Item 1. Financial Statements
Item 1. Financial Statements
PERIMETER SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
September 30, 2025 December 31, 2024
ASSETS (Unaudited)
Current assets:
Cash and cash equivalents $ 340,647 $ 198,456
Accounts receivable, net 106,688 56,048
Inventories 130,139 116,347
Prepaid expenses and other current assets 6,680 23,173
Total current assets 584,154 394,024
Property, plant and equipment, net 81,554 64,777
Operating lease right-of-use assets 31,281 17,298
Finance lease right-of-use assets 5,929 6,173
Goodwill 1,053,778 1,034,543
Customer lists, net 620,636 637,745
Technology and patents, net 183,112 173,307
Tradenames, net 84,466 87,365
Other assets, net 529 1,162
Total assets $ 2,645,439 $ 2,416,394
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 30,542 $ 23,519
Accrued expenses and other current liabilities 71,875 30,450
Founders advisory fees payable - related party 151,582 6,677
Deferred revenue 9,647 1,842
Total current liabilities 263,646 62,488
Long-term debt, net 668,778 667,774
Operating lease liabilities, net of current portion 28,824 15,540
Finance lease liabilities, net of current portion 5,831 6,013
Deferred income taxes 95,750 152,203
Founders advisory fees payable - related party 352,455 240,083
Preferred stock 113,416 109,966
Preferred stock - related party 2,681 2,831
Other non-current liabilities 2,710 2,226
Total liabilities 1,534,091 1,259,124
Commitments and contingencies (Note 9)
Stockholder’s equity:
Common stock, $ 0.0001 par value per share, 4,000,000,000 shares authorized; 173,301,872 and 169,426,114 shares issued; 147,923,716 and 147,822,633 shares outstanding at September 30, 2025 and December 31, 2024, respectively
17 17
Treasury stock, at cost; 25,378,156 and 21,603,481 shares at September 30, 2025 and December 31, 2024, respectively
( 168,197 ) ( 127,827 )
Additional paid-in capital 1,941,940 1,911,035
Accumulated other comprehensive loss ( 9,554 ) ( 39,232 )
Accumulated deficit ( 652,858 ) ( 586,723 )
Total stockholders’ equity 1,111,348 1,157,270
Total liabilities and stockholders’ equity $ 2,645,439 $ 2,416,394
See accompanying notes to condensed consolidated financial statements.
6
Table of Contents
PERIMETER SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE LOSS
(in thousands, except share and per share data)
(Unaudited)
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Net sales $ 315,443 $ 288,417 $ 550,112 $ 474,737
Cost of goods sold 116,334 107,195 221,354 199,546
Gross profit 199,109 181,222 328,758 275,191
Operating expenses:
Selling, general and administrative expense 23,477 18,520 55,743 45,888
Amortization expense 15,199 13,765 43,902 41,291
Founders advisory fees - related party 247,684 184,176 263,954 253,097
Other operating expense 96 — 925 —
Total operating expenses 286,456 216,461 364,524 340,276
Operating loss ( 87,347 ) ( 35,239 ) ( 35,766 ) ( 65,085 )
Other expense (income):
Interest expense, net 9,870 10,054 29,444 31,292
Foreign currency loss (gain) 6 ( 1,354 ) ( 3,249 ) 163
Other (income) expense, net ( 73 ) 151 ( 142 ) 252
Total other expense, net 9,803 8,851 26,053 31,707
Loss before income taxes ( 97,150 ) ( 44,090 ) ( 61,819 ) ( 96,792 )
Income tax benefit (expense) 6,490 ( 45,077 ) ( 4,316 ) ( 53,283 )
Net loss ( 90,660 ) ( 89,167 ) ( 66,135 ) ( 150,075 )
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments ( 2,327 ) 10,637 29,678 4,105
Total comprehensive loss $ ( 92,987 ) $ ( 78,530 ) $ ( 36,457 ) $ ( 145,970 )
(Loss) earnings per share:
Basic $ ( 0.62 ) $ ( 0.61 ) $ ( 0.45 ) $ ( 1.03 )
Diluted $ ( 0.62 ) $ ( 0.61 ) $ ( 0.45 ) $ ( 1.03 )
Weighted average number of shares outstanding:
Basic 146,803,539 145,222,189 147,923,437 145,247,477
Diluted 146,803,539 145,222,189 147,923,437 145,247,477
See accompanying notes to condensed consolidated financial statements.
7
Table of Contents
PERIMETER SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(in thousands, except share data)
(Unaudited)
Common Stock Treasury Stock Additional
Paid-in
Capital Accumulated
Other
Comprehensive
Loss Accumulated
Deficit Total
Stockholders'
Equity
Shares Amount Shares Amount
Balance, December 31, 2024 169,426,114 $ 17 21,603,481 $ ( 127,827 ) $ 1,911,035 $ ( 39,232 ) $ ( 586,723 ) $ 1,157,270
Stock-based compensation — — — — 2,671 — — 2,671
Shares issued related to founders advisory fees - related party 1,837,304 — — — — — — —
Shares repurchased — — 888,454 ( 8,183 ) — — — ( 8,183 )
Shares issued upon exercise of options 4,100 — — — 41 — — 41
Net income — — — — — — 56,686 56,686
Other comprehensive income — — — — — 7,885 — 7,885
Balance, March 31, 2025 171,267,518 $ 17 22,491,935 $ ( 136,010 ) $ 1,913,747 $ ( 31,347 ) $ ( 530,037 ) $ 1,216,370
Stock-based compensation — — — — 2,238 — — 2,238
Shares repurchased — — 2,886,221 ( 32,187 ) — — — ( 32,187 )
Shares issued upon exercise of options 25,067 — — — 251 — — 251
Net loss — — — — — — ( 32,161 ) ( 32,161 )
Other comprehensive income — — — — — 24,120 — 24,120
Balance, June 30, 2025 171,292,585 $ 17 25,378,156 $ ( 168,197 ) $ 1,916,236 $ ( 7,227 ) $ ( 562,198 ) $ 1,178,631
Stock-based compensation — — — — 6,519 — — 6,519
Shares issued upon exercise of options 2,009,287 — — — 19,185 — — 19,185
Net loss — — — — — — ( 90,660 ) ( 90,660 )
Other comprehensive loss — — — — — ( 2,327 ) — ( 2,327 )
Balance, September 30, 2025 173,301,872 $ 17 25,378,156 $ ( 168,197 ) $ 1,941,940 $ ( 9,554 ) $ ( 652,858 ) $ 1,111,348
See accompanying notes to condensed consolidated financial statements.
8
Table of Contents
PERIMETER SOLUTIONS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(in thousands, except share data)
(Unaudited)
Ordinary Shares Treasury Shares Additional
Paid-in
Capital Accumulated
Other
Comprehensive
Loss Accumulated
Deficit Total
Stockholders'
Equity
Shares Amount Shares Amount
Balance, December 31, 2023 165,066,195 $ 165,067 18,615,190 $ ( 113,407 ) $ 1,701,163 $ ( 19,710 ) $ ( 580,818 ) $ 1,152,295
Stock-based compensation — — — — 1,742 — — 1,742
Shares issued related to founders advisory fees - related party 1,758,464 1,758 — — ( 1,758 ) — — —
Shares repurchased — — 2,969,357 ( 14,278 ) — — — ( 14,278 )
Net loss — — — — — — ( 82,558 ) ( 82,558 )
Other comprehensive loss — — — — — ( 5,543 ) — ( 5,543 )
Balance, March 31, 2024 166,824,659 $ 166,825 21,584,547 $ ( 127,685 ) $ 1,701,147 $ ( 25,253 ) $ ( 663,376 ) $ 1,051,658
Stock-based compensation — — — — 2,994 — — 2,994
Shares repurchased — — 18,535 ( 139 ) — — — ( 139 )
Net income — — — — — — 21,650 21,650
Other comprehensive loss — — — — — ( 989 ) — ( 989 )
Balance, June 30, 2024 166,824,659 $ 166,825 21,603,082 $ ( 127,824 ) $ 1,704,141 $ ( 26,242 ) $ ( 641,726 ) $ 1,075,174
Stock-based compensation — — — — 3,312 — — 3,312
Shares repurchased — — 399 ( 3 ) — — — ( 3 )
Warrants exercised 19,160 19 — — 211 — — 230
Net loss — — — — — — ( 89,167 ) ( 89,167 )
Other comprehensive income — — — — — 10,637 — 10,637
Balance, September 30, 2024 166,843,819 $ 166,844 21,603,481 $ ( 127,827 ) $ 1,707,664 $ ( 15,605 ) $ ( 730,893 ) $ 1,000,183
See accompanying notes to condensed consolidated financial statements.
9
Table of Contents
PERIMETER SOLUTIONS, 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 loss $ ( 66,135 ) $ ( 150,075 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Founders advisory fees - related party (change in fair value) 263,954 253,097
Depreciation and amortization expense 53,610 49,215
Interest and payment-in-kind on preferred stock 5,499 5,292
Stock-based compensation 11,428 8,048
Non-cash lease expense 4,841 3,875
Deferred income taxes ( 58,172 ) 663
Amortization of deferred financing costs 1,342 1,291
Foreign currency (gain) loss ( 3,249 ) 163
Loss on disposal of assets 10 13
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable ( 48,962 ) ( 57,880 )
Inventories 316 37,373
Prepaid expenses and other current assets 5,460 1,571
Accounts payable 6,639 1,375
Deferred revenue 7,805 8,792
Income taxes payable, net 33,049 21,510
Accrued expenses and other current liabilities 13,136 16,151
Founders advisory fees - related party (cash settled) ( 6,677 ) ( 2,702 )
Operating lease liabilities ( 3,363 ) ( 2,426 )
Finance lease liabilities ( 367 ) ( 374 )
Other, net ( 615 ) ( 597 )
Net cash provided by operating activities 219,549 194,375
Cash flows from investing activities:
Purchase of property and equipment ( 22,599 ) ( 9,071 )
Purchase of intangible assets ( 15,226 ) —
Proceeds from short-term investments — 5,383
Purchase of businesses, net of cash acquired ( 22,000 ) —
Net cash used in investing activities ( 59,825 ) ( 3,688 )
Cash flows from financing activities:
Common stock repurchased ( 40,370 ) —
Ordinary shares repurchased — ( 14,420 )
Proceeds from exercises of options 19,477 —
Principal payments on finance lease obligations ( 689 ) ( 544 )
Net cash used in financing activities ( 21,582 ) ( 14,964 )
Effect of foreign currency on cash and cash equivalents 4,049 54
Net change in cash and cash equivalents 142,191 175,777
Cash and cash equivalents, beginning of period 198,456 47,276
Cash and cash equivalents, end of period $ 340,647 $ 223,053
Supplemental disclosures of cash flow information:
Cash paid for interest $ 19,870 $ 20,286
Cash paid for income taxes $ 28,237 $ 31,414
See accompanying notes to condensed consolidated financial statements
10
Table of Contents
PERIMETER SOLUTIONS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS
Basis of Presentation
The accompanying condensed consolidated financial statements of Perimeter Solutions, Inc. and its subsidiaries (collectively, the “Company”) are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments of a normal and recurring nature considered necessary for a fair presentation have been included in the accompanying condensed consolidated financial statements. The results of operations for the interim period are not necessarily indicative of the results that will be realized for the entire fiscal year. These condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements and accompanying notes thereto included in the Company’s 2024 Annual Report filed with the SEC on February 20, 2025 .
Business Operations
The Company is a global solutions provider for the Fire Safety and Specialty Products industries. Approximately 79 % of the Company’s 2024 annual revenues were derived in the United States, approximately 10 % in Europe and approximately 6 % in Canada with the remaining approximately 5 % sprea d across various other countries. The Company’s business is organized and managed in two reporting segments: Fire Safety and Specialty Products.
The Fire Safety segment is a formulator and manufacturer of fire management products that help the Company’s customers combat various types of fires, including wildland, structural, flammable liquids and other types of fires. The Company’s Fire Safety segment also offers specialized equipment and services, typically in conjunction with its fire management products to support firefighting operations. The Company’s specialized equipment includes air base retardant storage, mixing, and delivery equipment; mobile retardant bases; retardant ground application units; mobile foam equipment; and equipment that it custom designs and manufactures to meet specific customer needs. Significant end markets include primarily government-related entities and are dependent on approvals, qualifications, and permits granted by the respective governments and commercial customers around the world.
The Specialty Products segment includes operations that develop, produce and market products for non-fire safety markets. The Company’s largest end market application for the Specialty Products segment is Phosphorus Pentasulfide (“P 2 S 5 ”) based lubricant additives. P 2 S 5 is also used in pesticide and mining chemicals applications, and emerging electric battery technologies. The Specialty Products segment also includes Intelligent Manufacturing Solutions (“IMS”), which is a manufacturer of electronic or electro-mechanical components of larger solutions. IMS has a flexible, vertically integrated production facility centered on its printed circuit board (“PCB”) line that allows it to acquire and produce a variety of product lines across a range of end markets, including large medical systems, communications infrastructure, energy infrastructure, defense systems, and industrial systems, with a substantial focus on aftermarket repair and replacement.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS
Summary of Significant Accounting Policies
Principles of Consolidation
The condensed consolidated financial statements include the accounts of the Company and its subsidiaries, all of which are wholly owned, after elimination of intercompany transactions and balances.
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
11
Table of Contents
at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant estimates made by management in connection with the preparation of the accompanying condensed consolidated financial statements include the fair value of purchase consideration and assets acquired and liabilities assumed in a business combination, the useful lives of long-lived assets, the fair value of financial assets and liabilities, indefinite life intangible assets, stock options, and founder advisory fees. Actual results could differ from those estimates.
Accounting Policies
As of September 30, 2025, the Company’s significant accounting policies are consistent with those discussed in Note 2, “Summary of Significant Accounting Policies and Recent Accounting Pronouncements” to its consolidated financial statements included in the Company’s 2024 Annual Report.
Recently Issued and Adopted Accounting Standards
In November 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2024-03, Disaggregation of Income Statement Expenses, which requires disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses. The new guidance is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Although the ASU requires comparative disclosures for all periods presented, entities will be permitted to begin applying the guidance prospectively. Therefore, comparative disclosures are not required for reporting periods beginning before the effective date. Entities can elect to apply this ASU retrospectively to any or all prior periods presented in the financial statements. The Company is currently evaluating the impact that the adoption of this ASU will have on its disclosures.
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which requires public entities, on an annual basis, to disclose disaggregated information about a reporting entity’s effective tax rate reconciliation, using both percentages and reporting currency amounts for specific standardized categories, as well as disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. The Company adopted this ASU prospectively for the annual period beginning on January 1, 2025. While the Company expects that the adoption of this standard will expand its disclosures within the “Income Taxes” note on its Form 10-K, the Company does not expect such adoption to have any impact on its financial position or results of operations.
12
Table of Contents
3. BALANCE SHEET COMPONENTS
Details of certain balance sheet items are presented below (in thousands):
September 30, 2025 December 31, 2024
Inventories:
Raw materials and manufacturing supplies $ 62,690 $ 65,872
Work in process 494 286
Finished goods 66,955 50,189
Total inventories $ 130,139 $ 116,347
Prepaid Expenses and Other Current Assets:
Advance to vendors $ 118 $ 2,471
Prepaid insurance 1,098 3,667
Prepaid value-added taxes 1,947 2,552
Income tax receivable — 11,091
Other 3,517 3,392
Total prepaid expenses and other current assets $ 6,680 $ 23,173
Property, Plant and Equipment:
Buildings $ 4,077 $ 3,912
Leasehold improvements 3,253 2,975
Furniture and fixtures 569 584
Machinery and equipment 97,288 74,406
Vehicles 4,635 4,317
Construction in progress 10,115 9,721
Total property, plant and equipment, gross 119,937 95,915
Less: accumulated depreciation ( 38,383 ) ( 31,138 )
Total property, plant and equipment, net $ 81,554 $ 64,777
Accrued Expenses and Other Current Liabilities:
Accrued bonus $ 6,831 $ 6,216
Accrued salaries 2,948 1,514
Accrued employee benefits 1,350 1,381
Accrued interest 16,262 8,448
Accrued purchases 6,825 2,558
Accrued taxes 26,220 3,185
Operating lease liabilities 3,670 2,677
Finance lease liabilities 751 732
Other 7,018 3,739
Total accrued expenses and other current liabilities $ 71,875 $ 30,450
Depreciation expense related to property, plant and equipment was $ 3.6 million and $ 9.7 million for the three and nine months ended September 30, 2025, respectively, and $ 2.7 million and $ 7.9 million , for the three and nine months ended September 30, 2024 respectively, substantially all of which was presented in cost of goods sold in the accompanying condensed consolidated statements of operations and comprehensive loss. As of September 30, 2025 and December 31, 2024, the allowance for doubtful accounts was immaterial.
13
Table of Contents
4. BUSINESS COMBINATIONS
On March 28, 2025, the Company acquired substantially all of the assets and technical data rights of certain product lines from a third party, which met the definition of a business, for a total cash purchase price of $ 10.0 million. The product lines will be integrated into the Company’s IMS business within the Specialty Products segment. The Company used the acquisition method of accounting for the transaction and has reflected the preliminary value of the acquired assets and liabilities assumed in the condensed consolidated balance sheet, including inventories, intangible assets, property, plant and equipment, goodwill and contractual liabilities. The accounting is provisional as the Company is pending valuation of certain tangible and intangible assets that is subject to final adjustment as the Company evaluates information during the measurement period. Acquisition-related costs, primarily consisting of legal and advisory fees, were recognized as an operating expense in the current period and were not material. The Company expects that all of the approximately $ 0.6 million of goodwill and $ 2.1 million of other intangible assets recognized for the acquisition will be deductible for tax purposes over 15 years.
On September 12, 2025, the Company acquired substantially all of the assets and technical data rights of certain product lines from a third party, which met the definition of a business, for a total cash purchase price of $ 12.0 million. The product lines will be integrated into the Company’s IMS business within the Specialty Products segment. The Company used the acquisition method of accounting for the transaction and has reflected the preliminary value of the acquired assets and liabilities assumed in the condensed consolidated balance sheet, including inventories, intangible assets, property, plant and equipment, and goodwill. The accounting is provisional as the Company is pending valuation of certain tangible and intangible assets that is subject to final adjustment as the Company evaluates information during the measurement period. Acquisition-related costs, primarily consisting of legal and advisory fees, were recognized as an operating expense in the current period and were not material. The Company expects that all of the approximately $ 1.3 million of goodwill and $ 7.4 million of other intangible assets recognized for the acquisition will be deductible for tax purposes over 15 years.
Pro-forma net sales and results of operations have not been presented for the IMS product line acquisitions because the effect of these acquisitions on the Company's condensed consolidated financial statements were not material individually or in the aggregate.
5. GOODWILL AND OTHER INTANGIBLE ASSETS
The changes in the carrying amount of goodwill by reportable segment are as follows (in thousands):
Fire Safety Specialty Products Total
Balance, December 31, 2024
$ 852,754 $ 181,789 $ 1,034,543
Purchase price allocation and measurement period adjustments for business combinations — 1,718 1,718
Foreign currency translation 12,268 5,249 17,517
Balance, September 30, 2025
$ 865,022 $ 188,756 $ 1,053,778
Intangible assets and related accumulated amortization as of September 30, 2025 and December 31, 2024 are as follows (in thousands):
September 30, 2025
Estimated
Useful Life
(in years) Gross Value Accumulated Impairment Foreign
Currency
Translation Accumulated
Amortization Net Book
Value
Definite Lived Intangible Assets:
Customer lists 10 to 20 $ 773,000 $ — $ ( 5,511 ) $ ( 146,853 ) $ 620,636
Technology and patents (1)
4 to 20 275,426 ( 40,738 ) ( 814 ) ( 50,762 ) 183,112
Tradenames 10 to 20 104,900 — ( 942 ) ( 19,492 ) 84,466
Balance, September 30, 2025
$ 1,153,326 $ ( 40,738 ) $ ( 7,267 ) $ ( 217,107 ) $ 888,214
(1) In May 2025, the Company settled its trade secret litigation with a subsidiary of Compass Minerals International, Inc. and simultaneously acquired related intangible assets, property, plant and equipment, and inventories. The total purchase consideration for the asset acquisition was $ 20.0 million in cash, of which $ 15.2 million was allocated to the technology-
14
Table of Contents
related intangible assets. The acquired technology-related intangible assets will be amortized on a straight-line basis over its estimated useful life of 4 years.
December 31, 2024
Estimated
Useful Life
(in years) Gross Value Accumulated Impairment Foreign
Currency
Translation Accumulated
Amortization Net Book
Value
Definite Lived Intangible Assets:
Customer lists 10 to 20 $ 767,000 $ — $ ( 10,659 ) $ ( 118,596 ) $ 637,745
Technology and patents 10 to 20 257,100 ( 40,738 ) ( 4,187 ) ( 38,868 ) 173,307
Tradenames 10 to 20 104,500 — ( 1,393 ) ( 15,742 ) 87,365
Balance, December 31, 2024
$ 1,128,600 $ ( 40,738 ) $ ( 16,239 ) $ ( 173,206 ) $ 898,417
Amortization expense for definite-lived intangible assets was $ 15.2 million and $ 43.9 million for the three and nine months ended September 30, 2025 respectively, and $ 13.8 million and $ 41.3 million , for the three and nine months ended September 30, 2024, respectively.
Estimated annual amortization expense of intangible assets for the next five years ended December 31, and thereafter is as follows (in thousands):
Amount
2025 remaining $ 14,977
2026 59,907
2027 59,907
2028 59,907
2029 57,686
Thereafter 635,830
Total $ 888,214
6. LEASES
Lease cost for the three and nine months ended September 30, 2025 and 2024 is as follows (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Operating lease cost (1)
$ 1,562 $ 888 $ 3,708 $ 2,640
Finance lease cost:
Amortization of right-of-use assets 249 236 764 836
Interest on lease liabilities 117 129 369 399
Total lease cost $ 1,928 $ 1,253 $ 4,841 $ 3,875
Reported in:
Cost of goods sold $ 1,777 $ 1,112 $ 4,340 $ 3,435
Selling, general and administrative expense 151 141 501 440
Total lease cost $ 1,928 $ 1,253 $ 4,841 $ 3,875
(1) Operating lease cost does not include short-term leases or variable costs, all of which are immaterial.
As of September 30, 2025, the weighted-average remaining lease terms of the Company’s operating leases and finance leases were approximately 8.2 years and 5.7 years, respectively, and the weighted-average discount rates applied were 7.0 % and 7.5 %, respectively.
15
Table of Contents
Supplemental cash flow information related to leases for the nine months end ed September 30, 2025 and 2024 is as follows (in thousands):
Nine Months Ended September 30,
2025 2024
Cash paid for amounts included in the measurement of operating lease liabilities:
Operating cash flows for operating leases $ 3,363 $ 2,426
Operating cash flows for finance leases 367 374
Financing cash flows for finance leases 689 544
Right-of-use assets obtained in exchange for new lease obligations:
Operating leases $ 16,215 $ 273
Finance leases 633 790
Net change in operating lease right-of-use assets due to lease modifications resulting in reclassification of leases from operating to finance $ ( 56 ) $ ( 34 )
As of September 30, 2025 , the estimated future minimum payment obligations for non-cancelable operating and finance leases are as follows (in thousands):
Operating Leases Finance Leases
Remainder of 2025 $ 1,505 $ 297
2026 5,739 1,198
2027 5,650 1,146
2028 4,911 1,806
2029 4,563 952
Thereafter 21,012 3,292
Total lease payments 43,380 8,691
Less: imputed interest 10,886 2,109
Present value of lease liabilities $ 32,494 $ 6,582
7. LONG-TERM DEBT AND PREFERRED STOCK
Long-term debt consists of the following (in thousands):
September 30, 2025 December 31, 2024
Senior Notes $ 675,000 $ 675,000
Less: unamortized debt issuance costs ( 6,222 ) ( 7,226 )
Long-term debt, net $ 668,778 $ 667,774
Maturities of long-term debt as of September 30, 2025 are as follows (in thousands):
Years Ending December 31,
Amount
2025 $ —
2026 —
2027 —
2028 —
2029 675,000
Thereafter —
Total $ 675,000
16
Table of Contents
Revolving Credit Facility
Perimeter Holdings, LLC, a Delaware limited liability company (“Perimeter Holdings”), maintains a Revolving Credit Facility (the “Revolving Credit Facility”), which provides for a senior secured Revolving Credit Facility in an aggregate principal amount of up to $ 100.0 million.
The Revolving Credit Facility matures on November 9, 2026. The Revolving Credit Facility includes a $ 20.0 million swingline sub-facility and a $ 25.0 million letter of credit sub-facility. The Revolving Credit Facility allows Perimeter Holdings to increase commitments under the Revolving Credit Facility up to an aggregate amount not to exceed the greater of (i) $ 143.0 million and (ii) 100.00 % of consolidated earnings before interest, taxes, depreciation and amortization (“EBITDA”) for the most recent four-quarter period (minus the aggregate outstanding principal amount of certain ratio debt permitted to be incurred thereunder). All borrowings under the Revolving Credit Facility are subject to the satisfaction of customary conditions, including the absence of a default and the accuracy of representations and warranties, subject to customary exceptions.
Borrowings under the Revolving Credit Facility bear interest at a rate equal to (i) an applicable margin, plus (ii) at Perimeter Holdings option, either (x) Secured Overnight Financing Rate for the applicable corresponding tenor (“Term SOFR”) as published by CME Group Benchmark Administration, adjusted for certain additional costs or (y) a base rate determined by reference to the highest of (a) the prime commercial lending rate published by the Wall Street Journal, (b) the federal funds rate plus 0.50 %, (c) the one-month Term SOFR rate plus 1.00 % and (d) a minimum floor of 1.00 %. The applicable margin is 3.25 % in the case of Term SOFR-based loans and 2.25 % in the case of base rate-based loans, with two step downs of 0.25 % each based upon the achievement of certain leverage ratios.
Solely to the extent that on the last day of the applicable fiscal quarter, the utilization of the Revolving Credit Facility (excluding cash collateralized letters of credit and up to $ 10.0 million of undrawn letters of credit) exceeds 40.00 % of the aggregate commitments, the Revolving Credit Facility requires compliance on a quarterly basis with a maximum secured net leverage ratio of 7.50 :1.00.
The Revolving Credit Facility is fully and unconditionally guaranteed by the Company and each of Perimeter Holdings’ existing and future wholly-owned material restricted subsidiaries, subject to customary exceptions, and is secured by a first priority lien, subject to certain permitted liens, on substantially all of Perimeter Holdings’ and each of the guarantors’ existing and future property and assets, subject to customary exceptions.
Deferred financing costs incurred in connection with securing the Revolving Credit Facility are carried as a long-term asset and are amortized on a straight-line over the term of the Revolving Credit Facility and included in interest expense in the accompanying condensed consolidated statements of operations and comprehensive loss.
As of September 30, 2025 and December 31, 2024, the Company did no t have any outstanding borrowings under the Revolving Credit Facility and was in compliance with all covenants.
Senior Notes
Perimeter Holdings has $ 675.0 million principal amount of 5.00 % senior secured notes due October 30, 2029 (“Senior Notes”). The Senior Notes bear interest at an annual rate of 5.00 %. Interest on the Senior Notes is payable in cash semi-annually in arrears on April 30 and October 30 of each year.
The Senior Notes are general, secured, senior obligations of Perimeter Holdings; rank equally in right of payment with all existing and future senior indebtedness of Perimeter Holdings (including, without limitation, the Revolving Credit Facility); and together with the Revolving Credit Facility, are effectively senior to all existing and future indebtedness of Perimeter Holdings that is not secured by the collateral. The Senior Notes are fully and unconditionally guaranteed on a senior secured basis, jointly and severally, by all of Perimeter Holdings’ existing or future restricted subsidiaries (other than certain excluded subsidiaries) that guarantee the Revolving Credit Facility. The Senior Notes contain certain covenants limiting Perimeter Holdings’ ability and the ability of the restricted subsidiaries (as defined in the indenture governing the Senior Notes) to, under certain circumstances, prepay subordinated indebtedness, pay distributions, redeem stock or make certain restricted investments; incur indebtedness; create liens on the Perimeter Holdings assets to secure debt; restrict dividends, distributions or other payments; enter into transactions with affiliates; designate subsidiaries as unrestricted subsidiaries; sell or otherwise transfer or dispose of assets, including equity interests of restricted subsidiaries;
17
Table of Contents
effect a consolidation or merger; and change the Company’s line of business. As of September 30, 2025, the Company was in compliance with all covenants.
Deferred financing costs incurred in connection with securing the Senior Notes were capitalized and are amortized using the effective interest method over the term of the Senior Notes and included in interest expense in the accompanying condensed consolidated statements of operations and comprehensive loss. The unamortized portion of the deferred financing costs is included as a reduction to the carrying value of the Senior Notes which have been recorded as long-term debt, net in the accompanying condensed consolidated balance sheets.
Redeemable Preferred Stock
The Company’s Certificate of Incorporation authorizes the issuance of 20 million shares of Preferred Stock which are entitled to a preferred annual cumulative right to a dividend equal to 6.50 % of its nominal value. The preferred dividend will be paid 40.00 % in cash and 60.00 % in kind each year within three business days following the Company's annual meeting. Holders of the Preferred Stock have no voting rights (only protective rights). As of September 30, 2025, the Company had issued 10 million shares of Preferred Stock, par value $ 0.0001 per share, stated value $ 100.0 million.
The Company, under its Certificate of Incorporation, is mandatorily required to redeem the Preferred Stock at any time prior to the earliest of (i) six months following the latest maturity date of the above-mentioned Senior Notes, (ii) nine years after the date of issuance of the Preferred Stock or (iii) upon the occurrence of a change of control, as defined in the Company’s Certificate of Incorporation.
Due to the fact that the shares of Preferred Stock are mandatorily redeemable, the shares of Preferred Stock are classified as a liability on the accompanying condensed consolidated balance sheets, and $ 1.8 million and $ 5.5 million of dividends on these shares of Preferred Stock were recorded as interest expense for the three and nine months ended September 30, 2025, respectively, and $ 1.8 million and $ 5.3 million were recorded as interest expense for the three and nine months ended September 30, 2024, respectively, in the accompanying condensed consolidated statements of operations and comprehensive loss. Preferred dividends in arrears were $ 16.1 million and $ 12.8 million at September 30, 2025 and December 31, 2024, respectively.
The shares of Preferred Stock have an aggregate liquidation preference of $ 100.0 million, plus any accrued and unpaid dividends thereon and are senior to the Company's Common Stock with respect to dividends and with respect to dissolution, liquidation or winding up of the Company. At September 30, 2025 and December 31, 2024, the redemption price was $ 116.1 million and $ 112.8 million, respectively.
8. INCOME TAXES
The Company is subject to U.S. federal income tax, U.S. state and local tax and tax in foreign jurisdictions. The Company estimates its annual effective tax rate in recording its quarterly provision for income taxes in the various jurisdictions in which it operates.
The Company’s effective tax rate was 6.68 % and ( 6.98 )% for the three and nine months ended September 30, 2025, respectively. The primary differences between the effective tax rate and the amount computed by applying the U.S. statutory rate of 21 % are related to the impact of U.S. state taxes, permanently nondeductible compensation, withholding taxes accrued on unremitted earnings, and the impact of foreign tax rate differences.
The Company’s effective tax rate was ( 102.24 )% and ( 55.05 )% for the three and nine months ended September 30, 2024, respectively. Prior to the conversion into a corporation under the laws of the State of Delaware on November 20, 2024 (“Redomiciliation Transaction”), the Company was incorporated under the laws of the Grand Duchy of Luxembourg. The primary differences between the effective tax rate and the amount computed by applying the Luxembourg statutory rate of 24.94 % are related to losses not expected to result in tax benefits in certain jurisdictions that had a valuation allowance, permanently non-deductible compensation, withholding taxes accrued on unremitted earnings, and the impact of foreign tax rate differences.
In assessing the realizability of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. The Company considers the scheduled reversal of deferred tax liabilities (including the impact of available
18
Table of Contents
carryback and carryforward periods), projected future taxable income, and tax-planning strategies in making this assessment. While the Company expects to realize the remaining net deferred tax assets, changes in future taxable income or in tax laws may alter this expectation and result in future increases to the valuation allowance. The valuation allowance for deferred tax assets as of September 30, 2025, and December 31, 2024 primarily relates to net operating loss carryforwards that, in the judgment of the Company, are not more likely than not to be realized.
The Company evaluates its tax positions and recognizes only tax benefits that, more likely than not, will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax position is measured at the largest amount of benefit that has a greater than 50.0% likelihood of being realized upon settlement.
On July 4, 2025, “An Act to provide for reconciliation pursuant to title II of H. Con. Res. 14” and commonly referred to as the One Big Beautiful Bill Act (“OBBBA”) was enacted into law in the U.S. The OBBBA includes broad changes to U.S. tax law including full expensing of qualified capital expenditures, full expensing of domestic research and development expenditures, modification of limitation on business interest, and modifications to the international tax framework. The Company is required under U.S. GAAP to recognize the effects of the new legislation in its financial statements in the period of enactment. The impact to the Company’s effective tax rate for the three and nine months ended September 30, 2025 was immaterial.
9. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The Company is involved in various claims, actions, and legal proceedings arising in the ordinary course of business, including a number of matters related to the aqueous film forming foam litigation consolidated in the District of South Carolina multi-district litigation and other similar matters pending in other jurisdictions in the United States. The Company’s exposure to losses, if any, is not considered probable or reasonably estimable at this time.
Commitments
The Company does not have any material unconditional purchase obligations as of September 30, 2025.
10. EQUITY
The Company is authorized to issue 4,020,000,000 shares of capital stock, consisting of (i) 4,000,000,000 shares of Common Stock and (ii) 20,000,000 shares of Preferred Stock. As of September 30, 2025 , there were 173,301,872 and 147,923,716 shares of Common Stock issued and outstanding, respectively. Due to the fact that the shares of Preferred Stock are mandatorily redeemable, the Preferred Stock is classified as a liability on the accompanying condensed consolidated balance sheets. R efer to Note 7, “Long-Term Debt and Preferred Stock” f or additional information about the Preferred Stock.
On August 6, 2025, the Board re-established the limit for Common Stock repurchases at $ 100.0 million. The Company expects to periodically re-establish the limit for Common Stock repurchases based on subsequent repurchase activity. The approximate dollar value of shares that may yet be repurchased under the share repurchase plan was $ 100.0 million as of September 30, 2025 (the “Share Repurchase Plan”). During the three months ended September 30, 2025, the Company did not repurchase any shares under its Share Repurchase Plan. For the nine months ended September 30, 2025, the Company repurchased 3,774,675 shares under the Share Repurchase Plan . During the three and nine months ended September 30, 2024, the Company repurchased 399 and 2,988,291 shares, respectively. The repurchased shares are recorded at cost and are being held in treasury.
During both the three and nine months ended September 30, 2024, the Company issued 19,160 Ordinary Shares related to 76,640 warrants that were exercised in September 2024.
19
Table of Contents
11. STOCK-BASED COMPENSATION
2021 Equity Plan
A total of 31,900,000 shares of Common Stock are authorized and reserved for issuance under the 2021 Equity Incentive Plan (the “2021 Equity Plan”) which provides for the grant of stock options (either incentive or non-qualified), stock appreciation rights (“SARs”), restricted stock, restricted stock units (“RSUs”), performance shares, performance share units and other share-based awards with respect to the Common Stock. Shares associated with underlying awards that are expired, forfeited, or otherwise terminated without the delivery of shares, or are settled in cash, and any shares tendered to or withheld by the Company for the payment of an exercise price or for tax withholding will again be available for issuance under the 2021 Equity Plan.
During the nine months ended September 30, 2025, the Company grante d 3,010,500 performance-based non-qualified stock options (“ PBNQSO”) to its executive officers, non-employee directors and other members of senior management under the 2021 Equity Plan. The PBNQSO granted consist of two types of vesting criteria. T he Company recognizes compensation costs for PBNQSO granted in the first nine months of 2025 based on the estimated fair value of the awards on the date of grant. The Company estimates the grant date fair value, and the resulting stock-based compensation expense, using the Hull-White model or Monte Carlo model, as applicable. The Company records forfeitures as they are incurred. The grant date fair value of the PBNQSO is expensed proportionately for each tranche over the applicable service period. The fair value of PBNQSO is recognized as compensation expense beginning at the time in which the performance conditions are deemed probable of achievement, over the remaining requisite service period.
In February 2025, based on the Company’s 2024 performance, the compensation committee verified and determined the Annual Operational Performance per Diluted Share (“AOP”) for 2024 to be $ 25.02 , which was above the maximum vesting AOP target.
As of September 30, 2025, there w ere 15,573,190 PBNQSO outstanding. The exercise prices of these PBNQSO ranged from $ 2.94 to $ 13.24 per share and expire ten years from the grant date.
The table below summarizes the PBNQSO activity for the nine months ended September 30, 2025:
Number of Options Weighted-Average
Exercise/ Conversion
Price
Weighted-Average
Remaining Contractual
Life (years) Aggregate
Intrinsic Value
(in thousands)
Outstanding at December 31, 2024
15,434,171 $ 8.44
Granted 3,010,500 $ 11.76
Exercised ( 2,055,834 ) $ 9.61
Forfeited ( 777,000 ) $ 7.71
Cancelled/Expired ( 38,647 ) $ 10.00
Outstanding at September 30, 2025
15,573,190 $ 8.96 7.63 $ 209,108
Options vested and exercisable 3,790,023 $ 9.09 6.72 $ 50,407
The assumptions used to fair value the PBNQSO granted during the nine months ended September 30, 2025 using the Monte Carlo model were as follows:
September 30, 2025
Dividend yield — %
Risk-free interest rate 4.21 % to 4.57 %
Expected volatility 49.00 % to 50.00 %
Expected term (years) 10.00
Suboptimal exercise multiple 2.50
Weighted average exercise price of options granted $ 11.76
Weighted average fair value of options granted $ 5.38
20
Table of Contents
Non-cash stock-based compensation expense recognized by the Company for the three and nine months ended September 30, 2025, was $ 6.5 million and $ 11.4 million, respectively. Non-cash stock-based compensation expense recognized by the Company for the three and nine months ended September 30, 2024 was $ 3.3 million and $ 8.0 million, respectively.
Compensation expense is recognized based upon probability assessments of PBNQSO that are expected to vest in future periods. Such probability assessments are subject to revision and, therefore, unrecognized compensation expense is subject to future changes in estimates. As of September 30, 2025, there was approximately $ 23.0 million of total unrecognized compensation expense related to non-vested PBNQSO expected to vest, which is expected to be recognized over a weighted-average period of 1.6 years .
Founder Advisory Amounts
On November 9, 2021, the Company assumed the advisory agreement entered into on December 12, 2019 (“Founder Advisory Agreement”) by EverArc Holdings Limited, a company limited by shares incorporated with limited liability in the British Virgin Islands (“EverArc”), with EverArc Founders, LLC, a Delaware limited liability company ("EverArc Founder Entity"), pursuant to which the EverArc Founder Entity, for the services provided to the Company, including strategic and capital allocation advice, is entitled to receive both a fixed amount (the “Fixed Annual Advisory Amount”) and a variable amount (the “Variable Annual Advisory Amount,” each an “Advisory Amount” and collectively, the “Advisory Amounts”) until the years ending December 31, 2027 and 2031, respectively. Under the Founder Advisory Agreement, at the election of the EverArc Founder Entity, at least 50 % of the Advisory Amounts will be paid in shares of Common Stock and the remainder in cash.
The Fixed Annual Advisory Amount will be equal to 2,357,061 shares of Common Stock ( 1.5 % of 157,137,410 Ordinary Shares outstanding on November 9, 2021) for each year through December 31, 2027 and is valued using the period end volume weighted average closing share price of the Company’s Common Stock for ten consecutive trading days. The Variable Annual Advisory Amount for each year through December 31, 2031 is based on the appreciation of the market price of the Company’s Common Stock if such market price exceeds certain trading price minimums at the end of each reporting period and is valued using a Monte Carlo simulation model. Because up to 50 % of the Advisory Amounts could be settled through a cash payment, 50 % are classified as a liability and the remaining 50 % are classified within equity. For Advisory Amounts classified within equity, the Company does not subsequently remeasure the fair value. For the Advisory Amounts classified as a liability, the Company remeasures the fair value at each reporting date. Accordingly, the Company believes that the compensation expense recorded by the Company in the future will depend upon changes in the fair value of the liability-classified Advisory Amounts.
As of September 30, 2025 and December 31, 2024, the fair value of the Fixed Annual Advisory Amount was calculated to be $ 154.8 million and $ 90.8 million, respectively, based on the period end volume weighted average closing share price for ten consecutive trading days of $ 21.89 and $ 12.85 , respectively. As of September 30, 2025 and December 31, 2024, the fair value of the Variable Annual Advisory Amount, determined using a Monte Carlo simulation model, was $ 853.3 million and $ 389.3 million, respectively.
For the three and nine months ended September 30, 2025, the Company recognized an increase in the compensation expense related to the founders advisory fees - related party due to an increase in fair value for liability-classified Advisory Amounts of $ 247.7 million and $ 264.0 million, respectively. For the three and nine months ended September 30, 2024, the Company recognized an increase in the compensation expense related to the founders advisory fees - related party due to an increase in fair value for liability-classified Advisory Amounts of $ 184.2 million and $ 253.1 million, respectively.
12. FAIR VALUE MEASUREMENTS
Fair Value Measurement
The carrying value of cash and cash equivalents, short-term investments, accounts receivable, accounts payable, accrued expenses and other current liabilities approximates fair value due to the short-term nature of their maturities. Borrowings under the Company’s Revolving Credit Facility accrue interest at a floating rate tied to a standard short-term borrowing index, selected at the Company’s option, plus an applicable margin. The carrying amount of this floating rate debt approximates fair value based upon the respective interest rates adjusting with market rate adjustments. The carrying amount of the Company's Preferred Stock equals the redemption price, which approximates fair value. At September 30,
21
Table of Contents
2025 and December 31, 2024, the estimated fair value of the Company's Senior Notes, calculated using Level 2 inputs, based on bid prices obtained from a broker was approxima tely $ 660.7 million a nd $ 629.5 million, respectively.
The Company uses valuation approaches that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Company determines fair value based on assumptions that market participants would use in pricing an asset or a liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:
• Level 1 inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.
• Level 2 inputs: Other than quoted prices in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability.
• Level 3 inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at the measurement date.
Liabilities by Hierarchy Level
The following table sets forth the Company’s liabilities that were measured at fair value on a recurring basis, by level, within the fair value hierarchy as of September 30, 2025 and December 31, 2024 (in thousands):
Fair Value Measurements Using:
September 30, 2025
Level 1 Level 2 Level 3 Total
Liabilities:
Founders advisory fees payable - related party $ 77,401 $ — $ 426,636 $ 504,037
December 31, 2024
Liabilities:
Founders advisory fees payable - related party $ 52,098 $ — $ 194,662 $ 246,760
The fair value of the founders advisory fees payable - related party is based on the appreciation of the market price of shares if such market price exceeds certain trading price minimums at the end of each reporting period and is valued using a Monte Carlo simulation model, which requires the input of subjective assumptions, including the fair value of the underlying Common Stock, the risk-free interest rate, the expected equity volatility, and the expected term of the Founder Advisory Agreement. See Note 11, “Stock-Based Compensation” for discussion of the fair value estimation on the founders advisory fees payable - related party.
Changes in Level 3 Liabilities
The reconciliation for the portion of founders advisory fees payable - related party which is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) is as follows (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Fair value, beginning of period $ 208,215 $ 89,317 $ 194,662 $ 35,647
Founders advisory fees - related party, change in fair value 218,421 160,100 231,974 213,770
Fair value, end of period $ 426,636 $ 249,417 $ 426,636 $ 249,417
22
Table of Contents
13. RELATED PARTIES
As discussed in Note 11, “Stock-Based Compensation,” the Company assumed, and agreed to pay, perform, satisfy and discharge in full, all of EverArc’s liabilities and obligations under the key terms and conditions of the Founder Advisory Agreement previously executed between EverArc and EverArc Founder Entity.
For 2024, the average price of the Company’s Common Stock was $ 12.85 per share. The EverArc Founder Entity was entitled to receive the Fixed Annual Advisory Amount of 2,357,061 shares of Common Stock or a value of $ 30.3 million, based on an average price of $ 12.85 per share of Common Stock (the “2024 Fixed Amount”). The EverArc Founder Entity was not entitled to receive the Variable Annual Advisory Amount for 2024, as the average price of $ 12.85 per share of Common Stock for 2024 was lower than the previous highest average price of $ 13.63 per Ordinary Share established in 2021. Per the Founder Advisory Agreement, the EverArc Founder Entity elected to receive approximately 78 % of the 2024 Fixed Amount in Common Stock ( 1,837,304 shares of Common Stock) and approximately 22 % of the 2024 Fixed Amount in cash ($ 6.7 million). On February 18, 2025, the Company issued 1,837,304 shares of Common Stock and paid $ 6.7 million in cash in satisfaction of the 2024 Fixed Amount.
14. REVENUE RECOGNITION
Disaggregation of revenues
Amounts for products sold are recognized at a point in time, whereas amounts for contract services associated with full-service and portable retardant are recognized over time. Revenues for the three and nine months ended September 30, 2025 and 2024 are presented below (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Revenues from products $ 258,303 $ 235,150 $ 457,792 $ 387,767
Revenues from services 57,110 53,227 92,253 86,744
Other revenues 30 40 67 226
Total net sales $ 315,443 $ 288,417 $ 550,112 $ 474,737
23
Table of Contents
15 . (LOSS) EARNINGS PER SHARE
Basic (loss) earnings per share represents income available to common or ordinary shareholders divided by the weighted average number of Common Stock or Ordinary Shares outstanding during the reported period. Diluted (loss) earnings per share is based upon the weighted-average number of shares outstanding during the period plus additional weighted-average potentially dilutive share equivalents during the period when the effect is dilutive.
Basic and diluted weighted average shares outstanding and (loss) earnings per share were as follows (in thousands, except share and per share data):
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
Net loss $ ( 90,660 ) $ ( 89,167 ) $ ( 66,135 ) $ ( 150,075 )
Weighted average shares used in computing (loss) earnings per share, basic and diluted 146,803,539 145,222,189 147,923,437 145,247,477
Basic (loss) earnings per share $ ( 0.62 ) $ ( 0.61 ) $ ( 0.45 ) $ ( 1.03 )
Diluted (loss) earnings per share $ ( 0.62 ) $ ( 0.61 ) $ ( 0.45 ) $ ( 1.03 )
The number of anti-dilutive securities not included in the calculation of diluted (loss) earnings per share were as follows:
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
PBNQSO 6,856,989 6,324,992 2,867,906 2,271,667
Founders advisory fees 17,751,491 9,428,244 10,631,286 9,428,244
Warrants — 8,459,849 — 8,460,523
Total 24,608,480 24,213,085 13,499,192 20,160,434
16. SEGMENT INFORMATION
The Company’s products and operations are managed and reported in two operating segments: Fire Safety and Specialty Products. The Fire Safety segment provides fire retardants and firefighting foams, as well as specialized equipment and services typically offered in conjunction with the Company’s retardant and foam products. The Specialty Products segment includes operations that develop, produce and market products for non-fire safety markets. The Company’s largest end market application for the Specialty Products segment is Phosphorus Pentasulfide (“P 2 S 5 ”) based lubricant additives. P 2 S 5 is also used in pesticide and mining chemicals applications, and emerging electric battery technologies. The Specialty Products segment also includes IMS, which is a manufacturer of electronic or electro-mechanical components of larger solutions. IMS has a flexible, vertically integrated production facility centered on its printed circuit board (“PCB”) line that allows it to acquire and produce a variety of product lines across a range of end markets, including large medical systems, communications infrastructure, energy infrastructure, defense systems, and industrial systems, with a substantial focus on aftermarket repair and replacement.
The chief operating decision-maker (“CODM”) is the Company's CEO. The CODM uses Segment Adjusted EBITDA for each segment predominantly in the annual budget and forecasting process. The CODM considers budget/forecast-to-actual variances on a quarterly basis when making decisions about the allocation of operating and capital resources to each segment.
Segment Adjusted EBITDA is defined as income (loss) before income taxes plus net interest and other financing expenses, and depreciation and amortization, adjusted on a consistent basis for certain non-recurring, unusual or non-operational items. These items include (i) restructuring, (ii) acquisition related costs (iii) founder advisory fee expenses, (iv) stock-based compensation expense and (v) foreign currency loss (gain).
24
Table of Contents
Interest income, interest expense, other income (expense) and certain corporate operating expenses are not included in the measures of segment performance reviewed by the CODM. The corporate category is not considered to be a segment.
Information related to net sales, Segment Adjusted EBITDA, depreciation and amortization, purchases of property and equipment, and purchases of intangible assets are summarized below (in thousands):
Three Months Ended September 30, 2025
Fire Safety Specialty Products Total
Net sales:
Product $ 216,248 $ 42,055 $ 258,303
Services and others 57,136 4 57,140
Total net sales $ 273,384 $ 42,059 $ 315,443
Less:
Adjusted cost of goods sold $ 84,748 $ 28,084 $ 112,832
Adjusted selling, general and administrative expense 11,426 4,868 16,294
Segment Adjusted EBITDA $ 177,210 $ 9,107 $ 186,317
Less:
Depreciation and amortization 18,793
Interest and financing expense 9,870
Founders advisory fees - related party 247,684
Non-recurring expenses 562
Acquisition costs 33
Stock-based compensation expense 6,519
Foreign currency loss 6
Loss before income taxes $ ( 97,150 )
Depreciation and amortization $ 14,433 $ 4,360 $ 18,793
Purchases of property and equipment $ 1,724 $ 3,298 $ 5,022
Three Months Ended September 30, 2024
Fire Safety Specialty Products Total
Net sales:
Product $ 198,578 $ 36,572 $ 235,150
Services and others 53,267 — 53,267
Total net sales $ 251,845 $ 36,572 $ 288,417
Less:
Adjusted cost of goods sold $ 83,733 $ 20,596 $ 104,329
Adjusted selling, general and administrative expense 10,633 3,079 13,712
Segment Adjusted EBITDA $ 157,479 $ 12,897 $ 170,376
Less:
Depreciation and amortization 16,444
Interest and financing expense 10,054
Founders advisory fees - related party 184,176
Non-recurring expenses 1,834
Stock-based compensation expense 3,312
Foreign currency gain ( 1,354 )
Loss before income taxes $ ( 44,090 )
Depreciation and amortization $ 12,819 $ 3,625 $ 16,444
Purchases of property and equipment $ 2,303 $ 1,572 $ 3,875
25
Table of Contents
Nine Months Ended September 30, 2025
Fire Safety Specialty Products Total
Net sales:
Product $ 338,823 $ 118,969 $ 457,792
Services and others 92,008 312 92,320
Total net sales $ 430,831 $ 119,281 $ 550,112
Less:
Adjusted cost of goods sold $ 136,962 $ 75,071 $ 212,033
Adjusted selling, general and administrative expense 28,915 13,426 42,341
Segment Adjusted EBITDA $ 264,954 $ 30,784 $ 295,738
Less:
Depreciation and amortization 53,610
Interest and financing expense 29,444
Founders advisory fees - related party 263,954
Non-recurring expenses 1,508
Acquisition costs 862
Stock-based compensation expense 11,428
Foreign currency gain ( 3,249 )
Loss before income taxes $ ( 61,819 )
Depreciation and amortization $ 40,818 $ 12,792 $ 53,610
Purchases of property and equipment $ 15,395 $ 7,204 $ 22,599
Purchase of intangible assets $ 15,226 $ — $ 15,226
Nine Months Ended September 30, 2024
Fire Safety Specialty Products Total
Net sales:
Product $ 288,568 $ 99,199 $ 387,767
Services and others 86,970 — 86,970
Total net sales $ 375,538 $ 99,199 $ 474,737
Less:
Adjusted cost of goods sold $ 135,265 $ 56,043 $ 191,308
Adjusted selling, general and administrative expense 27,396 8,613 36,009
Segment Adjusted EBITDA $ 212,877 $ 34,543 $ 247,420
Less:
Depreciation and amortization 49,215
Interest and financing expense 31,292
Founders advisory fees - related party 253,097
Non-recurring expenses 2,397
Stock-based compensation expense 8,048
Foreign currency loss 163
Loss before income taxes $ ( 96,792 )
Depreciation and amortization $ 38,507 $ 10,708 $ 49,215
Purchases of property and equipment $ 4,781 $ 4,290 $ 9,071
26
Table of Contents
Total segment assets reconciled to consolidated amounts are as follows (in thousands):
September 30, 2025
Fire Safety Specialty Products Total
Segment assets $ 202,614 $ 160,186 $ 362,800
Cash and cash equivalents 340,647
Goodwill 1,053,778
Customer lists, net 620,636
Technology and patents, net 183,112
Tradenames, net 84,466
Total consolidated assets $ 2,645,439
December 31, 2024
Fire Safety Specialty Products Total
Segment assets $ 83,677 $ 189,912 $ 273,589
Cash and cash equivalents 198,456
Goodwill 1,034,543
Customer lists, net 637,745
Technology and patents, net 173,307
Tradenames, net 87,365
Tax assets 11,389
Total consolidated assets $ 2,416,394
Net sales by geographical area are as follows:
Three Months Ended September 30, Nine Months Ended September 30,
2025 2024 2025 2024
United States 83 % 83 % 77 % 80 %
Other international sales (1)
17 % 17 % 23 % 20 %
Total net sales 100 % 100 % 100 % 100 %
(1) The Company did not have net sales in excess of 10% in any other countries for the three and nine months ended September 30, 2025 and 2024.
Property, plant and equipment, net by geographical area consisted of the following (in thousands):
September 30, 2025 December 31, 2024
United States $ 61,873 $ 46,580
Germany 13,514 12,643
Other foreign jurisdictions 6,167 5,554
Total property, plant and equipment, net $ 81,554 $ 64,777
27
Table of Contents
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.