{"id":259366,"date":"2025-11-12T22:57:10","date_gmt":"2025-11-12T22:57:10","guid":{"rendered":"https:\/\/www.newsbeep.com\/uk\/259366\/"},"modified":"2025-11-12T22:57:10","modified_gmt":"2025-11-12T22:57:10","slug":"firefly-aerospace-announces-third-quarter-2025-financial","status":"publish","type":"post","link":"https:\/\/www.newsbeep.com\/uk\/259366\/","title":{"rendered":"Firefly Aerospace Announces Third Quarter 2025 Financial"},"content":{"rendered":"<p align=\"center\">Third quarter revenue increased 98% from the previous quarter and increased 38% from the prior year quarter; Alpha team prepares to return to flight; SciTec acquisition closes<\/p>\n<p align=\"center\"><img loading=\"lazy\" decoding=\"async\" alt=\"Firefly Blue Ghost Mission 2 structure qualification model\" height=\"400\" src=\"https:\/\/www.newsbeep.com\/uk\/wp-content\/uploads\/2025\/11\/54776485524-eac019eb5a-6k.jpg\" width=\"600\"\/><\/p>\n<p align=\"center\">Blue Ghost Mission 2 structure qualification model fully stacked with Blue Ghost lander, Elytra Dark vehicle, and dual payload attached fitting at Firefly&#8217;s Rocket Ranch in October 2025.<\/p>\n<p>CEDAR PARK, Texas, Nov.  12, 2025  (GLOBE NEWSWIRE) &#8212; Firefly Aerospace (Nasdaq: FLY), a market leading space and defense technology company, today issued financial results for the third quarter ended September 30, 2025.<\/p>\n<p>&#8220;Our strong third quarter revenue growth reflects steady execution of our spacecraft teams on multiple contracts as well as progress made by our launch teams,&#8221; said Jason Kim, CEO of Firefly Aerospace. &#8220;As we enhance our culture of safety, quality, and reliability, we are confident in our Alpha team to return us to flight safely.&#8221;<\/p>\n<p>&#8220;After closing the SciTec acquisition, we&#8217;re also proud to welcome SciTec to the Firefly family and bolster our national security capabilities,&#8221; said Kim. &#8220;With industry-leading hardware and software, Firefly is equipped to deliver on the most critical programs that protect our nation and keep America first in space.&#8221;<\/p>\n<p>Third Quarter 2025 Highlights<\/p>\n<p>  Awarded <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=6qQVHQ1fJyM-aQg5YpfDX4Fcfy57koUfDSMTznve3Qxf0jrByC9V5ifKF0OdQ9SSh9c2patxzSKJwCmGFrEuVFkm5rFNj19YZdD6k7MnAR_5Rw-9Jph94axpi036kTiguE7ovru_pDH0LxAEjfvj0WXu7OTw7AlQtjywAFboHOPdXev2CXqlnn2QmtwauLRUol3Tz3Qrd81TZZGLCWgH5k6EOnIvA9VpaNbOEsW_LJc=\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">Blue Ghost Mission 4 contract<\/a>\u00a0from NASA worth $176.7 million for lunar payload delivery to the Moon\u2019s south pole.Awarded <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=1aEJwzm-y9cux70QOzg8y6DlyZilPRQ1-dR7SfSOXbHg5wW3bCCA_qtLoNixeD5cG4xuqNYnKbyz8lBu71gObzikjTaYei2g1H0ja_o78PMWukpFCvbhL7TiN7nB5xTF_8jTpgrQT0JCQ8KGCfhJwxLdEZglFeEuj0kpfZvVPP-MKNlpfA-ggqWFh_9c0QWxsT2j-VlakBixI4brsgN9_XbJmpbJq3lF1lznO3t8KF8YHH4SH4dA8CyUCnD43iXR3E109UcpfXLM972_bW7nLI1ms6GKCjh7N6PKNYMoCf8=\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">$10 million Blue Ghost Mission 1 contract addendum from NASA<\/a>, for acquisition of additional lunar data collected beyond the initial requirements.Built and fit checked Blue Ghost Mission 2 structure qualification models and performed initial systems-level qualification testing onsite in Briggs, Texas.Cleanroom assembly underway of the Elytra spacecraft flight unit supporting Blue Ghost Mission 2.Conducted more than 200 hours of mission simulation testing for Elytra Mission 1 in preparation to ship out for launch.Completed Preliminary Design Review for <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=VnlE_h7gzL4-GJ92HNSnbV832PkKv9U-dO1L1HlArv8bGSa5vlqCky9M9W0nREDQQgbmfptebxMKDeR5IKy4Iegu-J65Z5Rhe34_lIKUbxHbYr8aA36Flzc40c78Axe6\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">Elytra Mission 3<\/a>, maturing the vehicle&#8217;s high maneuverability design for the Defense Innovation Unit&#8217;s space domain awareness demonstration mission.Signed <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=UvoL2BPqFWVhJ1cpDdM8Unw4F2y4jtv02sjfvYCYvsN-y_Icaoo9kMxSf0xbP-OaSCIukhx9yDxHYtyo8TKqHOjMaEoqfcqDHVINwgZ93h1XD-DQOOvyRQi-eblZMSV7\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">SPACE COTAN<\/a> agreement to study the feasibility of launching Alpha from Hokkaido Spaceport in Japan.Partnered with <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=HxurN9L00_hWVXQCruI-9aCl3NsG0nkU7N28xxlNrDefWhLI5MeXTCX9oCNbX286TJ80462P8-9Qzomqisgz-3I0edyMBZpEHeGof8o3gBmwFmBdBRWPUCR1MoI9OQ0I6pSA3NNZpxEzEExY5LZQBb9k2A9xwJn-BSRO8rt8iTGU4NWzhBc1Ft41rRbTD_XOzlroLVcseD5S_rr_XLdqq30dnKENJzcHIgCrvVHGe4Ihn0lJxOsqTXEMexdMXzAG\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">Advanced Space<\/a> to support NASA&#8217;s LunaNET communication relay service and develop a mission framework with Firefly&#8217;s Elytra vehicle as a relay network transfer stage.Awarded an <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=VnlE_h7gzL4-GJ92HNSnbTnL1ybr9pzTnDzhiNaDccPaf-C7gsHVULrlwQQsG-R_qx47kh07xNONy8Y2jrfiQX4xGU5Zg-3HU7Y0obdxD4ikf7UlelCO4sYmTAyI6TekKMMpfo7iroKKEuMnuE_aQZX-mRwGYH0s-KY9uKilvSFAbMdKZVELTUUHMXRShl0CdZUNzUEQne6q5r9bpdQ_0g==\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">Elytra study contract<\/a> from NASA to demonstrate how to meet the need for multi-spacecraft and multi-orbit delivery to difficult-to-reach orbits beyond current launch service offerings.  <\/p>\n<p>Additional Recent Highlights<\/p>\n<p>  Strategic acquisition of SciTec closed, with an upsized $260.0 million revolving credit facility providing additional liquidity in support of the transaction. SciTec bolsters Firefly&#8217;s offering for the $175 billion Golden Dome program.Implemented corrective measures following the Alpha first stage <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=8ar7O_U7uSP9rILAd-H5yR6Guyeq7T4BN2YcemXjFT1ksI-AysHX6qfUX34yw5jiAaUFB10Aj4VH2oeCe5cHSyYzbajQxP9UINJwka3YpR6pFGg4d0QkcleT6ZnEoIvW\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">ground test event<\/a> on September 29. The test stand remained intact with upgrades underway. Team previously delivered the second stage to the launch site and is now preparing to ship the next first stage from Firefly&#8217;s production line for an Alpha Flight 7 launch between the end of the fourth quarter and early first quarter.Signed an IDIQ and task order for a hypersonic test mission on Alpha with a confidential customer.Completed <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=6qQVHQ1fJyM-aQg5YpfDX4Fcfy57koUfDSMTznve3Qw_2ndwu0Ycq_f2uIl3DmKnzaCEku2eUqBlgccQ09mVZ3DRTBu8n_xMMYHrGWM4NFV8v6MqsBNqgXzWQxR-XukD8qNRMp_WCBopg3J19-XXPA==\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">Blue Ghost Mission 3<\/a> Preliminary Design Review for mission to the Moon&#8217;s Gruithuisen Domes.United Arab Emirates&#8217; Mohammed Bin Rashid Space Centre delivered the Rashid Rover 2 payload for Blue Ghost Mission 2, marking delivery of all commercial payloads ahead of launch.Blue Ghost Mission 1 named to TIME\u2019s Best Inventions of 2025, with Firefly&#8217;s Spacecraft Program Director Ray Allensworth also named among the world&#8217;s rising stars on the TIME100 Next.  <\/p>\n<p>2025 Full-Year Guidance<\/p>\n<p>  Firefly expects 2025 full-year revenue to be between $150 million and $158 million.  <\/p>\n<p>Conference Call<\/p>\n<p>Firefly will host a conference call today at 4:00 p.m. CT (5:00 p.m. ET) to discuss its third quarter financial results, as well as provide Firefly\u2019s full year outlook.<\/p>\n<p>The live webcast and accompanying presentation, as well as a replay of the webcast, will be available on Firefly\u2019s Investor Relations website: <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=FX2k-6xlXGUTpM9wcxywRLP8tMHj2Hd7aoPLO9TBnD0-1d5ssUXcScLS5iMiVbrwbWS6xLPxqiktMPj7vkP15x6JrSvu0AkGXnyr8YHSiP_OmpqwHMpUFysQctb3WuRm\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">investors.fireflyspace.com<\/a>.<\/p>\n<p>About Firefly Aerospace<\/p>\n<p>Firefly Aerospace is a space and defense technology company that enables government and commercial customers to launch, land, and operate in space \u2013 anywhere, anytime. As the partner of choice for responsive space missions, Firefly is the only commercial company to launch a satellite to orbit with approximately 24-hour notice. Firefly is also the only company to achieve a fully successful landing on the Moon. Established in 2017, Firefly\u2019s engineering, manufacturing, and test facilities are co-located in central Texas to enable rapid innovation. The company\u2019s small- to medium-lift launch vehicles, lunar landers, and orbital vehicles are built with common flight-proven technologies to enable speed, reliability, and cost efficiencies for each mission from low Earth orbit to the Moon and beyond. For more information, visit <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=QDSiL1lbskU3z5p2f1h6DWX8YpftSNCsETY-k7JGTrPL25MZ-F4YhBL4FWIx0T9CIzfU-i8JcmcSjc9giSFhn2DAkMVDUw1IxLgg8ZaTd0M=\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">www.fireflyspace.com<\/a>. Firefly utilizes its website as a means to distribute material information about the company to the public.<\/p>\n<p>Cautionary Note Regarding Forward-Looking Statements<\/p>\n<p>This press release contains forward-looking statements (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United States Securities Act of 1933, as amended) concerning Firefly. Statements included in this press release that are not statements of historical fact, including statements about our expectations, beliefs, plans, strategies, objectives, prospects, assumptions or future events or performance, are forward-looking statements. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. In some cases, you can identify forward-looking statements by terminology such as \u201canticipate,\u201d \u201cbelieve,\u201d \u201ccontinue,\u201d \u201ccould,\u201d \u201cestimate,\u201d \u201cexpect,\u201d \u201cintend,\u201d \u201cmay,\u201d \u201cmight,\u201d \u201cobjective,\u201d \u201congoing,\u201d \u201cplan,\u201d \u201cpredict,\u201d \u201cproject,\u201d \u201cpotential,\u201d \u201cshould,\u201d \u201cwill,\u201d \u201cwould,\u201d or the negative of these terms or other comparable terminology. In particular, our guidance, outlook and forecasts for full-year 2025, statements about the markets in which we operate, including growth of our various markets, statements about potential new products and product innovation, statements regarding the expected benefits of the acquisition of SciTec, Inc. (&#8220;SciTec&#8221;) our ability or expectations to establish new partnerships, our expectations regarding new vehicle launches and launch timelines, and our ability to retain existing customers and maintain their bookings are forward-looking statements. Accordingly, undue reliance should not be placed on such statements.<\/p>\n<p>Various risks that could cause actual results to differ from those expressed by the forward-looking statements included in this press release include, but are not limited to: our failure to manage our growth effectively and our ability to achieve and maintain profitability; the potential for delayed or failed launches, and any failure of our launch vehicles and spacecraft to operate as intended; our inability to manufacture our launch vehicles, landers, or orbital vehicles at a quantity and quality that our customers demand; the hazards and operational risks that our products and service offerings are exposed to, including the wide and unique range of risks due to the unpredictability of space; the market for commercial launch services for small- and medium-sized payloads not achieving the growth potential we expect; adverse impacts from current or future disruptions in U.S. government operations, including as a result of delays or reduction in appropriations or regulatory approvals from our programs, or changes in U.S. government funding and budgetary priorities and spending levels; our dependence on contracts entered into in the ordinary course of business and our dependence on major customers and vendors; a loss of, or default by, one or more of our major customers, or a material adverse change in any such customer\u2019s business or financial condition, could materially reduce our revenues and backlog; uncertain global macro-economic and political conditions, including the implementation of tariffs; the failure of our information technology systems, physical or electronic security protections; the inability to operate Alpha at our anticipated launch rate (including due to potential regulatory delays) or finalize the development and delivery of Eclipse; our failure to establish and maintain important relationships with government agencies and prime contractors; the inability to realize our backlog; evolving government laws and regulations; our ability to remediate the material weakness with respect to our internal control over financial reporting and disclosure controls and procedures; our ability to implement and maintain effective internal control over financial reporting in the future; and other factors set forth in our filings with the Securities and Exchange Commission. You should not place undue reliance on these forward-looking statements, which speak only as of the date stated, or if no date is stated, as of the date of this press release. Actual results may vary from the estimates provided. We undertake no intent or obligation to publicly update or revise any of the estimates and other forward-looking statements made in this announcement, whether as a result of new information, future events or otherwise, except as required by law.<\/p>\n<p>Use of Non-GAAP Financial Measures<\/p>\n<p>Adjusted EBITDA, Free Cash Flow, Non-GAAP Operating Expenses, Non-GAAP Research and Development, Non-GAAP Selling, General, and Administrative, Non-GAAP Other Expense, and Non-GAAP Net Loss, as well as Pro Forma Non-GAAP Net Loss and Pro Forma Non-GAAP Net Loss Per Share are non-GAAP financial measures. These non-GAAP measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with U.S. GAAP. A reconciliation of each non-GAAP financial measure to the most directly comparable financial measure prepared in accordance with U.S. GAAP is included in the supplemental financial data attached to this press release. Non-GAAP financial measures have important limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of Firefly\u2019s performance or cash flows as reported under U.S. GAAP. Non-GAAP financial measures may be defined differently by other companies in our industry and may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.<\/p>\n<p>Firefly believes non-GAAP financial information provides additional insight into the Company\u2019s ongoing performance. Therefore, Firefly provides this information to investors for a more consistent basis of comparison and to help them evaluate the Company\u2019s ongoing performance and liquidity and to enable more meaningful period to period comparisons.<\/p>\n<p>Adjusted EBITDA<\/p>\n<p>We define Adjusted EBITDA as net loss adjusted for interest (income) expense, net, provision for income taxes, depreciation and amortization, stock-based compensation expense, change in fair value of warrant liability, loss on disposal of fixed assets, loss on extinguishment of debt, certain one-time costs related to the IPO, transaction-related expenses, and certain other items that are not expected to recur in the future or that management does not view as reflective of the performance of the business. In addition to net loss, we use Adjusted EBITDA to evaluate our business, measure its performance, and make strategic decisions.<\/p>\n<p>We believe that Adjusted EBITDA provides useful information to management, investors, and analysts in assessing our financial performance and results of operations across reporting periods by excluding items we do not believe are indicative of our core operating performance. Net loss is the U.S. GAAP measure most directly comparable to Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net loss. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.<\/p>\n<p>Free Cash Flow<\/p>\n<p>We define Free Cash Flow as net cash used in operating activities, less purchases of property and equipment. We believe that Free Cash Flow is a meaningful indicator of liquidity that provides information to management and investors about the amount of cash generated from or used in operations that, after purchases of property and equipment, can be used for strategic initiatives, including continuous investment in our business and strengthening our balance sheet.<\/p>\n<p>Free Cash Flow has limitations as a liquidity measure, and you should not consider it in isolation or as a substitute for analysis of our cash flows as reported under U.S. GAAP. Free Cash Flow may be affected in the near to medium term by the timing of capital investments, fluctuations in our growth and the effect of such fluctuations on working capital, and our changes in our cash conversion cycle.<\/p>\n<p>Non-GAAP Research and Development<\/p>\n<p>We define Non-GAAP Research and Development as research and development less stock-based compensation expense. Management believes this non-GAAP measure provides investors with meaningful insight into results from ongoing operations by excluding items of income or loss to present it in accordance with how management manages the business.<\/p>\n<p>Non-GAAP Selling, General, and Administrative<\/p>\n<p>We define Non-GAAP Selling, General and Administrative as selling, general and administrative less stock-based compensation expense, certain one-time costs related to the IPO, transaction-related expenses, and certain other items that are not expected to recur in the future or that management does not view as reflective of the performance of the business. Management believes this non-GAAP measure provides investors with meaningful insight into results from ongoing operations by excluding items of income or loss to present it in accordance with how management manages the business.<\/p>\n<p>Non-GAAP Operating Expenses<\/p>\n<p>We define Non-GAAP Operating Expenses as operating expenses, less stock-based compensation expense, certain one-time costs related to the IPO, transaction-related expenses, loss on disposal of fixed assets, and certain other items that are not expected to recur in the future or that management does not view as reflective of the performance of the business. Management believes this non-GAAP measure provides investors with meaningful insight into results from ongoing operations by excluding items of income or loss to present it in accordance with how management manages the business.<\/p>\n<p>Non-GAAP Other Income (Expense)<\/p>\n<p>We define Non-GAAP Other Income (Expense) as other expense less change in fair value of warrant liability and loss on extinguishment of debt. Management believes this non-GAAP measure provides investors with meaningful insight into results from ongoing operations by excluding items of income or loss to present it in accordance with how management manages the business.<\/p>\n<p>Non-GAAP Net Loss<\/p>\n<p>We define Non-GAAP Net Loss as net loss less stock-based compensation, change in fair value of warrant liability, loss on disposal of fixed assets, loss on extinguishment of debt, certain one-time costs related to the IPO, transaction-related expenses, and certain other items that are not expected to recur in the future or that management does not view as reflective of the performance of the business. Management believes this non-GAAP measure provides investors with meaningful insight into results from ongoing operations by excluding items of income or loss to present it in accordance with how management manages the business.<\/p>\n<p>Contacts<\/p>\n<p>Media Relations<br \/><a href=\"https:\/\/www.globenewswire.com\/Tracker?data=DG8BdXRgbemVl0TZB4WlFU1K22K-fpPeFq78LOoyBeUbmC78iJao4VAywoxEfEDwEWmOWS4AliV5AowaqTmn-tsXPETnjkOoGEduGTErclQ=\" rel=\"nofollow noopener\" target=\"_blank\" title=\"press@fireflyspace.com\">press@fireflyspace.com<\/a><\/p>\n<p>Investor Relations<br \/><a href=\"https:\/\/www.globenewswire.com\/Tracker?data=FX2k-6xlXGUTpM9wcxywRJYNtnTNZ1qEPApkICYh13jevYTyVR6gE721SzvsXXO9pmDJtQvamwz1_FMO-5UNAWoYjs_R44RWkqJOfIFp-pKt8rIMXH0FV81na3CL200r\" rel=\"nofollow noopener\" target=\"_blank\" title=\"investors@fireflyspace.com\">investors@fireflyspace.com<\/a><\/p>\n<p> \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0CONDENSED CONSOLIDATED STATEMENTS OF NET LOSS AND COMPREHENSIVE LOSS<br \/>(unaudited; in thousands, except per share amounts)<br \/>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0For the Three Months<br \/>Ended September 30,\u00a0\u00a0For the Nine Months<br \/>Ended September\u00a030,\u00a0\u00a0\u00a02025\u00a0\u00a02024\u00a0\u00a02025\u00a0\u00a02024\u00a0Revenue\u00a0$30,778\u00a0\u00a0$22,370\u00a0\u00a0$102,182\u00a0\u00a0$51,758\u00a0Cost of sales\u00a0\u00a022,288\u00a0\u00a0\u00a014,599\u00a0\u00a0\u00a087,477\u00a0\u00a0\u00a042,959\u00a0Gross profit\u00a0\u00a08,490\u00a0\u00a0\u00a07,771\u00a0\u00a0\u00a014,705\u00a0\u00a0\u00a08,799\u00a0Operating expenses\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Research and development\u00a0\u00a048,763\u00a0\u00a0\u00a029,858\u00a0\u00a0\u00a0142,549\u00a0\u00a0\u00a0107,037\u00a0Selling, general, and administrative\u00a0\u00a021,920\u00a0\u00a0\u00a010,305\u00a0\u00a0\u00a047,243\u00a0\u00a0\u00a032,173\u00a0Loss on disposal of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,802\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,824\u00a0Total operating expenses\u00a0\u00a070,683\u00a0\u00a0\u00a041,965\u00a0\u00a0\u00a0189,792\u00a0\u00a0\u00a0141,034\u00a0Loss from operations\u00a0\u00a0(62,193)\u00a0\u00a0(34,194)\u00a0\u00a0(175,087)\u00a0\u00a0(132,235)Other expense\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Change in fair value of warrant liability\u00a0\u00a0(42,150)\u00a0\u00a0(341)\u00a0\u00a0(47,257)\u00a0\u00a0(372)Loss on extinguishment of debt\u00a0\u00a0(30,400)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(30,400)\u00a0\u00a0\u2014\u00a0Interest income (expense), net\u00a0\u00a01,334\u00a0\u00a0\u00a0(6,658)\u00a0\u00a0(9,067)\u00a0\u00a0(14,149)Other (expense) income, net\u00a0\u00a0(3)\u00a0\u00a0403\u00a0\u00a0\u00a04,528\u00a0\u00a0\u00a0(258)Total other expense, net\u00a0\u00a0(71,219)\u00a0\u00a0(6,596)\u00a0\u00a0(82,196)\u00a0\u00a0(14,779)Loss before provision for income taxes\u00a0$(133,412)\u00a0$(40,790)\u00a0$(257,283)\u00a0$(147,014)Provision for income taxes\u00a0\u00a0\u2014\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a0\u2014\u00a0Net loss and comprehensive loss\u00a0$(133,412)\u00a0$(40,790)\u00a0$(257,283)\u00a0$(147,014)Less: Accretion of dividends of Series C Preferred Stock\u00a0\u00a02,298\u00a0\u00a0\u00a05,354\u00a0\u00a0\u00a013,240\u00a0\u00a0\u00a015,869\u00a0Less: Accretion of dividends of Series D-1 Preferred Stock\u00a0\u00a04,524\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a021,989\u00a0\u00a0\u00a0\u2014\u00a0Less: Accretion of dividends of Series D-3 Preferred Stock\u00a0\u00a0128\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a0394\u00a0\u00a0\u00a0\u2014\u00a0Net loss available to common stockholders\u00a0$(140,362)\u00a0$(46,144)\u00a0$(292,906)\u00a0$(162,883)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Net loss per common share\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Basic and diluted\u00a0$(1.50)\u00a0$(3.57)\u00a0$(7.25)\u00a0$(12.80)Weighted-average common shares outstanding\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Basic and diluted\u00a0\u00a093,849\u00a0\u00a0\u00a012,924\u00a0\u00a0\u00a040,389\u00a0\u00a0\u00a012,728\u00a0  \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0CONDENSED CONSOLIDATED BALANCE SHEETS<br \/>(unaudited; in thousands, except per share amounts)<br \/>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0September\u00a030, 2025\u00a0\u00a0December\u00a031, 2024\u00a0Assets\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Current assets\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Cash and cash equivalents\u00a0$995,162\u00a0\u00a0$123,431\u00a0Restricted cash, current\u00a0\u00a0829\u00a0\u00a0\u00a0424\u00a0Accounts receivable, net\u00a0\u00a05,127\u00a0\u00a0\u00a01,004\u00a0Advanced payments, current\u00a0\u00a014,259\u00a0\u00a0\u00a052,404\u00a0Other current assets\u00a0\u00a07,425\u00a0\u00a0\u00a03,454\u00a0Total current assets\u00a0\u00a01,022,802\u00a0\u00a0\u00a0180,717\u00a0Advanced payments, less current portion\u00a0\u00a045,365\u00a0\u00a0\u00a041,770\u00a0Property and equipment, net\u00a0\u00a0142,555\u00a0\u00a0\u00a0135,575\u00a0Restricted cash, less current portion\u00a0\u00a0\u2014\u00a0\u00a0\u00a013,703\u00a0Right-of-use assets &#8211; operating leases\u00a0\u00a09,944\u00a0\u00a0\u00a014,604\u00a0Right-of-use assets &#8211; finance leases\u00a0\u00a04,143\u00a0\u00a0\u00a03,708\u00a0Goodwill\u00a0\u00a017,097\u00a0\u00a0\u00a017,097\u00a0Other noncurrent assets\u00a0\u00a014,286\u00a0\u00a0\u00a0158\u00a0Total assets\u00a0$1,256,192\u00a0\u00a0$407,332\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Liabilities, temporary equity, and stockholders&#8217; equity (deficit)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Current liabilities\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Accounts payable\u00a0$30,428\u00a0\u00a0$37,633\u00a0Accounts payable &#8211; related parties\u00a0\u00a0790\u00a0\u00a0\u00a086\u00a0Accrued expenses\u00a0\u00a020,171\u00a0\u00a0\u00a014,419\u00a0Operating lease liability, current\u00a0\u00a0395\u00a0\u00a0\u00a01,128\u00a0Finance lease liability, current\u00a0\u00a01,047\u00a0\u00a0\u00a0856\u00a0Deferred revenue, current\u00a0\u00a095,202\u00a0\u00a0\u00a0108,069\u00a0Notes payable, current\u00a0\u00a06,985\u00a0\u00a0\u00a06,349\u00a0Other current liabilities\u00a0\u00a09,913\u00a0\u00a0\u00a010,837\u00a0Total current liabilities\u00a0\u00a0164,931\u00a0\u00a0\u00a0179,377\u00a0Operating lease liability, less current portion\u00a0\u00a010,553\u00a0\u00a0\u00a016,466\u00a0Finance lease liability, less current portion\u00a0\u00a02,266\u00a0\u00a0\u00a01,996\u00a0Deferred revenue, less current portion\u00a0\u00a074,516\u00a0\u00a0\u00a045,904\u00a0Notes payable, less current portion\u00a0\u00a023,228\u00a0\u00a0\u00a0124,079\u00a0Notes payable, less current portion &#8211; related parties\u00a0\u00a0\u2014\u00a0\u00a0\u00a017,524\u00a0Warrant liability\u00a0\u00a05,267\u00a0\u00a0\u00a04,070\u00a0Other liabilities, less current portion\u00a0\u00a026,610\u00a0\u00a0\u00a025,956\u00a0Total liabilities\u00a0$307,371\u00a0\u00a0$415,372\u00a0Commitments and contingencies\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Temporary equity\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Redeemable convertible preferred stock, $0.0001 par value; 100,000 and 51,033 shares authorized as of September 30, 2025 and December 31, 2024, respectively; 0 and 41,588 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; $0 and $1,227,158 liquidation preference as of September 30, 2025 and December 31, 2024, respectively\u00a0\u00a0\u2014\u00a0\u00a0\u00a0759,582\u00a0Stockholders&#8217; equity (deficit)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Common stock, $0.0001 par value, 1,000,000 and 154,397 shares authorized as of September 30, 2025 and December 31, 2024, respectively; 148,138 and 13,241 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively\u00a0\u00a016\u00a0\u00a0\u00a01\u00a0Additional paid-in capital\u00a0\u00a01,928,027\u00a0\u00a0\u00a0\u2014\u00a0Accumulated deficit\u00a0\u00a0(979,222)\u00a0\u00a0(767,623)Total stockholders&#8217; equity (deficit)\u00a0\u00a0948,821\u00a0\u00a0\u00a0(767,622)Total liabilities, temporary equity, and stockholders&#8217; equity (deficit)\u00a0$1,256,192\u00a0\u00a0$407,332\u00a0  \u00a0\u00a0\u00a0\u00a0CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS<br \/>(unaudited; in thousands)<br \/>\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0For the Nine Months Ended September\u00a030,\u00a0\u00a0\u00a02025\u00a0\u00a02024\u00a0Cash flows from operating activities\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Net loss\u00a0$(257,283)\u00a0$(147,014)Adjustments to reconcile net loss to net cash used in operating activities:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Depreciation and amortization\u00a0\u00a013,539\u00a0\u00a0\u00a06,510\u00a0Loss on sale of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,824\u00a0Stock-based compensation\u00a0\u00a05,191\u00a0\u00a0\u00a01,296\u00a0Change in fair value of warrant liability\u00a0\u00a047,257\u00a0\u00a0\u00a0479\u00a0Loss on extinguishment of debt\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0Non-cash interest expense\u00a0\u00a04,595\u00a0\u00a0\u00a05,790\u00a0Non-cash inventory write-off\u00a0\u00a0\u2014\u00a0\u00a0\u00a0247\u00a0Changes in operating assets and liabilities:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Accounts receivable\u00a0\u00a0(4,123)\u00a0\u00a0(3,055)Advanced payments\u00a0\u00a034,550\u00a0\u00a0\u00a0(17,205)Other assets\u00a0\u00a0(996)\u00a0\u00a05,460\u00a0Accounts payable\u00a0\u00a0(5,300)\u00a0\u00a010,956\u00a0Accounts payable &#8211; related parties\u00a0\u00a0704\u00a0\u00a0\u00a0(1,312)Accrued expenses\u00a0\u00a0(5,035)\u00a0\u00a0(5,941)Other liabilities\u00a0\u00a0(11,812)\u00a0\u00a019,334\u00a0Right-of-use assets\u00a0\u00a01,549\u00a0\u00a0\u00a02,562\u00a0Lease liabilities\u00a0\u00a0(6,646)\u00a0\u00a0(3,616)Deferred revenue\u00a0\u00a015,745\u00a0\u00a0\u00a06,292\u00a0Net cash used in operating activities\u00a0$(137,665)\u00a0$(117,393)Cash flows from investing activities\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Purchases of property and equipment\u00a0\u00a0(20,757)\u00a0\u00a0(30,041)Net cash used in investing activities\u00a0$(20,757)\u00a0$(30,041)Cash flows from financing activities\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Proceeds from issuance of common stock\u00a0\u00a0943,736\u00a0\u00a0\u00a0\u2014\u00a0Payments of offering costs associated with IPO\u00a0\u00a0(4,208)\u00a0\u00a0\u2014\u00a0Proceeds from issuance of Preferred Stock, net\u00a0\u00a0235,506\u00a0\u00a0\u00a022,186\u00a0Principal payments on finance leases\u00a0\u00a0(1,166)\u00a0\u00a0(595)Proceeds from issuance of notes payable\u00a0\u00a0\u2014\u00a0\u00a0\u00a048,990\u00a0Payment of IPO Closing Preferred Stock Dividend\u00a0\u00a0(4,990)\u00a0\u00a0\u2014\u00a0Proceeds from notes payable &#8211; related parties\u00a0\u00a0\u2014\u00a0\u00a0\u00a025,000\u00a0Repayment of notes payable &#8211; related parties\u00a0\u00a0(21,117)\u00a0\u00a0\u2014\u00a0Payments on notes payable\u00a0\u00a0(131,457)\u00a0\u00a0(2,181)Payments of debt issuance costs\u00a0\u00a0(2,083)\u00a0\u00a0(2,301)Proceeds from repayment of employee note\u00a0\u00a0396\u00a0\u00a0\u00a0206\u00a0Proceeds from exercise of stock options\u00a0\u00a02,238\u00a0\u00a0\u00a0407\u00a0Net cash provided by financing activities\u00a0$1,016,855\u00a0\u00a0$91,712\u00a0Net increase (decrease) in cash and cash equivalents and restricted cash\u00a0$858,433\u00a0\u00a0$(55,722)Cash and cash equivalents and restricted cash\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Balance, beginning of period\u00a0\u00a0137,558\u00a0\u00a0\u00a095,146\u00a0Balance, end of period\u00a0$995,991\u00a0\u00a0$39,424\u00a0Reconciliation of cash and cash equivalents and restricted cash\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Cash and cash equivalents\u00a0$995,162\u00a0\u00a0$26,359\u00a0Restricted cash, current\u00a0\u00a0829\u00a0\u00a0\u00a01,087\u00a0Restricted cash, non-current\u00a0\u00a0\u2014\u00a0\u00a0\u00a011,978\u00a0Total cash and cash equivalents and restricted cash at the end of the period\u00a0$995,991\u00a0\u00a0$39,424\u00a0Supplemental disclosures of cash flow information\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Cash paid for interest\u00a0$14,443\u00a0\u00a0$16,828\u00a0Non-cash investing and financing activities\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Property and equipment additions in accounts payable\u00a0$1,905\u00a0\u00a0$170\u00a0Capitalized interest (paid in kind)\u00a0$683\u00a0\u00a0$\u2014\u00a0Issuance of debt in exchange of software licenses\u00a0$664\u00a0\u00a0$\u2014\u00a0Acquisition of software license assets and obligations\u00a0$10,633\u00a0\u00a0$\u2014\u00a0Right-of-use asset acquired in exchange for finance lease liabilities\u00a0$1,625\u00a0\u00a0$470\u00a0Net exercise of Common Warrants into common stock\u00a0$46,060\u00a0\u00a0$\u2014\u00a0Unpaid deferred offering costs associated with IPO\u00a0$7,195\u00a0\u00a0$\u2014\u00a0Preferred Stock issuance costs not yet paid\u00a0$3,510\u00a0\u00a0$\u2014\u00a0Issuance of common stock to settle\u00a0Preferred Stock Dividends\u00a0$86,124\u00a0\u00a0$\u2014\u00a0Conversion of Preferred Stock to common stock upon IPO\u00a0$937,087\u00a0\u00a0$\u2014\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 <\/p>\n<p>RECONCILIATION OF NON-GAAP FINANCIAL MEASURES<br \/>(unaudited; in thousands)<\/p>\n<p>The following tables present reconciliations of Adjusted EBITDA, Free Cash Flow, Non-GAAP Research and Development, Non-GAAP Selling, General, and Administrative, Non-GAAP Operating Expenses, Non-GAAP Other Expense, and Non-GAAP Net Loss to their most directly comparable financial measures presented in accordance with U.S. GAAP:<\/p>\n<p> \u00a0\u00a0For the Three Months Ended\u00a0\u00a0For the Nine Months Ended\u00a0\u00a0\u00a0September\u00a030,<br \/>2025\u00a0\u00a0September\u00a030,<br \/>2024\u00a0\u00a0September\u00a030,<br \/>2025\u00a0\u00a0September\u00a030,<br \/>2024\u00a0Net loss\u00a0$(133,412)\u00a0$(40,790)\u00a0$(257,283)\u00a0$(147,014)Adjusted for:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Interest (income) expense, net\u00a0\u00a0(1,334)\u00a0\u00a06,658\u00a0\u00a0\u00a09,067\u00a0\u00a0\u00a014,149\u00a0Depreciation and amortization\u00a0\u00a06,447\u00a0\u00a0\u00a03,482\u00a0\u00a0\u00a014,363\u00a0\u00a0\u00a06,519\u00a0Stock-based compensation expense\u00a0\u00a04,000\u00a0\u00a0\u00a0462\u00a0\u00a0\u00a05,191\u00a0\u00a0\u00a01,296\u00a0Change in fair value of warrant liability\u00a0\u00a042,150\u00a0\u00a0\u00a0341\u00a0\u00a0\u00a047,257\u00a0\u00a0\u00a0372\u00a0Loss on disposal of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,802\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,824\u00a0Loss on extinguishment of debt\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0One-time costs related to the IPO (1)\u00a0\u00a03,792\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a08,012\u00a0\u00a0\u00a0\u2014\u00a0Transaction-related expenses\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0Other (2)\u00a0\u00a097\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a097\u00a0\u00a0\u00a033\u00a0Adjusted EBITDA\u00a0$(46,332)\u00a0$(28,045)\u00a0$(141,368)\u00a0$(122,821)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0For the Three Months Ended\u00a0\u00a0For the Nine Months Ended\u00a0\u00a0\u00a0September\u00a030,<br \/>2025\u00a0\u00a0September\u00a030,<br \/>2024\u00a0\u00a0September\u00a030,<br \/>2025\u00a0\u00a0September\u00a030,<br \/>2024\u00a0Net cash used in operating activities\u00a0$(53,046)\u00a0$(36,578)\u00a0$(137,665)\u00a0$(117,393)Purchases of property and equipment\u00a0\u00a0(8,920)\u00a0\u00a0(8,207)\u00a0\u00a0(20,757)\u00a0\u00a0(30,041)Free Cash Flow\u00a0$(61,966)\u00a0$(44,785)\u00a0$(158,422)\u00a0$(147,434)  \u00a0\u00a0For the Three Months Ended\u00a0\u00a0For the Nine Months Ended\u00a0\u00a0\u00a0September\u00a030, <br \/>2025\u00a0\u00a0September\u00a030, <br \/>2024\u00a0\u00a0September\u00a030, <br \/>2025\u00a0\u00a0September\u00a030, <br \/>2024\u00a0Research and development\u00a0$48,763\u00a0\u00a0$29,858\u00a0\u00a0$142,549\u00a0\u00a0$107,037\u00a0Stock-based compensation expense\u00a0\u00a0(501)\u00a0\u00a0(136)\u00a0\u00a0(796)\u00a0\u00a0(378)Non-GAAP Research and Development\u00a0$48,262\u00a0\u00a0$29,722\u00a0\u00a0$141,753\u00a0\u00a0$106,659\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Selling, general, and administrative\u00a0$21,920\u00a0\u00a0$10,305\u00a0\u00a0$47,243\u00a0\u00a0$32,173\u00a0Stock-based compensation expense\u00a0\u00a0(3,499)\u00a0\u00a0(326)\u00a0\u00a0(4,395)\u00a0\u00a0(918)One-time costs related to the IPO (1)\u00a0\u00a0(3,792)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(8,012)\u00a0\u00a0\u2014\u00a0Transaction-related expenses\u00a0\u00a0(1,528)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(1,528)\u00a0\u00a0\u2014\u00a0Other (2)\u00a0\u00a0(97)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(97)\u00a0\u00a0(33)Non-GAAP Selling, General, and Administrative\u00a0$13,004\u00a0\u00a0$9,979\u00a0\u00a0$33,211\u00a0\u00a0$31,222\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Operating expenses\u00a0$70,683\u00a0\u00a0$41,965\u00a0\u00a0$189,792\u00a0\u00a0$141,034\u00a0Stock-based compensation expense\u00a0\u00a0(4,000)\u00a0\u00a0(462)\u00a0\u00a0(5,191)\u00a0\u00a0(1,296)One-time costs related to the IPO (1)\u00a0\u00a0(3,792)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(8,012)\u00a0\u00a0\u2014\u00a0Transaction-related expenses\u00a0\u00a0(1,528)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(1,528)\u00a0\u00a0\u2014\u00a0Other (2)\u00a0\u00a0(97)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(97)\u00a0\u00a0(33)Loss on disposal of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(1,802)\u00a0\u00a0\u2014\u00a0\u00a0\u00a0(1,824)Non-GAAP Operating Expenses\u00a0$61,266\u00a0\u00a0$39,701\u00a0\u00a0$174,964\u00a0\u00a0$137,881\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Other expense\u00a0$(71,219)\u00a0$(6,596)\u00a0$(82,196)\u00a0$(14,779)Change in fair value of warrant liabilities\u00a0\u00a042,150\u00a0\u00a0\u00a0341\u00a0\u00a0\u00a047,257\u00a0\u00a0\u00a0372\u00a0Loss on extinguishment of debt\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0Non-GAAP Other Income (Expense)\u00a0$1,331\u00a0\u00a0$(6,255)\u00a0$(4,539)\u00a0$(14,407)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Net loss\u00a0$(133,412)\u00a0$(40,790)\u00a0$(257,283)\u00a0$(147,014)Stock-based compensation\u00a0\u00a04,000\u00a0\u00a0\u00a0462\u00a0\u00a0\u00a05,191\u00a0\u00a0\u00a01,296\u00a0Change in fair value of warrant liability\u00a0\u00a042,150\u00a0\u00a0\u00a0341\u00a0\u00a0\u00a047,257\u00a0\u00a0\u00a0372\u00a0Loss on disposal of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,802\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,824\u00a0Loss on extinguishment of debt\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0One-time costs related to the IPO (1)\u00a0\u00a03,792\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a08,012\u00a0\u00a0\u00a0\u2014\u00a0Transaction-related expenses\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0Other (2)\u00a0\u00a097\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a097\u00a0\u00a0\u00a033\u00a0Non-GAAP Net Loss\u00a0$(51,445)\u00a0$(38,185)\u00a0$(164,798)\u00a0$(143,489)(1) Represents costs incurred related to the IPO that do not meet the direct and incremental criteria per SEC Staff Accounting Bulletin Topic 5.A to be netted against the gross proceeds of the offering and that are not expected to recur in the future.<br \/>(2) Other includes loss on foreign exchange and executive severance.\u00a0\u00a0\u00a0 <\/p>\n<p>UNAUDITED PRO FORMA NON-GAAP NET LOSS AND NET LOSS PER SHARE<br \/>(unaudited; in thousands, except per share amounts)<\/p>\n<p>Unaudited Pro Forma Non-GAAP Net Loss and Unaudited Pro Forma Non-GAAP Net Loss Per Share are presented assuming the Company consummated the IPO and its related transactions, including the conversion of Preferred Stock to common stock, repayment of the Term Loan Facility, payment of the Preferred Stock Dividend, and net exercise of Common Warrants into common stock (each as defined and further discussed in the Company\u2019s unaudited condensed consolidated financial statements as of and for the three and nine months ended September 30, 2025) on January 1, 2024.<\/p>\n<p> \u00a0\u00a0For the Three Months <br \/>Ended September 30,\u00a0\u00a0For the Nine Months<br \/>Ended September 30,\u00a0\u00a0\u00a02025\u00a0\u00a02024\u00a0\u00a02025\u00a0\u00a02024\u00a0Numerator\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Net loss available to common stockholders\u00a0$(140,362)\u00a0$(46,144)\u00a0$(292,906)\u00a0$(162,883)Pro forma adjustments to:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Reverse the impact of accrued dividends on outstanding Series C and Series D Preferred Stock\u00a0\u00a06,950\u00a0\u00a0\u00a05,354\u00a0\u00a0\u00a035,623\u00a0\u00a0\u00a015,869\u00a0Reverse historical interest expense for the Term Loan Facility\u00a0\u00a02,814\u00a0\u00a0\u00a06,496\u00a0\u00a0\u00a015,920\u00a0\u00a0\u00a019,604\u00a0Reverse the change in fair value of Common Warrants\u00a0\u00a039,451\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a044,840\u00a0\u00a0\u00a0\u2014\u00a0Reverse the loss on extinguishment of the Term Loan Facility\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a030,400\u00a0\u00a0\u00a0\u2014\u00a0Reverse one-time costs related to the IPO\u00a0\u00a03,792\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a08,012\u00a0\u00a0\u00a0\u2014\u00a0Pro forma net loss available to common stockholders\u00a0$(56,955)\u00a0$(34,294)\u00a0$(158,111)\u00a0$(127,410)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Non-GAAP adjustments:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Stock-based compensation\u00a0\u00a04,000\u00a0\u00a0\u00a0462\u00a0\u00a0\u00a05,191\u00a0\u00a0\u00a01,296\u00a0Loss on disposal of fixed assets\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,802\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,824\u00a0Transaction-related expenses\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a01,528\u00a0\u00a0\u00a0\u2014\u00a0Change in fair value of warrants\u00a0\u00a02,699\u00a0\u00a0\u00a0341\u00a0\u00a0\u00a02,417\u00a0\u00a0\u00a0372\u00a0Other\u00a0\u00a097\u00a0\u00a0\u00a0\u2014\u00a0\u00a0\u00a097\u00a0\u00a0\u00a033\u00a0Pro Forma Non-GAAP Net Loss available to common stockholders\u00a0$(48,631)\u00a0$(31,689)\u00a0$(148,878)\u00a0$(123,885)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Denominator\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Weighted-average common shares outstanding\u00a0\u00a093,849\u00a0\u00a0\u00a012,924\u00a0\u00a0\u00a040,389\u00a0\u00a0\u00a012,728\u00a0Pro forma adjustments to:\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Reflect the issuance of common stock in IPO\u00a0\u00a09,166\u00a0\u00a0\u00a022,190\u00a0\u00a0\u00a017,849\u00a0\u00a0\u00a022,190\u00a0Reflect the issuance of common stock for payment of the Preferred Stock Dividend\u00a0\u00a0530\u00a0\u00a0\u00a03,251\u00a0\u00a0\u00a02,344\u00a0\u00a0\u00a03,251\u00a0Reflect the conversion of Preferred Stock to common stock\u00a0\u00a043,713\u00a0\u00a0\u00a0105,832\u00a0\u00a0\u00a085,126\u00a0\u00a0\u00a0105,832\u00a0Reflect the net exercise of Common Warrants\u00a0\u00a0423\u00a0\u00a0\u00a01,024\u00a0\u00a0\u00a0823\u00a0\u00a0\u00a01,024\u00a0Pro forma weighted-average common shares outstanding, basic and diluted\u00a0\u00a0147,681\u00a0\u00a0\u00a0145,221\u00a0\u00a0\u00a0146,531\u00a0\u00a0\u00a0145,025\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0Pro Forma Non-GAAP Net Loss Per Share available to common stockholders, basic and diluted\u00a0$(0.33)\u00a0$(0.22)\u00a0$(1.02)\u00a0$(0.85)\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 <\/p>\n<p>A photo accompanying this announcement is available at <a href=\"https:\/\/www.globenewswire.com\/Tracker?data=JbMz1mjDWykUr1kbKMVewOa50ONQQf9K0eIc3d7SqCEwUVI2CioeGOG7vJMPsZ4uASpal2XEm70_Tpj4PqnhBF6IzBRZE46rtLqumU6bauKwD0vqdfNxMH3Uy4dS6IWuracnErkySCAmamjzzxZCpzFHKvZMli5-6e2bcJT4sx0RPj2lwx-gsn8mvHctvEu8lMV5x_CEsLzaSNBhpsYXYRKhvXnI3BUAENniV7h2_pixsv1aJF1pXIvkqcVcoEWkO5BupigbqaFRXD-L-we1_w==\" rel=\"nofollow noopener\" target=\"_blank\" title=\"\">https:\/\/www.globenewswire.com\/NewsRoom\/AttachmentNg\/0aa1be5a-1a79-48e4-becc-36b62c910665<\/a><\/p>\n<p><img decoding=\"async\" alt=\"\" src=\"https:\/\/www.newsbeep.com\/uk\/wp-content\/uploads\/2025\/11\/Firefly-Aerospace.png\" referrerpolicy=\"no-referrer-when-downgrade\"\/><\/p>\n","protected":false},"excerpt":{"rendered":"Third quarter revenue increased 98% from the previous quarter and increased 38% from the prior year quarter; Alpha&hellip;\n","protected":false},"author":2,"featured_media":259367,"comment_status":"","ping_status":"","sticky":false,"template":"","format":"standard","meta":{"footnotes":""},"categories":[23],"tags":[73782,107407,90,416,56,54,55],"class_list":{"0":"post-259366","1":"post","2":"type-post","3":"status-publish","4":"format-standard","5":"has-post-thumbnail","7":"category-space","8":"tag-firefly-aerospace","9":"tag-nasdaqfly","10":"tag-science","11":"tag-space","12":"tag-uk","13":"tag-united-kingdom","14":"tag-unitedkingdom"},"_links":{"self":[{"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/posts\/259366","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/users\/2"}],"replies":[{"embeddable":true,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/comments?post=259366"}],"version-history":[{"count":0,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/posts\/259366\/revisions"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/media\/259367"}],"wp:attachment":[{"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/media?parent=259366"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/categories?post=259366"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/www.newsbeep.com\/uk\/wp-json\/wp\/v2\/tags?post=259366"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}