# EDGAR Filing Document

**Accession Number:** 0001374567
**File Stem:** 0001654954-26-004992
**Filing Date:** 2026-5
**Character Count:** 22278
**Document Hash:** 2db22361ea3f8a38a5686ec97080023b
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001654954-26-004992.hdr.sgml**: 20260515

**ACCESSION NUMBER**: 0001654954-26-004992

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20260515

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260515

**DATE AS OF CHANGE**: 20260515

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Luvu Brands, Inc.
- **CENTRAL INDEX KEY:** 0001374567
- **STANDARD INDUSTRIAL CLASSIFICATION:** HOUSEHOLD FURNITURE [2510]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 593581576
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-53314
- **FILM NUMBER:** 26986311

**BUSINESS ADDRESS:**
- **STREET 1:** 2745 BANKERS INDUSTRIAL DRIVE
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30360
- **BUSINESS PHONE:** 770-246-6426

**MAIL ADDRESS:**
- **STREET 1:** 2745 BANKERS INDUSTRIAL DRIVE
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30360

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Liberator, Inc.
- **DATE OF NAME CHANGE:** 20110304

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** WES Consulting, Inc.
- **DATE OF NAME CHANGE:** 20060905

?xml version='1.0' encoding='ASCII'? luvu_8k.htm

**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: **May 15, 2026**

---

| |
|:---|
| **Luvu Brands, Inc.** |
| **(Exact name of registrant as specified in Charter)** |

---

---

| | | |
|:---|:---|:---|
| **Florida** | **000-53314** | **59-3581576** |
| **(State or other jurisdiction of incorporation)** | **(Commission File No.)** | **(IRS Employer Identification No.)** |

---

**2745 Bankers Industrial Drive**

**<u>Atlanta, GA 30360</u>**

 **(Address of Principal Executive Offices)**

**<u>(770) 246-6400</u>**

 **(Registrant's telephone number, including area code)**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ 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))

**<u>Item 2.02</u> Results of Operations and Financial Condition**

On May 15, 2026, Luvu Brands, Inc. ("Luvu" or "the Company") issued a press release announcing its financial results for the third fiscal quarter ended March 31, 2026. A copy of the Company's press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.

The information included in this Item 2.02, as well as Exhibits 99.1, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

**<u>Item 9.01</u> Financial Statements and Exhibits.**

**(d) Exhibits**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| [99.1](luvu_ex991.htm) | [Press release, dated March 15, 2026, reporting financial results for the third fiscal quarter ended March 31, 2026.](luvu_ex991.htm) |

---

**SIGNATURES**

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.

---

| | | |
|:---|:---|:---|
|  | **Luvu Brands, Inc.**<br>(Registrant) | **Luvu Brands, Inc.**<br>(Registrant) |
| Date: May 15, 2026 | By: | /s/ Christopher Knauf |
|  |  | Christopher Knauf<br>Chief Financial Officer  |

---

## Exhibit 99.1

**EXHIBIT 99.1**

**FOR IMMEDIATE RELEASE**

**Luvu Brands Reports Strong Q3 FY26 Results with 12% Revenue Growth, Margin Expansion, and Improved Profitability Driven by Disciplined Cost Management**

**ATLANTA, GA – May 15, 2026** – Luvu Brands, Inc. (OTCQB: LUVU), a U.S.-based manufacturer of lifestyle, wellness, and comfort products, today announced financial results for its third fiscal quarter ended March 31, 2026. The Company delivered meaningful improvements in revenue, profitability, and cash generation, reflecting continued execution of its cost optimization strategy and operational discipline.

**Third Quarter Fiscal 2026 Financial and Operational Overview**

During the third quarter of fiscal 2026, Luvu Brands generated double-digit revenue growth, expanded gross margins, and delivered positive net income—demonstrating the strength of its vertically integrated operating model and the effectiveness of its cost control initiatives. Louis Friedman, the Company CEO and Founder, stated "Our Q3 performance demonstrates the strength of our operating model and the effectiveness of our cost optimization strategy. We delivered on our plans, all while maintaining our commitment to product quality and customer experience."

**Strong Revenue Performance**

Net sales for the three months ended March 31, 2026, increased 12.0% to $6.55 million, compared to $5.85 million in the prior-year period. Key product categories and channels drove improved demand results and expanded our customer base. For the nine-month period, net sales rose 2.6% to $19.27 million from $18.79 million in fiscal 2025, reflecting resilient performance despite a challenging consumer environment.

**Gross Profit and Margin Expansion**

Gross profit for the third quarter increased to $1.84 million, compared to $1.60 million in the prior-year period. Gross margin expanded to 28.0%, up from 27.4% last year, driven by improved product mix, manufacturing efficiencies, and supply chain cost controls. Year-to-date gross profit totaled $5.29 million, compared to $5.10 million in the prior-year period.

**Operating Expense Discipline**

Operating expenses decreased as a percentage of revenue, falling to 25% of net sales, compared to 27% in the prior-year quarter. The improvement reflects the Company's ongoing cost optimization program, including supplier consolidation, automation of manual processes, zero-based budgeting, contract renegotiations, and streamlined organizational structure.

As a result, operating income improved to $227,000, compared to breakeven in the prior-year period. Christopher Knauf, the Company CFO, stated "We continue to operate with financial rigor. The improvement in Adjusted EBITDA and cash generation demonstrates the strength of our model and positions us well for continued progress."

**Net Income and Adjusted EBITDA**

Net income turned positive at $174,000 for the three months ended March 31, 2026, compared with a net loss of $(88,000) from the same period in the prior year. That is a $262,000 year-over-year improvement. Adjusted EBITDA for the three months ended March 31, 2026 increased to $317,000 from $116,000 in the prior-year quarter, reflecting stronger operating leverage and continued cost discipline.

For the nine months ending March 31, 2026, Adjusted EBITDA increased to $688,000 from $512,000, reflecting continued operating leverage and cost discipline. Net loss was $(724,000) versus $(104,000) in the prior year, driven primarily by a $764,000 deferred tax provision related to the new operating-lease accounting treatment of the $813,000 right-of-use asset, which will be amortized over the remaining lease term.

**Liquidity and Cash Flow**

As of March 31, 2026, cash and cash equivalents totaled $1.23 million, an increase of 67.3% from the prior-year period. Operating cash flow for the nine-month period exceeded $690,000, driven by improved profitability and working capital management. The Company continues to prioritize liquidity, operational efficiency, and disciplined capital allocation.

**Strategic and Operational Highlights**

· **Cost Optimization as a Growth Engine:** Operating expenses declined as a percentage of revenue for the third consecutive quarter, driven by supplier consolidation, process automation, and tighter spend controls across the organization.

· **Cash Generation Strength:** Operating cash flow more than tripled year-over-year for the nine-month period, supported by improved profitability, better inventory management, and disciplined working capital execution.

· **Manufacturing Investment:** The Company extended its manufacturing facility lease under improved terms, supporting capacity planning and continued investment in its vertically integrated, "Made in USA" production strategy.

· **Balanced Growth Priorities:** Savings from cost initiatives are being reinvested into high-margin product lines, direct-to-consumer platform enhancements (including marketing and conversion improvements), and manufacturing automation to support scalability and margin expansion.

Luvu Brands intended to maintain its disciplined cost structure while investing in initiatives that support margin expansion and scalable growth. Management remains focused on strengthening the balance sheet, optimizing working capital, and driving operational efficiencies across the business.

**Additional Information**

More information, including financial statements and SEC filings, is available at **www.luvubrands.com**.

For investor inquiries, please contact:

**Christopher Knauf**

**Chief Financial Officer**

770-246-6426

chris.knauf@luvubrands.com

**<u>Forward-Looking Statements</u>**

Certain matters discussed in this press release may be forward-looking statements. Such matters involve risks and uncertainties that may cause actual results to differ materially, including the following: changes in economic conditions; general competitive factors; acceptance of the Company's products in the market; the Company's success in obtaining new customers; the Company's success in product development; the Company's ability to execute its business model and strategic plans; the Company's success in integrating acquired entities and assets, and all the risks and related information described from time to time in the Company's filings with the Securities and Exchange Commission ("SEC"), including the financial statements and related information contained in the Company's Annual Report on Form 10-K and interim Quarterly Reports on Form 10-Q. Examples of forward-looking statements in this release include statements related to new products, anticipated revenue, and profitability. The Company assumes no obligation to update the cautionary information in this release.

**<u>\*Use of Non-GAAP Measures – Adjusted EBITDA</u>**

Luvu Brands management evaluates and makes operating decisions using various financial metrics. In addition to the Company's GAAP results, management also considers the non-GAAP measure of Adjusted EBITDA. While Adjusted EBITDA is not a measure of performance in accordance with GAAP, management believes that this non-GAAP measure provides useful information about the Company's operating results. The table below provides a reconciliation of this non-GAAP financial measure with the most directly comparable GAAP financial measure. As used herein, Adjusted EBITDA income represents net income (loss) before interest income, interest expense, income taxes, depreciation, amortization, and stock-based compensation expense.

**Financial Statements**

**Consolidated Statements of Operations (Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **March 31,** | **March 31,** | **March 31,** | **March 31,** |
|  | **2026** | **2025** | **2026** | **2025** |
|  | **(in thousands, except share data)** | **(in thousands, except share data)** | **(in thousands, except share data)** | **(in thousands, except share data)** |
| **Net Sales** | $6549 | $5846 | $19272 | $18787 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cost of goods sold (excluding depreciation expense presented below)**  | 4713 | 4243 | 13982 | 13687 |
| **Gross profit** | 1836 | 1603 | 5290 | 5100 |
| **Operating expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Advertising and promotion** | 193 | 240 | 698 | 718 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Other selling and marketing** | 447 | 430 | 1326 | 1281 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **General and administrative** | 888 | 827 | 2606 | 2610 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Depreciation** | 81 | 107 | 265 | 324 |
| **Total operating expenses** | 1609 | 1604 | 4895 | 4933 |
| **Operating income/(loss)** | 227 | (1) | 395 | 167 |
| **Other income (expense):** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Interest expense and financing costs** | (102) | (87) | (355) | (272) |
| **Total other income (expense)**  | (102) | (87) | (355) | (272) |
| **Income (loss) from operations before income taxes** | 125 | (88) | 40 | (105) |
| **Provision for income taxes** | 49 | 0 | (764) | 0 |
| **Net income (loss)** | $174 | $(88) | $(724) | $(105) |
| **Net income (loss) per share:** |  |  |  |  |
| **Basic**  | $0.01 | $0.00 | $(0.01) | $(0.00) |
| **Diluted** | $0.01 | $0.00 | $(0.01) | $(0.00) |
| **Shares used in calculation of net income per share:** |  |  |  |  |
| **Basic** | 76834057 | 76834057 | 76834057 | 76834057 |
| **Diluted** | 76834057 | 76834057 | 76834057 | 76834057 |

---

**Consolidated Balance Sheets**

---

| | | |
|:---|:---|:---|
|  | **March 31,**<br>**2026** | **June 30,**<br>**2025** |
|  | **(unaudited)** |  |
| **Assets:** | **(in thousands, except share data)** | **(in thousands, except share data)** |
| **Current assets:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Cash and cash equivalents** | $1230 | $735 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Accounts receivable, net of allowance for doubtful accounts and allowance for discounts and returns of $18 on March 31, 2026 and $35 on June 30, 2025** | 1612 | 1600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Inventories, net of allowance for inventory reserve of $232 on March 31, 2026 and $232 on June 30, 2025** | 3339 | 3585 |
| **Other current assets** | 93 | 108 |
| **Total current assets** | 6274 | 6028 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Equipment, property and leasehold improvements, net** | 1323 | 1476 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Finance lease assets, net** | 101 | 104 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Operating lease assets** | 3398 | 1057 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Other assets** | 80 | 96 |
| **Total assets** | $11176 | $8761 |
| **Liabilities and stockholders' equity:** |  |  |
| **Current liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Accounts payable** | $1736 | $1858 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Current debt** | 1817 | 1949 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Other accrued liabilities** | 784 | 553 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Operating lease liability** | 544 | 646 |
| **Total current liabilities** | 4881 | 5006 |
| **Noncurrent liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Deferred Tax Liability** | 887 | 119 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Long-term debt** | 750 | 704 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Long-term operating lease liability** | 2937 | 513 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total noncurrent liabilities** | 4574 | 1336 |
| **Total liabilities** | 9455 | 6342 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Commitments and contingencies (See Note 12)** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Stockholders' equity:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Preferred stock, 5,700,000 shares authorized, $0.0001 par value none issued and outstanding** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Series A Convertible Preferred stock, 4,300,000 shares authorized $0.0001 par value, 4,300,000 shares issued and outstanding with a liquidation preference of $1,000 as of March 31, 2026 and June 30, 2025** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Common stock, $0.01 par value, 175,000,000 shares authorized, 76,834,057 and 76,834,057 shares issued and outstanding as of March 31, 2026 and June 30, 2025, respectively** | 766 | 766 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Additional paid-in capital** | 6315 | 6289 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Accumulated deficit** | (5360) | (4636) |
| **Total stockholders' equity** | 1721 | 2419 |
| **Total liabilities and stockholders' equity** | $11176 | $8761 |

---

**Consolidated Statement of Cash Flows (Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended** | **Nine Months Ended** |
|  | **March 31,** | **March 31,** |
|  | **2026** | **2025** |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(in thousands)** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(in thousands)** |
| **OPERATING ACTIVITIES:** |  |  |
| Net loss | $(724) | $(105) |
| *Adjustments to reconcile net loss to net cash provided by operating activities:* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Depreciation and amortization | 265 | 324 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Deferred tax expense | 768 | 0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Stock-based compensation expense | 25 | 27 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Loss on sale of fixed asset | 0 | 7 |
| *Change in operating assets and liabilities:* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accounts receivable | (12) | (359) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Inventory | 246 | (170) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Operating lease liability | (1457) | (388) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Amortization of operating lease asset | (1439) | 365 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Prepaid expenses and other current assets | 15 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other Assets | 16 | 0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accounts payable | (122) | 312 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Other current liabilities | 231 | 186 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net cash provided by operating activities | $690 | $203 |
| **INVESTING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Investment in equipment, software and leasehold improvements | $(109) | $(34) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net cash used in investing activities | $(109) | $(34) |
| **FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Borrowing under revolving line of credit | $183 | $(82) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Repayment of unsecured line of credit | (5) | 54 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Proceeds from secured notes payable | 250 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Repayment of secured notes payable | (364) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Repayment of unsecured notes payable |  | (9) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Proceeds from equipment notes | 71 | 250 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Payments on equipment notes | (233) | (282) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Proceeds for finance leases | 29 | 0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Principal payments on finance leases | (17) | (17) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Net cash used in financing activities | $(86) | $(87) |
| **Net increase in cash and cash equivalents** | 495 | 82 |
| **Cash and cash equivalents at beginning of period** | $735 | $1028 |
| **Cash and cash equivalents at end of period** | $1230 | $1110 |
| Supplemental Disclosure of Cash Flow Information: |  |  |
| Non cash item: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; New operating lease liability and right of use asset | $3780 | $- |
| Cash paid during the year for: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Interest | $308 | $218 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Income taxes |  |  |

---

**Non-GAAP Financial Measures**

**Reconciliation of Net Loss to Adjusted EBITDA**

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** |
|  | **March 31** | **March 31** |
|  | **2026** | **2025** |
|  | **(in thousands)** | **(in thousands)** |
| Net income (loss) | $174 | $(88) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus interest expense, financing costs and income tax | 103 | 88 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus depreciation and amortization expense | 81 | 107 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus stock-based compensation expense | 8 | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus income tax provision | (49) | 0 |
| Adjusted EBITDA  | $317 | $116 |

---

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended** | **Nine Months Ended** |
|  | **March 31** | **March 31** |
|  | **2026** | **2025** |
|  | **(in thousands)** | |
| Net loss | $(724) | $(105) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus interest expense, financing costs and income tax | 358 | 269 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus depreciation and amortization expense | 265 | 322 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus stock-based compensation expense | 25 | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Plus income tax provision | 764 | 0 |
| Adjusted EBITDA  | $688 | $512 |

---