Sanuwave Announces Q3 FY2025 Financial Results
| SELECTED FINANCIAL DATA FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 | |||||||||||||||
| Three Months Ended September 30, | Six Months Ended September 30, | ||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||
| Revenue | $ | 11,451 | $ | 9,360 | $ | 30,957 | $ | 22,308 | |||||||
| Cost of Revenues | 2,526 | 2,293 | 6,690 | 5,799 | |||||||||||
| Gross Margin | 8,925 | 7,067 | 24,267 | 16,509 | |||||||||||
| Gross Margin % | 77.9 | % | 75.5 | % | 78.4 | % | 74.0 | % | |||||||
| Total operating expenses | 7,458 | 5,114 | 19,937 | 13,614 | |||||||||||
| Operating Income | $ | 1,467 | $ | 1,953 | $ | 4,330 | $ | 2,895 | |||||||
| Total other income (expense) | 8,858 | (22,610 | ) | 1,374 | (21,519 | ) | |||||||||
| Net Income (Loss) | $ | 10,325 | $ | (20,657 | ) | $ | 5,704 | $ | (18,624 | ) |
| NON-GAAP ADJUSTED EBITDA | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||
| Net Income (Loss) | $ | 10,325 | $ | (20,657 | ) | $ | 5,704 | $ | (18,624 | ) | |||||
| Non-GAAP Adjustments: | |||||||||||||||
| Interest expense | 1,722 | 3,661 | 5,448 | 11,004 | |||||||||||
| Depreciation and amortization | 329 | 256 | 902 | 736 | |||||||||||
| EBITDA | 12,376 | (16,740 | ) | 12,054 | (6,884 | ) | |||||||||
| Non-GAAP Adjustments for Adjusted EBITDA: | |||||||||||||||
| Change in fair value of derivative liabilities | (6,097 | ) | 18,849 | (2,186 | ) | 17,633 | |||||||||
| Other non-cash or infrequent charges: | |||||||||||||||
| Stock-based compensation | 1,397 | - | 3,513 | - | |||||||||||
| Loss (Gain) on extinguishment of debt | 477 | - | 477 | (5,205 | ) | ||||||||||
| Loss on impairment of assets | 196 | - | 196 | - | |||||||||||
| Severance agreement and legal settlement | 113 | - | 113 | 585 | |||||||||||
| Release of historical accrued expenses | - | - | - | (579 | ) | ||||||||||
| Gain on license and option agreement | (5,000 | ) | - | (5,000 | ) | (2,500 | ) | ||||||||
| Prepaid legal fees expensed from termination of Merger Agreement | - | - | - | 457 | |||||||||||
| Adjusted EBITDA | $ | 3,462 | $ | 2,109 | $ | 9,167 | $ | 3,507 |
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (In thousands, except share data) | September 30, 2025 | December 31, 2024 | |||||
| ASSETS | |||||||
| Current Assets: | |||||||
| Cash and cash equivalents | $ | 9,602 | $ | 10,237 | |||
| Accounts receivable, net of allowance of $1,259 and $1,147, respectively | 4,620 | 3,329 | |||||
| Inventory | 6,814 | 4,149 | |||||
| Prepaid expenses and other current assets | 1,597 | 682 | |||||
| Total Current Assets | 22,633 | 18,397 | |||||
| Non-Current Assets: | |||||||
| Property and equipment, net | 1,994 | 303 | |||||
| Right of use assets, net | 431 | 429 | |||||
| Intangible assets, net | 3,202 | 3,730 | |||||
| Goodwill | 7,260 | 7,260 | |||||
| Secured revolving credit facility debt issuance costs, net | 79 | - | |||||
| Total Non-Current Assets | 12,966 | 11,722 | |||||
| Total Assets | $ | 35,599 | $ | 30,119 | |||
| LIABILITIES | |||||||
| Current Liabilities: | |||||||
| Current portion of secured term loan | $ | 5,629 | $ | - | |||
| Senior secured debt | - | 25,305 | |||||
| Accounts payable | 3,992 | 3,728 | |||||
| Accrued expenses | 3,586 | 4,678 | |||||
| Warrant liability | 5,921 | 8,107 | |||||
| Current portion of operating lease liabilities | 191 | 126 | |||||
| Current portion of finance lease liabilities | - | 175 | |||||
| Current portion of contract liabilities | 252 | 193 | |||||
| Other | 6 | 33 | |||||
| Total Current Liabilities | 19,577 | 42,345 | |||||
| Non-current Liabilities: | |||||||
| Secured term loan, net of current portion and debt issuance costs | 17,079 | - | |||||
| Secured revolving credit facility | 655 | - | |||||
| Operating lease liabilities, less current portion | 897 | 125 | |||||
| Finance lease liabilities, less current portion | - | 66 | |||||
| Contract liabilities, less current portion | 322 | 300 | |||||
| Total Non-current Liabilities | 18,953 | 491 | |||||
| Total Liabilities | $ | 38,530 | $ | 42,836 | |||
| STOCKHOLDERS' DEFICIT | |||||||
| Preferred Stock, par value $0.001, 5,000,000 shares authorized; 6,175 shares Series A, 293 shares Series B, 90 shares Series C and 8 shares Series D designated, respectively; no shares issued and outstanding at September 30, 2025 and December 31, 2024 | $ | - | $ | - | |||
| Common stock, par value $0.001, 2,500,000,000 shares authorized; 8,576,164 and 8,543,686 issued and outstanding at September 30, 2025 and December 31, 2024, respectively | 9 | 9 | |||||
| Additional paid-in capital | 242,767 | 238,685 | |||||
| Accumulated deficit | (245,717 | ) | (251,421 | ) | |||
| Accumulated other comprehensive loss | 10 | 10 | |||||
| Total Stockholders' Deficit | (2,931 | ) | (12,717 | ) | |||
| Total Liabilities and Stockholders' Deficit | $ | 35,599 | $ | 30,119 |
| CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||||||||||||
| (In thousands, except share and per share data) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 11,451 | $ | 9,360 | $ | 30,957 | $ | 22,308 | |||||||
| Cost of Revenues | 2,526 | 2,293 | 6,690 | 5,799 | |||||||||||
| Gross Margin | 8,925 | 7,067 | 24,267 | 16,509 | |||||||||||
| Operating Expenses: | |||||||||||||||
| General and administrative | 4,810 | 2,545 | 13,316 | 8,059 | |||||||||||
| Selling and marketing | 2,081 | 2,202 | 5,286 | 4,468 | |||||||||||
| Research and development | 345 | 161 | 747 | 519 | |||||||||||
| Depreciation and amortization | 222 | 206 | 588 | 568 | |||||||||||
| Total Operating Expenses | 7,458 | 5,114 | 19,937 | 13,614 | |||||||||||
| Operating Income | 1,467 | 1,953 | 4,330 | 2,895 | |||||||||||
| Other Income (Expense): | |||||||||||||||
| Interest expense | (1,722 | ) | (3,315 | ) | (5,448 | ) | (9,948 | ) | |||||||
| Interest expense, related party | - | (346 | ) | - | (1,056 | ) | |||||||||
| Gain (Loss) on extinguishment of debt | (477 | ) | - | (477 | ) | 5,205 | |||||||||
| Change in fair value of derivative liabilities | 6,097 | (18,849 | ) | 2,186 | (17,633 | ) | |||||||||
| Loss on impairment of assets | (196 | ) | - | (196 | ) | - | |||||||||
| Other expense | (14 | ) | (106 | ) | (42 | ) | (893 | ) | |||||||
| Other income | 5,170 | 6 | 5,351 | 2,806 | |||||||||||
| Total Other Income (Expense) | 8,858 | (22,610 | ) | 1,374 | (21,519 | ) | |||||||||
| Net Income (Loss) | 10,325 | (20,657 | ) | 5,704 | (18,624 | ) | |||||||||
| Other Comprehensive Income (Loss) | |||||||||||||||
| Foreign currency translation adjustment | - | - | - | 121 | |||||||||||
| Total Comprehensive Income (Loss) | $ | 10,325 | $ | (20,657 | ) | $ | 5,704 | $ | (18,503 | ) | |||||
| Earnings (Loss) per Share: | |||||||||||||||
| Basic | $ | 1.20 | $ | (6.49 | ) | $ | 0.67 | $ | (5.92 | ) | |||||
| Diluted | $ | 0.46 | $ | (6.49 | ) | $ | 0.38 | $ | (5.92 | ) | |||||
| Weighted average shares outstanding | |||||||||||||||
| Basic | 8,571,111 | 3,185,495 | 8,560,174 | 3,146,000 | |||||||||||
| Diluted | 9,140,668 | 3,185,495 | 9,178,144 | 3,146,000 |
| CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT (In thousands, except share data) | ||||||||||||||||||||
| Three Months Ended September 30, 2025 | ||||||||||||||||||||
| Common Stock | ||||||||||||||||||||
| Number of Shares Issued and Outstanding | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
| Balances as of June 30, 2025 | 8,568,005 | $ | 9 | $ | 241,248 | $ | (256,042 | ) | $ | 10 | $ | (14,775 | ) | |||||||
| Stock-based compensation | - | - | 1,397 | - | - | 1,397 | ||||||||||||||
| Stock options exercised | 8,159 | - | 122 | - | - | 122 | ||||||||||||||
| Net income | - | - | - | 10,325 | - | 10,325 | ||||||||||||||
| Balances as of September 30, 2025 | 8,576,164 | $ | 9 | $ | 242,767 | $ | (245,717 | ) | $ | 10 | $ | (2,931 | ) | |||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||||||
| Common Stock | ||||||||||||||||||||
| Number of Shares Issued and Outstanding | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
| Balances as of June 30, 2024 | 3,150,062 | $ | 3 | $ | 178,397 | $ | (218,016 | ) | $ | 10 | $ | (39,606 | ) | |||||||
| Net loss | - | - | - | (20,657 | ) | - | (20,657 | ) | ||||||||||||
| Balances as of September 30, 2024 | 3,150,062 | $ | 3 | $ | 178,397 | $ | (238,673 | ) | $ | 10 | $ | (60,263 | ) |
| Nine Months Ended September 30, 2025 | ||||||||||||||||||||
| Common Stock | ||||||||||||||||||||
| Number of Shares Issued and Outstanding | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
| Balances as of December 31, 2024 | 8,543,686 | $ | 9 | $ | 238,685 | $ | (251,421 | ) | $ | 10 | $ | (12,717 | ) | |||||||
| Stock-based compensation | 4,787 | - | 3,630 | - | - | 3,630 | ||||||||||||||
| Stock options exercised | 25,167 | - | 375 | - | - | 375 | ||||||||||||||
| Shares granted in lieu of board of director fees | 2,524 | - | 77 | - | - | 77 | ||||||||||||||
| Net income | - | - | - | 5,704 | - | 5,704 | ||||||||||||||
| Balances as of September 30, 2025 | 8,576,164 | $ | 9 | $ | 242,767 | $ | (245,717 | ) | $ | 10 | $ | (2,931 | ) | |||||||
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||
| Common Stock | ||||||||||||||||||||
| Number of Shares Issued and Outstanding | Par Value | Additional Paid- in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||
| Balances as of December 31, 2023 | 3,041,492 | $ | 3 | $ | 176,979 | $ | (220,049 | ) | $ | (111 | ) | $ | (43,178 | ) | ||||||
| Shares issued for settlement of warrants | 14,440 | - | 6 | - | - | 6 | ||||||||||||||
| Shares issued for settlement of debt | 94,130 | - | 1,412 | - | - | 1,412 | ||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | 121 | 121 | ||||||||||||||
| Net loss | - | - | - | (18,624 | ) | - | (18,624 | ) | ||||||||||||
| Balances as of September 30, 2024 | 3,150,062 | $ | 3 | $ | 178,397 | $ | (238,673 | ) | $ | 10 | $ | (60,263 | ) |
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| Nine Months Ended September 30, | |||||||
| (in thousands) | 2025 | 2024 | |||||
| Cash Flows - Operating Activities: | |||||||
| Net income (loss) | $ | 5,704 | $ | (18,624 | ) | ||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities | |||||||
| Stock-based compensation | 3,513 | - | |||||
| Depreciation and amortization | 634 | 570 | |||||
| Amortization of right-of-use assets | 268 | 268 | |||||
| Allowance for credit losses | 112 | 16 | |||||
| Loss on disposal and impairment of assets | 210 | - | |||||
| Loss (Gain) on extinguishment of debt | 477 | (5,205 | ) | ||||
| Change in fair value of derivative liabilities | (2,186 | ) | 17,633 | ||||
| Gain on sale of patents | (5,000 | ) | - | ||||
| Amortization of debt issuance costs and debt discounts | 1,416 | 4,792 | |||||
| Gain on lease modification | (7 | ) | - | ||||
| Accrued interest and accrued interest, related party | - | 2,749 | |||||
| Proceeds from tenant improvement funds | 586 | - | |||||
| Changes in operating assets and liabilities | |||||||
| Accounts receivable | (1,387 | ) | 66 | ||||
| Inventory | (2,665 | ) | (480 | ) | |||
| Prepaid expenses and other assets | (1,009 | ) | 225 | ||||
| Accounts payable | 264 | (1,013 | ) | ||||
| Accrued expenses and contract liabilities | (294 | ) | 819 | ||||
| Operating lease payments | (79 | ) | (102 | ) | |||
| Net Cash Flows Provided by Operating Activities | 557 | 1,714 | |||||
| Cash Flows - Investing Activities: | |||||||
| Purchase of property and equipment | (1,846 | ) | (254 | ) | |||
| Proceeds from sale of patents | 5,000 | - | |||||
| Net Cash Flows Provided by (Used in) Investing Activities | 3,154 | (254 | ) | ||||
| Cash Flows - Financing Activities: | |||||||
| Proceeds from secured term loan | 23,000 | - | |||||
| Proceeds from secured revolving credit facility | 655 | - | |||||
| Payment of debt issuance costs | (371 | ) | - | ||||
| Proceeds from exercises of stock options | 359 | - | |||||
| Payment of note payable | (27,747 | ) | (2,175 | ) | |||
| Proceeds from convertible notes payable | - | 1,300 | |||||
| Proceeds from promissory note payable, related party | - | 500 | |||||
| Proceeds from factoring, net | - | 449 | |||||
| Payments of principal on finance lease and extinguishment of lease liability | (242 | ) | (193 | ) | |||
| Net Cash Flows Used in Financing Activities | (4,346 | ) | (119 | ) | |||
| Effect of Exchange Rates on Cash | - | 121 | |||||
| Net Change in Cash During Period | (635 | ) | 1,462 | ||||
| Cash at Beginning of Period | 10,237 | 1,797 | |||||
| Cash at End of Period | $ | 9,602 | $ | 3,259 | |||
| Supplemental Information: | |||||||
| Cash paid for interest | $ | 3,291 | $ | 3,189 | |||
| Non-cash Investing and Financing Activities: | |||||||
| Capitalize interest into senior secured debt | 549 | 3,850 | |||||
| Shares granted in lieu of board of director fees | 77 | - | |||||
| Stock options granted in lieu of cash bonus | 117 | - | |||||
| Right-of-use assets obtained in exchange for lease liabilities | 430 | - | |||||
| Lease liabilities reduced upon lease modification | 99 | - | |||||
| RSUs granted in exchange for services | 10 | - | |||||
| Warrants issued in conjunction with convertible promissory notes | - | 3,633 | |||||
| Conversion of asset-backed secured promissory notes to convertible promissory notes | - | 4,584 | |||||
| Shares issued for settlement of debt | - | 1,412 | |||||
| Write off deferred merger costs | - | 1,226 |

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.

Comments
No comment