Record Backlog Purchase Orders of $42.9 Million at Quarter End
Highly Anticipated New Product Lines Announced; Includes Commercial Aircraft Cabin Shading, ADAS Smart Vision for Buses, and Pre-Fabricated Stacks for Smart Glass
New Strategic Customers Secured in Architecture, Aeronautics and Safety Tech
Closed on $15 Million of Debt Financing with Mizrahi Bank, Israel's Third Largest Bank, Including $5 Million in July
Reaffirms 2025 Guidance
TEL-AVIV, Israel and NEW YORK, Aug. 13, 2025 (GLOBE NEWSWIRE) — Gauzy Ltd. (Nasdaq: GAUZ) (“Gauzy” or the “Company”), a global leader of vision and light control technologies, today announced financial results for the second quarter ended June 30, 2025.
Second Quarter 2025 Highlights (Compared to Second Quarter 2024)
Revenues of $20.1 million, compared to $24.4 million
Gross margin of 21.4%, compared to 27.0%
Net loss of $10.7 million compared to a net loss of $23.1 million
Adjusted EBITDA1 of ($8.7) million compared to ($3.9) million
Purchase order backlog of $42.9 million compared $36.2
Total available liquidity of $36.2 million, including cash of $1.2 million and $35.0 million undrawn credit facility at quarter end
Six Months 2025 Highlights (Compared to Six Months 2024)
Revenues of $42.4 million, compared to $49.1 million
Gross margin of 23.6%, compared to 26.1%
Net loss of $21.5 million compared to a net loss of $36.3 million
Adjusted EBITDA1 of ($14.1) million compared to ($8.7) million
1 Adjusted net loss and Adjusted EBITDA are financial measures that are not required by, or presented in accordance with, U.S. GAAP. Please see Annex A of this release for a reconciliation of Adjusted net loss to net loss and Adjusted EBITDA to net income (loss), the most directly comparable financial measures stated in accordance with GAAP for each of the periods presented.
“We were pleased to see solid momentum with our multi-year contracted backlog of purchase orders growing to a record $42.9 million at quarter end alongside several key business milestones that strengthen our overall competitive position,” commented Eyal Peso, Gauzy Co-Founder and Chief Executive Officer. “Our customer General Motors has begun delivering Cadillacs with the largest ever smart glass panel in a vehicle that uses our SPD technology, marking another milestone in the EV sector. We launched a breakthrough smart glass product, a prefabricated smart glass stack, that will accelerate automotive OEM adoption of dynamic glazing. Additionally, we are expanding into the strategic high margin marine market following successful installation of our technology at the MSC terminal in Miami, and we are supporting commercial spaces for some of the biggest brands in the world, like Moderna.”
“Importantly, we have seen some customers more than double orders for the year during the second quarter, and demand remains strong, however dynamics in the timing of our shipments are reflected in our results,” Peso continued. “In light of that, we expect our full year results to be heavily weighted towards the second half.”
Peso concluded, “We have a stronger balance sheet and record backlog that put us on firm footing into the second half. We are reaffirming our full year guidance, reflecting our confidence in our ability to execute on the substantial opportunities ahead. My conviction in Gauzy's strategic direction and growth remains as strong as ever, as evidenced by the significant purchase of shares I made during the quarter. We look forward to delivering on our goals and creating exceptional shareholder value.”
Top Business Milestones and Accomplishments Since Last Earnings Release
First customer deliveries of General Motors' Cadillac CELESTIQ with industry's largest Smart Glass panel with Gauzy SPD
Launched its prefabricated Smart Glass Stack, accelerating automotive smart glazing Adoption by Tier 1s and OEMs
Expansion into strategic, high margin marine sector including nine marine contracts to date
New major cities equipped with Smart-Vision ADAS on bus fleets now include Manchester, U.K. and Strasbourg, France
Major companies like Moderna choose Gauzy LCG(R) smart glass for commercial spaces and company headquarters
New products to be launched and revealed include AI-Powered ADAS Smart-Vision for Buses, and commercial cabin shading in Aeronautics
CEO purchased 210,000 shares during second quarter as previously announced
Second Quarter 2025 Results
Revenues for the second quarter were $20.1 million compared to $24.4 million in the prior year quarter. The difference was primarily driven by multiple segments experiencing shifts in the timing of deliveries, which are not expected to impact full year deliveries.
Gross profit for the second quarter was $4.3 million compared to $6.6 million in the prior year quarter. Gross margin for the second quarter was 21.4% compared to 27.0% in the prior year quarter, primarily attributable to lower revenues over a fixed cost base, particularly in Aeronautics.
Total operating expenses for the second quarter were $16.8 million, compared to $14.5 million in the prior year quarter, mainly due to higher corporate expenses associated with being a public company versus a private company during the same quarter last year, as well as higher D&A and R&D.
Net loss for the second quarter was $10.7 million compared to $23.1 million in the prior year quarter, mainly due to a decrease in financial expenses and interest expense, partially offset by an increase in total operating expenses and a decrease in gross profit.
Adjusted EBITDA for the second quarter was ($8.7) million compared to ($3.9) million in the prior year quarter, primarily driven by the same factors outlined above for gross profit and operating expenses.
Segment Performance (U.S. dollars in thousands)
Second Quarter 2025
Aeronautics
Architecture
Automotive
Safety tech
Total
Revenues from external customers
$
6,862
$
2,489
$
1,406
$
9,297
$
20,054
Gross profit (loss)
$
1,576
$
843
$
220
$
1,647
$
4,286
Gross profit (loss) margin
23.0%
33.9%
15.6%
17.7%
21.4%
Second Quarter 2024
Aeronautics
Architecture
Automotive
Safety tech
Total
Revenues from external customers
$
10,045
$
2,625
$
912
$
10,827
$
24,409
Gross profit (loss)
$
3,753
$
916
$
(148)
$
2,071
$
6,592
Gross profit (loss) margin
37.4%
34.9%
(16.2)%
19.1%
27.0%
Balance Sheet, Liquidity and Cash Flow
As of June 30, 2025, the Company had total liquidity of $36.2 million, including $1.2 million of cash and cash equivalents and $35.0 million of available capacity under its undrawn credit line. At quarter-end total debt was $53.0 million, including $9.2 million of short-term receivable financings. During the quarter the Company closed on $10 million of debt financing with Mizrahi Bank, Israel's third largest bank, and subsequent to quarter end expanded borrowings by an additional $5 million under similar terms with Mizrahi Bank, further enhancing liquidity. The Company remains committed to funding the business through non-dilutive capital sources and expected future cash flows.
Guidance
The Company continues to expect full year revenue to be in the range of $130 million to $140 million. Based on the benefit of scale, favorable operating leverage and strong recurring revenue base, the Company expects Adjusted EBITDA to be positive for the full year 2025.
Conference Call and Webcast:
Gauzy will host a conference call and webcast to discuss its results for the second quarter ended June 30, 2025 and other information related to its business at 8:30 a.m. Eastern Daylight Time on Wednesday, August 13, 2025. The webcast of the conference call can be accessed on the “Investors” section of Gauzy's website at www.investors.gauzy.com. For those unable to access the website, the conference call will be accessible domestically and internationally, by dialing (800) 717-1738 or (646) 307-1865, respectively. Upon dialing in, please request to be connected to the Gauzy earnings conference call. To access the replay of the call, dial (844) 512-2921 (Domestic) or (412) 317-6671 (International) and enter the passcode 1112120.
About Gauzy
Gauzy Ltd. is a fully-integrated light and vision control company, focused on the research, development, manufacturing, and marketing of vision and light control technologies that are developed to support safe, sustainable, comfortable, and agile user experiences across various industries. Headquartered in Tel Aviv, Israel, the company has additional subsidiaries and entities based in Germany, France, the United States, Canada, China, Singapore, and the United Arab Emirates. Gauzy serves leading brands across aeronautics, automotive, and architecture in over 60 countries through direct fulfillment and a certified and trained distribution channel.
Forward-Looking Statements
This press release contains forward-looking statements. Forward-looking statements contained in this press release include, but are not limited to, statements regarding Gauzy's strategic and business plans, technology, relationships, objectives and expectations for its business, growth, the impact of trends on and interest in its business, intellectual property, products and its future results, operations and financial performance and condition and may be identified by the use of words such as “may,” “seek,” “will,” “consider,” “likely,” “assume,” “estimate,” “expect,” “anticipate,” “intend,” “believe,” “do not believe,” “aim,” “predict,” “plan,” “project,” “continue,” “potential,” “guidance,” “objective,” “outlook,” “trends,” “future,” “could,” “would,” “should,” “target,” “on track” or their negatives or variations, and similar terminology and words of similar import, generally involve future or forward-looking statements. In particular, forward-looking statements in this press release include its anticipated revenues and other results for the year ended December 31, 2025. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements reflect Gauzy's current views, plans, or expectations with respect to future events and financial performance. They are inherently subject to significant business, economic, competitive, and other risks, uncertainties, and contingencies. Forward-looking statements are based on Gauzy's current expectations and are subject to inherent uncertainties, risks and assumptions that are difficult to predict. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company's reports filed from time to time with the Securities and Exchange Commission (“SEC”), including, but not limited to, the risks detailed in the Company's Annual Report on Form 20-F filed with the SEC on March 11, 2025 and in subsequent filings with the SEC. The inclusion of forward-looking statements in this or any other communication should not be considered as a representation by Gauzy or any other person that current plans or expectations will be achieved. Forward-looking statements speak only as of the date on which they are made, and Gauzy undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as otherwise required by law.
Non-GAAP Disclosure
In addition to Gauzy's financial results reported in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”), this press release and the accompanying tables and related presentation materials may contain one or more of the following Non-GAAP financial measures: Adjusted Net Loss, EBITDA, Adjusted EBITDA, Net Loss Margin and Adjusted EBITDA Margin. Gauzy believes that these measures provide useful information about its operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key measures used by management in its financial and operational decision making. Non-GAAP financial measures have limitations as analytical tools and may not be comparable to companies in other industries or within the same industry with similarly titled measures of performance. In addition, these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The presentation of this financial information is not intended to be considered as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these Non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures and not rely on any single financial measure to evaluate our business.
Adjusted Net Loss. The Company defines Adjusted Net Loss as Net Loss, adjusting for certain financial expenses, the amortization of intangible assets, certain acquisition and debt raising related costs, non-cash fair value adjustments and expenses related to equity-based compensation and doubtful debts.
EBITDA. The Company defines EBITDA as Net Loss, excluding net financial expense, tax expense and depreciation and amortization.
Adjusted EBITDA. The Company defines Adjusted EBITDA as EBITDA (as defined above) excluding acquisition-related costs, one-time expenses, equity-based compensation expenses and doubtful debts.
Net Loss Margin. The Company defines Net Loss Margin as Net Loss for the period divided by revenue for the same period.
Adjusted EBITDA Margin. The Company defines Adjusted EBITDA Margin as Adjusted EBITDA (as defined above) for the period divided by revenue for the same period.
For more information on the Non-GAAP financial measures, please see the reconciliation tables provided in this press release. The accompanying reconciliation tables have more details on the U.S. GAAP financial measures that are most directly comparable to Non-GAAP financial measures and the related reconciliations between these financial measures.
GAUZY LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (unaudited)
(U.S. dollars in thousands, except share data)
Three months ended June 30
Six months ended June 30
2025
2024
2025
2024
REVENUES
$
20,054
$
24,409
$
42,421
$
49,138
Cost of revenues (exclusive of depreciation and amortization)
15,249
17,323
31,386
35,330
Depreciation and amortization
519
494
1,017
1,001
TOTAL COST OF REVENUES
15,768
17,817
32,403
36,331
GROSS PROFIT
4,286
6,592
10,018
12,807
Research and development expenses (exclusive of depreciation and amortization reflected below)
4,868
4,131
8,325
8,512
General and administrative expenses (exclusive of depreciation and amortization reflected below)
6,076
5,271
11,773
11,400
Sales and marketing expenses (exclusive of depreciation and amortization reflected below)
4,142
4,153
7,811
8,443
Depreciation and amortization
1,710
1,021
3,312
2,042
Other expenses (change in fair value of contingent consideration)
–
(63
)
–
(38
)
TOTAL OPERATING EXPENSES
16,796
14,513
31,221
30,359
OPERATING LOSS
(12,510
)
(7,921
)
(21,203
)
(17,552
)
OTHER INCOME
–
130
–
130
INTEREST EXPENSES
(2,302
)
(3,212
)
(4,182
)
(7,659
)
OTHER FINANCIAL INCOME (EXPENSES)
4,092
(12,062
)
3,942
(11,169
)
FINANCIAL INCOME (EXPENSES), net (including amount reclassified from OCI reserve)
1,790
(15,274
)
(240
)
(18,828
)
LOSS BEFORE INCOME TAX
(10,720
)
(23,065
)
(21,443
)
(36,250
)
INCOME TAX
16
(22
)
71
(84
)
LOSS FOR THE PERIOD
$
(10,736
)
$
(23,087
)
$
(21,514
)
$
(36,334
)
OTHER COMPREHENSIVE LOSS, net of tax
NET ACTUARIAL GAIN (LOSS)
(65
)
(27
)
64
208
FOREIGN CURRENCY TRANSLATION LOSS
(296
)
(401
)
(313
)
(988
)
RECLASSIFICATION OF FAIR VALUE GAIN ON CHANGES OF OWN CREDIT RISK
–
4,873
–
4,317
FAIR VALUE GAIN (LOSS) ON CHANGES OF OWN CREDIT RISK
(10,586
)
(329
)
(10,244
)
(5,394
)
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)
(10,947
)
4,116
(10,493
)
(1,857
)
NET COMPREHENSIVE LOSS
$
(21,683
)
$
(18,971
)
$
(32,007
)
$
(38,191
)
LOSS PER SHARE BASIC AND DILUTED
$
(0.57
)
$
(2.60
)
$
(1.15
)
$
(5.14
)
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE
18,738,657
8,869,691
18,732,196
7,072,950
GAUZY LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(U.S. dollars in thousands, except share data)
June 30,
December 31,
2025
2024
Assets
CURRENT ASSETS:
Cash and cash equivalents
$
1,235
$
5,615
Restricted cash
130
119
Trade receivables, net of allowance for credit losses of $1,566 and $1,262 as of June 30, 2025 and December 31, 2024, respectively
16,991
24,358
Institutions
4,598
4,227
Inventories
17,397
15,876
Other current assets
6,101
4,413
TOTAL CURRENT ASSETS
46,452
54,608
NON-CURRENT ASSETS:
Restricted long term bank deposit
151
139
Restricted investment in marketable securities
3,096
3,215
Operating lease right of use assets
10,742
10,515
Property and equipment, net
31,085
27,461
Other non-current assets
2,997
2,707
Intangible assets:
Customer relationships
13,046
12,081
Technology
3,054
3,589
Goodwill
22,854
20,282
Other intangible asset
3,329
3,648
TOTAL NON-CURRENT ASSETS
90,354
83,637
TOTAL ASSETS
$
136,806
$
138,245
Liabilities, and shareholder's equity
CURRENT LIABILITIES:
Short-term borrowing and current maturities of bank loan
$
8,608
$
3,353
Short-term loan relating to factoring arrangements
9,237
13,184
Trade payables
24,441
18,130
Employee related obligations
12,163
8,887
Accrued expenses
8,713
5,805
Deferred revenues
1,246
883
Current maturities of operating lease liabilities
2,601
2,315
Current maturities of finance lease liabilities
25
45
Warrants and phantom warrants to purchase ordinary shares
276
206
Other current liabilities (including $0 and $890 due to related parties as of June 30, 2025 and December 31, 2024, respectively)
3,564
3,920
TOTAL CURRENT LIABILITIES
70,874
56,728
LONG-TERM LIABILITIES:
Long-term debt measured under the fair value option
27,357
17,777
Long-term bank loan
7,820
4,128
Operating lease liabilities
7,593
7,528
Finance lease liabilities
39
43
Long-term employee related obligations
151
1,416
Employee rights upon retirement
1,384
1,347
Other long-term liabilities (including $1,770 and $0 due to related parties as of June 30, 2025 and December 31, 2024, respectively)
3,728
948
TOTAL LONG-TERM LIABILITIES
48,072
33,187
COMMITMENTS AND CONTINGENT LIABILITIES
TOTAL LIABILITIES
$
118,946
$
89,915
SHAREHOLDERS' EQUITY:
Ordinary shares (No par value per shares, 34,930,909 and NIS 0.23 par value per shares 14,269,282 shares authorized as of June 30, 2025 and December 31, 2024 ; 18,743,137 and 18,720,287 shares issued and outstanding as of June 30, 2025 and December 31, 2024 respectively)
865
865
Additional paid-in capital
276,927
275,390
Other comprehensive loss
(13,406
)
(2,913
)
Accumulated deficit
(246,526
)
(225,012
)
TOTAL SHAREHOLDERS' EQUITY
$
17,860
$
48,330
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$
136,806
$
138,245
(*)
Following the IPO and as of June 30, 2025, the authorized share capital of the Company is 49,200,191 ordinary shares with no par value
GAUZY LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(U.S. dollars in thousands)
Six months ended
June 30,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$
(21,514
)
$
(36,334
)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization
4,329
3,043
Gain (loss) from sale and sale of property and equipment, net
–
(16
)
Unrealized losses (gains) on restricted marketable securities
128
(1,525
)
Share-based compensation
1,970
3,324
Earn-out liability Revaluation
–
(38
)
Non-cash financial expenses (income)
(1,252
)
18,075
Changes in operating assets and liabilities:
Trade receivables
9,391
(1,248
)
Other current assets
(1,510
)
(103
)
Institutions
133
(1,408
)
Inventories
225
(1,872
)
Operating lease assets
1,098
1,115
Other non-current assets
39
41
Trade payables
4,196
3,756
Accrued expenses
2,106
11
Payment of Earn-out
–
(2,210
)
Other current liabilities
(6,170
)
(317
)
Other long-term liabilities
2,621
(207
)
Employee related obligations
1,072
1,326
Employee rights upon retirement
69
63
Deferred revenues
302
(101
)
Operating lease liabilities
(1,103
)
(1,038
)
Net cash used in operating activities
(3,870
)
(15,663
)
CASH FLOWS FROM INVESTMENT ACTIVITIES:
Purchases of property and equipment
(3,648
)
(4,342
)
Proceeds from sale of property and equipment
–
124
Net cash used in investing activities
(3,648
)
(4,218
)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from initial public offering
–
75,000
Underwriters' IPO costs
–
(6,750
)
IPO other costs
–
(1,730
)
Proceeds from loans and warrants under the 2025 Loan Agreement
9,900
–
Payments in respect of bank borrowings
(1,513
)
(1,168
)
Proceeds from exercise of options into ordinary shares
–
12
Financial lease payments
(39
)
(130
)
Payments to short-term loan relating to factoring arrangements, net
(5,232
)
(1,059
)
Settlement of Phantom warrants
(188
)
(1,500
)
Proceeds from issuance of convertible loans
–
11,750
Proceeds from long-term debt measured under the fair value option, net
–
29,149
Repayment of long-term debt measured under the fair value option
–
(24,600
)
Net cash (used in) provided by financing activities
2,928
78,974
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
(4,590
)
59,093
TRANSLATION ADJUSTMENT ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
221
(13
)
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF THE PERIOD
5,734
4,705
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF THE PERIOD
$
1,365
$
63,785
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS:
Cash and cash equivalents
$
1,235
$
63,700
Restricted cash
130
85
TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS
$
1,365
$
63,785
SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS:
Right-of-use assets obtained in exchange for lease obligations: Operating leases
$
343
$
101
Conversion of preferred share to Ordinary shares
$
–
$
70,537
Conversion of CLAs to Ordinary shares
$
–
$
69,570
Exercise of warrants
$
–
$
443
Reclass of warrants to Additional paid in capital
$
–
$
28,225
IPO costs
$
–
$
185
Sale of property and equipment
$
–
$
67
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Interest paid
$
2,808
$
1,679
Income taxes paid
$
2
$
16
GAUZY LTD. SEGMENT REVENUE AND GROSS PROFIT (Unaudited) (U.S. dollars in thousands)
For the period of three months ended June 30, 2025
Aeronautics
Architecture
Automotive
Safety tech
Total
Revenues from external customers
$
6,862
$
2,489
$
1,406
$
9,297
$
20,054
Intersegment revenues
–
–
–
–
–
Cost of revenue
5,064
1,584
1,123
7,478
15,249
Depreciation and amortization
222
62
63
172
519
Gross profit
$
1,576
$
843
$
220
$
1,647
$
4,286
For the period of three months ended June 30, 2024
Aeronautics
Architecture
Automotive
Safety tech
Total
Revenues from external customers
$
10,045
$
2,625
$
912
$
10,827
$
24,409
Intersegment revenues
782
104
–
–
886
Cost of revenue
6,056
1,661
1,060
8,546
17,323
Depreciation and amortization
236
48
–
210
494
Gross profit (loss)
$
3,753
$
916
$
(148
)
$
2,071
$
6,592
Annex A
Non-GAAP Financial Measures
The following tables show the Company's non-GAAP financial measures reconciled to the comparable GAAP financial measures included in this release.
GAUZY LTD. RECONCILIATION OF U.S. GAAP NET LOSS TO NON-GAAP ADJUSTED NET LOSS (unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
(in thousands of USD)
2025
2024
2025
2024
Net Loss
$(10,736
)
(23,087
)
$(21,514
)
(36,334
)
Other financial (income) expenses, net(1)
$(4,092
)
12,062
$(3,942
)
11,169
Amortization of intangible assets(2)
$778
823
$1,492
1,653
Acquisition related costs and debt raising costs
$159
852
$243
2,182
Non-cash fair value adjustments(3)
$-
(193
)
$-
(168
)
One-time expense (income)
$88
–
$209
–
Equity-based compensation expense
$1,072
1,164
$1,970
3,324
Doubtful debt expenses(4)
$267
553
$304
389
Adjusted Net Loss
$(12,464
)
(7,826
)
$(21,238
)
(17,785
)
(1)
Expenses related mainly to the valuation of financial instruments, convertible loans, note purchase agreements and investments.
(2)
Intangible assets resulted from the acquisition of Vision Lite.
(3)
One-time expenses (income).
(4)
Doubtful debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.
GAUZY LTD. RECONCILIATION OF U.S. GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDA
(unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
(in thousands of USD)
2025
2024
2025
2024
Net Loss
$(10,736
)
(23,087
)
$(21,514
)
(36,334
)
Income tax expense (income)
$16
22
$71
84
Financial (income) expenses, net
$(1,790
)
15,274
$240
18,828
Depreciation and amortization
$2,229
1,515
$4,329
3,043
EBITDA
$(10,281
)
(6,276
)
$(16,874
)
(14,379
)
Acquisition related costs and debt raising costs
$159
852
$243
2,182
Non-cash fair value adjustments(1)
$-
(193
)
$-
(168
)
Equity-based compensation expense
$1,072
1,164
$1,970
3,324
One-time expense (income)
$88
–
$209
–
Doubtful debt expenses(2)
$267
553
$304
389
Adjusted EBITDA
$(8,695)
)
(3,900
)
$(14,148)
)
(8,652
)
Net Loss Margin
(53.5
)%
(94.6
)%
(50.7
)%
(73.9
)%
Adjusted EBITDA Margin
(43.4
)%
(16.0
)%
(33.4
)%
(17.6
)%
Net cash used in operating activities
(3,307
)
(8,725
)
(3,870
)
(15,663
)
Capital expenditures(3)
(1,929
)
(2,922
)
(3,648
)
(4,342
)
Free Cash Flow
(5,236
)
(11,523
)
(7,518
)
(19,881
)
(1)
One-time expenses (income).
(2)
Doubtful debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.
(3)
Capital expenditures mainly include expenditures related to leasehold improvements, production line and laboratory equipment, prototypes and intellectual property. See “Liquidity and Capital Resources — Capital Expenditures” below for more information.
