# EDGAR Filing Document

**Accession Number:** 0001575828
**File Stem:** 0001437749-25-031570
**Filing Date:** 2025-10
**Character Count:** 52473
**Document Hash:** 377f61c46473f7648f4cc6b952966a6d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001437749-25-031570.hdr.sgml**: 20251023

**ACCESSION NUMBER**: 0001437749-25-031570

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20251023

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

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251023

**DATE AS OF CHANGE**: 20251023

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** EXPRO GROUP HOLDINGS N.V.
- **CENTRAL INDEX KEY:** 0001575828
- **STANDARD INDUSTRIAL CLASSIFICATION:** OIL, GAS FIELD SERVICES, NBC [1389]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 981107145
- **STATE OF INCORPORATION:** P7
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36053
- **FILM NUMBER:** 251411341

**BUSINESS ADDRESS:**
- **STREET 1:** 1311 BROADFIELD BLVD.
- **STREET 2:** SUITE 400
- **CITY:** HOUSTON
- **STATE:** TX
- **ZIP:** 77084
- **BUSINESS PHONE:** 713-463-9776

**MAIL ADDRESS:**
- **STREET 1:** 1311 BROADFIELD BLVD.
- **STREET 2:** SUITE 400
- **CITY:** HOUSTON
- **STATE:** TX
- **ZIP:** 77084

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FRANK'S INTERNATIONAL N.V.
- **DATE OF NAME CHANGE:** 20170427

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Frank's International N.V.
- **DATE OF NAME CHANGE:** 20130501

?xml version='1.0' encoding='ASCII'? xpro20250730_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**

**October 23, 2025**

**Date of Report (Date of earliest event reported)**

**EXPRO GROUP HOLDINGS N.V.**

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

---

| | | |
|:---|:---|:---|
| **The**Netherlands** | **001-36053** | **98-1107145** |
| (State or other jurisdiction<br> of incorporation) | (Commission<br> File Number) | (IRS Employer<br> Identification Number) |

---

---

| | |
|:---|:---|
| **1311 Broadfield Blvd., **Suite 400** |  |
| **Houston**,**TX** | **77084** |
| (Address of principal executive offices) | (Zip Code) |

---

**(**713**)**463-9776**

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:

☐ 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))

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

---

| | | |
|:---|:---|:---|
| **<u>Title of each class</u>** | **<u>Trading Symbol(s)</u>** | **<u>Name of each exchange on which registered</u>** |
| Common Stock, €0.06 nominal value | XPRO | New York Stock Exchange |

---

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. ☐

------

**Item 2.02**&nbsp;&nbsp;&nbsp;&nbsp;**Results of Operations and Financial Condition.**

On October 23, 2025, Expro Group Holdings N.V. (the "Company") announced its results for the quarter ended September 30, 2025. A copy of the Company's press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02 (including the exhibit) shall not be deemed to be "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, and is not incorporated by reference into any filing under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act.

**Item 7.01**&nbsp;&nbsp;&nbsp;&nbsp;**Regulation FD Disclosure.**

In addition, on October 23, 2025, the Company posted a presentation on the Company's website, www.expro.com, under "Investor Relations".

Also, management of the Company anticipates participating in, and presenting at, upcoming meetings with certain investors. A copy of the third quarter 2025 investor presentation materials to be generally used in connection with such presentations and meetings has been posted on the Investors section of the Company's website.

Further, the Company updated its Interactive Analyst Center on its website to include third quarter 2025 financial results. The Interactive Analyst Center is designed to enable investors and analysts to view, chart and download the Company's actual and historical pro forma financial and operating information. The Company routinely posts announcements, updates, presentations and other investor information on its website, including downloadable financial data and/or operating metrics that may be posted from time to time in the future.

The information furnished in this Item 7.01 shall not be deemed to be "filed" for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing under the Securities Act or the Exchange Act.

**Item 9.01**&nbsp;&nbsp;&nbsp;&nbsp;**Financial Statements and Exhibits.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

---

| | |
|:---|:---|
| **Exhibit** | |
| **<u>Number</u>** | **<u>Description of the Exhibit</u>** |
| 99.1 | [Press Release dated October 23, 2025](ex_845708.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

------

**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.

---

| | | |
|:---|:---|:---|
| | | **EXPRO GROUP HOLDINGS N.V.** |
| Date: October 23, 2025 | By: | <u>/s/ Sergio L. Maiworm Jr.</u> |
|  |  | Sergio L. Maiworm, Jr. |
|  |  | *Chief Financial Officer* |

---

## Exhibit 99.1

**Exhibit 99.1**

![exprologo.jpg](exprologo.jpg)

---

| | |
|:---|:---|
| **PRESS RELEASE** | **FOR IMMEDIATE RELEASE** |

---

**Expro Group Holdings N.V. Announces Third Quarter 2025 Results and Increases Full-Year Guidance on Adjusted EBITDA and Adjusted Free Cash Flow**

**HOUSTON - October 23, 2025** – Expro Group Holdings N.V. (NYSE: XPRO) (the "Company" or "Expro") today reported financial and operational results for the three and nine months ended September 30, 2025, and increased full-year 2025 guidance on Adjusted EBITDA and Adjusted free cash flow.

<u>**Third Quarter 2025 Highlights**</u>

• Revenue was $411 million

• Net income of $14 million, and net income margin of 3%

• Adjusted EBITDA<sup>1</sup> of $94 million

• Adjusted EBITDA margin<sup>1</sup> of 22.8% ranks among the top in our peer group

• Cash flow from operations of $63 million, or 15% of revenues

• Free cash flow<sup>1</sup> was $39 million, and free cash flow margin<sup>1</sup> of 9%. Adjusted free cash flow<sup>1</sup> of $46 million, and adjusted free cash flow margin<sup>1</sup> of 11%

• Share repurchases of $25 million (~2 million shares at an average $12.06 per share) in the third quarter, totaling $40 million year to date (~3.7 million shares repurchased year to date at an average $10.81 per share)

• Voluntary prepayment of our revolving credit facility of $22 million; liquidity at the end of the quarter stood at $532 million

• Total order backlog of $2.3 billion at September 30, 2025

• Increasing full-year Adjusted EBITDA guidance between $350 and $360 million and increasing Adjusted Free Cash Flow guidance to between $110 and $120 million.

Michael Jardon, Chief Executive Officer, noted, "Expro's third quarter results once again demonstrate our commitment to operational excellence, innovation and free cash flow generation, even in a softer market backdrop, reflecting the continued resilience of our business and outstanding performance of our team. Third quarter Adjusted EBITDA margin of 22.8% represents a continuous improvement in our goal of driving at least 25% margins. Additionally, and more importantly, we generated Adjusted free cash flow of $46 million, or 11% of the quarter's revenue. We have also returned another $25 million to shareholders in the form of share repurchases, reaching our guided $40 million for the year ahead of schedule.

"In addition to reporting solid third quarter results, Expro is raising our guidance on both Adjusted EBITDA and Adjusted free cash flow. We now expect Adjusted EBITDA to be between $350 million and $360 million and Adjusted free cash flow to be between $110 million and $120 million.

"Alongside delivering robust financial performance beyond market expectations, we achieved several notable milestones this quarter. Expro set an offshore world record for the heaviest casing string deployment, advancing industry standards in ultra-deep, high-pressure cementing operations. We also introduced industry-first technologies such as QPulse™ and ELITE Composition™, which have been recognized with prestigious awards and are delivering measurable value for our customers. In addition, Expro was shortlisted for 10 technologies across seven categories at the Gulf Energy Awards, winning Best Health, Safety or Environmental Contribution – Upstream for our VIGILANCE™ Intelligent Safety and Surveillance Solution further highlighting our leadership in technological advancement and industry innovation.

"These achievements, together with major contract wins and a strong safety record, underscore the dedication of our global team and our focus on delivering safe, efficient, and sustainable solutions. Looking ahead, we remain confident in our ability to navigate market challenges and capitalize on opportunities in our core international and offshore markets."

1. A non-GAAP measure.

------

**<u>Notable Awards and Achievements</u>**

In the third quarter, Expro continues to demonstrate its commitment to innovating with a purpose, operational excellence, and sustainability through a series of industry recognitions and technology milestones.

The company was honored with the OTC Brasil Spotlight on New Technology® Award for two innovative solutions - QPulse™ and ELITE Composition - which will be showcased at OTC Brasil from October 28-30. Both technologies were also shortlisted/won at the Gulf Energy Awards in Houston on October 16, where Expro was shortlisted for 10 technologies across seven categories, further highlighting their impact and relevance across global markets. Among the eight categories for which Expro was nominated at the Gulf Energy Awards in Houston on October 16, the company secured the award for Best Health, Safety or Environmental Contribution – Upstream for its VIGILANCE™ Intelligent Safety and Surveillance Solution.

Expro's VIGILANCE™ safety surveillance technology tracks equipment as well as personnel movement through a unified, real-time system with 10-centimeter accuracy, and thereby addresses one of the industry's main key performance indicators for enhancing safety for rig floor personnel, particularly for those working in close vicinity of multiple pieces of moving equipment, or the "red zone."

Expro also achieved a technology first with the inaugural deployment of Velonix™ in the U.S., optimizing pig control during pipeline cleaning operations. This innovation reduced 6.77 million pounds of CO₂ emissions, generated cost savings for the customer, and provided higher-quality data for faster decision-making, reinforcing our leadership in sustainable pipeline solutions.

Additionally, Expro set an offshore world record for the heaviest casing string deployment using our Blackhawk® Gen III Wireless Top Drive Cement Head with SKYHOOK® technology. Completed in the Gulf of America, this milestone supports ultra-deep, high-pressure targets safely and reliably, setting a new standard in offshore cementing.

These achievements reflect Expro's strategic focus on delivering scalable, high-margin technologies that drive efficiency, safety, and environmental responsibility across the energy sector.

Performance across the company's global operations remained strong. In the NLA region, Expro signed a five-year extension with a major operator for subsea services in the Gulf of America, estimated at approximately $25 million. In Alaska, we secured an approximate $20 million contract with an operator for expanded Well Testing services, creating new opportunities to deploy multiphase flow meters and fluid analysis services.

In the ESSA region, ENI awarded Expro the "Best Contractor HSE Performance", which coincides with the first anniversary of the OPT plant's operations without a loss time incident, underscoring Expro's industry-leading commitment to safety and operational excellence in the region. Additionally, Expro secured a multi-year slickline services contract in Congo, valued at nearly $10 million, further enhancing our intervention services footprint in West Africa.

Within the MENA region, Expro secured two strategically important Well Flow Management contracts in the UAE, totaling approximately $25 million. These include well test services and a multiphase pump deployment for zero flaring operations, strengthening our position in unconventional well development.

In the APAC region, notably Australia, Expro completed its first rigless conductor driving operation in over a decade during the second quarter, delivered ahead of schedule. In the third quarter, the Bass Straight campaign earned formal recognition from NOPSEMA, Australia's offshore safety regulator, for achieving ALARP (As Low As Reasonably Practicable) safety standards. This acknowledgement underscores Expro's commitment to innovation, operational excellence, and a robust safety culture.

------

**<u>Free Cash Flow and Share Repurchases</u>**

Expro generated $39 million in free cash flow and $46 million of Adjusted free cash flow. Free cash flow generation in the quarter was notably strong, driven by solid operating performance, increased discipline in capital spending and improved working capital. Expro's ability to convert Adjusted EBITDA into cash reflects the efficiency of its core operations combined with the focus on free cash flow generation.

Expro is focused on and committed to generating significant free cash flow, and we expect to continue to do so by further expanding the Company's Adjusted EBITDA margin and reducing the capital intensity of the business. Management continues to believe that adjusted free cash flow better reflects the Company's performance by excluding one-time items, in line with corporate finance principals.

Expro has repurchased approximately 2 million shares in the third quarter for an average price of $12.06 per share, totaling $25 million in the quarter. Year to date, the Company has repurchased approximately 3.7 million shares at an average price of $10.81 resulting in $40 million of total share repurchases, in line with and ahead of the annual repurchase target for 2025. Expro will continue to evaluate additional share repurchases in line with the Company's capital allocation framework.

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **September 30,** |
|  | **2025** | **2025** |
| **Total revenue** | $411356 | $1224968 |
| **Net cash provided by operating activities** | $63179 | $153101 |
| Less: Capital expenditures | (24196) | (78512) |
| **Free cash flow** | 38983 | 74589 |
| Free cash flow margin | 9% | 6% |
| Add: Merger and integration expense <sup>(1)</sup> | 1293 | 5300 |
| Add: Severance and other expense <sup>(1)</sup> | 5782 | 18575 |
| **Adjusted free cash flow** | $46058 | $98464 |
| Adjusted free cash flow margin | 11% | 8% |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(1)* *Expenses directly referenced on the condensed consolidated Statements of Operations.* 

------

**<u>Financial Guidance</u>**

Despite the softer market conditions Expro continues to push for margin improvements and capital efficiency into the business. The Company continues to increase its wallet of products and services with existing customers, driving additional high-margin services without increasing – and sometimes reducing – the personnel to perform those services. Additionally, we continue to see the internationalization of acquisitions we have made and we're seeing the Production Services business maturing beyond the initial phase of capital consumption into a high free cash flow generating business. Below is Expro's current expectation for the full year 2025.

• Revenue: $1,600 million - $1,650 million (from ~$1.7 billion before)

• Increased Adjusted EBITDA: $350 million - $360 million (from >$350 million before)

• Reduced Capex: $110 million - $120 million (from ~$120 million before)

• Increased Adjusted Free Cash Flow: $110 million - $120 million (from ~$110 million before)

**<u>Other Financial Information</u>**

As of September 30, 2025, Expro's consolidated cash and cash equivalents, including restricted cash, totaled $199 million, and the Company's total liquidity stood at $532 million. Total liquidity includes $333 million available for drawdowns as loans under the Company's revolving credit facility. The Company had outstanding long-term borrowings of $99 million as of September 30, 2025.

The Company's capital expenditures totaled $24 million in the third quarter of 2025, of which approximately 90% were used for the purchase and manufacture of equipment to directly support customer-related activities and approximately 10% for other property, plant and equipment, inclusive of software costs. Expro plans for capital expenditures in the range of approximately $30 million to $40 million for the remaining three months of 2025.

The company is authorized to acquire up to $100 million of outstanding shares with $36 million remaining authorized for repurchase. During the three months ended September 30, 2025, the Company repurchased approximately 2 million shares at an average price of $12.06 per share, for a total cost of approximately $25 million. The Company remains committed to returning capital to shareholders.

On July 23, 2025, we entered into a new senior secured revolving credit facility, which increased available revolving facility loan commitments to up to $400 million, maturing on July 30, 2029. Concurrently, the company established a $100 million 364-day bridge facility. Proceeds of the revolving facility may be used for general corporate and working capital purposes. Proceeds of the bridge facility may be used for acquisitions and investments and capital expenditure in relation to acquisitions.

The financial measures provided that are not presented in accordance with GAAP are defined and reconciled to their most directly comparable GAAP measures. Please see "Use of Non-GAAP Financial Measures" and the reconciliations to the nearest comparable GAAP measures.

Additionally, downloadable financials are available on the Investor section of <u>www.expro.com</u>.

------

<u>**Segment Results**</u>

Unless otherwise noted, the following discussion compares the quarterly results for the third quarter of 2025 to the results for the second quarter of 2025.

**North and Latin America (NLA)** 

Revenue for the NLA segment was $151 million for the three months ended September 30, 2025, an increase of $8 million, or 6%, compared to $143 million for the three months ended June 30, 2025. The increase was primarily due to higher well construction and well flow management revenue in the Gulf of America, partially offset by lower well intervention and integrity revenue in Argentina.

Segment EBITDA for the NLA segment was $37 million, or 24% of revenues, during the three months ended September 30, 2025, an increase of $3 million, or 9%, compared to $34 million, or 24%, of revenues during the three months ended June 30, 2025. The increase in Segment EBITDA and Segment EBITDA margin was primarily attributable to increased activity on higher margin projects.

**Europe and Sub-Saharan Africa (ESSA)** 

Revenue for the ESSA segment was $126 million for the three months ended September 30, 2025, a decrease of $7 million, or 5%, compared to $132 million for the three months ended June 30, 2025. The decrease in revenues was primarily driven by lower well flow management and subsea well access revenue in the U.K. and Norway.

Segment EBITDA for the ESSA segment was $41 million, or 32% of revenues, for the three months ended September 30, 2025, an increase of $1 million, or 2%, compared to $40 million, or 30% of revenues, for the three months ended June 30, 2025. The increase in Segment EBITDA and Segment EBITDA margin, despite the decrease in revenue, was primarily attributable to a favorable product mix and increased activity on higher margin projects.

**Middle East and North Africa (MENA)** 

Revenue for the MENA segment was $86 million for the three months ended September 30, 2025, a decrease of $5 million, or 5%, compared to $91 million for the three months ended June 30, 2025. The decrease in revenue was driven by lower well construction and well intervention and integrity revenue in the Kingdom of Saudi Arabia ("KSA"), the United Arab Emirates ("UAE"), and Qatar.

Segment EBITDA for the MENA segment was $30 million, or 35% of revenues, for the three months ended September 30, 2025, a decrease of $3 million, or 8%, compared to $33 million, or 36% of revenues, for the three months ended June 30, 2025. The decrease in Segment EBITDA and Segment EBITDA margin is consistent with the decrease in revenue.

**Asia Pacific (APAC)**

Revenue for the APAC segment was $49 million for the three months ended September 30, 2025, a decrease of $8 million, or 14%, compared to $57 million for the three months ended June 30, 2025. The decrease in revenue was driven by lower well construction revenue in Australia and lower well flow management, well intervention and integrity, and well construction revenue in Malaysia, partially offset by higher well construction and well flow management revenue in Indonesia.

Segment EBITDA for the APAC segment was $10 million, or 21% of revenues, for the three months ended September 30, 2025, a decrease of $5 million compared to $15 million, or 26% of revenues, for the three months ended June 30, 2025. The decrease in Segment EBITDA and Segment EBITDA margin is attributable primarily to lower activity and a less favorable product mix.

------

**<u>Conference Call</u>**

The Company will host a conference call to discuss third quarter 2025 results on Thursday, October 23, 2025, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

Participants may also join the conference call by dialing:

U.S.: +1 (833) 470-1428

International: +1 (646) 844-6383

Access ID: 361484

To listen via live webcast, please visit the Investor section of <u>www.expro.com</u>.

The third quarter 2025 Investor Presentation is available on the Investor section of <u>www.expro.com</u>.

An audio replay of the webcast will be available on the Investor section of the Company's website approximately three hours after the conclusion of the call and will remain available for a period of two weeks.

To access the audio replay telephonically:

Dial-In: U.S. +1 (866) 813-9403 or +1 (929) 458-6194

Access ID: 725252

Start Date: October 23, 2025, 1:00 p.m. CT

End Date: November 6, 2025, 10:59 p.m. CT

A transcript of the conference call will be posted to the Investor relations section of the Company's website as soon as practicable after the conclusion of the call.

**ABOUT EXPRO**

Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and what the Company considers to be best-in-class safety and service quality. The Company's extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well intervention and integrity solutions.

With roots dating to 1938, Expro has approximately 8,500 employees and provides services and solutions to leading exploration and production companies in both onshore and offshore environments in more than 50 countries.

For more information, please visit: www.expro.com and connect with Expro on X @ExproGroup and LinkedIn @Expro.

**Contact:** 

<u>InvestorRelations@expro.com</u>

------

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

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company's future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections, guidance and operating results. These statements are based on certain assumptions made by the Company based on management's experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations (including the ability to recover, and to the extent necessary, service and/or economically repair any equipment located on the seabed), political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company's industry, global or national health concerns, including health epidemics, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, future actions of foreign oil producers such as Saudi Arabia and Russia, inflationary pressures, international trade laws, tariffs, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

Such assumptions, risks and uncertainties also include the factors discussed or referenced in the "Risk Factors" section of the Company's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC, as well as other risks and uncertainties set forth from time to time in the reports the Company files with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, historical practice or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

**<u>Use of Non-GAAP Financial Measures</u>**

This press release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss), and adjusted net income (loss) per diluted share, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Expro from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share in isolation or as a substitute for analysis of Expro's results as reported under GAAP. Because Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

------

Expro defines Adjusted EBITDA as net income (loss) adjusted for (a) income tax expense, (b) depreciation and amortization expense, (c) severance and other expense, (d) merger and integration expense, (e) gain on disposal of assets, (f) other (income) expense, net, (g) stock-based compensation expense, (h) foreign exchange (gains) losses and (i) interest and finance (income) expense, net. Adjusted EBITDA margin reflects Adjusted EBITDA expressed as a percentage of total revenue.

Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage.

Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Free cash flow margin is defined as free cash flow divided by total revenue, expressed as a percentage. Adjusted free cash flow is defined as cash provided by (used in) operating activities less capital expenditures, add back merger and integration expense and severance and other expense (income). Adjusted free cash flow margin is defined as adjusted free cash flow divided by total revenue, expressed as a percentage.

The Company defines adjusted net income (loss) as net income (loss) before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items. The Company defines adjusted net income (loss) per diluted share as net income (loss) per diluted share before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items, divided by diluted weighted average common shares.

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS** |
| **(In thousands, except share data)** |
| **(Unaudited)** |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Total revenue** | $411356 | $422740 | $422828 | $1224968 | $1275959 |
| **Operating costs and expenses:** |  |  |  |  |  |
| Cost of revenue, excluding depreciation and amortization expense | (311142) | (319981) | (331235) | (936615) | (1006242) |
| General and administrative expense, excluding depreciation and amortization expense | (20491) | (14499) | (20467) | (56804) | (65905) |
| Depreciation and amortization expense | (46195) | (46716) | (40391) | (138332) | (121184) |
| Merger and integration expense | (1293) | (2267) | (1437) | (5300) | (12387) |
| Severance and other expense | (5782) | (6711) | (3181) | (18575) | (8007) |
| Total operating cost and expenses | (384903) | (390174) | (396711) | (1155626) | (1213725) |
| **Operating income** | 26453 | 32566 | 26117 | 69342 | 62234 |
| Other income, net | 524 | 280 | 262 | 2458 | 1081 |
| Interest and finance expense, net | (4106) | (4279) | (3895) | (11836) | (10713) |
| **Income before taxes and equity in income of joint ventures** | 22871 | 28567 | 22484 | 59964 | 52602 |
| Equity in income of joint ventures | 5897 | 3395 | 4241 | 12998 | 12955 |
| **Income before income taxes** | 28768 | 31962 | 26725 | 72962 | 65557 |
| Income tax expense | (14805) | (13959) | (10450) | (27048) | (36673) |
| **Net income** | $13963 | $18003 | $16275 | $45914 | $28884 |
| **Net income per common share:** |  |  |  |  |  |
| Basic | $0.12 | $0.16 | $0.14 | $0.40 | $0.25 |
| Diluted | $0.12 | $0.16 | $0.14 | $0.40 | $0.25 |
| **Weighted average common shares outstanding:** |  |  |  |  |  |
| Basic | 114804684 | 115444915 | 117467994 | 115483955 | 113887885 |
| Diluted | 115447110 | 115508918 | 118293677 | 115956527 | 115605215 |

---

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **CONDENSED CONSOLIDATED BALANCE SHEETS** |
| **(In thousands)** |
| **(Unaudited)** |

---

---

| | | |
|:---|:---|:---|
|  | **September 30,** | **December 31,** |
|  | **2025** | **2024** |
| **Assets** |  |  |
| **Current assets** |  |  |
| Cash and cash equivalents | $197876 | $183036 |
| Restricted cash | 744 | 1627 |
| Accounts receivable, net | 493059 | 517570 |
| Inventories | 171716 | 159040 |
| Income tax receivables | 34647 | 28641 |
| Other current assets | 84004 | 74132 |
| **Total current assets** | 982046 | 964046 |
| Property, plant and equipment, net | 533605 | 563697 |
| Investments in joint ventures | 81340 | 73012 |
| Intangible assets, net | 260672 | 298856 |
| Goodwill | 348558 | 348918 |
| Operating lease right-of-use assets | 73671 | 66640 |
| Non-current accounts receivable, net | 7432 | 7432 |
| Other non-current assets | 17856 | 10940 |
| **Total assets** | $2305180 | $2333541 |
| **Liabilities and stockholders' equity** |  |  |
| **Current liabilities** |  |  |
| Accounts payable and accrued liabilities | $299243 | $340298 |
| Income tax liabilities | 50303 | 52436 |
| Finance lease liabilities | 2410 | 2234 |
| Operating lease liabilities | 17481 | 17253 |
| Other current liabilities | 95042 | 72209 |
| **Total current liabilities** | 464479 | 484430 |
| &nbsp;&nbsp;&nbsp; Long-term borrowings | 99065 | 121065 |
| Deferred tax liabilities, net | 21638 | 44310 |
| Post-retirement benefits | 5823 | 10430 |
| Non-current finance lease liabilities | 13020 | 14006 |
| Non-current operating lease liabilities | 57891 | 48488 |
| Uncertain tax positions | 80659 | 74526 |
| Other non-current liabilities | 45508 | 44802 |
| **Total liabilities** | 788083 | 842057 |
| &nbsp;&nbsp;&nbsp; Common stock | 8556 | 8488 |
| &nbsp;&nbsp;&nbsp; Treasury stock | (126936) | (83420) |
| &nbsp;&nbsp;&nbsp; Additional paid-in capital | 2102491 | 2079161 |
| &nbsp;&nbsp;&nbsp; Accumulated other comprehensive income | 14287 | 14470 |
| &nbsp;&nbsp;&nbsp; Accumulated deficit | (481301) | (527215) |
| **Total stockholders' equity** | 1517097 | 1491484 |
| **Total liabilities and stockholders' equity** | $2305180 | $2333541 |

---

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS** |
| **(In thousands)** |
| **(Unaudited)** |

---

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
|  | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| Net income | $45914 | $28884 |
| *Adjustments to reconcile net income to net cash provided by operating activities:* |  |  |
| Depreciation and amortization expense | 138332 | 121184 |
| Equity in income of joint ventures | (12998) | (12955) |
| Stock-based compensation expense | 21483 | 19251 |
| Elimination of unrealized loss on sales to joint ventures |  | (312) |
| Changes in fair value of contingent consideration |  | (5761) |
| Deferred taxes | (17211) | (1126) |
| Unrealized foreign exchange (gain) loss | (7227) | 3418 |
| *Changes in assets and liabilities:* |  |  |
| Accounts receivable, net | 25574 | (28676) |
| Inventories | (12676) | (15367) |
| Other assets | (16219) | (11471) |
| Accounts payable and accrued liabilities | (34799) | (19617) |
| Other liabilities | 25953 | (8463) |
| Income taxes, net | (2007) | 3375 |
| Dividends received from joint ventures | 4669 | 4132 |
| Other | (5687) | (4418) |
| **Net cash provided by operating activities** | 153101 | 72078 |
| **Cash flows from investing activities:** |  |  |
| Capital expenditures | (78512) | (99158) |
| Payment for acquisition of business, net of cash acquired |  | (31967) |
| Proceeds from settlement of contingent consideration |  | 7500 |
| Proceeds from disposal of assets | 5000 | 2900 |
| **Net cash used in investing activities** | (73512) | (120725) |
| **Cash flows from financing activities:** |  |  |
| (Cash pledged for) release of collateral deposits, net | (552) | 1242 |
| Proceeds from borrowings |  | 117269 |
| Repayment of borrowings | (22000) | (44351) |
| Repurchase of common stock | (40088) |  |
| Payment of withholding taxes on stock-based compensation plans | (1528) | (3269) |
| Repayment of financed insurance premium | (6452) | (7828) |
| Repayments of finance leases | (1433) | (1055) |
| **Net cash (used in) provided by financing activities** | (72053) | 62008 |
| Effect of exchange rate changes on cash and cash equivalents | 6421 | 458 |
| **Net increase to cash and cash equivalents and restricted cash** | 13957 | 13819 |
| Cash and cash equivalents and restricted cash at beginning of period | 184663 | 153166 |
| **Cash and cash equivalents and restricted cash at end of period** | $198620 | $166985 |
| **Supplemental disclosure of cash flow information:** |  |  |
| Cash paid for income taxes, net of refunds | $45873 | $34091 |
| Cash paid for interest, net | 16149 | 8070 |
| Change in accounts payable and accrued expenses related to capital expenditures | 4559 | 9545 |

---

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **SELECTED OPERATING SEGMENT DATA AND REVENUE BY AREAS OF CAPABILITIES** |
| **(In thousands)** |
| **(Unaudited)** |

---

***Segment Revenue and Segment Revenue as Percentage of Total Revenue:***<br>

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **September 30,** | **June 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2025** | **2025** | **2024** | **2024** | **2025** | **2025** | **2024** | **2024** |
| NLA | $150868 | *37 %* | $142582 | *34 %* | $139397 | *33 %* | $427728 | *35 %* | $426776 | *33 %* |
| ESSA | 125838 | *30 %* | 132367 | *31 %* | 131475 | *31 %* | 370578 | *30 %* | 421652 | *33 %* |
| MENA | 86061 | *21 %* | 91016 | *22 %* | 86736 | *21 %* | 270631 | *22 %* | 239659 | *19 %* |
| APAC | 48589 | *12 %* | 56775 | *13 %* | 65220 | *15 %* | 156031 | *13 %* | 187872 | *15 %* |
| **Total** | $411356 | *100 %* | $422740 | *100 %* | $422828 | *100 %* | $1224968 | *100 %* | $1275959 | *100 %* |

---

***Segment EBITDA<sup>(1)</sup>, Segment EBITDA Margin*<sup>*(2)*</sup>** ***, Adjusted EBITDA and Adjusted EBITDA Margin***<sup>***(3)***</sup>***:***<br>

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **September 30,** | **June 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2025** | **2025** | **2024** | **2024** | **2025** | **2025** | **2024** | **2024** |
| NLA | $36842 | *24 %* | $33909 | *24 %* | $33064 | *24 %* | $101136 | *24 %* | $111915 | *26 %* |
| ESSA | 40503 | *32 %* | 39635 | *30 %* | 32175 | *24 %* | 109326 | *30 %* | $92373 | *22 %* |
| MENA | 29862 | *35 %* | 32571 | *36 %* | 30032 | *35 %* | 96601 | *36 %* | $83181 | *35 %* |
| APAC | 10049 | *21 %* | 14794 | *26 %* | 16193 | *25 %* | 35705 | *23 %* | $42227 | *22 %* |
| **Total Segment EBITDA** | 117256 |  | 120909 |  | 111464 |  | 342768 |  | 329696 |  |
| Corporate costs<sup>(4)</sup> | (29181) |  | (29853) |  | (30669) |  | (91115) |  | (95605) |  |
| Equity in income of joint ventures | 5897 |  | 3395 |  | 4241 |  | 12998 |  | 12955 |  |
| **Adjusted EBITDA** | $93972 | *23 %* | $94451 | *22 %* | $85036 | *20 %* | $264651 | *22 %* | $247046 | *19 %* |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(1)* *Expro evaluates its business segment operating performance using Segment Revenue, Segment EBITDA and Segment EBITDA margin. Expro* ' *s management believes Segment EBITDA and Segment EBITDA margin are useful operating performance measures as they exclude transactions not related to its core operating activities, corporate costs and certain non-cash items and allows Expro to meaningfully analyze the trends and performance of its core operations by segment as well as to make decisions regarding the allocation of resources to segments.* 

&nbsp;&nbsp;&nbsp;&nbsp;*(2)* *Expro defines Segment EBITDA margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.* 

&nbsp;&nbsp;&nbsp;&nbsp;*(3)* *Expro defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.* 

&nbsp;&nbsp;&nbsp;&nbsp;*(4)* *Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments, including research, engineering and development, logistics, sales and marketing and health and safety and are not attributable to a particular operating segment.* 

***Revenue by areas of capabilities:***

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **September 30,** | **June 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2025** | **2025** | **2024** | **2024** | **2025** | **2025** | **2024** | **2024** |
| Well Construction | $150343 | *37 %* | $141623 | *34 %* | $159268 | *38 %* | $422379 | *34 %* | $427775 | *34 %* |
| Well Management <sup>(1)</sup> | 261013 | *63 %* | 281117 | *66 %* | 263560 | *62 %* | 802589 | *66 %* | 848184 | *66 %* |
| **Total** | $411356 | *100 %* | $422740 | *100 %* | $422828 | 100% | $1224968 | *100 %* | $1275959 | *100 %* |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(1)* *Well Management consists of well flow management, subsea well access, and well intervention and integrity.* 

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **GROSS PROFIT, GROSS MARGIN, CONTRIBUTION, AND CONTRIBUTION MARGIN** |
| **(In thousands)** |
| **(Unaudited)** |

---

*Gross Profit,* ***Contribution<sup>(1)</sup>, Gross Margin and Contribution Margin<sup>(2)</sup>:***<br>

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Total revenue** | $411356 | $422740 | $422828 | $1224968 | $1275959 |
| Less: Cost of revenue, excluding depreciation and amortization | (311142) | (319981) | (331235) | (936615) | (1006242) |
| Less: Depreciation and amortization related to cost of revenue | (46025) | (46580) | (40315) | (137915) | (120956) |
| **Gross profit** | 54189 | 56179 | 51278 | 150438 | 148761 |
| Add: Indirect costs (included in cost of revenue) | 67889 | 68834 | 71875 | 206749 | 209954 |
| Add: Stock-based compensation expenses | 2549 | 2633 | 2266 | 7376 | 6697 |
| Add: Depreciation and amortization related to cost of revenue | 46025 | 46580 | 40315 | 137915 | 120956 |
| **Contribution** | $170652 | $174226 | $165734 | $502478 | $486368 |
| Gross margin | 13% | 13% | 12% | 12% | 12% |
| Contribution margin | 41% | 41% | 39% | 41% | 38% |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(1)* *Expro defines Contribution as Total Revenue less Cost of Revenue, excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in Cost of Revenue.* 

&nbsp;&nbsp;&nbsp;&nbsp;*(2)* *Contribution margin is defined as Contribution as a percentage of Revenue.* 

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **NON-GAAP FINANCIAL MEASURES AND RECONCILIATION** |
| **(In thousands)** |
| **(Unaudited)** |

---

***Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:***<br>

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Total revenue** | $411356 | $422740 | $422828 | $1224968 | 1275959 |
| **Net income** | $13963 | $18003 | $16275 | $45914 | 28884 |
| Income tax expense | 14805 | 13959 | 10450 | 27048 | 36673 |
| Depreciation and amortization expense | 46195 | 46716 | 40391 | 138332 | 121184 |
| Severance and other expense | 5782 | 6711 | 3181 | 18575 | 8007 |
| Merger and integration expense | 1293 | 2267 | 1437 | 5300 | 12387 |
| Other income, net | (524) | (280) | (262) | (2458) | (1081) |
| Stock-based compensation expense | 7201 | 7314 | 6831 | 21483 | 19251 |
| Foreign exchange loss (gain) | 1151 | (4518) | 2838 | (1379) | 11028 |
| Interest and finance expense, net | 4106 | 4279 | 3895 | 11836 | 10713 |
| **Adjusted EBITDA** | $93972 | $94451 | $85036 | $264651 | 247046 |
| Net income margin | 3% | 4% | 4% | 4% | 2% |
| Adjusted EBITDA margin | 23% | 22% | 20% | 22% | 19% |

---

***Free Cash Flow Reconciliation, Free Cash Flow Margin, Adjusted Free Cash Flow Reconciliation and Adjusted Free Cash Flow Margin:***

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Total revenue** | $411356 | $422740 | $422828 | $1224968 | $1275959 |
| **Net cash provided by operating activities** | $63179 | $48413 | $55313 | $153101 | $72078 |
| Less: Capital expenditures | (24196) | (21204) | (32051) | (78512) | (99158) |
| **Free cash flow** | 38983 | 27209 | 23262 | 74589 | (27080) |
| Operating cashflow margin | 15% | 11% | 13% | 12% | 6% |
| Free cash flow margin | 9% | 6% | 6% | 6% | (2%) |
| Add: Merger and integration expense <sup>(1)</sup> | 1293 | 2267 | 1437 | 5300 | 12387 |
| Add: Severance and other expense <sup>(1)</sup> | 5782 | 6711 | 3181 | 18575 | 8007 |
| **Adjusted free cash flow** | $46058 | $36187 | $27880 | $98464 | $(6686) |
| Adjusted free cash flow margin | 11% | 9% | 7% | 8% | (1%) |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(1)* *Expenses directly referenced on the condensed consolidated Statements of Operations.* 

------

---

| |
|:---|
| **EXPRO GROUP HOLDINGS N.V.** |
| **NON-GAAP FINANCIAL MEASURES AND RECONCILIATION** |
| **(In thousands, except per share amounts)** |
| **(Unaudited)** |
| ***Reconciliation of Adjusted Net Income:***  |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Net income** | $13963 | $18003 | $16275 | $45914 | $28884 |
| Adjustments: |  |  |  |  |  |
| Merger and integration expense | 1293 | 2267 | 1437 | 5300 | 12387 |
| Severance and other expense | 5782 | 6711 | 3181 | 18575 | 8007 |
| &nbsp;&nbsp;&nbsp; Stock-based compensation expense | 7201 | 7314 | 6831 | 21483 | 19251 |
| Total adjustments, before taxes | 14276 | 16292 | 11449 | 45358 | 39645 |
| Tax benefit | (1) | (44) | (27) | (110) | (111) |
| Total adjustments, net of taxes | 14275 | 16248 | 11422 | 45248 | 39534 |
| **Adjusted net income** | $28238 | $34251 | $27697 | $91162 | $68418 |

---

***Reconciliation of Adjusted Net Income per Diluted Share:***

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Nine Months Ended** | **Nine Months Ended** |
|  | **September 30,** | **June 30,** | **September 30,** | **September 30,** | **September 30,** |
|  | **2025** | **2025** | **2024** | **2025** | **2024** |
| **Net income** | $0.12 | $0.16 | $0.14 | $0.40 | $0.25 |
| Adjustments: |  |  |  |  |  |
| Merger and integration expense | 0.01 | 0.02 | 0.01 | 0.05 | 0.11 |
| Severance and other expense | 0.05 | 0.06 | 0.03 | 0.16 | 0.07 |
| Stock-based compensation expense | 0.06 | 0.06 | 0.06 | 0.19 | 0.17 |
| Total adjustments, before taxes | 0.12 | 0.14 | 0.10 | 0.39 | 0.34 |
| Tax benefit | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) |
| Total adjustments, net of taxes | 0.12 | 0.14 | 0.10 | 0.39 | 0.34 |
| **Adjusted net income** | $0.24 | $0.30 | $0.23 | $0.79 | $0.59 |
| As reported diluted weighted average common shares outstanding | 115447110 | 115508918 | 118293677 | 115956527 | 115605215 |

---