
Aeries Technology, Inc. Reports Results For The Full Fiscal Year 2025
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (In thousands, except percentages) | ||||||||||||||
Year Ended March 31, | ||||||||||||||
2025 | 2024 | $ Change | % Change | |||||||||||
Revenues, net | $ | 70,198 | $ | 72,509 | $ | (2,311 | ) | (3 | )% | |||||
Cost of Revenue | 53,478 | 50,868 | 2,610 | 5 | % | |||||||||
Gross Profit | $ | 16,720 | $ | 21,641 | $ | (4,921 | ) | (23 | )% | |||||
Gross Profit Margin | 24 | % | 30 | % | ||||||||||
Operating expenses | ||||||||||||||
Selling, general & administrative expenses | 45,490 | 18,654 | 26,836 | 144 | % | |||||||||
Total operating expenses | $ | 45,490 | $ | 18,654 | $ | 26,836 | 144 | % | ||||||
(Loss) / income from operations | $ | (28,770 | ) | $ | 2,987 | $ | (31,757 | ) | (1,063 | )% | ||||
Other income / (expense) | ||||||||||||||
Change in fair value of forward purchase agreement put option liability | 4585 | 14,765 | (10,180 | ) | (69 | )% | ||||||||
Change in fair value of derivative liabilities | 738 | 1,402 | (664 | ) | (47 | )% | ||||||||
Gain on settlement of forward purchase agreement put option liability | 581 | - | 581 | 100 | % | |||||||||
Interest income | 326 | 275 | 51 | 19 | % | |||||||||
Interest expense | (751 | ) | (462 | ) | (289 | ) | 63 | % | ||||||
Other income, net | 624 | 160 | 464 | 290 | % | |||||||||
Total other income | 6,103 | 16,140 | (10,037 | ) | (62 | )% | ||||||||
(Loss) / income before income taxes | (22,667 | ) | 19,127 | (41,794 | ) | (219 | )% | |||||||
Income tax benefit / (expenses) | 1,072 | (1,871 | ) | 2,943 | (157 | )% | ||||||||
Net (loss) / income | $ | (21,595 | ) | $ | 17,256 | $ | (38,851 | ) | (225 | )% | ||||
Less: Net (loss) / income attributable noncontrolling interest | (1,163 | ) | 202 | (1,365 | ) | (676 | )% | |||||||
Less: Net (loss) / income attributable to redeemable noncontrolling interests | (718 | ) | 1.397 | (2,115 | ) | (151 | )% | |||||||
Net (loss) / income attributable to the shareholders of Aeries Technology, Inc. | $ | (19,714 | ) | $ | 15,657 | $ | (35,371 | ) | (226 | )% |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (In thousands, except percentages) | ||||||
Year Ended March 31, | ||||||
2025 | 2024 | |||||
Net (loss) / income | $ | (21,595 | ) | $ | 17,256 | |
Income tax (benefit) / expense | (1,072 | ) | 1,871 | |||
Interest income | (326 | ) | (275 | ) | ||
Interest expense | 751 | 462 | ||||
Depreciation and amortization | 1,384 | 1,352 | ||||
Impairment loss | 1,693 | - | ||||
EBITDA | $ | (19,165 | ) | $ | 20,666 | |
Adjustments | ||||||
(+) Stock-based compensation | 12,746 | 1,626 | ||||
(+) Business Combination and M&A transaction related costs | 6,993 | 3,067 | ||||
(+) Severance Pay | 678 | - | ||||
(-) Change in fair value of derivative liabilities | (5,323 | ) | (16,167 | ) | ||
(-) Gain on settlement of forward purchase agreement put option liability | (581 | ) | - | |||
Adjusted EBITDA | $ | (4,652 | ) | $ | 9,192 | |
Revenue | 70,198 | 72,509 | ||||
Adjusted EBITDA margin [Adjusted EBITDA / Revenue] | (6.6 | )% | 12.7 | % |
ADJUSTED EBITDA TO CORE ADJUSTED EBITDA (In thousands) | ||||||
Year Ended March 31, | ||||||
2025 | 2024 | |||||
Adjusted EBITDA | $ | (4,652 | ) | $ | 9,192 | |
(+) Loss / (Profit) from non-core business | 12,058 | (7,600 | ) | |||
Core adjusted EBITDA | $ | 7,406 | $ | 1,592 | ||
Revenue | 70,198 | 72,509 | ||||
Core adjusted EBITDA margin [Core adjusted EBITDA / Revenue] | 10.6 | % | 2.2 | % |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW (In thousands) | ||||||||||||
Year Ended | ||||||||||||
March 31, | ||||||||||||
2025 | 2024 | $ Change | % Change | |||||||||
Cash and Cash Equivalent at the beginning of period | $ | 2,084 | $ | 1,131 | $ | 953 | 84 | % | ||||
Net cash used in operating activities | (1,009 | ) | (4,299 | ) | 3,290 | 77 | % | |||||
Net cash used in investing activities | (858 | ) | (1,740 | ) | 882 | 51 | % | |||||
Net cash provided by financing activities | 2,432 | 7,056 | (4,624 | ) | (66 | )% | ||||||
Effects of exchange rates on cash | 115 | (64 | ) | 179 | 280 | % | ||||||
Cash and Cash Equivalent at the end of period | $ | 2,764 | $ | 2,084 | $ | 680 | 33 | % |
| ||||||
CONSOLIDATED BALANCE SHEET (In thousands) | ||||||
As of March 31, | ||||||
2025 | 2024 | |||||
ASSETS | ||||||
Current assets: | ||||||
Cash and cash equivalents | $ | 2,764 | $ | 2,084 | ||
Accounts receivable, net of allowance of $3,574 and $1,263 as of March 31, 2025 and March 31, 2024, respectively | 10,982 | 23,757 | ||||
Prepaid expenses and other current assets, net of allowance of $0 and $1, as of March 31, 2025 and March 31, 2024, respectively | 7,581 | 6,995 | ||||
Total current assets | $ | 21,327 | $ | 32,836 | ||
Property and equipment, net | 1,570 | 3,579 | ||||
Operating right-of-use assets | 9,602 | 7,318 | ||||
Deferred tax assets, net | 4,064 | 1,933 | ||||
Long-term investments, net of allowance of $76 and $126, as of March 31, 2025 and March 31, 2024, respectively | 1,830 | 1,612 | ||||
Other assets, net of allowance of $0 and $1, as of March 31, 2025 and March 31, 2024, respectively | 1,440 | 2,129 | ||||
Total assets | $ | 39,833 | $ | 49,407 | ||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS' EQUITY / (DEFICIT) | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 8,154 | $ | 6,616 | ||
Accrued compensation and related benefits, current | 2,432 | 3,119 | ||||
Operating lease liabilities, current | 2,543 | 2,080 | ||||
Short-term borrowings | 6,504 | 6,778 | ||||
Forward purchase agreement put option liability | 5,034 | 10,244 | ||||
Other current liabilities | 7,753 | 9,288 | ||||
Total current liabilities | $ | 32,420 | $ | 38,125 | ||
Long term debt | 1,096 | 1,440 | ||||
Operating lease liabilities, noncurrent | 7,483 | 5,615 | ||||
Derivative warrant liabilities | 629 | 1,367 | ||||
Deferred tax liabilities | 139 | 92 | ||||
Other liabilities | 4,170 | 3,948 | ||||
Total liabilities | $ | 45,937 | $ | 50,587 | ||
Commitments and contingencies | ||||||
Redeemable noncontrolling interest | (42 | ) | 734 | |||
Shareholders' equity / (deficit) | ||||||
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued or outstanding | - | - | ||||
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; 47,152,626 shares issued and outstanding as of March 31, 2025; 15,619,004 shares issued and outstanding as of March 31, 2024 | 5 | 2 | ||||
Class V ordinary shares, $0.0001 par value; 1 share authorized, issued and outstanding | - | - | ||||
Net shareholders' investment and additional paid-in capital | 27,203 | - | ||||
Less : Common Stock held in treasury at cost; 1,285,392 shares as on March 31, 2025 and 0 shares as on March 31, 2024 | (724 | ) | - | |||
Accumulated other comprehensive loss | (908 | ) | (574 | ) | ||
Accumulated deficit | (31,380 | ) | (11,668 | ) | ||
Total Aeries Technology, Inc. shareholders' deficit | $ | (5,804 | ) | $ | (12,240 | ) |
Noncontrolling interest | (258 | ) | 10,326 | |||
Total shareholders' deficit | (6,062 | ) | (1,914 | ) | ||
Total liabilities, redeemable noncontrolling interest and shareholders' deficit | $ | 39,833 | $ | 49,407 |


Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Most popular stories
Market Research

- The Open Platform Is First Unicorn In Web3 Ecosystem In Telegram At $1Bn Valuation
- Enkrypt Integrates SPACE ID's Payment ID For Seamless CEX Transfers
- Botanix Launches Mainnet To Power The Bitcoin Economy With Chainlink, Fireblocks, GMX, Dolomite And Others
- Trillion Digital Joins The Borderless.Xyz Network, Deepening Institutional-Grade Stablecoin Liquidity
- Yourpropfirm Adds Rithmic Integration For Futures Prop Firms
- BTCC Exchange Reports Remarkable Q2 2025 Performance With $957 Billion Trading Volume
Comments
No comment