Live Ventures Reports Fiscal Third Quarter 2025 Financial Results
Live Ventures (Nasdaq: LIVE) reported strong fiscal Q3 2025 results, with significant profitability improvements despite revenue headwinds. While revenue decreased 9.2% to $112.5 million, gross margin expanded 410 basis points to 34.0%. Operating income surged 607.6% to $8.0 million, and net income increased by $8.2 million to $5.4 million.
All four operating segments showed improved operating income and margins. Notably, Adjusted EBITDA more than doubled to $13.2 million, demonstrating successful cost optimization initiatives. The company maintained strong liquidity with $37.1 million in cash and credit availability, while continuing its share repurchase program.
The results included one-time gains of $2.8 million from Employee Retention Credits and settlement gains. Despite challenges in home construction markets affecting flooring segments, the company's operational execution and strategic pricing initiatives drove significant margin expansion across all business units.
Live Ventures (Nasdaq: LIVE) ha riportato risultati solidi nel terzo trimestre fiscale 2025, con un notevole miglioramento della redditività nonostante le difficoltà nei ricavi. Sebbene i ricavi siano diminuiti del 9,2% attestandosi a 112,5 milioni di dollari, il margine lordo è aumentato di 410 punti base raggiungendo il 34,0%. Il reddito operativo è cresciuto del 607,6% arrivando a 8,0 milioni di dollari, mentre l'utile netto è aumentato di 8,2 milioni raggiungendo 5,4 milioni di dollari.
Tutti e quattro i segmenti operativi hanno mostrato un miglioramento sia del reddito operativo che dei margini. In particolare, l'EBITDA rettificato è più che raddoppiato raggiungendo 13,2 milioni di dollari, evidenziando il successo delle iniziative di ottimizzazione dei costi. L'azienda ha mantenuto una solida liquidità con 37,1 milioni di dollari in disponibilità liquide e linee di credito, proseguendo nel programma di riacquisto azionario.
I risultati includono guadagni una tantum di 2,8 milioni di dollari derivanti da crediti per la retention dei dipendenti e da accordi di risoluzione. Nonostante le difficoltà nei mercati delle costruzioni residenziali che hanno influenzato i segmenti pavimentazione, l'esecuzione operativa e le iniziative strategiche di pricing hanno portato a una significativa espansione dei margini in tutte le unità di business.
Live Ventures (Nasdaq: LIVE) reportó sólidos resultados en el tercer trimestre fiscal de 2025, con mejoras significativas en la rentabilidad a pesar de los desafíos en los ingresos. Aunque los ingresos disminuyeron un 9,2% hasta 112,5 millones de dólares, el margen bruto aumentó 410 puntos básicos hasta el 34,0%. El ingreso operativo se disparó un 607,6% alcanzando los 8,0 millones de dólares, y el ingreso neto creció en 8,2 millones hasta 5,4 millones de dólares.
Los cuatro segmentos operativos mostraron mejoras en el ingreso operativo y los márgenes. Destaca que el EBITDA ajustado más que se duplicó hasta 13,2 millones de dólares, demostrando el éxito de las iniciativas de optimización de costos. La compañía mantuvo una sólida liquidez con 37,1 millones de dólares en efectivo y disponibilidad de crédito, mientras continuaba con su programa de recompra de acciones.
Los resultados incluyen ganancias extraordinarias de 2,8 millones de dólares provenientes de créditos por retención de empleados y acuerdos de liquidación. A pesar de los desafíos en los mercados de construcción de viviendas que afectaron a los segmentos de pisos, la ejecución operativa y las iniciativas estratégicas de precios impulsaron una expansión significativa de los márgenes en todas las unidades de negocio.
Live Ventures (나스�: LIVE)� 2025 회계연도 3분기� 강력� 실적� 보고했으�, 매출 감소에도 불구하고 수익성이 크게 개선되었습니�. 매출은 9.2% 감소하여 1� 1,250� 달러� 기록했으�, � 마진은 410 베이시스 포인� 상승� 34.0%� 달했습니�. 영업이익은 607.6% 급증하여 800� 달러� 이르렀�, 순이익은 820� 달러 증가하여 540� 달러� 기록했습니다.
� 개의 사업 부� 모두 영업이익� 마진� 개선되었습니�. 특히, 조정 EBITDA� � � 이상 증가하여 1,320� 달러� 달성하며 비용 최적� 노력� 성공했음� 보여주었습니�. 회사� 3,710� 달러� 현금 � 신용 가용성� 유지하며 자사� 매입 프로그램� 지속했습니�.
이번 실적에는 직원 유지 크레� � 합의 이익에서 발생� 280� 달러� 일회� 이익� 포함되었습니�. 주택 건설 시장� 어려움� 바닥� 부문에 영향� 미쳤음에� 불구하고, 회사� 운영 실행력과 전략� 가� 책정 노력은 모든 사업 부문에� 마진 확대� 이끌어냈습니�.
Live Ventures (Nasdaq : LIVE) a publié de solides résultats pour le troisième trimestre fiscal 2025, avec des améliorations significatives de la rentabilité malgré des vents contraires sur les revenus. Bien que le chiffre d'affaires ait diminué de 9,2 % pour atteindre 112,5 millions de dollars, la marge brute s'est accrue de 410 points de base pour atteindre 34,0 %. Le résultat d'exploitation a bondi de 607,6 % pour atteindre 8,0 millions de dollars, et le résultat net a augmenté de 8,2 millions pour s'établir à 5,4 millions de dollars.
Les quatre segments opérationnels ont montré une amélioration du résultat d'exploitation et des marges. Notamment, l'EBITDA ajusté a plus que doublé pour atteindre 13,2 millions de dollars, démontrant le succès des initiatives d'optimisation des coûts. L'entreprise a maintenu une forte liquidité avec 37,1 millions de dollars en trésorerie et lignes de crédit, tout en poursuivant son programme de rachat d'actions.
Les résultats incluent des gains exceptionnels de 2,8 millions de dollars provenant de crédits de rétention des employés et de règlements. Malgré les défis rencontrés sur les marchés de la construction résidentielle affectant les segments des revêtements de sol, l'exécution opérationnelle et les initiatives stratégiques de tarification ont permis une expansion significative des marges dans toutes les unités commerciales.
Live Ventures (Nasdaq: LIVE) meldete starke Ergebnisse für das dritte Quartal des Geschäftsjahres 2025 mit erheblichen Verbesserungen der Profitabilität trotz rückläufiger Umsätze. Der Umsatz sank um 9,2 % auf 112,5 Millionen US-Dollar, während die Bruttomarge um 410 Basispunkte auf 34,0 % anstieg. Das Betriebsergebnis stieg um 607,6 % auf 8,0 Millionen US-Dollar, und der Nettogewinn erhöhte sich um 8,2 Millionen auf 5,4 Millionen US-Dollar.
Alle vier Geschäftsbereiche zeigten verbesserte Betriebsergebnisse und Margen. Besonders hervorzuheben ist, dass das bereinigte EBITDA sich mehr als verdoppelte und 13,2 Millionen US-Dollar erreichte, was erfolgreiche Kostensenkungsmaßnahmen belegt. Das Unternehmen hielt eine starke Liquidität mit 37,1 Millionen US-Dollar an Bargeld und Kreditlinien und setzte sein Aktienrückkaufprogramm fort.
Die Ergebnisse beinhalteten einmalige Gewinne von 2,8 Millionen US-Dollar aus Mitarbeiterbindungsprämien und Vergleichen. Trotz Herausforderungen in den Wohnbaumärkten, die die Bodenbelagssegmente beeinflussten, führten operative Exzellenz und strategische Preisinitiativen zu einer deutlichen Margenausweitung in allen Geschäftsbereichen.
- Operating income increased 607.6% to $8.0 million
- Gross margin expanded significantly by 410 basis points to 34.0%
- Adjusted EBITDA more than doubled to $13.2 million (115.4% increase)
- All four operating segments reported improved operating income and margins
- Strong liquidity position with $37.1 million in cash and credit availability
- Operating cash flow increased 58% to $21.9 million for the nine months
- Revenue declined 9.2% to $112.5 million year-over-year
- Retail-Flooring segment continued to operate at a loss of $0.7 million
- Steel Manufacturing revenue decreased 13.8% due to lower sales volumes
- Ongoing softness in new home construction and home refurbishment markets
Insights
Live Ventures doubled Adjusted EBITDA despite revenue decline through significant margin expansion and cost optimization across all segments.
Live Ventures has delivered remarkable margin expansion despite challenging revenue conditions. The company reported $112.5 million in revenue, down
The most impressive metric is Adjusted EBITDA, which more than doubled to
Segment performance reveals a strategic pivot to higher-margin operations. The Retail-Entertainment segment drove growth with
The company's balance sheet appears solid with
These results contain several one-time items that affected the bottom line, including
For the nine-month period, the company's performance tells a similar story of margin expansion amid revenue challenges, with operating income up
LAS VEGAS, Aug. 07, 2025 (GLOBE NEWSWIRE) -- Live Ventures Incorporated (Nasdaq: LIVE) (“Live Ventures� or the “Company�), a diversified holding company, today announced financial results for its fiscal third quarter 2025 ended June 30, 2025.
Fiscal Third Quarter 2025 Key Highlights:
- Revenue was
$112.5 million , compared to$123.9 million in the prior-year period - Gross margin expanded to
34.0% , compared to29.9% in the prior-year period, representing a 410 basis point improvement - Operating income increased
$6.9 million , or607.6% , to$8.0 million , compared to$1.1 million in the prior-year period - Net income increased
$8.2 million to$5.4 million , and diluted earnings per share (“EPS�) were$1.24 , compared to the prior-year period net loss of$2.9 million and diluted loss per share of$0.91 . Net income for the third quarter of fiscal year 2025 includes one-time gains of$2.8 million , and the third quarter of fiscal year 2024 includes a one-time loss of$0.3 million - Adjusted EBITDA¹ more than doubled, increasing
$7.1 million , or115.4% , to$13.2 million , compared to$6.1 million in the prior-year period - The Company repurchased 12,695 shares of the Company’s common stock at an average price of
$8.83 per share - Total assets of
$387.5 million and stockholders� equity of$94.3 million as of June 30, 2025 - Approximately
$37.1 million of cash and availability under the Company’s credit facilities as of June 30, 2025
“All four of our operating segments delivered improved performance in the third quarter of fiscal year 2025, with each reporting higher operating income and operating margin compared to the prior-year period. These positive trends were achieved despite ongoing softness in the new home construction and home refurbishment markets, which continue to pressure the Retail-Flooring and Flooring Manufacturing segments, where decreased consumer demand has impacted revenues,� commented David Verret, Chief Financial Officer of Live Ventures.
“We delivered exceptional operational performance this quarter, with all four operating segments achieving improved operating income and margins compared to the prior year. Our gross margins expanded by over 400 basis points to
"The strength of our operational execution is evident in these results - despite revenue headwinds, we more than doubled our Adjusted EBITDA from
¹ Adjusted EBITDA is a non-GAAP measure. A reconciliation of the non-GAAP measures is included below.
Third Quarter Fiscal Year 2025 Financial Summary (in thousands except per share amounts) | |||||||||
For the three months ended June 30, | |||||||||
2025 | 2024 | % Change | |||||||
Revenue | $ | 112,530 | $ | 123,878 | -9.2 | % | |||
Operating income | $ | 8,003 | $ | 1,131 | 607.6 | % | |||
Net income (loss) | $ | 5,388 | $ | (2,855 | ) | N/A | |||
Diluted earnings (loss) per share | $ | 1.24 | $ | (0.91 | ) | N/A | |||
Adjusted EBITDA¹ | $ | 13,188 | $ | 6,123 | 115.4 | % |
Revenue decreased approximately
Operating income increased approximately
For the quarter ended June 30, 2025, net income increased
Adjusted EBITDA¹ for the quarter ended June 30, 2025, was approximately
As of June 30, 2025, the Company had total cash availability of
Third Quarter Fiscal Year 2025 Segment Results (in thousands) | ||||||||||
For the three months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Revenue | ||||||||||
Retail - Entertainment | $ | 19,017 | $ | 16,503 | 15.2 | % | ||||
Retail - Flooring | 30,373 | 36,981 | -17.9 | % | ||||||
Flooring Manufacturing | 29,487 | 31,264 | -5.7 | % | ||||||
Steel Manufacturing | 33,645 | 39,047 | -13.8 | % | ||||||
Corporate & Other | 8 | 83 | -90.4 | % | ||||||
Total Revenue | $ | 112,530 | $ | 123,878 | -9.2 | % | ||||
For the three months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Operating Income (loss) | ||||||||||
Retail - Entertainment | $ | 2,318 | $ | 1,332 | 74.0 | % | ||||
Retail - Flooring | (733 | ) | (1,498 | ) | 51.1 | % | ||||
Flooring Manufacturing | 4,135 | 1,856 | 122.8 | % | ||||||
Steel Manufacturing | 2,277 | 1,370 | 66.2 | % | ||||||
Corporate & Other | 6 | (1,929 | ) | N/A | ||||||
Total Operating Income | $ | 8,003 | $ | 1,131 | 607.6 | % | ||||
For the three months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Adjusted EBITDA¹ | ||||||||||
Retail - Entertainment | $ | 2,573 | $ | 1,575 | 63.4 | % | ||||
Retail - Flooring | 590 | (258 | ) | N/A | ||||||
Flooring Manufacturing | 4,960 | 2,797 | 77.3 | % | ||||||
Steel Manufacturing | 4,271 | 3,102 | 37.7 | % | ||||||
Corporate & Other | 794 | (1,093 | ) | N/A | ||||||
Total Adjusted EBITDA¹ | $ | 13,188 | $ | 6,123 | 115.4 | % | ||||
Adjusted EBITDA¹ as a percentage of revenue | ||||||||||
Retail - Entertainment | 13.5 | % | 9.5 | % | ||||||
Retail - Flooring | 1.9 | % | -0.7 | % | ||||||
Flooring Manufacturing | 16.8 | % | 8.9 | % | ||||||
Steel Manufacturing | 12.7 | % | 7.9 | % | ||||||
Corporate & Other | N/A | N/A | ||||||||
Total Adjusted EBITDA¹ | 11.7 | % | 4.9 | % | ||||||
as a percentage of revenue |
Retail � Entertainment
The Retail-Entertainment segment revenue for the quarter ended June 30, 2025, was approximately
Retail � Flooring
The Retail-Flooring segment revenue for the quarter ended June 30, 2025, was approximately
Flooring Manufacturing
The Flooring Manufacturing segment revenue for the quarter ended June 30, 2025, was approximately
Steel Manufacturing
The Steel Manufacturing segment revenue for the quarter ended June 30, 2025, was approximately
Corporate and Other
The Corporate and Other segment operating income for the quarter ended June 30, 2025, was approximately
Nine Months Fiscal Year 2025 Financial Summary (in thousands except per share amounts) | |||||||||
For the nine months ended June 30, | |||||||||
2025 | 2024 | % Change | |||||||
Revenue | $ | 331,051 | $ | 360,097 | -8.1 | % | |||
Operating income | $ | 10,857 | $ | 3,834 | 183.2 | % | |||
Net income (loss) | $ | 21,746 | $ | (6,818 | ) | N/A | |||
Diluted earnings (loss) per share | $ | 4.97 | $ | (2.16 | ) | N/A | |||
Adjusted EBITDA¹ | $ | 25,379 | $ | 19,275 | 31.7 | % |
Revenue decreased approximately
Operating income increased approximately
For the nine months ended June 30, 2025, net income was approximately
Adjusted EBITDA¹ for the nine months ended June 30, 2025, was approximately
Nine Months Fiscal Year 2025 Segment Results (in thousands) | ||||||||||
For the nine months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Revenue | ||||||||||
Retail - Entertainment | $ | 58,758 | $ | 53,930 | 9.0 | % | ||||
Retail - Flooring | 89,519 | 103,332 | -13.4 | % | ||||||
Flooring Manufacturing | 85,302 | 94,689 | -9.9 | % | ||||||
Steel Manufacturing | 97,402 | 107,889 | -9.7 | % | ||||||
Corporate & Other | 70 | 257 | -72.8 | % | ||||||
Total Revenue | $ | 331,051 | $ | 360,097 | -8.1 | % | ||||
For the nine months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Operating Income (loss) | ||||||||||
Retail - Entertainment | $ | 8,223 | $ | 6,305 | 30.4 | % | ||||
Retail - Flooring | (5,648 | ) | (4,433 | ) | -27.4 | % | ||||
Flooring Manufacturing | 5,536 | 4,779 | 15.8 | % | ||||||
Steel Manufacturing | 5,639 | 3,225 | 74.9 | % | ||||||
Corporate & Other | (2,893 | ) | (6,042 | ) | 52.1 | % | ||||
Total Operating Income | $ | 10,857 | $ | 3,834 | 183.2 | % | ||||
For the nine months ended June 30, | ||||||||||
2025 | 2024 | % Change | ||||||||
Adjusted EBITDA¹ | ||||||||||
Retail - Entertainment | $ | 9,139 | $ | 7,441 | 22.8 | % | ||||
Retail - Flooring | (2,159 | ) | (803 | ) | -168.9 | % | ||||
Flooring Manufacturing | 7,983 | 7,571 | 5.4 | % | ||||||
Steel Manufacturing | 10,814 | 8,235 | 31.3 | % | ||||||
Corporate & Other | (398 | ) | (3,169 | ) | 87.4 | % | ||||
Total Adjusted EBITDA¹ | $ | 25,379 | $ | 19,275 | 31.7 | % | ||||
Adjusted EBITDA¹as a percentage of revenue | ||||||||||
Retail - Entertainment | 15.6 | % | 13.8 | % | ||||||
Retail - Flooring | -2.4 | % | -0.8 | % | ||||||
Flooring Manufacturing | 9.4 | % | 8.0 | % | ||||||
Steel Manufacturing | 11.1 | % | 7.6 | % | ||||||
Corporate & Other | N/A | N/A | ||||||||
Total Adjusted EBITDA¹ | 7.7 | % | 5.4 | % | ||||||
as a percentage of revenue |
Retail � Entertainment
The Retail-Entertainment segment revenue for the nine months ended June 30, 2025, was approximately
Retail � Flooring
The Retail-Flooring segment revenue for the nine months ended June 30, 2025, was approximately
Flooring Manufacturing
The Flooring Manufacturing segment revenue for the nine months ended June 30, 2025, was approximately
Steel Manufacturing
The Steel Manufacturing segment revenue for the nine months ended June 30, 2025, was approximately
Corporate and Other
The Corporate and Other segment operating loss was approximately
Non-GAAP Financial Information
Adjusted EBITDA
We evaluate the performance of our operations based on financial measures, such as “Adjusted EBITDA,� which is a non-GAAP financial measure. We define Adjusted EBITDA as net income (loss) before interest expense, interest income, income taxes, depreciation, amortization, stock-based compensation, and other non-cash or nonrecurring charges. We believe that Adjusted EBITDA is an important indicator of the operational strength and performance of the business, including the business’s ability to fund acquisitions and other capital expenditures and to service its debt. Additionally, this measure is used by management to evaluate operating results and perform analytical comparisons and identify strategies to improve performance. Adjusted EBITDA is also a measure that is customarily used by financial analysts to evaluate a company’s financial performance, subject to certain adjustments. Adjusted EBITDA does not represent cash flows from operations, as defined by generally accepted accounting principles (“GAAP�), should not be construed as an alternative to net income or loss, and is indicative neither of our results of operations, nor of cash flow available to fund our cash needs. It is, however, a measurement that the Company believes is useful to investors in analyzing its operating performance. Accordingly, Adjusted EBITDA should be considered in addition to, but not as a substitute for, net income, cash flow provided by operating activities, and other measures of financial performance prepared in accordance with GAAP. As companies often define non-GAAP financial measures differently, Adjusted EBITDA, as calculated by Live Ventures Incorporated, should not be compared to any similarly titled measures reported by other companies.
Forward-Looking and Cautionary Statements
The use of the word “Company� refers to Live Ventures and its wholly owned subsidiaries. Certain statements in this press release contain or may suggest “forward-looking� information within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, each as amended, that are intended to be covered by the “safe harbor� created by those sections. Words such as “will,� “expects,� “anticipates,� “future,� “intends,� “plans,� “believes,� “estimates,� and similar statements are intended to identify forward-looking statements. Live Ventures may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission on Forms 10-K and 10-Q, Current Reports on Form 8-K, in its annual report to stockholders, in press releases and other written materials, and in oral statements made by its officers, directors or employees to third parties. There can be no assurance that such statements will prove to be accurate and there are a number of important factors that could cause actual results to differ materially from those expressed in any forward-looking statements made by the Company, including, but not limited to,plans and objectives of management for future operations or products, the market acceptance or future success of our products, and our future financial performance.The Company cautions that these forward-looking statements are further qualified by other factors including, but not limited to, those set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2024. Additionally, new risk factors emerge from time to time, and it is not possible for us to predict all such risk factors, or to assess the impact such risk factors might have on our business. Live Ventures undertakes no obligation to publicly update any forward-looking statements whether as a result of new information, future events or otherwise.
About Live Ventures Incorporated
Live Ventures is a diversified holding company with a strategic focus on value-oriented acquisitions of domestic middle-market companies. Live Ventures� acquisition strategy is sector-agnostic and focuses on well-run, closely held businesses with a demonstrated track record of earnings growth and cash flow generation. The Company seeks opportunities to partner with management teams of its acquired businesses to build increased stockholder value through a disciplined buy-build-hold long-term focused strategy. Live Ventures was founded in 1968. In late 2011, Jon Isaac, Chief Executive Officer and strategic investor, joined the Company's Board of Directors and later refocused it into a diversified holding company. The Company’s current portfolio of diversified operating subsidiaries includes companies in the textile, flooring, tools, steel, and entertainment industries.
Contact:
Live Ventures Incorporated
Greg Powell, Director of Investor Relations
725.500.5597
[email protected]
www.liveventures.com
Source: Live Ventures Incorporated
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (dollars in thousands, except per share amounts) | ||||||
June 30, 2025 | September 30, 2024 | |||||
(Unaudited) | ||||||
Assets | ||||||
Cash | $ | 7,625 | $ | 4,601 | ||
Trade receivables, net of allowance for doubtful accounts of | 39,038 | 46,861 | ||||
Inventories, net | 120,456 | 126,350 | ||||
Prepaid expenses and other current assets | 2,766 | 4,123 | ||||
Total current assets | 169,885 | 181,935 | ||||
Property and equipment, net | 78,685 | 82,869 | ||||
Right of use asset - operating leases | 55,168 | 55,701 | ||||
Deposits and other assets | 1,238 | 787 | ||||
Intangible assets, net | 21,336 | 25,103 | ||||
Goodwill | 61,152 | 61,152 | ||||
Total assets | $ | 387,464 | $ | 407,547 | ||
Liabilities and Stockholders' Equity | ||||||
Liabilities: | ||||||
Accounts payable | $ | 25,109 | $ | 31,002 | ||
Accrued liabilities | 31,232 | 31,740 | ||||
Income taxes payable | 1,230 | 948 | ||||
Current portion of lease obligations - operating leases | 12,385 | 12,885 | ||||
Current portion of lease obligations - finance leases | 562 | 368 | ||||
Current portion of long-term debt | 31,838 | 43,816 | ||||
Current portion of notes payable related parties | 900 | 6,400 | ||||
Seller notes - related parties | � | 2,500 | ||||
Total current liabilities | 103,256 | 129,659 | ||||
Long-term debt, net of current portion | 51,748 | 54,994 | ||||
Lease obligation long term - operating leases | 47,457 | 50,111 | ||||
Lease obligation long term - finance leases | 42,265 | 41,677 | ||||
Notes payable related parties, net of current portion | 16,599 | 4,934 | ||||
Seller notes - related parties | 18,214 | 40,361 | ||||
Deferred taxes | 11,198 | 6,267 | ||||
Other non-current obligations | 2,470 | 6,655 | ||||
Total liabilities | 293,207 | 334,658 | ||||
Commitments and contingencies | ||||||
Stockholders' equity: | ||||||
Total stockholders' equity | 94,257 | 72,889 | ||||
Total liabilities and stockholders' equity | $ | 387,464 | $ | 407,547 | ||
LIVE VENTURES, INCORPORATED CONSOLIDATED STATEMENTS OF INCOME(UNAUDITED) (dollars in thousands, except per share) | |||||||||||||||
For the Three Months Ended June 30, | For the Nine Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Revenue | $ | 112,530 | $ | 123,878 | $ | 331,051 | $ | 360,097 | |||||||
Cost of revenue | 74,243 | 86,833 | 222,254 | 251,258 | |||||||||||
Gross profit | 38,287 | 37,045 | 108,797 | 108,839 | |||||||||||
Operating expenses: | |||||||||||||||
General and administrative expenses | 26,275 | 30,062 | 84,667 | 87,565 | |||||||||||
Sales and marketing expenses | 4,009 | 5,852 | 13,273 | 17,440 | |||||||||||
Total operating expenses | 30,284 | 35,914 | 97,940 | 105,005 | |||||||||||
Operating income | 8,003 | 1,131 | 10,857 | 3,834 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (3,854 | ) | (4,233 | ) | (11,949 | ) | (12,563 | ) | |||||||
Gain on extinguishment of debt | � | � | 713 | � | |||||||||||
Gain on settlement of earnout liability | � | � | 2,840 | � | |||||||||||
Gain on modification of seller note | � | � | 22,784 | � | |||||||||||
Gain on settlement of holdback | 1,282 | � | 1,186 | � | |||||||||||
Gain on Employee Retention Credits | 1,469 | � | 1,824 | � | |||||||||||
Loss on disposition of Johnson | � | (301 | ) | � | (301 | ) | |||||||||
Other income (expense) | 555 | (420 | ) | 876 | (197 | ) | |||||||||
Total other (expense) income, net | (548 | ) | (4,954 | ) | 18,274 | (13,061 | ) | ||||||||
Income (loss) before provision for income taxes | 7,455 | (3,823 | ) | 29,131 | (9,227 | ) | |||||||||
Provision for (benefit from) income taxes | 2,067 | (968 | ) | 7,385 | (2,409 | ) | |||||||||
Net income (loss) | $ | 5,388 | $ | (2,855 | ) | $ | 21,746 | $ | (6,818 | ) | |||||
Income (loss) per share: | |||||||||||||||
Basic | $ | 1.75 | $ | (0.91 | ) | $ | 7.01 | $ | (2.16 | ) | |||||
Diluted | $ | 1.24 | $ | (0.91 | ) | $ | 4.97 | $ | (2.16 | ) | |||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 3,081,970 | 3,140,191 | 3,101,646 | 3,153,034 | |||||||||||
Diluted | 4,356,355 | 3,140,191 | 4,376,031 | 3,153,034 |
LIVE VENTURES INCORPORATED
NON-GAAP MEASURES RECONCILIATION
Adjusted EBITDA
The following table provides a reconciliation of Net (loss) income to total Adjusted EBITDA¹ for the periods indicated (dollars in thousands):
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
Net income (loss) | $ | 5,388 | $ | (2,855 | ) | $ | 21,746 | $ | (6,818 | ) | |||||
Depreciation and amortization | 4,546 | 4,349 | 13,362 | 12,832 | |||||||||||
Stock-based compensation | 50 | 174 | 150 | 274 | |||||||||||
Interest expense, net | 3,854 | 4,233 | 11,949 | 12,563 | |||||||||||
Income tax expense (benefit) | 2,067 | (968 | ) | 7,385 | (2,409 | ) | |||||||||
Gain on extinguishment of debt | � | � | (713 | ) | � | ||||||||||
Gain on modification of seller note | � | � | (22,784 | ) | � | ||||||||||
Gain on settlement of earnout liability | � | � | (2,840 | ) | � | ||||||||||
Gain on settlement of holdback | (1,282 | ) | � | (1,186 | ) | � | |||||||||
Gain on Employee Retention Credits | (1,469 | ) | � | (1,824 | ) | � | |||||||||
Acquisition costs | � | 889 | � | 1,762 | |||||||||||
Debt acquisition costs | � | � | � | 183 | |||||||||||
Disposition of Johnson | � | 301 | � | 301 | |||||||||||
Other non-recurring charges | 34 | � | 134 | 587 | |||||||||||
Adjusted EBITDA | $ | 13,188 | $ | 6,123 | $ | 25,379 | $ | 19,275 |
