Surf Air Mobility
Light AI

Spire Global Announces Third Quarter 2025 Results

VIENNA, Va. / Dec 17, 2025 / Business Wire / Spire Global, Inc. (NYSE: SPIR) (“Spire” or “the Company”), a global provider of satellite data, analytics and intelligence, announced results for its quarter ended September 30, 2025. The Company will hold a webcast at 8:30 a.m. ET today to discuss the results.

Third Quarter 2025 Highlights

Financial:

  • Third quarter 2025 revenue was $12.7 million dollars, reflecting a year over year decrease primarily associated with selling the maritime business at the end of April 2025. Spire recognized approximately $43.5 million of revenue in 2024 for the maritime business, and year over year comparisons should be viewed with this context. Third quarter 2025 revenue was lower than expectations, primarily driven by revenue recognition timing and uncertainty regarding the renewal of an Earth observation data contract. The revenue impacted by recognition timing remains fully contracted and is expected to be recognized in 2026 as Spire executes and delivers against program milestones.
  • Third quarter 2025 operating loss was $21.1 million and non-GAAP1 operating loss was $13.9 million. Third quarter 2025 net loss was $19.7 million and adjusted EBITDA1 was negative $11.8 million. Both metrics declined year over year, driven primarily by lower revenue, including revenue recognition timing which caused some revenue to move to 2026.
  • Third quarter 2025 cash flow used in operations was $12.0 million. Cash, cash equivalents, and marketable securities for the quarter ended September 30, 2025 were $96.8 million. Cash usage in the quarter reflected revenue timing effects, working‑capital dynamics related to satellite manufacturing, and elevated legal and professional fees. Spire’s debt-free balance sheet remains strong going into 2026.
  • Remaining performance obligations not yet recognized as revenue as of September 30, 2025 were more than $200 million. Of this balance, Spire expects approximately $70 million dollars to be recognized as revenue in 2026.

Business:

  • Spire was awarded a $11.2 million contract from the National Oceanic and Atmospheric Administration (NOAA) to provide global navigation satellite system (GNSS) radio occultation (RO) data for a one-year period. The Company's near-real-time GNSS-RO data consists of vertical profiles of atmospheric measurements, including pressure, humidity, and temperature, that can reach all points of the globe. NOAA, together with NASA, the U.S. Air Force, and the U.S. Navy, will integrate Spire’s GNSS-RO data into their weather and space weather models.
  • Spire was selected by Deloitte to build eight additional satellites and deliver advanced satellite capabilities, expanding their on-orbit cyber and data operations. This contract will support Deloitte’s on-orbit cyber payloads, as well as its space data capabilities for commercial and government clients. The mission will serve as a platform for advancing Deloitte’s Silent Shield mission to further innovate in satellite vehicle defense and resilience.
  • Spire was awarded a $2.5 million contract by NOAA for satellite weather data. The contract is part of NOAA’s Commercial Weather Data Pilot (CWDP) Ocean Surface Winds Pilot Study to evaluate how commercial satellite observations can improve measurements of ocean surface winds — a critical factor in forecasting hurricanes, winter storms, and other severe weather.
  • Spire was awarded a €3 million contract renewal by EUMETSAT, Europe’s meteorological satellite agency, for a one-year period. Through the contract, the Company will continue to provide RO data. Spire will provide the data in near-real time, with EUMETSAT processing and disseminating it to national weather agencies across Europe and the broader World Meteorological Organization (WMO) community for integration into global forecast models.
  • Spire continues to see a strong demand environment for space-based insights driven by increasing European and NATO budgets and accelerated procurement timelines, especially for firms that can meet capability needs today. With strategic investments in Europe and the U.S., along with expanding on-orbit data collection, Spire is positioned to meet this demand.

Financial Outlook

Spire is providing the following guidance for the fourth quarter 2025 and full year ending December 31, 2025, which takes into account delays from the U.S. government shutdown and revenue recognition timing for specific efforts that remain fully contracted and are expected to be recognized as revenue in 2026 as Spire executes and delivers against program milestones:

  

Q4'25 Ranges

 

FY'25 Ranges

  

Low

 

High

 

Low

 

High

Revenue (millions) 

$

14.8

 

 

$

16.8

 

 

$

70.5

 

 

$

72.5

 

Y/Y Change 

 

-32

%

 

 

-22

%

 

 

-36

%

 

 

-34

%

Non-GAAP Operating Loss (millions) 

$

(16.4

)

 

$

(15.5

)

 

$

(54.7

)

 

$

(53.8

)

Adjusted EBITDA (millions) 

$

(12.2

)

 

$

(11.4

)

 

$

(42.2

)

 

$

(41.3

)

Non-GAAP Loss Per Share 

$

(0.47

)

 

$

(0.44

)

 

$

(1.98

)

 

$

(1.95

)

Basic Weighted Average Shares (millions) 

 

32.8

 

 

 

32.8

 

 

 

30.9

 

 

 

30.9

 

Given the revenue movement out of 2025, Spire now expects in excess of 30% revenue growth in 2026 for the business remaining after the maritime divestiture(1). The Company is in the process of completing its 2026 budget with the goal of becoming adjusted EBITDA and operating cash flow break even to positive by no later than Q4 2026. We are taking a comprehensive look at our cost base to align to our revenue expectations and the sale of the maritime business.

Non-GAAP operating loss, adjusted EBITDA and non-GAAP loss per share included in the table above are non-GAAP measures. Please see the section titled “Non-GAAP Financial Measures” for the definition of such measures. Spire has provided a reconciliation of GAAP to non-GAAP financial measures in the tables included in this press release for its third quarter 2024 and 2025, as well as its outlook for such measures for the fourth quarter and full year 2025.

1

 

Non-GAAP Financial Measure, please see section titled Non-GAAP Financial Measures for the definition of such measures and the reconciliation tables at the end of this release for reconciliation to the most directly comparable GAAP measure.

Non-GAAP Financial Measures

In addition to financial measures prepared in accordance with GAAP, this press release and the accompanying tables contain non-GAAP financial measures, including free cash flow, non-GAAP gross profit, non-GAAP gross margins, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative expenses, non-GAAP operating loss/income, non-GAAP operating margin, EBITDA, Adjusted EBITDA, non-GAAP net loss/income, and non-GAAP net loss/income per share. Spire’s management uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to the corresponding GAAP financial measures, in evaluating its ongoing operational performance and trends and in comparing its financial measures with other companies in the same industry, many of which present similar non-GAAP financial measures to help investors understand the operational performance of their businesses. However, it is important to note that the particular items Spire excludes from, or includes in, its non-GAAP financial measures may differ from the items excluded from, or included in, similar non-GAAP financial measures used by other companies in the same industry. In addition, other companies may utilize metrics that are not similar to Spire’s. The non-GAAP financial information is presented for supplemental informational purposes only and is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. There are material limitations associated with the use of non-GAAP financial measures since they exclude significant expenses and income that are required by GAAP to be recorded in Spire’s financial statements. Investors should note that the excluded items may have had, and may in the future have, a material impact on our reported financial results. Please see the reconciliation tables at the end of this release for the reconciliation of GAAP and non-GAAP results. Management encourages investors and others to review Spire’s financial information in its entirety and not rely on a single financial measure.

Spire adjusts the following items from one or more of its non-GAAP financial measures:

Gain on sale of a business. Spire excludes this as a material unusual item that does not reflect the ongoing operational results of its business.

Loss on extinguishment of debt. Spire excludes this as the fees associated with this line are not typical of the ongoing servicing of its debt and do not reflect the operational results of its business.

Change in fair value of contingent earnout liabilities and warrant liabilities. Spire excludes this as it does not reflect the underlying cash flows or operational results of the business.

Issuance of stock warrants. Spire excludes this as it does not reflect the underlying cash flows or operational results of the business.

Foreign exchange gain/loss. Spire is exposed to foreign currency gains or losses on outstanding foreign currency denominated receivables and payables related to certain customer sales agreements, product costs and other operating expenses. As Spire does not actively hedge these currency exposures, changes in the underlying currency rates relative to the U.S. dollar may result in realized and unrealized foreign currency gains and losses between the time these receivables and payables arise and the time that they are settled in cash. Since such realized and unrealized foreign currency gains and losses are the result of macro-economic factors and can vary significantly from one period to the next, Spire believes that exclusion of such realized and unrealized gains and losses is useful to management and investors in evaluating the performance of its ongoing operations on a period-to-period basis.

Other expense, net. Spire excludes other expense, net because it includes items that do not reflect the underlying cash flows or operational results of its business. Examples of such expenses include equity investment loss and disposal of assets.

Stock-based compensation. Spire excludes stock-based compensation expenses primarily because they are non-cash expenses that it excludes from its internal management reporting processes. Spire also finds it useful to exclude these expenses when management assesses the appropriate level of various operating expenses and resource allocations when budgeting, planning, and forecasting future periods. Moreover, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use under FASB ASC Topic 718, Stock Compensation, Spire believes excluding stock-based compensation expenses allows investors to make meaningful comparisons between its recurring core business results of operations and those of other companies.

Loss on decommissioned satellites. Spire excludes loss on decommissioned satellites because if there was no loss, the expense would be accounted for as depreciation and would also be excluded as part of its EBITDA calculation.

Amortization of purchased intangibles. Spire incurs amortization expense for purchased intangible assets in connection with acquisitions of certain businesses and technologies. Amortization of intangible assets is a non-cash expense and is inconsistent in amount and frequency because it is significantly affected by the timing, size of acquisitions and the inherent subjective nature of purchase price allocations. Because these costs have already been incurred and cannot be recovered, and are non-cash expenses, Spire excludes these expenses for its internal management reporting processes. Spire's management also finds it useful to exclude these charges when assessing the appropriate level of various operating expenses and resource allocations when budgeting, planning and forecasting future periods. It is important to note that while this amortization expense is excluded for purposes of non-GAAP presentation, the revenue of the acquired businesses is reflected in the non-GAAP measures and that the assets contribute to revenue generation.

Other unusual and infrequent costs. Spire excludes these items because they are not reflective of its ongoing operating results. Examples include accounting, legal and other professional fees associated with the financial restatement, fees related to the Securities and Exchange Commission (the “SEC”) subpoena received in July 2025, as well as liquidated damages paid to investors in the 2025 Private Placement.

Other acquisition accounting amortization. Spire amortizes prepaid expense for purchased data rights in connection with the acquisition of exactEarth and certain technologies. The prepaid amortization of this asset is a non-cash expense that can be significantly affected by the inherent subjective nature of the assigned value and useful life. Spire excludes this amortized prepaid expense for its internal management reporting processes because it has already been incurred and is a non-cash expense. Spire's management also finds it useful to exclude this charge when assessing the appropriate level of various operating expenses and resource allocations when budgeting, planning and forecasting future periods. It is important to note that while this expense is excluded for purposes of non-GAAP presentation, the revenue of the acquired companies is reflected in the non-GAAP measures and that the assets contribute to revenue generation.

Our additional non-GAAP measures include:

Free Cash Flow. Spire defines free cash flow as net cash provided by/used in operating activities less purchases of property and equipment.

EBITDA. Spire defines EBITDA as net income (loss), plus depreciation and amortization expense, plus interest expense, and plus the provision for (or minus benefit from) income taxes.

Adjusted EBITDA. Spire defines Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, further adjusted for any gain on sale of division, loss on extinguishment of debt, change in fair value of contingent earnout liability, change in fair value of warrant liabilities, issuance of stock warrants, foreign exchange (gain) loss, other expense, net, stock-based compensation, loss on decommissioned satellites, other unusual and infrequent costs, and other acquisition accounting amortization. Spire believes Adjusted EBITDA can be useful in providing an understanding of the underlying results of operations and trends, an enhanced overall understanding of our financial performance and prospects for the future. While Adjusted EBITDA is not a recognized measure under GAAP, management uses this financial measure to evaluate and forecast business performance. Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income (loss) as it does not take into account certain requirements, such as capital expenditures and related depreciation, interest payments, tax benefits, stock-based compensation, other unusual and infrequent costs, and other acquisition accounting amortization. Adjusted EBITDA is not a presentation made in accordance with GAAP, and Spire’s use of the term Adjusted EBITDA may vary from the use of similarly titled measures by others in our industry due to the potential inconsistencies in the method of calculation and differences due to items subject to interpretation.

Additional non-GAAP measures utilized by Spire incorporate the adjustments described in the reconciliation tables below.

Conference Call

Spire will webcast a conference call to discuss the results at 8:30 a.m. Eastern Time today. The webcast will be available on Spire’s Investor Relations website at ir.spire.com. A replay of the call will be available on the site for six months.

Safe Harbor Statement

This press release contains forward-looking statements, including information about management's view of Spire’s future financial results and guidance, expectations, plans and prospects, including our views regarding future execution within our business, and the opportunity we see in our industry, within the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. These statements involve known and unknown risks, uncertainties and other factors which may cause the results of Spire to be materially different than those expressed or implied in such statements. Certain of these risk factors and others are included in documents Spire files with the SEC, including but not limited to, Spire’s Annual Report on Form 10-K/A for the year ended December 31, 2024, as well as subsequent reports filed with the SEC. Other unknown or unpredictable factors also could have material adverse effects on Spire’s future results. The forward-looking statements included in this presentation are made only as of the date hereof. Spire cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Spire expressly disclaims any intent or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

About Spire Global, Inc.

Spire (NYSE: SPIR) is a global provider of satellite data, analytics and intelligence, offering unique datasets and powerful insights about Earth so that organizations can make decisions with confidence in a rapidly changing world. Spire builds, owns, and operates a fully deployed satellite constellation that observes the Earth in real time using radio frequency technology. The data acquired by Spire’s satellites provides global weather intelligence, ship and plane movements, and spoofing and jamming detection to better predict how their patterns impact economies, global security, business operations and the environment. Spire also offers Space as a Service solutions that empower customers to leverage its established infrastructure to put their business in space. Spire has offices across the U.S., Canada, UK, Luxembourg and Germany. To learn more, visit spire.com.

CONSOLIDATED STATEMENTS OF OPERATIONS

     
  

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands, except share and per share amounts) 

2025

 

2024

 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Revenue 

$

12,670

 

 

$

28,568

 

 

$

55,728

 

 

$

88,792

 

Cost of revenue 

 

8,027

 

 

 

15,843

 

 

 

32,997

 

 

 

55,927

 

Gross profit 

 

4,643

 

 

 

12,725

 

 

 

22,731

 

 

 

32,865

 

Operating expenses:        
Research and development 

 

9,116

 

 

 

5,631

 

 

 

27,970

 

 

 

19,185

 

Sales and marketing 

 

2,816

 

 

 

5,655

 

 

 

12,759

 

 

 

15,941

 

General and administrative 

 

13,762

 

 

 

12,303

 

 

 

48,598

 

 

 

32,156

 

Loss on decommissioned satellites 

 

 

 

 

246

 

 

 

6,270

 

 

 

953

 

Allowance for current expected credit loss on notes receivable 

 

 

 

 

2,609

 

 

 

 

 

 

2,689

 

Total operating expenses 

 

25,694

 

 

 

26,444

 

 

 

95,597

 

 

 

70,924

 

Loss from operations 

 

(21,051

)

 

 

(13,719

)

 

 

(72,866

)

 

 

(38,059

)

Other income (expense):        
Interest income 

 

1,015

 

 

 

407

 

 

 

1,681

 

 

 

1,432

 

Interest expense 

 

(2

)

 

 

(4,828

)

 

 

(7,418

)

 

 

(14,654

)

Gain on sale of a business 

 

 

 

 

 

 

 

154,305

 

 

 

 

Loss on extinguishment of debt 

 

 

 

 

 

 

 

(12,008

)

 

 

 

Change in fair value of contingent earnout liability 

 

617

 

 

 

515

 

 

 

1,428

 

 

 

(717

)

Change in fair value of warrant liabilities 

 

51

 

 

 

854

 

 

 

3,098

 

 

 

(1,109

)

Issuance of stock warrants 

 

 

 

 

 

 

 

 

 

 

(2,399

)

Foreign exchange (loss) gain 

 

(17

)

 

 

4,872

 

 

 

10,774

 

 

 

2,573

 

Other expense, net 

 

(291

)

 

 

(530

)

 

 

(802

)

 

 

(1,541

)

Total other income (expense), net 

 

1,373

 

 

 

1,290

 

 

 

151,058

 

 

 

(16,415

)

(Loss) income before income taxes 

 

(19,678

)

 

 

(12,429

)

 

 

78,192

 

 

 

(54,474

)

Income tax (benefit) provision 

 

(2

)

 

 

44

 

 

 

1,793

 

 

 

102

 

Net (loss) income 

$

(19,676

)

 

$

(12,473

)

 

$

76,399

 

 

$

(54,576

)

(Loss) income per share:        
Basic 

$

(0.61

)

 

$

(0.50

)

 

$

2.52

 

 

$

(2.30

)

Diluted 

$

(0.61

)

 

$

(0.50

)

 

$

2.31

 

 

$

(2.30

)

Shares used in computing (loss) income per share:        
Basic 

 

32,501,417

 

 

 

24,921,585

 

 

 

30,249,828

 

 

 

23,745,015

 

Diluted 

 

32,501,417

 

 

 

24,921,585

 

 

 

31,410,136

 

 

 

23,745,015

 

                 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

     
  

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands) 

2025

 

2024

 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Net (loss) income 

$

(19,676

)

 

$

(12,473

)

 

$

76,399

 

 

$

(54,576

)

Other comprehensive (loss) income:        
Foreign currency translation adjustments 

 

(1,244

)

 

 

(1,986

)

 

 

3,526

 

 

 

(4,275

)

Net unrealized loss on investments (net of tax) 

 

31

 

 

 

4

 

 

 

28

 

 

 

2

 

Comprehensive (loss) income 

$

(20,889

)

 

$

(14,455

)

 

$

79,953

 

 

$

(58,849

)

                 

CONSOLIDATED BALANCE SHEETS

     
  

September 30,

 

December 31,

(In thousands) 

2025

 

2024

  

(Unaudited)

 

(Audited)

Assets    
Current assets    
Cash and cash equivalents 

$

20,312

 

 

$

19,206

 

Marketable securities 

 

76,438

 

 

 

 

Accounts receivable, net 

 

5,808

 

 

 

11,926

 

Contract assets 

 

3,950

 

 

 

785

 

Other current assets 

 

6,524

 

 

 

3,278

 

Assets classified as held for sale 

 

 

 

 

56,963

 

Total current assets 

 

113,032

 

 

 

92,158

 

Property and equipment, net 

 

75,261

 

 

 

63,338

 

Operating lease right-of-use assets 

 

10,206

 

 

 

11,074

 

Goodwill 

 

15,222

 

 

 

14,735

 

Other intangible assets 

 

9,332

 

 

 

10,161

 

Other long-term assets 

 

1,204

 

 

 

2,109

 

Total assets 

$

224,257

 

 

$

193,575

 

Liabilities and Stockholders’ Equity    
Current liabilities    
Accounts payable 

$

11,368

 

 

$

11,592

 

Long-term debt, current portion 

 

 

 

 

93,936

 

Contract liabilities, current portion 

 

28,006

 

 

 

22,037

 

Other accrued expenses 

 

20,020

 

 

 

16,361

 

Liabilities associated with assets classified as held for sale 

 

 

 

 

7,667

 

Total current liabilities 

 

59,394

 

 

 

151,593

 

Contract liabilities, non-current 

 

21,640

 

 

 

23,489

 

Warrant liability 

 

201

 

 

 

13,641

 

Operating lease liabilities, net of current portion 

 

8,354

 

 

 

9,598

 

Other long-term liabilities 

 

1,539

 

 

 

6,941

 

Total liabilities 

 

91,128

 

 

 

205,262

 

Common stock 

 

3

 

 

 

3

 

Additional paid-in capital 

 

601,588

 

 

 

536,725

 

Accumulated other comprehensive loss 

 

(6,216

)

 

 

(9,770

)

Accumulated deficit 

 

(462,246

)

 

 

(538,645

)

Total stockholders’ equity (deficit) 

 

133,129

 

 

 

(11,687

)

Total liabilities and stockholders’ equity 

$

224,257

 

 

$

193,575

 

     

CONSOLIDATED STATEMENTS OF CASH FLOWS

   
  

Nine Months Ended September 30,

(In thousands) 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

Cash flows from operating activities    
Net income (loss) 

$

76,399

 

 

$

(54,576

)

Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 

 

9,494

 

 

 

16,351

 

Stock-based compensation 

 

14,957

 

 

 

13,382

 

Amortization of operating lease right-of-use assets 

 

2,307

 

 

 

4,104

 

Change in fair value of warrant liabilities 

 

(3,098

)

 

 

1,109

 

Change in fair value of contingent earnout liability 

 

(1,428

)

 

 

717

 

Issuance of stock warrants 

 

 

 

 

2,399

 

Loss on decommissioned satellites and disposal of assets 

 

6,270

 

 

 

1,474

 

Loss on extinguishment of debt 

 

12,008

 

 

 

 

Gain on sale of a business 

 

(154,305

)

 

 

 

Transaction costs on sale of a business 

 

(23,744

)

 

 

 

Other, net 

 

1,817

 

 

 

2,669

 

Changes in operating assets and liabilities:    
Accounts receivable, net 

 

7,315

 

 

 

741

 

Contract assets 

 

(2,975

)

 

 

812

 

Other current assets 

 

(3,431

)

 

 

8,660

 

Other long-term assets 

 

1,250

 

 

 

1,544

 

Accounts payable 

 

(3,076

)

 

 

1,478

 

Accrued wages and benefits 

 

2,504

 

 

 

675

 

Contract liabilities 

 

3,231

 

 

 

452

 

Other accrued expenses 

 

827

 

 

 

2,892

 

Operating lease liabilities 

 

(1,866

)

 

 

(4,134

)

Other long-term liabilities 

 

(8

)

 

 

 

Net cash used in operating activities 

 

(55,552

)

 

 

749

 

Cash flows from investing activities    
Purchases of short-term investments 

 

(97,730

)

 

 

(30,147

)

Maturities of short-term investments 

 

22,600

 

 

 

34,897

 

Purchase of property and equipment 

 

(20,895

)

 

 

(21,491

)

Proceeds from sale of a business, net of cash 

 

238,948

 

 

 

 

Net cash provided by (used in) investing activities 

 

142,923

 

 

 

(16,741

)

Cash flows from financing activities    
Proceeds from Securities Purchase Agreements, net 

 

37,297

 

 

 

37,881

 

Payments on long-term debt 

 

(105,742

)

 

 

(20,113

)

Payments on long-term debt closing fees 

 

(9,091

)

 

 

 

Proceeds from exercise of stock options 

 

1,824

 

 

 

269

 

Proceeds from employee stock purchase plan 

 

443

 

 

 

370

 

Net cash (used in) provided by financing activities 

 

(75,269

)

 

 

18,407

 

Effect of foreign currency translation on cash, cash equivalents and restricted cash 

 

(10,896

)

 

 

(2,486

)

Net increase (decrease) in cash, cash equivalents and restricted cash 

 

1,206

 

 

 

(71

)

Cash, cash equivalents and restricted cash    
Beginning balance 

 

19,684

 

 

 

29,641

 

Ending balance 

$

20,890

 

 

$

29,570

 

     

GAAP to Non-GAAP Reconciliations

         
  

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands) 

2025

 

2024

 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Gross profit (GAAP) 

$

4,643

 

 

$

12,725

 

 

$

22,731

 

 

$

32,865

 

Adjustments:        
Exclude stock-based compensation 

 

62

 

 

 

58

 

 

 

254

 

 

 

182

 

Exclude amortization of purchased intangibles 

 

374

 

 

 

862

 

 

 

1,108

 

 

 

2,608

 

Exclude other acquisition accounting amortization 

 

-

 

 

 

168

 

 

 

218

 

 

 

506

 

Exclude other unusual and infrequent costs 

 

71

 

 

 

-

 

 

 

71

 

 

 

-

 

Gross profit (Non-GAAP) 

$

5,150

 

 

$

13,813

 

 

$

24,382

 

 

$

36,161

 

         
Research and development (GAAP) 

$

9,116

 

 

$

5,631

 

 

$

27,970

 

 

$

19,185

 

Adjustments:        
Exclude stock-based compensation 

 

(747

)

 

 

(1,180

)

 

 

(2,409

)

 

 

(3,408

)

Exclude other unusual and infrequent costs 

 

(64

)

 

 

(11

)

 

 

(501

)

 

 

(11

)

Research and development (Non-GAAP) 

$

8,305

 

 

$

4,440

 

 

$

25,060

 

 

$

15,766

 

         
Sales and marketing (GAAP) 

$

2,816

 

 

$

5,655

 

 

$

12,759

 

 

$

15,941

 

Adjustments:        
Exclude stock-based compensation 

 

(219

)

 

 

(893

)

 

 

(2,187

)

 

 

(2,512

)

Exclude other unusual and infrequent costs 

 

(4

)

 

 

(191

)

 

 

(354

)

 

 

(191

)

Sales and marketing (Non-GAAP) 

$

2,593

 

 

$

4,571

 

 

$

10,218

 

 

$

13,238

 

         
General and administrative (GAAP) 

$

13,762

 

 

$

12,303

 

 

$

48,598

 

 

$

32,156

 

Adjustments:        
Exclude stock-based compensation 

 

(2,802

)

 

 

(2,828

)

 

 

(10,107

)

 

 

(7,280

)

Exclude other unusual and infrequent costs 

 

(2,759

)

 

 

(1,162

)

 

 

(11,098

)

 

 

(1,162

)

General and administrative (Non-GAAP) 

$

8,201

 

 

$

8,313

 

 

$

27,393

 

 

$

23,714

 

         
Loss from operations (GAAP) 

$

(21,051

)

 

$

(13,719

)

 

$

(72,866

)

 

$

(38,059

)

Adjustments:        
Exclude stock-based compensation 

 

3,830

 

 

 

4,959

 

 

 

14,957

 

 

 

13,382

 

Exclude other unusual and infrequent costs 

 

2,898

 

 

 

1,364

 

 

 

12,024

 

 

 

1,364

 

Exclude amortization of purchased intangibles 

 

374

 

 

 

862

 

 

 

1,108

 

 

 

2,608

 

Exclude other acquisition accounting amortization 

 

-

 

 

 

168

 

 

 

218

 

 

 

506

 

Exclude loss on decommissioned satellites 

 

-

 

 

 

246

 

 

 

6,270

 

 

 

953

 

Loss from operations (Non-GAAP) 

$

(13,949

)

 

$

(6,120

)

 

$

(38,289

)

 

$

(19,246

)

         
  

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands, except for share and per share amounts) 

2025

 

2024

 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Gross Margin (GAAP) 

 

37

%

 

 

45

%

 

 

41

%

 

 

37

%

Adjustments:        
Exclude stock-based compensation, merger and acquisition related expenses and other unusual and infrequent costs 

 

1

%

 

 

0

%

 

 

1

%

 

 

0

%

Exclude amortization of purchased intangibles 

 

3

%

 

 

2

%

 

 

2

%

 

 

3

%

Exclude other acquisition accounting amortization 

 

0

%

 

 

1

%

 

 

0

%

 

 

1

%

Gross Margin (Non-GAAP) 

 

41

%

 

 

48

%

 

 

44

%

 

 

41

%

         
Operating Margin (GAAP) 

 

(166

)%

 

 

(48

)%

 

 

(131

)%

 

 

(43

)%

Adjustments:        
Exclude stock-based compensation 

 

30

%

 

 

17

%

 

 

27

%

 

 

14

%

Exclude other unusual and infrequent costs 

 

23

%

 

 

5

%

 

 

22

%

 

 

2

%

Exclude amortization of purchased intangibles 

 

3

%

 

 

3

%

 

 

2

%

 

 

3

%

Exclude other acquisition accounting amortization 

 

0

%

 

 

1

%

 

 

0

%

 

 

1

%

Exclude loss on decommissioned satellites 

 

0

%

 

 

1

%

 

 

11

%

 

 

1

%

Operating Margin (Non-GAAP) 

 

(110

)%

 

 

(21

)%

 

 

(69

)%

 

 

(22

)%

         
Net (loss) income (GAAP) 

$

(19,676

)

 

$

(12,473

)

 

$

76,399

 

 

$

(54,576

)

Adjustments:        
Exclude gain on sale of a business 

 

-

 

 

 

-

 

 

 

(154,305

)

 

 

-

 

Exclude Loss on extinguishment of debt 

 

-

 

 

 

-

 

 

 

12,008

 

 

 

-

 

Exclude stock-based compensation 

 

3,830

 

 

 

4,959

 

 

 

14,957

 

 

 

13,382

 

Exclude other unusual and infrequent costs 

 

2,898

 

 

 

1,364

 

 

 

12,024

 

 

 

1,364

 

Exclude amortization of purchased intangibles 

 

374

 

 

 

862

 

 

 

1,108

 

 

 

2,608

 

Exclude other acquisition accounting amortization 

 

-

 

 

 

168

 

 

 

218

 

 

 

506

 

Exclude change in fair value of contingent earnout liability 

 

(617

)

 

 

(515

)

 

 

(1,428

)

 

 

717

 

Exclude change in fair value of warrant liabilities 

 

(51

)

 

 

(854

)

 

 

(3,098

)

 

 

1,109

 

Exclude issuance of stock warrants 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,399

 

Exclude foreign exchange 

 

17

 

 

 

(4,872

)

 

 

(10,774

)

 

 

(2,573

)

Exclude other expense, net 

 

291

 

 

 

530

 

 

 

802

 

 

 

1,541

 

Exclude loss on decommissioned satellites 

 

-

 

 

 

246

 

 

 

6,270

 

 

 

953

 

Net (loss) income (Non-GAAP) 

$

(12,934

)

 

$

(10,585

)

 

$

(45,819

)

 

$

(32,570

)

         
Net (loss) income per share (GAAP) 

$

(0.61

)

 

$

(0.50

)

 

$

2.31

 

 

$

(2.30

)

Adjustments:        
Exclude gain on sale of a business 

 

-

 

 

 

-

 

 

 

(4.91

)

 

 

-

 

Exclude Loss on extinguishment of debt 

 

-

 

 

 

-

 

 

 

0.38

 

 

 

-

 

Exclude stock-based compensation 

 

0.12

 

 

 

0.20

 

 

 

0.48

 

 

 

0.56

 

Exclude other unusual and infrequent costs 

 

0.09

 

 

 

0.05

 

 

 

0.38

 

 

 

0.06

 

Exclude amortization of purchased intangibles 

 

0.01

 

 

 

0.03

 

 

 

0.04

 

 

 

0.11

 

Exclude other acquisition accounting amortization 

 

-

 

 

 

0.01

 

 

 

0.01

 

 

 

0.02

 

Exclude change in fair value of contingent earnout liability 

 

(0.02

)

 

 

(0.02

)

 

 

(0.05

)

 

 

0.03

 

Exclude change in fair value of warrant liabilities 

 

-

 

 

 

(0.03

)

 

 

(0.10

)

 

 

0.05

 

Exclude issuance of stock warrants 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.10

 

Exclude foreign exchange 

 

-

 

 

 

(0.20

)

 

 

(0.34

)

 

 

(0.11

)

Exclude other expense, net 

 

0.01

 

 

 

0.02

 

 

 

0.03

 

 

 

0.06

 

Exclude loss on decommissioned satellites 

 

-

 

 

 

0.01

 

 

 

0.20

 

 

 

0.04

 

Net (loss) income per share (Non-GAAP) 

$

(0.40

)

 

$

(0.43

)

 

$

(1.57

)

 

$

(1.38

)

         
Weighted-average shares used in computing basic net loss per share 

 

32,501,417

 

 

 

24,921,585

 

 

 

30,249,828

 

 

 

23,745,015

 

Weighted-average shares used in computing diluted net income per share 

 

32,501,417

 

 

 

24,921,585

 

 

 

31,410,136

 

 

 

23,745,015

 

     
  

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands) 

2025

 

2024

 

2025

 

2024

  

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Net loss (GAAP) 

$

(19,676

)

 

$

(12,473

)

 

$

76,399

 

 

$

(54,576

)

Depreciation and amortization 

 

2,557

 

 

 

3,862

 

 

 

9,494

 

 

 

16,351

 

Interest, net 

 

(1,013

)

 

 

4,421

 

 

 

5,737

 

 

 

13,222

 

Income tax provision 

 

(2

)

 

 

44

 

 

 

1,793

 

 

 

102

 

EBITDA 

 

(18,134

)

 

 

(4,146

)

 

 

93,423

 

 

 

(24,901

)

Gain on sale of a business 

 

-

 

 

 

-

 

 

 

(154,305

)

 

 

-

 

Loss on extinguishment of debt 

 

-

 

 

 

-

 

 

 

12,008

 

 

 

-

 

Change in fair value of contingent earnout liability 

 

(617

)

 

 

(515

)

 

 

(1,428

)

 

 

717

 

Change in fair value of warrant liabilities 

 

(51

)

 

 

(854

)

 

 

(3,098

)

 

 

1,109

 

Issuance of stock warrants 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,399

 

Foreign exchange loss (gain) 

 

17

 

 

 

(4,872

)

 

 

(10,774

)

 

 

(2,573

)

Stock-based compensation 

 

3,830

 

 

 

4,959

 

 

 

14,957

 

 

 

13,382

 

Other unusual and infrequent costs 

 

2,898

 

 

 

1,364

 

 

 

12,024

 

 

 

1,364

 

Loss on decommissioned satellites 

 

-

 

 

 

246

 

 

 

6,270

 

 

 

953

 

Other acquisition accounting amortization 

 

-

 

 

 

168

 

 

 

218

 

 

 

506

 

Other expense, net 

 

291

 

 

 

530

 

 

 

802

 

 

 

1,541

 

Adjusted EBITDA 

$

(11,766

)

 

$

(3,120

)

 

$

(29,903

)

 

$

(5,503

)

         
Net cash used in operating activities 

 

(12,048

)

 

 

(11,301

)

 

$

(55,552

)

 

$

749

 

Purchase of property and equipment 

 

(8,388

)

 

 

(8,906

)

 

 

(20,895

)

 

 

(21,491

)

Free Cash Flow 

$

(20,436

)

 

$

(20,207

)

 

$

(76,447

)

 

$

(20,742

)

         

GAAP to Non-GAAP Reconciliations – Q4 2025, Full Year 2025 Financial Outlook and 2025 Revenue Excluding Sold Maritime Business

     

(Unaudited)

     
(In thousands, except for share and per share amounts) 

Q4'25 Ranges

  

Low

 

High

Revenue 

 

14,800

 

 

 

16,800

 

     
  

Low

 

High

Loss from operations (GAAP) 

$

(25,000

)

 

$

(24,100

)

Adjustments:    
Exclude stock-based compensation 

 

5,300

 

 

 

5,300

 

Exclude other unusual and infrequent costs 

 

2,900

 

 

 

2,900

 

Exclude amortization of purchased intangibles 

 

400

 

 

 

400

 

Loss from operations (Non-GAAP) 

$

(16,400

)

 

$

(15,500

)

     
  

Low

 

High

Net loss per share (GAAP) 

$

(0.73

)

 

$

(0.71

)

Adjustments:    
Exclude stock-based compensation 

 

0.16

 

 

 

0.17

 

Exclude other unusual and infrequent costs 

 

0.09

 

 

 

0.09

 

Exclude purch intangibles and other acq acctg amortization 

 

0.01

 

 

 

0.01

 

Net loss per share (Non-GAAP) 

$

(0.47

)

 

$

(0.44

)

     
Weighted-average shares used in computing basic and diluted net loss per share 

 

32,800,000

 

 

 

32,800,000

 

     
  

Low

 

High

Net loss (GAAP) 

$

(24,000

)

 

$

(23,200

)

Depreciation and amortization 

 

4,600

 

 

 

4,600

 

Interest, net 

 

(1,100

)

 

 

(1,100

)

Taxes 

 

-

 

 

 

-

 

EBITDA 

$

(20,500

)

 

$

(19,700

)

Other expense, net 

 

100

 

 

 

100

 

Stock-based compensation 

 

5,300

 

 

 

5,300

 

Other unusual and infrequent costs 

 

2,900

 

 

 

2,900

 

Adjusted EBITDA 

$

(12,200

)

 

$

(11,400

)

(In thousands, except for share and per share amounts) 

FY 2025 Ranges

  

Low

 

High

Revenue 

 

70,500

 

 

 

72,500

 

     
  

Low

 

High

Loss from operations (GAAP) 

$

(97,800

)

 

$

(96,900

)

Adjustments:    
Exclude stock-based compensation 

 

20,200

 

 

 

20,200

 

Exclude other unusual and infrequent costs 

 

14,900

 

 

 

14,900

 

Exclude amortization of purchased intangibles 

 

1,500

 

 

 

1,500

 

Exclude other acquisition accounting amortization 

 

200

 

 

 

200

 

Exclude loss on decommissioned satellites 

 

6,300

 

 

 

6,300

 

Loss from operations (Non-GAAP) 

$

(54,700

)

 

$

(53,800

)

     
  

Low

 

High

Net loss per share (GAAP) 

$

1.70

 

 

$

1.73

 

Adjustments:    
Exclude stock-based compensation 

 

1.05

 

 

 

1.05

 

Exclude other unusual and infrequent costs 

 

0.48

 

 

 

0.48

 

Exclude purch intangibles and other acq acctg amortization 

 

0.05

 

 

 

0.05

 

Exclude change in fair value of contingent earnout liability 

 

(0.05

)

 

 

(0.05

)

Exclude change in fair value of warrant liabilities 

 

(0.10

)

 

 

(0.10

)

Exclude foreign exchange 

 

(0.35

)

 

 

(0.35

)

Exclude other expense, net 

 

(4.96

)

 

 

(4.96

)

Exclude loss on decommissioned satellites 

 

0.20

 

 

 

0.20

 

Net loss per share (Non-GAAP) 

$

(1.98

)

 

$

(1.95

)

     
Weighted-average shares used in computing basic and diluted net loss per share 

 

30,924,956

 

 

 

30,924,956

 

     
  

Low

 

High

Net loss (GAAP) 

$

52,500

 

 

$

53,400

 

Depreciation and amortization 

 

14,000

 

 

 

14,000

 

Interest, net 

 

4,600

 

 

 

4,600

 

Taxes 

 

1,800

 

 

 

1,800

 

EBITDA 

$

72,900

 

 

$

73,800

 

Change in fair value of contingent earnout liability 

$

(1,400

)

 

$

(1,400

)

Change in fair value of warrant liabilities 

 

(3,100

)

 

 

(3,100

)

Foreign exchange 

 

(10,800

)

 

 

(10,800

)

Other expense, net 

 

(153,400

)

 

 

(153,400

)

Stock-based compensation 

 

20,200

 

 

 

20,200

 

Other unusual and infrequent costs 

 

14,900

 

 

 

14,900

 

Other acquisition accounting amortization 

 

200

 

 

 

200

 

Loss on extinguishment of debt 

 

12,000

 

 

 

12,000

 

Loss on decommissioned satellites 

 

6,300

 

 

 

6,300

 

Adjusted EBITDA 

$

(42,200

)

 

$

(41,300

)

     
2025 Revenue Guidance Midpoint ~$71,500
Exclude 2025 sold maritime business revenue (~$13,000)
2025 Expected Revenue excluding sold maritime business ~$58,500

 

Plug Into More Green Stock News

Tap into the pulse of emerging green sectors every morning. Top daily headlines from clean energy, cleantech, cannabis, and sustainable transport stocks:

Please review our Disclaimer and Privacy Policy before subscribing. One-click unsubscribe at any time.

COPYRIGHT ©2025 GREEN STOCK NEWS