# EDGAR Filing Document

**Accession Number:** 0001356093
**File Stem:** 0001437749-25-026355
**Filing Date:** 2025-8
**Character Count:** 26481
**Document Hash:** 240f8b9cabcc87d1580814fb89c58213
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001437749-25-026355.hdr.sgml**: 20250813

**ACCESSION NUMBER**: 0001437749-25-026355

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250813

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250813

**DATE AS OF CHANGE**: 20250813

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CREATIVE REALITIES, INC.
- **CENTRAL INDEX KEY:** 0001356093
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-COMPUTER INTEGRATED SYSTEMS DESIGN [7373]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 411967918
- **STATE OF INCORPORATION:** MN
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-33169
- **FILM NUMBER:** 251209037

**BUSINESS ADDRESS:**
- **STREET 1:** 13100 MAGISTERIAL DRIVE
- **STREET 2:** SUITE 102
- **CITY:** LOUISVILLE
- **STATE:** KY
- **ZIP:** 40223
- **BUSINESS PHONE:** 502-791-8800

**MAIL ADDRESS:**
- **STREET 1:** 13100 MAGISTERIAL DRIVE
- **STREET 2:** SUITE 102
- **CITY:** LOUISVILLE
- **STATE:** KY
- **ZIP:** 40223

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** WIRELESS RONIN TECHNOLOGIES INC
- **DATE OF NAME CHANGE:** 20060313

?xml version='1.0' encoding='ASCII'? crex20250812_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 (date of earliest event reported): August 13, 2025

**CREATIVE REALITIES, INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Minnesota** | **001-33169** | **41-1967918** |
| (State or other jurisdiction of<br> incorporation) | (Commission File Number) | (IRS Employer<br> Identification No.) |

---

---

| | |
|:---|:---|
| **13100 Magisterial Drive, Suite 102, Louisville, KY** | **40223** |
| (Address of principal executive offices) | (Zip Code) |

---

**(502) 791-8800**

(Registrant's telephone number, including area code)

(Former name or former address, if changed since last report)

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:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which**<br> **registered** |
| Common Stock, par value $0.01 per share | CREX | The Nasdaq Stock Market LLC |

---

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 Results of Operations and Financial Condition.**

On August 13, 2025, Creative Realities, Inc. issued a press release announcing its financial condition and results of operations for the three and six months ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1. The information in this Current Report on Form 8-K, including the information contained in the press release furnished as Exhibit 99.1, 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 of the Company's filings under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

**Item 9.01. Financial Statement and Exhibits.**

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

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| 99.1 | [Press Release dated August 13, 2025](ex_852512.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.

Date: August 13, 2025

---

| | |
|:---|:---|
| Creative Realities, Inc | Creative Realities, Inc |
| By: | /s/ David Ryan Mudd |
|  | David Ryan Mudd |
|  | Interim Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

**<u>FOR IMMEDIATE RELEASE</u>**

**Creative Realities Reports Fiscal 2025 Second Quarter Results**

*Revenue Growth Picks Up as Year Progresses; Company on Track for Record 2025*

**LOUISVILLE, KY** – **August 13, 2025** – Creative Realities, Inc. ("Creative Realities," "CRI," or the "Company") (NASDAQ: CREX), a leading provider of digital signage, media and AdTech solutions, today announced its financial results for the fiscal second quarter ended June 30, 2025.

**Highlights:**

● Second quarter revenue of $13.0 million versus $13.1 million in the prior-year period

● Gross profit of $5.0 million for the three months ended June 30, 2025 versus $6.8 million in the second quarter of fiscal 2024

● Adjusted EBITDA\* of $1.2 million for the second quarter of 2025 versus $1.5 million in the prior-year period

● Annual recurring revenue ("ARR") of approximately $18.1 million at the end of the second quarter versus $17.3 million as of March 31, 2025

"We're very pleased to see, as anticipated, a pickup in business as the year plays out, with even stronger performance anticipated in the second half of fiscal 2025," said Rick Mills, Chief Executive Officer. "Not only did revenue grow 34%, sequentially, versus the first quarter, but we used operating cash flow to reduce approximately $3.1 million of debt during the period. We remain committed to an improved balance sheet that can provide financial flexibility, support growth, and reduce interest expense going forward. As previously stated, we expect top line growth to accelerate in the quarters to come, supported by solid demand for our unique, turnkey solutions as well as generally positive economic conditions in our key markets. We also anticipate gross margins to expand going forward, due to both improved product mix and increased service revenue. Overall, we remain on track for the year, setting us up for even further improvement in bottom line results for 2026 and beyond."

\*Adjusted EBITDA is a non-GAAP financial measure. A reconciliation is provided in the tables of this press release.

**<u>2025 Second Quarter Financial Results</u>**

Sales were $13.0 million for the fiscal 2025 second quarter as compared to $13.1 million in the same period in fiscal 2024. Hardware revenue rose to $7.1 million, versus $5.0 million in the prior-year period, primarily due to purchases from the Company's quick-serve restaurants ("QSR") and sports/entertainment verticals, reflecting hardware bought in advance of scheduled deployments later in 2025, due to the pricing uncertainty of potential tariffs. Service revenue fell to $6.0 million, from $8.1 million in fiscal 2024, primarily due to a reduction in SaaS subscription services and the Company's prior exit from media sales effective October 1, 2024.

Consolidated gross profit was $5.0 million for the fiscal 2025 second quarter versus $6.8 million in the prior-year period, and consolidated gross margin was 38.5% versus 51.8% in the fiscal 2024 second quarter. Gross margin on hardware revenue was 25.1% in fiscal 2025 as compared to 30.1% in the prior-year period, primarily reflecting product mix. Gross margin on service amounted to 54.4%, versus 65.2% in the fiscal 2024 second quarter, primarily due to a reduction in SaaS subscription services and the Company's prior exit from media sales effective October 1, 2024. The Company ended the second quarter of 2025 with a run-rate on ARR of approximately $18.1 million.

Sales and marketing expenses in the second quarter fell to $1.2 million, versus $1.7 million in the prior-year period, while general and administrative expenses rose to $5.2 million versus $4.5 million in fiscal 2024. Excluding stock-based compensation expense, the Company's general and administrative expenses decreased by $678 thousand, reflecting the impact of various cost containment efforts.

The Company posted an operating loss of approximately $1.3 million in the second quarter of fiscal 2025 compared to an operating profit of $0.6 million in the second quarter of fiscal 2024. CRI reported a net loss of $1.8 million, or $(0.17) per diluted share, in the quarter ended June 30, 2025 versus $0.6 million, or $(0.06) per diluted share, in the prior-year period.

Adjusted EBITDA (defined later in this release) was $1.2 million in the second quarter of 2025 as compared to $1.5 million in the prior-year period.

------

**<u>Balance Sheet</u>**

As of June 30, 2025, the Company had cash on hand of approximately $0.6 million, versus $1.0 million at December 31, 2024. The Company had outstanding debt of approximately $20.1 million versus $13.0 million at the start of the fiscal year, reflecting the settlement of the contingent consideration liability. As of the end of the second quarter, the trailing twelve-month gross and net leverage ratios utilizing Adjusted EBTIDA were 4.53x and 4.40x, respectively, versus 2.59x and 2.39x at the beginning of 2025. Net debt is equal to the Company's outstanding debt less cash on hand.

**Conference Call Details**

The Company will host a conference call to review the results of the second quarter of 2025, and provide additional commentary about recent performance, on August 13 at 9:00 am Eastern Time, which will include prepared remarks and materials from management, followed by a live Q&A. The call will be hosted by Rick Mills, Chief Executive Officer, George Sautter, Chief Strategy Officer, and Ryan Mudd, Interim Chief Financial Officer.

Prior to the call, participants should register at <u>https://bit.ly/CREXearnings2025Q2</u>. Once registered, participants can use the weblink provided in the registration email to participate in the live webcast. An archived edition of the earnings conference call will also be posted on the Company's website later today and will remain available for one year.

**Use of Non-GAAP Measures**

Creative Realities, Inc. prepares its consolidated financial statements in accordance with United States generally accepted accounting principles ("GAAP"). In addition to disclosing financial results prepared in accordance with GAAP, the Company discloses information regarding "EBITDA" and "Adjusted EBITDA." CRI defines "EBITDA" as earnings before interest, income taxes, depreciation and amortization of intangibles. CRI defines "Adjusted EBITDA" as EBITDA excluding stock-based compensation, fair value adjustments and both cash and non-cash non-recurring gains and charges. EBITDA and Adjusted EBITDA are not measures of performance defined in accordance with GAAP. However, EBITDA and Adjusted EBITDA are used internally in planning and evaluating the Company's operating performance. Accordingly, management believes that disclosure of these metrics offers investors, bankers and other stakeholders an additional view of the Company's operations that, when coupled with the GAAP results, provides a more complete understanding of the Company's financial results. EBITDA and Adjusted EBITDA should not be considered as an alternative to net income/(loss) or to net cash used in operating activities as measures of operating results or liquidity. Our calculation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies, and the measures exclude financial information that some may consider important in evaluating the Company's performance. A reconciliation of GAAP net income/(loss) to EBITDA and Adjusted EBITDA is included in the accompanying financial schedules. For further information, please refer to Creative Realities, Inc.'s filings available online at <u>www.sec.gov</u>, including our Annual Report on Form 10-K for 2024 filed with the Securities and Exchange Commission.

**About Creative Realities, Inc.**

Creative Realities designs, develops and deploys digital signage-based experiences for enterprise-level networks utilizing its Clarity<sup>TM</sup>, ReflectView<sup>TM</sup>, and iShowroom<sup>TM</sup> Content Management System (CMS) platforms. The Company is actively providing recurring SaaS and support services across diverse vertical markets, including but not limited to retail, automotive, digital-out-of-home (DOOH) advertising networks, convenience stores, foodservice/QSR, gaming, theater, and stadium venues. In addition, the Company assists clients in utilizing place-based digital media to achieve business objectives such as increased revenue, enhanced customer experiences, and improved productivity. This includes the design, deployment, and day to day management of Retail Media Networks to monetize on-premise foot traffic utilizing its AdLogic<sup>TM</sup> and AdLogic CPM+<sup>TM</sup> programmatic advertising platforms.

------

**Cautionary Note on Forward-Looking Statements** 

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, and includes, among other things, discussions of our business strategies, product releases, future operations and capital resources. Words such as "estimates," "projects," "expects," "anticipates," "forecasts," "plans," "intends," "believes," "seeks," "may," "will," "should," "future," "propose" and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. Forward-looking statements are not guarantees of future performance, conditions or results. They are based on the opinions, estimates and beliefs of management as of the date such statements are made, and they are subject to known and unknown risks, uncertainties, assumptions and other factors, many of which are outside of our control, that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. Some of these risks are discussed in the "Risk Factors" section contained in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, and the Company's subsequent filings with the U.S. Securities and Exchange Commission. Important factors, among others, that may affect actual results or outcomes include: our strategy for customer retention, growth, product development, market position, financial results and reserves, our ability to execute on our business plan, our ability to retain key personnel, our ability to remain listed on the Nasdaq Capital Market, our ability to realize the revenues included in our future guidance, ARR and backlog reports, our ability to satisfy our upcoming debt obligations and other liabilities, the ability of the Company to continue as a going concern, potential litigation, supply chain shortages, and general economic and market conditions impacting demand for our products and services. Readers should not place undue reliance upon any forward-looking statements. We assume no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

**Contacts**

Media:

Christina Davies

<u>cdavies@ideagrove.com</u>

Investor Relations:

Chris Witty

<u>cwitty@darrowir.com</u>

646-438-9385

<u>ir@cri.com</u>

<u>https://investors.cri.com/</u>

------

**CREATIVE REALITIES, INC.**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(in thousands, except per share amounts)**

---

| | | |
|:---|:---|:---|
|  | **June 30,** | **December 31,** |
|  | **2025** | **2024** |
|  | (unaudited) |  |
| **ASSETS** |  |  |
| Current Assets: |  |  |
| Cash and cash equivalents | $569 | $1037 |
| Accounts receivable, net | 10569 | 10605 |
| Inventories, net | 1055 | 1995 |
| Prepaid expenses and other current assets | 921 | 859 |
| Total Current Assets | $13114 | $14496 |
| Property and equipment, net | 352 | 321 |
| Goodwill | 26453 | 26453 |
| Other intangible assets, net | 21692 | 22841 |
| Operating lease right-of-use assets | 1791 | 787 |
| Other non-current assets | 251 | 312 |
| Total Assets | $63653 | $65210 |
| **LIABILITIES AND SHAREHOLDERS**' **EQUITY** |  |  |
| Current Liabilities: |  |  |
| Accounts payable | $6169 | $6354 |
| Accrued expenses and other current liabilities | 2368 | 3210 |
| Deferred revenues | 1856 | 1137 |
| Customer deposits | 1626 | 2181 |
| Current maturities of operating leases | 420 | 466 |
| Short-term debt | 591 |  |
| Short-term contingent consideration, at fair value |  | 12815 |
| Total Current Liabilities | 13030 | 26163 |
| Revolving credit facility | 16093 | 13044 |
| Long-term debt | 3409 |  |
| Long-term obligations under operating leases | 1491 | 342 |
| Other non-current liabilities | 187 | 201 |
| Total Liabilities | 34210 | 39750 |
| Shareholders' Equity |  |  |
| Common stock, $0.01 par value, 66,666 shares authorized; 10,519 and 10,447 shares issued and outstanding, respectively | 105 | 104 |
| Additional paid-in capital | 84641 | 82210 |
| Accumulated deficit | (55303) | (56854) |
| Total Shareholders' Equity | 29443 | 25460 |
| Total Liabilities and Shareholders' Equity | $63653 | $65210 |

---

------

**CREATIVE REALITIES, INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

**(in thousands, except per share amounts)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months** <br> **Ended** | **For the Three Months** <br> **Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **June 30,** | **June 30,** | **June 30,** | **June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Sales |  |  |  |  |
| Hardware | $7073 | $5024 | $10467 | $9168 |
| Services and other | 5957 | 8091 | 12297 | 16232 |
| Total sales | 13030 | 13115 | 22764 | 25400 |
| Cost of sales |  |  |  |  |
| Hardware | 5298 | 3510 | 7602 | 6703 |
| Services and other | 2715 | 2817 | 5692 | 6145 |
| Total cost of sales | 8013 | 6327 | 13294 | 12848 |
| Gross profit | 5017 | 6788 | 9470 | 12552 |
| Operating expenses: |  |  |  |  |
| Sales and marketing expenses | 1156 | 1665 | 2403 | 3130 |
| General and administrative expenses | 5192 | 4531 | 9120 | 8906 |
| Total operating expenses | 6348 | 6196 | 11523 | 12036 |
| Operating (loss) income | (1331) | 592 | (2053) | 516 |
| Other expenses (income): |  |  |  |  |
| Interest expense, including amortization of debt discount | 513 | 513 | 834 | 1176 |
| Gain on settlement of contingent consideration |  |  | (4775) |  |
| Gain on change in fair value of contingent consideration |  | (408) |  | (1012) |
| Loss on debt extinguishment |  | 1059 |  | 1059 |
| Other (income) expense | (1) | 18 | 264 | (17) |
| Total other expenses (income) | 512 | 1182 | (3677) | 1206 |
| Net (loss) income before income taxes | (1843) | (590) | 1624 | (690) |
| Benefit (provision) for income taxes | 26 | (25) | (73) | (34) |
| Net (loss) income | $(1817) | $(615) | $1551 | $(724) |
| Basic (loss) earning per common share | $(0.17) | $(0.06) | $0.15 | $(0.07) |
| Diluted (loss) earning per common share | $(0.17) | $(0.06) | $0.15 | $(0.07) |
| Weighted average shares outstanding - basic | 10496 | 10447 | 10471 | 10434 |
| Weighted average shares outstanding - diluted | 10496 | 10447 | 10568 | 10434 |

---

------

**CREATIVE REALITIES, INC.**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(in thousands, except share per share amounts)**

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended** | **Six Months Ended** |
|  | **June 30,** | **June 30,** |
|  | **2025** | **2024** |
| **Operating Activities:** |  |  |
| Net income (loss) | $1551 | $(724) |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities |  |  |
| Depreciation and amortization | 2404 | 1769 |
| Amortization of debt discount |  | 569 |
| Amortization of stock-based compensation | 1344 | 6 |
| Amortization of deferred financing costs | 51 | 12 |
| Bad debt expense | 57 | 130 |
| Provision for inventory reserves | 14 | (49) |
| Deferred income taxes | 9 | 23 |
| Gain on settlement of contingent consideration | (4775) |  |
| Loss on extinguishment of debt |  | 1059 |
| Gain on change in fair value of contingent consideration |  | (1012) |
| Changes to operating assets and liabilities: |  |  |
| Accounts receivable | (21) | 2847 |
| Inventories | 926 | (379) |
| Prepaid expenses and other current assets | 38 | (299) |
| Accounts payable | (207) | (2630) |
| Accrued expenses and other current liabilities | (768) | 705 |
| Deferred revenue | 719 | 1814 |
| Customer deposits | (555) | 352 |
| Other, net | (14) | 13 |
| Net cash provided by operating activities | 773 | 4206 |
| **Investing activities** |  |  |
| Purchases of property and equipment | (109) | (8) |
| Capitalization of labor for software development | (1155) | (1487) |
| Net cash used in investing activities | (1264) | (1495) |
| **Financing activities** |  |  |
| Proceeds from borrowings under revolving credit facility | 18334 | 13860 |
| Repayment of borrowings under revolving credit facility | (15285) | (41) |
| Settlement of contingent consideration | (3000) |  |
| Repayment of term debt |  | (15147) |
| Payment of deferred financing costs |  | (186) |
| Principal payments on finance leases | (26) | (21) |
| Net cash provided by (used in) financing activities | 23 | (1535) |
| **Increase (decrease) in cash and cash equivalents** | (468) | 1176 |
| **Cash and cash equivalents, beginning of period** | 1037 | 2910 |
| **Cash and cash equivalents, end of period** | $569 | $4086 |

---

------

**RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA**

**(in thousands, unaudited)**

Creative Realities, Inc. prepares its consolidated financial statements in accordance with United States generally accepted accounting principles ("GAAP"). In addition to disclosing financial results prepared in accordance with GAAP, the Company discloses information regarding "EBITDA" and "Adjusted EBITDA." CRI defines "EBITDA" as earnings before interest, income taxes, depreciation and amortization. CRI defines "Adjusted EBITDA" as EBITDA excluding Director stock-based compensation, fair value adjustments and both cash and non-cash non-recurring gains and charges.

EBITDA and Adjusted EBITDA are non-GAAP financial measures and should not be considered as a substitute for net income (loss), operating income (loss) or any other performance measure derived in accordance with United States generally accepted accounting principles ("GAAP") or as an alternative to net cash provided by operating activities as a measure of CRI's profitability or liquidity. CRI's management believes EBITDA and Adjusted EBITDA are useful financial metrics because they allow external users of CRI's financial statements, such as industry analysts, investors, lenders and rating agencies, to more effectively evaluate CRI's operating performance, compare the results of its operations from period to period and against CRI's peers without regard to CRI's financing methods, hedging positions or capital structure and because it highlights trends in CRI's business that may not otherwise be apparent when relying solely on GAAP measures. CRI also presents EBITDA and Adjusted EBITDA because it believes EBITDA and Adjusted EBITDA are important supplemental measures of its performance that are frequently used by others in evaluating companies in its industry. Because EBITDA and Adjusted EBITDA exclude some, but not all, items that affect net income (loss) and may vary among companies, the EBITDA and Adjusted EBITDA CRI presents may not be comparable to similarly titled measures of other companies.

The following table presents a reconciliation of EBITDA and Adjusted EBITDA from net loss, CRI's most directly comparable financial measure calculated and presented in accordance with GAAP.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Quarters Ended** | **Quarters Ended** | **Quarters Ended** | **Quarters Ended** | **Quarters Ended** |
|  | **June 30** | **March 31** | **December 31** | **September 30** | **June 30** |
| **Quarters ended** | **2025** | **2025** | **2024** | **2024** | **2024** |
| GAAP net (loss) income | $(1817) | $3368 | $(2838) | $54 | $(615) |
| Interest expense: |  |  |  |  |  |
| Amortization of debt discount |  |  |  |  | 209 |
| Other interest, net | 513 | 321 | 296 | 303 | 304 |
| Depreciation/amortization: |  |  |  |  |  |
| Amortization of intangible assets | 1165 | 1136 | 1128 | 1081 | 878 |
| Amortization of employee share-based awards | 1249 | 2 | 4 | 3 | 3 |
| Depreciation of property & equipment | 52 | 51 | 49 | 51 | 52 |
| Income tax (benefit) expense | (26) | 99 | (120) | 192 | 25 |
| EBITDA | $1136 | $4977 | $(1481) | $1684 | $856 |
| Adjustments |  |  |  |  |  |
| Loss (Gain) on fair value of contingent consideration |  |  | 2022 | 598 | (408) |
| Gain on settlement of contingent consideration |  | (4775) |  |  |  |
| Loss on debt extinguishment |  |  |  |  | 1059 |
| Stock-based compensation - Director grants | 93 |  |  |  |  |
| Other (income) expense | (1) | 265 | (74) | (11) | 18 |
| Adjusted EBITDA | $1228 | $467 | $467 | $2271 | $1525 |

---