# EDGAR Filing Document

**Accession Number:** 0001998768
**File Stem:** 0001213900-25-074341
**Filing Date:** 2025-8
**Character Count:** 31990
**Document Hash:** 3a9ae28f2288c7f672d38d048664d97e
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-074341.hdr.sgml**: 20250811

**ACCESSION NUMBER**: 0001213900-25-074341

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20250811

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250811

**DATE AS OF CHANGE**: 20250811

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Proficient Auto Logistics, Inc
- **CENTRAL INDEX KEY:** 0001998768
- **STANDARD INDUSTRIAL CLASSIFICATION:** TRANSPORTATION SERVICES [4700]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42035
- **FILM NUMBER:** 251202564

**BUSINESS ADDRESS:**
- **STREET 1:** 10057 103RD STREET
- **CITY:** JACKSONVILLE
- **STATE:** FL
- **ZIP:** 32210
- **BUSINESS PHONE:** 904-772-1775

**MAIL ADDRESS:**
- **STREET 1:** 10057 103RD STREET
- **CITY:** JACKSONVILLE
- **STATE:** FL
- **ZIP:** 32210

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549** 

**FORM 8-K**

**CURRENT REPORT** 

**Pursuant to Section 13 or 15(d)** 

**of the Securities Exchange Act of 1934** 

**Date of report (date of earliest event reported): August 11, 2025** 

**Proficient Auto Logistics, Inc.**

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-42035** | **93-1869180** |
| **(State or other jurisdiction <br> of incorporation)** | **(Commission file number)** | **(IRS employer<br> identification number)** |

---

**12276 San Jose Blvd., Suite 426**

**Jacksonville, FL 32223** 

**(Address of principal executive offices)** 

**Registrant's telephone number, including area code: (904) 506-7918**

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, $0.01 par value per share | PAL | Nasdaq Global Market |

---

**Item 2.02 Results of Operations and Financial Condition**

On August 11, 2025, Proficient Auto Logistics, Inc. (the "Company") issued a press release regarding the financial results for the Company, Proficient Auto Transport, Inc. and the Company's five founding companies on a combined basis for the quarter ended June 30, 2025 and certain other information. The full text of the Company's press release is furnished herewith as Exhibit 99.1.

The Company has scheduled a conference call for 5:00 pm Eastern time on August 11, 2025 to discuss its operations and financial results. The Company invites investors to join the investor conference call by registering through this link: https://register-conf.media-server.com/register/BIa8f63630c99c498cbbb1d9a5df394445. Once registered, investors will receive a dial-in and a unique pin to join the conference. Investors may also join the listen-only Webcast via https://edge.media-server.com/mmc/p/j5w37j4m.

The information in this Item 2.02 and the attached exhibit are being furnished to the Securities and Exchange Commission and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

**Item 9.01 Financial Statements and Exhibits**

**(d) Exhibits**

---

| | |
|:---|:---|
| **Exhibit<br> Number** | **Description** |
| 99.1 | [Press release, dated August 11, 2025](ea025262901ex99-1_proficient.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

**Forward-Looking Statements**

This Current Report on Form 8-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to possible or assume future results of our business, financial condition, results of operations, liquidity, plans and objectives. You can generally identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions that concern our expectations, strategy, plans or intentions. We have based these forward-looking statements largely on our current expectations and projections regarding future events and trends that we believe may affect our business, financial condition and results of operations. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties and other factors described in the section entitled "Risk Factors" in our Annual Report on Form 10-K (the "Annual Report"), and elsewhere in the Annual Report. Accordingly, you should not rely upon forward-looking statements as predictions of future events. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those projected in the forward-looking statements. Forward-looking statements contained in this Current Report on Form 8-K include, but are not limited to, statements regarding: the economic conditions in the global markets in which we operate; our ability to successfully implement our business strategy, effectively respond to changes in market dynamics and customer preferences, and achieve the anticipated benefits and associated cost savings of such strategies and actions; our ability to recruit and retain qualified driving associates, independent contractors and third-party auto transportation and logistics companies; an increase in the frequency or severity of accidents or other claims; our expectations regarding the successful implementation of our acquisitions; geopolitical developments and additional changes in international trade policies and relations; the effect of any international conflicts or terrorist activities, on the United States and global economies in general, the transportation industry, or us in particular, and what effects these events will have on our costs and the demand for our services; our ability to manage our network capacity and cost structure for capital expenditures and operating expenses, and match it to shifting and future customer volume levels; our ability to compete effectively against current and future competitors; our ability to maintain our profitability despite quarterly fluctuations in our results, whether due to seasonality, large cyclical events, or other causes; and our future financial and operating results; our expectations regarding the period during which we will qualify as an emerging growth company under the JOBS Act; and the sufficiency of our existing cash to fund our future operating expenses and capital expenditure requirements.

The forward-looking statements made in this Current Report on Form 8-K relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

**Signature**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: August 11, 2025.

---

| | |
|:---|:---|
| **Proficient Auto Logistics, Inc.** | **Proficient Auto Logistics, Inc.** |
| By | /s/ Brad Wright |
|  | Brad Wright |
|  | Chief Financial Officer and Secretary |

---

## Exhibit 99.1

**Exhibit 99.1**

PROFICIENT AUTO LOGISTICS REPORTS

SECOND quarter 2025 FINANCIAL RESULTS

JACKSONVILLE, FLORIDA – August 11, 2025 — Proficient Auto Logistics, Inc. (NASDAQ: PAL) (the "Company" or "Proficient") today reported its financial results for the three months ended June 30, 2025, and comparative summary financial information for the Founding Companies (as defined below) on a combined basis for the three months ended June 30, 2024.

**Second Quarter Summary (second quarter 2024 information on a combined basis)**

Total Operating Revenue of $115.5 million, increased 21.4% from Q1 2025 and 8.4% from Q2 2024

Total Operating Income (Loss) of $0.1 million, versus ($2.4) million in Q1 2025 and $7.0 million in Q2 2024

Adjusted Operating Income<sup>(1)</sup> of $3.8 million, versus $1.2 million in Q1 2025 and $8.7 million in Q2 2024

Adjusted Operating Ratio<sup>(1)</sup> of 96.7% compared to 98.7% in Q1 2025 and 91.8% in Q2 2024

Total Units delivered of 631,426, an increase of 28% from Q1 2025 and 24% from Q2 2024

Rick O'Dell, Proficient's Chief Executive Officer, commented, "In the second quarter, PAL delivered stronger revenue, largely from market share gains and the Brothers acquisition, demonstrating the importance of strategic execution in an uncertain environment. We are pleased to show improved profitability sequentially, though we have more work to do to control costs in a base market that continues to be weaker than expected coming into 2025. Month-to-month automotive sales rates have been volatile amidst changing tariff policy and cautious large purchase behavior by consumers. Our mandate is to deliver top quality service and operate efficiently while preserving the ability to scale up via share gains and acquisitions."

**Explanatory Note**

On May 13, 2024, Proficient completed the initial public offering (the "IPO") of its common stock and affected the acquisition of its Delta Auto Transport, Inc., Deluxe Auto Carriers, Inc., Sierra Mountain Group, Inc., Proficient Auto Transport, and Tribeca Automotive Inc. (collectively, the "Founding Companies"). For a full description of these transactions and subsequent acquisitions, please refer to our previously filed Form 10K.

The Company is providing below summary unaudited combined financial information for the three months ended June 30, 2025, with comparison to combined summary information from the preceding quarter ended March 31, 2025, and the year earlier quarter ended June 30, 2024. The summary unaudited combined financial information has been prepared by, and is the responsibility of, Proficient's and the Founding Companies' management. This information has not yet been subjected to audit, review or agreed-upon procedures of any audit firm, and therefore, there is no independent auditors' opinion or any other form of assurance with respect thereto. Please refer to footnote 1 to the table for a description of periods included for the various acquired entities.

(1) Adjusted Operating Income and Adjusted Operating Ratio are non-GAAP financial measures. See "Summary
Unaudited Combined Financial Information" on the following pages for additional information regarding the use of Adjusted Operating
Income and Adjusted Operating Ratio and a reconciliation to the most comparable GAAP measure.

**S** **ummary Unaudited Combined Financial Information <sup>(1)</sup>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| *($000s)* | **Three months ending** - | **Three months ending** - | **Three months ending** - | **Three months ending** - | **Three months ending** - |
|  | **6/30/2025** |  | **3/31/2025** |  | **6/30/2024** |
| **Total Operating Revenue** | $115547 |  | $95206 |  | $106607 |
| Total Operating (Loss) Income | 125 |  | (2363) |  | 7041 |
| Addback: |  |  |  |  |  |
| Amortization of Intangibles | 2455 |  | 2416 |  | 1076 |
| Stock Compensation expense | 1221 |  | 1183 |  | 613 |
| **Adjusted Operating Income <sup>(2)</sup>** | 3801 |  | 1236 |  | 8730 |
| **Adjusted Operating Ratio <sup>(2)</sup>** | *96.7 %* | | *98.7 %* | | *91.8 %* |
| (Loss) Income before income taxes | (1882) |  | (3894) |  | 5793 |
| Addback: |  |  |  |  |  |
| Depreciation & Amortization | 10102 |  | 8904 |  | 4761 |
| Stock Compensation Expense | 1221 |  | 1183 |  | 613 |
| Interest Expense | 1838 |  | 1571 |  | 1247 |
| **Adjusted EBITDA <sup>(3)</sup>** | 11279 |  | 7764 |  | 12414 |
| **Adjusted EBITDA Margin <sup>(3)</sup>** | *9.8 %* | | *8.2 %* | | *11.6 %* |

---

(1) The amounts shown above reflect the unaudited summary combined financial
results of the five Founding Companies for the full three-month periods presented without any pro forma adjustments that would give effect
to the completion of the IPO or any related transaction expenses or adjustments recognized as a result of the IPO and concurrent Combinations.
The results of Proficient (acquiror entity) are included in the three months ended June 30, 2025, March 31, 2025 and June 30, 2024; however,
they reflect only those operating expenses incurred following the closing of the IPO on May 13, 2024. Amounts related to Auto Transport
Group ("ATG") and Brothers Auto Transport ("BAT") are included only since acquisition on August 16, 2024,
and April 1, 2025, respectively.

(2) Our management team reviews Adjusted Operating Income and the related Adjusted Operating Ratio, both of
which are non-GAAP financial measures, as a basis for comparing the results of financial reporting periods excluding the impact of non-cash
expenses related to stock-based compensation expense and amortization of intangibles resulting from our acquisitions. These measures provide
management with the requisite insight regarding progress on operating and integration initiatives. The table above provides a reconciliation
of Adjusted Operating Income to the most comparable GAAP measure and Adjusted Operating Ratio flows from that.

(3) Our management team reviews Adjusted EBITDA and Adjusted EBITDA Margin, both of which are non-GAAP financial
measures, to measure the operating performance and financial condition of our business and to make strategic decisions. See the Appendix
for additional information regarding the use of Adjusted EBITDA and a reconciliation to the most comparable GAAP measure and Adjusted
EBITDA Margin flows from that.

**Revenue and Profitability <sup>(1)</sup>**

---

| | | | |
|:---|:---|:---|:---|
|  | **Three months ending** - | **Three months ending** - | **Three months ending** - |
| **Select Operating Metrics** | **6/30/2025** | **3/31/2025** | **6/30/2024** |
| Unit Volume - Company Deliveries | 220578 | 163754 | 152714 |
| Revenue / Unit - Company Deliveries | $178.82 | $185.38 | $212.25 |
| Unit Volume - Subhaulers | 410848 | 330755 | 354998 |
| Revenue / Unit - Subhaulers | $166.50 | $173.14 | $190.77 |
| Percent Revenue, Company Deliveries | 37% | 35% | 32% |
| Percent Revenue, Subhaulers | 63% | 65% | 68% |

---

(1) The amounts shown above reflect combined information for the five Founding Companies for the full
 three-month periods presented without any pro forma adjustments that would give effect to the completion of the IPO or any related
 transaction expenses or adjustments recognized as a result of the IPO and concurrent Combinations. Amounts related to ATG and BAT
 are included only since acquisition on August 16, 2024, and April 1, 2025, respectively.

Total revenue increased $20.3 million, or 21%, sequentially versus the first quarter of 2025, while unit volumes were up approximately 28%, as volume growth was modestly offset by a lower revenue per unit driven by customer mix and fewer spot buy opportunities in the quarter. The proportion of revenue delivered via company drivers increased to 37% in the quarter, improving truck asset utilization. Unit deliveries during the second quarter were up approximately 24% from the comparable period of 2024 while total revenue was up $8.9 million, or only 8.4%, compared to the second quarter of 2024, because of significantly lower revenue per unit year-over-year. The dedicated fleet portion of Proficient's revenue was $3.8 million in the second quarter of 2025, compared to $4.3 million in the first quarter of 2025 and $7.3 million in the second quarter of last year.

The comparison of adjusted operating ratio year-over-year is negatively impacted by the step up in market value on fleet assets acquired when the IPO closed last year. The increased depreciation expense resulting from that step up in valuation represents 1.61% of the reported adjusted operating ratio for the most recent quarter.

**Balance Sheet**

The Company ended the second quarter with $13.6 million of cash and $90.2 million of debt (inclusive of $5.0 million drawn against its $20.0 million line of credit at the end of the quarter, down from $8.0 million drawn as of the end of the first quarter). This resulting net debt of approximately $76.6 million on June 30, 2025, equates to a net leverage ratio of 2.2x when compared to combined adjusted EBITDA of $35.2 million for the trailing twelve months.

The $90.2 million total debt also reflects full utilization of our $25.0 million term debt facility following the use of the undrawn capacity during the quarter to fund the cash portion of our BAT acquisition.

<u>Conference Call</u>

The Company will host an investor conference call at 5:00 p.m. EDT to discuss the results. Investors are invited to join the conference call by registering through the following link: **https://register-conf.media-server.com/register/BIa8f63630c99c498cbbb1d9a5df394445,** once registered, you will receive a dial-in and a unique pin to join the conference. You may also join the listen-only Webcast via **https://edge.media-server.com/mmc/p/j5w37j4m.**

**About Proficient Auto Logistics**

We are a leading specialized freight company focused on providing auto transportation and logistics services. Through the combination of seven industry-leading operating companies since our IPO in May 2024, we operate one of the largest auto transportation fleets in North America. We offer a broad range of auto transportation and logistics services, primarily focused on transporting finished vehicles from automotive production facilities, marine ports of entry, or regional rail yards to auto dealerships around the country.

Investor Relations:

Brad Wright

Chief Financial Officer and Secretary

Phone: 904-506-4317

email: Investor.relations@proficientautologistics.com

**Cautionary Statement Regarding Forward-Looking Statements**

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to possible or assume future results of our business, financial condition, results of operations, liquidity, plans and objectives. You can generally identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions that concern our expectations, strategy, plans or intentions. We have based these forward-looking statements largely on our current expectations and projections regarding future events and trends that we believe may affect our business, financial condition and results of operations. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties and other factors described in the section entitled "Risk Factors" in our Annual Report on From 10-K (the "Annual Report"), and elsewhere in the Annual Report. Accordingly, you should not rely upon forward-looking statements as predictions of future events. We cannot assure you that the results, events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results, events or circumstances could differ materially from those projected in the forward-looking statements. Forward-looking statements contained in this press release include, but are not limited to, statements regarding: the economic conditions in the global markets in which we operate; our ability to successfully implement our business strategy, effectively respond to changes in market dynamics and customer preferences, and achieve the anticipated benefits and associated cost savings of such strategies and actions; our ability to recruit and retain qualified driving associates, independent contractors and third-party auto transportation and logistics companies; an increase in the frequency or severity of accidents or other claims; our expectations regarding the successful implementation of the Combinations; geopolitical developments and additional changes in international trade policies and relations; the effect of any international conflicts or terrorist activities, on the United States and global economies in general, the transportation industry, or us in particular, and what effects these events will have on our costs and the demand for our services; our ability to manage our network capacity and cost structure for capital expenditures and operating expenses, and match it to shifting and future customer volume levels; our ability to compete effectively against current and future competitors; our ability to maintain our profitability despite quarterly fluctuations in our results, whether due to seasonality, large cyclical events, or other causes; and our future financial and operating results; our expectations regarding the period during which we will qualify as an emerging growth company under the JOBS Act; and the sufficiency of our existing cash to fund our future operating expenses and capital expenditure requirements.

The forward-looking statements made in this document relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

**Appendix**

**Non-GAAP Financial Measure** 

We report our financial results in accordance with accounting principles generally accepted in the United States ("GAAP"). However, management believes that EBITDA provides useful information in measuring our operating performance, generating future operating plans and making strategic decisions regarding allocation of capital. Management believes this information presents helpful comparisons of financial performance between periods by excluding the effect of certain non-recurring items.

 

*Adjusted EBITDA*

Adjusted EBITDA does not have a standardized meaning prescribed by GAAP and therefore it may not be comparable to similarly titled measures presented by other companies, and it should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Adjusted EBITDA is defined as net income (loss) for the period adjusted for interest expense, net, income tax expense (benefit), depreciation and amortization expense and stock compensation expense.

**Summary Unaudited Combined Financial Information <sup>(1)</sup>**

---

| | |
|:---|:---|
| Twelve months ending- | **6/30/2025** |
| *($000s)* |  |
| (Loss) Income before income taxes | $(12105) |
| Addback: |  |
| Depreciation & Amortization | 35918 |
| Stock Compensation Expense | 4611 |
| Interest Expense | 6777 |
| **Adjusted EBITDA** | $35201 |

---

(1) The amounts shown above reflect combined information for the five Founding Companies for the twelve-month
period presented without any pro forma adjustments that would give effect to the completion of the IPO or any related transaction expenses
or adjustments recognized as a result of the IPO and concurrent Combinations. The results of Proficient (acquiror entity) are included
in the twelve months ended June 30, 2025; however, they reflect only those operating expenses incurred following the closing of the IPO
on May 13, 2024. Amounts related to ATG and BAT are included only since acquisition on August 16, 2024, and April 1, 2025, respectively

**PROFICIENT AUTO LOGISTICS, INC. AND SUBSIDIARIES<br> CONDENSED CONSOLIDATED BALANCE SHEETS<br> *(unaudited)***

 ****

---

| | | |
|:---|:---|:---|
|  | **Successor** | **Successor** |
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| **ASSETS** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $13646252 | $15398714 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, less allowance for credit losses (2025 - $189,916; 2024 - $134,372) | 47124317 | 37394656 |
| &nbsp;&nbsp;&nbsp;Net investment in leases, current portion | 236913 | 266447 |
| &nbsp;&nbsp;&nbsp;Maintenance supplies | 1600211 | 1356814 |
| &nbsp;&nbsp;&nbsp;Assets held for sale | 36000 | 265900 |
| &nbsp;&nbsp;&nbsp;Income tax receivable | 871414 | 2944742 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 8431839 | 10060169 |
| &nbsp;&nbsp;&nbsp;Total current assets | 71946946 | 67687442 |
| Property and equipment, net of accumulated depreciation and amortization (2025 - $28,350,632; 2024 - $15,541,572) | 127655334 | 122636636 |
| Operating lease right-of-use assets | 10494307 | 10970536 |
| Net investment in leases, less current portion | 89103 | 175330 |
| Deposits | 5553335 | 4676679 |
| Goodwill | 174090117 | 169056675 |
| Intangible assets, net of amortization (2025 - $10,579,831; 2024 - $5,709,360) | 129840169 | 132490640 |
| Other long-term assets | 788749 | 393006 |
| **Total assets** | $520458060 | $508086944 |
| **Liabilities, and stockholders' equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $11506594 | $9829355 |
| &nbsp;&nbsp;&nbsp;Accrued liabilities | 26108485 | 21826519 |
| &nbsp;&nbsp;&nbsp;Income Tax Payable | 42470 |  |
| &nbsp;&nbsp;&nbsp;Finance lease liabilities, current portion | 54274 | 89184 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities, current portion | 1902908 | 1825970 |
| &nbsp;&nbsp;&nbsp;Long-term debt, current portion | 22555270 | 19052903 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 62170001 | 52623931 |
| Long-term liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Line of credit | 5000000 | 7000000 |
| &nbsp;&nbsp;&nbsp;Finance lease liabilities, less current portion |  | 8343 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities, less current portion | 8791344 | 9258234 |
| &nbsp;&nbsp;&nbsp;Long-term debt, less current portion | 62653831 | 56336911 |
| &nbsp;&nbsp;&nbsp;Deferred tax liability, net | 39972654 | 42638079 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities | 2341923 | 2241923 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 180929753 | 170107421 |
| *Commitments and contingencies* |  |  |
| Stockholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;Common stock, $0.01 par value; 50,000,000 shares authorized; 27,738,985 and 27,069,114 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 277389 | 270691 |
| &nbsp;&nbsp;&nbsp;Additional paid in capital | 353047533 | 346756929 |
| &nbsp;&nbsp;&nbsp;(Accumulated deficit) retained earnings | (13796615) | (9048097) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 339528307 | 337979523 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Liabilities and Stockholders' Equity** | $520458060 | $508086944 |

---

**PROFICIENT AUTO LOGISTICS, INC. AND SUBSIDIARIES<br> CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

***(unaudited)***

---

| | | |
|:---|:---|:---|
|  | **Successor** | **Successor** |
|  | **Six months<br> ended<br> June 30,<br> 2025** | **Three months<br> ended<br> June 30,<br> 2025** |
| **Operating revenue** | | |
| &nbsp;&nbsp;&nbsp;Revenue, before fuel surcharge | $194987487 | $107372359 |
| &nbsp;&nbsp;&nbsp;Fuel surcharge and other reimbursements | 12230095 | 6802255 |
| &nbsp;&nbsp;&nbsp;Other revenue | 1993867 | 688122 |
| &nbsp;&nbsp;&nbsp;Lease revenue | 1541158 | 683850 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total operating revenue** | 210752607 | 115546586 |
| **Operating Expenses** |  |  |
| &nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 41744796 | 22456693 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 2404506 | 1221497 |
| &nbsp;&nbsp;&nbsp;Fuel and fuel taxes | 12845111 | 6779856 |
| &nbsp;&nbsp;&nbsp;Purchased transportation | 106156861 | 58948018 |
| &nbsp;&nbsp;&nbsp;Truck expenses | 12288270 | 6438424 |
| &nbsp;&nbsp;&nbsp;Depreciation | 14135559 | 7646980 |
| &nbsp;&nbsp;&nbsp;Intangible amortization | 4870471 | 2454641 |
| &nbsp;&nbsp;&nbsp;Loss (gain) on sale of equipment | (226314) | (235095) |
| &nbsp;&nbsp;&nbsp;Insurance premiums and claims | 10341191 | 5382512 |
| &nbsp;&nbsp;&nbsp;General, selling, and other operating expenses | 8429304 | 4327702 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Operating Expenses | 212989755 | 115421228 |
| &nbsp;&nbsp;&nbsp;**Operating (loss) income** | (2237148) | 125358 |
| Other income and expense |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense | (3408796) | (1837876) |
| &nbsp;&nbsp;&nbsp;Acquisition costs | (311807) | (274705) |
| &nbsp;&nbsp;&nbsp;Other income, net | 181291 | 105069 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expense, net | (3539312) | (2007512) |
| &nbsp;&nbsp;&nbsp;**Loss before income taxes** | (5776460) | (1882154) |
| &nbsp;&nbsp;&nbsp;Income tax (benefit) expense | (1027942) | (325321) |
| &nbsp;&nbsp;&nbsp;**Net loss** | $(4748518) | $(1556833) |
| &nbsp;&nbsp;&nbsp;**Loss Per Share** |  |  |
| &nbsp;&nbsp;&nbsp;Basic & Diluted | $(0.17) | $(0.06) |
| &nbsp;&nbsp;&nbsp;**Weighted Average Shares** |  |  |
| &nbsp;&nbsp;&nbsp;Basic & Diluted | 27341813 | 27611515 |

---