Biggest changeThe reconciliation of EBITDA and Adjusted EBITDA to net income (loss) is provided below: 52 EBITDA and Adjusted EBITDA Reconciliation: Years ended December 31, (unaudited) 2024 2023 2022 Net income (loss) $ 12,701,039 $ 4,359,405 $ (14,098,619 ) Income tax provision (benefit) 1,627,963 (3,168,821 ) (3,172,913 ) Depreciation and amortization 1 32,959,115 27,179,214 34,981,834 Interest expense, net 50,732,903 47,867,005 37,500,758 EBITDA 98,021,020 76,236,803 55,211,060 Acquisition related expenses 2 4,775,662 356,414 251,319 Integration expenses and non-recurring restructuring costs 3 2,254,758 2,739,438 3,506,716 Lender and administrative agent fees 4 100,000 500,000 — Other non-recurring costs (gains) 5 — 739,444 (281,227 ) Share-based Compensation 6 993,143 1,291,244 1,603,000 Adjusted EBITDA $ 106,144,583 $ 81,863,342 $ 60,290,868 Revenues 345,251,064 280,705,570 226,310,299 Net income (loss) margin 3.7 % 1.6 % (6.2 %) Adjusted EBITDA Margin 30.7 % 29.2 % 26.6 % 1.
Biggest changeThe reconciliation of GAAP to non-GAAP financial measures is provided below. 49 EBITDA and Adjusted EBITDA Reconciliation: Year Ended December 31, (in thousands, except percent) 2025 2024 2023 Net income $ 17,366 $ 12,701 $ 4,359 Income tax provision 15,156 1,628 (3,169 ) Depreciation and amortization 1 42,737 32,958 27,179 Interest expense, net 44,567 50,733 47,867 EBITDA 119,826 98,020 76,236 Transaction related expenses 2 12,741 4,776 356 Integration expenses and non-recurring restructuring costs 3 2,279 2,255 2,740 Lender and administrative agent fees 4 1,572 100 500 Share-based Compensation 5 8,084 993 1,291 Other non-recurring costs 6 800 — 739 Adjusted EBITDA $ 145,302 $ 106,144 $ 81,862 Revenue $ 471,500 $ 345,251 $ 280,705 Net income margin 3.7 % 3.7 % 1.6 % Adjusted EBITDA Margin 30.8 % 30.7 % 29.2 % Year Ended December 31, 2025 2024 2023 GAAP net income per share and unit, respectively $ 0.13 $ 0.08 $ 0.03 Transaction-related expenses 2 0.10 0.03 - Integration expenses and non-recurring restructuring costs 3 0.02 0.01 0.02 Lender and administrative agent fees 4 0.01 — - Share-based compensation 5 0.06 0.01 0.01 Other non-recurring costs 7 0.05 — - Adjusted EPS 8 $ 0.37 $ 0.13 $ 0.06 1.
Some of these limitations are: • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not reflect the significant interest expense, or the cash requirements, necessary to service interest payments on our indebtedness; • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and the cash requirements for such replacements are not reflected in EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin exclude the cash expense we have incurred to integrate acquired businesses into our operations, which is a necessary element of certain of our acquisitions; • the omission of the substantial amortization expense associated with our intangible assets further limits the usefulness of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; and • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not include the payment of taxes, which is a necessary element of our operations.
Some of these limitations are: • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not reflect the significant interest expense, or the cash requirements, necessary to service interest payments on our indebtedness; 50 • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and the cash requirements for such replacements are not reflected in EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin exclude the cash expense we have incurred to integrate acquired businesses into our operations, which is a necessary element of certain of our acquisitions; • the omission of the substantial amortization expense associated with our intangible assets further limits the usefulness of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin; and • EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin do not include the payment of taxes, which is a necessary element of our operations.
GAAP results, these non-GAAP financial measures provide a baseline for analyzing trends in our underlying businesses and can be used by management as a tool to help make financial, operational and planning decisions. We may use non-GAAP financial metrics in certain Management 51 compensation plans, debt covenants, internal budgetary decision making, and other resource allocation decisions.
GAAP results, these non-GAAP financial measures provide a baseline for analyzing trends in our underlying businesses and can be used by management as a tool to help make financial, operational and planning decisions. We may use non-GAAP financial metrics in certain Management compensation plans, debt covenants, internal budgetary decision making, and other resource allocation decisions.
These valuation approaches consider a number of factors that include, but are not limited to, prospective financial information, growth rates, terminal value, discount rates, and comparable multiples from publicly traded companies in our industry and require us to make certain assumptions and estimates regarding industry economic factors and future profitability of its business.
These valuation approaches consider a number of factors that include, but are not limited to, prospective financial information, growth rates, terminal value, discount rates, and comparable multiples from publicly traded companies in our industry and require us to make certain assumptions and estimates regarding industry economic factors and future profitability of our business.
Key Financial and Non-GAAP Operating Measures We measure our business using both key financial and operating data including key performance indicators (“KPIs”) and non-GAAP financial measures and use the following metrics to manage our business, monitor results of operations and ensure proper allocation of capital: (i) Revenue, (ii) Funded Backlog, (iii) EBITDA, (iv) Adjusted EBITDA and (v) Adjusted EBITDA Margin.
Key Financial and Non-GAAP Operating Measures We measure our business using both key financial and operating data including key performance indicators (“KPIs”) and non-GAAP financial measures and use the following metrics to manage our business, monitor results of operations and ensure proper allocation of capital: (i) Revenue, (ii) Backlog, (iii) EBITDA, (iv) Adjusted EBITDA and (v) Adjusted EBITDA Margin.
GAAP measures, such 53 as net sales and operating profit, to measure our operating performance. EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin are not measurements of financial performance under U.S. GAAP, and they should not be considered as alternatives to net income/(loss) or cash flow from operations determined in accordance with U.S. GAAP.
GAAP measures, such as net sales and operating profit, to measure our operating performance. EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin are not measurements of financial performance under U.S. GAAP, and they should not be considered as alternatives to net income/(loss) or cash flow from operations determined in accordance with U.S. GAAP.
Such changes in contract estimates can result in the recognition of revenue in a current period for performance obligations which were satisfied or partially satisfied in a prior period. Changes in contract estimates may also result in the reversal of previously recognized revenue if the current estimate differs from the previous estimate.
Such changes in contract estimates can result in the recognition of revenue in a current period for performance obligations which were 51 satisfied or partially satisfied in a prior period. Changes in contract estimates may also result in the reversal of previously recognized revenue if the current estimate differs from the previous estimate.
We believe that this collection of vertically integrated capabilities provides a strong value proposition for our customers who seek to simplify their supply chains, increase their speed to market, and reduce costs – all while benefitting from quality integrated system solutions. Our differentiated market offering is supported by significant sole- and single-source contract positions.
We believe that this collection of vertically integrated capabilities provides a strong value proposition for our customers who seek to simplify their supply chains, increase their speed to market, and reduce costs – all while benefiting from quality integrated system solutions. Our differentiated market offering is supported by significant sole- and single-source contract positions.
Further, our independent registered public accounting firm is not yet required to formally attest to the effectiveness of our internal controls over financial reporting and will not be required to do so for as long as we are an “emerging growth company” pursuant to the provisions of the JOBS Act. See “Summary—JOBS Act Election.” 59
Further, our independent registered public accounting firm is not yet required to formally attest to the effectiveness of our internal controls over financial reporting and will not be required to do so for as long as we are an “emerging growth company” pursuant to the provisions of the JOBS Act. See “Summary—JOBS Act Election.” 55
Our Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations reflect estimates and assumptions made by management. Events and changes in circumstances arising after December 31, 2024, including those resulting from the continuing impacts of the current unfavorable macroeconomic climate, will be reflected in management’s estimates for future periods.
Our Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations reflect estimates and assumptions made by management. Events and changes in circumstances arising after December 31, 2025, including those resulting from the continuing impacts of the current unfavorable macroeconomic climate, will be reflected in management’s estimates for future periods.
We are focused on delivering innovative and customized solutions for our customers, with more than 204 multi-discipline engineers supporting our comprehensive in-house design and manufacturing capabilities. Our unique set of capabilities is supported by decades of experience across advanced material design, proprietary digital models, material science and testing, and manufacturing expertise.
We are focused on delivering innovative and customized solutions for our customers, with more than 300 multi-discipline engineers supporting our comprehensive in-house design and manufacturing capabilities. Our unique set of capabilities is supported by decades of experience across advanced material design, proprietary digital models, material science and testing, and manufacturing expertise.
Overview We specialize in the upfront design, testing, manufacturing, and sale of mission-critical systems for existing and emerging missile, missile and defense, and space programs. Our integrated payload protection, propulsion, and interstage system solutions are deployed across a wide variety of existing and emerging programs supporting important Department of Defense and space sector initiatives.
Overview We specialize in the upfront design, testing, manufacturing, and sale of mission-critical systems for existing and emerging missile, missile and defense, and space programs. Our integrated payload protection, propulsion, and interstage system solutions are deployed across a wide variety of existing and emerging programs supporting important Department of War (“DOW”) and space sector initiatives.
Determining fair value requires management to make estimates and judgments based on various factors, including projected revenues and associated earnings. We did not recognize any impairment losses in the year ended December 31, 2024, 2023 or 2022.
Determining fair value requires management to make estimates and judgments based on various factors, including projected revenues and associated earnings. We did not recognize any impairment losses in the year ended December 31, 2025, 2024 or 2023.
It is our belief that once a supplier has been qualified as a supplier on a particular program and delivers on the basis of quality, it is typically unlikely that a 43 prime integrator would pursue re-qualification given a relatively lengthy and costly process.
It is our belief that once a 42 supplier has been qualified as a supplier on a particular program and delivers on the basis of quality, it is typically unlikely that a prime integrator would pursue re-qualification given a relatively lengthy and costly process.
We believe that these financial performance metrics represent the primary drivers of value enhancement, balancing both short and long-term indicators of increased shareholder value. These are the metrics we use to measure our results and evaluate our business and related contract performance.
We believe that these financial performance metrics represent the primary drivers of value enhancement, balancing both short and long-term indicators of increased stockholder value. These are the metrics we use to measure our results and evaluate our business and related contract performance.
National Security related budget and the National Defense Authorization Act (“NDAA”), and also the related Future Years Defense Program or five- year projection of the forces, resources and programs needed to support the DoD’s strategy and operations.
National Security related budget and the National Defense Authorization Act (“NDAA”), and also the related Future Years Defense Program or five- year projection of the forces, resources and programs needed to support the DoW’s strategy and operations.
You should read the sections of this prospectus titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” for a discussion of the factors that could cause our actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.
You should read the sections of this Annual Report titled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” for a discussion of the factors that could cause our actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.
General and Administrative Expenses Our general and administrative expenses (“G&A”) include salaries, fringe benefits (such as health insurance, retirement plans, vacation and sick days), and other expenses related to selling, marketing and proposal activities, certain administrative costs, operational overhead expenses, share-based compensation expenses and amortization of acquired intangible assets.
Indirect costs include overhead expenses, fringe benefits and depreciation. 45 General and Administrative Expenses Our general and administrative expenses (“G&A”) include salaries, fringe benefits (such as health insurance, retirement plans, vacation and sick days), and other expenses related to selling, marketing and proposal activities, certain administrative costs, operational overhead expenses, share-based compensation expenses and amortization of acquired intangible assets.
These projections and estimates assess: • the productivity and availability of labor; 44 • the allocation of indirect costs to labor and material costs incurred; • the complexity of the work to be performed; • the cost and availability of materials and components; and • schedule requirements.
These projections and estimates assess: • the productivity and availability of labor; 43 • the allocation of indirect costs to labor and material costs incurred; • the complexity of the work to be performed; • the cost and availability of materials and components; and • schedule requirements.
Note on non-GAAP financial measures: Throughout the discussion of our results of operations we use non-GAAP financial measures EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, as measures of our overall performance. Definitions and reconciliations of these measures to the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP are included below.
Note on non-GAAP financial measures: Throughout the discussion of our results of operations we use non-GAAP financial measures EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, as measures of our overall performance. Definitions and reconciliations of these measures to the most directly comparable financial measure calculated and presented in accordance with U.S.
We estimate that no single program accounted for more than 12% of sales in the twelve months ended December 31, 2024 or the twelve months ended December 31, 2023, with revenue from over 100 active programs supporting current production and next-generation space, missile, hypersonics, and defense applications.
We estimate that no single program accounted for more than 12% of sales in the twelve months ended December 31, 2025 or the twelve months ended December 31, 2024, with revenue from over 130 active programs supporting current production and next-generation space, missile, hypersonics, and defense applications.
Corporate Conversion We currently operate as a corporation under the name Karman Holdings Inc. Prior to our initial public offering, we converted from a Delaware limited liability company named TCFIII Spaceco Holdings LLC. In the conversion, all of our outstanding equity interests were converted into shares of common stock of Karman Holdings Inc.
Corporate Conversion We currently operate as a corporation under the name Karman Holdings Inc. Prior to our IPO, we converted from a Delaware limited liability company named TCFIII Spaceco Holdings LLC. In the conversion, all of our outstanding equity interests were converted into shares of common stock of Karman Holdings Inc.
Upon becoming a public company, we will be required to comply with the SEC’s rules implementing Section 302 of the Sarbanes-Oxley Act, which will require our management to certify financial and other information in our quarterly and annual reports and provide an annual management report on the effectiveness of our internal control over financial reporting.
Since becoming a public company, we are required to comply with the SEC’s rules implementing Section 302 of the Sarbanes-Oxley Act, which require our management to certify financial and other information in our quarterly and annual reports and provide an annual management report on the effectiveness of our internal control over financial reporting.
Though we will be required to disclose material changes made to our internal controls and procedures on a quarterly basis, we will not be required to make our first assessment of the effectiveness of our internal control over financial reporting under Section 404 until our second annual report on Form 10-K after we become a public company.
Though we are required to disclose material changes made to our internal controls and procedures on a quarterly basis, we are not required to make our first assessment of the effectiveness of our internal control over financial reporting under Section 404 until our second annual report on Form 10-K after becoming a public company.
Negative publicity and increased scrutiny of government contractors in general, including us, relating to government expenditures for contractor services and incidents involving the mishandling of sensitive or classified information as well as the increasingly complex requirements of the DoD and the United States intelligence community, including those related to cybersecurity, could impact our ability to perform in the markets we serve.
Negative publicity and increased scrutiny of government contractors in general, including us, relating to government expenditures for contractor services and incidents involving the mishandling of sensitive or classified information as well as the increasingly complex requirements of the DoW and the U.S. intelligence community, including those related to cybersecurity, could impact our ability to perform in the markets we serve.
Adjusted EBITDA and Adjusted EBITDA Margin are not measures calculated in accordance with U.S. GAAP, and they should not be considered an alternative to any financial measures that were calculated under U.S. GAAP.
Adjusted EBITDA Margin - Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by revenue. Adjusted EBITDA and Adjusted EBITDA Margin are not measures calculated in accordance with U.S. GAAP, and they should not be considered an alternative to any financial measures that were calculated under U.S. GAAP.
Non-GAAP Financial Measures We believe the non-GAAP financial measures will help investors understand our financial condition and operating results and assess our future prospects.
GAAP are included below. 48 Non-GAAP Financial Measures We believe the non-GAAP financial measures will help investors understand our financial condition and operating results and assess our future prospects.
Acquired intangible assets include: customer relationships, customer production backlog, patents and know-how. Finite-lived intangible assets are amortized over their estimated useful lives using the straight-line method which approximates the pattern in which the economic benefits of such assets are consumed. We assess amortized intangible assets for impairment when events or circumstances suggest that the carrying values may not be recoverable.
Finite-lived intangible assets are amortized over their estimated useful lives using the straight-line method which approximates the pattern in which the economic benefits of such assets are consumed. We assess amortized intangible assets for impairment when events or circumstances suggest that the carrying values may not be recoverable.
Additionally, Adjusted EBITDA excludes certain nonrecurring costs that management excludes in contemplation of budget decisions and are not costs of operating the business such as entity wide re-branding initiatives or acquisition integration costs.
Additionally, Adjusted EBITDA excludes certain nonrecurring costs that management excludes in contemplation of budget decisions and are not costs of operating the business, such as entity wide re-branding initiatives or acquisition integration costs, and lender and administrative agent fees associated with discrete amendments.
Depreciation and amortization expense includes $8,828,596, $6,747,180 and $4,506,464 of allocated depreciation and amortization from cost of goods sold for the years ended December 31, 2024, 2023 and 2022, respectively. 2. Represents legal and due diligence fees incurred in connection with planned and completed acquisitions, which are required to be expensed as incurred.
Depreciation and amortization expense includes $11.3 million, $8.8 million and $6.7 million of allocated depreciation and amortization from cost of goods sold for the years ended December 31, 2025, 2024 and 2023, respectively. 2. Represents legal and due diligence fees incurred in connection with planned and completed acquisitions, which are required to be expensed as incurred.
Components of Operations Revenues We generate our revenue primarily from the design, development and deployment of systems and subsystems (Propulsion Systems, Aerodynamic Interstage Systems, and Payload Protection and Deployment Systems) across three end markets (Hypersonics and Strategic Missile Defense, Missile and Integrated Defense Systems, and Space and Launch). We do not believe our revenues are subject to significant seasonal variations.
Components of Operations Revenues We generate our revenue primarily from the design, development and deployment of systems and subsystems (Propulsion Systems, Aerodynamic Interstage Systems, and Payload Protection and Deployment Systems) across three end markets (Hypersonics and Strategic Missile Defense, Tactical Missiles and Integrated Defense Systems, and Space and Launch).
Goodwill and Intangible Assets Goodwill represents the excess of the cost of an acquired entity over the fair value of the acquired net assets. We test goodwill for impairment annually during the fourth quarter of our fiscal year or when events or circumstances change in a manner that indicates goodwill might be impaired.
Goodwill and Intangible Assets Goodwill represents the excess of the cost of an acquired entity over the fair value of the acquired net assets. We test goodwill for impairment annually as of October 1 of our fiscal year, or when events or circumstances indicates goodwill might be impaired.
Recent Accounting Pronouncements See Note 2, Summary of Significant Accounting Policies—Recent Accounting Pronouncements, of the Notes to the Consolidated Financial Statements for additional information. JOBS Act Election We are currently an “emerging growth company,” as defined in the JOBS Act.
Recent Accounting Pronouncements See Note 2, Summary of Significant Accounting Policies —Recent Accounting Pronouncements, of the Notes to the Consolidated Financial Statements for additional information. JOBS Act Election In 2026, we expect to no longer qualify as an ‘emerging growth company’ as defined in the JOBS Act.
The purpose of the Corporate Conversion was to reorganize our structure so that the entity that is offering our common stock to the public in this offering is a corporation rather than a limited liability company and so that our existing investors and new investors in this offering will own our common stock rather than equity interests in a limited liability company.
The purpose of the Corporate Conversion was to reorganize our structure so that the entity that offered our common stock to the public in our IPO was a corporation rather than a limited liability company and so that investors in the IPO owned our common stock rather than equity interests in a limited liability company.
Department of Defense (“DoD”) budget and spending levels, changes in demand, changes in policy positions or priorities, the domestic and global political and economic environment, and the evolving nature of the global and national security threat environment.
Industry Background Our defense operations are affected by DoW budget and spending levels, changes in demand, changes in policy positions or priorities, the domestic and global political and economic environment, and the evolving nature of the global and national security threat environment.
Revenue represents sales from our existing businesses over comparable periods. The increase in revenues for the year ended December 31, 2024 as compared to the year ended December 31, 2023 was primarily attributable to organic growth across all end-markets, Tactical Missile and Integrated Defense Systems, followed by Space and Launch and Missile and Hypersonics and Strategic Missile Defense.
The increase in revenues for the year ended December 31, 2025 as compared to the year ended December 31, 2024 was primarily attributable to growth across all end-markets, Tactical Missiles and Integrated Defense Systems, followed by Hypersonics and Strategic Missile Defense and Space and Launch and Missile.
We also may explore the divestiture of businesses that no longer meet our needs or strategy or that could perform better outside of our organization. Industry Background Our defense operations are affected by U.S.
We also may explore the divestiture of businesses that no longer meet our needs or strategy or that could perform better outside of our organization.
Funded Backlog - Represents the total value of existing contracts, less amounts previously invoiced. Contract types include but are not limited to purchase orders, long term agreements and contractual authorization to proceed. 2.
Backlog - Represents the total value or current estimated value of existing contracts, less amounts previously invoiced. Contract types include but are not limited to purchase orders, long term agreements and contractual authorization to proceed. (Backlog was previously referred to as funded backlog. No change to the historical dollar amount presented to the table above.) 2.
Changes in these budget and spending levels, policies, or priorities, which are subject to U.S. domestic and foreign geopolitical risks and threats, may impact our defense businesses, including the timing of and delays in U.S. government licenses and approvals for sales, the risk of sanctions, or other restrictions. 45 We believe that our business is well positioned in areas that the DoD and other customers indicate are priorities for future defense spending, including those based on the 2023 National Security Strategy document, the 2024 U.S.
Changes in these budget and spending levels, policies, or priorities, which are subject to U.S. domestic and 44 foreign geopolitical risks and threats, may impact our defense businesses, including the timing of and delays in U.S. government licenses and approvals for sales, the risk of sanctions, or other restrictions.
The acquired RMS intangible assets will be amortized over a weighted average period of 12.1 years. Depreciation of fixed assets used in the production of goods sold is included in cost of goods sold.
The acquired MTI, ISP and Five Axis intangible assets will be amortized over a weighted average period of 11.0, 10.7 and 13.0 years respectively. Depreciation of fixed assets used in the production of goods sold is included in cost of goods sold.
In April, 2025, the Company entered into a new Credit Agreement (the “Citi Credit Agreement”) by and among Karman, the lenders from time to time party thereto and Citibank, N.A.
We fund our investing activities primarily from cash provided by our operating and financing activities. On April 1, 2025, the Company entered into a new Credit Agreement (as amended from time to time, the “Citi Credit Agreement”) by and among Karman, the lenders from time to time party thereto and Citibank, N.A.
Cost of Goods Sold Cost of goods sold consists of direct costs and allocated indirect costs. Direct costs include labor, materials, subcontracts and other costs directly related to the execution of a specific contract. Indirect costs include overhead expenses, fringe benefits and depreciation.
We do not believe our revenues are subject to significant seasonal variations. Cost of Goods Sold Cost of goods sold consists of direct costs and allocated indirect costs. Direct costs include labor, materials, subcontracts and other costs directly related to the execution of a specific contract.
Other Obligations and Commitments See Note 7 through Note 8, of the Notes to the Consolidated Financial Statements for information regarding our other obligations and commitments. 57 Leases We lease certain facilities and equipment under financing and operating leases that expire at various dates through 2041.
Other Obligations and Commitments See Note 6 through Note 8, of the Notes to the Consolidated Financial Statements for information regarding our other obligations and commitments. Leases See Note 8, Leases, of the Notes to the Consolidated Financial Statements for information regarding our operating and finance lease obligations.
For the impairment test, we first assess qualitative factors, macroeconomic conditions, industry and market considerations, triggering events, cost factors, and overall financial performance, to determine whether it is necessary to perform a quantitative goodwill impairment test. Alternatively, we may bypass the qualitative assessment for some or all of its reporting units and apply the quantitative impairment test.
For purpose of testing goodwill for impairment, we operate as a single reporting unit, which is consistent with our single operating segment. In performing the impairment test, we first assess qualitative factors, including macroeconomic conditions, industry and market considerations, triggering events,cost factors, and overall financial performance, to determine whether it is necessary to perform a quantitative goodwill impairment test.
For purposes of testing goodwill for 54 impairment, we operate as a single reporting unit. Based upon the annual goodwill impairment testing performed in the fourth quarter of each year, we determined that there was no impairment of our goodwill during the years ended December 31, 2024, 2023, or 2022.
Based upon the annual goodwill impairment testing performed in the fourth quarter of each fiscal year, we determined that there was no impairment of our goodwill during the years ended December 31, 2025, 2024, or 2023. Acquired intangible assets include: customer relationships, customer production backlog, patents and know-how.
If determined to be necessary, the quantitative impairment test shall be used to identify goodwill impairment and measure the amount of a goodwill impairment loss to be recognized (if any). For the quantitative impairment test we estimate the fair value by weighting the results from the income approach and the market approach.
For the quantitative impairment test, we estimate the fair value by weighting the results of the income approach and the market approach.
Propulsion Systems : involves the integrated offering of solid rocket motor subsystems, launch systems, and ablative composites. Aerodynamic and Interstage Systems : involves supporting metallic and composite subsystems designed for aerodynamics and interstage separation. Our solutions are deployed across three growing, core end markets including: Hypersonics and Strategic Missile Defense, Missile and Tactical Integrated Defense Systems, and Space and Launch.
Our solutions are deployed across three growing, core end markets including: Hypersonics and Strategic Missile Defense, Missile and Tactical Integrated Defense Systems, and Space and Launch.
The increase in provision for income taxes was attributable to substantially larger pre-tax book income during the year ended December 31, 2024.
The increase in provision for income taxes was attributable to substantially larger pre-tax book income during the year ended December 31, 2025 and other discrete items, including the change in entity classification, non-deductible officers’ compensation, and interest and penalties related to prior year tax returns and uncertain tax positions.
Additionally, the Company incurred certain professional service fees related to its IPO that did not meet the requirements to be deferred issuance costs, these costs are considered non-recurring and outside the ordinary course of business, and therefore are not indicative of ongoing operating performance. 3. These costs include company-wide system implementation expenses and Company re-branding costs.
These costs are considered non-recurring and outside the ordinary course of business, and therefore are not indicative of ongoing operating performance. 3. Includes company-wide system implementation expenses company re-branding costs and compliance efforts. This category also includes post-acquisition integration costs, and employee expenses related to acquisitions or restructuring activities. 4.
As a result, our financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as of public company effective dates.
Once we cease to qualify as an emerging growth company, we will be required to adopt all new or revised accounting standards as of their applicable public‑company effective dates. As a result, our financial statements may not be comparable to those of companies that have already adopted such standards in accordance with public‑company reporting requirements.
Liquidity and Capital Resources The following table summarizes our capitalization: As of December 31, 2024 2023 Cash and cash equivalents $ 11,529,770 $ 5,454,710 Debt: Finance lease liabilities (including current portion) 81,937,429 77,887,560 Revolving credit facility 25,000,000 20,000,000 Notes Payable, including current portion, net of debt issuance costs 334,060,006 304,288,123 Total debt 440,997,435 402,175,683 Member’s equity 195,996,367 182,459,333 Total capitalization (debt plus equity) $ 636,993,802 $ 584,635,016 Total debt to total capitalization 2.25 2.20 Our principal historical liquidity requirements have been for organic growth, acquisitions, capital expenditures, servicing indebtedness, including finance lease liability payments, and working capital needs.
Deferred tax liability and assets are recognized for the deferred tax consequences of differences between the tax bases and the recognized values of assets acquired and liabilities assumed in a business combination in accordance with Accounting Standards Codification (“ASC”) Topic 740-10. 52 Liquidity and Capital Resources The following table summarizes our capitalization: As of December 31, 2025 2024 (in thousands except ratio) Cash and cash equivalents $ 33,959 $ 11,530 Debt: Finance lease liabilities (including current portion) 81,396 81,937 Revolving credit facility — 25,000 Notes Payable, including current portion, net of debt issuance costs 499,148 334,060 Total debt 580,544 440,997 Stockholders' equity and members' equity, respectively 382,691 195,996 Total capitalization (debt plus equity) $ 963,235 $ 636,993 Total debt to total capitalization 1.52 2.25 Our principal historical liquidity requirements have been for organic growth, acquisitions, capital expenditures, servicing indebtedness, including finance lease liability payments, and working capital needs.
The timing differences between provisions for income taxes recognizable under US GAAP compared to statutory taxes may create different amounts of current and deferred tax amounts. For additional information regarding provisions for taxes, see Note 14, Provision for Income Taxes, in the Notes to the Consolidated Financial Statements.
For additional information regarding provisions for taxes, see Note 13, Provision for Income Taxes , in the Notes to the Consolidated Financial Statements.
Financing Activities Net cash provided by financing activities in the year ended December 31, 2024, totaled $25,665,687. For the year ended December 31, 2024, we increased our TCW Term Note agreement by $35,000,000 which was partially offset by principal repayments of $9,125,000 made during the period.
Net cash provided by financing activities for the year ended December 31, 2024 was $25.7 million, which was primarily driven by net proceeds from increasing our TCW Term Note by $34.0 million (net of payment of debt issuance costs), partially offset by repayment of TCW Term Note of $9.5 million.
Both the Revolving Credit Facility and TCW Term Note payable are variable interest rate loans with an applicable spread. For additional information related to debt, see Note 7, Debt, in the Notes to the Consolidated Financial Statements. Other Income (expense) Other income (expense) for the year ended December 31, 2024 and 2023 was $1,502,156 and $563,772, respectively.
Interest Expense, net Interest expense, net for the year ended December 31, 2025 decreased by $6.2 million, or 12.2%, to $44.6 million compared to $50.7 million during the year ended December 31, 2024. Both the Revolving Credit Facility and Term Note payable are variable interest rate loans with an applicable spread.
Financial and Operating Data Years ended December 31, (unaudited) 2024 2023 2022 Revenues $ 345,251,064 $ 280,705,570 $ 226,310,299 Funded Backlog 1 579,787,162 428,719,337 265,321,134 Net income (loss) 12,701,039 4,359,405 (14,098,619 ) EBITDA 2 98,021,020 76,236,803 55,211,060 Adjusted EBITDA 2 $ 106,144,583 $ 81,863,342 $ 60,290,868 Net income (loss) margin 3.7 % 1.6 % (6.2 )% Adjusted EBITDA Margin 2 30.7 % 29.2 % 26.6 % 1.
Financial and Operating Data Year Ended December 31, (in thousands, except percent) 2025 2024 2023 Revenue $ 471,500 $ 345,251 $ 280,705 Backlog 1 801,056 579,787 428,719 Net income 17,366 12,701 4,359 EBITDA 2 119,826 98,020 76,236 Adjusted EBITDA 2 $ 145,302 $ 106,144 $ 81,862 Net income margin 3.7 % 3.7 % 1.6 % Adjusted EBITDA Margin 2 30.8 % 30.7 % 29.2 % 1.
We define these non-GAAP financial measures as: EBITDA/Adjusted EBITDA - We define EBITDA as our net income before income taxes, depreciation and amortization and interest expense.
We define these non-GAAP financial measures as: EBITDA refers to net income before income taxes, depreciation and amortization and interest expense. Adjusted EBITDA refers to EBITDA plus, as applicable for each period, adjustments for certain items management believes are not indicative of ongoing operations. Adjusted EBITDA excludes non-cash share-based compensation expenses.
The changes in accounts receivable, contract assets, and contract liabilities during the year ended December 31, 2024 were due to initial and subsequent measurement of contracts with customers, changes in business volume, and progress of existing contracts.
Changes in our operating assets and liabilities was primarily driven by an increase in contract assets of $49.1 million, a decrease in contract liabilities of $7.1 million, which was mainly due to initial and subsequent measurement of contracts with customers, changes in business volume, and progress of existing contracts.
Results of Operations Comparison of the Years Ended December 31, 2024 and 2023 The following table sets forth, for the years ended December 31, 2024 and 2023, certain operating data of the Company, including presentation of the changes in amounts between reporting periods: Years Ended December 31, 2024 2023 Dollar Change Percent Change Revenues $ 345,251,064 $ 280,705,570 $ 64,545,494 23.0 % Cost of goods sold 213,139,980 175,156,456 37,983,524 21.7 % Gross profit 132,111,084 105,549,114 26,561,970 25.2 % General and administrative expenses 44,420,816 36,623,263 7,797,553 21.3 % Depreciation and amortization expense 24,130,519 20,432,034 3,698,485 18.1 % Total operating expenses 68,551,335 57,055,297 11,496,038 20.1 % Net operating income 63,559,749 48,493,817 15,065,932 31.1 % Interest expense, net (50,732,903 ) (47,867,005 ) (2,865,898 ) 6.0 % Other income (expense) 1,502,156 563,772 938,384 166.4 % (Provision for) Benefit from income taxes (1,627,963 ) 3,168,821 (4,796,784 ) (151.4 %) Net income 12,701,039 4,359,405 8,341,634 191.3 % Other comprehensive income (loss) (1,237 ) 423 (1,660 ) (392.4 %) Comprehensive income $ 12,699,802 $ 4,359,828 $ 8,339,974 191.3 % Net Income Margin 3.7 % 1.6 % Operating Margin 18.4 % 17.3 % Gross Profit Margin 38.3 % 37.6 % 0.7 % 46 Revenue Revenue for the year ended December 31, 2024 increased $64,545,494, or 23.0%, to $345,251,064 as compared to $280,705,570 for the year ended December 31, 2023.
Results of Operations Comparison of the Years Ended December 31, 2025 and 2024 The following table sets forth, for the years ended December 31, 2025 and 2024, certain operating data of the Company, including presentation of the changes in amounts between reporting periods: Years Ended December, 31 Change 2025 2024 Dollar Percent (in thousands, except percent) Revenue $ 471,500 $ 345,251 $ 126,249 36.6 % Cost of goods sold 281,474 213,140 68,334 32.1 % Gross profit 190,026 132,111 57,915 43.8 % General and administrative expenses 85,656 44,421 41,235 92.8 % Depreciation and amortization expense 31,428 24,130 7,298 30.2 % Total operating expenses 117,084 68,551 48,533 70.8 % Net operating income 72,942 63,560 9,382 14.8 % Interest expense, net (44,567 ) (50,733 ) 6,166 (12.2 %) Other income 4,147 1,502 2,645 176.1 % Provision for income taxes (15,156 ) (1,628 ) (13,528 ) 831.0 % Net income 17,366 12,701 4,665 36.7 % Other comprehensive income (loss) - (1 ) 1 (100.0 %) Comprehensive income (loss) $ 17,366 $ 12,700 $ 4,666 36.7 % Net Income Margin 3.7 % 3.7 % 0.0 % Operating Margin 15.5 % 18.4 % (2.9 %) Gross Profit Margin 40.3 % 38.3 % 2.0 % Revenue Revenue for the year ended December 31, 2025 increased $126.2 million, or 36.6%, to $471.5 million as compared to $345.3 million for the year ended December 31, 2024.
Lastly, Management excludes other non-recurring costs including net gains from disposition of assets, non-cash gains and losses from any hedging arrangements, non-cash impairment losses, business interruption insurance proceeds, and any non-recurring transaction expenses. Adjusted EBITDA Margin - Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by revenue.
Lastly, Adjusted EBITDA excludes other non-recurring costs including gains or losses from disposition of assets, non-cash impairment losses, non-recurring transaction expenses and other charges or gains that the Company believes are not part of the ongoing operations of its business. The resulting expense or benefit from these other non-recurring costs is inconsistent in amount and frequency.
The new term loan will mature on April 1, 2032 and the new revolving line of credit will mature on April 30, 2030.
The new term loan will mature on April 1, 2032 and the new revolving line of credit will mature on April 30, 2030. The Citi Credit Agreement contains a springing financial covenant that is tested on the last day of any testing fiscal quarter if and when the outstanding principal amount of revolving credit loans exceeds an applicable threshold.
The difference between periods was attributable to a settlement of a shareholder note in the year ended December 31, 2024. (Provision for) and Benefit From Income Taxes The provision for income taxes was ($1,627,963) for the year ended December 31, 2024 compared to a tax benefit of $3,168,821 for the year ended December 31, 2023.
Other Income Other income for the year ended December 31, 2025 and 2024 was $4.1 million and $1.5 million, respectively. The difference between periods was attributable to the write-off of a contingent consideration liability during the year ended December 31, 2025.
Operating Expenses: General and Administrative Expenses General and administrative expenses increased to $36,623,263 for the year ended December 31, 2023 from $30,036,084 for the year ended December 31, 2022.
The increase was primarily driven by operating leverage and improved operating efficiency. Operating Expenses: General and Administrative Expenses General and administrative expenses increased to $85.7 million for the year ended December 31, 2025 from $44.4 million for the year ended December 31, 2024.
The $29,792,441, or 20.5%, increase in cost of goods sold was primarily a result of increased materials and labor costs.
Cost of Goods Sold and Gross Profit Cost of goods sold increased to $281.5 million for the year ended December 31, 2025, from $213.1 million for the year ended December 31, 2024. The $68.3 million, or 32.1%, increase in cost of goods sold was primarily a result of increased spending on materials and labor to support production growth.
Net cash provided by operating activities was $20,326,561 in the year ended December 31, 2023 compared to ($5,892,750) in the year ended December 31, 2022. The changes in accounts receivable, contract assets, contract liabilities during 2023 were due to initial and subsequent measurement of contracts with customers, changes in business volume, and progress of existing contracts.
Change in our operating assets and liabilities was primarily driven by an increase in contract assets of $18.0 million, a decrease in contract liabilities of $6.2 million, which was mainly due to initial and subsequent measurement of contracts with customers, changes in business volume, and progress of existing contracts.
We have elected to use this extended transition period for complying with new or revised accounting standards that have different 58 effective dates for public and private companies until the earlier of the date we (i) are no longer an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act.
Until that time, we have elected to use the extended transition period for adopting new or revised accounting standards, which permits us to delay adoption until the dates applicable to private companies.