The Glimpse Group Reports Q2 Fiscal Year 2025 Financial Results - 50% Increase in Revenue and Positive EBITDA, Positive Cash Flow & Positive Net Income
The Glimpse Group (NASDAQ:VRAR) reported strong Q2 FY2025 results with revenue reaching $3.17 million, marking a 52% increase from Q2 FY2024 and a 30% rise from Q1 FY2025. The company achieved its first-ever positive adjusted EBITDA of $0.28 million as a public company, compared to a -$1.33 million loss in Q2 FY2024.
Gross margin was 64%, slightly down from 68% in Q2 FY2024. The company expects Q3 FY2025 revenue to decline to $1.5-2 million with negative adjusted EBITDA, but projects a strong Q4 with revenue of $3.3-4.0 million. Full-year FY2025 revenue is expected to exceed $11 million, representing a 25%+ increase from FY2024.
The company's cash position stands at $8.5 million with $1.4 million in accounts receivable, bolstered by a $7.3 million equity financing in December 2024. Notably, VRAR regained Nasdaq compliance with the minimum bid price requirement.
The Glimpse Group (NASDAQ:VRAR) ha riportato risultati solidi per il secondo trimestre dell'anno fiscale 2025, con un fatturato che ha raggiunto 3,17 milioni di dollari, segnando un aumento del 52% rispetto al secondo trimestre dell'anno fiscale 2024 e un incremento del 30% rispetto al primo trimestre dell'anno fiscale 2025. L'azienda ha ottenuto il suo primo EBITDA rettificato positivo di 0,28 milioni di dollari come società pubblica, rispetto a una perdita di -1,33 milioni di dollari nel secondo trimestre dell'anno fiscale 2024.
Il margine lordo è stato del 64%, leggermente in calo rispetto al 68% del secondo trimestre dell'anno fiscale 2024. L'azienda prevede un calo del fatturato per il terzo trimestre dell'anno fiscale 2025 a 1,5-2 milioni di dollari con un EBITDA rettificato negativo, ma prevede un quarto trimestre forte con un fatturato di 3,3-4,0 milioni di dollari. Si prevede che il fatturato totale per l'intero anno fiscale 2025 supererà gli 11 milioni di dollari, rappresentando un aumento del 25% rispetto all'anno fiscale 2024.
La posizione di cassa dell'azienda è di 8,5 milioni di dollari con 1,4 milioni di dollari in conti da ricevere, sostenuta da un finanziamento azionario di 7,3 milioni di dollari nel dicembre 2024. È importante notare che VRAR ha ripristinato la conformità con i requisiti di prezzo minimo di offerta di Nasdaq.
The Glimpse Group (NASDAQ:VRAR) reportó resultados sólidos para el segundo trimestre del año fiscal 2025, con ingresos que alcanzaron 3.17 millones de dólares, marcando un aumento del 52% en comparación con el segundo trimestre del año fiscal 2024 y un incremento del 30% respecto al primer trimestre del año fiscal 2025. La compañía logró su primer EBITDA ajustado positivo de 0.28 millones de dólares como empresa pública, en comparación con una pérdida de -1.33 millones de dólares en el segundo trimestre del año fiscal 2024.
El margen bruto fue del 64%, ligeramente por debajo del 68% en el segundo trimestre del año fiscal 2024. La compañía espera que los ingresos del tercer trimestre del año fiscal 2025 disminuyan a 1.5-2 millones de dólares con EBITDA ajustado negativo, pero proyecta un cuarto trimestre fuerte con ingresos de 3.3-4.0 millones de dólares. Se espera que los ingresos totales del año fiscal 2025 superen los 11 millones de dólares, lo que representa un aumento de más del 25% respecto al año fiscal 2024.
La posición de efectivo de la compañía se sitúa en 8.5 millones de dólares con 1.4 millones de dólares en cuentas por cobrar, respaldada por un financiamiento de capital de 7.3 millones de dólares en diciembre de 2024. Cabe destacar que VRAR recuperó la conformidad con el requisito de precio mínimo de oferta de Nasdaq.
The Glimpse Group (NASDAQ:VRAR)는 2025 회계연도 2분기 실적을 발표하며 317만 달러의 수익을 기록하여 2024 회계연도 2분기 대비 52% 증가하고 2025 회계연도 1분기 대비 30% 상승했다고 전했습니다. 이 회사는 상장 기업으로서 처음으로 28만 달러의 긍정적인 조정 EBITDA를 달성했으며, 이는 2024 회계연도 2분기의 -133만 달러 손실과 비교됩니다.
총 마진은 64%로, 2024 회계연도 2분기의 68%에서 소폭 하락했습니다. 회사는 2025 회계연도 3분기 수익이 150만~200만 달러로 감소하고 조정 EBITDA가 부정적일 것으로 예상하지만, 4분기에는 330만~400만 달러의 수익을 올릴 것으로 전망하고 있습니다. 2025 회계연도 전체 수익은 1100만 달러를 초과할 것으로 예상되며, 이는 2024 회계연도 대비 25% 이상의 증가를 나타냅니다.
회사의 현금 보유액은 850만 달러로, 140만 달러의 매출 채권이 있으며, 2024년 12월에 730만 달러의 자본 조달로 강화되었습니다. 특히 VRAR는 나스닥의 최소 입찰 가격 요건을 다시 충족했습니다.
The Glimpse Group (NASDAQ:VRAR) a annoncé de solides résultats pour le deuxième trimestre de l'exercice 2025, avec un chiffre d'affaires atteignant 3,17 millions de dollars, marquant une augmentation de 52 % par rapport au deuxième trimestre de l'exercice 2024 et une hausse de 30 % par rapport au premier trimestre de l'exercice 2025. L'entreprise a réalisé son premier EBITDA ajusté positif de 0,28 million de dollars en tant qu'entreprise publique, contre une perte de -1,33 million de dollars au deuxième trimestre de l'exercice 2024.
La marge brute était de 64 %, légèrement en baisse par rapport à 68 % au deuxième trimestre de l'exercice 2024. L'entreprise s'attend à ce que le chiffre d'affaires du troisième trimestre de l'exercice 2025 diminue à 1,5-2 millions de dollars avec un EBITDA ajusté négatif, mais prévoit un quatrième trimestre solide avec un chiffre d'affaires de 3,3-4,0 millions de dollars. Le chiffre d'affaires total pour l'exercice 2025 devrait dépasser 11 millions de dollars, représentant une augmentation de plus de 25 % par rapport à l'exercice 2024.
La position de trésorerie de l'entreprise s'élève à 8,5 millions de dollars avec 1,4 million de dollars en comptes clients, soutenue par un financement par actions de 7,3 millions de dollars en décembre 2024. Notamment, VRAR a retrouvé la conformité avec l'exigence de prix d'offre minimum de Nasdaq.
The Glimpse Group (NASDAQ:VRAR) berichtete über starke Ergebnisse im 2. Quartal des Geschäftsjahres 2025 mit einem Umsatz von 3,17 Millionen Dollar, was einem Anstieg von 52 % im Vergleich zum 2. Quartal des Geschäftsjahres 2024 und einem Anstieg von 30 % im Vergleich zum 1. Quartal des Geschäftsjahres 2025 entspricht. Das Unternehmen erzielte als börsennotiertes Unternehmen erstmals ein positives bereinigtes EBITDA von 0,28 Millionen Dollar, verglichen mit einem Verlust von -1,33 Millionen Dollar im 2. Quartal des Geschäftsjahres 2024.
Die Bruttomarge lag bei 64 %, leicht gesunken von 68 % im 2. Quartal des Geschäftsjahres 2024. Das Unternehmen erwartet, dass der Umsatz im 3. Quartal des Geschäftsjahres 2025 auf 1,5-2 Millionen Dollar sinken wird, mit negativem bereinigtem EBITDA, rechnet jedoch mit einem starken 4. Quartal mit einem Umsatz von 3,3-4,0 Millionen Dollar. Für das gesamte Geschäftsjahr 2025 wird ein Umsatz von über 11 Millionen Dollar erwartet, was einem Anstieg von über 25 % im Vergleich zum Geschäftsjahr 2024 entspricht.
Die Liquiditätsposition des Unternehmens liegt bei 8,5 Millionen Dollar, mit 1,4 Millionen Dollar an Forderungen, unterstützt durch eine Eigenkapitalfinanzierung von 7,3 Millionen Dollar im Dezember 2024. Bemerkenswert ist, dass VRAR die Nasdaq-Konformität mit den Anforderungen an den Mindestgebotspreis wiedererlangt hat.
- Revenue increased 52% YoY to $3.17 million in Q2 FY2025
- First-ever positive adjusted EBITDA of $0.28 million
- Positive operating cash flow of $0.17 million vs. -$1.68 million loss in Q2 FY2024
- Strong cash position of $8.5 million with no debt
- Regained Nasdaq compliance
- FY2025 revenue projected to exceed $11 million (25%+ YoY growth)
- Gross margin declined to 64% from 68% YoY
- Expected revenue decline in Q3 FY2025 to $1.5-2 million
- Anticipated negative adjusted EBITDA in Q3 FY2025
- Continuing Resolution delays in government contracts
Insights
The Q2 FY25 results mark a pivotal transformation for The Glimpse Group, highlighted by its first-ever positive EBITDA quarter as a public company. The
The achievement of positive EBITDA (
The clean capital structure - free of debt, convertible instruments, and preferred equity - is a strategic advantage, especially given current market conditions where many small-cap tech companies struggle with complex financing arrangements. The recent
However, investors should note the projected revenue volatility in upcoming quarters. The expected Q3 revenue dip to
The company's expansion into AI-driven immersive training and securing of strategic DoD contracts positions it well in the growing spatial computing market. The regaining of Nasdaq compliance removes a key overhang and should improve institutional investor accessibility.
NEW YORK, NY / ACCESS Newswire / February 13, 2025 / The Glimpse Group, Inc. ("Glimpse") (NASDAQ:VRAR)(FSE:9DR), a diversified Immersive Technology platform company providing enterprise-focused Virtual Reality ("VR"), Augmented Reality ("AR") and Spatial Computing software and services, provided financial results for its second quarter fiscal year 2025 year, ended December 31, 2024 ("Q2 FY '25").
Business Commentary by President & CEO Lyron Bentovim
Financial Summary:
Q2 FY '25 revenue of approximately
$3.17 million , reflecting: a)52% increase compared to Q2 FY '24 (ending December 31, 2023) revenue of approximately$2.08 million , and b)30% increase compared to Q1 FY '25 (ending September 30, 2024) revenue of approximately$2.44 million . The increase in both comparative periods was primarily driven by an increase in Spatial Core revenues, as well as growth in our other businesses.Gross Margin for Q2 FY ‘25 was approximately
64% compared to68% for Q2 FY ‘24. The decrease was driven by revenue mix which tends to oscillate a bit between quarters. On average, we expect our going forward Gross Margin to continue to be in the 60-70% range.Q2 FY '25 positive adjusted EBITDA of approximately
$0.28 million , compared to an adjusted EBITDA loss of approximately -$1.33 million for Q2 FY '24. Net Operating Cash provided from Operations for Q2 FY '25 was approximately$0.17 million , compared to a Net Operating Cash loss of approximately -$1.68 million for Q2 FY '24. Importantly, this is the first profitable EBITDA quarter in the Company's history as a publicly traded company, reflecting our significant restructuring efforts over the past few quarters combined with revenue growth.Driven by the timing of existing contracts revenue recognition, for Q3 FY '25 we expect a decline in revenue (
$1.5 -2 million) and negative adjusted EBITDA, to be more than offset by a strong Q4 FY '25 ($3.3 -4.0 million revenue) and positive adjusted EBITDA. For FY '25 (ending June 30, 2025), we expect aggregate revenue to exceed$11 million , compared to$8.8 million for FY '24 (ended June 30, 2024), a25% + increase in annual revenue and breakeven adjusted EBITDA for the fiscal year vs. a significant adjusted EBITDA loss in the prior fiscal year.The Company's cash and equivalent position as of December 31, 2024 was approximately
$8.5 million , with an additional$1.4 million in accounts receivable. The increase in our cash position was primarily a result of our December 2024 registered direct equity financing, in which we raised$7.3 million in gross cash proceeds from one investor in a clean structure. We continue to maintain a clean capital structure with no debt, no convertible debt and no preferred equity.On December 24, 2024, we received written notice from the Nasdaq informing the Company that it had regained compliance with Nasdaq Listing Rule 5550(a)(2), which requires listed securities to maintain a minimum bid price of
$1.00 per share. This closes the matter that originated on September 3, 2024.For the full detail of our financial results, please refer to our 8K and 10Q filed on 2/13/25.
Recent Business Updates:
During the quarter, Brightline Interactive ("BLI") delivered a significant milestone on its
$4 million + Department of Defense ("DoD") contract.BLI entered into an initial contract with the US Navy for an Immersive, AI-Driven Simulator System, to be delivered in the coming months, setting the ground for potential follow-on contracts.
BLI delivered a scalable immersive simulation to a global government service integrator, positioning itself as a leading middleware for processing and visualizing complex information in 3D space, and setting what we believe has the potential to become a new industry standard.
The Continuing Resolution and the lack of a Federal budget for 2025 has delayed the potential awarding of multiple Government and DoD opportunities. We hope this will be resolved promptly in March 2025 when the current Continuing Resolution expires and with a new administration and Congress now in place.
Led by Foretell Reality, we continue to make strong progress on commercializing our AI driven immersive training product and have experienced encouraging initial traction with our customers and partners.
Q2 Fiscal Year 2025 Conference Call and Webcast
Date: Thursday, February 13, 2025
Time: 9:00 a.m. Eastern time
USA Dial In: 888-506-0062
International: +1-973-528-0011
Participant Access Code: 831836
Webcast: https://www.webcaster4.com/Webcast/Page/2934/52015
Please dial in at least 10 minutes before the start of the call to ensure timely participation.
A playback of the webcast will be available through Friday, February 13, 2026. A replay of the teleconference will be available through February 27, 2025. To listen, please call USA: 877-481-4010 or International: +1-919-882-2331; Replay Passcode: 52015. A webcast will also be available on the IR section of The Glimpse Group website (ir.theglimpsegroup.com) or by clicking the webcast link above.
Note about Non-GAAP Financial Measures
A non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with accounting principles generally accepted in the United States of America, or GAAP. Non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. Other companies may use different non-GAAP measures and presentation of results.
In addition to financial results presented in accordance with GAAP, this press release presents adjusted EBITDA, which is a non-GAAP measure. Adjusted EBITDA is determined by taking net loss and adding interest, taxes, depreciation, amortization and stock-based compensation expenses. The company believes that this non-GAAP measure, viewed in addition to and not in lieu of net loss, provides useful information to investors by providing a more focused measure of operating results. This metric is an integral part of the Company's internal reporting to evaluate its operations and the performance of senior management. A reconciliation of adjusted EBITDA to net loss, the most comparable GAAP measure, is available in the accompanying financial tables below. The non-GAAP measure presented herein may not be comparable to similarly titled measures presented by other companies.
About The Glimpse Group, Inc.
The Glimpse Group (NASDAQ: VRAR) is a diversified Immersive technology platform company, providing enterprise-focused Virtual Reality, Augmented Reality and Spatial Computing software & services. Glimpse's unique business model builds scale and a robust ecosystem, while simultaneously providing investors an opportunity to invest directly into this emerging industry via a diversified platform. For more information on The Glimpse Group, please visit www.theglimpsegroup.com
Safe Harbor Statement
This press release does not constitute an offer to sell or a solicitation of offers to buy any securities of any entity. This press release may contain certain forward-looking statements based on our current expectations, forecasts and assumptions that involve risks and uncertainties. Forward-looking statements, if provided, are based on information available to the Company as of the date hereof. Our actual results may differ materially from those stated or implied in such forward-looking statements, due to risks and uncertainties associated with our business. Forward-looking statements, if provided, include statements regarding our expectations, beliefs, intentions, or strategies regarding the future and can be identified by forward-looking words such as "anticipate," "believe," "view," "could," "estimate," "expect," "intend," "may," "should," and "would" or similar words. All forecasts, if provided, are based on information available at this time and management expects that internal projections and expectations may change over time. In addition, any forecasts, if provided, are entirely on management's best estimate of our future financial performance given our current contracts, current backlog of opportunities and conversations with new and existing customers about our products and services. We assume no obligation to update the information included in this press release, whether as a result of new information, future events or otherwise.
Company Contact:
Maydan Rothblum
CFO & COO
The Glimpse Group, Inc.
(917) 292-2685
maydan@theglimpsegroup.com
THE GLIMPSE GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
| As of |
|
| As of |
| ||
|
| (Unaudited) |
|
| (Audited) |
| ||
ASSETS |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 8,445,288 |
|
| $ | 1,848,295 |
|
Accounts receivable |
|
| 1,391,879 |
|
|
| 723,032 |
|
Deferred costs/contract assets |
|
| 222,784 |
|
|
| 170,781 |
|
Notes receivable |
|
| 124,900 |
|
|
| - |
|
Prepaid expenses and other current assets |
|
| 678,424 |
|
|
| 778,181 |
|
Total current assets |
|
| 10,863,275 |
|
|
| 3,520,289 |
|
|
|
|
|
|
|
|
| |
Equipment and leasehold improvements, net |
|
| 73,244 |
|
|
| 167,325 |
|
Right-of-use assets, net |
|
| 187,688 |
|
|
| 452,808 |
|
Intangible assets, net |
|
| 261,789 |
|
|
| 487,867 |
|
Goodwill |
|
| 10,857,600 |
|
|
| 10,857,600 |
|
Other assets |
|
| 11,100 |
|
|
| 72,714 |
|
Total assets |
| $ | 22,254,696 |
|
| $ | 15,558,603 |
|
|
|
|
|
|
|
|
| |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 295,776 |
|
| $ | 181,668 |
|
Accrued liabilities |
|
| 633,355 |
|
|
| 340,979 |
|
Deferred revenue/contract liabilities |
|
| 263,347 |
|
|
| 72,788 |
|
Lease liabilities, current portion |
|
| 143,929 |
|
|
| 364,688 |
|
Contingent consideration for acquisitions, current portion |
|
| 2,942,651 |
|
|
| 1,467,475 |
|
Total current liabilities |
|
| 4,279,058 |
|
|
| 2,427,598 |
|
|
|
|
|
|
|
|
| |
Long term liabilities |
|
|
|
|
|
|
|
|
Contingent consideration for acquisitions, net of current portion |
|
| - |
|
|
| 1,413,696 |
|
Lease liabilities, net of current portion |
|
| 57,690 |
|
|
| 178,824 |
|
Total liabilities |
|
| 4,336,748 |
|
|
| 4,020,118 |
|
Commitments and contingencies |
|
| - |
|
|
| - |
|
Stockholders' Equity |
|
|
|
|
|
|
|
|
Preferred Stock, par value |
|
| - |
|
|
| - |
|
Common Stock, par value |
|
| 20,272 |
|
|
| 18,158 |
|
Additional paid-in capital |
|
| 81,925,269 |
|
|
| 74,559,600 |
|
Accumulated deficit |
|
| (64,027,593 | ) |
|
| (63,039,273 | ) |
Total stockholders' equity |
|
| 17,917,948 |
|
|
| 11,538,485 |
|
Total liabilities and stockholders' equity |
| $ | 22,254,696 |
|
| $ | 15,558,603 |
|
THE GLIMPSE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
| For the Three Months Ended |
|
| For the Six Months Ended |
| ||||||||||
|
| December 31 |
|
| December 31 |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Software services |
| $ | 3,129,108 |
|
| $ | 2,032,272 |
|
| $ | 5,358,365 |
|
| $ | 5,044,343 |
|
Software license/software as a service |
|
| 39,826 |
|
|
| 44,153 |
|
|
| 248,938 |
|
|
| 136,962 |
|
Total Revenue |
|
| 3,168,934 |
|
|
| 2,076,425 |
|
|
| 5,607,303 |
|
|
| 5,181,305 |
|
Cost of goods sold |
|
| 1,144,007 |
|
|
| 655,509 |
|
|
| 1,659,310 |
|
|
| 1,837,018 |
|
Gross Profit |
|
| 2,024,927 |
|
|
| 1,420,916 |
|
|
| 3,947,993 |
|
|
| 3,344,287 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expenses |
|
| 659,699 |
|
|
| 1,391,883 |
|
|
| 1,780,222 |
|
|
| 3,072,670 |
|
General and administrative expenses |
|
| 845,381 |
|
|
| 1,045,085 |
|
|
| 1,782,660 |
|
|
| 2,141,236 |
|
Sales and marketing expenses |
|
| 384,223 |
|
|
| 765,116 |
|
|
| 1,123,098 |
|
|
| 1,578,858 |
|
Amortization of acquisition intangible assets |
|
| 100,536 |
|
|
| 291,036 |
|
|
| 226,077 |
|
|
| 659,156 |
|
Goodwill impairment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 379,038 |
|
Intangible asset impairment |
|
| - |
|
|
| 8,275 |
|
|
| - |
|
|
| 522,166 |
|
Change in fair value of acquisition contingent consideration |
|
| 28,161 |
|
|
| (1,268,014 | ) |
|
| 61,480 |
|
|
| (4,025,544 | ) |
Total operating expenses |
|
| 2,018,000 |
|
|
| 2,233,381 |
|
|
| 4,973,537 |
|
|
| 4,327,580 |
|
Income (loss) from operations before other income |
|
| 6,927 |
|
|
| (812,465 | ) |
|
| (1,025,544 | ) |
|
| (983,293 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
| 18,945 |
|
|
| 74,098 |
|
|
| 37,224 |
|
|
| 125,483 |
|
Net Income (loss) |
| $ | 25,872 |
|
| $ | (738,367 | ) |
| $ | (988,320 | ) |
| $ | (857,810 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Basic net income (loss) per share |
| $ | 0.00 |
|
| $ | (0.04 | ) |
| $ | (0.05 | ) |
| $ | (0.05 | ) |
Diluted net income (loss) per share |
| $ | 0.00 |
|
| $ | (0.04 | ) |
| $ | (0.05 | ) |
| $ | (0.05 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted-average shares used to compute basic net income (loss) per share |
|
| 18,361,274 |
|
|
| 16,668,740 |
|
|
| 18,262,745 |
|
|
| 15,699,563 |
|
Weighted-average shares used to compute diluted net income (loss) per share |
|
| 24,521,976 |
|
|
| 16,668,740 |
|
|
| 18,262,745 |
|
|
| 15,699,563 |
|
THE GLIMPSE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
| For the Six Months Ended December 31, |
| |||||
|
| 2024 |
|
| 2023 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net loss |
| $ | (988,320 | ) |
| $ | (857,810 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Amortization and depreciation |
|
| 272,615 |
|
|
| 720,458 |
|
Common stock and stock option based compensation for employees and board of directors |
|
| 407,231 |
|
|
| 1,135,048 |
|
Net gain on divestiture of subsidiaries |
|
| (1,397,066 | ) |
|
| (1,000,000 | ) |
Reserve on note received in connection with divestiture of subsidiaries |
|
| 1,500,000 |
|
|
| 1,000,000 |
|
Gain on office lease termination |
|
| (34,660 | ) |
|
| - |
|
Accrued non cash performance bonus fair value adjustment |
|
| - |
|
|
| (551,234 | ) |
Acquisition contingent consideration fair value adjustment |
|
| 61,480 |
|
|
| (4,025,544 | ) |
Impairment of intangible assets |
|
| - |
|
|
| 901,204 |
|
Issuance of common stock to vendors |
|
| - |
|
|
| 73,282 |
|
Adjustment to operating lease right-of-use assets and liabilities |
|
| (41,787 | ) |
|
| (89,376 | ) |
|
|
|
|
|
|
|
| |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (668,847 | ) |
|
| 208,052 |
|
Deferred costs/contract assets |
|
| (52,003 | ) |
|
| 81,560 |
|
Loans receivable |
|
| (40,900 | ) |
|
| - |
|
Prepaid expenses and other current assets |
|
| 99,757 |
|
|
| (99,231 | ) |
Other assets |
|
| 5,349 |
|
|
| (1,507 | ) |
Accounts payable |
|
| 114,108 |
|
|
| (180,077 | ) |
Accrued liabilities |
|
| 295,521 |
|
|
| (343,474 | ) |
Deferred revenue/contract liabilities |
|
| 214,369 |
|
|
| (329,531 | ) |
Net cash used in operating activities |
|
| (253,153 | ) |
|
| (3,358,180 | ) |
Cash flow from investing activities: |
|
|
|
|
|
|
|
|
Purchase of leasehold improvements and equipment |
|
| (26,406 | ) |
|
| (8,751 | ) |
Net cash used in investing activities |
|
| (26,406 | ) |
|
| (8,751 | ) |
Cash flows provided by financing activities: |
|
|
|
|
|
|
|
|
Proceeds from securities purchase agreement, net |
|
| 6,785,552 |
|
|
| 2,968,501 |
|
Proceeds from exercise of warrants |
|
| 175,000 |
|
|
| - |
|
Issuance of note receivable |
|
| (84,000 | ) |
|
| - |
|
Cash provided by financing activities |
|
| 6,876,552 |
|
|
| 2,968,501 |
|
|
|
|
|
|
|
|
| |
Net change in cash and cash equivalents |
|
| 6,596,993 |
|
|
| (398,430 | ) |
Cash and cash equivalents, beginning of year |
|
| 1,848,295 |
|
|
| 5,619,083 |
|
Cash and cash equivalents, end of period |
| $ | 8,445,288 |
|
| $ | 5,220,653 |
|
|
|
|
|
|
|
|
| |
Non-cash Investing and Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Issuance of common stock for satisfaction of contingent liability |
| $ | - |
|
| $ | 127,145 |
|
Issuance of common stock for non cash performance bonus |
| $ | - |
|
| $ | 127,145 |
|
Lease liabilities arising from right-of-use assets |
| $ | 20,344 |
|
| $ | 113,182 |
|
The following table presents a reconciliation of net loss to Adjusted EBITDA for the three and six months ended December 31, 2024 and 2023:
|
| For the Three Months Ended |
|
| For the Six Months Ended |
| ||||||||||
|
| December 31, |
|
| December 31, |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
| (in millions) |
|
| (in millions) |
| ||||||||||
Net income (loss ) |
| $ | 0.02 |
|
| $ | (0.74 | ) |
| $ | (0.98 | ) |
| $ | (0.86 | ) |
Depreciation and amortization |
|
| 0.12 |
|
|
| 0.32 |
|
|
| 0.27 |
|
|
| 0.72 |
|
EBITDA income (loss) |
|
| 0.14 |
|
|
| (0.42 | ) |
|
| (0.71 | ) |
|
| (0.14 | ) |
Stock based compensation expenses |
|
| 0.04 |
|
|
| 0.51 |
|
|
| 0.41 |
|
|
| 1.21 |
|
Loss on subsidiary divestiture |
|
| 0.10 |
|
|
| - |
|
|
| 0.10 |
|
|
| - |
|
Gain on office lease termination |
|
| (0.03 | ) |
|
| - |
|
|
| (0.03 | ) |
|
| - |
|
Intangible asset impairment |
|
| - |
|
|
| 0.01 |
|
|
| - |
|
|
| 0.90 |
|
Non cash change in fair value of accrued performance bonus |
|
| - |
|
|
| (0.16 | ) |
|
| 0.06 |
|
|
| (0.55 | ) |
Non cash change in fair value of acquisition contingent consideration |
|
| 0.03 |
|
|
| (1.27 | ) |
|
| - |
|
|
| (4.03 | ) |
Adjusted EBITDA income (loss) |
| $ | 0.28 |
|
| $ | (1.33 | ) |
| $ | (0.17 | ) |
| $ | (2.61 | ) |
SOURCE: The Glimpse Group, Inc.
View the original press release on ACCESS Newswire
FAQ
What was VRAR's revenue growth in Q2 FY2025?
How much cash does VRAR have as of December 31, 2024?
What is VRAR's revenue guidance for FY2025?
When did VRAR regain Nasdaq compliance?