Inogen Announces Fourth Quarter and Full Year 2025 Financial Results and Provides 2026 Financial Outlook
Delivered full year revenue growth of approximately 4%
Significantly improved profitability with 2025 net loss of
Well-positioned to accelerate expected 2026 revenue growth and profitability
“In 2025, we made significant progress toward our long-term profitability goals while strengthening our product portfolio and improving the fundamentals of our business. Our disciplined operational efficiency contributed to a substantial year-over-year improvement in adjusted EBITDA, culminating in a positive result for the first time since 2021,” said
Highlights
-
Introduced two new products in
the United States to diversify the portfolio with the Voxi 5, a stationary oxygen concentrator, and Aurora masks for continuous positive airway pressure (CPAP), designed for obstructive sleep apnea (OSA); -
Initiated a limited market release of the Simeox airway clearance device in
the United States to support reimbursement and advance commercialization efforts; - Launched Inogen patient portal to enhance digital health and to empower patients with seamless self-service to manage insurance requirements, streamline accessories ordering and access to support tools;
-
Announced strategic collaboration with Yuwell Medical to broaden Inogen’s product portfolio, strengthen its innovation pipeline through joint research and development, and accelerate the brand’s entry into
China ; -
Authorized a
$30.0 million share repurchase program to return value to shareholders based on the strength of our balance sheet, with year-end cash, cash equivalents, marketable securities, and restricted cash, of$120.9 million , with no debt outstanding.
Fourth Quarter 2025 Financial Results
In the fourth quarter of 2025, the Company made changes to its product revenue categories to provide investors with more meaningful trends in its business and strategic direction. The Company will now report product revenues in the following categories:
Total revenue in the fourth quarter of 2025 was
Total gross margin was 43.1% in the fourth quarter of 2025, a decrease from 45.3% in the prior-year period, primarily the result of channel mix.
Total operating loss was
GAAP net loss for the fourth quarter of 2025 was
Adjusted EBITDA was negative
Cash, cash equivalents, marketable securities, and restricted cash were
Full Year 2025 Financial Results
Total revenue in the full year 2025 increased 3.9% to
Total gross margin of 44.2% in the full year 2025 decreased from 46.1% in the comparable period in 2024, primarily the result of changing channel mix from higher POC sales to business customers.
Total operating loss was
GAAP net loss for the full year 2025 was
Adjusted EBITDA was positive
Reconciliations of adjusted EBITDA and adjusted net loss for the three and twelve months ended
First Quarter and Full Year 2026 Financial Outlook
Inogen expects first quarter 2026 reported revenue to be in line with first quarter 2025, due to channel mix and lower expected
For the full year 2026, Inogen expects reported revenue in the range of
The Company remains committed to driving positive Adjusted EBITDA improvement in 2026.
Quarterly Conference Call Information
On
Individuals interested in listening to the conference call may do so by dialing:
US domestic callers (877) 841-3961
Non-US callers (201) 689-8589
Please reference Inogen to join the call. A live audio webcast and archived recording of the conference call will be available to all interested parties through the News / Events page on the Inogen Investor Relations website. This webcast will also be archived on the website for 6 months.
A replay of the call will be available approximately three hours after the live webcast ends and will be accessible through
Inogen has used, and intends to continue to use, its Investor Relations website, http://investor.inogen.com/, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
About Inogen
For more information, please visit www.inogen.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this communication that are not historical facts, including, but not limited to, statements regarding Inogen’s future business plans, market opportunities, financial outlook, growth strategies, and anticipated operational results, are forward-looking statements. Words such as “aims,” “believes,” “anticipates,” “plans,” “expects,” “will,” “intends,” “potential,” “possible,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from currently anticipated results, including but not limited to, risks and uncertainties relating to Inogen’s 2026 first quarter and full year financial guidance; market acceptance of its products; competition; its sales, marketing and distribution capabilities; its planned sales, marketing, and research and development activities; and risks associated with international operations. Information on these and additional risks, uncertainties, and other information affecting Inogen’s business operating results are contained in its Annual Report on Form 10-K for the period ended
Non-GAAP Financial Measures
Inogen has presented certain financial information in accordance with
|
Consolidated Statements of Comprehensive Loss (unaudited) (amounts in thousands, except share and per share amounts) |
||||||||||||||||
|
|
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
Revenue |
|
|
|
|
|
|
|
|
||||||||
|
Sales revenue |
|
$ |
68,572 |
|
|
$ |
66,307 |
|
|
$ |
295,304 |
|
|
$ |
278,756 |
|
|
Rental revenue |
|
|
13,149 |
|
|
|
13,774 |
|
|
|
53,364 |
|
|
|
56,949 |
|
|
Total revenue |
|
|
81,721 |
|
|
|
80,081 |
|
|
|
348,668 |
|
|
|
335,705 |
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales revenue |
|
|
39,360 |
|
|
|
35,499 |
|
|
|
163,837 |
|
|
|
148,655 |
|
|
Cost of rental revenue, including depreciation of |
|
|
7,125 |
|
|
|
8,293 |
|
|
|
30,566 |
|
|
|
32,309 |
|
|
Total cost of revenue |
|
|
46,485 |
|
|
|
43,792 |
|
|
|
194,403 |
|
|
|
180,964 |
|
|
Gross profit |
|
|
35,236 |
|
|
|
36,289 |
|
|
|
154,265 |
|
|
|
154,741 |
|
|
Operating expense |
|
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
|
5,316 |
|
|
|
5,898 |
|
|
|
19,399 |
|
|
|
21,610 |
|
|
Sales and marketing |
|
|
23,106 |
|
|
|
24,155 |
|
|
|
97,692 |
|
|
|
103,069 |
|
|
General and administrative |
|
|
16,120 |
|
|
|
17,622 |
|
|
|
67,381 |
|
|
|
72,578 |
|
|
Total operating expense |
|
|
44,542 |
|
|
|
47,675 |
|
|
|
184,472 |
|
|
|
197,257 |
|
|
Loss from operations |
|
|
(9,306 |
) |
|
|
(11,386 |
) |
|
|
(30,207 |
) |
|
|
(42,516 |
) |
|
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
|
Interest income, net |
|
|
1,163 |
|
|
|
1,413 |
|
|
|
4,385 |
|
|
|
5,190 |
|
|
Other income (expense) |
|
|
780 |
|
|
|
(114 |
) |
|
|
2,443 |
|
|
|
850 |
|
|
Total other income, net |
|
|
1,943 |
|
|
|
1,299 |
|
|
|
6,828 |
|
|
|
6,040 |
|
|
Loss before benefit for income taxes |
|
|
(7,363 |
) |
|
|
(10,087 |
) |
|
|
(23,379 |
) |
|
|
(36,476 |
) |
|
Benefit for income taxes |
|
|
(236 |
) |
|
|
(330 |
) |
|
|
(632 |
) |
|
|
(588 |
) |
|
Net loss |
|
|
(7,127 |
) |
|
|
(9,757 |
) |
|
|
(22,747 |
) |
|
|
(35,888 |
) |
|
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
||||||||
|
Change in foreign currency translation adjustment |
|
|
(43 |
) |
|
|
(2,923 |
) |
|
|
5,722 |
|
|
|
(2,590 |
) |
|
Change in net unrealized gains (losses) on foreign currency hedging |
|
|
1,224 |
|
|
|
(324 |
) |
|
|
1,970 |
|
|
|
(324 |
) |
|
Less: reclassification adjustment for net (losses) gains included in net loss |
|
|
(579 |
) |
|
|
324 |
|
|
|
(1,970 |
) |
|
|
324 |
|
|
Total net change in unrealized gains on foreign currency hedging |
|
|
645 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Change in net unrealized (losses) gains on marketable securities |
|
|
(43 |
) |
|
|
(297 |
) |
|
|
22 |
|
|
|
(136 |
) |
|
Total other comprehensive income (loss), net of tax |
|
|
559 |
|
|
|
(3,220 |
) |
|
|
5,744 |
|
|
|
(2,726 |
) |
|
Comprehensive loss |
|
$ |
(6,568 |
) |
|
$ |
(12,977 |
) |
|
$ |
(17,003 |
) |
|
$ |
(38,614 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net loss per share attributable to common stockholders (1) |
|
$ |
(0.26 |
) |
|
$ |
(0.41 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.52 |
) |
|
Diluted net loss per share attributable to common stockholders (1) (2) |
|
$ |
(0.26 |
) |
|
$ |
(0.41 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.52 |
) |
|
Weighted average number of shares used in calculating net loss per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
||||||||
|
Basic shares of common stock |
|
|
27,176,742 |
|
|
|
23,846,666 |
|
|
|
26,601,652 |
|
|
|
23,654,395 |
|
|
Diluted shares of common stock |
|
|
27,176,742 |
|
|
|
23,846,666 |
|
|
|
26,601,652 |
|
|
|
23,654,395 |
|
|
(1) Reconciliations of net loss attributable to common stockholders basic and diluted can be found in Inogen’s Annual Report on Form 10-K for the fiscal year ended |
||||||||||||||||
|
(2) Due to a net loss for the three and twelve months ended |
||||||||||||||||
|
Consolidated Balance Sheets (unaudited) (amounts in thousands) |
||||||||
|
|
|
|
|
|
||||
|
|
|
2025 |
|
2024 |
||||
|
Assets |
|
|
|
|
||||
|
Current assets |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
103,729 |
|
|
$ |
113,795 |
|
|
Marketable securities |
|
|
15,848 |
|
|
|
— |
|
|
Restricted cash |
|
|
1,289 |
|
|
|
3,620 |
|
|
Accounts receivable, net |
|
|
38,863 |
|
|
|
29,563 |
|
|
Inventories |
|
|
25,969 |
|
|
|
24,812 |
|
|
Prepaid expenses and other current assets |
|
|
12,601 |
|
|
|
13,661 |
|
|
Total current assets |
|
|
198,299 |
|
|
|
185,451 |
|
|
Property and equipment, net |
|
|
36,362 |
|
|
|
44,400 |
|
|
|
|
|
10,698 |
|
|
|
9,465 |
|
|
Intangible assets, net |
|
|
30,763 |
|
|
|
30,493 |
|
|
Operating lease right-of-use asset |
|
|
16,501 |
|
|
|
18,295 |
|
|
Other assets |
|
|
6,002 |
|
|
|
8,081 |
|
|
Total assets |
|
$ |
298,625 |
|
|
$ |
296,185 |
|
|
Liabilities and stockholders' equity |
|
|
|
|
||||
|
Current liabilities |
|
|
|
|
||||
|
Accounts payable and accrued expenses |
|
$ |
33,941 |
|
|
$ |
27,153 |
|
|
Accrued payroll |
|
|
10,629 |
|
|
|
17,189 |
|
|
Warranty reserve - current |
|
|
10,116 |
|
|
|
9,736 |
|
|
Operating lease liability - current |
|
|
3,163 |
|
|
|
2,812 |
|
|
Earnout liability |
|
|
— |
|
|
|
13,000 |
|
|
Deferred revenue - current |
|
|
5,503 |
|
|
|
6,654 |
|
|
Income tax payable |
|
|
183 |
|
|
|
142 |
|
|
Total current liabilities |
|
|
63,535 |
|
|
|
76,686 |
|
|
Long-term liabilities |
|
|
|
|
||||
|
Warranty reserve - noncurrent |
|
|
18,194 |
|
|
|
16,350 |
|
|
Operating lease liability - noncurrent |
|
|
14,313 |
|
|
|
16,594 |
|
|
Deferred revenue - noncurrent |
|
|
3,603 |
|
|
|
5,747 |
|
|
Deferred tax liability |
|
|
6,749 |
|
|
|
6,948 |
|
|
Total liabilities |
|
|
106,394 |
|
|
|
122,325 |
|
|
Stockholders' equity |
|
|
|
|
||||
|
Common stock |
|
|
27 |
|
|
|
24 |
|
|
Additional paid-in capital |
|
|
363,545 |
|
|
|
328,174 |
|
|
Accumulated deficit |
|
|
(175,584 |
) |
|
|
(152,837 |
) |
|
Accumulated other comprehensive income (loss) |
|
|
4,243 |
|
|
|
(1,501 |
) |
|
Total stockholders' equity |
|
|
192,231 |
|
|
|
173,860 |
|
|
Total liabilities and stockholders' equity |
|
$ |
298,625 |
|
|
$ |
296,185 |
|
|
Condensed Consolidated Cash Flow (unaudited) (amounts in thousands) |
||||||||
|
|
|
Years Ended |
||||||
|
|
|
2025 |
|
2024 |
||||
|
Cash flows from operating activities |
|
|
|
|
||||
|
Net loss |
|
$ |
(22,747 |
) |
|
$ |
(35,888 |
) |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
||||
|
Depreciation and amortization |
|
|
20,659 |
|
|
|
21,004 |
|
|
Loss on rental units and other assets |
|
|
3,208 |
|
|
|
4,535 |
|
|
Loss (gain) on sale of former rental assets |
|
|
57 |
|
|
|
(165 |
) |
|
Provision for sales revenue returns and doubtful accounts |
|
|
6,351 |
|
|
|
10,890 |
|
|
Provision for inventory losses |
|
|
822 |
|
|
|
233 |
|
|
Loss on purchase commitments |
|
|
433 |
|
|
|
448 |
|
|
Stock-based compensation expense |
|
|
8,014 |
|
|
|
7,397 |
|
|
Deferred income taxes |
|
|
(1,100 |
) |
|
|
(1,150 |
) |
|
Change in fair value of earnout liability |
|
|
— |
|
|
|
3,000 |
|
|
Changes in operating assets and liabilities (1) |
|
|
(26,913 |
) |
|
|
(4,390 |
) |
|
Net cash (used in) provided by operating activities |
|
|
(11,216 |
) |
|
|
5,914 |
|
|
Cash flows from investing activities |
|
|
|
|
||||
|
Purchases of available-for-sale securities |
|
|
(29,829 |
) |
|
|
(32,657 |
) |
|
Maturities of available-for-sale securities |
|
|
14,003 |
|
|
|
35,500 |
|
|
Investment in intangible assets |
|
|
— |
|
|
|
(2,090 |
) |
|
Investment in property and equipment |
|
|
(2,523 |
) |
|
|
(3,360 |
) |
|
Production and purchase of rental equipment |
|
|
(7,860 |
) |
|
|
(11,643 |
) |
|
Proceeds from sale of former assets |
|
|
— |
|
|
|
275 |
|
|
Net cash used in investing activities |
|
|
(26,209 |
) |
|
|
(13,975 |
) |
|
Cash flows from financing activities |
|
|
|
|
||||
|
Proceeds from employee stock purchases |
|
|
971 |
|
|
|
811 |
|
|
Payment of employment taxes related to release of restricted stock |
|
|
(821 |
) |
|
|
(546 |
) |
|
Payments of accrued earnout |
|
|
(3,178 |
) |
|
|
— |
|
|
Proceeds from issuance of common stock from securities purchase agreement |
|
|
27,210 |
|
|
|
— |
|
|
Net cash provided by financing activities |
|
|
24,182 |
|
|
|
265 |
|
|
Effect of exchange rates on cash |
|
|
846 |
|
|
|
(281 |
) |
|
Net decrease in cash, cash equivalents and restricted cash |
|
$ |
(12,397 |
) |
|
$ |
(8,077 |
) |
|
|
|
|
|
|
||||
|
(1) Includes |
||||||||
|
Supplemental Financial Information (unaudited) (in thousands, except units and patients) |
|||||||||||||||||||
|
|
Three months ended
|
|
Change 2025 vs. 2024 |
|
Constant Currency Change |
||||||||||||||
|
Revenue by geographic region |
2025 |
|
2024 |
|
$ |
|
% |
|
% |
||||||||||
|
|
$ |
36,055 |
|
$ |
37,994 |
|
$ |
(1,939 |
) |
|
|
-5.1 |
% |
|
|
-5.1 |
% |
||
|
International sales |
|
32,517 |
|
|
|
28,313 |
|
|
|
4,204 |
|
|
|
14.8 |
% |
|
|
12.5 |
% |
|
|
|
13,149 |
|
|
|
13,774 |
|
|
|
(625 |
) |
|
|
-4.5 |
% |
|
|
-4.5 |
% |
|
Total revenue |
$ |
81,721 |
|
|
$ |
80,081 |
|
|
$ |
1,640 |
|
|
|
2.0 |
% |
|
|
1.2 |
% |
|
Additional financial measures |
|
|
|
|
|
|
|
|
|
||||||||||
|
Units Sold |
|
46,300 |
|
|
|
38,400 |
|
|
|
|
|
20.6 |
% |
|
|
||||
|
Net rental patients as of period-end |
|
49,000 |
|
|
|
51,000 |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Twelve months ended
|
|
Change 2025 vs. 2024 |
|
Constant Currency Change |
||||||||||||||
|
Revenue by geographic region |
2025 |
|
2024 |
|
$ |
|
% |
|
% |
||||||||||
|
|
$ |
156,476 |
|
|
$ |
161,549 |
|
|
$ |
(5,073 |
) |
|
|
-3.1 |
% |
|
|
-3.1 |
% |
|
International sales |
|
138,828 |
|
|
|
117,207 |
|
|
|
21,621 |
|
|
|
18.4 |
% |
|
|
18.1 |
% |
|
|
|
53,364 |
|
|
|
56,949 |
|
|
|
(3,585 |
) |
|
|
-6.3 |
% |
|
|
-6.3 |
% |
|
Total revenue |
$ |
348,668 |
|
|
$ |
335,705 |
|
|
$ |
12,963 |
|
|
|
3.9 |
% |
|
|
3.7 |
% |
|
Additional financial measures |
|
|
|
|
|
|
|
|
|
||||||||||
|
Units Sold |
|
189,400 |
|
|
|
157,500 |
|
|
|
|
|
20.3 |
% |
|
|
||||
|
Net rental patients as of period-end |
|
49,000 |
|
|
|
51,000 |
|
|
|
|
|
|
|
||||||
|
Reconciliation of (unaudited) (in thousands, except per share amounts) |
||||||||||||||||
|
|
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Non-GAAP EBITDA and Adjusted EBITDA |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
Net loss (GAAP) |
|
$ |
(7,127 |
) |
|
$ |
(9,757 |
) |
|
$ |
(22,747 |
) |
|
$ |
(35,888 |
) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
|
Interest income, net |
|
|
(1,163 |
) |
|
|
(1,413 |
) |
|
|
(4,385 |
) |
|
|
(5,190 |
) |
|
Benefit for income taxes |
|
|
(236 |
) |
|
|
(330 |
) |
|
|
(632 |
) |
|
|
(588 |
) |
|
Depreciation and amortization |
|
|
5,035 |
|
|
|
5,080 |
|
|
|
20,659 |
|
|
|
21,004 |
|
|
EBITDA (non-GAAP) |
|
|
(3,491 |
) |
|
|
(6,420 |
) |
|
|
(7,105 |
) |
|
|
(20,662 |
) |
|
Stock-based compensation |
|
|
1,811 |
|
|
|
1,693 |
|
|
|
8,014 |
|
|
|
7,397 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
784 |
|
|
Change in fair value of earnout liability |
|
|
— |
|
|
|
1,170 |
|
|
|
— |
|
|
|
3,000 |
|
|
Legal and settlement expenses |
|
|
— |
|
|
|
— |
|
|
|
1,784 |
|
|
|
— |
|
|
Adjusted EBITDA (non-GAAP) |
|
$ |
(1,680 |
) |
|
$ |
(3,557 |
) |
|
$ |
2,693 |
|
|
$ |
(9,481 |
) |
|
|
|
Three months ended |
||||||||||||||||||||||||||||||
|
|
|
Operating Expense |
|
Loss from Operations |
|
Net Loss |
|
Diluted EPS |
||||||||||||||||||||||||
|
Non-GAAP Financial Metrics |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||
|
Financial Results (GAAP) |
|
$ |
44,542 |
|
$ |
47,675 |
|
$ |
(9,306 |
) |
|
$ |
(11,386 |
) |
|
$ |
(7,127 |
) |
|
$ |
(9,757 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.41 |
) |
||
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Amortization of intangibles |
|
|
1,287 |
|
|
|
1,103 |
|
|
|
1,287 |
|
|
|
1,103 |
|
|
|
1,287 |
|
|
|
1,103 |
|
|
|
0.05 |
|
|
|
0.05 |
|
|
Stock-based compensation |
|
|
1,811 |
|
|
|
1,693 |
|
|
|
1,811 |
|
|
|
1,693 |
|
|
|
1,811 |
|
|
|
1,693 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
Change in fair value of earnout liability |
|
|
— |
|
|
|
1,170 |
|
|
|
— |
|
|
|
1,170 |
|
|
|
— |
|
|
|
1,170 |
|
|
|
— |
|
|
|
0.05 |
|
|
Income tax impact of adjustments (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Adjusted |
|
$ |
41,444 |
|
|
$ |
43,709 |
|
|
$ |
(6,208 |
) |
|
$ |
(7,420 |
) |
|
$ |
(4,029 |
) |
|
$ |
(5,791 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Twelve months ended |
||||||||||||||||||||||||||||||
|
|
|
Operating Expense |
|
Loss from Operations |
|
Net Loss |
|
Diluted EPS |
||||||||||||||||||||||||
|
Non-GAAP Financial Metrics |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||
|
Financial Results (GAAP) |
|
$ |
184,472 |
|
|
$ |
197,257 |
|
|
$ |
(30,207 |
) |
|
$ |
(42,516 |
) |
|
$ |
(22,747 |
) |
|
$ |
(35,888 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.52 |
) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Amortization of intangibles |
|
|
4,920 |
|
|
|
4,330 |
|
|
|
4,920 |
|
|
|
4,330 |
|
|
|
4,920 |
|
|
|
4,330 |
|
|
|
0.18 |
|
|
|
0.18 |
|
|
Stock-based compensation |
|
|
8,014 |
|
|
|
7,397 |
|
|
|
8,014 |
|
|
|
7,397 |
|
|
|
8,014 |
|
|
|
7,397 |
|
|
|
0.30 |
|
|
|
0.31 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
784 |
|
|
|
— |
|
|
|
784 |
|
|
|
— |
|
|
|
784 |
|
|
|
— |
|
|
|
0.03 |
|
|
Change in fair value of earnout liability |
|
|
— |
|
|
|
3,000 |
|
|
|
— |
|
|
|
3,000 |
|
|
|
— |
|
|
|
3,000 |
|
|
|
— |
|
|
|
0.13 |
|
|
Legal and settlement expenses |
|
|
1,784 |
|
|
|
— |
|
|
|
1,784 |
|
|
|
— |
|
|
|
1,784 |
|
|
|
— |
|
|
|
0.07 |
|
|
|
— |
|
|
Income tax impact of adjustments (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Adjusted |
|
$ |
169,754 |
|
|
$ |
181,746 |
|
|
$ |
(15,489 |
) |
|
$ |
(27,005 |
) |
|
$ |
(8,029 |
) |
|
$ |
(20,377 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.86 |
) |
|
(1) Income tax impact of adjustments represents the tax impact related to the non-GAAP adjustments listed above and reflects an effective tax rate of 0% for 2025 and 2024. |
||||||||||||||||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260224328939/en/
Source: