Dragonfly Energy Reports Second Quarter 2025 Results
Dragonfly Energy (Nasdaq: DFLI), a leader in energy storage and battery technology, reported strong Q2 2025 results with net sales of $16.2 million, up 23% year-over-year. The growth was primarily driven by OEM sales increasing 50.6% to $10.1 million, while DTC sales declined 9% to $5.9 million.
The company's gross margin improved by 430 basis points to 28.3%, benefiting from lower inventory costs and improved fixed cost absorption. Despite reporting a net loss of $(7.0) million, this represents an improvement from the $(13.6) million loss in Q2 2024. The company's Adjusted EBITDA was $(2.2) million, compared to $(6.2) million in the prior year.
Looking ahead, Dragonfly Energy guides Q3 2025 net sales of approximately $15.9 million and Adjusted EBITDA of $(2.7) million, representing an expected 25% year-over-year growth.
Dragonfly Energy (Nasdaq: DFLI), leader nello stoccaggio di energia e nella tecnologia delle batterie, ha registrato un solido secondo trimestre 2025 con ricavi netti di $16,2 milioni, in crescita del 23% su base annua. La crescita è stata trainata principalmente dalle vendite OEM, aumentate del 50,6% a $10,1 milioni, mentre le vendite DTC sono diminuite del 9% a $5,9 milioni.
Il margine lordo dell’azienda è migliorato di 430 punti base, raggiungendo il 28,3%, beneficiando di costi di inventario più bassi e di una migliore allocazione dei costi fissi. Nonostante una perdita netta di $(7,0) milioni, si tratta di un miglioramento rispetto alla perdita di $(13,6) milioni nel secondo trimestre 2024. L’Adjusted EBITDA è stato di $(2,2) milioni, rispetto a $(6,2) milioni dell’anno precedente.
Per il futuro, Dragonfly Energy prevede ricavi netti per il terzo trimestre 2025 di circa $15,9 milioni e un Adjusted EBITDA di $(2,7) milioni, pari a una crescita attesa del 25% su base annua.
Dragonfly Energy (Nasdaq: DFLI), líder en almacenamiento de energía y tecnología de baterías, presentó sólidos resultados del 2T 2025 con ventas netas de $16.2 millones, un aumento del 23% interanual. El crecimiento estuvo impulsado principalmente por ventas OEM que crecieron 50.6% hasta $10.1 millones, mientras que las ventas DTC disminuyeron 9% hasta $5.9 millones.
El margen bruto de la compañía mejoró 430 puntos básicos hasta 28.3%, beneficiándose de menores costos de inventario y una mejor absorción de costos fijos. Aunque reportó una pérdida neta de $(7.0) millones, esto representa una mejora respecto a la pérdida de $(13.6) millones en el 2T 2024. El EBITDA Ajustado fue $(2.2) millones, frente a $(6.2) millones del año anterior.
Mirando hacia adelante, Dragonfly Energy guía ventas netas para el 3T 2025 de aproximadamente $15.9 millones y un EBITDA Ajustado de $(2.7) millones, lo que representa un crecimiento esperado del 25% interanual.
Dragonfly Energy (Nasdaq: DFLI), 에너지 저� � 배터� 기술 분야� 선두업체로서, 2025� 2분기� 순매� $16.2 million� 기록하며 전년 동기 대� 23% 증가하는 견조� 실적� 발표했습니다. 성장은 주로 OEM 매출� 50.6% 증가� $10.1 million� 힘입었으�, DTC 매출은 9% 감소� $5.9 million� 기록했습니다.
회사� 총이익률은 재고 비용 절감� 고정� 흡수 개선� 영향으로 430 베이시스 포인� 개선되어 28.3%� 기록했습니다. 순손실은 $(7.0) million였으나 이는 2024� 2분기� $(13.6) million 손실에서 개선� 수치입니�. 조정 EBITDA� $(2.2) million으로 전년� $(6.2) million� 비해 호전되었습니�.
앞으� Dragonfly Energy� 2025� 3분기 순매출을 � $15.9 million, 조정 EBITDA� $(2.7) million으로 가이던스하� 이는 전년 대� � 25% 성장� 해당합니�.
Dragonfly Energy (Nasdaq: DFLI), un leader dans le stockage d’énergie et la technologie des batteries, a publié de solides résultats pour le 2T 2025 avec des ventes nettes de 16,2 millions $, en hausse de 23% en glissement annuel. La croissance a été principalement portée par les ventes OEM, en hausse de 50,6% à 10,1 millions $, tandis que les ventes DTC ont diminué de 9% à 5,9 millions $.
La marge brute de l’entreprise s’est améliorée de 430 points de base pour atteindre 28,3%, bénéficiant de coûts d’inventaire plus faibles et d’une meilleure absorption des coûts fixes. Malgré une perte nette de (7,0) millions $, il s’agit d’une amélioration par rapport à la perte de (13,6) millions $ au 2T 2024. L’EBITDA ajusté s’est établi à (2,2) millions $, contre (6,2) millions $ l’an dernier.
Pour l’avenir, Dragonfly Energy prévoit des ventes nettes pour le 3T 2025 d’environ 15,9 millions $ et un EBITDA ajusté de (2,7) millions $, soit une croissance attendue de 25% en glissement annuel.
Dragonfly Energy (Nasdaq: DFLI), ein führendes Unternehmen für Energiespeicher und Batterietechnologie, meldete starke Ergebnisse für Q2 2025 mit Nettoerlösen von $16,2 Millionen, ein Plus von 23% gegenüber dem Vorjahr. Das Wachstum wurde hauptsächlich durch OEM-Umsätze, die um 50,6% auf $10,1 Millionen stiegen, getragen, während DTC-Umsätze um 9% auf $5,9 Millionen zurückgingen.
Die Bruttomarge verbesserte sich um 430 Basispunkte auf 28,3%, begünstigt durch niedrigere Lagerkosten und eine bessere Verteilung der Fixkosten. Trotz eines ausgewiesenen Nettoverlusts von $(7,0) Millionen stellt dies eine Verbesserung gegenüber dem Verlust von $(13,6) Millionen im Q2 2024 dar. Das bereinigte EBITDA lag bei $(2,2) Millionen gegenüber $(6,2) Millionen im Vorjahr.
Für die Zukunft prognostiziert Dragonfly Energy Nettoerlöse für Q3 2025 von etwa $15,9 Millionen und ein bereinigtes EBITDA von $(2,7) Millionen, was einem erwarteten Wachstum von 25% im Jahresvergleich entspricht.
- OEM net sales grew 50.6% year-over-year to $10.1 million
- Gross margin expanded 430 basis points to 28.3%
- Operating expenses decreased from $9.9M to $7.9M
- Net loss improved from $(13.6M) to $(7.0M)
- Successfully secured OEM partnership for 2026 RV models
- Completed preferred stock exchange to simplify capital structure
- DTC sales declined 9% to $5.9 million
- Still operating at a significant net loss of $(7.0) million
- Negative Adjusted EBITDA of $(2.2) million
- Q3 guidance suggests continued negative Adjusted EBITDA of $(2.7) million
Insights
Dragonfly Energy shows solid 23% revenue growth driven by OEM sales, but remains unprofitable despite margin improvements and financial restructuring.
Dragonfly Energy delivered $16.2 million in Q2 2025 revenue, beating their guidance with 23% year-over-year growth primarily driven by impressive 50.6% growth in their OEM segment, which now represents their largest revenue stream at $10.1 million. This shift toward OEM business demonstrates stronger adoption of their battery technology at the factory level, particularly within the RV and heavy-duty trucking markets, with one RV partner even standardizing their systems across select 2026 models.
The company's gross margin improved substantially to
The company's strategic financial moves—exchanging remaining preferred shares and completing a public offering—have strengthened their balance sheet by simplifying their capital structure and eliminating associated interest payments. Their Q3 guidance projects continued growth with revenue of approximately
While direct-to-consumer sales declined
Second Quarter Net Sales and Adjusted EBITDA Above Guidance Driven by
Preferred Stock Exchange and Public Offering Strengthen Financial Position
Guides to Third Quarter Net Sales of Approximately
Second Quarter 2025 Financial Highlights
(All comparisons made are against the prior-year period)
- Net sales were
$16.2 million , compared to$13.2 million , up23.0% . - OEM net sales were
$10.1 million , compared to$6.7 million , up50.6% - Gross Margin was
28.3% , compared to24.0% , up 430 basis points. - Net Loss was
$(7.0) million , compared to$(13.6) million . - Adjusted EBITDA was
$(2.2) million , compared to$(6.2) million .
RENO, Nev., Aug. 14, 2025 (GLOBE NEWSWIRE) -- Dragonfly Energy Holdings Corp. (“Dragonfly Energy� or the “Company�) (Nasdaq: DFLI), an industry leader in energy storage and battery technology, today reported its financial and operational results for the second quarter ended June 30, 2025.
“We are pleased to report another strong quarter, with net sales increasing
“Our ongoing corporate optimization efforts continue to drive meaningful operational improvements, allowing us to strengthen our product development capabilities without increasing costs,� continued Dr. Phares. “By reallocating in-house personnel, we successfully accelerated the design and manufacturing of fully integrated energy storage systems for several leading RV and heavy-duty trucking OEMs. One RV partner has adopted these systems as standard across select 2026 models, reflecting Dragonfly’s agility and commitment to delivering innovative, tailored solutions that meet our customer’s evolving needs.�
“From a financial standpoint, we remain focused on strengthening our balance sheet to support growth and achieve profitability. The recent exchange of our remaining outstanding preferred shares simplified our capital structure and eliminated associated interest payments, while we believe the proceeds from our recent public offering enhanced our financial flexibility to pursue near-term strategic opportunities.�
Second Quarter 2025 Financial and Operating Results
(All financial result comparisons made are against the prior-year period unless otherwise noted)
Net Sales by Customer Type | |||||
(in thousands) | |||||
Fiscal Quarter Ended | |||||
June 30, 2025 | June 30, 2024 | Change (YoY) | |||
OEM | |||||
DTC | - | ||||
Licensing Fee | N/A | N/A | |||
Net Sales |
Net Sales increased
Gross Profit increased
The Company reported a Net Loss of
Adjusted EBITDA is a non-GAAP measure and should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with United States generally accepted accounting principles (“GAAP�). Please refer to the reconciliation of Adjusted EBITDA to its nearest GAAP measure in this release.
Summary and Outlook
“Our performance in the quarter reflects the effectiveness of our strategic initiatives and the sustained market demand for our innovative energy storage solutions. Looking ahead to the third quarter, we anticipate net sales of
Q3 2025 Guidance
- Net Sales of approximately
$15.9 million - Adjusted EBITDA of approximately
$(2.7) million *
* The Company cannot reconcile its expected adjusted operating EBITDA under "Q3 2025 Guidance" without unreasonable effort because certain items that impact net (loss) income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time. Actual results may vary from theguidanceand the variations may be material.
Use of Non-GAAP Financial Measures
The Company provides non-GAAP financial measures including EBITDA and Adjusted EBITDA as a supplement to GAAP financial information to enhance the overall understanding of the Company’s financial performance and to assist investors in evaluating the Company’s results of operations, period over period. Adjusted non-GAAP measures exclude significant unusual items. Investors should consider these non-GAAP measures as a supplement to, and not a substitute for financial information prepared on a GAAP basis.
EBITDA is defined as earnings before interest and other income (expenses), income taxes, and depreciation and amortization. Adjusted EBITDA is calculated as EBITDA adjusted for stock-based compensation, change in fair market value of warrant liabilities, non-recurring costs associated with strategic financing, reverse stock split, litigation and loss on settlement. Adjusted EBITDA is a performance measure that the Company believes is useful to investors and analysts because it illustrates the underlying financial and business trends relating to our core, recurring results of operations and enhances comparability between periods.
Adjusted EBITDA has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of net loss or other results as reported under GAAP. Some of these limitations are:
- Adjusted EBITDA does not reflect the Company’s cash expenditures, future requirements for capital expenditures, or contractual commitments;
- Adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;
- Adjusted EBITDA does not reflect the Company’s tax expense or the cash requirements to pay taxes;
- Although amortization and depreciation are non-cash charges, the assets being amortized and depreciated will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements;
- Adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items for which the Company may adjust in historical periods; and
- Other companies in the industry may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.
Webcast Information
The Dragonfly Energy management team will host a conference call to discuss its second quarter 2025 financial and operational this afternoon, August 14, 2025, at 4:30PM Eastern Time. The call can be accessed live via webcast by clicking , or through the Events and Presentations page within the Investor Relations section of Dragonfly Energy’s website at . The call can also be accessed live via telephone by dialing (646) 564-2877, toll-free in North America (800) 549-8228, or for international callers +1 (289) 819-1520, and referencing conference ID: 61727. Please log in to the webcast or dial in to the call at least 10 minutes prior to the start of the event.
An archive of the webcast will be available for a period of time shortly after the call on the Events and Presentations page on the Investor Relations section of Dragonfly Energy’s website, along with the earnings press release.
About Dragonfly Energy
Dragonfly Energy Holdings Corp. (Nasdaq: DFLI) is a comprehensive lithium battery technology company, specializing in cell manufacturing, battery pack assembly, and full system integration. Through its renowned Battle Born Batteries® brand, Dragonfly Energy has established itself as a frontrunner in the lithium battery industry, with hundreds of thousands of reliable battery packs deployed in the field through top-tier OEMs and a diverse retail customer base. At the forefront of domestic lithium battery cell production, Dragonfly Energy’s patented dry electrode manufacturing process can deliver chemistry-agnostic power solutions for a broad spectrum of applications, including energy storage systems, electric vehicles, and consumer electronics. The Company's overarching mission is the future deployment of its proprietary, nonflammable, all-solid-state battery cells.
To learn more about Dragonfly Energy and its commitment to clean energy advancements, visit .
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements that are not historical statements of fact and statements regarding the Company’s intent, belief or expectations, including, but not limited to, statements regarding the Company’s guidance for the third quarter of 2025, results of operations and financial position, planned products and services, business strategy and plans, market size and growth opportunities, competitive position and technological and market trends. Some of these forward-looking statements can be identified by the use of forward-looking words, including “may,� “should,� “expect,� “intend,� “will,� “estimate,� “anticipate,� “believe,� “predict,� “plan,� “targets,� “projects,� “could,� “would,� “continue,� “forecast� or the negatives of these terms or variations of them or similar expressions.
These forward-looking statements are subject to risks, uncertainties, and other factors (some of which are beyond the Company’s control) which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. Factors that may impact such forward-looking statements include, but are not limited to: improved recovery in the Company’s core markets, including the RV market; the Company’s ability to successfully increase market penetration into target markets; the Company’s ability to penetrate the heavy-duty trucking and other new markets; the growth of the addressable markets that the Company intends to target; the Company’s ability to retain members of its senior management team and other key personnel; the Company’s ability to maintain relationships with key suppliers including suppliers in China; the Company’s ability to maintain relationships with key customers; the Company’s ability to protect its patents and other intellectual property; the Company’s ability to successfully utilize its patented dry electrode battery manufacturing process and optimize solid state cells as well as to produce commercially viable solid state cells in a timely manner or at all, and to scale to mass production; the Company’s ability to timely achieve the anticipated benefits of its licensing arrangement with Stryten Energy LLC; the Company’s ability to achieve the anticipated benefits of its customer arrangements with THOR Industries and THOR Industries� affiliated brands (including Keystone RV Company); the Company’s ability to maintain the listing of its common stock and public warrants on the Nasdaq Capital Market; the Russian/Ukrainian conflict; the Company’s ability to generate revenue from future product sales and its ability to achieve and maintain profitability; and the Company’s ability to compete with other manufacturers in the industry and its ability to engage target customers and successfully convert these customers into meaningful orders in the future. These and other risks and uncertainties are described more fully in the sections entitled “Risk Factors� and “Cautionary Note Regarding Forward-Looking Statements� in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 to be filed with the SEC and in the Company’s subsequent filings with the SEC available at .
If any of these risks materialize or any of the Company’s assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company presently does not know or that it currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. All forward-looking statements contained in this press release speak only as of the date they were made. Except to the extent required by law, the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they were made.
Financial Tables
Dragonfly Energy Holdings Corp. | |||||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||||
(U.S. Dollars in thousands, except share and per share data) | |||||||||
As of | |||||||||
June 30, 2025 | December 31, 2024 | ||||||||
Current Assets | |||||||||
Cash and cash equivalents | $ | 2,733 | $ | 4,849 | |||||
Accounts receivable, net of allowance for credit losses | 3,569 | 2,416 | |||||||
Inventory | 21,053 | 21,716 | |||||||
Prepaid expenses | 846 | 806 | |||||||
Prepaid inventory | 1,514 | 1,362 | |||||||
Prepaid income tax | 311 | 307 | |||||||
Assets held for sale | - | 644 | |||||||
Other current assets | 761 | 825 | |||||||
Total Current Assets | 30,787 | 32,925 | |||||||
Property and Equipment | |||||||||
Property and Equipment, Net | 21,481 | 22,107 | |||||||
Operating lease right of use asset, net | 19,055 | 19,737 | |||||||
Other assets | 451 | 445 | |||||||
Total Assets | $ | 71,774 | $ | 75,214 | |||||
Current Liabilities | |||||||||
Accounts payable | $ | 9,858 | $ | 10,716 | |||||
Accrued payroll and other liabilities | 4,278 | 4,129 | |||||||
Accrued tariffs | 2,211 | 1,915 | |||||||
Accrued settlement, current portion | 1,438 | 750 | |||||||
Customer deposits | 166 | 317 | |||||||
Deferred revenue, current portion | 1,000 | 1,000 | |||||||
Uncertain tax position liability | 55 | 55 | |||||||
Notes payable, current portion, net of debt issuance costs | 393 | - | |||||||
Operating lease liability, current portion | 2,949 | 2,926 | |||||||
Financing lease liability, current portion | 48 | 47 | |||||||
Total Current Liabilities | 22,396 | 21,855 | |||||||
Long-Term Liabilities | |||||||||
Deferred revenue, net of current portion | 3,083 | 3,583 | |||||||
Warrant liabilities | 322 | 5,133 | |||||||
Accrued settlement, net of current portion | 875 | 1,750 | |||||||
Notes payable, non current portion, net of debt issuance costs | 38,647 | 29,646 | |||||||
Operating lease liability, net of current portion | 21,771 | 22,588 | |||||||
Financing lease liability, net of current portion | 39 | 63 | |||||||
Total Long-Term Liabilities | 64,737 | 62,763 | |||||||
Total Liabilities | 87,133 | 84,618 | |||||||
Commitments and Contingencies (See Note 5) | |||||||||
Series A Preferred stock | |||||||||
Preferred stock - Series A 5,000 shares at | 1,245 | - | |||||||
Stockholders' (Deficit) Equity | |||||||||
Preferred stock, 4,995,000 shares at | - | - | |||||||
Common stock, 400,000,000 shares at | 4 | 1 | |||||||
Additional paid in capital | 79,377 | 72,749 | |||||||
Accumulated deficit | (95,985 | ) | (82,154 | ) | |||||
Total Stockholders' (Deficit) | (16,604 | ) | (9,404 | ) | |||||
Total Liabilities, Series A Preferred Stock and Stockholders' Deficit | $ | 71,774 | $ | 75,214 |
Dragonfly Energy Holdings Corp. | |||||||||
Unaudited Condensed Interim Consolidated Statement of Operations | |||||||||
(U.S. Dollar in Thousands, except share and per share data) | |||||||||
Three Months Ended | |||||||||
June 30, | June 30, | ||||||||
2025 | 2024 | ||||||||
Net Sales | $ | 16,248 | $ | 13,208 | |||||
Cost of Goods Sold | 11,643 | 10,041 | |||||||
Gross Profit | 4,605 | 3,167 | |||||||
Operating Expenses | |||||||||
Research and development | 692 | 1,531 | |||||||
General and administrative | 4,619 | 5,704 | |||||||
Selling and marketing | 2,575 | 2,681 | |||||||
Total Operating Expenses | 7,886 | 9,916 | |||||||
Loss From Operations | (3,281 | ) | (6,749 | ) | |||||
Other Income (Expense) | |||||||||
Interest expense, net | (5,442 | ) | (4,878 | ) | |||||
Other Expense | - | (19 | ) | ||||||
Change in fair market value of warrant liability | 1,689 | (1,981 | ) | ||||||
Total Other Expense | (3,753 | ) | (6,878 | ) | |||||
Net Loss Before Taxes | (7,034 | ) | (13,627 | ) | |||||
Income Tax (Benefit) Expense | - | - | |||||||
Net Loss | $ | (7,034 | ) | $ | (13,627 | ) | |||
Net Loss Per Share- Basic & Diluted | $ | (0.58 | ) | $ | (2.02 | ) | |||
Weighted Average Number of Shares- Basic & Diluted | 12,188,071 | 6,741,537 |
Dragonfly Energy Holdings Corp. | ||||||||
Unaudited Condensed Consolidated Statement of Cash Flows | ||||||||
Six Months Ended | ||||||||
(U.S. in thousands) | ||||||||
June 30, | June 30, | |||||||
2025 | 2024 | |||||||
Cash flows from Operating Activities | ||||||||
Net Loss | $ | (13,831 | ) | $ | (23,994 | ) | ||
Adjustments to Reconcile Net Loss to Net Cash | ||||||||
Used in Operating Activities | ||||||||
Stock based compensation | 410 | 503 | ||||||
Amortization of debt discount | 2,784 | 2,428 | ||||||
Change in fair market value of warrant liability | (5,507 | ) | 1,745 | |||||
Non-cash interest expense (paid-in-kind) | 7,306 | 4,582 | ||||||
Provision for credit losses | 70 | 18 | ||||||
Depreciation and amortization | 1,350 | 663 | ||||||
Amortization of right of use assets | 1,324 | 1,019 | ||||||
Changes in Assets and Liabilities | ||||||||
Accounts receivable | (1,223 | ) | (1,246 | ) | ||||
Inventories | 663 | 10,125 | ||||||
Prepaid expenses | (40 | ) | (4 | ) | ||||
Prepaid inventory | (152 | ) | (595 | ) | ||||
Other current assets | 64 | (632 | ) | |||||
Other assets | (6 | ) | (445 | ) | ||||
Income taxes payable | (4 | ) | 174 | |||||
Accounts payable and accrued expenses | 905 | (1,890 | ) | |||||
Operating lease liabilities | (1,436 | ) | (61 | ) | ||||
Accrued tariffs | 296 | 150 | ||||||
Accrued settlement | (187 | ) | - | |||||
Deferred revenue | (500 | ) | - | |||||
Customer deposits | (151 | ) | 49 | |||||
Total Adjustments | 5,966 | 16,583 | ||||||
Net Cash Used in Operating Activities | (7,865 | ) | (7,411 | ) | ||||
Cash Flows From Investing Activities | ||||||||
Purchase of property and equipment | (1,621 | ) | (1,324 | ) | ||||
Net Cash Used in Investing Activities | (1,621 | ) | (1,324 | ) | ||||
Cash Flows From Financing Activities | ||||||||
Proceeds from public offering (ATM), net | 63 | 788 | ||||||
Payment of public offering costs | - | (51 | ) | |||||
Proceeds from preferred stock offering, net of fees | 7,330 | - | ||||||
Proceeds from note payable, related party | - | 2,700 | ||||||
Repayment of note payable, related party | - | (2,700 | ) | |||||
Proceeds from exercise of options | 3 | |||||||
Financing lease liabilities | (23 | ) | (19 | ) | ||||
Net Cash Provided by Financing Activities | 7,370 | 721 | ||||||
Net Decrease in Cash and cash equivalents | (2,116 | ) | (8,014 | ) | ||||
Cash and cash equivalents - beginning of period | 4,849 | 12,713 | ||||||
Cash and cash equivalents - end of period | $ | 2,733 | $ | 4,699 | ||||
Supplemental Disclosures of Cash Flow Information: | ||||||||
Cash paid for income taxes | 4 | - | ||||||
Cash paid for interest | $ | 3 | $ | 4,780 | ||||
Supplemental Non-Cash Items | ||||||||
Purchases of property and equipment, not yet paid | $ | 162 | $ | 2,278 | ||||
Recognition of right of use asset obtained in exchange for operating lease liability | $ | 642 | $ | 18,653 | ||||
Recognition of leasehold improvements obtained in exchange for operating lease liability | $ | - | $ | 4,863 | ||||
Conversion of preferred stock to common stock | $ | 6,085 | $ | - | ||||
Recognition of warrant liability - Investor Warrants | $ | 696 | $ | 4,796 | ||||
Settlement of accrued liability for employee stock purchase plan | $ | 73 | $ | 112 | ||||
Reclassification of assets held for sale to machinery and equipment | $ | 644 | $ | - |
Dragonfly Energy Holdings Corp. | ||||||||
Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (U.S. Dollars in Thousands) | ||||||||
The following table presents reconciliations of EBITDA and Adjusted EBITDA to the most directly comparable GAAP financial measure for each of the periods indicated. | ||||||||
Three Months Ended | ||||||||
June 30, | June 30, | |||||||
2025 | 2024 | |||||||
EBITDA Calculation | ||||||||
Net (Loss) Income Before Taxes | $ | (7,034 | ) | $ | (13,627 | ) | ||
Interest Expense | 5,442 | 4,878 | ||||||
Depreciation and Amortization | 491 | 331 | ||||||
EBITDA | $ | (1,101 | ) | $ | (8,418 | ) | ||
Adjustments to EBITDA | ||||||||
Stock - Based Compensation | 190 | 237 | ||||||
Preferred Stock Financing expenses | 42 | - | ||||||
Prior year tariff estimate adjustment | 287 | - | ||||||
Litigation Fees and loss on Settlement | 30 | - | ||||||
Change in fair market value of warrant liability | (1,689 | ) | 1,981 | |||||
Adjusted EBITDA | $ | (2,241 | ) | $ | (6,200 | ) |
Investor Relations:
Eric Prouty
Szymon Serowiecki
AdvisIRy Partners
