EMERGE Reports Strong Q4 and Full Year 2025 Audited Results
-
Annual revenue increased 43% YoY to
$27.7M -
Annual Adj. EBITDA(1) improved to
$1.5M , a$1.9M YoY improvement -
Annual cash flow from operations grew to
$2.8M - Q4 and full year (audited) results in line with preliminary results
Q4 2025 Financial Highlights
For the fourth quarter of 2025, compared to the fourth quarter of 2024:
-
Q4 revenue grew to
$7.1M vs.$5.3M , an increase of 35% YoY, marking the 7th consecutive quarter of revenue growth -
Gross profit grew to
$2.5M vs.$2.1M , an increase of 17% YoY -
Adj. EBITDA(1) improved to
$205K vs.$12K , marking the 5th consecutive quarter of positive Adj. EBITDA(1) -
Cash position at
December 31, 2025 grew to$4.1M vs.$3.1M (December 31, 2024 ), a$1M increase YoY
Full Year 2025 Financial Highlights
For the full year 2025, compared to full year 2024:
-
Annual revenue increased to
$27.7M vs.$19.3M , an increase of 43% YoY -
Gross profit grew to
$9.9M vs.$7.9M , an increase of 25% YoY. Excluding$0.65M fair value of inventory adjustment related to Tee 2 Green ("T2G"), a non-cash item, gross margin would be approximately 38.1% vs. 41.0% -
Adj. EBITDA(1) improved to
$1.5M vs. ($472K ), a$1.9M YoY improvement -
Cash flow from operations grew to
$2.8M vs.$129K -
Net income (loss) improved to
$279K vs. net loss of ($506K )
EMERGE's recently announced acquisition of Viral Loops is not included in 2025 results. Viral Loops achieved approximately
Events Subsequent to
Debt Refinancing
On
The Amended Facility provides a 20-month extension bringing the maturity to
The amendment does not preclude the Company from refinancing its credit facility at a cheaper rate, at any time, should it secure more favourable terms.
Private Placement
On
Acquisition of Viral Loops
On
For the year ended
In consideration for the Transaction, EMERGE paid cash consideration of
The purchase price equates to a ~2.9x 2025 Adj. EBITDA(1) multiple.
Outlook
For Q1 2026, EMERGE management expects to achieve another quarter of strong overall revenue growth year-over-year.
Q1 is a seasonally softer quarter for the golf vertical, which represented nearly half of EMERGE's annual revenue in 2025. EMERGE acquired T2G on
Q1 is typically a strong revenue and customer acquisition period for truLOCAL, driven by increased consumer demand for health and protein-focused subscription offerings. Accordingly, marketing spend is strategically elevated during the quarter.
Viral Loops was acquired on
Q2 2026 will be the first full quarter to include Viral Loops results, which is also peak season for the golf business, particularly T2G.
Top Priorities
The Company's top priorities in the near-term are to i) continue to drive organic growth, ii) extract synergies to drive profitability, iii) explore avenues to enhance cash flow and reduce interest expense; and iv) explore accretive strategic/ tuck-in acquisition opportunities
Conference Call
Management will host a conference call on
Alternatively, the conference call can be accessed online at: https://app.webinar.net/5Ge98lP8kzl
Selected Financial Highlights
The tables below set out selected financial information and should be read in conjunction with the Company's consolidated financial statements and MD&A for the three and twelve months ended
|
|
Three months ended |
Twelve months ended |
||
|
|
2025 $ |
2024 |
2025 |
2024 |
|
Gross |
10,265,146 |
9,293,671 |
38,968,863 |
32,052,040 |
|
Total revenue |
7,135,978 |
5,276,281 |
27,657,439 |
19,340,984 |
|
Adjusted EBITDA(1) |
204,713 |
12,329 |
1,455,593 |
(472,980) |
|
Net (loss) income from continuing operations |
(385,640) |
329,866 |
(183,767) |
(1,090,133) |
|
Net (loss) income |
(350,703) |
287,828 |
278,829 |
(505,740) |
|
Basic and diluted loss per share – continuing operations |
(0.00258) |
0.00253 |
(0.00127) |
(0.00839) |
|
Basic and diluted loss per share – discontinued operations |
0.00023 |
(0.00032) |
0.00319 |
0.00450 |
|
Total assets |
10,819,616 |
7,796,327 |
10,819,616 |
7,796,327 |
|
Long-term liabilities |
2,335,330 |
1,076,124 |
2,335,330 |
1,076,124 |
Results from WholesalePet and Carnivore Club have been reclassified to discontinued operations.
The following table highlights Adjusted EBITDA(1) and a reconciliation of the Company's reported results to its adjusted measures:
|
|
Three months ended |
Twelve months ended |
||
|
|
2025 |
2024 |
2025 |
2024 |
|
|
$ |
$ |
$ |
$ |
|
Net income (loss) |
(350,703) |
287,828 |
278,829 |
(505,740) |
|
Add back: |
|
|
|
|
|
Finance costs |
569,258 |
286,861 |
1,575,528 |
1,353,233 |
|
Income taxes (recovery) |
(151,094) |
636,232 |
109,307 |
316,886 |
|
Amortization |
127,727 |
53,129 |
321,408 |
217,581 |
|
EBITDA (1) |
195,188 |
1,264,050 |
2,285,072 |
1,381,960 |
|
Share-based compensation |
29,689 |
83,365 |
183,613 |
209,357 |
|
Transaction cost |
99,881 |
17,445 |
142,586 |
119,076 |
|
Foreign exchange and other (gains) losses |
12,930 |
(61,446) |
10,834 |
(265,857) |
|
Fair value adjustment to inventory acquired1 |
103,270 |
- |
652,509 |
- |
|
(Gain) loss on debt modification |
- |
69,256 |
(238,971) |
69,256 |
|
Severance and termination costs |
16,794 |
153,647 |
16,794 |
153,647 |
|
Other income |
(218,102) |
(1,556,026) |
(1,134,248) |
(1,556,026) |
|
Net (income) loss from discontinued operations |
(34,937) |
42,038 |
(462,596) |
(584,393) |
|
Adjusted EBITDA (1) |
204,713 |
12,329 |
1,455,593 |
(472,980) |
|
1On completion of the acquisition of Tee 2 |
The following table highlights GMS and a reconciliation of the Company's reported results to its adjusted measures:
|
|
Three months ended |
Twelve months ended |
||
|
|
2025 |
2024 |
2025 |
2024 |
|
|
$ |
$ |
$ |
$ |
|
Revenues |
7,135,978 |
5,276,281 |
27,657,439 |
19,340,984 |
|
Adjusted for: |
|
|
|
|
|
Merchant costs deducted from net revenue |
3,104,364 |
3,717,136 |
12,216,872 |
13,129,408 |
|
Deferred revenue and other adjustments to revenue |
37,504 |
346,525 |
(740,225) |
(28,158) |
|
Advertising revenue |
(12,700) |
(46,271) |
(165,223) |
(390,194) |
|
GMS (1) |
10,265,146 |
9,293,671 |
38,968,863 |
32,052,040 |
About EMERGE
EMERGE is a disciplined acquirer and operator of profitable e-commerce brands and technologies across Direct-to-Consumer ("D2C") and Business-to-Business ("B2B") segments. Our D2C portfolio spans our Grocery and Golf verticals. truLOCAL is our flagship Canadian meat and seafood subscription service. Our Golf vertical includes UnderPar (discounted golf experiences), JustGolfStuff and Tee 2 Green (discounted apparel and equipment). EMERGE B2B houses Viral Loops, our referral marketing platform that enables hundreds of international clients to acquire and retain customers. EMERGE is publicly traded on the
Follow EMERGE:
LinkedIn | X | Instagram | Facebook
Neither
( 1) Non-GAAP Measures
This press release makes reference to certain non-GAAP measures. These non-GAAP measures are not recognized measures under IFRS, do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing a further understanding of results of operations from management's perspective. Accordingly, they should not be considered in isolation nor as a substitute for analysis of the financial information of the Company reported under IFRS. Gross
GMS as defined by management is the total dollar value of customer purchases of goods and services, excluding applicable taxes and net of discounts and refunds. Management believes GMS provides a useful measure for the dollar volume of e-commerce transactions made through our platforms and an indicator for our business performance.
Earnings before interest, taxes, depreciation and amortization ("EBITDA") and Adjusted EBITDA as defined by management means earnings before interest and financing costs, income taxes, depreciation and amortization, transaction costs, foreign exchange gains/losses, discontinued operations, unrealized gains/losses on contingent consideration and share-based compensation. Management believes that Adjusted EBITDA is a useful measure because it provides information about the operating and financial performance of EMERGE and its ability to generate ongoing operating cash flow to fund future working capital needs and fund future capital expenditures or acquisitions.
A reconciliation of the adjusted measures is included in the Company's management discussion & analysis for the three and twelve months ended
Notice regarding forward-looking statements
This press release may contain certain forward-looking information and statements ("forward-looking information") within the meaning of applicable Canadian securities legislation, that are not based on historical fact, including without limitation statements containing the words "believes", "anticipates", "plans", "intends", "will", "should", "expects", "continue", "estimate", "forecasts" and other similar expressions. Readers are cautioned to not place undue reliance on forward-looking information. Actual results and developments may differ materially from those contemplated by these statements. The Company undertakes no obligation to comment on analyses, expectations or statements made by third-parties in respect of the Company, its securities, or financial or operating results (as applicable). Although the Company believes that the expectations reflected in forward-looking information in this press release are reasonable, such forward-looking information has been based on expectations, factors and assumptions concerning future events which may prove to be inaccurate and are subject to numerous risks and uncertainties, certain of which are beyond the Company's control, including the risk factors discussed in the Company's MD&A and Annual Information Form which are incorporated herein by reference and are available through SEDAR at www.sedar.com . The forward-looking information contained in this press release are expressly qualified by this cautionary statement and are made as of the date hereof. The Company disclaims any intention and has no obligation or responsibility, except as required by law, to update or revise any forward-looking information, whether as a result of new information, future events or otherwise. Unless otherwise noted, all amounts are in Canadian dollars.
On Behalf of the Board
Director, President, and CEO
SOURCE