Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet s
(In Thousands, Except Share and Per Share Information)
September 30,
December 31,
2025
2024
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
4,917
$
28,316
Accounts receivable:
Trade, net of allowance for credit losses of $ 3,004 and $ 555 , respectively
164,911
106,304
Retainage
48,345
35,633
Income taxes receivable
738
483
Other current
3,116
3,127
Inventory
2,115
1,974
Contract assets
40,518
84,407
Prepaid expenses and other
5,080
9,084
Total current assets
269,740
269,328
Property and equipment, net of accumulated depreciation
101,114
86,098
Operating lease right-of-use assets, net of accumulated amortization
22,240
27,101
Financing lease right-of-use assets, net of accumulated amortization
21,028
25,806
Inventory, non-current
6,862
7,640
Deferred income tax asset
17
17
Other non-current
1,374
1,327
Total assets
$
422,375
$
417,317
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current debt, net of debt issuance costs
$
1,044
$
426
Accounts payable:
Trade
107,671
97,139
Retainage
1,984
1,310
Accrued liabilities
28,522
26,294
Income taxes payable
154
507
Contract liabilities
43,862
47,371
Current portion of operating lease liabilities
4,650
7,546
Current portion of financing lease liabilities
9,953
10,580
Total current liabilities
197,840
191,173
Long-term debt, net of debt issuance costs
22,564
22,751
Operating lease liabilities
20,929
20,837
Financing lease liabilities
6,346
11,346
Other long-term liabilities
16,748
20,503
Deferred income tax liability
57
28
Total liabilities
264,485
266,638
Stockholders’ equity:
Preferred stock -- $ 0.01 par value, 10,000,000 authorized, none issued
—
—
Common stock -- $ 0.01 par value, 50,000,000 authorized, 40,601,098 and 39,681,597 issued; 39,889,867 and 38,970,366 outstanding at September 30, 2025 and December 31, 2024, respectively
406
397
Treasury stock, 711,231 shares, at cost, as of September 30, 2025 and December 31, 2024, respectively
( 6,540 )
( 6,540 )
Additional paid-in capital
224,987
220,513
Retained Loss
( 60,963 )
( 63,691 )
Total stockholders’ equity
157,890
150,679
Total liabilities and stockholders’ equity
$
422,375
$
417,317
The accompanying notes are an integral part of these condensed consolidated financial statements
3
Table of Contents
Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(In Thousands, Except Share and Per Share Information)
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Contract revenues
$
225,097
$
226,675
$
619,037
$
579,514
Costs of contract revenues
195,345
199,611
540,473
518,631
Gross profit
29,752
27,064
78,564
60,883
Selling, general and administrative expenses
25,059
20,846
70,378
60,980
Gain on disposal of assets, net
( 628 )
( 1,563 )
( 1,400 )
( 1,986 )
Operating income
5,321
7,781
9,586
1,889
Other (expense) income:
Interest expense
( 2,120 )
( 3,617 )
( 7,373 )
( 10,336 )
Other income
417
180
761
396
Other expense, net
( 1,703 )
( 3,437 )
( 6,612 )
( 9,940 )
Income (loss) before income taxes
3,618
4,344
2,974
( 8,051 )
Income tax expense
317
82
246
347
Net income (loss)
$
3,301
$
4,262
$
2,728
$
( 8,398 )
Basic income (loss) per share
$
0.08
$
0.12
$
0.07
$
( 0.25 )
Diluted income (loss) per share
$
0.08
$
0.12
$
0.07
$
( 0.25 )
Shares used to compute income (loss) per share:
Basic
39,776,096
34,494,302
39,535,151
33,390,722
Diluted
39,787,227
34,518,680
39,544,405
33,390,722
The accompanying notes are an integral part of these condensed consolidated financial statements
4
Table of Contents
Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Equity
(In Thousands, Except Share and Per Share Information) (Unaudited)
Common
Treasury
Additional
Stock
Stock
Paid-In
Retained
Shares
Amount
Shares
Amount
Capital
Loss
Total
Balance, January 1, 2025
39,681,597
$
397
( 711,231 )
$
( 6,540 )
$
220,513
$
( 63,691 )
$
150,679
Share-based compensation
—
—
—
—
1,123
—
1,123
Exercise of stock options
15,000
108
108
Issuance of restricted stock
499,036
5
—
—
( 5 )
—
—
Employee share purchase plan issuance
71,133
1
336
337
Forfeiture of restricted stock
( 10,960 )
—
—
—
—
—
—
Net loss
—
—
—
—
—
( 1,414 )
( 1,414 )
Balance, March 31, 2025
40,255,806
$
403
( 711,231 )
$
( 6,540 )
$
222,075
$
( 65,105 )
$
150,833
Share-based compensation
—
—
—
—
1,519
—
1,519
Exercise of stock options
—
—
—
—
—
—
—
Issuance of restricted stock
454,630
4
—
—
( 4 )
—
—
Employee share purchase plan issuance
—
—
—
—
—
—
—
Forfeiture of restricted stock
( 263,960 )
( 3 )
—
—
3
—
—
Net income
—
—
—
—
—
841
841
Balance, June 30, 2025
40,446,476
$
404
( 711,231 )
$
( 6,540 )
$
223,593
$
( 64,264 )
$
153,193
Share-based compensation
—
—
—
—
1,376
—
1,376
Exercise of stock options
—
—
—
—
—
—
—
Issuance of restricted stock
142,221
2
—
—
( 2 )
—
—
Employee share purchase plan issuance
82,873
1
—
—
392
—
393
Forfeiture of restricted stock
( 15,166 )
—
—
—
—
—
—
Payments related to tax withholding for share-based compensation
( 55,306 )
( 1 )
—
—
( 372 )
—
( 373 )
Net income
—
—
—
—
—
3,301
3,301
Balance, September 30, 2025
40,601,098
$
406
( 711,231 )
$
( 6,540 )
$
224,987
$
( 60,963 )
$
157,890
Common
Treasury
Additional
Stock
Stock
Paid-In
Retained
Shares
Amount
Shares
Amount
Capital
Loss
Total
Balance, January 1, 2024
33,260,011
$
333
( 711,231 )
$
( 6,540 )
$
189,729
$
( 62,047 )
$
121,475
Share-based compensation
—
—
—
—
358
—
358
Exercise of stock options
46,322
—
—
—
294
—
294
Issuance of restricted stock
275,954
3
—
—
( 3 )
—
—
Forfeiture of restricted stock
( 6,942 )
—
—
—
—
—
—
Net loss
—
—
—
—
—
( 6,057 )
( 6,057 )
Balance, March 31, 2024
33,575,345
$
336
( 711,231 )
$
( 6,540 )
$
190,378
$
( 68,104 )
$
116,070
Share-based compensation
—
—
—
—
1,556
—
1,556
Exercise of stock options
10,246
—
—
—
74
—
74
Issuance of restricted stock
508,910
5
—
—
( 5 )
—
—
Forfeiture of restricted stock
( 8,331 )
—
—
—
—
—
—
Payments related to tax withholding for share-based compensation
( 3,984 )
—
—
—
( 34 )
—
( 34 )
Net loss
—
—
—
—
—
( 6,603 )
( 6,603 )
Balance, June 30, 2024
34,082,186
$
341
( 711,231 )
$
( 6,540 )
$
191,969
$
( 74,707 )
$
111,063
Stock-based compensation
—
—
—
—
1,016
—
1,016
Issuance of restricted stock
1,652
—
—
—
—
—
—
Forfeiture of restricted stock
( 7,182 )
—
—
—
—
—
—
Payments related to tax withholding for share-based compensation
( 55,540 )
( 1 )
—
—
( 401 )
—
( 402 )
Issuance of common stock
5,589,000
56
26,420
26,476
Net income
—
—
—
—
—
4,262
4,262
Balance, September 30, 2024
39,610,116
$
396
( 711,231 )
$
( 6,540 )
$
219,004
$
( 70,445 )
$
142,415
The accompanying notes are an integral part of these condensed consolidated financial statements
5
Table of Contents
Orion Group Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in Thousands)
(Unaudited)
Nine Months Ended September 30,
2025
2024
Cash flows from operating activities:
Net income (loss)
$
2,728
$
( 8,398 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Operating activities:
Depreciation and amortization
10,036
11,961
Amortization of ROU operating leases
6,727
7,491
Amortization of ROU finance leases
6,490
5,597
Amortization of deferred debt issuance costs
900
1,562
Deferred income taxes
29
( 36 )
Share-based compensation
4,018
2,930
Gain on disposal of assets, net
( 1,400 )
( 1,986 )
Allowance for credit losses
2,449
355
Change in operating assets and liabilities:
Accounts receivable
( 73,808 )
( 40,276 )
Income tax receivable
( 255 )
( 69 )
Inventory
637
( 567 )
Prepaid expenses and other
3,958
4,940
Contract assets
43,889
23,027
Accounts payable
11,550
33,481
Accrued liabilities
4,765
( 14,333 )
Operating lease liabilities
( 4,591 )
( 6,625 )
Income tax payable
( 353 )
( 54 )
Contract liabilities
( 3,509 )
( 19,687 )
Net cash provided by (used in) operating activities
14,260
( 687 )
Cash flows from investing activities:
Proceeds from sale of property and equipment
1,732
1,922
Purchase of property and equipment
( 25,510 )
( 10,644 )
Net cash used in investing activities
( 23,778 )
( 8,722 )
Cash flows from financing activities:
Borrowings on Credit Facility
138,138
39,279
Payments on Credit Facility
( 138,451 )
( 39,671 )
Payments made on term loan
( 10,000 )
Proceeds from failed sales-leasebacks
1,600
—
Payments on failed sale-leasebacks
( 7,463 )
( 3,172 )
Loan costs from Credit Agreement and prior credit facility
( 323 )
( 393 )
Payments of finance lease liabilities
( 7,847 )
( 6,456 )
Proceeds from issuance of common stock
27,206
Proceeds from issuance of common stock under ESPP
730
—
Payments related to tax withholding for share-based compensation
( 373 )
( 436 )
Exercise of stock options
108
368
Net cash used in financing activities
( 13,881 )
6,725
Net change in cash, cash equivalents and restricted cash
( 23,399 )
( 2,684 )
Cash, cash equivalents and restricted cash at beginning of period
28,316
30,938
Cash, cash equivalents and restricted cash at end of period
$
4,917
$
28,254
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest
$
6,348
$
5,424
Taxes, net of refunds
$
824
$
506
The accompanying notes are an integral part of these condensed consolidated financial statements
6
Table of Contents
Orion Group Holdings, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(Tabular Amounts in Thousands, Except Share and per Share Amounts)
(Unaudited)
1. Description of Business and Basis of Presentation
Description of Business
Orion Group Holdings, Inc. and its subsidiaries (hereafter collectively referred to as the “Company”), is a leading specialty construction company serving the infrastructure, industrial, and building sectors, providing services both on and off the water in the continental United States, Alaska, Hawaii, Canada and the Caribbean Basin through our marine and concrete segments. We are headquartered in Houston, Texas.
Basis of Presentation
The accompanying condensed consolidated financial statements and financial information included herein have been prepared pursuant to the interim period reporting requirements of Form 10-Q. Accordingly, these financial statements do not include certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) and should be read together with our 2024 Annual Report on Form 10-K. For the periods presented, there were no items of other comprehensive income.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments considered necessary for a fair presentation of the Company’s financial position, results of operations, and cash flows for the periods presented. Such adjustments are of a normal recurring nature. Interim results of operations for the three and nine months ended September 30, 2025 are not necessarily indicative of the results realizable for the year ending December 31, 2025.
2. Recent Accounting Pronouncements
The Financial Accounting Standards Board (“FASB”) issues accounting standards and updates (each, an “ASU”) from time to time to its Accounting Standards Codification (“ASC”), which is the primary source of U.S. GAAP. The Company regularly monitors ASUs as they are issued and considers applicability to its business. All ASUs are adopted by their respective due dates and in the manner prescribed by the FASB.
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures . The amendments require disclosure of specific categories in the rate reconciliation and provides additional information for reconciling items that meet a quantitative threshold and further disaggregation of income taxes paid for individually significant jurisdictions. The ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. Adoption of this standard will not impact our financial position or results of operations but is expected to result in expanded tax disclosures in the full year financial statements for the year ended December 31, 2025.
In November 2024, the FASB issued ASU No. 2024-03 , Income Statement—Reporting Comprehensive Income (Topic 220): Expense Disaggregation Disclosures . The amendments require entities to provide enhanced disaggregation of certain expense categories presented in the income statement, including details on significant components within those categories, to provide greater transparency and decision-useful information to users
7
Table of Contents
of financial statements. The ASU is effective for fiscal years beginning after December 15, 2026, with early adoption permitted. The Company is currently evaluating the impact that this guidance will have on the disclosures within its consolidated financial statements.
In July 2025, the FASB issued ASU No. 2025-05, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets . The amendments introduce a practical expedient that allows entities to assume current conditions as of the balance sheet date remain unchanged over the remaining life of current accounts receivable and current contract assets arising from transactions within the scope of ASC 606. The ASU is effective for fiscal years beginning after December 15, 2025, including interim periods within those fiscal years, with early adoption permitted. The Company is evaluating the impact that the guidance will have on the disclosures within its consolidated financial statements; however, adoption is not expected to have a material impact on the Company’s financial position or results of operations.
3. Revenue
Contract revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. The following table represents a disaggregation of the Company’s contract revenues by service line for the marine and concrete segments:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Marine Segment
Construction
$
116,815
$
123,141
$
336,128
$
327,955
Dredging
23,761
12,902
58,372
39,649
Specialty services
2,367
3,970
10,909
9,687
Marine segment contract revenues
$
142,943
$
140,013
$
405,409
$
377,291
Concrete Segment
Structural
$
11,482
$
15,572
$
37,785
$
44,040
Light commercial
70,672
71,090
175,843
158,183
Concrete segment contract revenues
$
82,154
$
86,662
$
213,628
$
202,223
Total contract revenues
$
225,097
$
226,675
$
619,037
$
579,514
The Company has determined that it has two reportable segments as described in Note 15, but has disaggregated its contract revenues in the above chart in terms of services provided within such segments. Additionally, both the marine and concrete segments have limited contracts with multiple performance obligations. The Company’s contracts are often estimated and bid as one project and performance is evaluated as one project, not by individual services performed by each.
8
Table of Contents
Additionally, the table below represents contract revenue by type of customer for the three and nine months ended September 30, 2025 and 2024, respectively:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
%
2024
%
2025
%
2024
%
Federal Government
$
44,924
20
%
$
58,149
26
%
$
126,237
20
%
$
178,552
31
%
State Governments
24,928
11
%
18,748
8
%
90,212
15
%
48,185
8
%
Local Government
42,050
19
%
28,604
13
%
122,214
20
%
84,469
15
%
Private Companies
113,195
50
%
121,174
53
%
280,374
45
%
268,308
46
%
Total contract revenues
$
225,097
100
%
$
226,675
100
%
$
619,037
100
%
$
579,514
100
%
On March 10, 2023, the United States Navy awarded the Dragados/Hawaiian Dredging/Orion Joint Venture a contract to complete the construction of a dry dock at Pearl Harbor Naval Shipyard. The Company’s joint venture with Dragados/Hawaiian Dredging is a related-party transaction. The Company’s portion of work as a dedicated subcontractor totals $ 461.3 million.
For the three months ended September 30, 2025 and 2024, the United States Navy, included in the Federal Government category, accounted for 15 % and 25 % of total contract revenues, respectively. For the three months ended September 30, 2024, a customer in the Private Companies category accounted for 10% of total contract revenues. For the nine months ended September 30, 2025 and 2024, the United States Navy, included in the Federal Government category, accounted for 16 % and 26 % of total contract revenues, respectively.
For the three months ended September 30, 2025 and 2024, the Company’s revenue related to the joint venture subcontract was approximately $ 33.7 million and $ 57.2 million, respectively. For the nine months ended September 30, 2025 and 2024, the Company’s revenue related to the joint venture subcontract was approximately $ 100.4 million and $ 150.7 million, respectively.
The Company does not believe that the loss of any one of its customers would have a material adverse effect on the Company or its subsidiaries and affiliates since no single specific customer sustains such a large portion of receivables or contract revenue over time.
Contract revenues generated outside the United States totaled 4 % and 10 % of total revenues for the three months ended September 30, 2025 and 2024, respectively, and 5 % and 8 % for the nine months ended September 30, 2025 and 2024, respectively, and were primarily located in the Caribbean Basin.
9
Table of Contents
4. Concentration of Risk and Enterprise-Wide Disclosures
Accounts receivable include amounts billed to governmental agencies and private customers and do not bear interest. Balances billed to customers but not paid pursuant to retainage provisions generally become payable upon contract completion and acceptance by the owner.
The table below presents the concentrations of current receivables (trade and retainage) at September 30, 2025 and December 31, 2024, respectively:
September 30, 2025
December 31, 2024
Federal Government
$
55,772
26
%
$
19,874
14
%
State Governments
18,470
9
%
9,553
7
%
Local Governments
35,607
16
%
24,641
17
%
Private Companies
106,412
49
%
88,424
62
%
Gross receivables
216,261
100
%
142,492
100
%
Allowance for credit losses
( 3,005 )
( 555 )
Net receivables
$
213,256
$
141,937
At September 30, 2025, the United States Navy, which is included in the Federal Government category, accounted for 25 % of total current receivables. At December 31, 2024, the United States Navy, accounted for 11 % of total current receivables.
5. Contracts in Progress
Contracts in progress are as follows at September 30, 2025 and December 31, 2024:
September 30,
December 31,
2025
2024
Costs incurred on uncompleted contracts
$
1,840,918
$
1,561,338
Estimated earnings
263,707
211,439
Costs and estimated earnings on uncompleted contracts
2,104,625
1,772,777
Less: Billings to date
( 2,107,969 )
( 1,735,741 )
Net contracts in progress
$
( 3,344 )
$
37,036
Included in the accompanying Consolidated Balance Sheets under the following captions:
Contract assets
$
40,518
$
84,407
Contract liabilities
( 43,862 )
( 47,371 )
Net contracts in progress
$
( 3,344 )
$
37,036
Included in contract net assets (liabilities) is approximately $ 5.2 million and $ 19.8 million at September 30, 2025 and December 31, 2024, respectively, related to claims and unapproved change orders.
Remaining performance obligations represent the transaction price of firm orders or other written contractual commitments from customers for which work has not been performed or is partially completed and excludes unexercised contract options and potential orders. As of September 30, 2025, the aggregate amount of the remaining performance obligations was approximately $ 679 million. Of this amount, the current expectation of
10
Table of Contents
the Company is that it will recognize $ 547 million, or 81 %, in the next 12 months and the remaining balance thereafter.
6. Property and Equipment
The following is a summary of property and equipment at September 30, 2025 and December 31, 2024:
September 30,
December 31,
2025
2024
Construction equipment
$
115,136
$
117,652
Vessels and other equipment
100,613
96,173
Building and improvements
51,649
39,401
Automobiles and trucks
5,802
1,790
Office equipment
1,693
7,562
Gross book value of depreciable assets
274,893
262,578
Less: Accumulated depreciation
( 202,819 )
( 209,234 )
Net book value of depreciable assets
72,074
53,344
Construction in progress
4,092
7,806
Land
24,948
24,948
Property and equipment, net of depreciation
$
101,114
$
86,098
Substantially all depreciation expense is included in the cost of contract revenue in the Company’s Condensed Consolidated Statements of Operations. Substantially all of the assets of the Company are pledged as collateral under the Company’s Credit Agreement as discussed in Note 9. Substantially all of the Company’s long-lived assets are located in the United States.
7. Fair Value
Recurring Fair Value Measurements
The fair value of financial instruments is the amount at which the instrument could be exchanged in a current transaction between willing parties. Due to their short-term nature, the Company believes that the carrying value of its accounts receivable, other current assets, accounts payable and other current liabilities approximate their fair values.
The Company classifies financial assets and liabilities into the following three levels based on the inputs used to measure fair value in the order of priority indicated:
● Level 1- fair values are based on observable inputs such as quoted prices in active markets for identical assets or liabilities;
● Level 2 - fair values are based on pricing inputs other than quoted prices in active markets for identical assets and liabilities and are either directly or indirectly observable as of the measurement date; and
● Level 3 - fair values are based on unobservable inputs in which little or no market data exists.
Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value requires judgment and may affect the placement of assets and liabilities within the fair value hierarchy levels.
11
Table of Contents
Our concrete segment has life insurance policies with a combined face value of $ 11.1 million as of September 30, 2025. These policies are invested in mutual funds and the fair value measurement of the cash surrender balance associated with these policies is determined using Level 2 inputs within the fair value hierarchy and will vary with investment performance. The fair value of the cash surrender value of these policies at September 30, 2025 and December 31, 2024 was $ 1.3 million and $ 1.2 million, respectively. These assets are included in the "Other non-current" asset section in the Company’s Condensed Consolidated Balance Sheets.
Other Fair Value Measurements
The fair value of the Company’s debt at September 30, 2025 and December 31, 2024 approximated its carrying value of $ 26.5 million and $ 26.8 million, respectively, as interest is based on current market interest rates for debt with similar risk and maturity.
8. Accrued Liabilities
Accrued liabilities at September 30, 2025 and December 31, 2024 consisted of the following:
September 30, 2025
December 31, 2024
Accrued salaries, wages and benefits
$
16,752
$
13,931
Accrued liabilities expected to be covered by insurance
3,985
4,250
Sales taxes
3,115
1,605
Property taxes
2,007
1,814
Sale-leaseback arrangement
1,162
2,852
Other accrued expenses
1,501
1,842
Total accrued liabilities
$
28,522
$
26,294
9. Debt
On May 15, 2023, the Company entered into a Credit Agreement (the “Credit Agreement”) with White Oak ABL, LLC and White Oak Commercial Finance, LLC, providing for a $ 65 million asset-based revolving credit facility (the “Revolver”) and a $ 38 million fixed asset term loan (the “Term Loan”). The Credit Agreement, as subsequently amended, matures on May 15, 2028 and is secured by substantially all of the assets of the Company and its subsidiaries, including fixed assets and accounts receivable.
The Company has a maximum borrowing capacity under the Revolver of $ 65 million and a letter of credit sublimit that is equal to the lesser of $ 5 million and the aggregate unused amount of the revolving commitments then in effect.
The Company is subject to a commitment fee for the unused portion of the maximum borrowing availability under the Revolver.
As of September 30, 2025, the Company had no borrowings under the Revolver. The Company’s borrowing availability under the Revolver at September 30, 2025 was approximately $ 41.2 million.
12
Table of Contents
The Company’s obligations under debt arrangements consisted of the following:
September 30, 2025
December 31, 2024
Term loan
$
23,000
$
23,000
Other
3,528
3,843
Total debt
26,528
26,843
Less: current
1,044
426
Less: deferred debt issuance costs (1)
2,920
3,666
Total long-term debt
$
22,564
$
22,751
(1) Total debt issuance costs include underwriter fees, legal fees, syndication fees and fees related to the execution of the Credit Agreement and the termination and repayment of the Company’s prior credit facility.
The Credit Agreement is used to finance working capital and general corporate purposes, capital expenditures, permitted acquisitions and associated transaction fees, and to refinance existing indebtedness. Borrowings under the Revolver may be repaid and reborrowed, subject to the borrowing base and other conditions.
As amended, the Revolver and Term Loan bear interest at rates based on 30-day SOFR plus applicable margins, subject to a SOFR floor. As of September 30, 2025, the applicable margin is 4.50 % for the Revolver and 6.50 % for the Term Loan, with a 4.39 % SOFR floor .
The quarterly weighted average interest rate for the Credit Agreement, as of September 30, 2025 and 2024 was 10.53 % and 11.87 %, respectively.
The Credit Agreement contains customary affirmative and negative covenants, including limitations on indebtedness, liens, investments, asset sales, and dividends, as well as financial maintenance covenants. The financial covenants, as amended, include a minimum Consolidated Fixed Charge Coverage Ratio and/or Consolidated EBITDA thresholds and a minimum liquidity requirement, each tested periodically.
Financial covenants
Restrictive financial covenants under the amended Credit Agreement include:
● A Consolidated Fixed Charge Coverage Ratio not to be less than 1 :00 to 1:00 for each trailing four quarter period.
● A Revolver Loan Turnover Ratio not to be less than 2.5 to 1.0 for each fiscal quarter.
● A Term Loan Loan-to-Value Ratio not to be greater than 60 % for each fiscal quarter.
Under the Credit Agreement, the Company may not permit Liquidity (as defined in the Credit Agreement) to fall below $ 15 million (i) for more than three (3) consecutive Business Days (as defined in the Credit Agreement) nor (ii) as of the close of business on Friday of each week.
13
Table of Contents
In addition, the Credit Agreement contains events of default that are usual and customary for similar arrangements, including non-payment of principal, interest or fees; breaches of representations and warranties that are not timely cured; violation of covenants; bankruptcy and insolvency events; and, events constituting a change of control.
The Company was in compliance with all financial covenants under the Credit Agreement as of September 30, 2025.
10. Other Long-Term Liabilities
Other long-term liabilities at September 30, 2025 and December 31, 2024 consisted of the following:
September 30, 2025
December 31, 2024
Sale-leaseback arrangement
$
15,118
$
19,001
Deferred compensation
1,220
1,194
Other
410
308
Total other long-term liabilities
$
16,748
$
20,503
Sale-Leaseback Arrangements
On May 15, 2023, the Company entered into a $ 13.0 million sale-leaseback of certain equipment pursuant to which the Company leased-back the equipment for terms ranging from one to three years . The transaction above was recorded as a failed sale-leaseback.
Concurrent with the sale of Company’s Port Lavaca South Yard property, the Company entered into a twenty-year lease agreement whereby the Company leased back the property at an annual rental rate of approximately $ 1.1 million, subject to annual rent increases of 2.5 %. Under the lease agreement, the Company has four consecutive options to extend the term of the lease by five years for each such option. The portion of the above transaction related to the building was recorded as a failed sale-leaseback.
On September 27, 2019, the Company entered into a purchase and sale agreement (the “Purchase and Sale Agreement”). Pursuant to the terms of the Purchase and Sale Agreement, the Company sold certain properties for a purchase price of $ 19.1 million. Concurrent with the sale of the property, the Company entered into a fifteen-year lease agreement whereby the Company leased back the property at an annual rental rate of approximately $ 1.5 million, subject to annual rent increases of 2.0 %. Under the lease agreement, the Company has two consecutive options to extend the term of the lease by ten years for each such option. The transaction above was recorded as a failed sale-leaseback.
Related to the failed sale-leasebacks, the Company recorded liabilities for the amounts received, will continue to depreciate the non-land portion of the assets, and has imputed an interest rate so that the net carrying amount of the financial liability and remaining assets will be zero at the end of the initial lease terms.
11. Income Taxes
The Company’s effective tax rate is based on expected income, statutory rates and tax planning opportunities available to it. For interim financial reporting, the Company estimates its annual tax rate based on projected taxable income for the full year and records a quarterly tax provision in accordance with the anticipated annual rate.
14
Table of Contents
Income tax expense included in the Company’s accompanying Condensed Consolidated Statements of Operations was as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Income tax expense
$
317
$
82
$
246
$
347
Effective tax rate
8.8
%
1.9
%
8.3
%
( 4.3 )
%
The effective rate for the three and nine months ended September 30, 2025 differed from the Company’s statutory federal rate of 21 % primarily due to the tax impact from the valuation allowance for current year activity, state income taxes and the non-deductibility of other permanent items.
The Company assessed the realizability of its deferred tax assets and determined that it was more likely than not that some portion or all the deferred tax assets would not be realized and therefore recorded a valuation allowance on the net deferred tax assets. The Company assesses the available positive and negative evidence to estimate if sufficient future taxable income will be generated to use the existing deferred tax assets. The Company considers the scheduled reversal of deferred tax liabilities, available carryback periods, and tax-planning strategies in making this assessment. For the three and nine months ended September 30, 2025 the Company evaluated positive and negative evidence in determining the amount of deferred tax assets more likely than not to be realized. Based on the review of available evidence, management believes that a valuation allowance on the net deferred tax assets at September 30, 2025 remains appropriate.
The company completed its analysis of the One Big Beautiful Bill Act (“OBBBA”) enacted on July 4th and determined there are no material impacts to the Company.
12. Earnings Per Share
The following table reconciles the denominators used in the computations of both basic and diluted earnings per share:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Total basic weighted average shares outstanding
39,776,096
34,494,302
39,535,151
33,390,722
Effect of potentially dilutive securities:
Common stock options
11,131
23,815
9,254
—
Employee stock purchase plan
—
563
—
—
Total diluted weighted average shares outstanding
39,787,227
34,518,680
39,544,405
33,390,722
For the three months ended September 30, 2025 and 2024, the Company had 45,325 and 187,235 shares, respectively, that were potentially dilutive in earnings per share calculations. For the nine months ended September 30, 2025 and 2024, the Company had 49,819 and 196,744 shares, respectively, that were potentially dilutive in earnings per share calculations.
Such dilution is dependent on the excess of the market price of the Company’s common stock over the exercise price and other components of the treasury stock method. The exercise price for certain stock options awarded by the Company exceeded the average market price of the Company’s common stock for the three and nine
15
Table of Contents
months ended September 30, 2025 and 2024. Such stock options are anti-dilutive and are not included in the computation of diluted earnings per share for those periods.
The Company reported a net loss for the nine months ended September 30, 2024; therefore, all potentially dilutive securities are antidilutive and are excluded from the computation of diluted loss per share for that period.
13. Share-Based Compensation
The Compensation Committee of the Company’s Board of Directors is responsible for the administration of the Company’s stock incentive plans. In general, the Company’s Long-Term Incentive Plan (“ LTIP”) provides for grants of restricted stock and performance-based awards to be issued with a per-share price not less than the fair market value of a share of common stock on the date of grant. The Company accounts for forfeitures of awards as they are incurred.
In May 2024 shareholders approved the Employee Stock Purchase Plan (“ESPP”), which became effective on September 16, 2024. The Company has reserved a total of 1,000,000 shares under the ESPP, all of which are authorized and available for future issuance under the ESPP. During the three and nine months ended September 30, 2025, there were 82,873 and 154,006 shares, respectively, issued under the ESPP.
The table below presents the share-based compensation expense included in the Company’s accompanying condensed consolidated statements of operations:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Restricted stock awards
$
937
$
1,830
$
3,126
$
2,190
Performance stock units
358
289
640
726
Employee share purchase plan
81
14
252
14
Total share-based compensation expense
$
1,376
$
2,133
$
4,018
$
2,930
16
Table of Contents
Under its approved long-term incentive plan, the Company grants share-based awards to its employees. The following table presents a summary of the Company’s unvested restricted stock awards and performance share units granted under the plan:
Restricted stock awards
Performance stock units
Weighted
Weighted
Number
Average
Number
Average
of
Fair Value
of
Fair Value
Shares
Per Share
Shares
Per Share
Nonvested at December 31, 2024
1,008,232
$
6.56
534,231
$
4.53
Granted
205,963
$
5.94
293,073
$
7.17
Vested
( 106,475 )
$
5.46
—
$
—
Forfeited shares
( 10,960 )
$
8.56
—
$
—
Nonvested at March 31, 2025
1,096,760
$
6.53
827,304
$
5.47
Granted
454,630
$
8.61
—
$
—
Vested
( 208,108 )
$
9.11
—
$
—
Forfeited shares
( 68,943 )
$
6.73
( 195,017 )
$
4.56
Nonvested at June 30, 2025
1,274,339
$
6.84
632,287
$
5.75
Granted
142,221
$
6.96
—
$
—
Vested
( 197,996 )
$
2.74
—
$
—
Forfeited shares
( 15,166 )
$
7.18
—
$
Nonvested at September 30, 2025
1,203,398
$
7.53
632,287
1
$
5.75
(1) A maximum of 1.2 million common shares could be awarded based upon the Company’s achievement of set performance-metrics.
On March 20, 2025, the Company granted certain executives a total of 293,073 performance-based units. The performance-based units will potentially vest 100 % if the target is met, with 50 % of the units to be earned based on the achievement of an absolute adjusted EBITDA target, measured in the final year of a three-year performance period and 50 % of the units to be earned based on the achievement of an objective, tiered return on relative total shareholder return, measured over a three-year performance period. The Company evaluates the probability of achieving targeted award levels each reporting period. The fair value of the grants awarded related to the adjusted EBITDA target was $ 5.89 per share and the fair value of the grants awarded related to the relative total shareholder return target was $ 8.45 valued using a Monte Carlo simulation model.
The following table presents the assumptions related to the performance share units granted in 2025 related to the relative total shareholder return, as indicated in the previous summary table:
2025
Grant-date fair value
$
5.89
Risk-free interest rate
3.86
%
Volatility factor
65.52
%
Contractual term (years)
2.78
In the nine months ended September 30, 2025, there were 15,000 options exercised generating proceeds to the Company of $ 0.1 million. In the three months ended September 30, 2024, there were no options exercised. In the nine months ended September 30, 2024, there were 56,568 options exercised generating proceeds to the Company of $ 0.4 million.
17
Table of Contents
The following table presents a summary of the unrecognized compensation cost, and the related weighted average recognition period associated with unvested awards and units as of September 30, 2025:
Restricted stock awards
Performance stock units
Unrecognized compensation cost
$
7,424
$
2,200
Weighted average period for recognition (years)
2.23
1.83
14. Commitments and Contingencies
The Company is involved in various legal, audit, and other proceedings that are incidental to the conduct of its business, none of which in the opinion of management will have a material effect on the Company's financial condition, results of operations, or cash flows. Management believes that it has recorded adequate accrued liabilities and believes that it has adequate insurance coverage or has meritorious defenses for these claims and contingencies.
In October 2025, the Company received a sales tax assessment of $ 15 million from the State of Texas covering multiple periods. The Company believes it has meritorious defenses and based on current facts and circumstances does not believe a loss is probable.
15. Segment Information
The Company has determined that it has two reportable segments pursuant to ASC Topic 280, Segment Reporting: marine and concrete, both operating under the Orion brand and logo. The Chief Operating Decision Maker (CODM), identified as the Chief Executive Officer, allocates resources and assesses performance based on these two reportable and operating segments.
In making this determination, management considered both quantitative and qualitative factors under ASC 280-10-50-11, including similarities in products and services, production processes, customer types, distribution methods, and regulatory environments. Although the segments share certain macroeconomic drivers, they are managed separately and have distinct operating results reviewed by the CODM for purposes of resource allocation and performance evaluation.
Each segment has a designated management team responsible for day-to-day operations, and discrete
financial information is produced and evaluated at the segment level.
Segment operating income (loss) is the primary performance measure used by the CODM in assessing performance of the segments. Segment operating income (loss) represents revenues, less direct costs of contract revenues, selling, general, and administrative expenses, and gains or losses on the disposal of assets.
The CODM reviews segment results inclusive of all expenses directly attributable to the respective segments. Interest expense, income taxes, and other non-operating items are not allocated to the segments. The total of the segment operating income (loss) measures equals the Company’s consolidated operating income (loss); therefore, no reconciling items are required between total segment operating income and consolidated operating income.
Marine Segment
Our marine segment provides construction, dredging and specialty services. Construction services include construction, restoration, maintenance, dredging and repair of marine transportation facilities, marine pipelines, bridges and causeways and marine environmental structures. Dredging services generally enhance or preserve
18
Table of Contents
the navigability of waterways or the protection of shorelines through the removal or replenishment of soil, sand or rock. Specialty services include design, salvage, demolition, surveying, towing, diving and underwater inspection, excavation and repair.
Concrete Segment
Our concrete segment provides turnkey concrete construction services, including concrete surface place and finish, site preparation, layout, forming, and rebar placement for large commercial, structural and other associated business areas.
Segment information for the periods presented is provided as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Marine
Contract revenues
$
142,943
$
140,013
$
405,409
$
377,291
Cost of contract revenues
117,061
122,418
340,856
343,416
Gross profit
25,882
17,595
64,553
33,875
Selling, general and administrative expenses
15,143
13,108
43,202
39,867
Gain on disposal of assets, net
( 246 )
( 998 )
( 642 )
( 1,144 )
Operating income (loss)
$
10,985
$
5,485
$
21,993
$
( 4,848 )
Total assets
$
342,525
$
322,031
$
342,525
$
322,031
Property and equipment, net
$
97,103
$
80,115
$
97,103
$
80,115
Depreciation and amortization
$
5,081
$
4,553
$
13,985
$
14,405
Capital expenditures
$
8,788
$
3,964
$
24,634
$
8,740
Concrete
Contract revenues
$
82,154
$
86,662
$
213,628
$
202,223
Cost of contract revenues
78,284
77,193
199,617
175,215
Gross profit
3,870
9,469
14,011
27,008
Selling, general and administrative expenses
9,916
7,738
27,176
21,113
Gain on disposal of assets, net
( 382 )
( 565 )
( 758 )
( 842 )
Operating (loss) income
$
( 5,664 )
$
2,296
$
( 12,407 )
$
6,737
Total assets
$
79,850
$
91,988
$
79,850
$
91,988
Property and equipment, net
$
4,011
$
5,860
$
4,011
$
5,860
Depreciation and amortization
$
811
$
1,015
$
2,541
$
3,153
Capital expenditures
$
557
$
193
$
876
$
1,904
Intersegment revenues totaled $ 1.2 million and $ 0.1 million for the three months ended September 30, 2025 and 2024, respectively, and $ 2.8 million and $ 1.8 million for the nine months ended September 30, 2025. These primarily relate to labor and equipment services between the Marine and Concrete segments and are eliminated in consolidation.
19
Table of Contents
16. Leases
The Company has operating and finance leases for office space, equipment and vehicles.
Leases recorded on the balance sheet consists of the following:
September 30,
December 31,
2025
2024
Assets
Operating lease right-of-use assets, net (1)
$
22,240
$
27,101
Financing lease right-of-use assets, net (2)
21,028
25,806
Total assets
$
43,268
$
52,907
Liabilities
Current
Operating
$
4,650
$
7,546
Financing
9,953
10,580
Total current
14,603
18,126
Noncurrent
Operating
20,929
20,837
Financing
6,346
11,346
Total noncurrent
27,275
32,183
Total liabilities
$
41,878
$
50,309
(1) Operating lease right-of-use assets are recorded net of accumulated amortization of $ 32.2 million and $ 25.6 million as of September 30, 2025 and December 31, 2024, respectively.
(2) Financing lease right-of-use assets are recorded net of accumulated amortization of $ 23.1 million and $ 17.0 million as of September 30, 2025 and December 31, 2024, respectively.
Other information related to lease term and discount rate is as follows:
September 30,
December 31,
2025
2024
Weighted Average Remaining Lease Term (in years)
Operating leases
8.95
8.35
Financing leases
2.11
2.40
Weighted Average Discount Rate
Operating leases
11.47
%
10.66
%
Financing leases
9.14
%
8.74
%
20
Table of Contents
The components of lease expense are as follows:
Three months ended
Nine months ended
September 30,
September 30,
2025
2024
2025
2024
Operating lease costs:
Operating lease cost
$
2,595
$
3,374
$
8,801
$
9,416
Short-term lease cost (1)
1,348
1,103
4,020
2,953
Financing lease costs:
Interest on lease liabilities
391
446
1,261
1,277
Amortization of right-of-use assets
2,130
1,933
6,490
5,597
Total lease cost
$
6,464
$
6,856
$
20,572
$
19,243
(1) Includes expenses related to leases with a lease term of more than one month but less than one year.
Supplemental cash flow information related to leases is as follows:
Nine Months Ended
September 30,
2025
2024
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases
$
6,764
$
8,567
Operating cash flows for finance leases
$
1,261
$
1,277
Financing cash flows for finance leases
$
7,847
$
6,456
Non-cash activity:
ROU assets obtained in exchange for new operating lease liabilities
$
2,709
$
14,177
ROU assets obtained in exchange for new financing lease liabilities
$
1,899
$
7,426
Maturities of lease liabilities are summarized as follows:
Operating Leases
Finance Leases
Year ending December 31,
2025 (excluding the nine months ended September 30, 2025)
$
2,388
$
3,216
2026
1,929
8,250
2027
5,911
2,823
2028
4,490
1,497
2029
3,679
2,176
Thereafter
28,591
83
Total future minimum lease payments
46,988
18,045
Less - amount representing interest
21,409
1,746
Present value of future minimum lease payments
25,579
16,299
Less - current lease obligations
4,650
9,953
Long-term lease obligations
$
20,929
$
6,346
21
Table of Contents
17. Subsequent Event
On October 24, 2025, the Company closed on the sale of its East and West Jones property in Harris County, Texas for a purchase price of $ 23.5 million. Proceeds will be used to reduce debt and for general corporate purposes. In connection with the sale of the property, the Company entered into an Exclusive Dredge Spoils Agreement with the purchaser which provides the Company with the right to deliver dredge spoils to the property for ten years.
1
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.