However, stock-based compensation is being added back because it is non-cash and because the decisions which gave rise to these expenses were not made to increase revenue in a particular period, but rather were made for the Company’s long-term benefit over multiple periods. ● Acquisition-related costs may be useful for the investors to consider because they are professional fees directly related to completing the various acquisitions.
However, stock-based compensation is being added back because it is non-cash and because the decisions which gave rise to these expenses were not made to increase revenue in a particular period, but rather were made for the Company’s long-term benefit over multiple periods. ● Acquisition-related costs may be useful for the investors to consider because they are professional fees directly related to pursuing and completing various acquisitions.
The Company’s potentially dilutive common share equivalents are stock options and restricted stock units. The years ended September 30, 2024 and 2023 were periods of net losses, therefore, the potentially dilutive common share equivalents are excluded in the determination of dilutive net loss per share because their effect is antidilutive.
The Company’s potentially dilutive common share equivalents are stock options and restricted stock units. The years ended September 30, 2025 and 2024 were periods of net losses, therefore, the potentially dilutive common share equivalents are excluded in the determination of dilutive net loss per share because their effect is antidilutive.
The Company does not have any partially or unfilled performance obligations related to contracts with customers and as such, the Company has no contract liabilities during the years ended September 30, 2024 and 2023.
The Company does not have any partially or unfilled performance obligations related to contracts with customers and as such, the Company has no contract liabilities during the years ended September 30, 2025 and 2024.
Lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term for those arrangements where there is an identified asset, and the contract conveys the right to control its use. The right-of-use asset is measured at the initial amount of the lease liability.
Lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term for those arrangements where there is an identified asset, and the contract conveys the right to control its use. The right-of-use asset is measured at the 50 Table of Contents initial amount of the lease liability.
During the years ended September 30, 2024 and 2023, $513,000 and $462,000 of amortization of deferred financing costs was recorded, respectively. Equipment Loans The Company is offered financing arrangements from the Company’s suppliers and the supplier’s designated financial institution, in which payments for certain invoices or products can be financed and paid over an extended period.
During the years ended September 30, 2025 and 2024, $563,000 and $513,000 of amortization of deferred financing costs was recorded, respectively. Equipment Loans The Company is offered financing arrangements from the Company’s suppliers and the supplier’s designated financial institution, in which payments for certain invoices or products can be financed and paid over an extended period.
Contingent consideration that is classified as a liability is measured at subsequent reporting dates at fair value with the corresponding gain or loss being recognized in profit or loss. 50 Table of Contents Contractual Commitments and Obligations The following table summarizes the Company’s contractual commitments and obligations as of September 30, 2024 (in $thousands), which are primarily for debt, leasing of offices and other obligations.
Contingent consideration that is classified as a liability is measured at subsequent reporting dates at fair value with the corresponding gain or loss being recognized in profit or loss. 51 Table of Contents Contractual Commitments and Obligations The following table summarizes the Company’s contractual commitments and obligations as of September 30, 2025 (in thousands), which are primarily for debt, leasing of offices and other obligations.
To manage the risks of the cash flows related to interest expense, the Company entered into several interest rate swaps on $59,000,000 of the principal amount of the Facility. The swaps carry a fixed SOFR of 3.4% to 4.4%, resulting in a weighted combined rate of 6.8%.
To manage the risks of the cash flows related to interest expense, the Company entered into several interest rate swaps on $54,000,000 of the principal amount of the Facility. The swaps carry a fixed SOFR of 3.4% to 4.4%, resulting in a weighted combined rate of 6.6%.
The swaps are settled quarterly and mature on September 30, 2025, 2026 and at the Facility’s maturity. Any difference between the Facility’s SOFR rate and the swap’s rate is recorded as interest expense. For the year ended September 30, 2024, a reduction of $311,000 to interest expense was recorded in the condensed consolidated interim statements of income (loss).
The swaps are settled quarterly and mature on September 30, 2026 and at the Facility’s maturity. Any difference between the Facility’s SOFR rate and the swap’s rate is recorded as interest expense. For the year ended September 30, 2025 and 2024, a reduction of $228,000 and $311,000 to interest expense was recorded in the consolidated statements of income (loss), respectively.
The increase in revenues from the past year is primarily due to the Company’s acquisitions during the year ended September 30, 2023.
The increase in revenues from the past year is primarily due to the Company’s acquisitions during the year ended September 30, 2025.
The rate is based on a secured overnight financing rate (“SOFR”), with a floor of 0.5%, plus a spread of 2.1% to 2.85% (2.65% as of September 30, 2024) based on the Company’s leverage ratio and will reprice within three months.
The rate is based on a secured overnight financing rate (“SOFR”), with a floor of 0.5%, plus a spread of 2.1% to 2.85% (2.4% as of September 30, 2025) based on the Company’s leverage ratio and will reprice within three months.
Senior Credit Facility The Company has a $110,000,000 senior credit facility (“the Facility”) with a group of US banks that matures in September 2027. The Facility consists of a delayed-draw term loan facility of $85,000,000, of which $64,000,000 has been drawn; a term loan of $5,000,000, which was drawn at closing; and a $20,000,000 revolving credit facility.
Senior Credit Facility The Company has a $110,000,000 senior credit facility with a group of US banks that matures in September 2027. The Facility consists of a delayed-draw term loan facility of $85,000,000, of which $83,600,000 has been drawn; a term loan of $5,000,000, which was drawn at closing; and a $20,000,000 revolving credit facility.
Some of the Company’s vehicle lease agreements contain residual value guarantees. 49 Table of Contents The Company determines if an arrangement is a lease at the inception of the contract.
Some of the Company’s vehicle lease agreements contain residual value guarantees. The Company determines if an arrangement is a lease at the inception of the contract.
This represents the Company’s pro rata percentage of the net loss of DMEScripts, LLC, which was acquired in the three months ended September 30, 2023. Provision (benefit) for income taxes The provision for income taxes of $109,000 for the year ended September 30, 2024 increased slightly from the $85,000 for the year ended September 30, 2023.
This represents the Company’s pro rata percentage of the net loss of DMEScripts, LLC, which was acquired in the year ended September 30, 2023. Provision (benefit) for income taxes The provision for income taxes of $241,000 for the year ended September 30, 2025 increased from $109,000 for the year ended September 30, 2024.
This financial measure is intended to provide additional information to investors concerning the Company’s performance. Adjusted EBITDA is defined as net income (loss), adjusted for net interest expense, depreciation, amortization, right-of-use operating lease amortization and interest, provision (benefit) for income taxes, professional fees related to CID and loss of foreign private issuer status, stock-based compensation, acquisition-related costs, loss on extinguishment of debt, gain (loss) on foreign currency transactions, change in fair value of derivative liability – interest rate swap, and share of 39 Table of Contents loss in equity method investment.
This financial measure is intended to provide additional information to investors concerning the Company’s performance. Adjusted EBITDA is defined as net income (loss), adjusted for net interest expense, depreciation, amortization, right-of-use operating lease amortization and interest, provision (benefit) for income taxes, certain professional fees, stock-based compensation, acquisition-related costs, gain on disposals of property and equipment, gain (loss) on foreign currency transactions, change in fair value of derivative liability – interest rate swap, and share of loss in equity method investment.
If the carrying amount of the reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized equal to the difference between the carrying amount and the estimated fair value of the reporting unit. The Company concluded that there was no impairment of goodwill during fiscal 2024 or 2023.
If the carrying amount of the reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized equal to the difference between the carrying amount and the estimated fair value of the reporting unit. The Company concluded that there was no impairment of goodwill during the years ended September 30, 2025 or 2024.
Share of loss in equity method investment Share of loss in equity method investment was a loss of $67,000 and $309,000 for the three months and year ended September 30, 2024, respectively. Equity in earnings of investment was a loss of $89,000 for the three months and year ended September 30, 2023.
Share of loss in equity method investment Share of loss in equity method investment was a loss of $79,000 and $324,000 for the three months and year ended September 30, 2025, respectively. Share of loss in equity method investment was a loss of $67,000 and $309,000 for the three months and year ended September 30, 2024.
Non-monetary items that are not carried at fair value are translated using the exchange rates at the date of the initial transaction. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined.
Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined.
The primary purpose of this non-GAAP measure is to provide supplemental information that may prove useful to investors who wish to consider the impact of certain non-cash or unusual items on the Company’s operating performance. Management uses both GAAP and non-GAAP measures when planning, monitoring, and evaluating the Company’s performance.
The primary purpose of this non-GAAP measure is to provide supplemental information that may prove useful to investors who wish to consider the impact of certain non-cash or unusual items on the Company’s operating performance.
The leases have a combined area of 74,520 square feet. Lease payments under these leases are approximately $65,000 per month beginning October 2022, with increases on October 1 of each year equal to the greater of (i) the Consumer Price Index for All Urban Consumers (CPI-U), and (ii) 3%.
The leases have a combined area of 74,520 square feet. Lease payments under these leases were approximately $65,000 and $63,000 per month for the twelve months ended September 30, 2025 and 2024, respectively, with increases on October 1 of each year equal to the greater of (i) the Consumer Price Index for All Urban Consumers (CPI-U), and (ii) 3%.
However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business. ● We consider the professional fees related to the CID and the loss of private issuer status to be non-recurring events, and therefore not a representative component of the day-to-day operating performance of our business. ● Stock-based compensation may be useful for investors to consider because it is a component of compensation received by the Company’s directors, officers, employees, and consultants.
However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business. ● We do not consider certain professional fees, including those related to the CID, the loss of foreign private issuer status, and proxy contests and other actions of activist shareholders, to be representative components of the day-to-day operating performance of our business. ● Stock-based compensation expense may be useful for investors to consider because it is a component of compensation received by the Company’s directors, officers, employees, and consultants.
As of September 30, 2024, the Company had cash on hand of $16,174,000 and revolving credit availability under the Facility, defined below, of $13,677,000. The Company’s approach in managing liquidity is to ensure, to the extent possible, that it will have enough liquidity to meet its liabilities when due.
As of September 30, 2025, the Company had cash on hand of $12,916,000 and revolving credit availability under the Facility of $9,050,000. The Company’s approach in managing liquidity is to ensure, to the extent possible, that it will have enough liquidity to meet its liabilities when due.
The Facility is secured by substantially all assets of the Company and is subject to certain financial covenants, with which the Company was in compliance as of September 30, 2024. 43 Table of Contents A summary of the outstanding balances related to the Facility as of September 30, 2024 is as follows (in thousands): As of As of September 30, 2024 September 30, 2023 Delayed-draw term loan $ 58,400 $ 61,600 Term loan 4,500 4,750 Revolving credit facility 6,323 — Total principal 69,223 66,350 Deferred financing costs (1,430) (1,884) Net carrying value $ 67,793 $ 64,466 Current portion 3,248 3,352 Long-term portion 64,545 61,114 Net carrying value $ 67,793 $ 64,466 The delayed-draw term loan and the term loan are bearing interest at a weighted average 7.6% as of September 30, 2024.
The Facility is secured by substantially all assets of the Company and is subject to certain financial covenants, with which the Company was in compliance as of September 30, 2025. 45 Table of Contents A summary of the outstanding balances related to the Facility as of September 30, 2025 is as follows (in thousands): As of As of September 30, 2025 September 30, 2024 Delayed-draw term loan $ 72,383 $ 58,400 Term loan 4,250 4,500 Revolving credit facility 10,950 6,323 Total principal 87,583 69,223 Deferred financing costs (948) (1,430) Net carrying value $ 86,635 $ 67,793 Current portion $ 4,155 $ 3,248 Long-term portion 82,480 64,545 Net carrying value $ 86,635 $ 67,793 The delayed-draw term loan and the term loan are bearing interest at a weighted average 6.7% as of September 30, 2025.
Fair value is measured using the Black-Scholes Model. In estimating fair value, management is required to make certain assumptions and estimates, such as the expected life of units, volatility of the Company’s future share price, risk-free interest rates, and future dividend yields, at the initial grant date.
In estimating fair value, management is required to make certain assumptions and estimates, such as the expected life of units, volatility of the Company’s future share price, risk-free interest rates, and future dividend yields, at the initial grant date. Changes in assumptions used to estimate fair value could result in materially different results.
Our actual results and the timing of selected events could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those described in Item 1A. "Risk Factors" and elsewhere in this Annual Report on Form 10-K.
Our actual results and the timing of selected events could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those described in Part I, Item 1A.
Customer contracts are recognized at the estimated fair value of the present value of expected future customer billings based on the statistical life of a customer. Customer relationships are recognized based on the estimated fair value given to the long-term associations with referral sources such as doctors, medical centers, etc.
Customer relationships are recognized based on the estimated fair value given to the long-term associations with referral sources such as doctors, medical centers, etc.
The market approach compares the reporting unit to similar companies with the assumption that companies operating in the same industry will share similar characteristics and that company values will correlate to those characteristics.
The income approach utilizes a discounted cash flow analysis using management’s assumptions. The market approach compares the reporting unit to similar companies with the assumption that companies operating in the same industry will share similar characteristics and that company values will correlate to those characteristics.
Future payments on these liabilities are as follows (in thousands): Less than 1 year $ 12,573 Between 1 and 5 years 27,053 More than 5 years 886 Total 40,512 Less: finance charges (21,362) Lease liabilities 19,150 Current portion of lease liabilities 5,867 Long-term portion of lease liabilities $ 13,283 Quarterly operating results Results of operations for the healthcare services market in which the Company operates show little seasonality from quarter to quarter.
Future payments on these liabilities are as follows (in thousands): Less than 1 year $ 8,079 Between 1 and 5 years 13,792 More than 5 years 778 Total 22,649 Less: finance charges (2,707) Lease liabilities 19,942 Current portion of lease liabilities 6,898 Long-term portion of lease liabilities $ 13,044 Quarterly operating results Results of operations for the healthcare services market in which the Company operates show little seasonality from quarter to quarter.
One lease expires in June 2026 and the remaining five leases expire on September 30, 2029. 45 Table of Contents Off balance sheet arrangements The Company has no material undisclosed off-balance sheet arrangements that have or are reasonably likely to have, a current or future effect on its results of operations or financial condition, revenues or expenses results of operations, liquidity, capital expenditures or capital resources.
Off balance sheet arrangements The Company has no material undisclosed off balance sheet arrangements that have, or are reasonably likely to have, a current or future effect on its results of operations or financial condition, revenues or expenses results of operations, liquidity, capital expenditures or capital resources.
We will continue to improve operational efficiencies and call center management as they are key execution points to maintaining our Adjusted EBITDA while growing revenues by cross selling products to existing and acquired patients.
Our continued business integration and rationalization, and our prior acquisitions, have given us a focus and path toward revenue growth and profitability. We will continue to improve operational efficiencies and call center management as they are key execution points to maintaining our Adjusted EBITDA while growing revenues by cross selling products to existing and acquired patients.
The proceeds were expected to be used for acquisitions, working capital, and general corporate requirements. The proceeds were fully used to acquire Great Elm. Proceeds have been used as intended.
The proceeds were expected to be used for acquisitions, working capital, and general corporate requirements. The proceeds drawn to date were fully used to acquire Hart.
Significant judgments are made in order to incorporate forward-looking information into the estimation of reserves and may result in changes to revenue and accounts receivable period to period which may significantly affect the Company’s results of operations. Inventory Inventory is stated at the lower of cost or net realizable value with cost determined using the first-in, first-out method.
Significant judgments are made in order to incorporate forward-looking information into the estimation of reserves and may result in changes to revenue and accounts receivable period to period which may significantly affect the Company’s results of operations.
The Company had the following equity instruments outstanding as of September 30, 2024 and September 30, 2023: As of As of September 30, 2024 September 30, 2023 (000’s) (000’s) Common shares 43,090 42,102 Options 3,402 3,957 Restricted stock units 519 1,034 Financing Historically and currently, the Company has financed its operations from cash flow from operations, equipment loans, debentures, leases, equity financing, and through the issuance of shares to acquire businesses.
The Company had the following equity instruments outstanding as of September 30, 2025 and September 30, 2024 (in thousands): As of As of September 30, 2025 September 30, 2024 Common shares 43,444 43,090 Options 3,778 3,402 Restricted stock units 2,583 519 Financing Historically and currently, the Company has financed its operations from cash flow from operations, borrowings on the Facility, equipment loans, leases, and through the issuance of equity.
Foreign currency transactions Transactions in foreign currencies are initially recorded at the foreign currency spot rate or the rate realized in the transaction. Monetary items are translated at the foreign currency spot rate as of the reporting date and exchange differences from monetary items are recognized in profit or loss.
Monetary items are translated at the foreign currency spot rate as of the reporting date and exchange differences from monetary items are recognized in profit or loss. Non-monetary items that are not carried at fair value are translated using the exchange rates at the date of the initial transaction.
The consolidated financial statements as of and for the years ended September 30, 2024 and 2023 (the “consolidated financial statements”) of the Company were prepared in accordance with accounting principles generally accepted in the US (“GAAP”).
"Risk Factors" and elsewhere in this Annual Report on Form 10-K. 36 Table of Contents The audited consolidated financial statements as of and for the years ended September 30, 2025 and 2024 (the “consolidated financial statements”) of the Company were prepared in accordance with accounting principles generally accepted in the US (“GAAP”).
Right-of-use operating lease amortization and interest Right-of-use operating lease amortization and interest increased to $5,974,000 for the year ended September 30, 2024 from $5,131,000, or 16.4% for the year ended September 30, 2023. The increase was primarily due to the full year impact of the acquisitions during the year ended September 30, 2023.
Right-of-use operating lease amortization and interest Right-of-use operating lease amortization and interest increased by $460,000 to $6,434,000 for the year ended September 30, 2025 from $5,974,000 for the year ended September 30, 2024. The increase was due to new locations and, to a lesser extent, the impact of the acquisitions during the year ended September 30, 2025.
Readers are cautioned that the disclosure of these items is meant to add to, and not replace, the discussion of financial results as determined in accordance with GAAP.
This metric is a non-standard measure under GAAP and may not be identical to similar measures reported by other companies. Readers are cautioned that the disclosure of these items is meant to add to, and not replace, the discussion of financial results as determined in accordance with GAAP.
The Company will do so by continuously monitoring actual and expected cash flows and monitoring financial market conditions for signs of weakness.
The Company will do so by continuously monitoring actual and expected cash flows and monitoring financial market conditions for signs of weakness. The Company faces minimal liquidity risk in its current financial obligations as they become due and payable.
The consolidated financial statements, which are presented in US dollars, have been prepared under the historical cost convention, as modified by the measurement at fair values of certain financial assets and financial liabilities.
The consolidated financial statements, which are presented in US dollars, have been prepared under the historical cost convention, as modified by the measurement at fair values of certain financial assets and financial liabilities. Overview Quipt business objective The growth in the number of elderly patients in the US healthcare market is creating pressure to provide more efficient delivery systems.
Selected Annual Information ($ amounts in thousands, except per share amounts) As of or for the As of or for the As of or for the As of or for the three months ended three months ended year ended year ended September September September September 30, 2024 30, 2023 30, 2024 30, 2023 Number of patients served (1) 153,000 147,000 314,000 286,000 Number of equipment set-ups or deliveries 212,000 209,000 854,000 754,000 Respiratory resupply set-ups or deliveries 120,000 111,000 480,000 396,000 Adjusted EBITDA $ 13,369 $ 14,662 $ 57,853 $ 50,631 Total revenues $ 61,332 $ 59,648 $ 245,915 $ 211,677 Net income (loss) per share - Basic $ (0.07) $ (0.03) $ (0.16) $ (0.07) Net income (loss) per share - Diluted $ (0.07) $ (0.03) $ (0.16) $ (0.07) Total assets $ 247,248 $ 247,408 Total long-term liabilities $ 79,207 $ 75,719 Shareholders' equity $ 107,191 $ 111,115 (1) The twelve-month periods do not equal the sum of the four respective three-month periods due to some patients being served in multiple three-month periods. Operating Results The fiscal year ended September 30, 2024 presented us with a range of challenges that we absorbed in the period, which negatively impacted our financial performance and prevented us from achieving our target of 8 to 10% annualized organic growth.
Selected Annual Information ($ amounts in thousands, except per share amounts) As of or for the As of or for the As of or for the As of or for the three months ended three months ended year ended year ended September September September September 30, 2025 30, 2024 30, 2025 30, 2024 Number of patients served 200,000 153,000 346,000 314,000 Number of equipment set-ups or deliveries 282,000 212,000 917,000 854,000 Respiratory resupply set-ups or deliveries 133,000 120,000 486,000 480,000 Adjusted EBITDA $ 14,924 $ 13,444 $ 55,947 $ 57,746 Total revenues $ 68,313 $ 61,332 $ 245,359 $ 245,915 Net income (loss) per share - Basic $ (0.08) $ (0.07) $ (0.24) $ (0.16) Net income (loss) per share - Diluted $ (0.08) $ (0.07) $ (0.24) $ (0.16) Total assets $ 283,289 $ 247,248 Total long-term liabilities $ 96,484 $ 79,207 Shareholders' equity $ 112,097 $ 107,191 (1) 37 Table of Contents Operating Results The fiscal year ended September 30, 2025 presented us with a range of challenges that we absorbed in the period, which negatively impacted our financial performance and prevented us from achieving our target annualized organic growth.
Interest expense on the Facility, including the impact of the interest rate swap agreement, was $5,346,000 and $4,415,000 for the years ended September 30, 2024 and 2023, respectively The Company has incurred financing costs to obtain and maintain the Facility, which is reflected as a reduction of the outstanding balance and will be amortized as interest expense using the effective interest method over the life of the Facility.
The Company has incurred financing costs to obtain and maintain the Facility, which is reflected as a reduction of the outstanding balance and will be amortized as interest expense using the effective interest method over the life of the Facility.
Changes in assumptions used to estimate fair value could result in materially different results. The Company has elected to recognize the effect of forfeitures in compensation cost when they occur. Previously recognized compensation cost for an award is reversed in the period that the award is forfeited.
The Company has elected to recognize the effect of forfeitures in compensation cost when they occur. Previously recognized compensation cost for an award is reversed in the period that the award is forfeited. Further, the Company has elected to use the contractual term as the expected term.
The benefit for income taxes was $273,000 for the three months ended September 30, 2024, as compared to a provision for income taxes of $75,000 for the three months ended September 30, 2023. The benefit primarily relates to the filing of the returns for the year ended September 30, 2023 being more favorable than originally estimated.
The benefit in the three months ended September 30, 2024 primarily relates to the filing of the tax returns for the year ended September 30, 2023 being more favorable than originally estimated. Net income attributed to noncontrolling interest The net income attributable to noncontrolling interest was $121,000 for both the three months and year ended September 30, 2025.
Revenues are recorded at amounts estimated to be received under reimbursement arrangements with third-party payors, including private insurers, prepaid health plans, Medicare, Medicaid and patients. Rental revenue, less estimated adjustments, is recognized as earned on a straight-line basis over the noncancellable lease term.
Revenues are recorded at amounts estimated to be received under reimbursement arrangements with third-party payors, including private insurers, prepaid health plans, Medicare, Medicaid and patients.
The following table provides selected historical information and other data, which should be read in conjunction with the financial statements of the Company (amounts in thousands except per share amounts). As of or for the As of or for the As of or for the As of or for the three months ended three months ended three months ended three months ended September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Revenue $ 61,332 $ 60,759 $ 61,249 $ 62,575 Net income (loss) (3,111) (1,701) (1,365) (586) Net income (loss) per share - basic (0.07) (0.04) (0.03) (0.01) Net income (loss) per share - diluted (0.07) (0.04) (0.03) (0.01) Total assets $ 247,248 $ 249,784 $ 248,614 $ 243,893 As of or for the As of or for the As of or for the As of or for the three months ended three months ended three months ended three months ended September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 Revenue $ 59,648 $ 57,859 $ 55,638 $ 38,532 Net income (loss) (1,326) (1,034) (749) 325 Net income (loss) per share - basic (0.03) (0.03) (0.02) 0.01 Net income (loss) per share - diluted (0.03) (0.03) (0.02) 0.01 Total assets $ 247,408 $ 242,385 $ 225,543 $ 131,725 Related party transactions The Company has six leases for office, warehouse, and retail space with a rental company affiliated with the Company’s Chief Executive Officer, Gregory Crawford, the majority of which were entered into in 2015.
The following table provides selected historical information and other data, which should be read in conjunction with the consolidated financial statements of the Company (amounts in thousands except per share amounts). As of or for the As of or for the As of or for the As of or for the three months ended three months ended three months ended three months ended September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 Revenue $ 68,313 $ 58,289 $ 57,376 $ 61,381 Net income (loss) (3,550) (3,025) (3,042) (1,084) Net income (loss) per share - basic (0.08) (0.07) (0.07) (0.03) Net income (loss) per share - diluted (0.08) (0.07) (0.07) (0.03) Total assets $ 283,289 $ 236,092 $ 244,645 $ 242,816 As of or for the As of or for the As of or for the As of or for the three months ended three months ended three months ended three months ended September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Revenue $ 61,332 $ 60,759 $ 61,249 $ 62,575 Net income (loss) (2,940) (1,596) (739) (1,488) Net income (loss) per share - basic (0.07) (0.04) (0.02) (0.04) Net income (loss) per share - diluted (0.07) (0.04) (0.02) (0.04) Total assets $ 247,248 $ 249,784 $ 248,614 $ 243,893 Related party transactions The Company (through indirect wholly owned subsidiaries) has six leases for office, warehouse, and retail space with a rental company affiliated with the Company’s Chief Executive Officer, the majority of which were entered into in 2015, 47 Table of Contents prior to such subsidiaries being acquired by the Company and prior to the Chief Executive Officer joining the Company, and five of which were renewed effective October 1, 2022.
Stock-based compensation Stock-based compensation decreased by $2,796,000 to approximately $2,484,000 for the year ended September 30, 2024 due to timing of the vesting of the grants of restricted stock units and stock options during the years ended September 30, 2024 and 2023 and no new awards being granted during the year ended September 30, 2024.
Stock-based compensation Stock-based compensation increased by $1,551,000 to approximately $4,035,000 for the year ended September 30, 2025 from $2,484,000 for the year ended September 30,2024 due to grants of restricted stock units and stock options during the year ended September 30, 2025.
As of September 30, 2024, the fair value of the interest rate swap liability was $1,122,000, and is recorded in derivative liability – interest rate swap in the condensed consolidated statements of financial position. The Company has recorded the changes in fair value of derivative liability – interest rate swaps on the consolidated statements of income (loss).
The Company has recorded the changes in fair value of derivative liability – interest rate swaps on the consolidated statements of income (loss). Interest expense on the Facility, including the impact of the interest rate swap agreements, was $5,095,000 and $5,346,000 for the years ended September 30, 2025 and 2024, respectively.
Further, the Company has elected to use the contractual term as the expected term. Compensation expense is recognized on a straight-line basis, by amortizing the grant date fair value over the vesting period for each separately vesting portion of the award.
Compensation expense is recognized on a straight-line basis, by amortizing the grant date fair value over the vesting period for each separately vesting portion of the award. Loss per share The Company presents basic and diluted loss per share data for its ordinary shares.
Adjusted EBITDA This MD&A refers to “Adjusted EBITDA,” which is a non-GAAP financial measure that does not have standardized meaning prescribed by GAAP. The Company’s presentation of this financial measure may not be comparable to similarly titled measures used by other companies.
Management uses both GAAP and non-GAAP measures when planning, monitoring, and evaluating the Company’s performance. 41 Table of Contents Adjusted EBITDA This MD&A refers to “Adjusted EBITDA,” which is a non-GAAP financial measure that does not have standardized meaning prescribed by GAAP.
The Company does not consider this a separate performance obligation since these shipping and handling activities occur before the customer obtains control of the goods. The shipping and handling are considered activities to fulfill the entity’s promise to transfer the goods and are expensed as within operating expenses.
Shipping and handling The Company provides shipping and handling at no charge in sending product to customers. The Company does not consider this a separate performance obligation since these shipping and handling activities occur before the customer obtains control of the goods.
Share-based payments The Company grants stock options and restricted stock units to employees, members of the Board of Directors, and consultants. The Company measures equity settled share-based payments based on their fair value at the grant date and 48 Table of Contents recognizes compensation expense on a straight-line basis over the vesting period.
The Company measures equity settled share-based payments based on their fair value at the grant date and recognizes compensation expense on a straight-line basis over the vesting period. Fair value is measured using the Black-Scholes Model.
Comparison of Results of Operations for the Years and Three Months Ended September 30, 2024 and 2023 The following table summarizes our results of operations for the years and three months ended September 30, 2024 and 2023 (amounts in $thousands, except per share amounts): For the three For the three For the For the months ended months ended year ended year ended September 30, September 30, September 30, September 30, 30, 2024 30, 2023 30, 2024 30, 2023 Total revenues $ 61,332 $ 59,648 $ 245,915 $ 211,677 Cost of inventory sold 17,664 16,283 68,925 57,897 Operating expenses 31,446 28,691 122,542 103,224 Right-of-use operating lease amortization and interest 1,362 1,450 5,974 5,131 Depreciation 10,016 9,483 38,490 30,901 Amortization of intangible assets 1,521 1,453 6,091 5,197 Stock-based compensation 330 1,369 2,484 5,280 Acquisition-related costs 7 137 401 1,269 Loss (gain) on sale of property and equipment (55) 12 (107) (75) Interest expense, net 1,524 1,610 6,381 5,541 Loss on extinguishment of debt — — — 30 (Gain) loss on foreign currency transactions (188) 322 (43) (108) Share of loss in equity method investment 67 89 309 89 Change in fair value of derivative liability - interest rate swap 1,122 — 1,122 — Provision (benefit) for income taxes (273) 75 109 85 Net loss $ (3,211) $ (1,326) $ (6,763) $ (2,784) Loss per share Basic $ (0.07) $ (0.03) $ (0.16) $ (0.07) Diluted $ (0.07) $ (0.03) $ (0.16) $ (0.07) Revenue For the year ended September 30, 2024, revenue totaled $245,915,000, an increase of $34,238,000, or 16%, from the year ended September 30, 2023.
The cumulative impact of these events on total revenue is estimated to be approximately $1,500,000 and $8,500,000 for the three and twelve months ended September 30, 2025, respectively. 38 Table of Contents Comparison of Results of Operations for the Years and Three Months Ended September 30, 2025 and 2024 The following table summarizes our results of operations for the years and three months ended September 30, 2025 and 2024 (amounts in thousands, except per share amounts): For the three For the three For the For the months ended months ended year ended year ended September 30, September 30, September 30, September 30, 30, 2025 30, 2024 30, 2025 30, 2024 Total revenues $ 68,313 $ 61,332 $ 245,359 $ 245,915 Cost of inventory sold 20,406 17,664 68,182 68,925 Operating expenses 34,125 31,446 125,457 122,542 Right-of-use operating lease amortization and interest 1,681 1,362 6,434 5,974 Depreciation 10,369 10,016 39,429 38,490 Amortization of intangible assets 1,505 1,521 6,053 6,091 Stock-based compensation 1,409 330 4,035 2,484 Acquisition-related costs 596 7 817 401 Gain on disposals of property and equipment (329) (55) (1,225) (107) Interest expense, net 1,634 1,524 6,277 6,381 (Gain) loss on foreign currency transactions 136 (188) 367 (43) Share of loss in equity method investment 79 67 324 309 Change in fair value of derivative liability - interest rate swap (10) 952 (452) 1,122 Provision (benefit) for income taxes 141 (374) 241 109 Net income attributable to noncontrolling interest 121 — 121 — Net loss $ (3,550) $ (2,940) $ (10,701) $ (6,763) Loss per share Basic $ (0.08) $ (0.07) $ (0.24) $ (0.16) Diluted $ (0.08) $ (0.07) $ (0.24) $ (0.16) Revenue For the year ended September 30, 2025, revenue totaled $245,359,000, a decrease of $556,000, or 0.2%, from the year ended September 30, 2024.
Accounts receivable The Company estimates that a certain portion of receivables from customers may not be collected and maintains a reserve for expected pricing concessions and insurance denials.
Estimates where management has made subjective judgments and where there is significant risk of material adjustments to assets and liabilities in future accounting periods included in the list below. Accounts receivable The Company estimates that a certain portion of receivables from customers may not be collected and maintains a reserve for expected pricing concessions and insurance denials.
Non-compete agreements are recognized at the estimated fair value associated with the non-compete agreements entered by the sellers of acquired companies. Trademarks are recognized at the estimated fair value associated with the trade name of the acquired company.
Intangible assets The Company has recorded various intangible assets consisting primarily of non-compete agreements, trademarks, customer contracts and customer relationships in connection with various business acquisitions. Non-compete agreements are recognized at the estimated fair value associated with the non-compete agreements entered by the sellers of acquired companies.
This decrease is due to not making any acquisitions during the year ended September 30, 2024. Acquisition related costs decreased by $129,000 to $7,000 for the three months ended September 30, 2024, due to not making any acquisitions during the year ended September 30 2024.
Acquisition-related costs Acquisition related costs increased by $416,000 to $817,000 for the year ended September 30, 2025 from $401,000 for the year ended September 30, 2024. This increase is due to acquisitions during the year ended September 30, 2025.
The financial institution pays the supplier when the original invoice becomes due, and the Company pays the third-party financial institution over a period of time. In most cases, the supplier accepts a discounted amount from the financial institution and the Company repays the financial institution the face amount of the invoice with no stated interest, in twelve equal monthly installments.
The financial institution pays the supplier when the original invoice becomes due, and the Company pays the third-party financial institution over a period of time.
The revolving credit facility is bearing interest at 7.7% as of September 30, 2024 and will reprice within one month. The Facility also has fees for unused availability. Due to the near-term repricing of the interest rates, the fair value of the Facility approximates the principal value as of September 30, 2024 and 2023.
The revolving credit facility is bearing interest at 7.0% as of September 30, 2025 and will reprice within three months. The Facility also has fees for unused availability of 0.75% for the delayed-draw term loan and 0.25% for the revolving credit facility.
Stock-based compensation decreased by $1,038,000 to approximately $330,000 for the three months ended September 30, 2024 due to timing of the vesting of the grants of restricted stock units and stock options during the quarters ended September 30, 2024 and 2023 and no new awards being granted during the year ended September 30, 2024. 38 Table of Contents Acquisition-related costs Acquisition related costs decreased by $868,000 to $401,000 for the year ended September 30, 2024.
Stock-based compensation increased by $1,079,000 to approximately $1,409,000 for the three months ended September 30, 2025 from $330,000 for the three months ended September 30, 2024 due to grants of restricted stock units and stock options during the year ended September 30, 2025.
Sales of medical equipment and supplies The Company sells equipment, consumable supplies, and replacement parts to customers and recognizes revenue on delivery, as at that point all performance obligations have been met. Shipping and handling The Company provides shipping and handling at no charge in sending product to customers.
Rental revenue, less estimated adjustments, is recognized as earned on a straight-line basis over the noncancellable lease term. 49 Table of Contents Sales of medical equipment and supplies The Company sells equipment, consumable supplies, and replacement parts to customers and recognizes revenue on delivery, as at that point all performance obligations have been met.
Overview Quipt business objective The growth in the number of elderly patients in the US healthcare market is creating pressure to provide more efficient delivery systems. Healthcare providers, such as hospitals, physicians, and pharmacies, are seeking partners that can offer a range of products and services that improve outcomes, reduce hospital readmissions, and help control costs.
Healthcare providers, such as hospitals, physicians, and pharmacies, are seeking partners that can offer a range of products and services that improve outcomes, reduce hospital readmissions, and help control costs. Quipt fills this need by delivering a growing number of specialized products and services to achieve these goals.
The Medicare 75/25, which had been providing rate relief for certain geographies, was discontinued as of January 1, 2024. Although this change is still under legislative review, and could return, its immediate cessation had a negative impact on our operating results for the fiscal year ended September 30, 2024.
This blended rate was implemented to counter the decline in reimbursement rates experienced in the years prior to 2020. T he discontinuance is still under legislative review, and Medicare 75/25 could return, but the cessation on January 1, 2024 had a negative impact on our revenue and operating results in the fiscal year ended September 30, 2025.
The net book value of the underlying asset is adjusted to fair value if the sum of the expected discounted cash flows is less than book value. Fair values are based on estimates of market prices and assumptions concerning the amount and timing of estimated future cash flows and discount rates, reflecting varying degrees of perceived risk.
Fair values are based on estimates of market prices and assumptions concerning the amount and timing of estimated future cash flows and discount rates, reflecting varying degrees of perceived risk. The Company did not have any long-lived asset impairments in the years ended September 30, 2025 or 2024.
Right-of-use operating lease amortization and interest decreased slightly to $1,362,000 for the three months ended September 30, 2024 from $1,450,000 for the three months ended September 30, 2023. Depreciation expense Depreciation expense increased by $7,589,000 to $38,490,000 for the year ended September 30, 2024.
Right-of-use operating lease amortization and interest increased by $319,000 to $1,681,000 for the three months ended September 30, 2025 from $1,362,000 for the three months ended September 30, 2024. The increase was due to new locations and, to a lesser extent, the impact of the acquisitions during the three months ended September 30, 2025.
The risk premiums expected by market participants related to uncertainties about the industry and assumptions relating to future cash flows may differ or change quickly, depending on economic conditions and other events. Equity method investee In July 2023, the Company, through QHM Investments I, LLC, acquired an 8.3% ownership in DMEScripts, LLC for $1,500,000.
The risk premiums expected by market participants related to uncertainties about the industry and assumptions relating to future cash flows may differ or change quickly, depending on economic conditions and other events. Foreign currency transactions Transactions in foreign currencies are initially recorded at the foreign currency spot rate or the rate realized in the transaction.
Non-GAAP measures Throughout this MD&A, references are made to a measure which is believed to be meaningful in the assessment of the Company’s performance. This metrics is a non-standard measure under GAAP and may not be identical to similar measures reported by other companies.
This is related to the Company acquiring a 60% ownership interest in Hart during the three months ended September 30, 2025. Non-GAAP measures Throughout this MD&A, references are made to a measure which is believed to be meaningful in the assessment of the Company’s performance.
After $3.3 million of issuance costs, the net proceeds of $27.9 million was used to: - retain $10.9 million for working capital, general corporate requirements, and future acquisitions. - repay the then-outstanding $14.0 million balance on the revolving credit facility - acquire Southern Pharmaceutical Corporation for a net $3.0 million at closing Proceeds have been used as intended. Financial Position The following table is the Company’s summarized financial position as of September 30, 2024 and 2023 (in $thousands): As of As of September 30, 2024 September 30, 2023 Cash $ 16,174 $ 17,209 Accounts receivable, inventory and prepaid assets 56,880 48,224 Property and equipment 37,385 35,503 Right of use assets, net 16,475 17,902 Other assets 120,334 128,570 Total assets $ 247,248 $ 247,408 Accounts payable and other current liabilities $ 60,850 $ 60,574 Long-term liabilities 79,207 75,719 Total liabilities 140,057 136,293 Shareholders’ equity 107,191 111,115 Total liabilities and shareholders’ equity $ 247,248 $ 247,408 Liquidity and Capital Resources The Company’s primary source of liquidity is cash on hand and its line of credit availability.
Proceeds have been used as intended. 43 Table of Contents Financial Position The following table is the Company’s summarized financial position as of September 30, 2025 and 2024 (in thousands): As of As of September 30, 2025 September 30, 2024 Cash $ 12,916 $ 16,174 Accounts receivable, inventory and prepaid assets 65,433 56,880 Property and equipment 46,056 37,385 Right of use assets, net 18,393 16,475 Goodwill and intangible assets, net 139,120 118,686 Other assets 1,371 1,648 Total assets $ 283,289 $ 247,248 Accounts payable and other current liabilities $ 74,708 $ 60,850 Long-term liabilities 96,484 79,207 Total liabilities 171,192 140,057 Shareholders’ equity 112,097 107,191 Total liabilities and shareholders’ equity $ 283,289 $ 247,248 Liquidity and Capital Resources The Company’s primary source of liquidity is cash on hand and its line of credit availability.
This increase is due to the full year impact of the acquisitions during the year ended September 30, 2023 and other increases to property, equipment, and right-of-use assets. Depreciation expense increased by $533,000 to $10,016,000 for the three months ended September 30, 2024.
Depreciation expense increased by $353,000 to $10,369,000 for the three months ended September 30, 2025 from $10,016,000 for the year ended September 30, 2024. The increase was primarily due to approximately $800,000 from the acquisitions during the three months ended September 30, 2025 offset by decreases in rental equipment depreciation due to the timing of additions.
With over 140 offices, Quipt employs more than 1,200 personnel in the US. 35 Table of Contents Future outlook Our priority continues to be the generation of operational net profit, positive cash flow, and growth in Adjusted EBITDA, a non-GAAP financial measure defined below, in fiscal year 2025 and beyond.
Future outlook Our priority continues to be the generation of operating profit, positive cash flow, and growth in Adjusted EBITDA, a non-GAAP financial measure which is defined below, in fiscal year 2026 and beyond. As we continue to expand in our existing markets, we plan to leverage our business platforms to enter new markets and expand our product offerings.
This increase is primarily due to the full year benefit of acquisitions during the year ended September 30, 2023. For the three months ended September 30, 2024, revenue totaled $61,332,000, an increase of $1,684,000, or 3%, from the three months ended September 30, 2023.
For the three months ended September 30, 2025, revenue totaled $68,313,000, an increase of $6,981,000, or 11.4%, from the three months ended September 30, 2024. This increase is primarily due to $7,300,000 contributed by the acquisitions during the three months ended September 30, 2025, which was partially offset by the challenges discussed in the Operating Results above.
The increase in dollars was due to the growth in revenues but increased by a larger percentage than revenues due to a higher mix of sales of medical equipment and supplies relative to total revenue. For the three months ended September 30, 2024, inventory sold totaled $17,924,000 versus $16,283,000 for the three months ended September 30, 2023.
For the three months ended September 30, 2025, inventory sold totaled $20,406,000, a 15.5% increase from $17,664,000 for the three months ended September 30, 2024. The increase in dollars was due to the growth in revenues.
The Company faces minimal liquidity risk in its current financial obligations as they become due and payable. 42 Table of Contents Cash Flows The following is a summary of the Company’s cash flows for the following periods: For the three For the three For the For the months ended months ended year ended year ended September 30, September 30, September 30, September 30, 30, 2024 30, 2023 30, 2024 30, 2023 Net cash flow provided by operating activities $ 6,739 $ 9,668 $ 35,381 $ 36,980 Net cash flow used in investing activities (3,363) (6,081) (10,313) (82,825) Net cash flow provided by (used in) financing activities (1,794) (6,501) (26,147) 54,430 Effect of exchange rate changes on cash held in foreign currencies 189 (322) 44 108 Net increase (decrease) in cash $ 1,771 $ (3,236) $ (1,035) $ 8,693 Capital management The Company considers its capital to be shareholders’ equity, which totaled $107,091,000 as of September 30, 2024, and the senior credit facility with a principal amount of $69,223,000 as of September 30, 2024.
Cash Flows The following is a summary of the Company’s cash flows for the following periods (in thousands): For the three For the three For the For the months ended months ended year ended year ended September 30, September 30, September 30, September 30, 2025 2024 2025 2024 Net cash flow provided by operating activities $ 9,778 $ 6,739 $ 37,692 $ 35,381 Net cash flow used in investing activities (23,334) (3,363) (32,945) (10,313) Net cash flow provided by (used in) financing activities 15,239 (1,794) (7,758) (26,147) Effect of exchange rate changes on cash held in foreign currencies (17) 189 (247) 44 Net increase (decrease) in cash $ 1,666 $ 1,771 $ (3,258) $ (1,035) Operating Activities Net cash flow provided by operating activities was $37,692,000 for the year ended September 30, 2025, an increase of $2,311,000 from $35,381,000 for the year ended September 30, 2024.
While cash collections increased during the six months ended September 30, 2024, we do not believe that we have fully collected certain accounts receivable from the backlog of submitted claims, estimated to be approximately $3,000,000, including collections of claims not directly impacted by the Change Healthcare Incident that were slowed by the diversion of normal collection efforts to address this issue.
This incident significantly impacted the healthcare industry and hindered the ability to process and bill claims during the three months ended March 31, 2024 and June 30, 2024, creating a reduction in our cash flow, including collections of claims not directly impacted by the Change Healthcare Incident that were slowed by the diversion of normal collection efforts to address the Change Healthcare Incident.
The Company did not have any long-lived asset impairments in the years ended September 30, 2024 or 2023. Goodwill impairment The Company tests goodwill for impairment on an annual basis on July 1, or more frequently if an event occurs or circumstances change that would indicate that impairment may exist.
Goodwill impairment The Company tests goodwill for impairment on an annual basis on July 1, or more frequently if an event occurs or circumstances change that would indicate that impairment may exist. The Company determines the fair value of our reporting unit using the income approach and market approach to valuation, as well as other generally accepted valuation methodologies.
Professional fees related to the CID and the loss in foreign private issuer status contributed $3,298,000, with other increases primarily related to payroll and outbound freight related to the resupply business. For the three months ended September 30, 2024, operating expenses were $31,446,000, an increase of $2,755,000 from $28,691,000 for the three months ended September 30, 2023.
For the three months ended September 30, 2025, operating expenses were $34,125,000, an increase of $2,679,000 from $31,446,000 for the three months ended September 30, 2024. The acquisitions during the three months ended September 30, 2025, contributed approximately $3,500,000 to the increase in operations.
Moreover, in certain regions, we also experienced the withdrawal of Medicare Advantage members due to a capitated agreement engaged with other providers in the industry. We estimate the revenue impact of these items to be a reduction of approximately $5,000,000 for the fiscal year ended September 30, 2024.
Beginning during the fiscal year ended September 30, 2024 and continuing into the fiscal year end September 30, 2025, we also experienced the withdrawal of Medicare Advantage members due to a capitated agreement moving to other providers in the industry. Further, in November 2024, a disposable supply contract which the Company was a party to was not renewed.
While the costs are expected to be recurring if the Company continues to make acquisitions, they are generally incurred prior to the inclusion of such acquisitions in the consolidated revenues of the Company. ● The change in fair value of derivative liability – interest rate swap is added back because it is non-cash in the period of change in the fair value. 40 Table of Contents The following table is a reconciliation of net loss to Adjusted EBITDA for the indicated periods (amounts in thousands of $): For the three For the three For the For the months ended months ended year ended year ended September September September September 30, 2024 30, 2023 30, 2024 30, 2023 Net loss $ (3,211) $ (1,326) $ (6,763) $ (2,784) Add back: Depreciation and amortization 11,537 10,936 44,581 36,098 Right-of-use operating lease amortization and interest 1,362 1,450 — 5,974 5,131 Interest expense, net 1,524 1,610 6,381 5,541 Provision (benefit) for income taxes (273) 75 109 85 Professional fees related to CID 937 — 3,143 — Professional fees related to loss of foreign private issuer status 155 — 155 — Stock-based compensation 330 1,369 2,484 5,280 Acquisition-related costs 7 137 401 1,269 Loss on extinguishment of debt — — — 30 Gain (loss) on foreign currency transactions (188) 322 (43) (108) Change in fair value of derivative liability - interest rate swap 1,122 — 1,122 — Share of loss in equity method investment 67 89 309 89 Adjusted EBITDA $ 13,369 $ 14,662 $ 57,853 $ 50,631 Use of Proceeds On November 12, 2021, the Company filed and obtained a receipt for its final short form base shelf prospectus (the “Final Shelf Prospectus”) with the securities commissions in each of the provinces and territories of Canada, and a corresponding registration statement on Form F-10 (the “Registration Statement”) with the SEC under the US/Canada Multijurisdictional Disclosure System. The Final Shelf Prospectus and corresponding Registration Statement allow Quipt to undertake offerings of common shares, preferred shares, debt securities, warrants, subscription receipts and units (collectively, the “Securities”), or any combination thereof, up to an aggregate total of C$200,000,000 from time to time during the 25-month period that the Final Shelf Prospectus remains effective. The Final Shelf Prospectus expired December 12, 2023.
While the costs are expected to be recurring if the Company continues to make acquisitions, they are generally incurred prior to the inclusion of such acquisitions in the consolidated revenues of the Company. ● The change in fair value of derivative liability – interest rate swaps and the share of loss in equity method investment are added back because it is non-cash in the period of change in the fair value. ● The gain on disposals of property and equipment is excluded because they are a recapture of previously depreciated property and equipment. ● The loss (gain) on foreign currency transactions is excluded because they are not a representative component of our day-to-day operations. 42 Table of Contents The following table is a reconciliation of net loss to Adjusted EBITDA for the indicated periods (amounts in thousands of $): For the three For the three For the For the months ended months ended year ended year ended September September September September 30, 2025 30, 2024 30, 2025 30, 2024 Net loss $ (3,550) $ (2,940) $ (10,701) $ (6,763) Add back: Depreciation and amortization 11,874 11,537 45,482 44,581 Interest expense, net 1,634 1,524 6,277 6,381 Right-of-use operating lease amortization and interest 1,681 1,362 — 6,434 5,974 Provision (benefit) for income taxes 141 (374) 241 109 Professional fees 1,263 1,092 4,348 3,298 Stock-based compensation 1,409 330 4,035 2,484 Acquisition-related costs 596 137 817 401 Change in fair value of derivative liability - interest rate swap (10) 952 (452) 1,122 Gain on disposals of property and equipment (329) (55) (1,225) (107) Gain (loss) on foreign currency transactions 136 (188) 367 (43) Share of loss in equity method investment 79 67 324 309 Adjusted EBITDA $ 14,924 $ 13,444 $ 55,947 $ 57,746 Use of Proceeds The following table provides information about the Company’s recent debt and equity financings and the actual use of proceeds from those financings compared to the intended use of proceeds from the offerings. Date of Financing Type of Financing Gross Proceeds Initial Intended Use of Net Proceeds Actual Use of Net Proceeds to Date Explanation of Variance and Impact on Business Objectives September 2, 2025 $110.0 million facility consisting of delayed-draw term loan availability of $85.0 million, a term loan of $5.0 million, and $20.0 million revolving credit availability. $20.65 million, consisting of a $17.4 million draw on the delayed-draw term loan, and a $3.25 million draw on the revolving credit.
Quipt fills this need by delivering a growing number of specialized products and services to achieve these goals. Quipt seeks to provide an ever-expanding line of products and services over larger geographic regions within the US using several growth strategies.
Quipt seeks to provide an ever-expanding line of products and services over larger geographic regions within the US using several growth strategies. With over 175 offices, Quipt employs approximately 1,600 employees in the US. Recent transactions On July 1, 2025, we completed the acquisition of Mediserve, a Tennessee-based full-service durable medical equipment provider.
Real estate leases are valued at the net present value of the future lease payments at an incremental borrowing rate of 5.9% to 8.0%. Vehicle leases are recorded at rate implicit in the lease based on the current value and the estimated residual value of the vehicle, equating to rates ranging from 5.1% to 12.8%.
Lease Liabilities The Company enters into leases for real estate and vehicles. Real estate leases are operating leases and are valued at the net present value of the future lease payments at the incremental borrowing rate.
The leases have been entered into with terms between one and ten years, including optional extensions. Less than 1-3 4-5 After 5 Total 1 year Years Years Years Debt $ 82,386 $ 22,868 $ 68 $ 59,450 $ — Finance lease obligations 22,134 7,113 12,430 2,148 443 Operating leases 114 114 — — — Purchase obligations — — — — — Other obligations 29,310 29,310 — — — Total contractual obligations $ 133,944 $ 59,405 $ 12,498 $ 61,598 $ 443
The leases have been entered into with terms between one and ten years, including optional extensions. Less than 1-3 3-5 After 5 Total 1 year Years Years Years Debt $ 99,798 $ 16,532 $ 83,266 $ — $ — Finance lease obligations 17,202 6,548 6,548 3,328 778 Operating leases 3,573 1,531 2,000 42 — Other obligations 38,431 38,431 — — — Total contractual obligations $ 159,004 $ 63,042 $ 91,814 $ 3,370 $ 778
The Company uses its incremental borrowing rate of 6.0% to 8.0% to impute interest on these arrangements. The Company has also assumed equipment loans in conjunction with several of its acquisitions. There are no covenants with the loans.
In most cases, the supplier accepts a discounted amount from the financial institution and the Company repays the financial institution the face amount of the invoice with no stated interest, in twelve 46 Table of Contents equal monthly installments. The Company uses its incremental borrowing rate of 6.6% to 8.0% to impute interest on these arrangements.
Interest expense, net of interest income, decreased to $1,524,000 in the three months ended September 30, 2024 from $1,610,000 for the three months ended September 30, 2023, due to the benefit of the interest rate swaps.
The provision for income taxes was $141,000 for the three months ended September 30, 2025, as compared to a benefit for income taxes of $374,000 for the three months ended September 30, 2024.