Biggest changeThe increase is comprised of the impairment loss of $12.3 million related to the capitalized costs specific to the Louisiana site for Origin 2 that were deemed not recoverable and a $2.9 million write-down of other current assets to fair market value of purchased product.
Biggest changeThe increase is mainly attributable to the non-cash impairment loss of $195.6 million in 2025, of which $134.5 million and $31.4 million related to the capitalized costs for the Origin 1 and Origin 2 asset groups, respectively, due to indefinitely suspending the furanics platform development, $16.6 million related to the agreement for conversion of materials produced by Origin 1 (see Note 17 “Commitments and Contingencies” to the consolidated financial statements in Item 8 of this Annual Report for additional details), $12.9 million related to a nonrefundable deposit for a nonexclusive patent license agreement for use in connection with production for Origin 2 (see Note 17 “Commitments and Contingencies” to the consolidated financial statements in Item 8 of this Annual Report for additional details) and $0.2 million write-down of other current assets to fair market value of purchased product, compared to the non-cash impairment loss of $15.2 million in 2024, of which $12.3 million was related to the capitalized costs specific to the Louisiana site for Origin 2 that were deemed not recoverable and a $2.9 million write-down of other current assets to fair value of purchased product.
However, no company has yet been able to successfully commercialize a PET closure at meaningful scale because of, among other factors, technical challenges inherent in making caps from PET cost-effectively in a way that customers have been willing to accept.
However, no company has yet been able to successfully commercialize a PET closure at meaningful scale because of technical challenges inherent in making caps from PET cost-effectively in a way that customers have been willing to accept, among other factors.
(Loss) Gain in Fair Value of Common Stock Warrants Liability The (loss) gain in fair value of common stock warrants liability consists of the change in fair value of the Warrants (the Public Warrants together with the Private Placement Warrants, the “Common Stock Warrants” or “Warrants”).
Gain (Loss) in Fair Value of Common Stock Warrants Liability The gain (loss) in fair value of common stock warrants liability consists of the change in fair value of the Warrants (the Public Warrants together with the Private Placement Warrants, the “Common Stock Warrants” or “Warrants”).
In determining the appropriate amount of revenue to be recognized as we fulfill our obligations under our product revenue and service agreements, we perform the following steps: 1. Identifying the contract with a customer; 2. Identifying the performance obligations in the contract; 3. Determining the transaction price; 4. Allocating the transaction price to the performance obligations; and 5.
In determining the appropriate amount of revenue to be recognized as we fulfill our obligations under our product revenue and service agreements, we perform the following steps: 1. Identifying the contract with a customer; 2. Identifying the performance obligations in the contract; 3. Determining the transaction price; 56 4. Allocating the transaction price to the performance obligations; and 5.
Accordingly, the drivers of our future financial results, as well as the components of such results, may not be comparable to our historical or projected results of operations. Revenues We evaluate financial performance and make resource allocation decisions based upon the results of our single operating and reportable segment.
Accordingly, the drivers of our future financial results, as well as the components of such results, may not be comparable to our historical or projected results of operations. 49 Revenues We evaluate financial performance and make resource allocation decisions based upon the results of our single operating and reportable segment.
As our service agreements include customers that are not in similar geographic markets and for different services, therefore we use the expected cost plus margin approach to estimate 50 the stand-alone selling price for each of our performance obligations.
As our service agreements include customers that are not in similar geographic markets and for different services, therefore we use the expected cost plus margin approach to estimate the stand-alone selling price for each of our performance obligations.
Additionally, as of December 31, 2024, we had liability balances consisting of $1.7 million notes payable, long-term, $3.8 million notes payable, short-term, $0.1 million unpaid accrued interest recorded in other liabilities, current, and a $2.5 million customer prepayment recorded in other liabilities, current.
As of 53 December 31, 2024, we had liability balances consisting of $1.7 million notes payable, long-term, $3.8 million notes payable, short-term, $0.1 million unpaid accrued interest recorded in other liabilities, current, and a $2.5 million customer prepayment recorded in other liabilities, current.
At December 31, 2024 the outstanding note principal balance was $3.5 million of which $1.7 million was included in notes payable, long-term and $1.8 million was included in notes payable, short-term and the outstanding accrued interest of less than $0.1 million was included in other liabilities, current.
At December 31, 2024, the outstanding note principal balance was $3.5 million, of which $1.7 million was included in notes payable, long-term, and $1.8 million in notes payable, short-term, and unpaid accrued interest of less than $0.1 million was recorded in other liabilities, current.
(Loss) Gain in Fair Value of Earnout Liability The (loss) gain in fair value of earnout liability consists of the change in fair value of the future contingent equity shares related to the Merger. We recognize incremental income (expense) for the fair value adjustments of the outstanding liability at the end of each reporting period.
Gain (Loss) in Fair Value of Earnout Liability The gain (loss) in fair value of earnout liability consists of the change in fair value of the future contingent equity shares related to the Merger. We recognize incremental income (expenses) for the fair value adjustments of the outstanding liability at the end of each reporting period.
Research and Development Expenses To date, our research and development expenses have consisted primarily of development of a new manufacturing process for PET closures that is different from the injection and compression molding methods traditionally used for HDPE and polypropylene closures. Different closure formats have different geometries and technical needs, including tolerances to pressure and temperature.
Research and Development Expenses Our research and development (“R&D”) expenses have consisted primarily of development of a new manufacturing process for PET closures that is different from the injection and compression molding methods traditionally used for HDPE and polypropylene closures. Different closure formats have different geometries and technical needs, including tolerances to pressure and temperature.
Operating lease liabilities of $0.3 million are short term and the remaining $3.9 million is long-term. For additional information regarding our operating lease liabilities, see Note 15 “Leases” to the consolidated financial statements in Item 8 of this Annual Report. • In the near-term, we anticipate making payments related to the repayment agreement associated with the notes payable.
Operating lease liabilities of $0.3 million are short term and the remaining $3.5 million is long-term. For additional information regarding our operating lease liabilities, see Note 16 “Leases” to the consolidated financial statements in Item 8 of this Annual Report. • In the near-term, we anticipate making payments related to the repayment agreement associated with the notes payable.
We define Adjusted EBITDA as net income or loss adjusted for certain non-cash and non-recurring items, including (i) stock-based compensation, (ii) depreciation and amortization, (iii) impairment of assets, (iv) investment income, (v) interest expenses, (vi) change in fair value of derivatives, (vii) change in fair value of common stock warrants liability, (viii) change in fair value of earnout liability, (ix) other expenses (income), net, (x) income tax expenses (benefits) and (xi) cash severance.
We define Adjusted EBITDA as net loss adjusted for certain non-cash and non-recurring items, including (i) stock-based compensation, (ii) depreciation and amortization, (iii) impairment of assets, (iv) investment income, (v) interest expenses, (vi) change in fair value of derivatives, (vii) change in fair value of common stock warrants liability, (viii) change in fair value of earnout liability, (ix) change in fair value of convertible notes, (x) other expenses, net, (xi) income tax provision and (xii) cash severance.
The movement in these instruments’ fair values are driven by the value of our stock price. This decrease was offset by the increase of $0.3 million in the gain from change in fair value of derivative associated with our foreign currency exchange purchases or sales.
The movement in these instruments’ fair values is driven by the change in the value of our stock price. This increase was offset by the decrease of $0.3 million in the loss from change in fair value of derivative associated with our foreign currency exchange purchases or sales.
Material Cash Requirements from Known Contractual and Other Obligations Our material cash requirements from known contractual and other obligations as of December 31, 2024 consisted of: • Operating lease liabilities that are included on our consolidated balance sheets consists of future non-cancelable minimum rental payments under operating leases for our office space, research and development space, and leases of various office equipment, and warehouse space.
Material Cash Requirements from Known Contractual and Other Obligations Our material cash requirements from known contractual and other obligations as of December 31, 2025, consisted of: • Operating lease liabilities included on our consolidated balance sheets consist of future non-cancelable minimum rental payments under operating leases for our office space, research and development space, and leases of various office equipment, warehouse space.
The remaining repayment in the amount of $1.9 million is due on September 1, 2025, and $1.8 million is due on September 1, 2026 (inclusive of accrued but unpaid interest). However, the prepayment could be used to credit against the purchase of products over the term of the Offtake Agreement.
The repayment in the amount of $1.8 million is due on September 1, 2026 (inclusive of accrued but unpaid interest). However, the prepayment could be used to credit against the purchase of products over the term of the associated Offtake Agreement.
In November 2016, Legacy Origin received a $5.0 million prepayment from a legacy stockholder for product from Origin 1 pursuant to an “Offtake Agreement,” a type of agreement that generally provided for binding take-or-pay commitments to purchase certain annual volumes of product from our planned manufacturing facilities at specified prices, subject to satisfaction of certain conditions precedent.
In November 2016, Legacy Origin received a $5.0 million prepayment from a legacy stockholder for product from Origin 1 pursuant to an “Offtake Agreement,” a type of agreement that generally provides for binding take-or-pay commitments to purchase certain annual volumes of product from our planned manufacturing facilities at specified prices, subject to satisfaction of certain conditions precedent, which was amended through August 2022.
Indebtedness As of December 31, 2024 and 2023, we had $14.4 million and $7.3 million of indebtedness under a Canadian government program, respectively, of which $8.1 million and zero was received during the years ended December 31, 2024 and 2023, respectively.
Indebtedness As of December 31, 2025 and 2024, we had $16.8 million and $14.4 million of indebtedness under a Canadian government program, respectively, of which $1.7 million and $8.1 million was received during the years ended December 31, 2025 and 2024, respectively.
Our first Origin CapFormer System, a PET closure manufacturing system, successfully completed its FAT, which involves a series of tests performed on the system to ensure that the system meets the requirements and functions as intended, in September 2024.
Our first Origin CapFormer System, a PET closure manufacturing line, successfully completed its Factory Acceptance Testing (“FAT”), which involves a series of tests performed on the system to ensure that the system meets the requirements and functions as intended, in September 2024.
Changes in Fair Value of Derivatives, Common Stock Warrants Liability, and Earnout Liability We recognized an aggregate loss related to the changes in fair values of derivative, common stock warrant liability, and earnout liability of $3.6 million during the year ended December 31, 2024 compared to an aggregate gain of $70.6 million in 2023.
Changes in Fair Value of Derivatives, Common Stock Warrants Liability, and Earnout Liability We recognized an aggregate gain related to the changes in fair values of derivatives, common stock warrants liability, and earnout liability of $6.8 million during the year ended December 31, 2025 compared to an aggregate loss of $3.6 million in 2024.
Cost of Revenues Cost of revenues for product sales consists primarily of cost associated with the purchase of finished goods. Cost of revenues for service agreements is based on the actual cost incurred, which mainly consists of the direct cost from vendors and overhead costs such as payroll and benefit related to our employees who provide the services to customers.
Cost of revenues for service agreements is based on the actual cost incurred, which mainly consists of the direct cost from vendors and overhead costs such as payroll and benefit related to our employees who provide the services to customers.
Basis of Presentation We currently conduct our business through one operating segment and our historical results are reported under accounting principles generally accepted in the United States of America (“U.S. GAAP”) and in U.S. Dollars.
Basis of Presentation We currently conduct our business through one operating segment and our historical results are reported under accounting principles generally accepted in the United States of America (“U.S. GAAP”) and in U.S. Dollars. Upon commencement of commercial operations, we expect to expand our operations substantially in the United States and in other countries.
The increase in product revenue is primarily generated by our supply chain activation program. For additional information regarding our supply chain activation program, see Note 4 - Revenues to the consolidated financial statements in Item 8 of this Annual Report.
The decrease in product revenue is primarily due to the planned reduction in our supply chain activation program. For additional information regarding our supply chain activation program, see Note 4 “Revenues” to the consolidated financial statements in Item 8 of this Annual Report.
Our PET closures enable fully-recyclable PET beverage containers and reduce waste through light-weighting, while providing enhanced performance such as greater oxygen and CO 2 barrier properties that can increase shelf-life.
Our PET closures enable fully-recyclable PET beverage containers and reduce waste through light-weighting, while providing enhanced performance such as greater oxygen and CO 2 barrier properties that can increase shelf-life. As a result, we anticipate that our PET closure solutions can be transformative for packaging.
Adjusted EBITDA We believe that the presentation of Adjusted EBITDA is appropriate to provide additional information to investors about our operating profitability adjusted for certain non-cash items, non-routine items that we do not expect to continue at the 45 same level in the future, as well as other items that are not core to our operations.
GAAP, and may not be comparable to similarly titled measures reported by other companies. 52 Adjusted EBITDA We believe that the presentation of Adjusted EBITDA is appropriate to provide additional information to investors about our operating profitability adjusted for certain non-cash items, non-routine items that we do not expect to continue at the same level in the future, as well as other items that are not core to our operations.
Business Environment and Trends Our business and financial performance depend on worldwide economic conditions. We face global macroeconomic challenges, particularly in light of increases and volatility in interest rates, uncertainty in markets, inflationary trends, navigating complex and evolving regulatory frameworks, and the dynamics of the global trade environment.
We face global macroeconomic challenges, particularly in light of increases and volatility in interest rates, uncertainty in markets, inflationary trends, navigating complex and evolving regulatory frameworks, and the dynamics of the global trade environment.
The $32.8 million decrease related to the change in fair value of common stock warrant liability is the result of an increase in the fair value of the common stock warrants during the year ended December 31, 2024 as compared to a decrease in 2023.
The $7.6 million increase in the gain related to the change in fair value of common stock warrants liability is the result of a significant decrease in the fair value of the common stock warrants during the year ended December 31, 2025 as compared to an increase in the fair value in 2024.
The change was primarily related to the proceeds from Canadian Government Research and Development Program of $8.1 million which was partially offset by the payment of $4.8 million on the notes payable.
The change was primarily related to the proceeds from convertible notes of $15.0 million which was partially offset by the decrease in proceeds from Canadian Government Research and Development Program of $6.4 million and the increase on the notes payable payment of $1.5 million.
GAAP, and it should not be considered as a substitute for net income, operating income, or any other measure calculated in accordance with U.S. GAAP, and may not be comparable to similarly titled measures reported by other companies.
GAAP, and it should not be considered as a substitute for net income, operating income, or any other measure calculated in accordance with U.S.
We continue to observe market uncertainty, civil unrest, global sanctions, bank failures, inflationary pressures, supply constraints and labor shortages in the past few quarters, and the potential changes in tariffs and trade barriers on major trading partners of the US including Canada and Mexico.
We continue to observe market uncertainty, civil unrest, global sanctions, bank failures, inflationary pressures, supply constraints and labor shortages in the past few quarters, and potential and actual changes in tariffs and trade barriers on major trading partners of the U.S. including Canada, Mexico, and European countries from which we source equipment to manufacture some of our products.
The prepayment was to be credited against the purchase of products over the term of the agreement. The prepayment was secured by a promissory note to be repaid in cash in the event that the prepayment could not be credited against the purchase of product, for example, if Origin 1 were never constructed.
The prepayment was to be credited against the purchase of products over the term of the Offtake Agreement and was secured by a promissory note to be repaid in cash in the event that the prepayment could not be credited against the purchase of product.
Cash Flows for the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 The following table shows a summary of cash flows for the years ended December 31, 2024 and 2023: Year ended December 31, (in thousands) 2024 2023 Net cash used in operating activities $ (50,830) $ (60,355) Net cash provided by investing activities 28,559 26,232 Net cash provided by financing activities 3,556 146 Effects of foreign exchange rate changes on the balance of cash and cash equivalents, and restricted cash (480) 1,131 Net decrease in cash, cash equivalents and restricted cash $ (19,195) $ (32,846) 48 Cash Used in Operating Activities Net cash used in operating activities for the year ended December 31, 2024 was $50.8 million.
Cash Flows for the Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 The following table shows a summary of cash flows for the years ended December 31, 2025 and 2024: Year Ended December 31, (in thousands) 2025 2024 Net cash used in operating activities $ (32,793) $ (50,830) Net cash (used in) provided by investing activities (1,068) 28,559 Net cash provided by financing activities 10,659 3,556 Effects of foreign exchange rate changes on the balance of cash and cash equivalents held in foreign currencies (182) (480) Net decrease in cash and cash equivalents $ (23,384) $ (19,195) Cash Used in Operating Activities Net cash used in operating activities for the year ended December 31, 2025 was $32.8 million.
We have approached the problem of PET closure production differently, including with novel applications of thermoforming and slit and fold technologies, as well as key proprietary design elements. Our solution does not entail the use of custom polymers.
We have approached the problem of PET closure production with novel applications of thermoforming and slit and fold technologies, as well as key proprietary design elements, and other innovations. Our solution does not entail the use of custom polymers. As a result, we believe our PET closure is the first capable of commercial viability.
We expect that our general and administrative expenses will continue to increase as we develop our PET closures business, increase our spending on strategic partnerships, increase our sales and marketing activities, produce materials and operate as a public company.
We expect that our general and administrative expenses will increase as we develop our PET closures business, increase spending on strategic partnerships, increase sales and marketing activities, produce materials, and operate as a public company. There is no guarantee when, if ever, we will become profitable.
Income Tax (Expenses) Benefits Our income tax (provision) benefit consist of an estimate for U.S. federal, state, and foreign income taxes based on enacted rates, as adjusted for allowable credits, deductions, uncertain tax positions, changes in deferred tax assets and liabilities, and changes in the tax law.
We measure the fair value at each reporting period. Income Tax Provision Our income tax provision consists of an estimate for U.S. federal, state, and foreign income taxes based on enacted rates, as adjusted for allowable credits, deductions, uncertain tax positions, changes in deferred tax assets and liabilities, and changes in the tax law.
As a result, we are going to market with what we believe is the first commercially viable PET closure. 41 Our PET closures can enable our customers to fulfill sustainability and performance objectives including lighter packaging weights, increased recycled content, enhanced container recyclability, and improved product shelf life due to the superior gas barrier properties of PET compared with HDPE and polypropylene.
Our PET closures can enable our customers to fulfill sustainability and performance objectives including lighter packaging weights, increased recycled content, enhanced container recyclability, and improved product shelf life due to the superior gas barrier properties of PET compared with HDPE and polypropylene.
Since September 2024, our CapFormer System has produced caps for commercial qualification and has been delivered to our operations and manufacturing center in Reed City, Michigan, where it commenced commercial production in February 2025. We anticipate bringing online additional CapFormer Systems as part of our scale-up strategy.
Since September 2024, our CapFormer System has produced caps for commercial qualification and has been delivered to our operations and manufacturing center in Reed City, Michigan, where it commenced production in February 2025.
Cash Provided by Investing Activities Net cash provided by investing activities was $28.6 million for the year ended December 31, 2024, compared to net cash provided by investing activities of $26.2 million over the same period in 2023.
Cash (Used in) Provided by Investing Activities Net cash used in investing activities was $1.1 million for the year ended December 31, 2025, compared to net cash provided by investing activities of $28.6 million in 2024.
The outstanding principal of $2.0 million at December 31, 2024 was recorded in notes payable, short-term and less than $0.1 million accrued interest outstanding was recorded in other liabilities, current. At December 31, 2023, the total amount outstanding was $5.1 million and accrued interest outstanding was $0.6 million recorded in other liabilities, long-term.
At December 31, 2025 the total note principal outstanding balance was $1.7 million in notes payable, short-term, and unpaid accrued interest of less than $0.1 million was recorded in other liabilities, current.
We have released the valuation allowance previously recorded against some of the foreign net deferred tax assets as we believe it is more likely than not they will be recovered. 43 Results of Operations Comparison of the years ended December 31, 2024 and 2023 The following table summarizes our results of operations with respect to the items set forth in such table for the years ended December 31, 2024 and 2023 together with the change in such items in dollars and as a percentage.
We maintain a valuation allowance against the full value of our U.S. federal, state and foreign net deferred tax assets because we believe the recoverability of the tax assets is not more likely than not. 50 Results of Operations Comparison of the years ended December 31, 2025 and 2024 The following table summarizes our results of operations with respect to the items set forth in such table for the years ended December 31, 2025 and 2024 together with the change in such items in dollars and as a percentage.
The aggregate loss related to the change in fair values decreased $74.2 million. The decrease related to the change in fair value of earnout liability of $41.7 million is the result of the revaluation of the earnout liability with the fair value of such liability increasing during the year ended December 31, 2024 as compared to decreasing in 2023.
The increase in the gain related to the change in fair value of earnout liability of $3.2 million is the result of the revaluation of the earnout liability with the fair value of such liability decreasing significantly in the year ended December 31, 2025 as compared to increasing the fair value of liability during 2024.
These adjustments were partially offset by the $3.4 million increase in accounts receivable and other receivables, $4.8 million increase in other long-term assets, and $3.6 million decrease in accrued expenses. Net cash used in operating activities for the year ended December 31, 2023 was $60.4 million.
These adjustments were partially offset by the $3.4 million increase in accounts receivable and other receivables, $4.8 million increase in other long-term assets, and $3.6 million decrease in accrued expenses.
Treasury money market funds and our marketable securities are primarily U.S. government and agency securities, corporate bonds, asset-backed securities, foreign government and agency securities, and municipal bonds. We began generating revenue from our business operations in 2023.
Our cash equivalents are invested primarily in U.S. Treasury money market funds and our marketable securities are primarily U.S. government and agency securities, corporate bonds, asset-backed securities, foreign government and agency securities, and municipal bonds.
As of December 31, 2023, we had liability balances consisting of $3.5 million notes payable, long-term, $1.7 million notes payable, short-term, $0.8 million unpaid accrued interest recorded in other liabilities, current, $5.7 million other liabilities, long-term with unpaid accrued interest and a $2.5 million customer prepayment recorded in other liabilities, long-term.
Additionally, as of December 31, 2025, we had liability balances consisting of $1.7 million notes payable, short-term, and less than $0.1 million of unpaid accrued interest recorded in other liabilities, current.
Our research and development expenses also include personnel-related costs like stock-based compensation and professional fees. 42 General and Administrative Expenses General and administrative expenses consist primarily of personnel-related costs, including stock-based compensation and professional fees, including, the costs of accounting, audit, legal, regulatory and tax compliance.
We are advancing the practice of thermoforming to meet the performance demands of closures. Our R&D expenses also include personnel-related costs like stock-based compensation and professional fees. General and Administrative Expenses General and administrative expenses consist primarily of personnel-related costs, including stock-based compensation and professional fees, including, the costs of accounting, audit, legal, regulatory and tax compliance.
As a result, we expect that the financial results we report for periods after we begin commercial operations will not be comparable to the financial results included in this Annual Report.
As a result, we expect our future results to be sensitive to foreign currency transaction and translation risks and other financial risks that are not reflected in our historical financial statements. The financial results we report for periods after we begin commercial operations will therefore not be comparable to the financial results included in this Annual Report.
We generally procure, will produce, and sell product to be utilized in the manufacturing of finished products, for which we recognize revenue upon shipment. Our service contracts generally pay us at the commencement of the agreement and then at additional intervals as outlined in each contract. We recognize revenue as we satisfy the related performance obligations.
Our service contracts generally pay us at the commencement of the agreement and then at additional intervals as outlined in each contract. We recognize revenue as we satisfy the related performance obligations. Cost of Revenues Cost of revenues for product sales consists primarily of cost associated with the purchase of finished goods.
For additional information regarding this repayment, see Note 7 “Notes Payable” to the consolidated financial statements in Item 8 of this Annual Report. • We amended the agreement with another customer in February 2024 to provide for repayment in three installments.
For additional information regarding this repayment, see Note 7 “Notes Payable” to the consolidated financial statements in Item 8 of this Annual Report. • We anticipate making monthly payment to repay the Convertible Notes.
Leading food and beverage companies increasingly embrace the vision of the circular economy, which seeks to minimize waste and keep valuable materials in circulation. Our PET closures offer clear value propositions for companies competing in this environment. We believe demand for our PET closures is likely to continue to exceed supply for the foreseeable future.
For leading food and beverage companies that have embraced the vision of the circular economy, to minimize waste and keep valuable materials in circulation, our PET closures offer clear value propositions.
Cost of Revenues Cost of revenues increased $7.3 million, or 31%, during the year ended December 31, 2024 compared to 2023. The increase is primarily attributable to the purchases associated with our supply chain activation program. Research and Development Expenses Research and development expenses decreased $2.8 million, or (13)%, during the year ended December 31, 2024 compared to 2023.
Cost of Revenues Cost of revenues decreased $12.5 million, or 40%, during the year ended December 31, 2025 compared to 2024. The decrease is primarily attributable to the decrease in revenue associated with our supply chain activation program.
The increase is driven by the tax on income generated by the Canadian entities as a result of the establishment of intercompany transfer pricing. Non-GAAP Measures To provide investors with additional information in connection with our results as determined in accordance with U.S. GAAP, we disclose Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization (“Adjusted EBITDA”) as a non-GAAP measure.
(see Note 8 “Convertible Notes” to the consolidated financial statements in Item 8 of this Annual Report for additional details) Non-GAAP Measures To provide investors with additional information in connection with our results as determined in accordance with U.S. GAAP, we disclose Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization (“Adjusted EBITDA”) as a non-GAAP measure.
While we believe that the assumptions and estimates utilized were appropriate based on the information available to management, different assumptions, judgments and estimates could materially affect our impairment assessments for our long-lived assets. Therefore, we consider this to be a critical accounting estimate.
The Company recognized an impairment charge of $134.5 million as the estimated fair value was less than the carrying amount of the asset group. While we believe that the assumptions and estimates utilized were appropriate based on the information available to management, different assumptions, judgments and estimates could materially affect our impairment assessments for our long-lived assets.
In February 2025, we announced that three new CapFormer lines were nearing completion, with eight total lines expected by December 2025. In addition to our closures business, we have developed a number of technologies related to furanics, a class of chemicals with properties enabling the production of widespread and valuable materials, like plastics.
In addition to our closures business, we developed a number of technologies related to furanics, a class of chemicals with properties enabling the production of widespread and valuable materials, like plastics. To minimize ongoing costs, in February 2026, we indefinitely suspended investment in our furanics technology together with plant operations.
The increase is primarily driven by the operation costs related to Origin 1 including $2.3 million increase in equipment, maintenance and repairs, $2.1 million increase in insurance and facilities, $2.0 million increase in payroll expenses and $1.1 million increase in stock-based compensation, partially offset by a $3.0 million decrease in professional fees.
The decrease is primarily driven by a $2.4 million decrease in equipment, maintenance and repairs, partially offset by a $2.3 million increase in legal and professional fees, and a $1.3 million increase in insurance and facilities expenses. Investment Income Investment income decreased $2.8 million, or 41%, during the year ended December 31, 2025 compared to 2024.
The increase is mainly driven by the completion of Origin 1 during the fourth quarter of 2023. Impairment of Assets Impairment of assets increased $15.2 million, or 100%, during the year ended December 31, 2024 compared to 2023.
The decrease is mainly driven by the decline in the marketable securities balances. Impairment of Assets Impairment of assets increased $180.4 million, or 1183%, during the year ended December 31, 2025 compared to 2024.
Reconciliation of GAAP net loss to non-GAAP adjusted EBITDA Year ended December 31, (in thousands) 2024 2023 Net (loss) income $ (83,697) $ 23,798 Stock-based compensation (1) 10,080 9,400 Depreciation and amortization 10,715 3,363 Impairment of assets 15,246 — Investment income (6,783) (6,303) Interest expenses 371 131 Gain in fair value of derivatives (290) (69) Loss (gain) in fair value of common stock warrants liability 3,225 (29,531) Loss (gain) in fair value of earnout liability 703 (40,983) Other expenses (income), net 939 (838) Income tax provision (benefit) 669 (1,087) Cash severance (1) 455 484 Adjusted EBITDA $ (48,367) $ (41,635) (1) Please see Note 12- “Stockholder's Equity” to the consolidated financial statements in Item 8 of this Annual Report for further details.
Reconciliation of GAAP net loss to non-GAAP adjusted EBITDA Year Ended December 31, (in thousands) 2025 2024 Net loss $ (249,698) $ (83,697) Stock-based compensation 8,914 10,080 Depreciation and amortization 11,175 10,715 Impairment of assets 195,636 15,246 Investment income (4,014) (6,783) Interest expenses 123 371 Loss (gain) in fair value of derivatives 15 (290) (Gain) loss in fair value of common stock warrants liability (4,399) 3,225 (Gain) loss in fair value of earnout liability (2,462) 703 Gain in fair value of convertible notes (5) — Other expenses, net 726 939 Income tax provision 621 669 Cash severance — 455 Adjusted EBITDA $ (43,368) $ (48,367) Liquidity and Capital Resources Sources of Liquidity As of December 31, 2025, we had $53.5 million in cash, cash equivalents, and marketable securities.
In addition, several companies have announced products that may compete with our PET closures and biomass-derived chemicals and materials. These market dynamics, which we expect will continue into the foreseeable future, have and may continue to impact our business and financial results, including costs and revenues. Historically, demand for PET closures has been strong.
See Part I, Item 1A - Risk Factors under the heading “Risks Related to Our Operations and Industry” for 48 additional information. These market dynamics have impacted and may continue to impact our business and financial results, including costs and revenues, and we expect them to continue for the foreseeable future. Historically, demand for PET closures has been strong.
At December 31, 2023, the outstanding note principal balance was $5.2 million of which $3.5 million was included in notes payable, long-term and $1.7 million was included in notes payable, short-term and the outstanding accrued interest of $0.8 million was included in other liabilities, current. 47 In November 2016, Legacy Origin received a $5.0 million prepayment from a legacy stockholder for product from Origin 1 pursuant to an Offtake Agreement.
We received partial equipment as of December 31, 2025 and recorded the total outstanding principal of $7.2 million, of which $2.8 million was recorded in notes payable, short-term and $4.4 million was recorded in notes payable, long-term with $0.1 million accrued interest outstanding was recorded in other liabilities, current.
Cash Provided by Financing Activities Net cash provided by financing activities was $3.6 million for the year ended December 31, 2024, compared to net cash provided by financing activities of $0.1 million over the same period in 2023.
These adjustments were partially offset by the increase in net sales of marketable securities of $74.9 million and the proceeds from land held for sale of $2.1 million. 55 Cash Provided by Financing Activities Net cash provided by financing activities was $10.7 million for the year ended December 31, 2025, compared to net cash provided by financing activities of $3.6 million in 2024.
The change was primarily related to the decrease in license prepayment of $7.9 million and decrease in purchases of property, plant and equipment of $93.2 million due to the completion of Origin 1 during the fourth quarter of 2023.
The change was primarily related to the increase in purchases of property, plant and equipment of $21.3 million and the decrease in maturities of marketable securities of $85.7 million.
Year Ended December 31, (in thousands) 2024 2023 Variance $ Variance % Revenues: Products $ 31,279 $ 23,896 $ 7,383 31 % Services 3 4,909 (4,906) (100) % Total revenues 31,282 28,805 2,477 9 % Cost of revenues (exclusive of depreciation and amortization shown separately below) 30,864 23,591 7,273 31 % Operating expenses: Research and development 18,554 21,351 (2,797) (13) % General and administrative 40,766 35,382 5,384 15 % Depreciation and amortization 10,715 3,363 7,352 219 % Impairment of assets 15,246 — 15,246 100 % Total operating expenses 85,281 60,096 25,185 42 % Loss from operations (84,863) (54,882) (29,981) 55 % Other income (expenses): Investment income 6,783 6,303 480 8 % Interest expenses (371) (131) (240) 183 % Gain in fair value of derivatives 290 69 221 320 % (Loss) gain in fair value of common stock warrants liability (3,225) 29,531 (32,756) (111) % (Loss) gain in fair value of earnout liability (703) 40,983 (41,686) (102) % Other (expenses) income, net (939) 838 (1,777) (212) % Total other income, net 1,835 77,593 (75,758) (98) % (Loss) income before income tax (provision) benefit (83,028) 22,711 (105,739) (466) % Income tax (provision) benefit (669) 1,087 (1,756) (162) % Net (loss) income $ (83,697) $ 23,798 $ (107,495) (452) % Revenues Revenues increased $2.5 million, or 9%, during the year ended December 31, 2024 compared to 2023.
Year Ended December 31, (in thousands) 2025 2024 Variance $ Variance % Revenues: Products $ 18,922 $ 31,279 $ (12,357) (40) % Services — 3 (3) (100) % Total revenues 18,922 31,282 (12,360) (40) % Cost of revenues (exclusive of depreciation and amortization shown separately below) 18,381 30,864 (12,483) (40) % Operating expenses: Research and development 13,749 18,554 (4,805) (26) % General and administrative 39,074 40,766 (1,692) (4) % Depreciation and amortization 11,175 10,715 460 4 % Impairment of assets 195,636 15,246 180,390 1183 % Total operating expenses 259,634 85,281 174,353 204 % Loss from operations (259,093) (84,863) (174,230) 205 % Other income (expenses): Investment income 4,014 6,783 (2,769) (41) % Interest expenses (123) (371) 248 (67) % (Loss) gain in fair value of derivatives (15) 290 (305) (105) % Gain (loss) in fair value of common stock warrants liability 4,399 (3,225) 7,624 (236) % Gain (loss) in fair value of earnout liability 2,462 (703) 3,165 (450) % Gain in fair value of convertible notes 5 — 5 100 % Other expenses, net (726) (939) 213 (23) % Total other income, net 10,016 1,835 8,180 446 % Loss before income tax provision (249,077) (83,028) (166,050) 200 % Income tax provision (621) (669) 48 (7) % Net loss $ (249,698) $ (83,697) $ (166,001) 198 % Revenues Revenues decreased $12.4 million, or 40%, during the year ended December 31, 2025 compared to 2024.
The changes are mainly attributable to $1.1 million decrease in insurance and facilities expenses as Origin 1 is currently operating “on demand” with reduced staffing, $0.9 million payroll reduction related to the reduction in force in September 2024, $0.1 million decrease in stock-based compensation, $0.2 million decrease in professional fees, and $0.2 million decrease in software and licenses fees. 44 General and Administrative Expenses General and administrative expenses increased $5.4 million, or 15%, during the year ended December 31, 2024 compared to 2023.
The decrease is mainly attributable to a $2.2 million decrease in insurance and facilities expenses as Origin 1 is paused for plant operations, and a $2.8 million decrease in payroll expenses. 51 General and Administrative Expenses General and administrative expenses decreased $1.7 million, or 4%, during the year ended December 31, 2025 compared to 2024.
Other (Expenses) Income, Net Other (expenses) income, net increased $1.8 million, or (212)%, from other expenses of $0.9 million during the year ended December 31, 2024 compared to other income of $0.8 million in 2023.
Research and Development Expenses Research and development expenses decreased $4.8 million, or 26%, during the year ended December 31, 2025 compared to 2024.
These adjustments were partially offset by additions for non-cash charges of $9.4 million for stock-based compensation and $3.4 million for depreciation and amortization, as well as $5.9 million for the increase in accrued expenses.
Non-cash expenses recognized that were added back to the net loss of $249.7 million include $195.6 million impairment loss, $11.2 million depreciation and amortization, and $8.9 million stock-based compensation, which was partially offset by $4.4 million change in fair value of common stock warrants liability and $2.5 million change in fair value of earnout liability.
Critical Accounting Policies and Estimates Our financial statements have been prepared in accordance with U.S. GAAP.
The monthly repayment started in December 1, 2025 and the first repayment was made in January 2026. • Lastly, we expect to need substantial external funding, in addition to our available cash, cash equivalents, and marketable securities, to fund our ongoing operating losses. Critical Accounting Policies and Estimates Our financial statements have been prepared in accordance with U.S. GAAP.
When impairment indicators are identified, we test for impairment using undiscounted projected cash flows or the estimated fair value based on the best information available. The estimate of undiscounted cash flows is based upon, among other things, certain assumptions about future operating performance, growth rates and other factors.
When impairment indicators are identified, the determination of recoverability is based on an estimate of undiscounted cash flows expected to result from the use of an asset group and its eventual disposition or its estimated fair value.