
Colliers Reports Second Quarter Results
Second quarter and year to date operating highlights:
TORONTO, July 31, 2025 (GLOBE NEWSWIRE) — Colliers International Group Inc. (NASDAQ and TSX: CIGI) ('Colliers' or the 'Company') today announced financial results for the second quarter ended June 30, 2025. All amounts are in US dollars.
Second quarter consolidated revenues were $1.35 billion, up 18% (17% in local currency), net revenues were $1.19 billion, up 16% (16% in local currency) and Adjusted EBITDA (note 2) was $180.2 million, up 16% (15% in local currency) compared to the prior year quarter. Consolidated internal revenue growth measured in local currencies was 4% (note 5) versus the prior year quarter. Adjusted EPS (note 3) was $1.72, an increase of 26% over the prior year quarter. Adjusted EPS would have been approximately $0.01 lower excluding foreign exchange impacts. GAAP operating earnings were $99.2 million compared to $114.7 million in the prior year quarter. The GAAP diluted net earnings per share were $0.08 compared to $0.73 in the prior year quarter. Second quarter GAAP diluted net earnings per share would have been approximately $0.01 lower excluding foreign exchange impacts.
For the six months ended June 30, 2025, revenues were $2.49 billion, up 16% (17% in local currency), net revenues were $2.18 billion, up 14% (15% in local currency) and adjusted EBITDA (note 2) was $296.3 million, up 12% (12% in local currency) versus the prior year period. Consolidated internal revenue growth measured in local currencies was 4% (note 5) versus the prior year period. Adjusted EPS (note 3) was $2.59, up 22% from $2.13 in the prior year period. Adjusted EPS would have been approximately $0.01 lower excluding foreign exchange impacts. The GAAP operating earnings were $130.8 million compared to $158.1 million in the prior year period, with the prior year favourably impacted by the reversal of contingent consideration expense related to an acquisition. The GAAP diluted net loss per share was nil compared to diluted net earnings per share of $0.99 in the prior year period. The GAAP diluted net earnings per share would have been approximately $0.01 lower excluding foreign exchange impacts.
Over the past 12 months, 71% of the Company's earnings came from recurring revenues. During the same period, free cash flow (note 4) was converted at a rate of 98% of adjusted net earnings – a strong performance and well in line with the Company's target range.
'We exceeded expectations with our strong second quarter results, showcasing the exceptional performance of our Engineering division,' stated Jay S. Hennick, Chairman & CEO of Colliers. 'Our long-term strategy to build a diversified professional services and investment management company with high-quality, recurring revenue streams is clearly paying off. All three of our growth engines – Real Estate Services, Engineering, and Investment Management – demonstrated solid momentum this quarter, driven by organic growth, new revenue pipelines, and strategic acquisitions. We anticipate this positive trend to continue throughout the year, prompting us to raise our annual outlook despite ongoing macroeconomic uncertainties.'
'Last week, we announced the rebranding of our Investment Management division as Harrison Street Asset Management ('Harrison Street'), reflecting the strength and global recognition of the Harrison Street brand. We also expanded our leadership team, appointing Co-Founder Christopher Merrill as Global CEO, along with Zach Michaud and Stephen Gordon as Managing Partners & Global CFO and COO, respectively. These changes position us to further scale our platform, unlock new opportunities and position ourselves for further value creation. This week's acquisition of a 60% stake in RoundShield Partners, a leading European credit platform with $5 billion in assets under management, further expands our credit, student housing and hospitality capabilities. In addition to RoundShield, we also completed four tuck-in acquisitions in Engineering and two in Real Estate Services.'
'With a 30-year track record of disciplined growth, visionary leadership, and three strong, high value growth engines, Colliers is a different kind of company that is exceptionally well-positioned to seize new opportunities and deliver enduring value for our shareholders,' Hennick concluded.
About Colliers
Colliers (NASDAQ, TSX: CIGI) is a global diversified professional services and investment management company. Operating through three industry-leading platforms – Real Estate Services, Engineering, and Investment Management – we have a proven business model, an enterprising culture, and a unique partnership philosophy that drives growth and value creation. For 30 years, Colliers has consistently delivered approximately 20% compound annual returns for shareholders, fuelled by visionary leadership, significant inside ownership and substantial recurring earnings. With over $5.0 billion in annual revenues, a team of 24,000 professionals, and more than $100 billion in assets under management, Colliers remains committed to accelerating the success of our clients, investors, and people worldwide. Learn more at
corporate.colliers.com
, X
@Colliers
or
.
Segmented Second Quarter Results
Real Estate Services revenues totalled $785.4 million, up 4% (up 4% in local currency) versus the prior year quarter. Net revenues were $730.8 million, up 5% (up 4% in local currency). Capital Markets revenues were up 17% (16% in local currency) with solid growth across all asset classes, led by the US, Western Europe and debt finance. Leasing revenues declined 5% (5% in local currency) globally and were impacted by tariff-driven uncertainties especially in industrial, which more than offset robust growth in office leasing. Outsourcing revenues were up 6% (6% in local currency) with growth across all services. Adjusted EBITDA was $87.0 million, down 1% (1% in local currency) on revenue mix as well as continued investments in recruiting. The GAAP operating earnings were $66.9 million, relative to $64.3 million in the prior year quarter.
Engineering revenues totalled $436.0 million, up 67% (65% in local currency) compared to the prior year quarter. Net revenues (excluding subconsultant and other direct costs) were $337.3 million, up 73% (70% in local currency) driven by the favourable impact of recent acquisitions and strong internal growth. Adjusted EBITDA was $46.3 million, up 145% (142% in local currency) over the prior year quarter, with margin expansion driven equally by acquisitions and improved productivity and efficiency in core operations. The GAAP operating earnings were $19.2 million relative to $9.6 million in the prior year quarter.
Investment Management revenues were $126.1 million, flat (flat in local currency) relative to the prior year quarter. Net revenues (excluding pass-through performance fees) were $117.7 million, down 7% (down 7% in local currency) impacted by catch-up fees recognized in the prior year quarter. Adjusted EBITDA was $50.0 million, down 1% (down 1% in local currency) compared to the prior year quarter. GAAP operating earnings were $29.3 million in the quarter versus $55.0 million in the prior year quarter, with the prior year quarter impacted by a reversal of contingent acquisition consideration expense. AUM was $103.3 billion as of June 30, 2025 up from $100.3 billion at the end of the first quarter on solid fundraising, strong capital deployment activity and modest valuation increases during the quarter. Including RoundShield, proforma AUM is approximately $108 billion.
Unallocated global corporate costs as reported in Adjusted EBITDA were $3.1 million relative to $1.9 million in the prior year quarter. The corporate GAAP operating loss was $16.2 million compared to $14.2 million in the prior year quarter.
Updated 2025 Outlook
The Company is updating and increasing its outlook for 2025 to reflect year to date operating results and the partial year impact of completed acquisitions, including RoundShield. On a consolidated basis, low-teens percentage revenue growth (previously high single-digit to low teens), mid-teens Adjusted EBITDA growth (previously low-teens) and mid to high-teens Adjusted EPS growth (previously low-teens) are expected. The outlook remains contingent on (i) lower global trade uncertainty, and (ii) lower interest rate volatility in the second half of the year. The outlook drivers by segment have been updated accordingly and are discussed in the accompanying earnings call presentation.
The financial outlook is based on the Company's best available information as of the date of this press release, and remains subject to change based on numerous macroeconomic, geopolitical, international trade, health, social and related factors. The outlook does not include future acquisitions.
Conference Call
Colliers will be holding a conference call on Thursday, July 31, 2025 at 11:00 a.m. Eastern Time to discuss the quarter's results. The call will be simultaneously web cast and can be accessed live or after the call at
corporate.colliers.com
in the Events section.
Forward-looking Statements
This press release includes or may include forward-looking statements. Forward-looking statements include the Company's financial performance outlook and statements regarding goals, beliefs, strategies, objectives, plans or current expectations. These statements involve known and unknown risks, uncertainties and other factors which may cause the actual results to be materially different from any future results, performance or achievements contemplated in the forward-looking statements. Such factors include: economic conditions, especially as they relate to commercial and consumer credit conditions and consumer spending, particularly in regions where the business may be concentrated; commercial real estate and real asset values, vacancy rates and general conditions of financial liquidity for real estate transactions; trends in pricing and risk assumption for commercial real estate services; the effect of significant movements in capitalization rates across different asset types; a reduction by companies in their reliance on outsourcing for their commercial real estate needs, which would affect revenues and operating performance; competition in the markets served by the Company; the ability to attract new clients and to retain clients and renew related contracts; the ability to attract new capital commitments to Investment Management funds and retain existing capital under management; the ability to retain and incentivize employees; increases in wage and benefit costs; the effects of changes in interest rates on the cost of borrowing; unexpected increases in operating costs, such as insurance, workers' compensation and health care; changes in the frequency or severity of insurance incidents relative to historical experience; the effects of changes in foreign exchange rates in relation to the US dollar on the Company's Canadian dollar, Euro, Australian dollar and UK pound sterling denominated revenues and expenses; the impact of pandemics on client demand for the Company's services, the ability of the Company to deliver its services and the health and productivity of its employees; the impact of global climate change; the impact of political events including elections, referenda, trade policy changes, immigration policy changes, hostilities, war and terrorism on the Company's operations; the ability to identify and make acquisitions at reasonable prices and successfully integrate acquired operations; the ability to execute on, and adapt to, information technology strategies and trends; the ability to comply with laws and regulations, including real estate investment management and mortgage banking licensure, labour and employment laws and regulations, as well as the anti-corruption laws and trade sanctions; and changes in government laws and policies at the federal, state/provincial or local level that may adversely impact the business.
Additional information and risk factors identified in the Company's other periodic filings with Canadian and US securities regulators are adopted herein and a copy of which can be obtained at
www.sedarplus.ca
. Forward looking statements contained in this press release are made as of the date hereof and are subject to change. All forward-looking statements in this press release are qualified by these cautionary statements. Except as required by applicable law, Colliers undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
Summary unaudited financial information is provided in this press release. This press release should be read in conjunction with the Company's consolidated financial statements and MD&A to be made available on SEDAR+ at
www.sedarplus.ca
.
This press release does not constitute an offer to sell or a solicitation of an offer to purchase an interest in any fund.
Notes to Condensed Consolidated Statements of Earnings
(1) Acquisition-related items include contingent acquisition consideration fair value adjustments, contingent acquisition consideration-related compensation expense and transaction costs.
(2) See definition and reconciliation below.
Notes to Condensed Consolidated Balance Sheets
(1) Restricted cash consists primarily of cash amounts set aside to satisfy legal or contractual requirements arising in the normal course of business.
(2) Mortgage warehouse receivables represent mortgage loans receivable, the majority of which are offset by borrowings under mortgage warehouse credit facilities which fund loans that financial institutions have committed to purchase.
(3) Excluding mortgage warehouse credit facilities.
(4) Net debt for financial leverage ratio excludes restricted cash and mortgage warehouse credit facilities, in accordance with debt agreements.
Notes
Non-GAAP Measures
1. Reconciliation of revenues to net revenues
Net revenues are defined as revenues excluding subconsultant and other reimbursable direct costs in Real Estate Services and Engineering segments as well as historical pass-through performance fees in Investment Management segment to better reflect the operating performance of the business.
2. Reconciliation of net earnings to Adjusted EBITDA
Adjusted EBITDA is defined as net earnings, adjusted to exclude: (i) income tax; (ii) other income; (iii) interest expense; (iv) depreciation and amortization, including amortization of mortgage servicing rights ('MSRs'); (v) gains attributable to MSRs; (vi) acquisition-related items (including contingent acquisition consideration fair value adjustments, contingent acquisition consideration-related compensation expense and transaction costs); (vii) restructuring costs and (viii) stock-based compensation expense, including related to the CEO's performance-based long-term incentive plan ('LTIP'). We use Adjusted EBITDA to evaluate our own operating performance and our ability to service debt, as well as an integral part of our planning and reporting systems. Additionally, we use this measure in conjunction with discounted cash flow models to determine the Company's overall enterprise valuation and to evaluate acquisition targets. We present Adjusted EBITDA as a supplemental measure because we believe such measure is useful to investors as a reasonable indicator of operating performance because of the low capital intensity of the Company's service operations. We believe this measure is a financial metric used by many investors to compare companies, especially in the services industry. This measure is not a recognized measure of financial performance of the consolidated Company under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings or cash flow from operating activities, as determined in accordance with GAAP. Our method of calculating Adjusted EBITDA may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings to Adjusted EBITDA appears below.
3. Reconciliation of net earnings and diluted net earnings per common share to adjusted net earnings and Adjusted EPS
Adjusted EPS is defined as diluted net earnings per share adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) amortization expense related to intangible assets recognized in connection with acquisitions and MSRs; (iii) gains attributable to MSRs; (iv) acquisition-related items; (v) restructuring costs and (vi) stock-based compensation expense, including related to the CEO's LTIP. We believe this measure is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company and enhances the comparability of operating results from period to period. Adjusted EPS is not a recognized measure of financial performance under GAAP, and should not be considered as a substitute for diluted net earnings per share from continuing operations, as determined in accordance with GAAP. Our method of calculating this non-GAAP measure may differ from other issuers and, accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings to adjusted net earnings and of diluted net earnings per share to adjusted EPS appears below.
4. Reconciliation of net cash flow from operations to free cash flow
Free cash flow is defined as net cash flow from operating activities plus contingent acquisition consideration paid, less purchases of fixed assets, plus cash collections on AR Facility deferred purchase price less distributions to non-controlling interests. We use free cash flow as a measure to evaluate and monitor operating performance as well as our ability to service debt, fund acquisitions and pay dividends to shareholders. We present free cash flow as a supplemental measure because we believe this measure is a financial metric used by many investors to compare valuation and liquidity measures across companies, especially in the services industry. This measure is not a recognized measure of financial performance under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings or cash flow from operating activities, as determined in accordance with GAAP. Our method of calculating free cash flow may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net cash flow from operating activities to free cash flow appears below.
5. Local currency revenue and Adjusted EBITDA growth rate and internal revenue growth rate measures
Percentage revenue and Adjusted EBITDA variances presented on a local currency basis are calculated by translating the current period results of our non-US dollar denominated operations to US dollars using the foreign currency exchange rates from the periods against which the current period results are being compared. Percentage revenue variances presented on an internal growth basis are calculated assuming no impact from acquired entities in the current and prior periods. Revenue from acquired entities, including any foreign exchange impacts, are treated as acquisition growth until the respective anniversaries of the acquisitions. We believe that these revenue growth rate methodologies provide a framework for assessing the Company's performance and operations excluding the effects of foreign currency exchange rate fluctuations and acquisitions. Since these revenue growth rate measures are not calculated under GAAP, they may not be comparable to similar measures used by other issuers.
6. Assets under management
We use the term assets under management ('AUM') as a measure of the scale of our Investment Management operations. AUM is defined as the gross market value of operating assets and the projected gross cost of development assets of the funds, partnerships and accounts to which we provide management and advisory services, including capital that such funds, partnerships and accounts have the right to call from investors pursuant to capital commitments. Our definition of AUM may differ from those used by other issuers and as such may not be directly comparable to similar measures used by other issuers.
7. Adjusted EBITDA from recurring revenue percentage
Adjusted EBITDA from recurring revenue percentage is computed on a trailing twelve-month basis and represents the proportion of Adjusted EBITDA (note 2) that is derived from Engineering, Outsourcing and Investment Management service lines. All these service lines represent medium to long-term duration revenue streams that are either contractual or repeatable in nature. Adjusted EBITDA for this purpose is calculated in the same manner as for our debt agreement covenant calculation purposes, incorporating the expected full year impact of business acquisitions and dispositions.
COMPANY CONTACTS:
Jay S. Hennick
Chairman & Chief Executive Officer
Christian Mayer
Chief Financial Officer
(416) 960-9500

Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
an hour ago
- Yahoo
Easy Environmental Solutions introduces Nano Void technology into 2 new industries with orders for systems for local Minnesota businesses
Expansion into New Industries: Easy Environmental Solutions is installing Nano Void systems at two Minnesota sites—a livestock truck wash and a northern resort—for waste management and lake dredging. Valued at $200,000, these combine oxygenated bubbles and microbial solutions to reduce odors and waste, generating recurring revenue. Advanced Technology Models Ready for Market: After three years of testing, the company offers three Nano Void models (150, 60, 30) for agriculture and water treatment, plus a 450 model for oil separation. Membrane-free, they produce 1.67 trillion durable bubbles per gallon, using one-tenth the competitor's power. Sustainable Solutions for Global Challenges: CEO Mark Gaalswyk emphasizes chemical-free water restoration for lagoons, lakes, and oil wells, aiding rural and arid areas worldwide with efficient, eco-friendly desalination and cleanup technologies. WELCOME, Minn., Aug. 07, 2025 (GLOBE NEWSWIRE) -- Digital Utilities Ventures, Inc. (OTC: DUTV), now doing business as Easy Environmental Solutions Inc., is proud to announce that new Easy NanoVoid systems are near completion and will soon be installed for 2 distinct businesses in Minnesota. Their Easy Nano Void 60 model is set to be delivered and installed this month at a large-scale livestock truck washing operation in southern Minnesota. The Easy NanoVoid 60 will inject a solution of 1.6 trillion super oxygenated NanoVoid bubbles per gallon into the liquid manure, discharging into the attached large waste lagoon. While it is doing this, the technology will also inject Easy Environmental Solution's proprietary liquid microbial Terreplenish into the flow. The combination has been proven to quickly break down the waste while eliminating the offensive odors that have been otherwise offending the local neighbors. The installation is expected to be duplicated at hundreds of similar installations across the country. The installation will also further prove the technology to be an alternative economical solution for the thousands of rural communities with failing waste systems that need to be upgraded soon as they are polluting the waters of the Lagoon of Commercial Truck Wash to be treated with Super Oxygenated NanoVoids and TerreplenishLivestock Manure Truck Wash BayTruck Wash Treatment Center A second Easy Nano Void 30 model will be delivered and installed at a resort in Northern, MN. The Easy NanoVoid 30 will be utilized with Easy Environmental Solution's Terreplenish to organically dredge the muck out of the swimming area of the lake bottom. The two projects total about $200,000 and will yield Easy Environmental Solutions an ongoing recurring revenue stream from Easy NanoVoid Operating License revenue and Sale of Swimming Area to be Dredged3 of the most popular Easy Nano Void units ready to be shipped to customers! After extensive testing and engineering modifications over the past 3 years, 3 Easy Nano Void systems are available for the commercial & consumer market: Easy NanoVoid 150, Easy NanoVoid 60, and Easy NanoVoid 30, each with a specific capacity and purpose for the water cleanup conditions on site. A 4th model, the Easy NanoVoid 450, is a high-capacity, heavy-duty unit currently marketed for oil separation and extraction. "Each of these units is specifically designed to meet the needs of customers within the agricultural, commercial, consumer, water treatment, and oil production industries," said Charlie Lynch, Director of Special Projects. "Whether cleaning lakes & slurry lagoons, or performing high-end oil separation, the Easy NanoVoid systems combine performance with mobility and flexibility to meet our customers' expectations." Unlike other systems that often rely on membranes, which are prone to clogging in dirty, contaminated water, the Easy NanoVoid system is membrane-free, eliminating this obstacle. Additionally, competitor nano bubble systems typically sustain bubbles for only one week. Research at the University of Minnesota demonstrated that our 1.67 trillion bubbles per gallon of water is substantially more than most other systems. Because of their extremely small size, they can last up to a month in solution. As a result, the Easy Nano Void system achieves the same water-cleaning volume using just one-tenth of the horsepower of our competitors, and the bubbles stay for a month instead of just a Easy Nano Void units are being assembled in Mankato, MN factory 'There is a tremendous need for water restoration,' said Mark Gaalswyk, CEO. 'We have environmentally sound…and effective…. solutions that alleviate the need to pour dangerous chemicals into our ponds, lakes, and agriculture lagoons. There is a vital need to unlike the oil reserves that remain tied up in dormant wells. Most importantly, we offer a non-chemical solution for the ever-increasing need for water treatment and desalination of our waterways… to provide clean water in the arid regions of our country and within countries overseas.' For more information, visit About Digital Utilities Ventures, Inc. Digital Utilities Ventures, Inc. (OTC: DUTV), now doing business as Easy Environmental Solutions Inc., is an innovative company developing modular technologies to solve major world problems. With a strong goal for sustainability and efficiency, DUTV aims to provide solutions for various industries through its unique approach to manufacturing and technology development. Forward-Looking Statements This press release contains discussions that may constitute 'forward-looking' statements. Often these statements contain the words "believe," "estimate," "project," "expect" or similar expressions. These statements are made in reliance on the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. Factors that would cause or contribute to such differences include, but are not limited to, acceptance of the Company's current and future products and services in the marketplace, the ability of the Company to develop effective new products and receive regulatory approvals of such products, competitive factors, dependence upon third-party vendors, and other risks detailed in the Company's periodic report filings with the United States Securities and Exchange Commission. By making these forward-looking statements, the Company undertakes no obligation to update these statements for revisions or changes after the date of this release. For more information: Mark K. Gaalswyk, CEO / Environmental Solutions, Lynch, Special Projects Assistant – clynch@ Bill Bliler, Director of Business Development – billbliler@ Vincent, Sales Operations Manager - nickvincent@ 952-400-6045Email: info@


Business Wire
an hour ago
- Business Wire
Nebius Reports Second Quarter Financial Results and Raises ARR Guidance for 2025
AMSTERDAM--(BUSINESS WIRE)--Nebius Group N.V. (NASDAQ: NBIS), a leading AI infrastructure company, today announced its unaudited financial results for the second quarter ended June 30, 2025. 'Nebius is continuing to deliver exceptional results,' said founder and CEO Arkady Volozh. 'In Q2 we more than doubled revenue from the previous quarter, and our core business achieved positive Adjusted EBITDA ahead of plan. Because of this strong momentum, we are increasing our annualized run-rate revenue (ARR) outlook for the year to $900 million to $1.1 billion. 'Demand for AI infrastructure — compute, software and services — is only going to get stronger as use cases multiply. We are aggressively scaling up capacity to capture this substantial opportunity and are in the process of securing more than 1 GW of power by the end of 2026.' Nebius today also published Arkady Volozh's quarterly letter to shareholders, which can be found on the Company's investor relations site at Q2 2025 Financial Highlights 1. Annualized run-rate revenue (ARR) is calculated by taking revenue from the last month of the quarter multiplied by 12. 2. The following measures presented in this release are 'non-GAAP financial measures': Adjusted EBITDA / (loss) and Adjusted net loss. Please see the section 'Use of Non-GAAP Financial Measures' below for a discussion of how we define these measures, as well as reconciliations at the end of this release of each of these measures to the most directly comparable U.S. GAAP measures. 3. Results include consolidated financial results of: Nebius, the core AI infrastructure business; Avride, an autonomous vehicle platform, and TripleTen, an edtech service. In Q2 2025 following the completion of the investment transaction in Toloka, an AI development platform, Nebius ceased to hold majority voting power in Toloka and no longer include Toloka's results in Nebius' consolidated financial statements and reports its stake as equity method investment. The Toloka's results for prior periods were reclassified to discontinued operations. Expand Operating expenses In USD $ millions Three months ended June 30 Six months ended June 30 2024 2025 Change 2024 2025 Change Cost of revenues 7.7 30.1 291% 12.7 54.8 331% as a percentage of revenues 53% 29% 52% 35% Product development 32.0 42.8 34% 51.5 79.3 54% as a percentage of revenues 221% 41% 213% 51% Sales, general and administrative 75.6 68.2 -10% 122.2 129.1 6% as a percentage of revenues 521% 65% 505% 83% Depreciation and amortization 11.4 75.2 n/m 20.3 124.3 n/m as a percentage of revenues 79% 72% 84% 80% Total operating costs and expenses 126.7 216.3 71% 206.7 387.5 87% as a percentage of revenues 874% 206% 854% 248% Total share-based compensation expense 1.9 14.7 n/m 7.1 32.1 352% as a percentage of operating expenses 1% 7% 3% 8% Expand Selected consolidated cash flow data In USD $ millions Three months ended June 30 Six months ended June 30 2024 2025 Change 2024 2025 Change Cash used in operating activities – continuing operations (99.0) (167.7) 69% (162.0) (352.0) 117% Purchases of property, plant and equipment (159.0) (510.6) 221% (217.9) (1,054.5) 384% Expand Outstanding Shares; Equity Awards The total number of shares issued and outstanding as of June 30, 2025 was 238,705,092, including 203,006,418 Class A shares and 35,698,674 Class B shares, and excluding 123,335,852 Class A shares held in treasury. As of June 30, 2025, there were also outstanding employee share options to purchase up to an additional 7.5 million shares, at a weighted average exercise price of $87.83 per share; unvested restricted share units (RSUs) covering approximately 6.7 million shares. In addition, the Company has outstanding awards in respect of the Avride business for 6.8 million shares (representing approximately 17.0% of the fully diluted shares in Avride), 2.7 million of which were fully vested. Webcast information Nebius Group's management will hold an earnings webcast on August 7, 2025 at 8:00 AM (EDT) / 5:00 AM (PDT) / 2:00 PM (CET). To register to participate in the conference call, or to listen to the live audio webcast, please visit Nebius's Investor Relations website at About Nebius Nebius is a technology company building full-stack infrastructure to service the high-growth global AI industry. Headquartered in Amsterdam and listed on Nasdaq, Nebius has a global footprint with R&D hubs across Europe, North America and Israel. Nebius's core business is an AI cloud platform built for intensive AI workloads. With proprietary cloud software architecture and hardware designed in-house, Nebius gives AI builders the compute, storage, managed services and tools they need to build, tune and run their models. Nebius Group also has additional businesses that operate under their own distinctive brands: Avride — one of the most experienced teams developing autonomous driving technology for self-driving cars and delivery robots. TripleTen — a leading edtech player in the US and certain other markets, re-skilling people for careers in tech. The Group also holds equity stakes in other businesses including ClickHouse and Toloka. More information can be found at FORWARD-LOOKING STATEMENTS This document contains forward-looking statements that involve risks and uncertainties. All statements contained or implied other than statements of historical facts, including, without limitation, statements regarding our business plans, market opportunities, capital expenditure requirements, financing needs and projected financial performance, are forward-looking statements. In some cases, these forward-looking statements can be identified by words or phrases such as 'may,' 'will,' 'expect,' 'anticipate,' 'aim,' 'estimate,' 'intend,' 'plan,' 'believe,' 'potential,' 'continue,' 'is/are likely to' or other similar expressions. In addition, these forward-looking statements reflect our current views with respect to future events and are not guarantees of future performance. Actual results may differ materially due to various risks and uncertainties, including, but not limited to, our ability to successfully compete in our sector; implement our business plans; continue to successfully attract and retain customers; continue to successfully secure necessary hardware and supplies; and to obtain additional financing, that may be necessary to achieve our objectives, on acceptable terms. Many of these risks and uncertainties are beyond our control and depend on the actions of third parties. Further information about these and other risks is included in the 'Risk Factors' and 'Operating and Financial Review and Prospects' sections of our Annual Report on Form 20-F for the year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission ('SEC') on April 30, 2025, available on our investor relations website at and on the SEC website at All information in this document is as of the date hereof, and the Company undertakes no obligation to update any forward-looking statements, except as required by law. Statements that 'we believe' and similar expressions reflect our beliefs and opinions, based upon information available as of the date of this presentation. Such statements are inherently uncertain, and investors are cautioned not to place undue reliance on them. Disclaimer Links to third-party websites are provided for informational purposes only; Nebius is not responsible for the content contained on or accessible through the linked sites. USE OF NON-GAAP FINANCIAL MEASURES To supplement the financial information prepared and presented in accordance with U.S. GAAP, we present the following non-GAAP financial measures: Adjusted EBITDA/(loss) and Adjusted net income/(loss). The presentation of these financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the tables captioned 'Reconciliations of non-GAAP financial measures to the nearest comparable U.S. GAAP measures', included following the accompanying financial tables. We define the various non-GAAP financial measures we use as follows: Adjusted EBITDA/(loss) means U.S. GAAP net income/(loss) from continuing operations plus (1) depreciation and amortization, (2) certain SBC expense, (3) interest expense, (4) income tax expense/(benefit), (5) one-off restructuring and other expenses, less (1) interest income, (2) other income/(loss), net, (3) income/(loss) from equity method investments and (4) gain from revaluation of investment in equity securities. Adjusted net income/(loss) means U.S. GAAP net income/(loss) from continuing operations plus (1) certain SBC expense, (2) one-off restructuring and other expenses, (3) amortization of debt discount and issuance costs less (1) foreign exchange gains and (2) gain from revaluation of investment in equity securities. Tax effects related to the listed adjustments are excluded from adjusted net income. These non-GAAP financial measures are used by management for evaluating financial performance as well as decision-making. Management believes that these metrics reflect the organic, core operating performance of the company, and therefore are useful to analysts and investors in providing supplemental information that helps them understand, model and forecast the evolution of our operating business. Although our management uses these non-GAAP financial measures for operational decision-making and considers these financial measures to be useful for analysts and investors, we recognize that there are a number of limitations related to such measures. In particular, it should be noted that several of these measures exclude some recurring costs, particularly certain share-based compensation. In addition, the components of the costs that we exclude in our calculation of the measures described above may differ from the components that our peer companies exclude when they report their results of operations. Below we describe why we make particular adjustments to certain U.S. GAAP financial measures: Net income/(loss) from discontinued operations We present Adjusted EBITDA/(loss) and Adjusted net income / (loss) excluding any effects of our discontinued operations. Information on our discontinued operations is disclosed in our Annual Report on Form 20-F for the year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission ('SEC') on April 30, 2025. In Q2 2025 following the completion of the investment transaction in Toloka, an AI development platform, Nebius ceased to hold majority voting power in Toloka and no longer include Toloka's results in Nebius' consolidated financial statements and reports its stake as equity method investment. The Toloka's results for prior periods were reclassified to discontinued operations. Certain SBC expense SBC (Stock-Based Compensation) is a significant expense item and an important part of our compensation and incentive programs. As it is highly dependent on our share price at the time of equity award grants, we believe that it is useful for investors and analysts to see certain financial measures excluding the impact of these charges in order to obtain a clearer picture of our operating performance. However, because we settled some RSU equity awards of our employees granted before 2022 in cash during 2024, a portion of stock-based compensation expense for 2024 was included in Adjusted EBITDA/(loss). Foreign exchange gains/(losses) The functional currency of Nebius Group N.V. is the United States Dollar, which is also the Group's current reporting currency. Foreign exchange gain/(loss) dynamics reflect changes in the U.S. dollar value of monetary assets and liabilities that are denominated in other currencies, as well as changes in the functional currencies of foreign subsidiaries' monetary assets and liabilities that are denominated in currencies different from their respective local currencies. Because foreign exchange fluctuations are outside of our operational control, we believe that it is useful to present Adjusted EBITDA/(loss), adjusted net income/(loss) and related margin measures excluding these effects, in order to provide greater clarity regarding our operating performance. One-off restructuring and other expenses We believe that it is useful to present Adjusted net income/(loss), Adjusted EBITDA/(loss) and related margin measures excluding impacts not related to our operating activities. Adjusted net income/(loss) and Adjusted EBITDA/(loss) exclude certain expenses related to the restructuring and other similar one-off expenses. Amortization of debt discount and issuance costs We also adjust net income/(loss) for interest expense representing amortization of the debt discount and issuance costs related to our convertible senior notes due 2029 and 2031 issued in Q2 2025. Debt discount represents the accretion of the nominal amount of notes payable at maturity, unless the relevant notes have been earlier repurchased, redeemed or converted in accordance with their terms. We adjust net income/(loss) for the interest expense recognized from amortization of the debt discount and issuance costs due to the significantly different timing of payment in relation to the operating results. The tables at the end of this release provide detailed reconciliations of each non-GAAP financial measure we use from the most directly comparable U.S. GAAP financial measure. As of December 31, June 30, 2024* 2025 ASSETS Cash and cash equivalents 2,434.7 1,679.3 Accounts receivable 11.2 54.7 Prepaid expenses 22.2 28.3 Restricted cash 0.6 74.5 VAT reclaimable 6.2 158.3 Other current assets 37.0 34.5 Current assets of discontinued operations 21.4 — Total current assets 2,533.3 2,029.6 Property and equipment 846.7 1,789.4 Intangible assets 4.9 15.6 Operating lease right-of-use assets 44.8 277.3 Equity method investments 6.4 32.3 Investments in non-marketable equity securities 90.7 835.1 Deferred tax assets 7.7 8.8 Other non-current assets 13.4 108.5 Non-current assets of discontinued operations 0.7 — Total non-current assets 1,015.3 3,067.0 TOTAL ASSETS 3,548.6 5,096.6 LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable, accrued and other liabilities 228.0 103.6 Debt, current 6.1 8.0 Income and non-income taxes payable 5.5 7.2 Deferred revenue 16.3 19.3 Current liabilities of discontinued operations 8.1 — Total current liabilities 264.0 138.1 Operating lease liabilities 30.3 204.5 Debt, non-current — 978.2 Other accrued liabilities 0.6 0.3 Total non-current liabilities 30.9 1,183.0 Total liabilities 294.9 1,321.1 Commitments and contingencies Shareholders' equity: Ordinary shares 9.2 9.2 Treasury shares at cost (1,968.1) (1,922.1) Additional paid-in capital 2,016.7 2,001.4 Accumulated other comprehensive loss (22.1) (1.9) Retained earnings 3,218.0 3,688.9 Total shareholders' equity 3,253.7 3,775.5 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 3,548.6 5,096.6 Expand * Derived from audited consolidated financial statements and adjusted for the presentation of discontinued operations for Toloka Expand * Derived from audited consolidated financial statements and adjusted for the presentation of discontinued operations for Toloka Expand (1) These balances exclude depreciation and amortization expenses, which are presented separately, and include share-based compensation in the amount of: Cost of revenues — 0.2 — Product development 1.5 6.3 4.8 Sales, general and administrative 0.4 10.9 2.3 Expand Nebius Group N.V. RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES TO THE NEAREST COMPARABLE U.S. GAAP MEASURES Reconciliation of Adjusted EBITDA / (loss) to U.S. GAAP Net Income / (loss) In USD millions Three months ended June 30, Six months ended June 30, 2024 2025 Change 2024 2025 Change Net income / (loss) (97.5) 584.4 n/m (414.0) 470.9 -214% Less: net (income) / loss from discontinued operations (19.4) (81.9) 322% 228.5 (72.7) -132% Net income / (loss) from continuing operations (116.9) 502.5 n/m (185.5) 398.2 -315% Add: depreciation and amortization 11.4 75.2 n/m 20.3 124.3 n/m Add: certain SBC expense (0.8) 14.7 n/m 2.1 32.1 n/m Add: one-off restructuring and other expenses 43.5 0.3 -99% 43.6 0.4 -99% Less: interest income (12.7) (3.6) -72% (13.1) (12.1) -8% Add: interest expense — 4.8 n/m — 4.8 n/m Less: (income) / loss from equity method investments — 6.3 n/m — 6.2 n/m Less: gain from revaluation of investment in equity securities — (597.4) n/m — (597.4) n/m Less: other income, net 14.8 (24.6) -266% 16.0 (32.9) -306% Add: income tax expense 2.6 0.8 -69% 0.1 1.7 n/m Adjusted EBITDA/ (loss) (58.1) (21.0) -64% (116.5) (74.7) -36% Expand Reconciliation of Adjusted Net Income / (loss) to U.S. GAAP Net Income / (loss) In USD millions Three months ended June 30, Six months ended June 30, 2024 2025 Change 2024 2025 Change Net income / (loss) (97.5) 584.4 n/m (414.0) 470.9 -214% Less: net (income) / loss from discontinued operations (19.4) (81.9) 322% 228.5 (72.7) -132% Net income / (loss) from continuing operations (116.9) 502.5 n/m (185.5) 398.2 -315% Add: certain SBC expense (0.8) 14.7 n/m 2.1 32.1 n/m Less: foreign exchange (gains) / losses 13.9 (14.2) -202% 13.9 (10.8) -178% Add: one-off restructuring and other expenses 43.5 0.3 -99% 43.6 0.4 -99% Add: amortization of debt discount and issuance costs — 3.0 n/m — 3.0 n/m Less: gain from revaluation of investment in equity securities — (597.4) n/m — (597.4) n/m Tax effect of adjustments (1.3) (0.5) -64% (1.3) (0.7) -46% Adjusted net loss (61.6) (91.5) 49% (127.2) (175.2) 38% Expand
Yahoo
an hour ago
- Yahoo
SS Innovations Reports Second Quarter 2025 Financial Results
Record Quarterly Revenue of $10.0 Million Driven by Higher SSi Mantra 3 Unit Sales Gross Profit More than Tripled, Driven by Gross Margin Expansion and Revenue Growth FORT LAUDERDALE, Fla., Aug. 07, 2025 (GLOBE NEWSWIRE) -- SS Innovations International, Inc. (the 'Company' or 'SS Innovations') (Nasdaq: SSII), a developer of innovative surgical robotic technologies dedicated to making robotic surgery affordable and accessible to a global population, today announced unaudited financial results for the three and six months ended June 30, 2025. The Company also filed its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, with the Securities and Exchange Commission on August 6, 2025. Second Quarter 2025 Overview Revenue increased 121.8% to $10.0 million from $4.5 million in the second quarter of 2024. Gross margin expanded to 59.1% from 31.9% in the second quarter of 2024. Gross profit rose 311.4% to $5.9 million from $1.4 million in the second quarter of 2024. Net loss of $0.3 million, or $(0.00) per diluted share, compared to a net loss of $4.1 million, or $(0.02) per diluted share, in the second quarter of 2024. SSi Mantra surgical robotic system installations totaled 23, up 130% from 10 installations in the second quarter of 2024 and up 53% from 15 installations in the first quarter of 2025. First Half 2025 Overview Revenue increased 85.6% to $15.1 million from $8.1 million in the first half of 2024. Gross margin expanded to 46.3% from 26.6% in the first half of 2024. Gross profit rose 223.3% to $7.0 million from $2.2 million in the first half of 2024. Net loss of $5.9 million, or $(0.03) per diluted share, compared to net loss of $14.0 million, or $(0.08) per diluted share, in the first half of 2024. SSi Mantra surgical robotic system installations totaled 38, up 100% from 19 installations in the first half of 2024. As of June 30, 2025 Long-term debt of $0. Cash and cash equivalents totaled $11.4 million, excluding restricted cash. SSi Mantra cumulative installed base totaled 105 in seven countries and cumulative surgeries reached 4,657. CEO Commentary Dr. Sudhir Srivastava, Chairman of the Board and Chief Executive Officer of SS Innovations, commented, 'We continue to execute on our strategic initiatives and delivered strong revenue growth in the second quarter of 2025, driven by higher unit sales of our advanced, cost-effective SSi Mantra 3 surgical robotic system in India and abroad. Our second quarter gross profit more than tripled compared to the prior year quarter, reflecting higher revenue and significant gross margin expansion due to lower production costs, propelling a sharp narrowing in net loss to almost breakeven.' Dr. Srivastava continued, 'Our SSi Mantra 3 surgical robotic system continues to pioneer robotic telesurgery and cardiac procedures, achieving several 'world firsts' during and after the second quarter. We remain committed to democratizing excellence in surgical robotic care and SS Innovations' uplisting to Nasdaq in April 2025 symbolizes a new chapter of global expansion. In that regard, based on recent FDA conversations, we now expect to submit a 510(k) application for multiple indications for the SSi Mantra 3 to the U.S. Food and Drug Administration by the end of September 2025—a potentially quicker pathway compared to the De Novo application we previously planned. We also continue along the pathway towards a European Union CE marking certification as soon as late 2025. Looking to the second half of the year, an expanding installed base combined with growing utilization of the SSi Mantra 3 positions us well for continuing robust organic growth.' Select Business Highlights in Second Quarter 2025 In April 2025, the Company's common stock was listed for trading on The Nasdaq Stock Market LLC ("Nasdaq"). In June 2025, the Company rang the opening bell at the Nasdaq MarketSite in New York City. In June 2025, the Company's SSi Mantra surgical robotic system performed its first robotic cardiac surgery in the Western Hemisphere. Subsequent Events In July 2025, the world's first robotic telesurgery for weight loss was performed utilizing the Company's SSi Mantra 3 surgical robotic system. In July 2025, the world's first intercontinental robotic cardiac telesurgery was performed (from France to India) utilizing the Company's SSi Mantra 3 surgical robotic system. In July 2025, the first telesurgery in India's public sector, which consists of more than 25,000 public hospitals, was performed utilizing the Company's SSi Mantra 3 surgical robotic system. As of July 31, 2025, the SSi Mantra cumulative installed base totaled 112 systems and cumulative multi-specialty surgeries reached 5,038 without any device-related adverse events. This total included 40 telesurgeries and 273 cardiac procedures. Revenue Breakdown and Summary of Installations / Surgeries Category Q2 2024 Q2 2025 VarianceSystem sales $ 4,258,198 $ 8,781,038 $ 4,522,840 106.2 % Instrument sales 204,121 1,007,830 803,709 393.7 % Warranty sales 28,795 193,359 164,564 571.5 % Lease income 18,012 18,078 66 0.4 % Total revenue $ 4,509,126 $ 10,000,305 $ 5,491,179 121.8 % SSi Mantra installations 10 23 13 130 % Cumulative installed base1 37 105 68 184 % SSi Mantra surgeries 516 1,042 526 102 % Cumulative surgeries1 1,742 4,657 2,915 167 % 1 at period end Category H1 2024 H1 2025 VarianceSystem sales $ 7,752,957 $ 13,283,520 $ 5,530,563 71.3 % Instrument sales 322,636 1,485,038 1,162,402 360.3 % Warranty sales 38,202 315,863 277,661 726.8 % Lease income 33,024 36,494 3,470 10.5 % Total revenue $ 8,146,819 $ 15,120,915 $ 6,974,096 85.6 % SSi Mantra installations 19 38 19 100 % SSi Mantra surgeries 877 1,861 984 112 % About SS Innovations SS Innovations International, Inc. (Nasdaq: SSII) develops innovative surgical robotic technologies with a vision to make the benefits of robotic surgery affordable and accessible to a larger segment of the global population. The Company's product range includes its proprietary 'SSi Mantra' surgical robotic system and its comprehensive suite of 'SSi Mudra' surgical instruments, which support a variety of surgical procedures including robotic cardiac surgery. An American company headquartered in India, SS Innovations plans to expand the global presence of its technologically advanced, user-friendly, and cost-effective surgical robotic solutions. Visit the Company's website at or LinkedIn for more information and updates. About the SSi Mantra The SSi Mantra surgical robotic system is a user-friendly, modular, multi-arm system with many advanced technology features, including: 3 to 5 modular robotic arms, an open-faced ergonomic surgeon command center, a large 3D 4K monitor, a touch panel monitor for all patient related information display, a virtual real-time image of the robotic patient side arm carts, and the ability for superimposition of 3D models of diagnostic imaging. A vision cart provides the table-side team with the same magnified 3D 4K view as the surgeon to provide better safety and efficiency. The SSi Mantra utilizes over 40 different types of robotic endo-surgical instruments to support different specialties, including cardiac surgery. The SSi Mantra has been clinically validated in India in more than 100 different types of surgical procedures. Forward Looking StatementsThis press release may contain statements that are not historical facts and are considered forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. The words 'anticipate,' 'assume,' 'believe,' 'estimate,' 'expect,' 'will,' 'intend,' 'may,' 'plan,' 'project,' 'should,' 'could,' 'seek,' 'designed,' 'potential,' 'forecast,' 'target,' 'objective,' 'goal,' or the negatives of such terms or other similar expressions to identify such forward-looking statements. These statements relate to future events or SS Innovations' future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Investor Contact:The Equity Group Kalle Ahl, CFA T: (303) 953-9878 kahl@ Devin Sullivan, Managing Director T: (212) 836-9608dsullivan@ Media Contact:RooneyPartners LLCKate BarretteT: (212) 223-0561kbarrette@ SS INNOVATIONS INTERNATIONAL, CONSOLIDATED BALANCE SHEETS(Unaudited) As of June 30, 2025 December 31,2024 ASSETS Current Assets: Cash and cash equivalents $ 11,375,265 $ 466,500 Restricted cash 5,884,513 5,838,508 Accounts receivable, net 5,973,923 4,466,047 Inventory 18,260,141 10,206,898 Prepaids and other current assets 9,292,684 6,438,338 Total Current Assets 50,786,526 27,416,291 Property, plant, and equipment, net 8,274,135 5,385,955 Right of use asset, net 2,654,775 2,623,880 Deferred tax assets, net 365,641 - Accounts receivable, net – non current 4,447,389 3,299,032 Restricted cash- non current 345,900 318,527 Prepaids and other non current assets 3,103,405 3,341,528 Total Assets $ 69,977,771 $ 42,385,213 LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY Current Liabilities Bank overdraft facility $ 6,980,313 $ 7,994,906 Notes payable - 7,450,000 Current portion of operating lease liabilities 354,626 409,518 Accounts payable 6,079,794 2,312,382 Deferred revenue 2,412,682 1,278,602 Accrued expenses & other current liabilities 3,783,693 1,884,814 Total Current Liabilities 19,611,108 21,330,222 Operating lease liabilities, less current portion 2,452,389 2,349,118 Deferred Revenue- non current 5,779,525 5,173,953 Other non current liabilities 111,880 74,817 Total Liabilities $ 27,954,902 $ 28,928,110 Stockholders' equity: Preferred stock, authorized 5,000,000 shares of Series A, Non-Convertible Preferred Stock, $0.0001 par value per share; 1,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024 1 1 Common stock, 250,000,000 shares authorized, $0.0001 par value, 193,588,410 shares and 171,579,284 shares issued and outstanding as of June 30, 2025 and December 31, 2024 respectively 19,358 17,157 Accumulated other comprehensive income (loss) (822,813 ) (749,625 ) Additional paid in capital 91,526,999 56,952,200 Capital reserve 899,917 899,917 Accumulated deficit (49,600,593 ) (43,662,547 ) Total stockholders' equity 42,022,869 13,457,103 Total liabilities and stockholders' equity $ 69,977,771 $ 42,385,213 SS INNOVATIONS INTERNATIONAL, CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS(Unaudited) For The Three months ended June 30, 2025 June 30, 2024 REVENUES System sales 8,781,038 4,258,198 Instruments sale 1,007,830 204,121 Warranty sale 193,359 28,795 Lease income 18,078 18,012 Total revenue $ 10,000,305 $ 4,509,126 Cost of revenue (4,085,247 ) (3,071,340 ) GROSS PROFIT 5,915,058 1,437,786 OPERATING EXPENSES: Research & development expense 498,600 759,004 Stock compensation expense 1,630,295 2,443,792 Depreciation and amortization expense 260,361 90,476 Selling, general and administrative expense 3,428,788 2,244,703 TOTAL OPERATING EXPENSES 5,818,044 5,537,975 Income /(Loss) from operations 97,014 (4,100,189 ) OTHER INCOME (EXPENSE): Interest Expense (216,800 ) (242,577 ) Interest and other income, net 216,824 202,196 TOTAL INCOME / (EXPENSE), NET 24 (40,381 ) INCOME / (LOSS) BEFORE INCOME TAXES 97,038 (4,140,570 ) Income tax expense 353,729 - NET LOSS $ (256,691 ) $ (4,140,570 ) Net loss per share -basic and diluted $ (0.00 ) $ (0.02 ) Weighted average-basic shares 193,571,635 170,739,380 Weighted average-diluted shares 202,835,698 181,843,313 CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE LOSS NET LOSS $ (256,691 ) $ (4,140,570 ) OTHER COMPREHENSIVE INCOME (LOSS) Foreign currency translation loss (66,014 ) (16,131 ) Retirement Benefit (net of tax) (35,660 ) 3,299 Income tax effect relating to retirement benefit 5,772 - TOTAL OTHER COMPREHENSIVE INCOME (LOSS) (95,902 ) (12,832 ) TOTAL COMPREHENSIVE LOSS $ (352,593 ) $ (4,153,402 ) SS INNOVATIONS INTERNATIONAL, CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS(Unaudited) For The Six months ended June 30, 2025 June 30, 2024 REVENUES System sales 13,283,520 7,752,957 Instruments sale 1,485,038 322,636 Warranty sale 315,863 38,202 Lease income 36,494 33,024 Total revenue $ 15,120,915 $ 8,146,819 Cost of revenue (8,118,649 ) (5,980,851 ) GROSS PROFIT 7,002,266 2,165,968 OPERATING EXPENSES: Research & development expense 1,508,695 1,286,995 Stock compensation expense 4,009,507 9,552,542 Depreciation and amortization expense 469,243 170,577 Selling, general and administrative expense 6,638,587 5,088,362 TOTAL OPERATING EXPENSES 12,626,032 16,098,476 Loss from operations (5,623,766 ) (13,932,508 OTHER INCOME (EXPENSE): Interest Expense (596,705 ) (432,665 ) Interest and other income, net 636,156 382,850 TOTAL INCOME / (EXPENSE), NET 39,451 (49,815 ) LOSS BEFORE INCOME TAXES (5,584,315 ) (13,982,323 ) Income tax expense 353,729 - NET LOSS $ (5,938,044 ) $ (13,982,323 ) Net loss per share - basic and diluted $ (0.03 ) $ (0.08 ) Weighted average- basic shares 186,244,872 170,734,435 Weighted average- diluted shares 195,502,268 181,726,502 CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE LOSS NET LOSS $ (5,938,044 ) $ (13,982,323 ) OTHER COMPREHENSIVE INCOME (LOSS) Foreign currency translation loss (59,138 ) (95,445 ) Retirement Benefit (net of tax) (19,822 ) 11,806 Income tax effect relating to retirement benefit 5,772 - TOTAL OTHER COMPREHENSIVE INCOME (LOSS) (73,188 ) (83,639 ) TOTAL COMPREHENSIVE LOSS $ (6,011,232 ) $ (14,065,962 ) SS INNOVATIONS INTERNATIONAL, CONSOLIDATED STATEMENTS OF CASH FLOWS(Unaudited) For the Six months ended June 30, 2025 June 30, 2024 Cash flows from operating activities: Net loss $ (5,938,044 ) $ (13,982,323 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 469,243 170,577 Operating lease expense 423,593 357,533 Interest Expense 179,455 182,530 Interest and other income, net (338,191 ) (175,147 ) (Reversal of) / Provision for credit loss reserve (228,846 ) 573,048 Deferred income tax benefit (365,641 ) - Stock compensation expense 4,009,507 9,552,542 Changes in operating assets and liabilities: Accounts receivable, net (2,337,679 ) (3,475,878 ) Inventory, net (10,221,214 ) (199,750 ) Deferred revenue 1,739,652 3,032,484 Prepaids and other assets (2,572,481 ) (421,539 ) Accounts payable 3,782,409 224,821 Income taxes payable, net 620,586 - Accrued expenses & other liabilities 1,629,136 808,818 Operating lease payment (407,188 ) (342,202 ) Net cash used in operating activities (9,555,703 ) (3,694,486 ) Cash flows from investing activities: Purchase of property, plant and equipment (1,189,452 ) (2,239,139 ) Net cash used in investing activities (1,189,452 ) (2,239,139 ) Cash flows from financing activities: Proceeds from bank overdraft facility (net) (1,014,593 ) 842,610 Proceeds from issuance of convertible notes to principal shareholder 28,000,000 3,000,000 Proceeds from issuance of convertible notes to other investors - 1,450,000 Repayment of convertible notes to principal shareholder, including interest (4,212,637 ) - Repayment of convertible notes to other investors, including interest (1,068,849 ) - Net cash provided by financing activities 21,703,921 5,292,610 Net change in cash 10,958,766 (641,015 ) Effect of exchange rate on cash 23,377 108,572 Cash and cash equivalents at the beginning of the period 6,623,535 7,087,845 Cash and cash equivalents at end of the period $ 17,605,678 $ 6,555,402 Supplemental disclosure of cash flow information: Conversion of convertible notes into common stock, including interest $ 30,645,360 $ - Transfer of systems from inventory to property, plant and equipment $ 2,167,971 $ 1,422,880