LightPath Technologies Reports Fiscal 2025 Fourth Quarter and Full Year Financial Results
Robust Demand for Germanium-Free Optics Drives Meaningful Backlog Growth with Defense and Public Safety Customers
Financial Summary:
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||||||||||
$ in millions |
|
2025 |
|
|
2024 |
|
|
% |
|
|
2025 |
|
|
2024 |
|
|
% |
|
||||||
Revenue |
|
$ |
12.2 |
|
|
$ |
8.6 |
|
|
|
41.4 |
% |
|
$ |
37.6 |
|
|
$ |
31.7 |
|
|
|
17.3 |
% |
Gross Profit |
|
$ |
2.7 |
|
|
$ |
2.5 |
|
|
|
6.6 |
% |
|
$ |
10.1 |
|
|
$ |
8.6 |
|
|
|
17.4 |
% |
Operating Expenses |
|
$ |
7.2 |
|
|
$ |
4.7 |
|
|
|
52.0 |
% |
|
$ |
22.0 |
|
|
$ |
16.5 |
|
|
|
33.4 |
% |
Net Income (Loss) |
|
$ |
(7.1) |
|
|
$ |
(2.4) |
|
|
|
-199.8 |
% |
|
$ |
(14.9) |
|
|
$ |
(8.0) |
|
|
|
-85.7 |
% |
Adjusted EBITDA* (non-GAAP) |
|
$ |
(2.0) |
|
|
$ |
(1.1) |
|
|
|
-77.1 |
% |
|
$ |
(5.1) |
|
|
$ |
(2.8) |
|
|
|
-83.8 |
% |
Fourth Quarter Fiscal 2025 & Subsequent Highlights:
- Announced
$18.2 million purchase order for infrared ("IR") cameras from a leading global technology customer expected to be delivered in CY 2026, and a follow-on$22.1 million purchase order for a second tranche expected to be delivered in CY 2027. - Secured
$8.0 million strategic investment from Ondas Holdings and Unusual Machines to support LightPath's continued growth and leadership as a provider of IR imaging solutions to the growing drone/UAV sector. - Commenced production of two high-end cooled IR camera products, redesigned from our subsidiary,
G5 Infrared, LLC's ("G5") original design to utilize LightPath's Proprietary BlackDiamond™ Glass in place of Germanium. - G5 launched its first industrial-grade mid-wave IR ("MWIR") optical gas imaging ("OGI") camera alongside a successful test at a certified facility, validating its performance in-line with the
U.S. EPA guidelines. - Awarded an initial
$2.2 million engineering development model ("EDM") order for IR cameras by L3Harris Technologies to support theNavy's Shipboard Panoramic Electro-Optic/Infrared (SPEIR) Program. - Secured an aggregate of
$9.7 million in orders for cooled IR cameras with an existing defense customer for counter UAV applications, for planned delivery in fiscal 2026. - Participated in leading industry and investor conferences including the
Canaccord 45th Annual Growth Conference, Photonics Spectra Infrared Imaging Summit 2025, SPIE Defense + Commercial Sensing, and the 2025 Border Security Expo.
Management Commentary
"Earlier this month, we booked an initial
"On the product innovation front, we launched our first industrial-grade MWIR OGI camera and validated performance at a certified facility in line with EPA processes – broadening our OGI portfolio alongside our low-cost LWIR uncooled offering. Most notably, we are actively redesigning G5's product line to implement our proprietary BlackDiamond™ material in place of Germanium, driven by intense customer demand for more secure supply chains following
"We continue to solidify our place as a vertically-integrated imaging solutions provider – combining proprietary BlackDiamond™ materials and advanced manufacturing to deliver differentiated systems with higher ASPs and better margin potential. The Germanium-free redesigns reduce supply chain risk and shorten time-to-field, while our broadened camera portfolio expands our reachable market in both defense and industrial customer bases. We are now focused on scaling deliveries and converting a robust pipeline, including expected near-term follow-ons and additional program awards, into sustainable revenue growth through fiscal 2026 and beyond. The path forward is straightforward – continue to convert the market's Germanium supply chain angst into BlackDiamond™-based camera sales – moving up the value chain with a focus on building sustainable, long-term value for my fellow stockholders," concluded Rubin.
Fourth Quarter Fiscal 2025 Financial Results
Revenue for the fourth quarter of fiscal 2025 increased 41.4% to
Product Group Revenue ($ in millions)** |
|
Fourth Quarter Fiscal 2025 |
|
|
Fourth Quarter Fiscal 2024 |
|
|
% Change |
|
|||
Infrared Components |
|
$ |
4.9 |
|
|
$ |
3.0 |
|
|
|
63 |
% |
Visible Components |
|
$ |
2.8 |
|
|
$ |
3.2 |
|
|
|
-11 |
% |
Assemblies & Modules |
|
$ |
4.2 |
|
|
$ |
1.4 |
|
|
|
203 |
% |
|
|
$ |
0.3 |
|
|
$ |
1.0 |
|
|
|
-75 |
% |
** Numbers may not foot due to rounding
Gross profit increased 6.6% to
Operating expenses increased 52.0% to
Net loss in the fourth quarter of fiscal 2025 totaled
Adjusted EBITDA* loss for the fourth quarter of fiscal 2025 was
Fiscal 2025 Financial Results
Revenue for fiscal 2025 increased 17.4% to
Product Group Revenue ($ in millions)** |
|
Fiscal |
|
|
Fiscal |
|
|
% |
|
|||
Infrared Components |
|
$ |
14.3 |
|
|
$ |
14.1 |
|
|
|
2 |
% |
Visible Components |
|
$ |
11.7 |
|
|
$ |
11.2 |
|
|
|
4 |
% |
Assemblies & Modules |
|
$ |
8.0 |
|
|
$ |
4.5 |
|
|
|
79 |
% |
|
|
$ |
3.2 |
|
|
$ |
2.0 |
|
|
|
63 |
% |
** Numbers may not foot due to rounding
Gross profit increased 17.4% to
Operating expenses increased 33.4% to
Net loss in fiscal 2025 totaled
Adjusted EBITDA* loss for fiscal 2025 was
Fourth Quarter Fiscal 2025 Earnings Call
Management will host an investor conference call at
Q4 FY2025 Earnings Conference Call
Date:
Time:
International Dial-in: 1-201-389-0878
Conference ID: 13749942
Webcast: LPTH Q4 FY2025 Earnings Conference Call
Please join at least five minutes before the start of the call to ensure timely participation.
A playback of the call will be available through
About
*Use of Non-GAAP Financial Measures
To provide investors with additional information regarding financial results, this press release includes references to EBITDA and adjusted EBITDA, which are non-GAAP financial measures. The Company calculates EBITDA by adjusting net income to exclude net interest expense, income tax expense or benefit, depreciation, and amortization. We also calculate adjusted EBITDA, which excludes: (1) the effect of the non-cash income or expense associated with the mark-to-market adjustments, related to the warrants; and (2) the loss on extinguishment of debt. The fair value of the warrants is re-measured each reporting period until the warrants are either exercised or expired (which expiration occurs on
A "non-GAAP financial measure" is generally defined as a numerical measure of a company's historical or future performance that excludes or includes amounts, or is subject to adjustments, so as to be different from the most directly comparable measure calculated and presented in accordance with GAAP. The Company's management believes that these non-GAAP financial measures, when considered together with the GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportionately positive or negative impact on results in any particular period. Management also believes that these non-GAAP financial measures enhance the ability of investors to analyze underlying business operations and understand performance. In addition, management may utilize these non-GAAP financial measures as guides in forecasting, budgeting, and planning. Non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures presented in accordance with GAAP. A reconciliation of these non-GAAP financial measures with the most directly comparable financial measures calculated in accordance with GAAP is presented in the table below.
LIGHTPATH TECHNOLOGIES, INC. |
||||||||||||||||
Reconciliation of Non-GAAP Financial Measures and Regulation G Disclosure |
||||||||||||||||
|
||||||||||||||||
|
|
(unaudited) |
|
|||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net loss |
|
$ |
(7,055,980) |
|
|
$ |
(2,353,773) |
|
|
$ |
(14,873,182) |
|
|
$ |
(8,007,346) |
|
Depreciation and amortization |
|
|
792,488 |
|
|
|
1,062,559 |
|
|
|
4,149,240 |
|
|
|
4,048,409 |
|
Income tax provision |
|
|
(122,402) |
|
|
|
(53,912) |
|
|
|
37,790 |
|
|
|
67,490 |
|
Interest expense |
|
|
312,967 |
|
|
|
42,814 |
|
|
|
1,118,213 |
|
|
|
191,862 |
|
EBITDA |
|
$ |
(6,072,927) |
|
|
$ |
(1,302,312) |
|
|
$ |
(9,567,939) |
|
|
$ |
(3,699,585) |
|
Stock-based compensation |
|
|
298,309 |
|
|
|
216,765 |
|
|
|
1,043,464 |
|
|
|
1,019,023 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
418,502 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
2,224,270 |
|
|
|
— |
|
|
|
1,353,716 |
|
|
|
— |
|
Change in fair value of acquisition liabilities |
|
|
1,430,000 |
|
|
|
— |
|
|
|
1,560,445 |
|
|
|
— |
|
Foreign exchange (gain) loss |
|
|
141,583 |
|
|
|
(31,876) |
|
|
|
129,882 |
|
|
|
(72,741) |
|
Adjusted EBITDA |
|
$ |
(1,978,765) |
|
|
$ |
(1,117,423) |
|
|
$ |
(5,061,930) |
|
|
$ |
(2,753,303) |
|
% of revenue |
|
|
-16 |
% |
|
|
-13 |
% |
|
|
-14 |
% |
|
|
-9 |
% |
Forward-Looking Statements
This press release includes statements that constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as "forecast," "guidance," "plan," "estimate," "will," "would," "project," "maintain," "intend," "expect," "anticipate," "prospect," "strategy," "future," "likely," "may," "should," "believe," "continue," "opportunity," "potential," and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, without limitation, statements regarding: (i) expected purchase orders and anticipated timing for program awards, as well as any resulting impact on our financial performance; (ii) the impact of the G5 acquisition on our business and results of operations, including with respect to the Company's ability to redesign G5's product line; (iii) the performance of our product portfolio and expected market potential with our products as well as expected demand for Germanium-free products; (iv) our ability to generate sustainable revenue growth through 2026 and beyond while also building stockholder value; (v) expectations regarding our ability to secure government and military projects with certain customers; and (vi) our ability to manage supply chain risk. These forward-looking statements are based on information available at the time the statements are made and/or management's good faith belief as of that time with respect to future events and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed in or suggested by the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the likelihood that the Company will need additional capital to sustain its operations in the future and to repay indebtedness; the impact of varying demand for the Company products; the Company's reliance on a few key customers; the ability of the Company to obtain needed raw materials and components from its suppliers; the impact that international tariffs may have on our business and results of operations; the impact of political and other risks as a result of our sales to internal customers and/or our sourcing of materials from international suppliers; general economic uncertainty in key global markets and a worsening of global economic conditions or low levels of economic growth; geopolitical tensions, the Russian-Ukraine conflict, and the
LIGHTPATH TECHNOLOGIES, INC. |
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(unaudited) |
||||||||
|
||||||||
|
|
|
|
|
|
|
||
Assets |
|
2025 |
|
|
2024 |
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
4,877,036 |
|
|
$ |
3,480,268 |
|
Trade accounts receivable, net of allowance of |
|
|
9,455,310 |
|
|
|
4,928,931 |
|
Inventories, net |
|
|
12,858,838 |
|
|
|
6,551,059 |
|
Prepaid expenses and deposits |
|
|
1,142,661 |
|
|
|
445,900 |
|
Other current assets |
|
|
40,150 |
|
|
|
131,177 |
|
Total current assets |
|
|
28,373,995 |
|
|
|
15,537,335 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
15,864,061 |
|
|
|
15,210,612 |
|
Operating lease right-of-use assets |
|
|
7,429,378 |
|
|
|
6,741,549 |
|
Intangible assets, net |
|
|
15,987,923 |
|
|
|
3,650,739 |
|
|
|
|
13,753,921 |
|
|
|
6,764,127 |
|
Deferred tax assets, net |
|
|
22,571 |
|
|
|
123,000 |
|
Other assets |
|
|
73,917 |
|
|
|
59,602 |
|
Total assets |
|
$ |
81,505,766 |
|
|
$ |
48,086,964 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
7,421,430 |
|
|
$ |
3,231,713 |
|
Accrued liabilities |
|
|
5,686,396 |
|
|
|
1,911,867 |
|
Accrued payroll and benefits |
|
|
2,359,152 |
|
|
|
1,446,452 |
|
Operating lease liabilities, current |
|
|
1,254,062 |
|
|
|
1,059,998 |
|
Loans payable, current portion |
|
|
172,567 |
|
|
|
209,170 |
|
Finance lease obligation, current portion |
|
|
206,518 |
|
|
|
177,148 |
|
Total current liabilities |
|
|
17,100,125 |
|
|
|
8,036,348 |
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities, net |
|
|
152,760 |
|
|
|
326,197 |
|
Accrued liabilities, noncurrent |
|
|
823,000 |
|
|
|
611,619 |
|
Finance lease obligation, less current portion |
|
|
421,363 |
|
|
|
528,753 |
|
Operating lease liabilities, noncurrent |
|
|
8,326,250 |
|
|
|
8,058,502 |
|
Loans payable, less current portion |
|
|
4,804,990 |
|
|
|
325,880 |
|
Total liabilities |
|
|
31,628,488 |
|
|
|
17,887,299 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series G Convertible Preferred Stock; |
|
$ |
34,232,510 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock: Series D, |
|
|
— |
|
|
|
— |
|
Common stock: Class A, |
|
|
429,493 |
|
|
|
392,546 |
|
Additional paid-in capital |
|
|
244,953,346 |
|
|
|
245,140,758 |
|
Accumulated other comprehensive income |
|
|
978,686 |
|
|
|
509,936 |
|
Accumulated deficit |
|
|
(230,716,757) |
|
|
|
(215,843,575) |
|
Total stockholders' equity |
|
|
15,644,768 |
|
|
|
30,199,665 |
|
Total liabilities, convertible preferred stock and stockholders' equity |
|
$ |
81,505,766 |
|
|
$ |
48,086,964 |
|
LIGHTPATH TECHNOLOGIES, INC. |
||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenue, net |
|
$ |
12,209,793 |
|
|
$ |
8,634,132 |
|
|
$ |
37,202,630 |
|
|
$ |
31,726,192 |
|
Cost of sales |
|
|
9,519,040 |
|
|
|
6,109,100 |
|
|
|
27,072,516 |
|
|
|
23,094,946 |
|
Gross profit |
|
|
2,690,753 |
|
|
|
2,525,032 |
|
|
|
10,130,114 |
|
|
|
8,631,246 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
4,739,622 |
|
|
|
3,605,988 |
|
|
|
15,814,627 |
|
|
|
12,297,383 |
|
New product development |
|
|
1,064,997 |
|
|
|
582,822 |
|
|
|
3,063,772 |
|
|
|
2,400,420 |
|
Amortization of intangible assets |
|
|
(54,695) |
|
|
|
434,403 |
|
|
|
1,414,817 |
|
|
|
1,635,523 |
|
Change in fair value of acquisition liabilities |
|
|
1,430,000 |
|
|
|
— |
|
|
|
1,560,445 |
|
|
|
— |
|
Loss on disposal of property and equipment |
|
|
18,829 |
|
|
|
111,336 |
|
|
|
99,334 |
|
|
|
124,584 |
|
Total operating expenses |
|
|
7,198,753 |
|
|
|
4,734,549 |
|
|
|
21,952,995 |
|
|
|
16,457,910 |
|
Operating loss |
|
|
(4,508,000) |
|
|
|
(2,209,517) |
|
|
|
(11,822,881) |
|
|
|
(7,826,664) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(312,967) |
|
|
|
(42,814) |
|
|
|
(1,118,213) |
|
|
|
(191,862) |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(418,502) |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
(2,224,270) |
|
|
|
— |
|
|
|
(1,353,716) |
|
|
|
— |
|
Other income (expense), net |
|
|
(133,145) |
|
|
|
(155,354) |
|
|
|
(122,080) |
|
|
|
78,670 |
|
Total other income (expense), net |
|
|
(2,670,382) |
|
|
|
(198,168) |
|
|
|
(3,012,511) |
|
|
|
(113,192) |
|
Loss before income taxes |
|
|
(7,178,382) |
|
|
|
(2,407,685) |
|
|
|
(14,835,392) |
|
|
|
(7,939,856) |
|
Income tax provision |
|
|
(122,402) |
|
|
|
(53,912) |
|
|
|
37,790 |
|
|
|
67,490 |
|
Net loss |
|
$ |
(7,055,980) |
|
|
$ |
(2,353,773) |
|
|
$ |
(14,873,182) |
|
|
$ |
(8,007,346) |
|
Foreign currency translation adjustment |
|
|
527,619 |
|
|
|
(119,009) |
|
|
|
468,750 |
|
|
|
(96,600) |
|
Comprehensive loss |
|
$ |
(6,528,361) |
|
|
$ |
(2,472,782) |
|
|
$ |
(14,404,432) |
|
|
$ |
(8,103,946) |
|
Loss per common share (basic) |
|
$ |
(0.16) |
|
|
$ |
(0.06) |
|
|
$ |
(0.36) |
|
|
$ |
(0.21) |
|
Number of shares used in per share calculation (basic) |
|
|
42,874,607 |
|
|
|
38,850,526 |
|
|
|
40,874,068 |
|
|
|
37,944,935 |
|
Loss per common share (diluted) |
|
$ |
(0.16) |
|
|
$ |
(0.06) |
|
|
$ |
(0.36) |
|
|
$ |
(0.21) |
|
Number of shares used in per share calculation (diluted) |
|
|
42,874,607 |
|
|
|
38,850,526 |
|
|
|
40,874,068 |
|
|
|
37,944,935 |
|
LIGHTPATH TECHNOLOGIES, INC. |
||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Changes in Stockholders' Equity |
||||||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
Temporary Equity |
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|||||||||||
|
|
Series G Convertible |
|
|
Class A |
|
|
Additional |
|
|
Other |
|
|
|
|
|
Total |
|
||||||||||||||
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Paid-in |
|
|
Comprehensive |
|
|
Accumulated |
|
|
Stockholders' |
|
||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Income |
|
|
Deficit |
|
|
Equity |
|
||||||||
Balances at |
|
|
— |
|
|
|
— |
|
|
|
37,344,739 |
|
|
$ |
373,447 |
|
|
$ |
242,808,771 |
|
|
$ |
606,536 |
|
|
$ |
(207,836,229) |
|
|
$ |
35,952,525 |
|
Issuance of common stock for: |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee Stock Purchase Plan |
|
|
— |
|
|
|
— |
|
|
|
30,447 |
|
|
|
304 |
|
|
|
39,373 |
|
|
|
— |
|
|
|
— |
|
|
|
39,677 |
|
Exercise of stock options, RSUs & RSAs, net |
|
|
— |
|
|
|
— |
|
|
|
945,188 |
|
|
|
9,452 |
|
|
|
(9,452) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Issuance of common stock under public equity placement |
|
|
— |
|
|
|
— |
|
|
|
585,483 |
|
|
|
5,855 |
|
|
|
800,477 |
|
|
|
— |
|
|
|
— |
|
|
|
806,332 |
|
Issuance of common stock for acquisition of Visimid |
|
|
— |
|
|
|
— |
|
|
|
348,786 |
|
|
|
3,488 |
|
|
|
482,566 |
|
|
|
— |
|
|
|
— |
|
|
|
486,054 |
|
Stock-based compensation on stock options, RSUs & RSAs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,019,023 |
|
|
|
— |
|
|
|
— |
|
|
|
1,019,023 |
|
Foreign currency translation adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(96,600) |
|
|
|
— |
|
|
|
(96,600) |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,007,346) |
|
|
|
(8,007,346) |
|
Balances at |
|
|
— |
|
|
|
— |
|
|
|
39,254,643 |
|
|
|
392,546 |
|
|
|
245,140,758 |
|
|
|
509,936 |
|
|
|
(215,843,575) |
|
|
|
30,199,665 |
|
Issuance of preferred stock under private equity placement, net of fees |
|
|
24,956 |
|
|
|
19,481,376 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Issuance of common stock for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee Stock Purchase Plan |
|
|
— |
|
|
|
— |
|
|
|
9,369 |
|
|
|
93 |
|
|
|
14,292 |
|
|
|
— |
|
|
|
— |
|
|
|
14,385 |
|
Exercise of stock options, RSUs & RSAs, net |
|
|
— |
|
|
|
— |
|
|
|
593,791 |
|
|
|
5,938 |
|
|
|
(2,763) |
|
|
|
— |
|
|
|
— |
|
|
|
3,175 |
|
Shares issued as compensation |
|
|
— |
|
|
|
— |
|
|
|
49,000 |
|
|
|
490 |
|
|
|
89,180 |
|
|
|
— |
|
|
|
— |
|
|
|
89,670 |
|
Issuance of common stock for acquisition of Visimid |
|
|
— |
|
|
|
— |
|
|
|
382,253 |
|
|
|
3,823 |
|
|
|
710,123 |
|
|
|
— |
|
|
|
— |
|
|
|
713,946 |
|
Issuance of common stock for acquisition of G5 |
|
|
— |
|
|
|
— |
|
|
|
1,972,501 |
|
|
|
19,725 |
|
|
|
4,852,343 |
|
|
|
— |
|
|
|
— |
|
|
|
4,872,068 |
|
Issuance of common stock under private equity placement, net of fees |
|
|
— |
|
|
|
— |
|
|
|
687,750 |
|
|
|
6,878 |
|
|
|
1,584,014 |
|
|
|
— |
|
|
|
— |
|
|
|
1,590,892 |
|
Issuance of warrants under private equity placement, net of fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
177,445 |
|
|
|
— |
|
|
|
— |
|
|
|
177,445 |
|
Preferred cumulative dividends plus accretion |
|
|
— |
|
|
|
14,751,134 |
|
|
|
— |
|
|
|
— |
|
|
|
(14,751,134) |
|
|
|
— |
|
|
|
— |
|
|
|
(14,751,134) |
|
Stock-based compensation on stock options, RSUs & RSAs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
953,795 |
|
|
|
— |
|
|
|
— |
|
|
|
953,795 |
|
Reclassification of warrant liability |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,185,293 |
|
|
|
— |
|
|
|
— |
|
|
|
6,185,293 |
|
Foreign currency translation adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
468,750 |
|
|
|
|
|
|
|
468,750 |
|
Net loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,873,182) |
|
|
|
(14,873,182) |
|
Balances at |
|
|
24,956 |
|
|
$ |
34,232,510 |
|
|
|
42,949,307 |
|
|
$ |
429,493 |
|
|
$ |
244,953,346 |
|
|
$ |
978,686 |
|
|
$ |
(230,716,757) |
|
|
$ |
15,644,768 |
|
LIGHTPATH TECHNOLOGIES, INC. |
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(unaudited) |
||||||||
|
||||||||
|
|
Year Ended |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(14,873,182) |
|
|
$ |
(8,007,346) |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
4,149,240 |
|
|
|
4,048,409 |
|
Interest from amortization of loan issuance costs |
|
|
213,829 |
|
|
|
— |
|
Loss on extinguishment of debt |
|
|
71,215 |
|
|
|
— |
|
Warrant issuance costs |
|
|
418,502 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
1,353,716 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
1,560,445 |
|
|
|
— |
|
Loss on disposal of property and equipment |
|
|
94,860 |
|
|
|
124,584 |
|
Stock-based compensation on stock options, RSUs & RSAs, net |
|
|
1,043,464 |
|
|
|
1,019,023 |
|
Provision for credit losses |
|
|
(3,014) |
|
|
|
(4,426) |
|
Change in operating lease assets and liabilities |
|
|
(273,624) |
|
|
|
183,393 |
|
Inventory write-offs to allowance |
|
|
143,362 |
|
|
|
136,676 |
|
Deferred taxes |
|
|
(221,977) |
|
|
|
(121,803) |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
Trade accounts receivable |
|
|
(2,626,267) |
|
|
|
1,498,698 |
|
Other current assets |
|
|
91,027 |
|
|
|
(131,177) |
|
Inventories |
|
|
(1,385,690) |
|
|
|
960,739 |
|
Prepaid expenses and deposits |
|
|
(325,915) |
|
|
|
133,810 |
|
Accounts payable and accrued liabilities |
|
|
2,238,619 |
|
|
|
680,457 |
|
Net cash (used in) provided by operating activities |
|
|
(8,331,390) |
|
|
|
521,037 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(1,262,302) |
|
|
|
(2,182,805) |
|
Proceeds from sale of equipment |
|
|
10,648 |
|
|
|
— |
|
Proceeds from sale-leaseback of equipment |
|
|
— |
|
|
|
364,710 |
|
Acquisition of G5 |
|
|
(18,486,669) |
|
|
|
— |
|
Acquisition of Visimid, net of cash acquired |
|
|
— |
|
|
|
(847,141) |
|
Net cash used in investing activities |
|
|
(19,738,323) |
|
|
|
(2,665,236) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
|
3,175 |
|
|
|
— |
|
Proceeds from sale of common stock from Employee Stock Purchase Plan |
|
|
14,385 |
|
|
|
39,677 |
|
Proceeds from issuance of common stock under public equity placement |
|
|
— |
|
|
|
806,332 |
|
Proceeds from issuance of common stock under private equity placement |
|
|
437,725 |
|
|
|
— |
|
Proceeds from issuance of preferred stock under private equity placement |
|
|
18,675,026 |
|
|
|
— |
|
Proceeds from issuance of warrants under private equity placement |
|
|
4,620,561 |
|
|
|
— |
|
Deferred payment for acquisition of Visimid |
|
|
(125,000) |
|
|
|
— |
|
Borrowings on loans payable |
|
|
6,659,596 |
|
|
|
278,926 |
|
Loan issuance costs |
|
|
(597,465) |
|
|
|
— |
|
Payments on loans payable |
|
|
(204,100) |
|
|
|
(2,459,474) |
|
Repayment of finance lease obligations |
|
|
(187,626) |
|
|
|
(131,901) |
|
Net cash provided by (used in) financing activities |
|
|
29,296,277 |
|
|
|
(1,466,440) |
|
Effect of exchange rate on cash and cash equivalents |
|
|
170,204 |
|
|
|
(53,583) |
|
Change in cash, cash equivalents and restricted cash |
|
|
1,396,768 |
|
|
|
(3,664,222) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
3,480,268 |
|
|
|
7,144,490 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
4,877,036 |
|
|
$ |
3,480,268 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Interest paid in cash |
|
$ |
273,476 |
|
|
$ |
196,541 |
|
Income taxes paid |
|
$ |
206,121 |
|
|
$ |
166,858 |
|
Supplemental disclosure of non-cash investing & financing activities: |
|
|
|
|
|
|
|
|
Purchase of equipment through finance lease arrangements |
|
$ |
93,048 |
|
|
$ |
396,058 |
|
Operating right-of-use assets acquired in exchange for operating lease liabilities |
|
|
— |
|
|
$ |
92,136 |
|
Issuance of common stock for acquisition of Visimid |
|
$ |
713,946 |
|
|
$ |
486,054 |
|
Issuance of common stock for acquisition of G5 |
|
$ |
4,872,068 |
|
|
|
— |
|
Accrual of earnout consideration for acquisition of G5 |
|
$ |
3,536,471 |
|
|
|
— |
|
Extinguisment of debt in exchange for common stock, preferred stock, warrants and a note |
|
$ |
3,057,110 |
|
|
|
— |
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/lightpath-technologies-reports-fiscal-2025-fourth-quarter-and-full-year-financial-results-302567574.html
SOURCE