Ethos Reports Third Quarter Fiscal Year 2026 Financial Results
| ETHOS TECHNOLOGIES INC. Condensed Consolidated Statements of Operations (In Thousands, Except Per Share Data) (Unaudited) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Revenue: | ||||||||||||||||
| Commission | $ | 235,215 | $ | 93,794 | $ | 617,876 | $ | 277,531 | ||||||||
| Total revenue | 235,215 | 93,794 | 617,876 | 277,531 | ||||||||||||
| Costs and expenses: | ||||||||||||||||
| Sales and marketing | 169,423 | 57,074 | 441,616 | 165,205 | ||||||||||||
| General and administrative | 39,176 | 8,871 | 243,730 | 30,414 | ||||||||||||
| Technology (exclusive of amortization) | 16,480 | 7,769 | 57,414 | 24,711 | ||||||||||||
| Cost of revenue | 4,451 | 1,677 | 11,707 | 4,674 | ||||||||||||
| Depreciation and amortization | 1,838 | 1,332 | 4,757 | 4,075 | ||||||||||||
| Total costs and expenses | 231,368 | 76,723 | 759,224 | 229,079 | ||||||||||||
| Income (loss) from operations | 3,847 | 17,071 | (141,348 | ) | 48,452 | |||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (358 | ) | (786 | ) | (1,636 | ) | (2,405 | ) | ||||||||
| Interest income | 1,908 | 1,410 | 5,050 | 4,472 | ||||||||||||
| Other income, net | 65 | 42 | 170 | 100 | ||||||||||||
| Total other income, net | 1,615 | 666 | 3,584 | 2,167 | ||||||||||||
| Net income (loss) before income tax expense | 5,462 | 17,737 | (137,764 | ) | 50,619 | |||||||||||
| Income tax expense | 790 | 1,863 | 4,424 | 4,029 | ||||||||||||
| Net income (loss) | 4,672 | 15,874 | (142,188 | ) | 46,590 | |||||||||||
| Deemed dividend on the conversion of Series D and D-1 redeemable convertible preferred stock | - | - | (5,642 | ) | - | |||||||||||
| Net income (loss) attributable to common stockholders | $ | 4,672 | $ | 15,874 | $ | (147,830 | ) | $ | 46,590 | |||||||
| Per share data: | ||||||||||||||||
| Basic net income (loss) per share | $ | 0.07 | $ | 0.96 | $ | (2.52 | ) | $ | 2.83 | |||||||
| Diluted net income (loss) per share | $ | 0.07 | $ | 0.27 | $ | (2.52 | ) | $ | 0.80 | |||||||
| Weighted-average shares used in computing basic net income (loss) per share | 64,396 | 16,556 | 58,669 | 16,453 | ||||||||||||
| Weighted-average shares used in computing diluted net income (loss) per share | 69,207 | 58,222 | 58,669 | 58,593 |
| ETHOS TECHNOLOGIES INC. Condensed Consolidated Balance Sheets (In Thousands) (Unaudited) | ||||||||
| September 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 149,800 | $ | 91,091 | ||||
| Short-term investments | 71,656 | 34,876 | ||||||
| Accounts receivable, net | 83,464 | 36,498 | ||||||
| Commissions receivable-current, net | 33,936 | 28,786 | ||||||
| Prepaid and other current assets | 68,752 | 54,553 | ||||||
| Total current assets | 407,608 | 245,804 | ||||||
| Long-term assets: | ||||||||
| Commissions receivable, net | 315,389 | 224,219 | ||||||
| Property and equipment, net | 12,097 | 8,189 | ||||||
| Operating lease right-of-use assets | 1,354 | 2,183 | ||||||
| Goodwill | 2,238 | 2,238 | ||||||
| Acquired intangible assets, net of amortization | 587 | 662 | ||||||
| Long-term investments | 68,613 | 31,468 | ||||||
| Other long-term assets | 633 | 574 | ||||||
| Total long-term assets | 400,911 | 269,533 | ||||||
| Total assets | $ | 808,519 | $ | 515,337 | ||||
| Liabilities, redeemable preferred stock and stockholders' equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 77,558 | $ | 55,070 | ||||
| Accrued expenses | 109,384 | 39,224 | ||||||
| Liabilities related to sale of commissions receivable, current | 8,314 | 11,750 | ||||||
| Operating lease liabilities, current | 875 | 1,125 | ||||||
| Other current liabilities | 80,692 | 6,021 | ||||||
| Total current liabilities | 276,823 | 113,190 | ||||||
| Long-term liabilities: | ||||||||
| Liabilities related to sale of commissions receivable, non-current | 7,061 | 12,509 | ||||||
| Operating lease liabilities, non-current | 619 | 1,228 | ||||||
| Deferred tax liability | 11,867 | 8,529 | ||||||
| Total long-term liabilities | 19,547 | 22,266 | ||||||
| Total liabilities | 296,370 | 135,456 | ||||||
| Commitments and contingencies | ||||||||
| Redeemable convertible preferred stock, par value $0.0001 | - | 403,997 | ||||||
| Stockholders' deficit: | ||||||||
| Common stock, $0.0001 par value | 6 | 2 | ||||||
| Additional paid-in capital | 759,000 | 78,950 | ||||||
| Accumulated other comprehensive loss | (2,155 | ) | (554 | ) | ||||
| Accumulated deficit | (244,702 | ) | (102,514 | ) | ||||
| Total stockholders' equity (deficit) | 512,149 | (24,116 | ) | |||||
| Total liabilities, redeemable convertible preferred stock and stockholders' equity | $ | 808,519 | $ | 515,337 |
| ETHOS TECHNOLOGIES INC. Condensed Consolidated Statements of Cash Flows (In Thousands) (Unaudited) | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities | ||||||||
| Net income (loss) | $ | (142,188 | ) | $ | 46,590 | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Deferred taxes | 3,338 | 3,483 | ||||||
| Depreciation and amortization | 4,757 | 4,075 | ||||||
| Non-cash interest expense | 1,636 | 2,405 | ||||||
| Amortization of discounts and premium, investments | (962 | ) | (994 | ) | ||||
| Stock-based compensation expense | 237,296 | 10,564 | ||||||
| Operating lease right-of-use asset amortization | 828 | 635 | ||||||
| Unrealized foreign currency translation | (205 | ) | (244 | ) | ||||
| Changes in operating assets and liabilities: | ||||||||
| Prepaid and other assets | (21,183 | ) | (15,889 | ) | ||||
| Accounts payable | 22,641 | 35,266 | ||||||
| Accounts receivable | (46,966 | ) | (5,636 | ) | ||||
| Commissions receivable | (5,150 | ) | (11,014 | ) | ||||
| Long-term commissions receivable | (91,170 | ) | (35,507 | ) | ||||
| Accrued expenses | 71,119 | 10,517 | ||||||
| Other current liabilities | 73,813 | (12,220 | ) | |||||
| Other long-term liabilities | - | (750 | ) | |||||
| Net cash provided by operating activities | 107,604 | 31,281 | ||||||
| Cash flows from investing activities | ||||||||
| Purchase of property and equipment | (1,350 | ) | (1,101 | ) | ||||
| Purchase of investments | (145,532 | ) | (52,509 | ) | ||||
| Proceeds from maturity of investments | 70,615 | 79,870 | ||||||
| Investment in software development costs | (5,328 | ) | (3,145 | ) | ||||
| Net cash provided by (used in) investing activities | (81,595 | ) | 23,115 | |||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of Class A common stock in initial public offering, net of underwriting discounts and commissions | 91,580 | - | ||||||
| Proceeds from liabilities related to sale of commissions receivable | - | 5,000 | ||||||
| Taxes paid related to net share settlement of restricted stock units | (49,085 | ) | - | |||||
| Repayment of liabilities related to sale of commissions receivable | (10,196 | ) | (7,802 | ) | ||||
| Proceeds from equity incentive plans and warrant exercise | 3,352 | 794 | ||||||
| Payment of deferred offering costs | (2,843 | ) | (3,175 | ) | ||||
| Net cash provided by (used in) financing activities | 32,808 | (5,183 | ) | |||||
| Net increase in cash and cash equivalents | 58,817 | 49,213 | ||||||
| Effect of exchange rates on cash | (108 | ) | (19 | ) | ||||
| Cash and cash equivalents, beginning of period | 91,091 | 35,075 | ||||||
| Cash and cash equivalents, end of period | $ | 149,800 | $ | 84,269 |
| ETHOS TECHNOLOGIES INC. RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In Thousands) (Unaudited) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (in thousands) | ||||||||||||||||
| Gross profit | $ | 230,764 | $ | 92,117 | $ | 606,169 | $ | 272,857 | ||||||||
| Less: sales and marketing | (169,423 | ) | (57,074 | ) | (441,616 | ) | (165,205 | ) | ||||||||
| Add: stock-based compensation and related taxes allocated to sales and marketing | (170 | ) | 23 | 11,413 | 2,043 | |||||||||||
| Add: professional fees allocated to sales and marketing | 1,806 | 258 | 3,156 | 1,174 | ||||||||||||
| Add: technology expenses allocated to sales and marketing | 2,137 | 750 | 4,823 | 2,197 | ||||||||||||
| Add: other expenses allocated to sales and marketing | 1,310 | 620 | 3,392 | 1,746 | ||||||||||||
| Contribution profit | $ | 66,424 | $ | 36,694 | $ | 187,337 | $ | 114,812 | ||||||||
| Gross profit margin | 98 | % | 98 | % | 98 | % | 98 | % | ||||||||
| Contribution profit margin | 28 | % | 39 | % | 30 | % | 41 | % |
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (in thousands) | ||||||||||||||||
| Net income (loss) | $ | 4,672 | $ | 15,874 | $ | (142,188 | ) | $ | 46,590 | |||||||
| Stock-based compensation and related taxes | 29,170 | 272 | 240,163 | 10,564 | ||||||||||||
| Non-GAAP net income | $ | 33,842 | $ | 16,146 | $ | 97,975 | $ | 57,154 | ||||||||
| Interest expense | 358 | 786 | 1,636 | 2,405 | ||||||||||||
| Interest income | (1,908 | ) | (1,410 | ) | (5,050 | ) | (4,472 | ) | ||||||||
| Income tax expense | 790 | 1,863 | 4,424 | 4,029 | ||||||||||||
| Depreciation and amortization | 1,838 | 1,332 | 4,757 | 4,075 | ||||||||||||
| Adjusted EBITDA | $ | 34,920 | $ | 18,717 | $ | 103,742 | $ | 63,191 | ||||||||
| Net income (loss) margin | 2 | % | 17 | % | -23 | % | 17 | % | ||||||||
| Non-GAAP net income margin | 14 | % | 17 | % | 16 | % | 21 | % | ||||||||
| Adjusted EBITDA margin | 15 | % | 20 | % | 17 | % | 23 | % |
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (in thousands) | ||||||||||||||||
| Stock–based compensation and related taxes | ||||||||||||||||
| Sales and marketing | $ | (170 | ) | $ | 23 | $ | 11,413 | $ | 2,043 | |||||||
| General and administrative | 25,603 | 137 | 205,538 | 5,905 | ||||||||||||
| Technology (exclusive of amortization) | 3,737 | 112 | 23,212 | 2,616 | ||||||||||||
| Total | $ | 29,170 | $ | 272 | $ | 240,163 | $ | 10,564 |
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (in thousands, except per share data) | ||||||||||||||||
| GAAP net income (loss) | $ | 4,672 | $ | 15,874 | $ | (142,188 | ) | $ | 46,590 | |||||||
| Deemed dividend on the conversion of Series D and D-1 redeemable convertible preferred stock | - | - | (5,642 | ) | - | |||||||||||
| GAAP net income (loss) attributable to common stockholders | $ | 4,672 | $ | 15,874 | $ | (147,830 | ) | $ | 46,590 | |||||||
| GAAP net income (loss) | $ | 4,672 | $ | 15,874 | $ | (142,188 | ) | $ | 46,590 | |||||||
| Add back: Stock-based compensation expense and related taxes | 29,170 | 272 | 240,163 | 10,564 | ||||||||||||
| Non-GAAP net income | $ | 33,842 | $ | 16,146 | $ | 97,975 | $ | 57,154 | ||||||||
| Deemed dividend on the conversion of Series D and D-1 redeemable convertible preferred stock | - | - | (5,642 | ) | - | |||||||||||
| Non-GAAP net income attributable to common stockholders | $ | 33,842 | $ | 16,146 | $ | 92,333 | $ | 57,154 | ||||||||
| Per share data: | ||||||||||||||||
| Weighted-average shares used in computing GAAP net income (loss) per share, basic | 64,396 | 16,556 | 58,669 | 16,453 | ||||||||||||
| Weighted-average shares used in computing GAAP net income (loss) per share, diluted | 69,207 | 58,222 | 58,669 | 58,593 | ||||||||||||
| Weighted-average shares used in computing non-GAAP net income per share, basic | 64,396 | 16,556 | 58,669 | 16,453 | ||||||||||||
| Weighted-average shares used in computing non-GAAP net income per share, diluted | 69,207 | 58,222 | 65,707 | 58,593 | ||||||||||||
| GAAP net income (loss) per share attributable to common stockholders, basic | $ | 0.07 | $ | 0.96 | $ | (2.52 | ) | $ | 2.83 | |||||||
| GAAP net income (loss) per share attributable to common stockholders, diluted | $ | 0.07 | $ | 0.27 | $ | (2.52 | ) | $ | 0.80 | |||||||
| Non-GAAP net income per share attributable to common stockholders, basic | $ | 0.53 | $ | 0.98 | $ | 1.57 | $ | 3.47 | ||||||||
| Non-GAAP net income per share attributable to common stockholders, diluted | $ | 0.49 | $ | 0.28 | $ | 1.41 | $ | 0.98 |

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