Biggest changeYear Ended December 31, 2024 2023 2022 2021 2020 ($ in thousands) Adjusted EBITDA $ 24,057 $ 15,429 $ 22,248 $ 22,119 $ 10,871 45 Quarterly Results of Operations December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2024 2024 2024 2024 (1) 2023 2023 2023 2023 ($ in thousands, except per share data) Net revenue $ 28,239 $ 28,546 $ 28,090 $ 25,962 $ 28,416 $ 29,280 $ 29,362 $ 30,001 Operating expenses: Direct operating costs 15,003 15,420 15,242 15,177 16,974 18,260 17,476 18,107 Selling and marketing 1,423 1,375 1,664 1,770 2,121 2,337 2,580 2,612 General and administrative 3,996 4,378 4,028 3,721 4,946 5,482 5,916 5,120 Research and development 1,013 800 1,055 913 1,213 1,260 1,185 1,078 Depreciation and amortization 3,257 3,241 3,714 3,930 4,120 3,903 3,341 3,038 Goodwill impairment charges - - - - 42,000 - - - Lease terminations, unoccupied lease charges and restructuring costs 91 67 116 322 675 8 153 269 Total operating expenses 24,783 25,281 25,819 25,833 72,049 31,250 30,651 30,224 Operating income (loss) 3,456 3,265 2,271 129 (43,633 ) (1,970 ) (1,289 ) (223 ) Net interest expense (48 ) (162 ) (264 ) (338 ) (335 ) (300 ) (275 ) (130 ) Other (expense) income - net (71 ) 60 (294 ) 7 (292 ) (422 ) (186 ) 17 Income (loss) before provision (benefit) for income taxes 3,337 3,163 1,713 (202 ) (44,260 ) (2,692 ) (1,750 ) (336 ) Income tax provision (benefit) 41 41 39 39 (568 ) 57 82 65 Net income (loss) $ 3,296 $ 3,122 $ 1,674 $ (241 ) $ (43,692 ) $ (2,749 ) $ (1,832 ) $ (401 ) Preferred stock dividend 3,286 3,789 3,923 1,312 3,917 3,916 3,910 3,931 Net income (loss) attributable to common shareholders $ 10 $ (667 ) $ (2,249 ) $ (1,553 ) $ (47,609 ) $ (6,665 ) $ (5,742 ) $ (4,332 ) Net income (loss) per common share: Basic and diluted $ 0.00 $ (0.04 ) $ (0.14 ) $ (0.10 ) $ (3.04 ) $ (0.42 ) $ (0.37 ) $ (0.28 ) Adjusted EBITDA $ 7,141 $ 6,840 $ 6,389 $ 3,687 $ 4,128 $ 3,245 $ 3,819 $ 4,237 (1) The consolidated statement of operations for the three months ended March 31, 2024 has been restated to record the earned, but undeclared Preferred Stock dividend.
Biggest changeYear Ended December 31, 2025 2024 2023 2022 2021 ($ in thousands) Adjusted EBITDA $ 27,549 $ 24,057 $ 15,429 $ 22,248 $ 22,119 47 Quarterly Results of Operations December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2025 2025 2025 2025 2024 2024 2024 2024 ($ in thousands, except per share data) Net revenue $ 34,423 $ 31,067 $ 27,377 $ 27,632 $ 28,239 $ 28,546 $ 28,090 $ 25,962 Operating expenses: Direct operating costs 18,288 16,224 14,480 15,464 15,003 15,420 15,242 15,177 Selling and marketing 1,446 1,123 1,118 1,131 1,423 1,375 1,664 1,770 General and administrative 4,809 4,887 4,358 4,332 3,996 4,378 4,028 3,721 Research and development 2,543 1,584 1,020 1,235 1,013 800 1,055 913 Depreciation and amortization 4,219 4,022 3,382 3,337 3,257 3,241 3,714 3,930 Lease termination and restructuring costs - 17 23 114 91 67 116 322 Total operating expenses 31,305 27,857 24,381 25,613 24,783 25,281 25,819 25,833 Operating income 3,118 3,210 2,996 2,019 3,456 3,265 2,271 129 Net interest income (expense) 4 (52 ) (17 ) (16 ) (48 ) (162 ) (264 ) (338 ) Other (expense) income - net (161 ) (55 ) (35 ) (14 ) (71 ) 60 (294 ) 7 Income (loss) before provision for income taxes 2,961 3,103 2,944 1,989 3,337 3,163 1,713 (202 ) Income tax provision 73 43 42 41 41 41 39 39 Net income (loss) $ 2,888 $ 3,060 $ 2,902 $ 1,948 $ 3,296 $ 3,122 $ 1,674 $ (241 ) Preferred stock dividend 1,365 1,365 1,365 2,811 3,286 3,789 3,923 1,312 Net income (loss) attributable to common shareholders $ 1,523 $ 1,695 $ 1,537 $ (863 ) $ 10 $ (667 ) $ (2,249 ) $ (1,553 ) Net income (loss) per common share: Basic and diluted $ 0.04 $ 0.04 $ 0.04 $ (0.04 ) $ 0.00 $ (0.04 ) $ (0.14 ) $ (0.10 ) Adjusted EBITDA $ 7,692 $ 7,733 $ 6,529 $ 5,595 $ 7,141 $ 6,840 $ 6,389 $ 3,687 Reconciliation of net income (loss) to adjusted EBITDA The following table contains a reconciliation of net income (loss) to adjusted EBITDA by year: Year Ended December 31, 2025 2024 2023 2022 2021 ($ in thousands) Net income (loss) $ 10,798 $ 7,851 $ (48,674 ) $ 5,432 $ 2,836 Depreciation 2,511 2,043 2,001 1,952 1,927 Amortization 12,449 12,099 12,401 9,773 10,268 Foreign exchange loss / other expense 284 335 918 712 241 Net interest expense 81 812 1,040 364 440 Income tax provision (benefit) 199 160 (364 ) 177 157 Stock-based compensation expense, net of restructuring costs 454 115 4,716 4,914 5,396 Transaction and integration costs 619 46 286 876 1,364 Goodwill impairment charges - - 42,000 - - Lease terminations, unoccupied lease charges and restructuring costs 154 596 1,105 1,138 2,005 Change in contingent consideration - - - (3,090 ) (2,515 ) Adjusted EBITDA $ 27,549 $ 24,057 $ 15,429 $ 22,248 $ 22,119 48 The following table contains a reconciliation of net income (loss) to adjusted EBITDA by quarter: December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2025 2025 2025 2025 2024 2024 2024 2024 ($ in thousands) Net income (loss) $ 2,888 $ 3,060 $ 2,902 $ 1,948 $ 3,296 $ 3,122 $ 1,674 $ (241 ) Depreciation 704 652 594 561 533 504 503 503 Amortization 3,515 3,370 2,788 2,776 2,724 2,737 3,211 3,427 Foreign exchange loss (gain) / other expense 164 60 41 19 91 (57 ) 306 (5 ) Net interest (income) expense (4 ) 52 17 16 48 162 264 338 Income tax provision 73 43 42 41 41 41 39 39 Stock-based compensation expense (benefit), net of restructuring costs 147 88 111 108 306 252 265 (708 ) Transaction and integration costs 205 391 11 12 11 12 11 12 Lease termination and restructuring costs - 17 23 114 91 67 116 322 Adjusted EBITDA $ 7,692 $ 7,733 $ 6,529 $ 5,595 $ 7,141 $ 6,840 $ 6,389 $ 3,687 Key Metrics In addition to the line items in our consolidated financial statements, we regularly review the following key metrics to evaluate our business, measure our performance, identify trends in our business, prepare financial projections, make strategic business decisions, and assess market share trends and working capital needs.