Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Orion Group Holdings Inc
Orion Group Holdings Reports Third Quarter 2025 Results and Increases Fiscal Year 2025 Guidance
Business
Oct 28 2025
21 min read

Orion Group Holdings Reports Third Quarter 2025 Results and Increases Fiscal Year 2025 Guidance

news images

HOUSTON, Oct. 28, 2025 (GLOBE NEWSWIRE) -- Orion Group Holdings, Inc. (NYSE: ORN) (the “Company”, “Orion”), a leading specialty construction company, today reported its financial results for the third quarter ended September 30, 2025.

Highlights for the quarter ended September 30, 2025:
($ in millions, except EPS)

  • Strong operational execution and continued advancement of strategic priorities

  • Revenue of $225.1 million, GAAP Net Income of $3.3 million, Adjusted EBITDA of $13.1 million and Adjusted EPS of $0.09 were in line with management’s expectations

  • Robust cash flow from operations of $23 million and free cash flow of $14 million attributable to effective working capital management

  • Booked awards and change orders of $160 million in the quarter

  • Closed on sale of East and West Jones property subsequent to quarter end

  • Expanded bonding capacity by $400 million

  • Management increases full year 2025 guidance

Management Commentary

“We delivered another strong third quarter marked by top- and bottom-line results, robust cash generation, good bookings, and market-leading safety. We have also continued to advance strategic priorities, including expanding our bonding capacity by $400 million, continuing to strengthen our board with the appointment of Robert Ledford, and closing the sale of the East and West Jones property in October. With a strong balance sheet, disciplined capital deployment strategy, and focus on long-term strategic execution, our team is laying the foundation for Orion’s next phase of growth,” said Travis Boone, President and Chief Executive Officer of Orion Group Holdings.

“As we enter the fourth quarter, Orion is well positioned opposite multiple growing tailwinds that span robust AI investment, strong domestic focus on reshoring manufacturing, commercial investment in marine infrastructure, and defense expansion across the Pacific. Our talented team is poised to build on our momentum and capture the exciting opportunities on our doorstep.”

“Following another strong quarter of performance and with a favorable outlook, we are pleased to raise our annual guidance for revenue, adjusted EBITDA, and adjusted EPS for fiscal year 2025.”

Fiscal Year 2025 Guidance
For the full year 2025, Orion is pleased to update its annual financial guidance as follows:

  • Increase revenue guidance to a range of $825 million to $860 million (compared to prior guidance of $800 million to $850 million);

  • Increase adjusted EBITDA guidance to a range of $44 million to $46 million (compared to prior guidance of $42 million to $46 million);

  • Increase adjusted EPS guidance to a range of $0.18 to $0.22 (compared to prior guidance of $0.11 to $0.17); and

  • Reaffirm capital expenditures guidance in the range of $25 million to $35 million.

Third Quarter 2025 Results

 

Three months ended

 

September 30,

 

September 30,

 

2025

 

2024

Revenue

$

225.1

 

 

$

226.7

 

GAAP Net Income

$

3.3

 

 

$

4.3

 

GAAP EPS

$

0.08

 

 

$

0.12

 

Adjusted EBITDA

$

13.1

 

 

$

15.2

 

Adjusted EPS

$

0.09

 

 

$

0.16

 

 

 

 

 

 

 

 

 

See definitions and reconciliation of non-GAAP measures elsewhere in this release.

Contract revenues were $225.1 million in the third quarter of 2025 compared with $226.7 million in the third quarter last year and up 10% sequentially from $205.3 million in the second quarter of 2025, driven by increased volume in our Marine and Concrete segments.

Gross profit was $29.8 million, up 10% from $27.1 million in the third quarter of 2024 and up 16% from $25.8 million in the second quarter of 2025. The increases in gross profit were driven by strong project execution primarily in our Marine business.

Selling, general and administrative (“SG&A”) expenses were $25.1 million for the quarter, up from $20.8 million in the third quarter of 2024 primarily due to increased investment to support business growth.

GAAP net income for the third quarter was $3.3 million, or $0.08 per diluted share, compared to net income of $4.3 million, or $0.12 per diluted share, in the third quarter of 2024.

Adjusted EBITDA for the third quarter was $13.1 million, compared to $15.2 million in the third quarter of 2024 and up 19% from $11.0 million in the second quarter of 2025. The year-over-year decrease is primarily attributable to favorable project close outs in 2024 that did not reoccur in 2025. The sequential increase was driven by revenue growth and strong execution.

Backlog

 

September 30, 

 

September 30,

 

2025

 

2024

Marine

$

477

 

 

$

537

 

Concrete

 

202

 

 

 

154

 

Total

$

679

 

 

$

691

 

 

 

 

 

 

 

 

 

Third quarter 2025 backlog included over $160 million in new awards and were evenly balanced between Orion’s Marine and Concrete segments. Recent Marine awards included maintenance dredging for the U.S. Army Corp of Engineers, repair work on a marine transportation facility, and installation of a crane trestle for a major transportation project. Recent Concrete awards included multiple data centers, a cold storage facility and several manufacturing and healthcare projects.

Balance Sheet Update

As of September 30, 2025, current assets were $269.7 million, including unrestricted cash and cash equivalents of $4.9 million. Total debt outstanding as of September 30, 2025 was $23.6 million and the Company had no borrowings under its revolving credit facility.

Recent Developments

In September 2025, the Company announced the appointment of Robert Ledford to its Board of Directors, effective November 19, 2025. Mr. Ledford’s decades of experience leading complex global businesses in the construction industry and driving strategic growth through mergers and acquisitions will provide valuable insight for our Board and executive team as Orion executes its growth strategy.

In October 2025, the Company increased its aggregate bonding capacity by $400 million, which enables the Company to bid on and capture larger projects to accelerate Orion’s long-term growth.

In October 2025, the Company closed on the sale of its East and West Jones property for an aggregate purchase price of $23.5 million. Proceeds are expected to be used to reduce debt and for general corporate purposes. In connection with the sale of the property, the Company entered into an Exclusive Dredge Spoils Agreement with the purchaser. Under the Agreement, the Company has the right to deliver dredge spoils to the property for ten years, which is expected to decrease the Company’s disposal costs.

Conference Call Details
Orion will host a conference call to discuss the third quarter 2025 financial results at 9:00 a.m. Eastern Time/8:00 a.m. Central Time on Wednesday, October 29, 2025. To participate, please call (844) 481-2994 and ask for the Orion Group Holdings Conference Call. A live audio webcast of the call will also be available on the Investor Relations section of Orion’s website at https://www.oriongroupholdingsinc.com/investor/ and will be archived for replay.

About Orion Group Holdings
Orion Group Holdings, Inc., a leading specialty construction company serving the infrastructure, industrial and building sectors, provides services both on and off the water in the continental United States, Alaska, Hawaii, Canada and the Caribbean Basin through its marine segment and its concrete segment. The Company’s marine segment provides construction and dredging services relating to marine transportation facility construction, marine pipeline construction, marine environmental structures, dredging of waterways, channels and ports, environmental dredging, design and specialty services. Its concrete segment provides turnkey concrete construction services including place and finish, site prep, layout, forming, and rebar placement for large commercial, structural and other associated business areas. The Company is headquartered in Houston, Texas. The Company’s website is located at: https://www.oriongroupholdingsinc.com.

Backlog Definition
Backlog consists of projects under contract that have either (a) not been started, or (b) are in progress but are not yet complete. The Company cannot guarantee that the revenue implied by its backlog will be realized, or, if realized, will result in earnings or profitability. Backlog can fluctuate from period to period due to the timing and execution of contracts. The typical duration of the Company’s projects ranges from three to nine months on shorter projects to multiple years on larger projects. The Company's backlog at any point in time includes both revenue it expects to realize during the next twelve-month period as well as revenue it expects to realize in future years.

Non-GAAP Financial Measures
This press release includes the financial measures “adjusted net income/loss,” “adjusted earnings/loss per share,” “EBITDA,” "Adjusted EBITDA" and “Adjusted EBITDA margin."  These measurements are “non-GAAP financial measures” under rules of the Securities and Exchange Commission, including Regulation G. The non-GAAP financial information may be determined or calculated differently by other companies that use similarly titled measures. By reporting such non-GAAP financial information, the Company does not intend to give such information greater prominence than comparable GAAP financial information. Investors are urged to consider these non-GAAP measures in addition to and not in substitute for measures prepared in accordance with GAAP.

Adjusted net income/loss and adjusted earnings/loss per share should not be viewed as an equivalent financial measure to net income/loss or earnings/loss per share. Adjusted net income/loss and adjusted earnings/loss per share exclude certain items that management believes are one-time items or items whose timing or amount cannot be reasonably estimated. The Company believes these adjusted financial measures are a useful supplement to earnings/loss calculated in accordance with GAAP.

Orion Group Holdings defines EBITDA as net income/loss before net interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is calculated by adjusting EBITDA for certain items that management believes are one-time items or items whose timing or amount cannot be reasonably estimated. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA for the period by contract revenues for the period. The GAAP financial measure that is most directly comparable to EBITDA and Adjusted EBITDA is net income, while the GAAP financial measure that is most directly comparable to Adjusted EBITDA margin is operating margin, which represents operating income divided by contract revenues. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are used internally to evaluate current operating expense, operating efficiency, and operating profitability on a variable cost basis, by excluding the depreciation and amortization expenses, primarily related to capital expenditures and acquisitions, and net interest and tax expenses. Additionally, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information regarding the Company's ability to meet future debt service and working capital requirements while providing an overall evaluation of the Company's financial condition. In addition, EBITDA is used internally for incentive compensation purposes. The Company includes EBITDA, Adjusted EBITDA and Adjusted EBITDA margin to provide transparency to investors as they are commonly used by investors and others in assessing performance. EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have certain limitations as analytical tools and should not be used as a substitute for operating margin, net income, cash flows, or other data prepared in accordance with GAAP, or as a measure of the Company's profitability or liquidity.

Forward-Looking Statements

The matters discussed in this press release may constitute or include projections or other forward-looking statements within the meaning of the “safe harbor” provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, of which provisions the Company is availing itself. Certain forward-looking statements can be identified by the use of forward-looking terminology, such as 'believes', 'expects', 'may', 'will', 'could', 'should', 'seeks', 'approximately', 'intends', 'plans', 'estimates', or 'anticipates', or the negative thereof or other comparable terminology, or by discussions of strategy, plans, objectives, intentions, estimates, forecasts, guidance, outlook, assumptions, or goals. In particular, statements regarding our pipeline of opportunities, financial guidance and future operations or results, including those set forth in this press release, and any other statement, express or implied, concerning financial guidance or future operating results or the future generation of or ability to generate revenues, income, net income, gross profit, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, or cash flow, including to service debt or maintain compliance with debt covenants, and including any estimates, guidance, forecasts or assumptions regarding future revenues or revenue growth, are forward-looking statements. Forward-looking statements also include project award announcements, estimated project start dates, ramp-up of contract activity and contract options, which may or may not be awarded in the future. Forward-looking statements involve risks, including those associated with the Company's fixed price contracts that impacts profits, unforeseen productivity delays that may alter the final profitability of the contract, cancellation of the contract by the customer for unforeseen reasons, delays or decreases in funding by the customer, levels and predictability of government funding or other governmental budgetary constraints, and any potential contract options which may or may not be awarded in the future, and are at the sole discretion of award by the customer. Past performance is not necessarily an indicator of future results. Considering these and other uncertainties, the inclusion of forward-looking statements in this press release should not be regarded as a representation by the Company that the Company's plans, estimates, forecasts, goals, intentions, or objectives will be achieved or realized. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company assumes no obligation to update information contained in this press release whether as a result of new developments or otherwise, except as required by law.

Please refer to the Company's 2024 Annual Report on Form 10-K, filed on March 5, 2025 which is available on its website at www.oriongroupholdingsinc.com or at the SEC's website at www.sec.gov, and filings and press releases subsequent to such Annual Report on Form 10-K for additional and more detailed discussion of risk factors that could cause actual results to differ materially from our current expectations, estimates or forecasts.

Contact:
Margaret Boyce
713-852-6500
mboyce@orn.net

Source: Orion Group Holdings, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In Thousands, Except Share and Per Share Information)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

Contract revenues

$

225,097

 

 

$

226,675

 

 

$

619,037

 

 

$

579,514

 

Costs of contract revenues

 

195,345

 

 

 

199,611

 

 

 

540,473

 

 

 

518,631

 

Gross profit

 

29,752

 

 

 

27,064

 

 

 

78,564

 

 

 

60,883

 

Selling, general and administrative expenses

 

25,059

 

 

 

20,846

 

 

 

70,378

 

 

 

60,980

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

Gain on disposal of assets, net

 

(628

)

 

 

(1,563

)

 

 

(1,400

)

 

 

(1,986

)

Operating income

 

5,321

 

 

 

7,781

 

 

 

9,586

 

 

 

1,889

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(2,120

)

 

 

(3,617

)

 

 

(7,373

)

 

 

(10,336

)

Other income

 

417

 

 

 

180

 

 

 

761

 

 

 

396

 

Other expense, net

 

(1,703

)

 

 

(3,437

)

 

 

(6,612

)

 

 

(9,940

)

Income (loss) before income taxes

 

3,618

 

 

 

4,344

 

 

 

2,974

 

 

 

(8,051

)

Income tax expense

 

317

 

 

 

82

 

 

 

246

 

 

 

347

 

Net income (loss)

$

3,301

 

 

$

4,262

 

 

$

2,728

 

 

$

(8,398

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share

$

0.08

 

 

$

0.12

 

 

$

0.07

 

 

$

(0.25

)

Diluted income (loss) per share

$

0.08

 

 

$

0.12

 

 

$

0.07

 

 

$

(0.25

)

Shares used to compute income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

39,776,096

 

 

 

34,494,302

 

 

 

39,535,151

 

 

 

33,390,722

 

Diluted

 

39,787,227

 

 

 

34,518,680

 

 

 

39,544,405

 

 

 

33,390,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Orion Group Holdings, Inc. and Subsidiaries
Reconciliation of Adjusted Net Income (Loss)
(In thousands except per share information)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

Net income (loss)

$

3,301

 

 

$

4,262

 

 

$

2,728

 

 

$

(8,398

)

Adjusting items and the tax effects:

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

1,376

 

 

 

1,016

 

 

 

4,018

 

 

 

2,930

 

ERP implementation

 

301

 

 

 

342

 

 

 

1,131

 

 

 

1,641

 

Severance

 

31

 

 

 

4

 

 

 

608

 

 

 

85

 

Process improvement initiatives

 

 

 

 

393

 

 

 

138

 

 

 

393

 

Tax rate of 23% applied to adjusting items (1)

 

(393

)

 

 

(1,309

)

 

 

(1,356

)

 

 

(1,879

)

Total adjusting items and the tax effects

 

1,315

 

 

 

446

 

 

 

4,539

 

 

 

3,170

 

Federal and state tax valuation allowances

 

(1,157

)

 

 

934

 

 

 

(867

)

 

 

3,344

 

Adjusted net income (loss)

$

3,459

 

 

$

5,642

 

 

$

6,400

 

 

$

(1,884

)

Adjusted EPS

$

0.09

 

 

$

0.16

 

 

$

0.16

 

 

$

(0.06

)

________________________
(1)   Items are taxed discretely using the Company's blended tax rate.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orion Group Holdings, Inc. and Subsidiaries
Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations
(In Thousands, Except Margin Data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

Net income (loss)

$

3,301

 

 

$

4,262

 

 

$

2,728

 

 

$

(8,398

)

Income tax expense

 

317

 

 

 

82

 

 

 

246

 

 

 

347

 

Interest expense, net

 

1,914

 

 

 

3,544

 

 

 

6,881

 

 

 

10,239

 

Depreciation and amortization

 

5,892

 

 

 

5,568

 

 

 

16,526

 

 

 

17,558

 

EBITDA (1)

 

11,424

 

 

 

13,456

 

 

 

26,381

 

 

 

19,746

 

Share-based compensation

 

1,376

 

 

 

1,016

 

 

 

4,018

 

 

 

2,930

 

ERP implementation

 

301

 

 

 

342

 

 

 

1,131

 

 

 

1,641

 

Severance

 

31

 

 

 

4

 

 

 

608

 

 

 

85

 

Process improvement initiatives

 

 

 

 

393

 

 

 

138

 

 

 

393

 

Adjusted EBITDA(2)

$

13,132

 

 

$

15,211

 

 

$

32,276

 

 

$

24,795

 

Adjusted EBITDA margin(2)

 

5.8

%

 

 

6.7

%

 

 

5.2

%

 

 

4.3

%

________________________
(1)   EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.
(2)   Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for share-based compensation, ERP implementation, severance and process improvement initiatives. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Orion Group Holdings, Inc. and Subsidiaries
Adjusted EBITDA and Adjusted EBITDA Margin Reconciliations by Segment
(In Thousands, Except Margin Data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

Concrete

 

Three months ended

 

Three months ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

Contract revenues

$

142,942

 

 

$

140,013

 

 

$

82,155

 

 

$

86,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

10,985

 

 

$

5,485

 

 

$

(5,664

)

 

$

2,296

 

Other income

 

209

 

 

 

86

 

 

 

2

 

 

 

21

 

Depreciation and amortization

 

5,081

 

 

 

4,552

 

 

 

811

 

 

 

1,016

 

EBITDA (1)

 

16,275

 

 

 

10,123

 

 

 

(4,851

)

 

 

3,333

 

Share-based compensation

 

1,064

 

 

 

915

 

 

 

312

 

 

 

101

 

ERP implementation

 

188

 

 

 

194

 

 

 

113

 

 

 

148

 

Severance

 

31

 

 

 

4

 

 

 

 

 

 

 

Process improvement initiatives

 

 

 

 

256

 

 

 

 

 

 

137

 

Adjusted EBITDA(2)

$

17,558

 

 

$

11,492

 

 

$

(4,426

)

 

$

3,719

 

Adjusted EBITDA margin (2)

 

12.3

%

 

 

8.2

%

 

 

(5.4

)%

 

 

4.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

Concrete

 

Nine months ended

 

Nine months ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

Contract revenues

$

405,409

 

 

$

377,291

 

 

$

213,628

 

 

$

202,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

21,993

 

 

 

(4,847

)

 

 

(12,407

)

 

 

6,736

 

Other income

 

256

 

 

 

217

 

 

 

13

 

 

 

82

 

Depreciation and amortization

 

13,985

 

 

 

14,405

 

 

 

2,541

 

 

 

3,153

 

EBITDA (1)

 

36,234

 

 

 

9,775

 

 

 

(9,853

)

 

 

9,971

 

Share-based compensation

 

3,615

 

 

 

2,735

 

 

 

403

 

 

 

195

 

ERP implementation

 

741

 

 

 

1,068

 

 

 

390

 

 

 

573

 

Severance

 

591

 

 

 

85

 

 

 

17

 

 

 

 

Process improvement initiatives

 

93

 

 

 

256

 

 

 

45

 

 

 

137

 

Adjusted EBITDA(2)

$

41,274

 

 

$

13,919

 

 

$

(8,998

)

 

$

10,876

 

Adjusted EBITDA margin (2)

 

10.2

%

 

 

3.7

%

 

 

(4.2

)%

 

 

5.4

%

________________________
(1)   EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.
(2)   Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for share-based compensation, ERP implementation, severance and process improvement initiatives. Adjusted EBITDA margin is a non-GAAP measure calculated by dividing Adjusted EBITDA by contract revenues.

 

 

 

 

 

 

Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In Thousands)
(Unaudited)

 

 

 

 

 

 

 

Nine months ended September 30,

 

2025

 

2024

Cash flows from operating activities

 

 

 

 

 

Net Income (loss)

$

2,728

 

 

$

(8,398

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

Depreciation and amortization

 

10,036

 

 

 

11,961

 

Amortization of ROU operating leases

 

6,727

 

 

 

7,491

 

Amortization of ROU finance leases

 

6,490

 

 

 

5,597

 

Amortization of deferred debt issuance costs

 

900

 

 

 

1,562

 

Deferred income taxes

 

29

 

 

 

(36

)

Share-based compensation

 

4,018

 

 

 

2,930

 

Gain on disposal of assets, net

 

(1,400

)

 

 

(1,986

)

Allowance for credit losses

 

2,449

 

 

 

355

 

Change in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(73,808

)

 

 

(40,276

)

Income tax receivable

 

(255

)

 

 

(69

)

Inventory

 

637

 

 

 

(567

)

Prepaid expenses and other

 

3,958

 

 

 

4,940

 

Contract assets

 

43,889

 

 

 

23,027

 

Accounts payable

 

11,550

 

 

 

33,481

 

Accrued liabilities

 

4,765

 

 

 

(14,333

)

Operating lease liabilities

 

(4,591

)

 

 

(6,625

)

Income tax payable

 

(353

)

 

 

(54

)

Contract liabilities

 

(3,509

)

 

 

(19,687

)

Net cash provided by (used in) operating activities

 

14,260

 

 

 

(687

)

Cash flows from investing activities:

 

 

 

 

 

Proceeds from sale of property and equipment

 

1,732

 

 

 

1,922

 

Purchase of property and equipment

 

(25,510

)

 

 

(10,644

)

Net cash used in investing activities

 

(23,778

)

 

 

(8,722

)

Cash flows from financing activities:

 

 

 

 

 

Borrowings on Credit Facility

 

138,138

 

 

 

39,279

 

Payments on Credit Facility

 

(138,451

)

 

 

(39,671

)

Proceeds from failed sales-leasebacks

 

1,600

 

 

 

 

Payments on failed sale-leasebacks

 

(7,463

)

 

 

(3,172

)

Loan costs from Credit Facility

 

(323

)

 

 

(393

)

Payments of finance lease liabilities

 

(7,847

)

 

 

(6,456

)

Proceeds from issuance of common stock under ESPP

 

730

 

 

 

 

Payments related to tax withholding for share-based compensation

 

(373

)

 

 

(436

)

Exercise of stock options

 

108

 

 

 

368

 

Net cash used in financing activities

 

(13,881

)

 

 

(10,481

)

Net change in cash, cash equivalents and restricted cash

 

(23,399

)

 

 

(19,890

)

Cash, cash equivalents and restricted cash at beginning of period

 

28,316

 

 

 

30,938

 

Cash, cash equivalents and restricted cash at end of period

$

4,917

 

 

$

11,048

 

 

 

 

 

 

 

 

 


Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Information)

 

 

 

 

 

 

 

September 30,

 

December 31,

 

2025

 

2024

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

4,917

 

 

 

28,316

 

Accounts receivable:

 

 

 

 

 

Trade, net of allowance for credit losses of $3,004 and $555, respectively

 

164,911

 

 

 

106,304

 

Retainage

 

48,345

 

 

 

35,633

 

Income taxes receivable

 

738

 

 

 

483

 

Other current

 

3,116

 

 

 

3,127

 

Inventory

 

2,115

 

 

 

1,974

 

Contract assets

 

40,518

 

 

 

84,407

 

Prepaid expenses and other

 

5,080

 

 

 

9,084

 

Total current assets

 

269,740

 

 

 

269,328

 

Property and equipment, net of accumulated depreciation

 

101,114

 

 

 

86,098

 

Operating lease right-of-use assets, net of accumulated amortization

 

22,240

 

 

 

27,101

 

Financing lease right-of-use assets, net of accumulated amortization

 

21,028

 

 

 

25,806

 

Inventory, non-current

 

6,862

 

 

 

7,640

 

Deferred income tax asset

 

17

 

 

 

17

 

Other non-current

 

1,374

 

 

 

1,327

 

Total assets

$

422,375

 

 

$

417,317

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current debt, net of issuance costs

$

1,044

 

 

$

426

 

Accounts payable:

 

 

 

 

 

Trade

 

107,671

 

 

 

97,139

 

Retainage

 

1,984

 

 

 

1,310

 

Accrued liabilities

 

28,522

 

 

 

26,294

 

Income taxes payable

 

154

 

 

 

507

 

Contract liabilities

 

43,862

 

 

 

47,371

 

Current portion of operating lease liabilities

 

4,650

 

 

 

7,546

 

Current portion of financing lease liabilities

 

9,953

 

 

 

10,580

 

Total current liabilities

 

197,840

 

 

 

191,173

 

Long-term debt, net of debt issuance costs

 

22,564

 

 

 

22,751

 

Operating lease liabilities

 

20,929

 

 

 

20,837

 

Financing lease liabilities

 

6,346

 

 

 

11,346

 

Other long-term liabilities

 

16,748

 

 

 

20,503

 

Deferred income tax liability

 

57

 

 

 

28

 

Total liabilities

 

264,485

 

 

 

266,638

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock -- $0.01 par value, 10,000,000 authorized, none issued

 

 

 

 

 

Common stock -- $0.01 par value, 50,000,000 authorized, 40,601,098 and 39,681,597 issued; 39,889,867 and 38,970,366 outstanding at September 30, 2025 and December 31, 2024, respectively

 

406

 

 

 

397

 

Treasury stock, 711,231 shares, at cost, as of September 30, 2025 and December 31, 2024, respectively

 

(6,540

)

 

 

(6,540

)

Additional paid-in capital

 

224,987

 

 

 

220,513

 

Retained loss

 

(60,963

)

 

 

(63,691

)

Total stockholders’ equity

 

157,890

 

 

 

150,679

 

Total liabilities and stockholders’ equity

$

422,375

 

 

$

417,317

 

 

 

 

 

 

 

 

 


Orion Group Holdings, Inc. and Subsidiaries
Guidance – Adjusted EBITDA Reconciliation
(In Thousands)
(Unaudited)

 

 

 

 

 

 

 

 

 

Year Ending

 

December 31, 2025

 

Low Estimate

 

High Estimate

Net income

$

1,765

 

 

$

4,603

 

Income tax expense

 

1,500

 

 

 

2,000

 

Interest expense, net

 

9,385

 

 

 

9,385

 

Depreciation and amortization

 

23,646

 

 

 

22,308

 

EBITDA (1)

 

36,296

 

 

 

38,296

 

Share-based compensation

 

5,551

 

 

 

5,551

 

ERP implementation

 

1,407

 

 

 

1,407

 

Severance

 

608

 

 

 

608

 

Process improvement initiatives

 

138

 

 

 

138

 

Adjusted EBITDA (2)

$

44,000

 

 

$

46,000

 

________________________
(1)   EBITDA is a non-GAAP measure that represents earnings before interest, taxes, depreciation and amortization.

(2)   Adjusted EBITDA is a non-GAAP measure that represents EBITDA adjusted for share-based compensation, ERP implementation, severance and process improvement initiatives.

 

 

 

 

 

 

Orion Group Holdings, Inc. and Subsidiaries
Guidance – Adjusted EPS Reconciliation
(In thousands except per share information)
(Unaudited)

 

 

 

 

 

 

 

Year Ending

 

December 31, 2025

 

Low Estimate

 

High Estimate

Net income

$

1,765

 

 

$

4,603

 

Adjusting items and the tax effects:

 

 

 

 

 

Share-based compensation

 

5,551

 

 

 

5,551

 

ERP implementation

 

1,407

 

 

 

1,407

 

Severance

 

608

 

 

 

608

 

Process improvement initiatives

 

138

 

 

 

138

 

Tax rate of 23% applied to adjusting items (1)

 

(1,772

)

 

 

(1,772

)

Total adjusting items and the tax effects

 

5,932

 

 

 

5,932

 

Federal and state tax valuation allowances

 

(471

)

 

 

(1,631

)

Adjusted net income (2)

$

7,226

 

 

$

8,904

 

Adjusted EPS (2)

$

0.18

 

 

$

0.22

 

________________________
(1)   Items are taxed discretely using the Company's blended tax rate.

(2)   Adjusted net income and Adjusted EPS are non-GAAP measures that represent net income adjusted for share-based compensation, ERP implementation, severance and process improvement initiatives.