Innventure Reports Fourth Quarter And Full Year 2025 Results
| Innventure, Inc. and Subsidiaries Consolidated Balance Sheets (in thousands, except share amounts) | |||||||
| December 31, 2025 | December 31, 2024 | ||||||
| Assets | |||||||
| Cash, cash equivalents and restricted cash | $ | 60,449 | $ | 11,119 | |||
| Restricted cash | 5,000 | - | |||||
| Accounts receivable | 1,094 | 283 | |||||
| Due from related parties | 11,840 | 4,536 | |||||
| Inventories | 1,604 | 5,178 | |||||
| Prepaid expenses and other current assets | 3,167 | 3,170 | |||||
| Total Current Assets | 83,154 | 24,286 | |||||
| Investments | 28,741 | 28,734 | |||||
| Property, plant and equipment, net | 1,941 | 1,414 | |||||
| Intangible assets, net | 160,537 | 182,153 | |||||
| Goodwill | 323,463 | 667,936 | |||||
| Other assets | 1,351 | 766 | |||||
| Total Assets | $ | 599,187 | $ | 905,289 | |||
| Liabilities and Stockholders' Equity | |||||||
| Accounts payable | $ | 2,551 | $ | 3,248 | |||
| Accrued employee benefits | 11,343 | 9,273 | |||||
| Accrued expenses | 7,386 | 2,478 | |||||
| Contract liabilities | 947 | - | |||||
| Related party notes payable - current | - | 14,000 | |||||
| Notes payable - current | 12,846 | 625 | |||||
| Term convertible note, current | 7,890 | - | |||||
| Convertible note - related party, current | 4,331 | - | |||||
| Patent installment payable - current | 700 | 1,225 | |||||
| Obligation to issue equity | 119 | 4,158 | |||||
| Warrant liability | 27,458 | 34,023 | |||||
| Income taxes payable | 23 | - | |||||
| Other current liabilities | 682 | 317 | |||||
| Total Current Liabilities | 76,276 | 69,347 | |||||
| Notes payable, net of current portion | 8,327 | 13,654 | |||||
| Earnout liability | 3,890 | 14,752 | |||||
| Stock-based compensation liability | 239 | 1,160 | |||||
| Patent installment payable, net of current | 12,375 | 12,375 | |||||
| Deferred income taxes | 13,848 | 27,353 | |||||
| Other liabilities | 556 | 355 | |||||
| Total Liabilities | 115,511 | 138,996 | |||||
| Commitments and Contingencies (Note 19) | |||||||
| Stockholders' Equity | |||||||
| Preferred stock, $0.0001 par value, 25,000,000 shares authorized; | |||||||
| Series B Preferred Stock, $0.0001 par value, 3,000,000 shares designated, 33,144 and 1,102,000 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively. | - | - | |||||
| Series C Preferred Stock, $0.0001 par value, 5,000,000 shares designated, 150,000 shares issued and outstanding as of December 31, 2025 and no shares issued and outstanding as of December 31, 2024. | - | - | |||||
| Common Stock, $0.0001 par value, 250,000,000 shares authorized, 67,743,847 and 44,597,154 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively. | 7 | 4 | |||||
| Additional paid-in capital | 577,070 | 502,865 | |||||
| Accumulated other comprehensive gain (loss) | (1,260 | ) | 909 | ||||
| Accumulated deficit | (371,603 | ) | (78,262 | ) | |||
| Total Innventure, Inc., Stockholders' Equity | 204,214 | 425,516 | |||||
| Non-controlling interest | 279,462 | 340,777 | |||||
| Total Stockholders' Equity | 483,676 | 766,293 | |||||
| Total Liabilities and Stockholder's Equity | $ | 599,187 | $ | 905,289 |
| Innventure, Inc. and Subsidiaries Consolidated Statements of Operations and Comprehensive Income (Loss) (in thousands, except share and per share amounts) | |||||||||||
| Successor | Successor | Predecessor | |||||||||
| Year Ended December 31, 2025 | October 2, 2024 through December 31, 2024 | January 1, 2024 through October 1, 2024 | |||||||||
| Revenue | $ | 2,056 | $ | 456 | $ | 764 | |||||
| Operating Expenses | |||||||||||
| Cost of sales | 18,830 | 3,752 | 777 | ||||||||
| General and administrative | 66,710 | 29,652 | 26,608 | ||||||||
| Sales and marketing | 9,633 | 2,009 | 4,178 | ||||||||
| Research and development | 25,025 | 5,340 | 5,978 | ||||||||
| Goodwill impairment | 346,557 | - | - | ||||||||
| Total Operating Expenses | 466,755 | 40,753 | 37,541 | ||||||||
| Loss from Operations | (464,699 | ) | (40,297 | ) | (36,777 | ) | |||||
| Non-operating (Expense) and Income | |||||||||||
| Interest expense, net | (9,678 | ) | (1,132 | ) | (1,300 | ) | |||||
| Net gain (loss) from investments | 131 | - | 11,547 | ||||||||
| Net (loss) gain on investments - due to related parties | - | - | (468 | ) | |||||||
| Change in fair value of financial liabilities | 16,146 | (20,946 | ) | (478 | ) | ||||||
| Equity method investment (loss) income | (12,592 | ) | (902 | ) | 893 | ||||||
| Realized gain on conversion of available for sale investment | 1,507 | - | - | ||||||||
| Loss on extinguishment of debt | (16,064 | ) | - | - | |||||||
| Loss on extinguishment of related party debt | (3,538 | ) | - | - | |||||||
| Loss on conversion of promissory notes | - | - | (1,119 | ) | |||||||
| Write-off of loan commitment fee asset | - | (10,041 | ) | - | |||||||
| Miscellaneous other expense | (46 | ) | (57 | ) | (64 | ) | |||||
| Total Non-operating (Expense) Income | (24,134 | ) | (33,078 | ) | 9,011 | ||||||
| Loss before Income Taxes | (488,833 | ) | (73,375 | ) | (27,766 | ) | |||||
| Income tax expense (benefit) | (13,483 | ) | (3,282 | ) | 432 | ||||||
| Net Loss | (475,350 | ) | (70,093 | ) | (28,198 | ) | |||||
| Less: net loss attributable to | |||||||||||
| Non-redeemable non-controlling interest | (182,033 | ) | (8,339 | ) | (11,762 | ) | |||||
| Net Loss Attributable to Innventure, Inc. Stockholders / Innventure LLC Unitholders | (293,317 | ) | (61,754 | ) | (16,436 | ) | |||||
| Basic and diluted loss per share | $ | (5.39 | ) | $ | (1.41 | ) | $ | - | |||
| Basic and diluted weighted average common shares | 54,420,978 | 43,951,279 | - |
| Innventure, Inc. and Subsidiaries Consolidated Statements of Cash Flows (in thousands) | |||||||||||
| Successor | Successor | Predecessor | |||||||||
| Year Ended December 31, 2025 | October 2, 2024 through December 31, 2024 | January 1, 2024 through October 1, 2024 | |||||||||
| Cash Flows Used in Operating Activities | |||||||||||
| Net loss | $ | (475,350 | ) | $ | (70,093 | ) | $ | (28,198 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
| Stock-based compensation | 27,872 | 16,338 | 1,056 | ||||||||
| Interest income on debt securities - related party | (394 | ) | (106 | ) | (110 | ) | |||||
| Change in fair value of financial liabilities | (16,146 | ) | 20,946 | 478 | |||||||
| Net loss on investments - due to related parties | - | - | 468 | ||||||||
| Write-off of loan commitment fee asset | - | 10,041 | - | ||||||||
| Non-cash interest expense on notes payable | 6,588 | 248 | 351 | ||||||||
| Net gain on investments | (131 | ) | - | (11,547 | ) | ||||||
| Accrued unpaid interest on note payable | 336 | 69 | 930 | ||||||||
| Equity method investment loss (income) | 12,592 | 902 | (893 | ) | |||||||
| Realized gain on conversion of available for sale investments | (1,507 | ) | - | - | |||||||
| Loss on extinguishment of debt | 16,064 | - | - | ||||||||
| Loss on extinguishment of related party debt | 3,538 | - | - | ||||||||
| Loss on conversion of promissory notes | - | - | 1,119 | ||||||||
| Deferred income taxes | (13,450 | ) | (3,301 | ) | 432 | ||||||
| Depreciation and amortization | 22,506 | 5,455 | 146 | ||||||||
| Goodwill impairment | 346,557 | - | - | ||||||||
| Other costs, net | 195 | 64 | 185 | ||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | (811 | ) | (166 | ) | (117 | ) | |||||
| Prepaid expenses and other current assets | (11,676 | ) | (1,301 | ) | (1,353 | ) | |||||
| Inventory | 3,574 | (2,354 | ) | (2,824 | ) | ||||||
| Accounts payable | (1,392 | ) | (11,211 | ) | 6,013 | ||||||
| Accrued employee benefits | 1,727 | 1,656 | 3,838 | ||||||||
| Accrued expenses | (480 | ) | (484 | ) | 674 | ||||||
| Stock-based compensation liability | (921 | ) | 1,160 | - | |||||||
| Income taxes payable | 23 | - | - | ||||||||
| Other current liabilities | (358 | ) | (77 | ) | (146 | ) | |||||
| Contract liabilities | 947 | - | - | ||||||||
| Obligation to issue equity | - | 3,000 | 10,920 | ||||||||
| Other assets | (61 | ) | - | (20 | ) | ||||||
| Patent installment payable | (525 | ) | - | (250 | ) | ||||||
| Net Cash Used in Operating Activities | (80,683 | ) | (29,214 | ) | (18,848 | ) | |||||
| Cash Flows (Used in) Provided by Investing Activities | |||||||||||
| Investment in available-for-sale debt securities - equity method investee | (2,708 | ) | - | - | |||||||
| Investment in debt securities - equity method investee | - | - | (7,400 | ) | |||||||
| Advances to equity method investee | - | (4,240 | ) | (135 | ) | ||||||
| Acquisition of property, plant and equipment | (1,417 | ) | (266 | ) | (736 | ) | |||||
| Acquisition of intangible assets | - | (30 | ) | - | |||||||
| Acquisition of net assets, net of cash acquired, through business combination | - | 16 | - | ||||||||
| Proceeds from sale of investments | - | - | 2,314 | ||||||||
| Cash withdrawn from trust as a result of business combination | - | 11,342 | - | ||||||||
| Net Cash (Used in) Provided by Investing Activities | (4,125 | ) | 6,822 | (5,957 | ) | ||||||
| Cash Flows Provided by Financing Activities | |||||||||||
| Proceeds from issuance of equity, net of issuance costs | 12,654 | 15,383 | 13,122 | ||||||||
| Proceeds from the issuance of equity to non-controlling interest, net of issuance costs | 71,377 | 4,169 | 13,859 | ||||||||
| Proceeds from the issuance of convertible promissory note | 4,350 | - | - | ||||||||
| Proceeds from the issuance of term convertible notes | 14,950 | - | - | ||||||||
| Proceeds from issuance of debt securities, net of issuance costs | 40,500 | 19,455 | - | ||||||||
| Payment of debts | (4,617 | ) | (250 | ) | (540 | ) | |||||
| Distributions to Stockholders | (76 | ) | (663 | ) | - | ||||||
| Proceeds from the issuance of promissory notes to related parties | - | - | 12,000 | ||||||||
| Repayment of promissory note | - | (4,628 | ) | - | |||||||
| Cash Flows Provided by Financing Activities | 139,138 | 33,466 | 38,441 | ||||||||
| - | - | ||||||||||
| Net Increase in Cash, Cash Equivalents and Restricted Cash | 54,330 | 11,074 | 13,636 | ||||||||
| Cash, Cash Equivalents and Restricted Cash Beginning of period | 11,119 | 45 | 2,575 | ||||||||
| Cash, Cash Equivalents and Restricted Cash End of period | $ | 65,449 | $ | 11,119 | $ | 16,211 |
| Successor | Predecessor | |||||||
| Year Ended December 31, 2025 | October 2, 2024 through December 31, 2024 | January 1, 2024 through October 1, 2024 | ||||||
| Supplemental Cash Flow Information | ||||||||
| Cash paid for interest | $ | - | $ | 991 | $ | 1,070 | ||
| Supplemental Disclosure of Noncash Financing Information | ||||||||
| Accretion of redeemable units to redemption value | - | - | 11,950 | |||||
| Issuance of units to non-controlling interest in exchange of convertible promissory notes | - | - | 7,324 | |||||
| Conversion of working capital loans to equity method investees into investments in debt securities - related party | 4,375 | - | 2,600 | |||||
| Transfer of liability warrants to equity warrants in the Business Combination | - | 1,265 | - | |||||
| Initial recognition of loan commitment fee | - | 16,190 | ||||||
| Transfer of loan commitment fee asset | - | 6,694 | - |
| Innventure, Inc. and Subsidiaries Non-GAAP Financial Measures (in thousands) | ||||||||||||
| Successor | Predecessor | S/P Combined (Non-GAAP) | ||||||||||
| Year Ended December 31, 2025 | Period from October 2, 2024 through December 31, 2024 | Period from January 1, 2024 through October 1, 2024 | Year ended December 31, 2024 | |||||||||
| (in thousands) | ||||||||||||
| Net loss | $ | (475,350 | ) | (70,093 | ) | (28,198 | ) | (98,291 | ) | |||
| Interest expense, net(1) | 9,678 | 11,173 | 1,300 | 12,473 | ||||||||
| Depreciation and amortization expense | 22,506 | 5,455 | 146 | 5,601 | ||||||||
| Income tax expense (benefit) | (13,483 | ) | (3,282 | ) | 432 | (2,850 | ) | |||||
| EBITDA | (456,649 | ) | (56,747 | ) | (26,320 | ) | (83,067 | ) | ||||
| Transaction and other related costs(2) | - | 2,309 | 9,414 | 11,723 | ||||||||
| Change in fair value of financial liabilities(3) | (16,146 | ) | 20,946 | 478 | 21,424 | |||||||
| Stock-based compensation(4) | 27,872 | 16,338 | 1,056 | 17,394 | ||||||||
| Goodwill impairment(5) | 346,557 | - | - | - | ||||||||
| Loss on extinguishment of debt(6) | 16,064 | - | - | - | ||||||||
| Loss on extinguishment of related party debt(7) | 3,538,000 | - | - | - | ||||||||
| Loss on conversion of promissory notes | - | - | 1,119 | 1,119 | ||||||||
| Adjusted EBITDA | (78,764 | ) | (17,154 | ) | (14,253 | ) | (31,407 | ) | ||||
(1) Interest expense, net – For the year ended December 31, 2025 and for the combined twelve months ended December 31, 2024, interest expense, net includes interest incurred on our various borrowing facilities and the amortization of debt issuance costs. Additional debt issuance cost associated with a loan commitment fee asset in the amount of $10,041 was written off in combined twelve months ended December 31, 2024 and has also been included in this adjustment. This amount is representative of the asset associated with the additional funds under the second and third tranches of the WTI Facility. When it became known that we would not be able to draw on these subsequent tranches based on certain metrics contained within the WTI Facility, we immediately wrote this asset off.
(2) Transaction and other related costs – For the combined twelve months ended December 31, 2024 this is comprised entirely of consulting, legal, and other professional fees related to the Business Combination.
(3) Change in fair value of financial liabilities – For the December 31, 2025, the change in fair value of financial liabilities primarily consists of the change in fair value of the warrant liability, the earnout liability and the embedded derivatives in various instruments. For the year ended December 31, 2024, this is comprised entirely of the change in fair value of the embedded derivative associated with the convertible notes.
(4) Stock based compensation – For the December 31, 2025, stock based compensation primarily consisted of awards in the 2024 Equity and Incentive Plan entered into on October 2, 2024 subsequent to the Business Combination. These awards consisted of Stock Options, Restricted Stock Units, and Stock Appreciation Rights. Further, a portion of this expense was related to share-based payment employee incentive plans in existence at subsidiaries. Additional Stock Options were granted in February 2025 and additional Restricted Stock Units were granted in June 2025 and August 2025 which are included in the stock-based compensation caption for their respective periods. For the year ended December 31 2024, stock-based compensation was comprised wholly of share-based payment employee incentive plans in existence at Innventure LLC and other subsidiaries.
(5) Goodwill impairment - For the year ended December 31, 2025, the Company recognized goodwill impairment due to sustained decreases in the Company's publicly quoted share price and market capitalization, which were, at least in part, sensitive to the general downward volatility experienced in the stock market from late February 2025 through April 2025. The publicly quoted share price stabilized some in May 2025 and June 2025.
(6) Loss on extinguishment of debt - For the December 31, 2025, the Company modified the WTI Facility, and such modification was accounted for as a debt extinguishment while no debt was repaid.
(7) Loss on extinguishment of related party debt - For the December 31, 2025, the Company extinguished certain related party debts by issuing Series C Preferred Stock.

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