First Quarter 2026 Highlights (comparisons to first quarter 2025)
-- Revenue of $168.5 million, a $9.3 million decrease primarily due to
lower emergency response revenue
-- Net loss and net loss per diluted share attributable to common
stockholders (LPS) improved to $12.7 million and $0.35, respectively,
compared to $19.4 million and $0.64, respectively due to operating
efficiency
-- Adjusted Net Income1 and Diluted Adjusted Net Income per share1 (Adj
EPS1) were $4.6 million and $0.12, respectively, compared to $5.8 million
and $0.07, respectively
-- Consolidated Adjusted EBITDA1 of $17.8 million, a $1.2 million decrease
primarily due to lower emergency response revenue
-- Consolidated Adjusted EBITDA1 as a percentage of revenue of 10.6%
-- $(11.6) million of operating cash flow and $(17.2) million of Free cash
flow1, primarily due to higher bonus payments for outperformance in 2025
-- 2.8x leverage as of March 31, 2026
Full-Year 2026 Guidance Reiterated, Provides Second Quarter Outlook
-- 2026 Consolidated Adjusted EBITDA1 guidance range of $125.0 million to
$130.0 million is unchanged and represents approximately 10% growth at
the midpoint compared to full-year 2025. This Consolidated Adjusted
EBITDA1 outlook does not include any benefit from future acquisitions.
-- 2026 revenue guidance range of $840.0 million to $900.0 million is
unchanged and represents approximately 8% organic growth at the midpoint
compared to full-year 2025 supported by recent awards and visibility into
our project pipeline. This full-year revenue range includes expected
annual emergency response revenue of $50.0 million to $70.0 million. This
revenue outlook does not include any benefit from future acquisitions.
-- 2026 guidance expectations include Consolidated Adjusted EBITDA1 as a
percentage of revenue of approximately 15% at the midpoint of the above
2026 revenue and Consolidated Adjusted EBITDA1 ranges, an approximately
100 basis-point expansion as compared to 2025.
-- Second quarter 2026 revenue is expected in the range of $190 million to
$210 million. Second quarter 2026 Consolidated Adjusted EBITDA1 as a
percentage of revenue is expected in the range of 16% to 18% at the
midpoint of the revenue range.
-- The Company is committed to converting at least 60% of its annual
Consolidated Adjusted EBITDA1 to operating cash flow in 2026.
-- The Company plans to restart smaller, bolt-on and highly accretive
acquisitions over the course of 2026, subject to valuation, capital
allocation priorities and leverage.
Brand Announcement and Segment Realignment
-- On April 17, 2026, Montrose Environmental Group, Inc. rebranded to Onterris, Inc. The Company's rebranding is intended to strengthen cross-functional collaboration, improve cross-selling opportunities, and optimize labor utilization. -- Beginning in the first quarter of 2026, the Company realigned its reportable segments to reflect updates made to the organizational structure and operating model. As a result of the reporting segment realignment, the Company's Assessment, Permitting and Response and Remediation and Reuse segments were aggregated into a newly created Consulting and Treatment segment. The Company's Measurement and Analysis and corporate segments were not affected by the realignment. LITTLE ROCK, Ark.--(BUSINESS WIRE)--May 06, 2026--
Onterris, Inc. (the "Company," "Onterris" or "ONT") (NYSE: ONT) a global environmental solutions company solving complex challenges for planet and progress, today announced results for the first quarter ended March 31, 2026.
Onterris President and Chief Executive Officer, Vijay Manthripragada, commented, "We delivered first quarter Adjusted EBITDA and margin consistent with our expectations, despite lower revenue, reflecting continued operating efficiency gains. First quarter revenue was impacted by timing-related factors, most notably unseasonably severe winter weather in North America that limited field activity and delayed lab volumes, as well as lower environmental emergency response activity. We view both dynamics as transitory, with underlying demand remaining strong and continuing to grow across our core services. Our full year outlook is unchanged, with performance expected to build through the year. This confidence is supported by recent awards, visibility into our project pipeline and continued operational discipline."
Mr. Manthripragada continued, "We are also excited about the launch of our Onterris brand, which aligns our capabilities under a single platform. This strategic evolution enhances how we serve our clients, strengthens cross-selling, and accelerates long-term growth, while reinforcing our commitment to clients seeking the next generation of environmental solutions."
First Quarter 2026 Results
Revenue in the first quarter of 2026 was $168.5 million compared to $177.8 million in the prior-year quarter, a decrease of $9.3 million, or 5.2%. The decrease was primarily due to lower environmental emergency response revenue of $5.8 million and lower weather related revenue in the Measurement and Analysis segment of $5.1 million, partially offset by organic growth of $2.5 million in the Consulting and Treatment segment.
Consulting and Treatment segment revenue was $114.6 million in the first quarter of 2026 compared to $118.8 million in the prior-year quarter, primarily due to the decrease in environmental emergency response that was partially offset by a $2.5 million increase in organic growth. Environmental emergency response revenue was $8.1 million in the first quarter of 2026, compared to $13.9 million in the prior-year quarter.
Measurement and Analysis segment revenue was $53.9 million in the first quarter of 2026 compared to $59.0 million in the prior-year quarter. This $5.1 million decrease was primarily due to the impact of severe weather conditions in January and February 2026 in the United States, which limited the ability for field teams in certain regions to be on site and disrupted sample deliveries to our labs.
Loss from operations in the first quarter of 2026 improved primarily due to higher margin in the Consulting and Treatment segment as a result of project mix, continued cost discipline, losses in the prior year period related to our renewables business and a decrease of $4.7 million in stock based compensation expense, partially offset by lower revenue and margin in the Measurement and Analysis segment. Net loss in the first quarter of 2026 improved to $12.7 million, or $0.35 LPS, compared to a net loss of $19.4 million, or $0.64 LPS, in the prior-year quarter. This $6.7 million year-over-year improvement in net loss primarily resulted from improved operating profitability across the Consulting and Treatment segment, gains on our hedging instruments in the current year versus losses in the prior year, and lower income tax expense. The $0.29 comparative period improvement in LPS was due to improved net loss, the elimination of the Series A-2 dividend following full redemption of the shares on July 1, 2025, and an increase in weighted average common shares outstanding.
Adjusted Net Income(1) and Adj EPS(1) in the first quarter of 2026 were $4.6 million and $0.12, respectively, compared to $5.8 million and $0.07, respectively, in the prior-year quarter. Adjusted Net Income(1) decreased due to lower revenues in the current period, with Adj EPS(1) in the current period benefiting from the elimination of the Series A-2 dividend and lower fully diluted common shares outstanding.
Consolidated Adjusted EBITDA(1) in the first quarter of 2026 was $17.8 million, or 10.6% of revenue, compared to $19.0 million, or 10.7% of revenue, in the prior-year quarter. The decrease in Consolidated Adjusted EBITDA(1) and parity in Consolidated Adjusted EBITDA(1) as a percentage of revenue resulted primarily from lower revenue and lower operating margin in the Measurement and Analysis segment, primarily related to severe weather related delays, partially offset by improved operating margin in the Consulting and Treatment segment, primarily due to improved operating profitability.
Operating Cash Flow, Liquidity and Capital Resources
Net cash used in operating activities for the quarter ended March 31, 2026, was $11.6 million, compared to net cash provided by operating activities of $5.5 million in the prior year period. This $17.1 million decrease was primarily attributable to an increase in bonus payments of $16.0 million due to financial outperformance in 2025 versus targets. Free cash flow(1) during the quarter ended March 31, 2026, was a negative $17.2 million.
As of March 31, 2026, Onterris reported a leverage ratio under the 2025 Credit Facility of 2.8x. As of March 31, 2026, Onterris had $188.4 million of available liquidity, including $10.0 million of cash and $178.4 million of availability on its revolving line of credit.
__________________________ (1) Consolidated Adjusted EBITDA, Adjusted Net Income (Loss), Diluted Adjusted Net Income (Loss) per share, and Free cash flow are non-GAAP measures. See the appendix to this release for a discussion of these measures, including how they are calculated and the reasons why we believe they provide useful information to investors, and a reconciliation for historical periods to the most directly comparable GAAP measures.
Webcast and Conference Call
The Company will host a webcast and conference call on Thursday, May 7, 2026, at 8:30 a.m. Eastern Time to discuss first quarter results. A question-and-answer session will follow the prepared remarks. A live webcast of the conference call will be available in the Investors section of the Onterris website at Onterris.com. Alternatively, to participate in the live call, dial (800) 717-1738 (toll-free in North America) or +1 (646) 307-1865 (international) approximately ten minutes before the scheduled start. When prompted, please provide the Conference ID: 97685 to join the Onterris First Quarter 2026 Earnings Conference Call. For those unable to listen to the live broadcast, an audio replay of the conference call will be available on the Onterris website for 30 days.
About Onterris
Onterris is a global environmental solutions company partnering with organizations to solve complex challenges where environmental pressures, regulatory expectations and operational risks intersect. Guided by our mission to advance the way of life without compromising the integrity of our environment, we believe environmental responsibility and human progress are fundamentally connected. Our scientists, engineers, field teams and consultants apply systems thinking that unites science, data and practical expertise to deliver solutions that strengthen our clients' resilience, mitigate risk and help protect the air, water and soil that sustain communities, while uncovering responsible paths forward for planet and progress. For more information, visit Onterris.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements may be identified by the use of words such as "intend," "expect", and "may", and other similar expressions that predict or indicate future events or that are not statements of historical matters. Forward-looking statements are based on current information available at the time the statements are made and on management's reasonable belief or expectations with respect to future events, and are subject to risks and uncertainties, many of which are beyond the Company's control, that could cause actual performance or results to differ materially from the belief or expectations expressed in or suggested by the forward-looking statements. Additional factors or events that could cause actual results to differ may also arise from time to time, and the Company cannot predict all of them. Forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to update any forward-looking statement to reflect future events, developments or otherwise, except as may be required by applicable law. Investors are referred to the Company's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2025, as supplemented by its Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, for additional information regarding the risks and uncertainties that may cause actual results to differ materially from those expressed in any forward-looking statement.
ONTERRIS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE LOSS
(In thousands, except per share data)
(Unaudited)
Three Months Ended March 31,
----------------------------------
2026 2025
---------------- ------------
Revenues $ 168,518 $ 177,834
Cost of revenues (exclusive of
depreciation and amortization
shown below) 101,468 108,406
Selling, general and
administrative expense 61,322 66,232
Fair value changes in business
acquisition contingencies (838) 477
Depreciation and amortization 12,629 13,294
------------ -----------
Loss from operations (6,063) (10,575)
Other income (expense), net 1,142 (848)
Interest expense, net (5,466) (5,065)
------------ -----------
Total other income
(expense), net (4,324) (5,913)
------------ -----------
Loss before expense from income
taxes (10,387) (16,488)
Income tax expense 2,303 2,871
------------ -----------
Net loss $ (12,690) $ (19,359)
============ ===========
Equity adjustment from foreign
currency translation 107 (353)
------------ -----------
Comprehensive loss (12,583) (19,712)
Weighted average common shares
outstanding
Basic 36,045 34,502
Diluted 36,045 34,502
Net loss per share attributable
to common stockholders
---------------- ------------
Basic $ (0.35) $ (0.64)
============ ===========
Diluted $ (0.35) $ (0.64)
============ ===========
Net loss attributable to common
stockholders
Net loss $ (12,690) $ (19,359)
Convertible and redeemable
series A-2 preferred stock
dividend -- (2,750)
------------ -----------
Net loss attributable to
common stockholders $ (12,690) $ (22,109)
============ ===========
ONTERRIS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In thousands, except share data)
(Unaudited)
March 31, December 31,
2026 2025
--------- --------------
Assets
Current assets
Cash, cash equivalents and
restricted cash $ 10,046 $ 11,223
Accounts receivable, net 117,613 155,380
Contract assets 65,799 58,831
Prepaid and other current assets 23,186 14,959
-------- ----------
Total current assets 216,644 240,393
Non-current assets
Property and equipment, net 66,059 63,853
Operating lease right-of-use asset,
net 35,086 36,560
Finance lease right-of-use asset,
net 34,670 37,595
Goodwill 466,563 466,786
Other intangible assets, net 119,763 126,383
Other assets 9,238 9,726
-------- ----------
Total assets $ 948,023 $ 981,296
======== ==========
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable and other accrued
liabilities $ 56,595 $ 71,778
Accrued payroll and benefits 25,749 52,773
Business acquisitions contingent
consideration, current 6,942 14,883
Current portion of operating lease
liabilities 10,622 10,735
Current portion of finance lease
liabilities 6,472 6,602
Current portion of long-term debt 11,251 11,230
-------- ----------
Total current liabilities 117,631 168,001
Non-current liabilities
Business acquisitions contingent
consideration, long-term 1,858 2,755
Other non-current liabilities 6,424 7,088
Deferred tax liabilities, net 21,861 21,817
Operating lease liability, net of
current portion 26,865 28,215
Finance lease liability, net of
current portion 23,154 25,180
Long-term debt, net of deferred
financing fees 310,139 277,065
-------- ----------
Total liabilities $ 507,932 $ 530,121
-------- ----------
Commitments and contingencies
Stockholders' equity:
Common stock, $0.000004 par
value; authorized shares:
190,000,000 at March 31, 2026
and December 31, 2025; issued
shares: 36,516,149 and
35,929,665 at March 31, 2026 and
December 31, 2025, respectively;
outstanding shares: 36,139,836
and 35,929,665 at March 31, 2026
and December 31, 2025,
respectively -- --
Additional paid-in-capital 739,425 727,927
Accumulated deficit (286,203) (273,513)
Accumulated other comprehensive loss (3,132) (3,239)
Treasury stock, at cost; 376,313 and
0 shares at March 31, 2026 and
December 31, 2025, respectively (9,999) --
-------- ----------
Total stockholders' equity 440,091 451,175
-------- ----------
Total liabilities and Stockholders'
Equity $ 948,023 $ 981,296
======== ==========
ONTERRIS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
For the Three Months Ended March 31,
------------------------------------------
2026 2025
-------------------- ----------------
Operating activities:
Net loss $ (12,690) $ (19,359)
Adjustments to
reconcile net loss to
net cash (used in)
provided by operating
activities:
Provision
(recovery) for
credit loss (612) 407
Depreciation and
amortization 12,629 13,294
Non-cash leases
expense 2,870 3,085
Stock-based
compensation
expense 9,073 13,723
Fair value changes
in financial
instruments (1,131) 308
Write off of
deferred financing
costs -- 908
Deferred income
taxes (1,710) 4,174
Other operating
activities, net (887) 1,354
Changes in
operating assets
and liabilities,
net of
acquisitions:
Accounts
receivable and
contract
assets 32,527 10,358
Prepaid expenses
and other
current assets (6,519) (5,473)
Accounts payable
and other
accrued
liabilities (15,672) (5,637)
Accrued payroll
and benefits (27,024) (8,622)
Change in
operating
leases (2,923) (3,016)
Other assets 432 --
---------------- ---------------
Net cash
(used in)
provided by
operating
activities $ (11,637) $ 5,504
---------------- ---------------
Investing activities:
Purchases of property
and equipment (5,667) (3,154)
Purchase price true
ups -- (562)
Proceeds from other
activities 142 11
---------------- ---------------
Net cash used in
investing
activities $ (5,525) $ (3,705)
---------------- ---------------
Financing activities:
Proceeds from
revolving line of
credit 140,400 106,945
Repayment of the
revolving line of
credit (104,258) (97,246)
Repayment of aircraft
loan (300) (280)
Proceeds from term
loan -- 200,000
Repayment of term loan (2,500) (189,219)
Payment of contingent
consideration and
other purchase price
true ups (8,000) (297)
Repayment of finance
leases (1,826) (1,563)
Payments of deferred
financing costs -- (2,189)
Proceeds from issuance
of common stock for
exercised stock
options 2,425 61
Proceeds from building
sale leaseback -- 2,500
Dividend payment to
the series A-2
stockholders -- (2,750)
Repurchases of common
stock (9,999) --
---------------- ---------------
Net cash provided
by financing
activities $ 15,942 $ 15,962
---------------- ---------------
Change in cash, cash
equivalents and
restricted cash (1,220) 17,761
Foreign exchange
impact on cash
balance 43 (420)
Cash, cash equivalents
and restricted cash:
Beginning of year 11,223 12,935
---------------- ---------------
End of period $ 10,046 $ 30,276
================ ===============
SEGMENT REVENUES AND ADJUSTED EBITDA
(In thousands)
(Unaudited)
Three Months Ended March 31,
----------------------------------------------
2026 2025
---------------------- ----------------------
Segment Segment
Segment Adjusted Segment Adjusted
Revenues EBITDA(1) Revenues EBITDA(1)
--------- ----------- --------- -----------
Consulting
and
Treatment $ 114,587 $ 20,133 $ 118,804 $ 16,499
Measurement
and
Analysis 53,931 9,937 59,030 13,773
-------- ------- -------- -------
Total
Reportable
Segments $ 168,518 $ 30,070 $ 177,834 $ 30,272
======== ======= ======== =======
_____________________________
(1) To evaluate segment profit, the Company's chief operating decision
maker reviews Segment Adjusted EBITDA as a basis for making the
decisions to allocate resources and assess performance.
Non-GAAP Financial Information
In addition to our results under GAAP, in this release we also present certain other supplemental financial measures of financial performance that are not required by, or presented in accordance with, GAAP, including, Consolidated Adjusted EBITDA, Adjusted Net Income and Basic and Diluted Adj EPS. We calculate Consolidated Adjusted EBITDA as net income (loss) before interest expense, income tax expense (benefit) and depreciation and amortization, adjusted for the impact of certain other items, including stock-based compensation expense and acquisition-related costs, as set forth in greater detail in the table below. We calculate Adjusted Net Income as net income (loss) before amortization of intangible assets, stock-based compensation expense, fair value changes to financial instruments and contingent earnouts, discontinued specialty lab, and other gain or losses, as set forth in greater detail in the table below. Basic Adj EPS represents Adjusted Net Income attributable to stockholders divided by the weighted average number of shares of common stock outstanding during the applicable period. Diluted Adj EPS represents Adjusted Net Income attributable to stockholders divided by the fully diluted number of shares of common stock outstanding during the applicable period. Free cash flow is defined as the sum of net cash provided by (used in) operating activities and net cash used in investing activities, adjusted for the impact of certain other items, including contingent consideration and other purchase price true ups, minority investments, cash paid for acquisitions, net of cash acquired; and dividend payments to the Series A-2 holders.
Consolidated Adjusted EBITDA is one of the primary metrics used by management to evaluate our financial performance and compare it to that of our peers, evaluate the effectiveness of our business strategies, make budgeting and capital allocation decisions and in connection with our executive incentive compensation. Adjusted Net Income and Basic and Diluted Adj EPS are useful metrics to evaluate ongoing business performance after interest and tax. These measures are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe they are helpful in highlighting trends in our operating results because they allow for more consistent comparisons of financial performance between periods by excluding gains and losses that are non-operational in nature or outside the control of management, and, in the case of Consolidated Adjusted EBITDA, by excluding items that may differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate and capital investments. Free cash flow is used by management as one of the
means by which it assesses cash generation in excess of ongoing capital needs of the business.
These non-GAAP measures do, however, have certain limitations and should not be considered as an alternative to net income (loss), earnings (loss) per share or any other performance measure derived in accordance with GAAP. Our presentation of Consolidated Adjusted EBITDA, Adjusted Net Income and Basic and Diluted Adj EPS should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items for which we may make adjustments. In addition, Consolidated Adjusted EBITDA, Adjusted Net Income and Basic and Diluted Adj EPS may not be comparable to similarly titled measures used by other companies in our industry or across different industries, and other companies may not present these or similar measures. Management compensates for these limitations by using these measures as supplemental financial metrics and in conjunction with our results prepared in accordance with GAAP. We encourage investors and others to review our financial information in its entirety, not to rely on any single measure and to view Consolidated Adjusted EBITDA, Adjusted Net Income and Basic and Diluted Adj EPS in conjunction with the related GAAP measures. Free cash flow has certain limitations and should not be considered as an alternative to or in isolation from net cash provided by (used in) operating activities or any other measure of cash flow generation calculated in accordance with GAAP. In evaluating Free cash flow, you should be aware that Free cash flow does not represent residual cash flow available for discretionary expenditures.
Additionally, we have provided estimates regarding Consolidated Adjusted EBITDA for 2026. These projections account for estimates of revenue, operating margins and corporate and other costs. However, we cannot reconcile our projection of Consolidated Adjusted EBITDA to net income (loss), the most directly comparable GAAP measure, without unreasonable efforts because of the unpredictable or unknown nature of certain significant items excluded from Consolidated Adjusted EBITDA and the resulting difficulty in quantifying the amounts thereof that are necessary to estimate net income (loss). Specifically, we are unable to estimate for the future impact of certain items, including income tax (expense) benefit, stock-based compensation expense, and fair value changes. We expect the variability of these items could have a significant impact on our reported GAAP financial results.
In this release we also reference our organic growth. We define organic growth as the change in revenues excluding revenues from i) our environmental emergency response business, ii) acquisitions for the first twelve months following the date of acquisition, and iii) businesses held for sale, disposed of or discontinued. Management uses organic growth as one of the means by which it assesses our results of operations. Organic growth is not, however, a measure of revenue growth calculated in accordance with U.S. generally accepted accounting principles, or GAAP, and should be considered in conjunction with revenue growth calculated in accordance with GAAP. We have grown organically over the long term and expect to continue to do so.
In a given reporting period, when we refer to revenue changes driven by acquisitions, we are referring to the revenue contribution from any acquisition from its closing date through the first 12 months of that acquisition, at which point any subsequent contribution therefrom would be organic.
Onterris, Inc.
Reconciliation of Net Loss to Adjusted Net Income
(In thousands, except per share data)
(Unaudited)
Three Months Ended March 31,
----------------------------------
2026 2025
---------------- ------------
Net loss $ (12,690) $ (19,359)
Amortization of intangible
assets(1) 6,674 8,390
Stock-based compensation(2) 9,073 13,723
Acquisition costs(3) 81 711
Fair value changes in financial
instruments(4) (710) 1,216
Fair value changes in business
acquisition contingencies(5) (838) 477
Non-recurring rebranding
expenses 1,101 --
Other losses and expenses(6) 1,408 1,032
Tax effect of adjustments(7) 479 (344)
------------ -----------
Adjusted Net Income $ 4,578 $ 5,846
Preferred dividends Series A-2 -- (2,750)
------------ -----------
Adjusted Net Income attributable
to stockholders $ 4,578 $ 3,096
============ ===========
Net Loss per share attributable
to stockholders $ (0.35) $ (0.64)
Basic Adjusted Net Income per
share(8) $ 0.13 $ 0.09
Diluted Adjusted Net Income per
share(9) $ 0.12 $ 0.07
Weighted average common shares
outstanding 36,045 34,502
Fully diluted shares 39,310 46,086
_____________________________
(1) Represents amortization of intangible assets.
(2) Represents non-cash stock-based compensation expenses related to option
awards issued to employees and restricted stock grants issued to
directors and selected employees.
(3) Includes financial and tax diligence, consulting, legal, valuation,
accounting and travel costs and acquisition-related incentives related
to our acquisition activity, including direct costs of integration.
(4) Amounts in 2026 relate to the change in fair value of the interest rate
swap instruments. Amounts in 2025 relate to the change in fair value of
the interest rate swap instruments and the embedded derivative attached
to the Series A-2 preferred stock.
(5) Amounts reflect the difference between the expected settlement value of
acquisition related earn-out payments at the time of the closing of
acquisitions and the expected (or actual) value of earn-outs at the end
of the relevant period.
(6) Amounts in 2026 are primarily comprised of IT migration costs. Amounts
in 2025 are primarily comprised of non-recurring costs incurred to
restructure the Company's renewable energy business, third party
expenses associated with the independent review and analysis of
assertions in a short seller report regarding the Company and costs to
centralize certain back-office functions.
(7) The Company applied the estimated effective tax rate on portions of the
adjustments related to our significant foreign entities, and determined
the US portion of the adjustments do not have any tax impact since we
are in a full deferred tax asset valuation allowance as of March 31,
2026.
(8) Represents Adjusted Net Income attributable to stockholders divided by
the weighted average number of shares of common stock outstanding.
(9) Represents Adjusted Net Income attributable to stockholders divided by
fully diluted number of shares of common stock.
Onterris, Inc.
Reconciliation of Net Loss to Consolidated Adjusted EBITDA
(In thousands)
(Unaudited)
Three Months Ended March 31,
----------------------------------
2026 2025
---------------- ------------
Net loss $ (12,690) $ (19,359)
Interest expense 5,466 5,065
Income tax expense 2,303 2,871
Depreciation and amortization 12,629 13,294
------------ -----------
EBITDA $ 7,708 $ 1,871
Stock-based compensation(1) 9,073 13,723
Acquisition costs(2) 81 711
Fair value changes in financial
instruments(3) (710) 1,216
Fair value changes in business
acquisition contingencies(4) (838) 477
Non-recurring rebranding
expenses 1,101 --
Other losses and expenses(5) 1,408 1,032
------------ -----------
Consolidated Adjusted EBITDA $ 17,823 $ 19,030
============ ===========
_____________________________
(1) Represents non-cash stock-based compensation expenses related to option
awards issued to employees and restricted stock grants issued to
directors and selected employees.
(2) Includes financial and tax diligence, consulting, legal, valuation,
accounting and travel costs and acquisition-related incentives related
to our acquisition activity, including direct costs of integration.
(3) Amounts in 2026 relate to the change in fair value of the interest rate
swap instruments. Amounts in 2025 relate to the change in fair value of
the interest rate swap instruments and the embedded derivative attached
to the Series A-2 preferred stock.
(4) Reflects the difference between the expected settlement value of
acquisition related earn-out payments at the time of the closing of
acquisitions and the expected (or actual) value of earn-outs at the end
of the relevant period.
(5) Amounts in 2026 are primarily comprised of IT migration costs. Amounts
in 2025 are primarily comprised of non-recurring costs incurred to
restructure the Company's renewable energy business, third party
expenses associated with the independent review and analysis of
assertions in a short seller report regarding the Company and costs to
centralize certain back-office functions.
Onterris, Inc. Reconciliation of Net Cash (Used In) Provided By Operating
Activities to Free Cash Flow (In thousands) (Unaudited)
For the Three Months Ended March 31,
--------------------------------------------
2026 2025
---------------------- ----------------
Net cash (used in)
provided by operating
activities $ (11,637) $ 5,504
Net cash used in
investing activities (5,525) (3,705)
Adjustments to Net cash
used in investing
activities:
Purchase price true
ups(1) -- 562
Dividend payment to the
series A-2 stockholders -- (2,750)
---- ---------------- ------------
Free cash flow $ (17,162) $ (389)
==== ================ ============
_____________________________
(1) Contingent consideration and other post-closing adjustments to the
purchase price to reflect differences between estimated and actual
closing balance sheet amounts (e.g., working capital, cash, or debt) as
defined in the purchase agreement.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260506868107/en/
CONTACT: Investor Relations
Adrianne D. Griffin
Senior Vice President, Investor Relations & Treasury
(949) 988-3383
ir@onterris.com
Media Relations
Lauren Dowling
Senior Vice President, Marketing & Communications
(214) 514-9809
pr@onterris.com
(END) Dow Jones Newswires
May 06, 2026 16:02 ET (20:02 GMT)