- Q3 2026 revenue of $53.6 million up 14%; nine months 2026 revenue of $146.9 million
- Q3 2026 Commerce Media Solutions revenue grew 100% to $37.5 million, representing 70% of consolidated revenue compared to $18.8 million or 40% of consolidated revenue in Q3 2025
- Commerce Media Solutions annual revenue run rate now exceeds $145 million, with gross margin of 30%
- Continue to expect full-year double-digit revenue growth on aggregate continuing business and adjusted EBITDA improvement for 2026
NEW YORK, Nov. 12, 2026 (GLOBE NEWSWIRE) — Fluent, Inc. (NASDAQ: FLNT) (the “Company” or “Fluent”), a commerce media solutions provider, today reported unaudited financial results for the third quarter ended September 30, 2026.
Fluent’s Chief Executive Officer, Don Patrick, commented, “The third quarter was another strong quarter for us, driven by the continued growth of Commerce Media Solutions, which now represents 70% of our revenue and is operating at an annual revenue run rate that exceeds $145 million. Revenue from our aggregate continuing businesses grew 29% year-over-year in the third quarter, an acceleration from 25% in the second quarter. Commerce Media Solutions continues to reshape the profile of our Company. It is driving our growth, improving the quality of our revenue, and was a key contributor to delivering near-breakeven adjusted EBITDA this quarter.”
Mr. Patrick concluded, “We continue to add new partners to our network, and we’re highly encouraged by the demand we’re seeing for our commerce media offerings across the markets we serve. As our revenue mix improves and our margin profile strengthens, we believe we are well positioned to close out a strong year. We remain confident in delivering full-year double-digit revenue growth on our aggregate continuing businesses with improved full-year adjusted EBITDA.”
Third Quarter Financial Highlights
- Revenue of $53.6 million, an increase of 14%, compared to $47.0 million in Q3 2025
- Commerce Media Solutions revenue increased 100% to $37.5 million, compared to $18.8 million in Q3 2025
- Owned and Operated revenue decreased 33% to $13.8 million, compared to $20.7 million in Q3 2025, as the Company continued its shift in focus and revenue mix to Commerce Media Solutions
- Q3 2025 revenue included $5.3 million from Call Solutions, which was sold in January 2026. Aggregate revenue from the continuing businesses increased 29% in Q3 2026 compared to Q3 2025
- Net loss of $3.1 million, or $0.10 per basic share, compared to a net loss of $7.6 million, or $0.27 per share, for Q3 2025, a 59% reduction
- Gross profit (exclusive of depreciation and amortization) of $15.3 million, an increase of 41% compared to Q3 2025 and representing 28% of revenue for Q3 2026
- Commerce Media Solutions reported gross profit (exclusive of depreciation and amortization) of $11.1 million, an increase of 173% over Q3 2025 and representing 30% of revenue for Q3 2026
- Media margin of $18.9 million, an increase of 48% compared to Q3 2025 and representing 35% of revenue for Q3 2026
- Commerce Media Solutions reported media margin of $13.3 million, an increase of 189% over Q3 2025 and representing 36% of revenue for Q3 2026
- Adjusted EBITDA of $0.0 million, compared to an adjusted EBITDA loss of $3.4 million for Q3 2025, and representing 0% of revenue
- Adjusted net loss of $2.5 million, or $0.08 per share, compared to $6.5 million, or $0.23 per share, for Q3 2025
Nine Months Ended September 30, 2026 Financial Highlights
- Revenue of $146.9 million, which was in line with the $146.9 million for first nine months of 2025
- Commerce Media Solutions revenue increased 98% to $94.0 million, compared to $47.5 million for first nine months of 2025
- Owned and Operated revenue decreased 37% to $45.8 million, compared to $73.2 million for first nine months of 2025, as the Company continued its shift in focus and revenue mix to Commerce Media Solutions
- First nine months of 2025 revenue included $21.0 million from Call Solutions, which was sold in January 2026, and first nine months of 2026 included a $0.4 million write-down of revenue for the ACA business discontinued in the third quarter of 2024. Aggregate revenue from the continuing businesses increased 16% for first nine months of 2026 compared to first nine months of 2025
- Net loss of $14.7 million, or $0.47 per share, compared to a net loss of $23.0 million, or $0.94 per share, for first nine months of 2025, a 36% reduction
- Net cash provided by operating activities of $2.8 million, compared to net cash used in operating activities of $4.3 million for first nine months of 2025
- Gross profit (exclusive of depreciation and amortization) of $39.3 million, an increase of 21% compared to first nine months of 2025 and representing 27% of revenue for first nine months of 2026
- Commerce Media Solutions reported gross profit (exclusive of depreciation and amortization) of $24.4 million, an increase of 149% over first nine months of 2025 and representing 26% of revenue for first nine months of 2026
- Media margin of $50.4 million, an increase of 31% compared to first nine months of 2025 and representing 34% of revenue for first nine months of 2026
- Commerce Media Solutions reported media margin of $31.6 million, an increase of 188% over first nine months of 2025 and representing 34% of revenue for first nine months of 2026
- Adjusted EBITDA loss of $5.0 million, compared to $9.2 million for first nine months of 2025, and representing 3% of revenue
- Adjusted net loss of $12.0 million, or $0.39 per share, compared to $19.0 million, or $0.78 per share, for first nine months of 2025
Media margin, adjusted EBITDA, and adjusted net loss are non-GAAP financial measures, as defined and reconciled below.
Business Outlook & Goals
- Continue to scale and grow Commerce Media Solutions as a percentage of total consolidated revenue; maintain Commerce Media Solutions’ gross margins in the high twenties
- Enhance Commerce Media Solutions’ partnership network by adding top-tier media partners and expanding beyond traditional retail channels and into new verticals including travel, lifestyle, and home services
- Launch and scale Fluent’s new in-store commerce media offering across existing and new retail partners
- Deliver fourth quarter revenue growth and positive adjusted EBITDA; given current visibility, the Company expects double-digit revenue growth on aggregate continuing businesses and positive adjusted EBITDA, with Commerce Media Solutions’ growth rate remaining in the high double digits but moderating from the third quarter
- Drive full-year 2026 revenue growth and improved adjusted EBITDA; given current visibility, the Company expects double-digit revenue growth on aggregate continuing businesses and improved adjusted EBITDA, with high-double-digit revenue growth in Commerce Media Solutions
- Extend growth into 2027; given current visibility, the Company expects double-digit consolidated revenue growth as it continues to scale Commerce Media Solutions
Fluent is not able to provide a reconciliation of projected adjusted EBITDA to the most directly comparable expected GAAP results, due to the unknown effect, timing and potential significance of certain operating costs and expenses, share-based compensation expense, depreciation and amortization expense, interest expense (net), the provision for (benefit from) income taxes, fair value adjustments of the Convertible Notes with related parties, and acquisition-, divestiture- and other non-recurring items.
Conference Call
Fluent, Inc. will host a conference call on Thursday, November 12, 2026, at 4:30 PM ET to discuss its 2026 third quarter financial results. The conference call can be accessed by phone after registering online at https://register-conf.media-server.com/register/BIbfa76befb9814a278df3cecfd968a2b3. The call will also be webcast simultaneously on the Fluent website at https://investors.fluentco.com/. Following the completion of the earnings call, a recorded replay of the webcast will be available for those unable to participate. To listen to the telephone replay, please connect via https://edge.media-server.com/mmc/p/stawgnxg . The replay will be available for one year, via the Fluent website https://investors.fluentco.com.
About Fluent, Inc.
Fluent, Inc. (NASDAQ: FLNT) is a commerce media solutions provider connecting top-tier brands with highly engaged consumers. Leveraging exclusive ad inventory, robust first-party data, and proprietary machine learning, Fluent unlocks additional revenue streams for partners and empowers advertisers to acquire their most valuable customers at scale. Founded in 2010, Fluent uses its deep expertise in performance marketing to drive monetization and increase engagement at key touchpoints across the customer journey. For more insights, visit http://www.fluentco.com/.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995
The matters contained in this press release may be considered to be “forward-looking statements” within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. Such statements include statements regarding the intent, belief, or current expectations or anticipations of Fluent and members of our management team. Factors currently known to management that could cause actual results to differ materially from those in forward-looking statements include the following:
- Our reliance on an uncommitted financing agreement raises substantial doubt about our ability to continue as a going concern;
- Dependence on the gaming industry;
- Unfavorable publicity and negative public perception about the digital marketing industry or us;
- A potential sudden reduction in online marketing spend by our clients, a loss of clients or lower advertising yields;
- Our ability to scale Commerce Media Solutions business and maintain recent margin improvements depends on onboarding and retaining media partners, maintaining advertiser demand and achieving favorable contract economics;
- Our need to continue investing in technology for our Commerce Media Solutions business;
- A potential decline in the supply of media available to us through third parties or an increase in the price of such media;
- Challenges scaling infrastructure and products to support growth while maintaining profitability;
- Challenges managing the complexity of our international operations and workforce;
- Strategic alternatives that could complicate operations or divert management’s attention;
- Dependence on our key personnel and ability to attract or retain employees;
- Dependence upon third-party service providers and potential liability related to their actions or platform malfunctions;
- The outcome of litigation, inquiries, investigations, examinations, or other legal proceedings in which we are or may become involved, or in which our clients or competitors are involved;
- Potential sales and use taxes and other taxes on our business;
- Our actual or perceived failure to safeguard any personal information or user privacy;
- Failure to adequately protect intellectual property rights or allegations of infringement of intellectual property rights;
- Potential liability or expenses for legal claims based on the nature and content of the materials we create or distribute, including those provided by third parties, as a creator and a distributor of digital media content;
- Our potential access to additional capital in the future may be limited or unavailable on acceptable terms;
- Our ability to maintain our listing on The Nasdaq Capital Market;
- The volatility of our stock price and impact on our investors;
- Lack of cash dividends for the foreseeable future; and
- Status of a smaller reporting company and non-accelerated filer, which involves certain reduced governance and disclosure requirements.
These and additional factors to be considered are set forth under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, our Quarterly Report on Form 10-Q for the quarter ended September 30, 2026, and in our other filings with the Securities and Exchange Commission. Fluent undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results or expectations, except as required by law.
|
FLUENT, INC. |
||||||||
|
CONSOLIDATED BALANCE SHEETS |
||||||||
|
(Amounts in thousands, except share and per share data) |
||||||||
|
(unaudited) |
||||||||
| September 30, 2026 (unaudited) |
December 31, 2025 |
|||||||
| ASSETS: | ||||||||
| Cash and cash equivalents | $ | 11,436 | $ | 12,935 | ||||
| Accounts receivable, net of allowance for credit losses of $247 and $163, respectively | 41,398 | 46,735 | ||||||
| Prepaid expenses and other current assets | 5,395 | 7,799 | ||||||
| Total current assets | 58,229 | 67,469 | ||||||
| Non-current restricted cash | 710 | 710 | ||||||
| Property and equipment, net | 231 | 104 | ||||||
| Operating lease right-of-use assets | 2,293 | 2,859 | ||||||
| Intangible assets, net | 16,956 | 17,276 | ||||||
| Other non-current assets | 2,950 | 715 | ||||||
| Total assets | $ | 81,369 | $ | 89,133 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY: | ||||||||
| Accounts payable | $ | 9,052 | $ | 7,200 | ||||
| Accrued expenses and other current liabilities | 27,284 | 25,163 | ||||||
| Deferred revenue | 306 | 721 | ||||||
| Short-term debt, net | 31,451 | 30,846 | ||||||
| Current portion of operating lease liability | 1,104 | 1,104 | ||||||
| Total current liabilities | 69,197 | 65,034 | ||||||
| Convertible Notes, at fair value with related parties | 4,443 | 3,734 | ||||||
| Operating lease liability, net | 1,366 | 1,985 | ||||||
| Other non-current liabilities | 785 | 168 | ||||||
| Total liabilities | 75,791 | 70,921 | ||||||
| Contingencies | ||||||||
| Shareholders’ equity: | ||||||||
| Preferred stock — $0.0001 par value, 10,000,000 Shares authorized; Shares outstanding — 0 shares for both periods | — | — | ||||||
| Common stock — $0.0005 par value, 200,000,000 Shares authorized; Shares issued — 32,465,082 and 30,404,779, respectively; and Shares outstanding — 31,696,487 and 29,636,184, respectively | 56 | 53 | ||||||
| Treasury stock, at cost — 768,595 and 768,595 Shares, respectively | (11,407 | ) | (11,407 | ) | ||||
| Additional paid-in capital | 469,547 | 467,528 | ||||||
| Accumulated deficit | (452,618 | ) | (437,962 | ) | ||||
| Total shareholders’ equity | 5,578 | 18,212 | ||||||
| Total liabilities and shareholders’ equity | $ | 81,369 | $ | 89,133 | ||||
|
FLUENT, INC. |
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(Amounts in thousands, except share and per share data) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
|
2026 |
2025 |
2026 |
2025 |
|||||||||||||
| Revenue | $ | 53,642 | $ | 47,029 | $ | 146,943 | $ | 146,945 | ||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of revenue (exclusive of depreciation and amortization) | 38,359 | 36,155 | 107,612 | 114,356 | ||||||||||||
| Sales and marketing | 5,207 | 4,570 | 14,405 | 12,895 | ||||||||||||
| Product development | 2,749 | 2,200 | 8,439 | 7,147 | ||||||||||||
| General and administrative (including $50 and $218 to a related party for the three and nine months ended September 30, 2026, respectively) | 8,749 | 7,929 | 23,364 | 25,614 | ||||||||||||
| Depreciation and amortization | 1,694 | 2,478 | 5,085 | 7,418 | ||||||||||||
| Loss on disposal of assets | 3 | — | 17 | — | ||||||||||||
| Total costs and expenses | 56,761 | 53,332 | 158,922 | 167,430 | ||||||||||||
| Loss from operations | (3,119 | ) | (6,303 | ) | (11,979 | ) | (20,485 | ) | ||||||||
| Interest expense, net | (712 | ) | (711 | ) | (1,954 | ) | (2,293 | ) | ||||||||
| Fair value adjustment of Convertible Notes with related parties | 712 | (554 | (709 | ) | (156 | |||||||||||
| Loss before income taxes | (3,119 | ) | (7,568 | ) | (14,642 | ) | (22,934 | ) | ||||||||
| Income tax (expense) benefit | (6 | 12 | (14 | ) | (114 | ) | ||||||||||
| Net loss | $ | (3,125 | ) | $ | (7,556 | ) | $ | (14,656 | ) | $ | (23,048 | ) | ||||
| Basic and diluted loss per share: | ||||||||||||||||
| Basic | $ | (0.10 | ) | $ | (0.27 | ) | $ | (0.47 | ) | $ | (0.94 | ) | ||||
| Diluted | $ | (0.12 | ) | $ | (0.27 | ) | $ | (0.47 | ) | $ | (0.94 | ) | ||||
| Weighted average number of shares outstanding: | ||||||||||||||||
| Basic | 31,910,509 | 28,097,016 | 30,929,079 | 24,497,510 | ||||||||||||
| Diluted | 32,803,153 | 28,097,016 | 30,929,079 | 24,497,510 | ||||||||||||
|
FLUENT, INC. |
||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(Amounts in thousands) |
||||||||
|
(unaudited) |
||||||||
| Nine Months Ended September 30, | ||||||||
| 2026 | 2025 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net loss | $ | (14,656 | ) | $ | (23,048 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 5,085 | 7,418 | ||||||
| Non-cash loan amortization expense | 239 | 563 | ||||||
| Non-cash gain on divestiture | (2,352 | ) | — | |||||
| Share-based compensation expense | 3,667 | 1,144 | ||||||
| Fair value adjustment of Convertible Notes with related parties | 709 | 156 | ||||||
| Loss on disposal of asset | 17 | — | ||||||
| Non-cash loss on asset write-off | — | 698 | ||||||
| Allowance for credit losses | 1,092 | (23 | ) | |||||
| Changes in assets and liabilities, net of business acquisitions: | ||||||||
| Accounts receivable | 5,175 | 14,426 | ||||||
| Prepaid expenses and other current assets | 1,517 | 459 | ||||||
| Other non-current assets | 117 | 189 | ||||||
| Operating lease assets and liabilities, net | (53 | ) | (45 | ) | ||||
| Accounts payable | 1,852 | 607 | ||||||
| Accrued expenses and other current liabilities | 832 | (6,718 | ) | |||||
| Deferred revenue | (415 | ) | (82 | ) | ||||
| Other | — | (1 | ) | |||||
| Net cash provided by (used in) operating activities | 2,826 | (4,257 | ) | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Capitalized costs included in intangible assets | (5,106 | ) | (4,843 | ) | ||||
| Proceeds from note receivable | 354 | — | ||||||
| Acquisition of property and equipment | (190 | ) | (48 | |||||
| Net cash used in investing activities | (4,942 | ) | (4,891 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of short and long-term debt | 178,971 | 43,726 | ||||||
| Repayments of short and long-term debt | (178,354 | ) | (53,445 | ) | ||||
| Debt financing costs | — | (375 | ) | |||||
| Proceeds from issuance of pre-funded and common stock warrants | — | 19,370 | ||||||
| Equity financing costs | — | (865 | ||||||
| Net cash provided by financing activities | 617 | 8,411 | ||||||
| Net decrease in cash, cash equivalents, and restricted cash | (1,499 | ) | (737 | ) | ||||
| Cash, cash equivalents, and restricted cash at beginning of period | 13,645 | 10,694 | ||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | 12,146 | $ | 9,957 | ||||
Definitions, Reconciliations, and Uses of Non-GAAP Financial Measures
The following non-GAAP measures are used in this release:
Media margin is defined as that portion of gross profit (exclusive of depreciation and amortization) reflecting variable costs paid for media and related expenses and excluding non-media cost of revenue and one-time items. Gross profit (exclusive of depreciation and amortization) represents revenue minus cost of revenue (exclusive of depreciation and amortization). Media margin is also presented for the Commerce Media Solutions business and as percentages of revenue of the consolidated company and of the Commerce Media Solutions business, respectively.
Adjusted EBITDA is defined as net income (loss), excluding (1) income taxes, (2) interest expense, net, (3) depreciation and amortization, (4) share-based compensation expense, (5) loss on early extinguishment of debt, (6) loss on disposal of assets, (7) goodwill impairment, (8) impairment of intangible assets, (9) fair value adjustment of Convertible Notes with related parties, (10) acquisition-related costs, (11) restructuring and other severance costs, (12) certain litigation and other related costs, and (13) other one-time items.
Adjusted net income (loss) is defined as net income (loss) excluding (1) share-based compensation expense, (2) loss on early extinguishment of debt, (3) loss on disposal of assets, (4) goodwill impairment, (5) impairment of intangible assets, (6) fair value adjustment of Convertible Notes with related parties, (7) acquisition-related costs, (8) restructuring and other severance costs, (9) certain litigation and other related costs, and (10) other one-time items. Adjusted net income (loss) is also presented on a per share (basic and diluted) basis.
We consider items one-time in nature if they are non-recurring, infrequent, or unusual and have not occurred in the past two years and are not expected to recur in the next two years, in accordance with SEC rules.
Below is a reconciliation of media margin from gross profit (exclusive of depreciation and amortization), which we believe is the most directly comparable U.S. GAAP measure.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (In thousands, except percentages) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Revenue | $ | 53,642 | $ | 47,029 | $ | 146,943 | $ | 146,945 | ||||||||
| Less: Cost of revenue (exclusive of depreciation and amortization) | 38,359 | 36,155 | 107,612 | 114,356 | ||||||||||||
| Gross profit (exclusive of depreciation and amortization) | $ | 15,283 | $ | 10,874 | $ | 39,331 | $ | 32,589 | ||||||||
| Gross profit (exclusive of depreciation and amortization) % of revenue | 28 | % | 23 | % | 27 | % | 22 | % | ||||||||
| Non-media cost of revenue(1) | 3,598 | 1,923 | 11,199 | 5,882 | ||||||||||||
| One-time item(2) | — | — | (156 | ) | — | |||||||||||
| Media margin | $ | 18,881 | $ | 12,797 | $ | 50,374 | $ | 38,471 | ||||||||
| Media margin % of revenue | 35.2 | % | 27.2 | % | 34.3 | % | 26.2 | % | ||||||||
(1) Represents the portion of cost of revenue (exclusive of depreciation and amortization) not attributable to variable costs paid for media and related expenses.
(2) Includes a one-time non-media revenue adjustment in Q2 2026 of ($156) in connection with a settlement with a media partner.
Below is a reconciliation of media margin from gross profit for Commerce Media Solutions (exclusive of depreciation and amortization), which we believe is the most directly comparable U.S. GAAP measure.
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
| (In thousands, except percentages) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||
| Revenue | $ | 37,539 | $ | 18,808 | $ | 93,951 | $ | 47,548 | ||||||||||||
| Less: Cost of revenue (exclusive of depreciation and amortization) | 26,395 | 14,721 | 69,576 | 37,768 | ||||||||||||||||
| Gross profit (exclusive of depreciation and amortization) | $ | 11,144 | $ | 4,087 | $ | 24,375 | $ | 9,780 | ||||||||||||
| Gross profit (exclusive of depreciation and amortization) % of revenue | 30 | % | 22 | % | 26 | % | 21 | % | ||||||||||||
| Non-media cost of revenue(1) | 2,201 | 524 | 7,340 | 1,159 | ||||||||||||||||
| One-time item(2) | — | — | (156 | ) | — | |||||||||||||||
| Media margin | $ | 13,345 | $ | 4,611 | $ | 31,559 | $ | 10,939 | ||||||||||||
| Media margin % of revenue | 35.5 | % | 24.5 | % | 33.6 | % | 23.0 | % | ||||||||||||
(1) Represents the portion of cost of revenue (exclusive of depreciation and amortization) not attributable to variable costs paid for media and related expenses.
(2) Includes a one-time non-media revenue adjustment in Q2 2026 of ($156) in connection with a settlement with a media partner.
Below is a reconciliation of adjusted EBITDA from net loss, which we believe is the most directly comparable U.S. GAAP measure.
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| (In thousands) |
2026 |
2025 |
2026 |
2025 |
||||||||||||
| Net loss | $ | (3,125 | ) | $ | (7,556 | ) | $ | (14,656 | ) | $ | (23,048 | ) | ||||
| Income tax expense (benefit) | 6 | (12 | 14 | 114 | ||||||||||||
| Interest expense, net | 712 | 711 | 1,954 | 2,293 | ||||||||||||
| Depreciation and amortization | 1,694 | 2,478 | 5,085 | 7,418 | ||||||||||||
| Share-based compensation expense | 875 | 478 | 3,667 | 1,144 | ||||||||||||
| Loss on disposal of assets | 3 | — | 17 | — | ||||||||||||
| Fair value adjustment of Convertible Notes with related parties | (712 | ) | 554 | 709 | 156 | |||||||||||
| Acquisition-related costs(1) | 504 | (20 | ) | (1,421 | ) | 1,074 | ||||||||||
| Restructuring and other severance costs | — | — | 51 | 1,325 | ||||||||||||
| Certain litigation and other related costs | — | — | (250 | ) | 300 | |||||||||||
| One-time item(2) | — | — | (156 | ) | — | |||||||||||
| Adjusted EBITDA | $ | (43 | ) | $ | (3,367 | ) | $ | (4,986 | ) | $ | (9,224 | ) | ||||
| (1) | Balance includes gain on the conveyance of the membership interest of Winopoly in January 2026 of $2,352 along with provisions for credit losses to the sellers note receivable of $504 and $931 for the three and nine months ended September 30, 2026, respectively. Balance also includes a $698 write-off of intangibles and related expenses related to the write-off of TAPP Influencers Corp. in May 2025. Lastly, the balance includes compensation expense related to non-compete agreements and earn-out expenses incurred as a result of business combinations. The earn-out expense was $0 and ($20) for the three months ended September 30, 2026 and 2025, respectively, and $0 and ($148) for the nine months ended September 30, 2026 and 2025, respectively, while the non-compete agreements expense was $0 and $0 for the three months ended September 30, 2026 and 2025, respectively, and $0 and $412 for the nine months ended September 30, 2026 and 2025, respectively. |
| (2) | Includes a one-time non-media revenue adjustment in Q2 2026 of ($156) in connection with a settlement with a media partner. |
Below is a reconciliation of adjusted net income and the related measure of adjusted net income per share from net income (loss), which we believe is the most directly comparable U.S. GAAP measure.
| | |
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||||||
| (In thousands, except share and per share data) | |
2026 |
| |
2025 |
|
2026 |
|
2025 |
||||||||
| Net loss | | $ | (3,125 | ) | | | $ | (7,556 | ) | | $ | (14,656 | ) | | $ | (23,048 | ) |
| Share-based compensation expense | | | 875 | | | | | 478 | | | | 3,667 | | | | 1,144 | |
| Loss on disposal of assets | | | 3 | | | | | — | | | | 17 | | | | — | |
| Fair value adjustment of Convertible Notes with related parties | | | (712 | ) | | | | 554 | | | | 709 | | | | 156 | |
| Acquisition-related costs(1) | | | 504 | | | | | (20 | ) | | | (1,421 | ) | | | 1,074 | |
| Restructuring and other severance costs | | | — | | | | | — | | | | 51 | | | | 1,325 | |
| Certain litigation and other related costs | | | — | | | | | — | | | | (250 | ) | | | 300 | |
| One-time item(2) | | | — | | | | | — | | | | (156 | ) | | | — | |
| Adjusted net loss | | $ | (2,455 | ) | | | $ | (6,544 | ) | | $ | (12,039 | ) | | $ | (19,049 | ) |
| Adjusted net loss per share: | | | | | | | | | | | | | | | | | |
| Basic | | $ | (0.08 | ) | | | $ | (0.23 | ) | | $ | (0.39 | ) | | $ | (0.78 | ) |
| Diluted | | $ | (0.08 | ) | | | $ | (0.23 | ) | | $ | (0.39 | ) | | $ | (0.78 | ) |
| Weighted average number of shares outstanding: | | | | | | | | | | | | | | | | | |
| Basic | | | 31,910,509 | | | | | 28,097,016 | | | | 30,929,079 | | | | 24,497,510 | |
| Diluted | | | 31,910,509 | (3) | | | 28,097,016 | | | | 30,929,079 | | | | 24,497,510 | | |
| (1) | Balance includes gain on the conveyance of the membership interest of Winopoly in January 2026 of $2,352 along with provisions for credit losses to the sellers note receivable of $504 and $931 for the three and nine months ended September 30, 2026, respectively. Balance also includes a $698 write-off of intangibles and related expenses related to the write-off of TAPP Influencers Corp. in May 2025. Lastly, the balance includes compensation expense related to non-compete agreements and earn-out expenses incurred as a result of business combinations. The earn-out expense was $0 and ($20) for the three months ended September 30, 2026 and 2025, respectively, and $0 and ($148) for the nine months ended September 30, 2026 and 2025, respectively, while the non-compete agreements expense was $0 and $0 for the three months ended September 30, 2026 and 2025, respectively, and $0 and $412 for the nine months ended September 30, 2026 and 2025, respectively. |
| (2) | Includes a one-time non-media revenue adjustment in Q2 2026 of ($156) in connection with a settlement with a media partner. |
| (3) | Balance excludes the 892,644 shares issuable under the if-converted method for the Convertible Notes as they would be anti-dilutive for the adjusted net loss per share, as such, basic and diluted shares are measured as equal. |
We present media margin, adjusted EBITDA, and adjusted net income as supplemental measures of our financial and operating performance because we believe they provide useful information to investors. More specifically:
Media margin, as defined above, is a measure of the efficiency of the Company’s operating model. We use media margin and the related measure of media margin as a percentage of revenue as primary metrics to measure the financial return on our media and related costs, specifically to measure the degree by which the revenue generated from our digital marketing services exceeds the cost to attract the consumers to whom offers are made through our services. Media margin is used extensively by our management to manage our consolidated operating performance, including evaluating operational performance against budgeted media margin and understanding the efficiency of our media and related expenditures. We also use media margin for performance evaluations and compensation decisions regarding certain personnel.
Adjusted EBITDA, as defined above, is another primary metric by which we evaluate the operating performance of our business, on which certain operating expenditures and internal budgets are based and by which, in addition to media margin and other factors, our senior management is compensated. The first three adjustments represent the conventional definition of EBITDA, and the remaining adjustments are items recognized and recorded under U.S. GAAP in particular periods but might be viewed as not necessarily coinciding with the underlying business operations for the periods in which they are so recognized and recorded. These adjustments include certain litigation and other related costs associated with legal matters outside the ordinary course of business.
Adjusted net income (loss), as defined above, and the related measure of adjusted net income (loss) per share exclude certain items that are recognized and recorded under U.S. GAAP in particular periods but might be viewed as not necessarily coinciding with the underlying business operations for the periods in which they are so recognized and recorded. We believe adjusted net income (loss) affords investors a different view of the overall financial performance of the Company than adjusted EBITDA and the U.S. GAAP measure of net income (loss).
Media margin, adjusted EBITDA, adjusted net income, and adjusted net income per share are non-GAAP financial measures with certain limitations regarding their usefulness. They do not reflect our financial results in accordance with U.S. GAAP, as they do not include the impact of certain expenses that are reflected in our condensed consolidated statements of operations. Accordingly, these metrics are not indicative of our overall results or indicators of past or future financial performance. Further, they are not financial measures of profitability and are neither intended to be used as a proxy for the profitability of our business nor to imply profitability. The way we measure media margin, adjusted EBITDA, and adjusted net income may not be comparable to similarly titled measures presented by other companies and may not be identical to corresponding measures used in our various agreements.
Annual Revenue Run Rate
Annual Revenue Run Rate is an operational metric that represents the annualized revenue of the Company’s media partnerships at current monetization levels, as of the end of the reporting period. The Company calculates Annual Revenue Run Rate as follows:
- Media partners within Commerce Media Solutions with an active contract are assessed and assigned an annual media volume estimate based on the active term of the contract and the average monetization rate during the reporting period. The Company considers a media partner contract to be active when the contractual term commences (the “start date”) until its right to serve the partner’s commerce traffic ends. Even if the contract with the customer is executed before the start date, the contract will not count toward Annual Revenue Run Rate until the media partner’s right to receive the benefit of the services has commenced.
- As Annual Revenue Run Rate includes only contracts that are active at the end of the reporting period, it does not reflect assumptions or estimates regarding new business. For contracts expiring within 12 months of the period-end calculation date, Annual Revenue Run Rate does reflect expectations of renewal.
- The Company’s Commerce Media Solutions platform provides the technology to effectively monetize the partner’s media by placing relevant ads at a contracted moment of consumer engagement. Although from inception to date, improvements in the platform’s AI-powered technology have consistently driven increased rates of monetization, for the purpose of Annual Revenue Run Rate, the Company assumes a consistent monetization level equal to the average monetization for each media partner during the reporting period.
The way the Company measures Annual Revenue Run Rate may not be comparable to similarly titled measures presented by other companies and should not be viewed as a projection of future revenue.
Contact Information:
Investor Relations
Fluent, Inc.
[email protected]
