Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Chardan Nextech Acquisition 2 Corp
Dragonfly Energy Announces Significant Corporate Actions and Reports Fourth Quarter and Full Year 2025 Preliminary Results
Business
Mar 16 2026
22 min read

Dragonfly Energy Announces Significant Corporate Actions and Reports Fourth Quarter and Full Year 2025 Preliminary Results

news images

Full Year 2025 Revenue Increased 16% Driven By 34% Growth in OEM Sales

Announces Reduction of Expenses, Improved Cost Structure and Accelerated Path to Profitability While Providing Greater Alignment with Shareholders

Targets Positive Adjusted EBITDA at $70 Million Annual Revenue Run Rate

Fourth Quarter and Full Year 2025 Financial Highlights

  • Net sales were $13.1 million and $58.6 million.

  • OEM net sales were $8.1 million and $36.9 million.

  • Gross Margin was 18.2% and 26.7%.

  • Net Loss was $(45.0) million and $(69.9) million.

  • Adjusted EBITDA was $(3.8) million and $(11.8) million.

RENO, Nev., March 16, 2026 (GLOBE NEWSWIRE) -- Dragonfly Energy Holdings Corp. (Nasdaq: DFLI) (“Dragonfly Energy” or the “Company”), an industry leader in energy storage and battery technology and maker of Battle Born Batteries®, today announced significant corporate actions and reported financial and operational results for the fourth quarter and full year ended December 31, 2025.

“The fourth quarter capped a year of meaningful progress for Dragonfly Energy,” commented Dr. Denis Phares, Chief Executive Officer. “In 2025, we strengthened our balance sheet through decisive capital actions, expanded key RV and heavy-duty trucking partnerships, and delivered solid year-over-year revenue growth despite continued market headwinds. We also advanced strategic initiatives across product development and manufacturing, which we believe support the continued adoption of our solutions and position the Company for long-term growth.”

“Earlier this month, we implemented a series of actions intended to significantly improve our cost structure and sharpen our focus on commercial markets as our customer base continues to evolve toward OEM, trucking, and industrial channels,” continued Dr. Phares. “We believe these steps position Dragonfly Energy to operate more efficiently while aligning the organization with the areas where we are seeing the strongest long-term demand.”

“As we approach the second quarter of 2026, we remain focused on expanding OEM relationships, improving operational efficiency, and strengthening our financial foundation to support our path to sustainable profitability.”

Strategic Cost Realignment

In March 2026, Dragonfly Energy implemented a strategic cost realignment designed to reduce operating expenses, better align incentives with shareholders and sharpen the Company’s focus on its commercial channels, including OEM, trucking, and industrial end markets. The Company expects the initiative to generate approximately $8.9 million in annualized savings. Key elements of the initiative include:

  • Board and Executive Leadership Compensation Adjustments: Each member of Dragonfly’s executive leadership team and Board of Directors has agreed to reduce their cash compensation by approximately 20% for the remainder of fiscal 2026, effective April 1, 2026. In lieu of cash compensation, they have received equity-based incentives, aligning incentives with long-term shareholder value.

  • Workforce and Compensation Adjustments: Dragonfly is implementing a 20% reduction in total payroll expense through a combination of targeted workforce reductions and salary adjustments. Non-executive employees participating in salary reductions have received equity-based compensation.

  • Reduction in Discretionary Spending: The Company is reducing discretionary spending, including a reduction in DTC-focused marketing expenses, as it shifts resources towards growing commercial revenues.

  • Facility Consolidation: Dragonfly is consolidating its rental space, which is expected to result in a $4.0 million reduction in expenses.

Fourth 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

 

 

December 31, 2025

December 31, 2024

Change (YoY)

OEM

$8,114

$6,236

30.1

%

DTC

$4,695

$5,725

-18.0

%

Licensing Fee

$250

$250

0

%

Net Sales

$13,059

$12,212

6.9

%

 

 

 

 

 

Net sales increased 6.9% to $13.1 million. OEM net sales grew 30.1% to $8.1 million, led by continued strong adoption of our products at the factory level. DTC net sales were $4.7 million compared to $5.7 million, reflecting ongoing macroeconomic pressures and lessening corporate focus on DTC sales.

Gross profit was $2.4 million, with a gross margin of 18.2%, compared to gross profit of $2.5 million and gross margin of 20.8%. The year-over-year declines were due to a year-end inventory adjustment and lower volumes. Operating Expenses were $12.6 million, compared to $9.7 million. The increase was primarily related to one-time expenses associated with the debt restructure, as well as loss on lease impairment and settlements.

The Company reported a Net Loss of $(45.0) million, or $(14.92) per diluted share, compared to Net Loss of $(9.8) million or $(13.89) per diluted share. Adjusted EBITDA excluding stock-based compensation, changes in the fair market value of our warrants, and other one-time expenses, was $(3.8) million, compared to $(2.3) million. Adjusted EBITDA was impacted by a year-end inventory valuation adjustment.

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.

Full Year 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 Year Ended

 

 

December 31, 2025

December 31, 2024

Change (YoY)

OEM

$36,934

$27,612

33.8

%

DTC

$20,696

$22,616

-8.5

%

Licensing

$1,000

$417

139.8

%

Net Sales

$58,630

$50,645

15.8

%

 

 

 

 

 

Net Sales increased 15.8% to $58.6 million. OEM net sales increased 33.8%, led by increased product adoption and new customer acquisitions. DTC net sales declined to $20.7 million, from $22.6 million, reflecting continued softness in the RV market due to continued macroeconomic pressures.

Gross Profit increased 34.6% to $15.6 million and gross margin expanded 370 basis points to 26.7%, reflecting higher sales volumes. Operating Expenses were $(38.8) million, compared to $(37.4) million.

The Company reported a Net Loss of $(69.9) million, or $(14.80) per diluted share, compared to a Net Loss of $(40.6) million or $(59.15) per diluted share. Adjusted EBITDA excluding stock-based compensation, changes in the fair market value of the Company’s warrants, and other one-time expenses, was negative $(11.8) million, compared to negative $(18.5) million.

The fourth quarter and full year 2025 financial and operating results are preliminary and are subject to finalization and adjustment in connection with the audit of the financial statements for the fiscal year ended December 31, 2025 and the preparation of the Company’s Annual Report on Form 10-K for the three months and fiscal year ended December 31, 2025. The preliminary financial results included in this press release have been prepared by, and are the responsibility of, the Company’s management. During the course of the preparation of the Company’s financial statements and related notes as of and for the three months and full year ended December 31, 2025, the Company may identify items that would require it to make material adjustments to the preliminary financial results presented herein. As a result, investors should exercise caution in relying on this information and should not draw any inferences from this information. This preliminary financial information should not be viewed as a substitute for full financial statements prepared in accordance with GAAP and reviewed by the Company’s independent registered public accounting firm.

Summary and Outlook

“In 2025, we took important steps to strengthen the business, substantially improving our balance sheet while expanding our customer base and product portfolio. Together with our ongoing operational initiatives, newly implemented cost realignment, and enhanced focus on commercial revenues, we believe Dragonfly Energy is positioned to achieve profitability and deliver long-term value for shareholders.”

“For the first quarter of 2026, we anticipate revenue of $9.5 million and adjusted EBITDA loss of $4.6 million. First quarter results are expected to reflect softer than anticipated conditions in the RV market, particularly in January, along with a slower-than-expected ramp in the trucking segment. Activity has shown signs of stabilizing, and we expect operating leverage to improve as the year progresses,” concluded Dr. Phares.

Q1 2026 Guidance

  • Net Sales of approximately $9.5 million.

  • Adjusted EBITDA of approximately $(4.6) million*

* The Company cannot reconcile its expected adjusted operating EBITDA under "Q1 2026 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 the guidance and 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 the Company’s 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 fourth quarter and full year 2025 financial and operational this afternoon, March 16, 2026 at 4:30 PM Eastern Time. The call can be accessed live via webcast by clicking here, or through the Events and Presentations page within the Investor Relations section of Dragonfly Energy’s website at https://investors.dragonflyenergy.com/events-and-presentations/default.aspx. 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: 41799. 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 https://investors.dragonflyenergy.com/.

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 first quarter of 2026, preliminary results of operations and financial position for fourth quarter and fiscal year 2025, 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 filed with the SEC and in the Company’s subsequent filings with the SEC available at www.sec.gov.

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.

Preliminary Results

Fourth quarter and full year 2025 financial and operating results are preliminary, as they are subject to finalization and adjustment in connection with the preparation of the Annual Report on Form 10-K for fiscal 2025 to be filed later this month. During the course of the preparation of these financial statements, Dragonfly may identify items that would require the Company to make material adjustments to the preliminary financial results. As a result, investors should exercise caution in relying on this information and should not draw any inferences from this information. The preliminary financial information should not be viewed as a substitute for full financial statements prepared in accordance with GAAP and reviewed by our independent registered public accounting firm.

Financial Tables

Dragonfly Energy Holdings Corp.

 

 

Unaudited Condensed Consolidated Balance Sheets

 

 

(U.S. Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

December 31, 2025

 

December 31, 2024

 

Current Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

18,270

 

 

$

4,849

 

 

 

 

Accounts receivable, net of allowance for credit losses

 

 

4,215

 

 

 

2,416

 

 

 

 

Inventory

 

 

24,234

 

 

 

21,716

 

 

 

 

Prepaid expenses

 

 

1,088

 

 

 

806

 

 

 

 

Prepaid inventory

 

 

937

 

 

 

1,362

 

 

 

 

Prepaid income tax

 

 

353

 

 

 

307

 

 

 

 

Assets held for sale

 

 

-

 

 

 

644

 

 

 

 

Other current assets

 

 

1,083

 

 

 

825

 

 

 

 

 

Total Current Assets

 

 

50,180

 

 

 

32,925

 

 

 

Property and Equipment

 

 

 

 

 

 

 

 

Property and Equipment, Net

 

 

20,741

 

 

 

22,107

 

 

 

 

Operating lease right of use asset, net

 

 

15,240

 

 

 

19,737

 

 

 

 

Other assets

 

 

388

 

 

 

445

 

 

 

 

Total Assets

 

$

86,549

 

 

$

75,214

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts payable

 

$

10,322

 

 

$

10,716

 

 

 

 

Accrued payroll and other liabilities

 

 

4,053

 

 

 

4,129

 

 

 

 

Accrued tariffs

 

 

943

 

 

 

1,915

 

 

 

 

Accrued settlement, current portion

 

 

-

 

 

 

750

 

 

 

 

Customer deposits

 

 

121

 

 

 

317

 

 

 

 

Deferred revenue, current portion

 

 

1,000

 

 

 

1,000

 

 

 

 

Uncertain tax position liability

 

 

-

 

 

 

55

 

 

 

 

Dividends Payable

 

 

317

 

 

 

-

 

 

 

 

Notes payable, current portion, net of debt issuance costs

 

 

433

 

 

 

-

 

 

 

 

Operating lease liability, current portion

 

 

2,533

 

 

 

2,926

 

 

 

 

Financing lease liability, current portion

 

 

35

 

 

 

47

 

 

 

 

 

Total Current Liabilities

 

 

19,757

 

 

 

21,855

 

 

 

Long‑Term Liabilities

 

 

 

 

 

 

 

Deferred revenue, net of current portion

 

 

2,583

 

 

 

3,583

 

 

 

 

Warrant liabilities

 

 

713

 

 

 

5,133

 

 

 

 

Accrued settlement, net of current portion

 

 

-

 

 

 

1,750

 

 

 

 

Notes payable, non current portion, net of debt issuance costs

 

 

9,212

 

 

 

29,646

 

 

 

 

Operating lease liability, net of current portion

 

 

20,470

 

 

 

22,588

 

 

 

 

Financing lease liability, net of current portion

 

 

28

 

 

 

63

 

 

 

 

Total Long‑Term Liabilities

 

 

33,006

 

 

 

62,763

 

 

 

Total Liabilities

 

 

52,763

 

 

 

84,618

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

Redeemable Preferred Stock

 

 

 

 

 

 

 

Preferred stock - Series A 5,000 shares at $0.0001 par value, authorized,

 

 

 

 

 

 

 

no shares issued and outstanding as of December 31, 2025 and

 

 

 

 

 

 

 

2024, respectively

 

 

-

 

 

 

-

 

 

 

 

Preferred stock - Series B, 25,000 shares at $0.0001 par value, authorized,

 

 

 

 

 

 

 

and no shares issued and outstanding as of December 31, 2025 and

 

 

22,256

 

 

 

-

 

 

 

 

2024 respectively

 

 

 

 

 

 

Stockholders' Equity (Deficit)

 

 

 

 

 

 

 

Preferred stock, 4,995,000 shares at $0.0001 par value, authorized, no shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Common stock, 400,000,000 shares at $0.0001 par value, authorized, 12,078,713 and 723,265 shares issued and outstanding as of December 31, 2025 and 2024, respectively

 

 

-

 

 

 

-

 

 

 

 

 

 

1

 

 

 

-

 

 

 

Additional paid in capital

 

 

163,622

 

 

 

72,750

 

 

 

Accumulated deficit

 

 

(152,093

)

 

 

(82,154

)

 

 

Stockholders' Equity (Deficit)

 

 

11,530

 

 

 

(9,404

)

 

 

Total Liabilities, Redeemable Preferred Stock and Stockholders' Equity

 

$

86,549

 

 

$

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

 

Year Ended

 

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

13,059

 

 

$

12,212

 

 

$

58,630

 

 

$

50,645

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Goods Sold

 

 

10,681

 

 

 

9,674

 

 

 

42,983

 

 

 

39,019

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

2,378

 

 

 

2,538

 

 

 

15,647

 

 

 

11,626

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Research and development

 

 

704

 

 

 

956

 

 

 

2,981

 

 

 

5,451

 

 

General and administrative

 

 

9,384

 

 

 

7,031

 

 

 

25,659

 

 

 

21,909

 

 

Selling and marketing

 

 

2,490

 

 

 

1,696

 

 

 

10,180

 

 

 

10,025

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

12,578

 

 

 

9,683

 

 

 

38,820

 

 

 

37,385

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss From Operations

 

 

(10,200

)

 

 

(7,145

)

 

 

(23,173

)

 

 

(25,759

)

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(3,713

)

 

 

(6,251

)

 

 

(20,265

)

 

 

(21,504

)

 

Other Expense

 

 

131

 

 

 

-

 

 

 

131

 

 

 

(36

)

 

Debt Extinguishment

 

 

(31,843

)

 

 

-

 

 

 

(31,843

)

 

 

-

 

 

Change in fair market value of warrant liability

 

 

493

 

 

 

3,554

 

 

 

5,117

 

 

 

6,684

 

 

 

Total Other Expense

 

 

(34,932

)

 

 

(2,697

)

 

 

(46,860

)

 

 

(14,856

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss Before Taxes

 

 

(45,132

)

 

 

(9,842

)

 

 

(70,033

)

 

 

(40,615

)

 

 

 

 

 

 

 

 

 

 

 

Income Tax Benefit

 

 

(94

)

 

 

-

 

 

 

(94

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(45,038

)

 

$

(9,842

)

 

$

(69,939

)

 

$

(40,615

)

Less: Preferred Stock Dividends

 

 

(869

)

 

 

-

 

 

 

(869

)

 

 

-

 

Net Loss Attributable to Common Shareholders

 

$

(45,907

)

 

$

(9,842

)

 

$

(70,808

)

 

$

(40,615

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss Per Share- Basic & Diluted

 

$

(14.92

)

 

$

(13.89

)

 

$

(14.80

)

 

$

(59.15

)

Weighted Average Number of Shares- Basic & Diluted

 

 

3,077,812

 

 

 

708,596

 

 

 

4,783,337

 

 

 

686,683

 



Dragonfly Energy Holdings Corp.

Unaudited Condensed Consolidated Statement of Cash Flows

Twelve Months Ended

(U.S. in thousands)

 

 

 

 

 

2025

 

 

 

2024

 

Cash flows from Operating Activities

 

 

 

 

Net Loss

 

$

(69,939

)

 

$

(40,615

)

Adjustments to Reconcile Net Loss to Net Cash

 

 

 

 

Used in Operating Activities

 

 

 

 

 

Stock based compensation

 

 

714

 

 

 

1,020

 

 

Amortization of debt discount

 

 

7,591

 

 

 

7,241

 

 

Change in fair market value of warrant liability

 

 

(5,117

)

 

 

(6,684

)

 

Non-cash interest expense (paid-in-kind)

 

 

12,047

 

 

 

10,058

 

 

Debt restructuring fees (paid-in-kind)

 

 

465

 

 

 

-

 

 

Provision for credit losses

 

 

140

 

 

 

3

 

 

Depreciation and amortization

 

 

2,236

 

 

 

1,372

 

 

Amortization of right of use assets

 

 

2,472

 

 

 

2,231

 

 

Loss on disposal of property and equipment

 

 

199

 

 

 

-

 

 

Loss on impairment of right-of-use assets

 

 

2,667

 

 

 

 

Loss on impairment of assets

 

 

-

 

 

 

873

 

 

Loss on extinguishment of debt

 

 

31,285

 

 

 

 

Write-off of prepaid inventory

 

 

-

 

 

 

69

 

Changes in Assets and Liabilities

 

 

 

 

 

Accounts receivable

 

 

(1,939

)

 

 

(780

)

 

Inventories

 

 

(2,518

)

 

 

17,062

 

 

Prepaid expenses

 

 

(282

)

 

 

170

 

 

Prepaid inventory

 

 

425

 

 

 

(50

)

 

Prepaid income tax

 

 

(46

)

 

 

-

 

 

Other current assets

 

 

(258

)

 

 

(707

)

 

Other assets

 

 

57

 

 

 

(445

)

 

Accounts payable and accrued expenses

 

 

1,151

 

 

 

(4,029

)

 

Operating lease liabilities

 

 

(3,153

)

 

 

(1,344

)

 

Accrued tariffs

 

 

(972

)

 

 

202

 

 

Accrued settlement

 

 

(2,500

)

 

 

2,500

 

 

Deferred revenue

 

 

(1,000

)

 

 

4,583

 

 

Uncertain tax position liability

 

 

(55

)

 

 

(36

)

 

Customer deposits

 

 

(196

)

 

 

116

 

Total Adjustments

 

 

43,413

 

 

 

33,425

 

Net Cash Used in Operating Activities

 

 

(26,526

)

 

 

(7,190

)

 

 

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

 

Proceeds from disposal of property and equipment

 

 

-

 

 

 

8

 

 

Purchase of property and equipment

 

 

(1,949

)

 

 

(2,684

)

 

Net Cash Used in Investing Activities

 

 

(1,949

)

 

 

(2,676

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows From Financing Activities

 

 

 

 

 

Proceeds from public offering (ATM), net

 

 

63

 

 

 

2,043

 

 

Proceeds from public offering , net

 

 

83,538

 

 

 

-

 

 

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

)

 

Repayment of note payable

 

 

(49,081

)

 

 

 

Principal payments on finance leases

 

 

(47

)

 

 

(45

)

 

Proceeds from exercise of options

 

 

-

 

 

 

4

 

 

Payment of debt financing fees

 

 

(465

)

 

 

-

 

 

Net Cash Provided by Financing Activities

 

 

41,338

 

 

 

2,002

 

 

 

 

 

 

 

 

Net Decrease in Cash and cash equivalents

 

 

13,421

 

 

 

(7,864

)

Cash and cash equivalents - beginning of period

 

 

4,849

 

 

 

12,713

 

Cash and cash equivalents - end of period

 

$

18,270

 

 

$

4,849

 

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Cash paid for income taxes

 

 

7

 

 

 

-

 

 

Cash paid for interest

 

$

5

 

 

$

6,288

 

Supplemental Non-Cash Items

 

 

 

 

 

Purchases of property and equipment, not yet paid

 

$

179

 

 

$

1,703

 

 

Recognition of right of use asset obtained in exchange for operating lease liability

 

$

642

 

 

$

18,653

 

 

Accrued dividends

 

$

317

 

 

$

-

 

 

Dividends paid in kind

 

$

79

 

 

$

-

 

 

Recognition of leasehold improvements obtained in exchange for operating lease liability

 

$

-

 

 

$

4,683

 

 

Recognition of machinery & equipment obtained in exchange for financing lease liability

 

$

-

 

 

$

53

 

 

Accretion of preferred stock discount

 

$

478

 

 

$

-

 

 

Conversion of preferred stock to common stock

 

$

7,330

 

 

$

-

 

 

Conversion of notes payable to preferred shares

 

$

25,000

 

 

$

-

 

 

Recognition of warrant liability - Penny Warrants

 

$

-

 

 

$

7,354

 

 

Recognition of warrant liability - Investor Warrants

 

$

697

 

 

$

-

 

 

Settlement of accrued liability for employee stock purchase plan

 

$

97

 

 

$

250

 

 

Reclassification of assets held for sale to machinery and equipment

 

$

644

 

 

$

-

 

 

Reclassification of assets held for sale

 

$

-

 

 

$

644

 



Dragonfly Energy Holdings Corp.

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

(U.S. Dollars in Thousands)

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

December 31,

 

December 31,

 

 

December 31,

 

December 31,

 

 

 

 

 

2025

 

 

 

2024

 

 

 

 

2025

 

 

 

2024

 

EBITDA Calculation

 

 

 

 

 

 

 

 

 

Net Loss Attributable to Common Shareholders

 

$

(45,907

)

 

$

(9,842

)

 

 

$

(70,808

)

 

$

(40,615

)

 

Interest Expense

 

 

3,713

 

 

 

6,251

 

 

 

 

20,265

 

 

 

21,504

 

 

Taxes

 

 

(94

)

 

 

-

 

 

 

 

(94

)

 

 

-

 

 

Depreciation and Amortization

 

 

425

 

 

 

381

 

 

 

 

2,236

 

 

 

1,372

 

EBITDA

 

$

(41,863

)

 

$

(3,210

)

 

 

$

(48,401

)

 

$

(17,739

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

Stock Based Compensation

 

 

135

 

 

 

261

 

 

 

 

714

 

 

 

1,020

 

 

Change in fair market value of warrant liability

 

 

(493

)

 

 

(3,554

)

 

 

 

(5,117

)

 

 

(6,684

)

 

Non-Recurring/One-Time Expenses:

 

 

 

 

 

 

 

 

 

 

Tariff Investigation

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

463

 

 

Stryten Agreement

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

284

 

 

Severance

 

 

-

 

 

 

-

 

 

 

 

35

 

 

 

-

 

 

Loss on Impairment of Assets

 

 

-

 

 

 

873

 

 

 

 

-

 

 

 

873

 

 

Impairment of right-of-use asset and disposal of associated assets

 

2,432

 

 

 

 

 

 

3,043

 

 

 

 

of associated assets

 

 

 

 

 

 

 

 

 

 

Prior year tariff estimate adjustment

 

 

-

 

 

 

-

 

 

 

 

287

 

 

 

-

 

 

Preferred Stock Financing expenses

 

 

-

 

 

 

-

 

 

 

 

686

 

 

 

-

 

 

Reverse Stock Split

 

 

61

 

 

 

90

 

 

 

 

76

 

 

 

90

 

 

Litigation Fees and Loss on Settlement

 

 

289

 

 

 

3,124

 

 

 

 

862

 

 

 

3,124

 

 

Loss on Disposal of Assets

 

 

126

 

 

 

69

 

 

 

 

126

 

 

 

69

 

 

Debt Restructure Expenses

 

 

1,938

 

 

 

-

 

 

 

 

2,291

 

 

 

-

 

 

ChEF Equity Facility termination fee

 

 

891

 

 

 

-

 

 

 

 

891

 

 

 

-

 

 

Debt Extinguishment

 

 

31,843

 

 

 

-

 

 

 

 

31,843

 

 

 

-

 

 

Preferred Stock Dividend

 

 

869

 

 

 

-

 

 

 

 

869

 

 

 

-

 

Adjusted EBITDA

 

 

(3,772

)

 

 

(2,347

)

 

 

 

(11,795

)

 

 

(18,500

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investor Relations:
Eric Prouty
Szymon Serowiecki
AdvisIRy Partners
[email protected]