result in further business expansion.
The elevated losses in the first half of 2026 represented a front-loading of expenses ahead of the significant revenue ramp expected in the second half of 2026 and beyond. The Company views these expenses as investments necessary to support long-term growth and market capture, and as prudent and limited in scope in relation to the significant opportunity ahead. The Company expects Adjusted EBITDA losses to decline sequentially in the third quarter of 2026 through higher operating leverage benefiting from strong growth in revenues and gross profits driven by strong demand tailwinds and the leveraging of the Ondas broadening operating platform.
The Company pulls forward expectations for Adjusted EBITDA profitability at the operating platform level, which includes
Ondas held approximately
Earnings Conference Call & Audio Webcast Details
Date:
Time:
Toll-free dial-in number: 844-883-3907
International dial-in number: 412-317-5798
Call participant pre-registration link: here
The Company encourages listeners to pre-register, which allows callers to gain immediate access and bypass the live operator. Please note that you can register at any time during the call. For those who choose not to pre-register, please call the conference telephone number 10-15 minutes prior to the start time, at which time an operator will register your name and organization.
The conference call will also be broadcast live and available for replay here and via the investor relations section of the Company's website at ir.ondas.com. A replay will be accessible from the investor relations website after completion of the event.
About Ondas Inc.
Ondas Inc. (NASDAQ:ONDS) is a leading provider of autonomous systems, robotics, and mission-critical technologies for defense, homeland security, public safety, critical infrastructure, and industrial markets. The Company develops and deploys integrated unmanned and autonomous platforms across air, ground, and stratospheric environments, including autonomous drone systems, counter-UAS technologies, robotic ground systems, advanced unmanned aircraft and propulsion solutions, demining and engineering systems, and integrated sensing and communications technologies designed to support intelligence, surveillance, reconnaissance, security, and operational missions in complex environments. Ondas' solutions are deployed globally by government, defense, and commercial customers to protect infrastructure, borders, transportation networks, personnel, and strategic assets.
For additional information on Ondas Inc., visit www.ondas.com.
Forward-Looking Statements
Statements made in this release that are not statements of historical or current facts are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. We caution readers that forward-looking statements are predictions based on our current expectations about future events. These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict. Our actual results, performance, or achievements could differ materially from those expressed or implied by the forward-looking statements as a result of a number of factors, including the risks discussed under the heading "Risk Factors" discussed under the caption "Item 1A. Risk Factors" in Part I of our most recent Annual Report on Form 10-K or any updates discussed under the caption "Item 1A. Risk Factors" in Part II of our Quarterly Reports on Form 10-Q and in our other filings with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise that occur after that date, except as required by law.
Contacts
IR Contact for Ondas Inc.
888-657-2377
ir@ondas.com
Media Contact for Ondas Inc.
Escalate PR
ondas@escalatepr.com
Preston Grimes
Marketing Manager, Ondas Inc.
preston.grimes@ondas.com
ONDAS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except par value)
|
|
|
|
|
| |||
| (Unaudited) |
|
|
|
| |||
ASSETS |
|
|
|
|
|
| ||
Current Assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 657,906 |
|
| $ | 550,744 |
|
Restricted cash |
|
| 8,472 |
|
|
| 43,615 |
|
Short-term investments |
|
| 726,587 |
|
|
| 21,750 |
|
Accounts receivable, net |
|
| 72,247 |
|
|
| 22,356 |
|
Inventory, net |
|
| 52,034 |
|
|
| 21,963 |
|
Other current assets |
|
| 88,326 |
|
|
| 25,473 |
|
Total current assets |
|
| 1,605,572 |
|
|
| 685,901 |
|
|
|
|
|
|
|
|
| |
Property and equipment, net |
|
| 21,292 |
|
|
| 10,217 |
|
|
| 661,362 |
|
|
| 251,809 |
| |
Intangible assets, net |
|
| 583,268 |
|
|
| 136,890 |
|
Investment in unconsolidated affiliates |
|
| 26,802 |
|
|
| - |
|
Long-term equity investments |
|
| 49,282 |
|
|
| 35,587 |
|
Other assets |
|
| 45,919 |
|
|
| 12,437 |
|
Total assets |
| $ | 2,993,497 |
|
| $ | 1,132,841 |
|
|
|
|
|
|
|
|
| |
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 31,499 |
|
| $ | 13,873 |
|
Accrued expenses and other current liabilities |
|
| 83,449 |
|
|
| 33,970 |
|
Accrued purchase and contingent consideration |
|
| 17,180 |
|
|
| 75,000 |
|
Notes payable, related party |
|
| - |
|
|
| 1,500 |
|
Notes payable |
|
| 1,562 |
|
|
| 704 |
|
Convertible notes payable, related party |
|
| - |
|
|
| 3,500 |
|
Convertible notes payable |
|
| 718 |
|
|
| 2,950 |
|
Government grant liability |
|
| 1,841 |
|
|
| 2,295 |
|
Deferred revenue |
|
| 26,834 |
|
|
| 8,029 |
|
Total current liabilities |
|
| 163,083 |
|
|
| 141,821 |
|
|
|
|
|
|
|
|
| |
Notes payable, net of current portion |
|
| 194 |
|
|
| - |
|
Accrued purchase and contingent consideration, net of current portion |
|
| 116,896 |
|
|
| - |
|
Convertible notes payable, net of current portion |
|
| 3,934 |
|
|
| 3,834 |
|
Government grant liability, net of current portion |
|
| 1,804 |
|
|
| 1,362 |
|
Warrant liability |
|
| 1,043,740 |
|
|
| 489,434 |
|
Deferred tax liability |
|
| 53,779 |
|
|
| 14,531 |
|
Other long-term liabilities |
|
| 34,490 |
|
|
| 10,244 |
|
Total liabilities |
|
| 1,417,920 |
|
|
| 661,226 |
|
|
|
|
|
|
|
|
| |
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Temporary Equity |
|
|
|
|
|
|
|
|
Redeemable noncontrolling interests |
|
| - |
|
|
| 29,796 |
|
|
|
|
|
|
|
|
| |
Stockholders' Equity: |
|
|
|
|
|
|
|
|
Preferred stock - par value |
|
| - |
|
|
| - |
|
Series A Convertible Preferred stock - par value |
|
| - |
|
|
| - |
|
Common stock - par value |
|
| 52 |
|
|
| 38 |
|
Additional paid in capital |
|
| 1,662,209 |
|
|
| 805,828 |
|
Accumulated other comprehensive income |
|
| 1,414 |
|
|
| 329 |
|
Accumulated deficit |
|
| (93,683 | ) |
|
| (368,387 | ) |
Total |
|
| 1,569,992 |
|
|
| 437,808 |
|
Noncontrolling interest |
|
| 5,585 |
|
|
| 4,011 |
|
Total stockholders' equity |
|
| 1,575,577 |
|
|
| 441,819 |
|
Total liabilities, temporary equity, and stockholders' equity |
| $ | 2,993,497 |
|
| $ | 1,132,841 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(Unaudited)
| Three Months Ended |
|
| Six Months Ended |
| |||||||||||
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| |||||
Revenues, net |
| $ | 83,772 |
|
| $ | 6,273 |
|
| $ | 133,894 |
|
| $ | 10,522 |
|
Cost of goods sold |
|
| 47,641 |
|
|
| 2,941 |
|
|
| 73,105 |
|
|
| 5,701 |
|
Gross profit |
|
| 36,131 |
|
|
| 3,332 |
|
|
| 60,789 |
|
|
| 4,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
| 128,007 |
|
|
| 6,079 |
|
|
| 171,323 |
|
|
| 11,988 |
|
Sales and marketing |
|
| 20,883 |
|
|
| 2,266 |
|
|
| 31,377 |
|
|
| 4,696 |
|
Research and development |
|
| 30,953 |
|
|
| 4,237 |
|
|
| 44,472 |
|
|
| 7,696 |
|
Change in fair value of contingent consideration |
|
| 19,234 |
|
|
| - |
|
|
| 19,234 |
|
|
| - |
|
Total operating expenses |
|
| 199,077 |
|
|
| 12,582 |
|
|
| 266,406 |
|
|
| 24,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating loss |
|
| (162,946 | ) |
|
| (9,250 | ) |
|
| (205,617 | ) |
|
| (19,559 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Other income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| (1,041 | ) |
|
| (1,561 | ) |
|
| (1,378 | ) |
|
| (5,428 | ) |
Other income (expense), net |
|
| 45,238 |
|
|
| 60 |
|
|
| 449,743 |
|
|
| 102 |
|
Total other income (expense), net |
|
| 44,197 |
|
|
| (1,501 | ) |
|
| 448,365 |
|
|
| (5,326 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income (loss) before provision for income taxes |
|
| (118,749 | ) |
|
| (10,751 | ) |
|
| 242,748 |
|
|
| (24,885 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision for (benefit from) income taxes |
|
| (29,053 | ) |
|
| - |
|
|
| (28,807 | ) |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income (loss) |
|
| (89,696 | ) |
|
| (10,751 | ) |
|
| 271,555 |
|
|
| (24,885 | ) |
Less preferred dividends attributable to noncontrolling interest |
|
| - |
|
|
| 390 |
|
|
| - |
|
|
| 780 |
|
Less deemed dividends attributable to accretion of redemption value |
|
| 342 |
|
|
| 878 |
|
|
| 1,631 |
|
|
| 1,695 |
|
Net loss attributable to noncontrolling interests |
|
| (1,451 | ) |
|
| - |
|
|
| (3,149 | ) |
|
| - |
|
Net income (loss) attributable to |
| $ | (88,587 | ) |
| $ | (12,019 | ) |
| $ | 273,073 |
|
| $ | (27,360 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income (loss) per share - basic |
| $ | (0.18 | ) |
| $ | (0.08 | ) |
| $ | 0.41 |
|
|
| (0.21 | ) |
Net income (loss) per share - diluted |
| $ | (0.19 | ) |
| $ | (0.08 | ) |
| $ | 0.38 |
|
|
| (0.21 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted average number of common shares outstanding, basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 500,709 |
|
|
| 150,653 |
|
|
| 473,053 |
|
|
| 127,955 |
|
Diluted |
|
| 503,593 |
|
|
| 150,653 |
|
|
| 491,308 |
|
|
| 127,955 |
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(dollars in thousands)
(Unaudited)
| Three Months Ended |
|
| Six Months Ended |
| |||||||||||
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| |||||
Net income (loss) |
| $ | (89,696 | ) |
| $ | (10,751 | ) |
| $ | 271,555 |
|
| $ | (24,885 | ) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
| 2,433 |
|
|
| - |
|
|
| 2,134 |
|
|
| - |
|
Available-for-sale investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss), net |
|
| (275 | ) |
|
| - |
|
|
| (657 | ) |
|
| - |
|
Comprehensive income (loss) |
| $ | (87,538 | ) |
| $ | (10,751 | ) |
| $ | 273,032 |
|
| $ | (24,885 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Comprehensive income (loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to noncontrolling interests |
| $ | (1,451 | ) |
| $ | - |
|
| $ | (3,149 | ) |
| $ | - |
|
Foreign currency translation adjustments attributable to noncontrolling interests |
|
| 383 |
|
|
| - |
|
|
| 391 |
|
|
| - |
|
Noncontrolling interests |
|
| (1,068 | ) |
|
| - |
|
|
| (2,758 | ) |
|
| - |
|
Comprehensive income (loss) attributable to |
| $ | (86,470 | ) |
| $ | (10,751 | ) |
| $ | 275,790 |
|
| $ | (24,885 | ) |
Non-GAAP Measures
As required by the rules of
We believe that adjusted earnings before interest, taxes, depreciation, and amortization ("Adjusted EBITDA") is a useful supplemental measure for evaluating our operating performance and period to period trends because it eliminates the impact of items that primarily reflect our capital structure, tax position, non-cash accounting charges, acquisition-related transaction costs, and other items that management does not consider indicative of ongoing operating performance. Adjusted EBITDA should be considered in addition to, and not as a substitute for, net income (loss) and other measures prepared in accordance with GAAP. Adjusted EBITDA removes the effects of interest and financing-related items, depreciation and amortization, income taxes, stock-based compensation and expense, acquisition-related expenses, change in fair value of contingent consideration and other acquisition related obligations, and other non-operating gains and losses. Management believes that excluding these items enhances comparability across periods and facilitates analysis of underlying operating trends.
Adjusted Cash Operating Expense is a non-GAAP financial measure that represents total operating expenses excluding depreciation, amortization of intangible assets, acquisition-related expenses, change in fair value of contingent consideration and other acquisition related obligations, and stock-based compensation and expense. The most directly comparable GAAP measure to Adjusted Cash Operating Expense is total operating expenses. Management believes Adjusted Cash Operating Expense provides useful supplemental information by isolating recurring, cash-based operating costs and facilitating meaningful period-to-period comparisons. Management uses this measure for internal cost management, budgeting, and to evaluate operating trends exclusive of non-cash accounting charges. Adjusted Cash Operating Expense should be considered in addition to, and not as a substitute for, total operating expenses prepared in accordance with GAAP.
Beginning in the period ended
Also beginning in the period ended
Management uses Adjusted EBITDA, Adjusted Cash Operating Expense, Adjusted Gross Profit, and Adjusted Gross Margin together with GAAP results, in making operating and planning decisions and in evaluating the Company's ongoing performance. Other companies may calculate similarly titled non-GAAP measures differently, and therefore our non-GAAP measures may not be comparable to measures used by other companies.
| Three months ended |
|
| For the six months |
| |||||||||||
(dollars in thousands) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Net income (loss) |
| $ | (89,696 | ) |
| $ | (10,751 | ) |
| $ | 271,555 |
|
| $ | (24,885 | ) |
Depreciation |
|
| 934 |
|
|
| 189 |
|
|
| 1,603 |
|
|
| 370 |
|
Amortization of intangible assets |
|
| 18,641 |
|
|
| 1,055 |
|
|
| 24,263 |
|
|
| 2,117 |
|
Acquisition-related expenses (1) |
|
| 4,414 |
|
|
| - |
|
|
| 10,258 |
|
|
| - |
|
Stock-based compensation and expense |
|
| 69,094 |
|
|
| 2,179 |
|
|
| 88,753 |
|
|
| 3,751 |
|
Change in fair value of contingent consideration |
|
| 19,234 |
|
|
| - |
|
|
| 19,234 |
|
|
| - |
|
Provision for (benefit from) income taxes |
|
| (29,053 | ) |
|
| - |
|
|
| (28,807 | ) |
|
| - |
|
Other (income) expense, net (2) |
|
| (44,197 | ) |
|
| 1,501 |
|
|
| (448,365 | ) |
|
| 5,326 |
|
Adjusted EBITDA |
| $ | (50,629 | ) |
| $ | (5,827 | ) |
| $ | (61,506 | ) |
| $ | (13,321 | ) |
(1) | Acquisition-related expenses include legal, accounting, and other due diligence costs incurred in connection with completed or pending acquisitions. |
(2) | Other (income) expense, net includes interest and dividend income, unrealized gain and losses on investments, interest expense, foreign exchange gain and loss, the change in the fair value of government grant liabilities and warrant liability, and other income (expense), net included on the Company's unaudited Condensed Consolidated Statements of Operations. |
| For the three months |
|
| For the six months |
| |||||||||||
(dollars in thousands) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Total operating expenses |
| $ | 199,077 |
|
| $ | 12,582 |
|
| $ | 266,406 |
|
| $ | 24,380 |
|
Depreciation |
|
| (571 | ) |
|
| (189 | ) |
|
| (1,043 | ) |
|
| (370 | ) |
Amortization of intangible assets |
|
| (13,963 | ) |
|
| (1,055 | ) |
|
| (19,585 | ) |
|
| (2,117 | ) |
Acquisition-related expenses (1) |
|
| (4,414 | ) |
|
| - |
|
|
| (10,258 | ) |
|
| - |
|
Change in fair value of contingent consideration |
|
| (19,234 | ) |
|
| - |
|
|
| (19,234 | ) |
|
| - |
|
Stock-based compensation and expense |
|
| (67,651 | ) |
|
| (1,986 | ) |
|
| (86,148 | ) |
|
| (3,424 | ) |
Adjusted Cash Operating Expenses |
| $ | 93,244 |
|
| $ | 9,352 |
|
| $ | 130,138 |
|
| $ | 18,469 |
|
(1) | Acquisition-related expenses include legal, accounting, and other due diligence costs incurred in connection with completed or pending acquisitions. |
|
| For the three months |
|
| For the six months |
| ||||||||||
(dollars in thousands) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Revenue |
| $ | 83,772 |
|
| $ | 6,273 |
|
| $ | 133,894 |
|
| $ | 10,522 |
|
Cost of goods sold |
|
| 47,641 |
|
|
| 2,941 |
|
|
| 73,105 |
|
|
| 5,701 |
|
Gross profit (GAAP) |
| $ | 36,131 |
|
| $ | 3,332 |
|
| $ | 60,789 |
|
| $ | 4,821 |
|
Amortization of acquisition-related intangible assets |
|
| 4,678 |
|
|
| - |
|
|
| 4,678 |
|
|
| - |
|
Stock-based compensation and expense |
|
| 1,443 |
|
|
| 193 |
|
|
| 2,604 |
|
|
| 327 |
|
Adjusted Gross Profit (Non-GAAP) |
| $ | 42,252 |
|
| $ | 3,525 |
|
| $ | 68,071 |
|
| $ | 5,148 |
|
Gross margin (GAAP) |
|
| 43.1 | % |
|
| 53.1 | % |
|
| 45.4 | % |
|
| 45.8 | % |
Adjusted Gross Margin (Non-GAAP) |
|
| 50.4 | % |
|
| 56.2 | % |
|
| 50.8 | % |
|
| 48.9 | % |
| For the three months ended |
| ||||||
(dollars in thousands) |
| 2026 |
|
| 2025 |
| ||
Revenue |
|
| 50,122 |
|
|
| 4,248 |
|
Cost of goods sold |
|
| 25,464 |
|
|
| 2,760 |
|
Gross profit (GAAP) |
| $ | 24,658 |
|
| $ | 1,488 |
|
Amortization of acquisition-related intangible assets |
|
| - |
|
|
| - |
|
Stock-based compensation and expense |
|
| 1,161 |
|
|
| 134 |
|
Adjusted Gross Profit (Non-GAAP) |
| $ | 25,819 |
|
| $ | 1,622 |
|
Gross margin (GAAP) |
|
| 49.2 | % |
|
| 35.0 | % |
Adjusted Gross Margin (Non-GAAP) |
|
| 51.5 | % |
|
| 38.2 | % |
SOURCE:
View the original press release on ACCESS Newswire