Star Equity Holdings Reports 2026 First Quarter Results

Significant New Business Wins and Contract Renewals Realized Merger Synergies of $2.6 Million (1)

OLD GREENWICH, Conn., May 11, 2026 (GLOBE NEWSWIRE) — Star Equity Holdings, Inc. (Nasdaq: STRR and STRRP) (“Star” or the “Company”), a diversified holding company, announced today financial results for the first quarter ended March 31, 2026.

2026 First Quarter Summary

Revenue of $50.1 million increased 57.1% from the first quarter of 2025.

Gross profit $20.6 million increased 25.4% from the first quarter of 2025.

Net loss attributable to common shareholders was $4.4 million, or $1.17 per diluted share, compared to net loss attributable to common shareholders of $1.8 million, or $0.59 per diluted share, for the first quarter of 2025. Adjusted net loss per diluted share (non-GAAP measure)* was $0.99 compared to adjusted net loss per diluted share of $0.38 in the first quarter of 2025. Pro forma adjusted net loss per diluted share was $0.22 in the first quarter of 2025.

Adjusted EBITDA loss (non-GAAP measure)* increased to $1.6 million versus adjusted EBITDA loss of $0.7 million in the first quarter of 2025; pro forma adjusted EBITDA loss was $1.2 million in the first quarter of 2025.

Total cash including restricted cash was $10.3 million at March 31, 2026.

Jeff Eberwein, CEO of Star, noted, “The first quarter is almost always our weakest quarter of the year and in this year’s first quarter, startup delays for new projects and broader macroeconomic conditions caused our Building Solutions and Business Services divisions to perform worse than expected. Our Energy Services division, however, maintained solid momentum. We believe our focus on operational and cost improvements and continued investments in growth and innovation are strengthening our competitive position and will drive significantly improved results as the year progresses.”

Jake Zabkowicz, Global CEO of Hudson Talent Solutions (“HTS”), added, “Gross profit increased 6.4% at HTS year-over-year, reflecting steady improvement despite continued macroeconomic uncertainty and sustained pressure in the talent market. We have maintained a strong focus on innovation and operational efficiency, including the expanded deployment of agentic AI solutions to enhance recruiter productivity, improve candidate matching, and deliver greater value to clients. These efforts are helping our ability to navigate the current environment while positioning us to capitalize on improving market conditions in the future. As an example, new business activity and contract renewals with legacy clients accelerated meaningfully in the first quarter of 2026, exceeding levels seen in any quarter of 2025.”

1 $2.6 million of synergies on an annualized basis. Please reference slide 4 of Star’s Q1 earnings call presentation.

Rick Coleman, COO of Star, added, “Residential and commercial construction markets remained soft in the first quarter causing our Building Solutions division to perform below internal expectations, primarily due to delays in several pending contract awards and severe winter weather in both of our key geographies. However, underlying demand remains intact, as evidenced by recently secured new business, including the $4.2 million multifamily housing project in New Hampshire for our KBS business we announced on April 30, 2026. In contrast, our Energy Services division delivered a strong quarter, continuing to gain share across core markets, with particularly strong performance in mining and geothermal end markets.”

Mr. Eberwein concluded, “We remain focused on disciplined execution, rigorous cost management, and prudent capital allocation, including the active evaluation of M&A opportunities across all three of our operating divisions, as we continue to advance our strategic priorities. We believe we are well positioned to navigate near-term market volatility while driving increased profitability and long-term shareholder value.”

* The Company provides non-GAAP measures as a supplement to financial results based on accounting principles generally accepted in the United States (“GAAP”). Adjusted EBITDA, EBITDA, adjusted net income or loss, and adjusted net income or loss per diluted share are defined in the division / segment tables at the end of this release and a reconciliation of such non-GAAP measures to the most directly comparable GAAP measures is included within such division / segment tables.

First quarter Building Solutions revenue was $11.6 million and gross profit was $1.6 million. Adjusted EBITDA loss was $0.9 million.

Pro forma (“PF”)(1) Building Solutions revenue was $12.1 million for the first quarter of 2025, and PF gross profit was $2.9 million. PF adjusted EBITDA was $0.3 million.

Building Solutions quarter-end backlog was $8.0 million, and the trailing 12-month book-to-bill ratio was 0.72.

First quarter 2026 Business Services revenue was $35.0 million, up from $31.9 million in the prior year quarter, while gross profit was $17.4 million, up from $16.4 million a year ago. Business Services adjusted EBITDA loss was $0.3 million, down from adjusted EBITDA of $0.2 million in the prior year quarter.

Regionally, Americas and EMEA gross profit grew 21% and 11%, respectively. This growth was partially offset by APAC, where gross profit declined by 8%.

First quarter 2026 Energy Services revenue was $3.5 million. Gross profit was $1.5 million. Energy Services adjusted EBITDA was $1.0 million in the first quarter.

PF Energy Services revenue for the first quarter of 2025 was $2.6 million and PF gross profit was $1.3 million. First quarter 2025 PF adjusted EBITDA was $0.5 million.

(1) Pro forma Building Solutions, Energy Services, and Investments results for the full first quarter of 2025. Alliance Drilling Tools was acquired by Star Operating Companies on March 3, 2025.

In the first quarter of 2026, the Company’s corporate costs were $1.9 million, up from $0.9 million in the prior year quarter, but down $0.7 million on a PF basis. Corporate costs in the first quarter of 2026 and 2025 excluded non-recurring expenses of $0.2 million and $0.3 million, respectively. The decrease in corporate costs was primarily driven by the Merger.

Liquidity and Capital Resources

The Company ended the first quarter of 2026 with $10.3 million in cash, including $2.2 million in restricted cash. The Company used $1.4 million in cash flow from operations during the first quarter of 2026 compared to using $0.8 million in cash flow from operations in the first quarter of 2025.

In the first quarter of 2026, the Company repurchased 70,424 shares for approximately $0.7 million As of the end of the first quarter of 2026, the Company has approximately $1.8 million remaining under its $3 million repurchase program authorized in September 2025 and continues to view share repurchases as an attractive use of capital.

As of December 31, 2025, Star had $215 million of usable net operating losses (“NOL”) in the U.S., which the Company considers to be a very valuable asset for its stockholders. In order to protect the value of the NOL for all stockholders, the Company has a rights agreement and charter amendment in place that limit beneficial ownership of Star common stock to 4.99%. Stockholders who wish to own more than 4.99% of Star common stock, or who already own more than 4.99% of Star common stock and wish to buy more, may only acquire additional shares with the Board’s prior written approval.

The Company will conduct a conference call on Tuesday, May 12, 2026 at 10:00 a.m. ET to discuss this announcement. Individuals wishing to listen can access the webcast on the investor information section of the Company’s web site at www.starequity.com.

If you wish to join the conference call, please use the dial-in information below:

Toll-Free Dial-In Number: (833) 890-6161

International Dial-In Number: (412) 504-9848

The archived call will be available on the investor relations section of the Company’s website at www.starequity.com.

About Star Equity Holdings, Inc.Star Equity Holdings, Inc. is a diversified holding company that seeks to build long-term shareholder value by acquiring, managing, and growing businesses with strong fundamentals and market opportunities. Its current structure comprises four divisions: Building Solutions, Business Services, Energy Services, and Investments. For more information visit www.starequity.com.

On August 22, 2025, the Company completed its previously announced acquisition of Star Operating Companies, Inc. (“Star Operating”, formerly known as Star Equity Holdings, Inc.), pursuant to the Agreement and Plan of Merger, dated as of May 21, 2025 (the “Merger Agreement”), by and among the Company, Star Operating and HSON Merger Sub, Inc., a wholly owned subsidiary of the Company (“Merger Sub”). Upon the terms and subject to the conditions of the Merger Agreement, on August 22, 2025, at the effective time of the merger pursuant to the Merger Agreement (the “Merger”), Merger Sub merged with and into Star Operating, with Star Operating continuing as the surviving corporation of the Merger as a wholly owned subsidiary of the Company. Effective September 5, 2025, the Company changed (i) its name to Star Equity Holdings, Inc. and (ii) its trading symbols on Nasdaq to STRR and STRRP.

Building SolutionsThe Building Solutions division operates in three specialties: (i) modular building manufacturing; (ii) structural wall panel and wood foundation manufacturing, including building supply distribution operations; and (iii) glue-laminated timber (glulam) column, beam, and truss manufacturing.

Business ServicesThe Business Services division provides flexible and scalable recruitment solutions to a global clientele, servicing organizations at all levels, from entry-level positions to the C-suite. The division focuses on mid-market and enterprise organizations worldwide, partnering consultatively with talent acquisition, HR, and procurement leaders to build diverse, high-impact teams and drive business success.

Energy ServicesThe Energy Services division engages in the rental, sale, and repair of downhole tools used in the oil and gas, geothermal, mining, and water-well industries.

InvestmentsThe Investments division manages and finances the Company’s real estate assets as well as its investment positions in private and public companies.

Investor Relations:The Equity GroupLena Cati(212) [email protected]

Forward-Looking Statements

This press release contains statements that the Company believes to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact included in this press release, including statements regarding the Company’s future financial condition, results of operations, business operations and business prospects, are forward-looking statements. Words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “predict,” “believe,” and similar words, expressions, and variations of these words and expressions are intended to identify forward-looking statements. All forward-looking statements are subject to important factors, risks, uncertainties, and assumptions, including industry and economic conditions that could cause actual results to differ materially from those described in the forward-looking statements. Such factors, risks, uncertainties, and assumptions include, but are not limited to, (1) global economic fluctuations, (2) changes in the cost and availability of commodities, materials, and equipment, (3) risks related to providing uninterrupted service to clients, (4) the ability of clients to terminate their relationship with the Company at any time, (5) risks associated with real estate ownership, (6) the Company’s ability to successfully achieve its strategic initiatives, (7) risks related to fluctuations in the Company’s operating results from quarter to quarter, (8) risks related to potential acquisitions or dispositions of businesses by the Company, (9) our profitability and growth being tied to the success of our operating businesses, (10) risks associated with our financial investments in other businesses, (11) our ability to improve existing products and services and develop, introduce, and market new products and services successfully, (12) the loss of or material reduction in our business with any of the Company’s largest customers, (13) competition in the Company’s markets, (14) risks related to potential decreases in demand for products, (15) our ability to maintain costs at an acceptable level, (16) the negative cash flows and operating losses that may recur in the future, (17) risks related to international operations, including foreign currency fluctuations, political events, trade wars, natural disasters or health crises, including the Russia-Ukraine war, and potential conflict in the Middle East, (18) risks relating to how future credit facilities may affect or restrict our operating flexibility, (19) our ability to generate or borrow sufficient cash to make payments on our indebtedness, (20) risks related to indebtedness, (21) risks associated with the Company’s investment strategy, (22) the Company’s dependence on key management personnel, (23) the Company’s ability to attract and retain highly skilled professionals, management, and advisors, (24) the Company’s ability to collect accounts receivable, (25) the Company’s exposure to legal proceedings, investigations and disputes, and limits on related insurance coverage, (26) the Company’s ability to utilize net operating loss carryforwards, (27) the potential for goodwill impairment, (28) volatility of the Company’s stock price, (29) risks related to our historically low trading volume, (30) risks related to securities or industry analysts, (31) the Company’s ability to declare dividends, (32) risks associated with failure to pay dividends on our Series A Preferred Stock, (33) our history of annual net losses, (34) risks related to our international operations, (35) risks related to compliance with federal and state laws, regulations, and other rules, (36) our exposure to employment-related claims, legal liability, and costs from clients, employees, and regulatory authorities, (37) risks related to the imposition of licensing or tax requirements or new regulations, (38) the effect of Anti-takeover provisions in our organizational documents, (39) the effect of the protective amendment contained in our Restated Certificate of Incorporation, (40) the impact of our stockholder rights plan, or “poison pill,” on stockholder decision making, (41) risks related to our scaled disclosure requirements as a smaller reporting company, (42) the Company’s heavy reliance on information systems and the impact of potentially losing or failing to develop technology, (43) the adverse impacts of cybersecurity threats and attacks, and (44) risks related to the use of new and evolving technologies, and (45) those risks set forth in “Risk Factors in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.” The foregoing list should not be construed to be exhaustive. Actual results could differ materially from the forward-looking statements contained in this press release. In view of these uncertainties, you should not place undue reliance on any forward-looking statements, which are based on our current expectations. These forward-looking statements speak only as of the date of this press release. The Company assumes no obligation, and expressly disclaims any obligation, to update any forward-looking statements, whether as a result of new information, future events or otherwise.

STAR EQUITY HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)

 

 

 

Three Months Ended
March 31,

 

 

2026

 

 

 

2025

 

Revenues:

 

 

 

Building Solutions

$

11,598

 

 

$

 

Business Services

 

35,005

 

 

 

31,866

 

Energy Services

 

3,458

 

 

 

 

Investments

 

 

 

 

 

Total revenues

 

50,061

 

 

 

31,866

 

 

 

 

 

Cost of revenues:

 

 

 

Building Solutions

 

9,957

 

 

 

 

Business Services

 

17,559

 

 

 

15,468

 

Energy Services

 

1,915

 

 

 

 

Investments

 

75

 

 

 

 

Total cost of revenues

 

29,506

 

 

 

15,468

 

 

 

 

 

Gross profit

 

20,555

 

 

 

16,398

 

 

 

 

 

Operating expenses:

 

 

 

Salaries and related

 

18,740

 

 

 

14,345

 

Office and general

 

4,597

 

 

 

2,564

 

Marketing and promotion

 

922

 

 

 

930

 

Depreciation and amortization

 

311

 

 

 

283

 

Total operating expenses

 

24,570

 

 

 

18,122

 

Operating loss

 

(4,015

)

 

 

(1,724

)

Non-operating income (expense):

 

 

 

Interest (expense) income, net

 

(13

)

 

 

71

 

Other income / (expense), net

 

(31

)

 

 

(71

)

Loss before income taxes

 

(4,059

)

 

 

(1,724

)

(Benefit from) provision for income taxes

 

(266

)

 

 

32

 

Net loss

 

(3,793

)

 

 

(1,756

)

Dividend on Series A perpetual preferred stock

 

(592

)

 

 

 

Net loss attributable to common shareholders

$

(4,385

)

 

$

(1,756

)

Loss per share:

 

 

 

Basic

$

(1.01

)

 

$

(0.59

)

Diluted

$

(1.01

)

 

$

(0.59

)

Loss per share, attributable to common shareholders

 

 

 

Basic

$

(1.17

)

 

$

(0.59

)

Diluted

$

(1.17

)

 

$

(0.59

)

Weighted-average shares outstanding:

 

 

 

Basic

 

3,744

 

 

 

2,985

 

Diluted

 

3,744

 

 

 

2,985

 

 

 

 

 

Dividends declared per share of Series A perpetual preferred stock

$

0.25

 

 

$

 

STAR EQUITY HOLDINGS, INC.CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(in thousands, except per share amounts)(unaudited)

Three Months EndedMarch 31,

Depreciation and amortization

Non-operating income (expense):

Interest (expense) income, net

Other income / (expense), net

(Benefit from) provision for income taxes

Dividend on Series A perpetual preferred stock

Net loss attributable to common shareholders

Loss per share, attributable to common shareholders

Weighted-average shares outstanding:

Dividends declared per share of Series A perpetual preferred stock

STAR EQUITY HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)

 

 

 

 

 

March 31,
2026

 

December 31,
2025

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

8,093

 

 

$

10,269

 

Restricted cash, current

 

1,649

 

 

 

1,819

 

Investments in equity securities

 

4,157

 

 

 

3,767

 

Accounts receivable, less allowance for expected credit losses of $310 and $275, respectively

 

32,839

 

 

 

35,220

 

Note receivable, current portion

 

256

 

 

 

256

 

Inventories, net

 

7,072

 

 

 

6,988

 

Prepaid and other

 

3,992

 

 

 

4,168

 

Total current assets

 

58,058

 

 

 

62,487

 

Property and equipment, net of accumulated depreciation of $7,001 and $6,367, respectively

 

15,868

 

 

 

18,610

 

Operating lease right-of-use assets

 

14,078

 

 

 

11,675

 

Goodwill

 

5,913

 

 

 

5,944

 

Intangible assets, net of accumulated amortization of $4,949 and $4,795, respectively

 

1,526

 

 

 

1,688

 

Long-term investments

 

953

 

 

 

953

 

Notes receivable, net of current portion

 

8,766

 

 

 

8,629

 

Deferred tax assets, net

 

2,786

 

 

 

1,911

 

Restricted cash, non-current

 

553

 

 

 

1,322

 

Other assets

 

12

 

 

 

12

 

Total assets

$

108,513

 

 

$

113,231

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

4,514

 

 

$

4,769

 

Accrued salaries, commissions, and benefits

 

8,152

 

 

 

7,526

 

Accrued expenses and other current liabilities

 

6,681

 

 

 

6,907

 

Short-term debt

 

6,789

 

 

 

8,473

 

Deferred revenue

 

876

 

 

 

1,496

 

Operating lease obligations, current

 

745

 

 

 

655

 

Total current liabilities

 

27,757

 

 

 

29,826

 

Income tax payable

 

100

 

 

 

99

 

Operating lease obligations

 

13,624

 

 

 

11,235

 

Long-term debt, net of current portion

 

5,589

 

 

 

6,056

 

Other liabilities

 

441

 

 

 

308

 

Total liabilities

 

47,511

 

 

 

47,524

 

Commitments and contingencies

 

 

 

Stockholders’ equity:

 

 

 

Series A Preferred stock, $0.001 par value; 10,000 shares authorized: 2,691 shares issued and 2,370 shares outstanding for both periods

 

3

 

 

 

3

 

Common stock, $0.001 par value, 20,000 shares authorized; 5,389 and
5,366 shares issued; 3,707 and 3,755 shares outstanding, respectively

 

5

 

 

 

5

 

Additional paid-in capital

 

530,028

 

 

 

530,136

 

Accumulated deficit

 

(439,727

)

 

 

(435,934

)

Accumulated other comprehensive loss, net of applicable tax

 

(1,447

)

 

 

(1,364

)

Treasury stock, at cost: 1,682 and 1,611 common shares, respectively, and 321 preferred shares for both periods

 

(27,860

)

 

 

(27,139

)

Total stockholders’ equity

 

61,002

 

 

 

65,707

 

Total liabilities and stockholders’ equity

$

108,513

 

 

$

113,231

 

STAR EQUITY HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

Investments in equity securities

Accounts receivable, less allowance for expected credit losses of $310 and $275, respectively

Note receivable, current portion

Property and equipment, net of accumulated depreciation of $7,001 and $6,367, respectively

Operating lease right-of-use assets

Intangible assets, net of accumulated amortization of $4,949 and $4,795, respectively

Notes receivable, net of current portion

Restricted cash, non-current

LIABILITIES AND STOCKHOLDERS’ EQUITY

Accrued salaries, commissions, and benefits

Accrued expenses and other current liabilities

Operating lease obligations, current

Operating lease obligations

Long-term debt, net of current portion

Commitments and contingencies

Series A Preferred stock, $0.001 par value; 10,000 shares authorized: 2,691 shares issued and 2,370 shares outstanding for both periods

Common stock, $0.001 par value, 20,000 shares authorized; 5,389 and5,366 shares issued; 3,707 and 3,755 shares outstanding, respectively

Additional paid-in capital

Accumulated other comprehensive loss, net of applicable tax

Treasury stock, at cost: 1,682 and 1,611 common shares, respectively, and 321 preferred shares for both periods

Total stockholders’ equity

Total liabilities and stockholders’ equity

STAR EQUITY HOLDINGS, INC.

DIVISION ANALYSIS – QUARTER TO DATE

RECONCILIATION OF ADJUSTED EBITDA

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended March 31, 2026

Building Solutions

 

Business Services

 

Energy Services

 

Investments

 

Corporate

 

Total

Revenue, from external customers

$

11,598

 

 

$

35,005

 

 

$

3,458

 

 

$

159

 

 

$

(159

)

 

$

50,061

 

Gross profit

$

1,641

 

 

$

17,446

 

 

$

1,543

 

 

$

84

 

 

$

(159

)

 

$

20,555

 

Net loss attributable to common shareholders

$

(1,744

)

 

$

(599

)

 

$

404

 

 

$

145

 

 

$

(2,591

)

 

$

(4,385

)

Dividends on Series A perpetual preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

592

 

 

 

592

 

Net loss

 

(1,744

)

 

 

(599

)

 

 

404

 

 

 

145

 

 

 

(1,999

)

 

 

(3,793

)

Provision from income taxes

 

 

 

 

(766

)

 

 

 

 

 

 

 

 

500

 

 

 

(266

)

Interest income, net

 

126

 

 

 

158

 

 

 

43

 

 

 

(173

)

 

 

(141

)

 

 

13

 

Total depreciation and amortization

 

264

 

 

 

192

 

 

 

401

 

 

 

75

 

 

 

10

 

 

 

942

 

EBITDA (loss)(1)

 

(1,354

)

 

 

(1,015

)

 

 

848

 

 

 

47

 

 

 

(1,630

)

 

 

(3,104

)

Foreign currency gain/loss

 

 

 

 

52

 

 

 

 

 

 

 

 

 

(7

)

 

 

45

 

Corporate administrative charges

 

399

 

 

 

235

 

 

 

73

 

 

 

 

 

 

(707

)

 

 

 

Gains on sale and leaseback transactions

 

 

 

 

 

 

 

(37

)

 

 

 

 

 

 

 

 

(37

)

Other non-operating expense (income)

 

(2

)

 

 

56

 

 

 

(32

)

 

 

177

 

 

 

(16

)

 

 

183

 

Stock-based compensation expense

 

8

 

 

 

202

 

 

 

 

 

 

 

 

 

274

 

 

 

484

 

Interest income(2)

 

 

 

 

 

 

 

 

 

 

227

 

 

 

 

 

 

227

 

Unrealized (gain) loss on equity securities

 

 

 

 

 

 

 

 

 

 

23

 

 

 

(2

)

 

 

21

 

Severance/non-recurring salary

 

 

 

 

77

 

 

 

130

 

 

 

 

 

 

79

 

 

 

286

 

Transaction costs related to mergers and acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

57

 

 

 

57

 

Financing costs

 

23

 

 

 

 

 

 

51

 

 

 

 

 

 

4

 

 

 

78

 

Other non-recurring expenses

 

 

 

 

53

 

 

 

 

 

 

2

 

 

 

59

 

 

 

114

 

Adjusted EBITDA (loss)(1)

$

(926

)

 

$

(340

)

 

$

1,033

 

 

$

476

 

 

$

(1,889

)

 

$

(1,646

)

STAR EQUITY HOLDINGS, INC.

DIVISION ANALYSIS – QUARTER TO DATE

RECONCILIATION OF ADJUSTED EBITDA

For The Three Months Ended March 31, 2026

Revenue, from external customers

Net loss attributable to common shareholders

Dividends on Series A perpetual preferred stock

Provision from income taxes

Total depreciation and amortization

Foreign currency gain/loss

Corporate administrative charges

Gains on sale and leaseback transactions

Other non-operating expense (income)

Stock-based compensation expense

Unrealized (gain) loss on equity securities

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Other non-recurring expenses

For The Three Months Ended March 31, 2025

Business Services

 

Corporate

 

Total

Revenue, from external customers

$

31,866

 

 

$

 

 

$

31,866

 

Gross profit

$

16,398

 

 

$

 

 

$

16,398

 

Net loss

$

(973

)

 

$

(783

)

 

$

(1,756

)

Provision for income taxes

 

76

 

 

 

(44

)

 

 

32

 

Interest income, net

 

121

 

 

 

(192

)

 

 

(71

)

Total depreciation and amortization

 

280

 

 

 

3

 

 

 

283

 

EBITDA (loss)(1)

 

(496

)

 

 

(1,016

)

 

 

(1,512

)

Corporate administrative charges

 

325

 

 

 

(325

)

 

 

 

Foreign currency gain/loss

 

105

 

 

 

8

 

 

 

113

 

Other non-operating expense (income)

 

1

 

 

 

(43

)

 

 

(42

)

Stock-based compensation expense

 

237

 

 

 

149

 

 

 

386

 

Severance/non-recurring salary

 

54

 

 

 

 

 

 

54

 

Transaction costs related to mergers and acquisitions

 

 

 

 

284

 

 

 

284

 

Other non-recurring expenses

 

 

 

 

49

 

 

 

49

 

Adjusted EBITDA (loss)(1)

$

226

 

 

$

(894

)

 

$

(668

)

For The Three Months Ended March 31, 2025

Revenue, from external customers

Provision for income taxes

Total depreciation and amortization

Corporate administrative charges

Foreign currency gain/loss

Other non-operating expense (income)

Stock-based compensation expense

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Other non-recurring expenses

(1) Non-GAAP earnings before interest, income taxes, and depreciation and amortization (“EBITDA”) and non-GAAP earnings before interest, income taxes, depreciation and amortization, non-operating income (expense), stock-based compensation expense, and other non-recurring severance and professional fees (“Adjusted EBITDA”) are presented to provide additional information about the Company’s operations on a basis consistent with the measures which the Company uses to manage its operations and evaluate its performance. Management also uses these measurements to evaluate capital needs and working capital requirements. EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, cash flows from operating activities, and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of the Company’s profitability or liquidity. Furthermore, EBITDA and Adjusted EBITDA as presented above may not be comparable with similarly titled measures reported by other companies.(2) The Company allocates all corporate interest income to the Investments Division.

STAR EQUITY HOLDINGS, INC.

DIVISION ANALYSIS – QUARTER TO DATE

RECONCILIATION OF PRO FORMA ADJUSTED EBITDA

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

For The Three Months Ended March 31, 2025

Building Solutions

 

Business Services

 

Energy Services

 

Investments

 

Corporate

 

Total

Pro forma revenue, from external customers(1)

$

12,118

 

 

$

31,866

 

 

$

2,556

 

 

$

158

 

 

$

(158

)

 

$

46,540

 

Pro forma gross profit(1)

$

2,929

 

 

$

16,398

 

 

$

1,257

 

 

$

83

 

 

$

(158

)

 

$

20,509

 

Pro forma net loss attributable to common shareholders(1)

$

(865

)

 

$

(973

)

 

$

(319

)

 

$

(348

)

 

$

(1,233

)

 

$

(3,738

)

Dividends on Series A perpetual preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

479

 

 

 

479

 

Pro forma net loss

 

(865

)

 

 

(973

)

 

 

(319

)

 

 

(348

)

 

 

(754

)

 

 

(3,259

)

Provision from income taxes

 

 

 

 

76

 

 

 

 

 

 

 

 

 

(2,234

)

 

 

(2,158

)

Interest income, net

 

182

 

 

 

121

 

 

 

(4

)

 

 

(155

)

 

 

(200

)

 

 

(56

)

Total depreciation and amortization

 

1,015

 

 

 

280

 

 

 

198

 

 

 

75

 

 

 

12

 

 

 

1,580

 

Pro forma EBITDA (loss)(2)

 

332

 

 

 

(496

)

 

 

(125

)

 

 

(428

)

 

 

(3,176

)

 

 

(3,893

)

Unrealized (gain) loss on equity securities

 

 

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

224

 

Foreign currency gain/loss

 

 

 

 

105

 

 

 

 

 

 

 

 

 

8

 

 

 

113

 

Corporate administrative charges

 

 

 

 

325

 

 

 

 

 

 

 

 

 

(325

)

 

 

 

Other non-operating expense (income)

 

 

 

 

1

 

 

 

20

 

 

 

 

 

 

(43

)

 

 

(22

)

Stock-based compensation expense

 

11

 

 

 

237

 

 

 

 

 

 

 

 

 

189

 

 

 

437

 

Interest income(3)

 

 

 

 

 

 

 

 

 

 

215

 

 

 

 

 

 

215

 

Severance/non-recurring salary

 

 

 

 

54

 

 

 

 

 

 

 

 

 

 

 

 

54

 

Transaction costs related to mergers and acquisitions

 

 

 

 

 

 

 

595

 

 

 

 

 

 

746

 

 

 

1,341

 

Impairment of cost method investment

 

 

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

61

 

Loss (gain) on equity method investment

 

 

 

 

 

 

 

 

 

 

251

 

 

 

 

 

 

251

 

Financing costs

 

8

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

12

 

Other non-recurring expenses

 

(28

)

 

 

 

 

 

 

 

 

 

 

 

49

 

 

 

21

 

Pro forma adjusted EBITDA (loss)(2)

$

323

 

 

$

226

 

 

$

490

 

 

$

323

 

 

$

(2,548

)

 

$

(1,186

)

 

 

 

 

 

 

 

 

 

 

 

 

STAR EQUITY HOLDINGS, INC.

DIVISION ANALYSIS – QUARTER TO DATE

RECONCILIATION OF PRO FORMA ADJUSTED EBITDA

For The Three Months Ended March 31, 2025

Pro forma revenue, from external customers(1)

Pro forma net loss attributable to common shareholders(1)

Dividends on Series A perpetual preferred stock

Provision from income taxes

Total depreciation and amortization

Pro forma EBITDA (loss)(2)

Unrealized (gain) loss on equity securities

Foreign currency gain/loss

Corporate administrative charges

Other non-operating expense (income)

Stock-based compensation expense

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Impairment of cost method investment

Loss (gain) on equity method investment

Other non-recurring expenses

Pro forma adjusted EBITDA (loss)(2)

(1) Pro forma Building Solutions, Energy Services, and Investments results for the full first quarter of 2025. Alliance Drilling Tools was acquired by Star Operating Companies on March 3, 2025.(2) Pro forma Non-GAAP earnings before interest, income taxes, and depreciation and amortization (“EBITDA”) and non-GAAP earnings before interest, income taxes, depreciation and amortization, non-operating (income) expense, stock-based compensation expense, and other non-recurring expenses (“Adjusted EBITDA”) are presented to provide additional information about the Company’s operations on a basis consistent with the measures which the Company uses to manage its operations and evaluate its performance. Management also uses these measurements to evaluate capital needs and working capital requirements. EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, cash flows from operating activities, and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as a measure of the Company’s profitability or liquidity. Furthermore, EBITDA and Adjusted EBITDA as presented above may not be comparable with similarly titled measures reported by other companies.(3) In Q1 2025, the Company allocated all Star Operating Companies corporate interest income to the Investments Division.

STAR EQUITY HOLDINGS, INC.
INCOME PER DILUTED SHARE
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

Adjusted

 

 

Diluted Shares

 

 

Per Diluted

For The Three Months Ended March 31, 2026

Net Loss

 

 

Outstanding

 

 

Share(1)

Net loss

$

(3,793

)

 

 

3,744

 

 

$

(1.01

)

Dividends on Series A perpetual preferred stock

 

(592

)

 

 

3,744

 

 

 

(0.16

)

Net loss attributable to common shareholders

 

(4,385

)

 

 

3,744

 

 

 

(1.17

)

Intangible amortization from acquisitions

 

159

 

 

 

3,744

 

 

 

0.04

 

Gains on sale and leaseback transactions

 

(37

)

 

 

3,744

 

 

 

(0.01

)

Unrealized (gain) loss on equity securities

 

21

 

 

 

3,744

 

 

 

0.01

 

Severance/non-recurring salary

 

286

 

 

 

3,744

 

 

 

0.08

 

Transaction costs related to mergers and acquisitions

 

57

 

 

 

3,744

 

 

 

0.02

 

Financing costs

 

78

 

 

 

3,744

 

 

 

0.02

 

Other non-recurring expenses

 

114

 

 

 

3,744

 

 

 

0.03

 

Adjusted net loss(2)

$

(3,707

)

 

 

3,744

 

 

$

(0.99

)

STAR EQUITY HOLDINGS, INC.INCOME PER DILUTED SHARE(in thousands, except per share amounts)(unaudited)

For The Three Months Ended March 31, 2026

Dividends on Series A perpetual preferred stock

Net loss attributable to common shareholders

Intangible amortization from acquisitions

Gains on sale and leaseback transactions

Unrealized (gain) loss on equity securities

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Other non-recurring expenses

 

Adjusted

 

Diluted Shares

 

 

Per Diluted

For The Three Months Ended March 31, 2025

Net Loss

 

Outstanding

 

 

Share(1)

Net loss

$

(1,756

)

 

 

2,985

 

 

$

(0.59

)

Intangible amortization from acquisitions

 

238

 

 

 

2,985

 

 

 

0.08

 

Severance/non-recurring salary

 

54

 

 

 

2,985

 

 

 

0.02

 

Transaction costs related to mergers and acquisitions

 

284

 

 

 

2,985

 

 

 

0.10

 

Other non-recurring expenses

 

49

 

 

 

2,985

 

 

 

0.02

 

Adjusted net loss(2)

$

(1,131

)

 

 

2,985

 

 

$

(0.38

)

For The Three Months Ended March 31, 2025

Intangible amortization from acquisitions

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Other non-recurring expenses

STAR EQUITY HOLDINGS, INC.
PRO FORMA INCOME PER DILUTED SHARE
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

Adjusted

 

Diluted Shares

 

 

Per Diluted

For The Three Months Ended March 31, 2025

Net Loss

 

Outstanding

 

 

Share(1)

Pro forma net loss(3)

$

(3,259

)

 

3,729

 

 

$

(0.87

)

Dividends on Series A perpetual preferred stock

 

(479

)

 

3,729

 

 

 

(0.13

)

Pro forma net loss attributable to common shareholders(3)

 

(3,738

)

 

3,729

 

 

 

(1.00

)

Intangible amortization from acquisitions

 

962

 

 

3,729

 

 

 

0.26

 

Unrealized (gain) loss on equity securities

 

224

 

 

3,729

 

 

 

0.06

 

Severance/non-recurring salary

 

54

 

 

3,729

 

 

 

0.01

 

Transaction costs related to mergers and acquisitions

 

1,341

 

 

3,729

 

 

 

0.36

 

Impairment of cost method investment

 

61

 

 

3,729

 

 

 

0.02

 

Loss (gain) on equity method investment

 

251

 

 

3,729

 

 

 

0.07

 

Financing costs

 

12

 

 

3,729

 

 

 

 

Other non-recurring expenses

 

21

 

 

3,729

 

 

 

0.01

 

Pro forma adjusted net loss(2)(3)

$

(812

)

 

3,729

 

 

$

(0.22

)

STAR EQUITY HOLDINGS, INC.PRO FORMA INCOME PER DILUTED SHARE(in thousands, except per share amounts)(unaudited)

For The Three Months Ended March 31, 2025

Dividends on Series A perpetual preferred stock

Pro forma net loss attributable to common shareholders(3)

Intangible amortization from acquisitions

Unrealized (gain) loss on equity securities

Severance/non-recurring salary

Transaction costs related to mergers and acquisitions

Impairment of cost method investment

Loss (gain) on equity method investment

Other non-recurring expenses

Pro forma adjusted net loss(2)(3)

(1) Amounts may not sum due to rounding.(2) Adjusted net income or loss per diluted share are Non-GAAP measures defined as reported net income or loss and reported net income or loss per diluted share before items such as acquisition-related costs and non-recurring expenses after tax that are presented to provide additional information about the Company’s operations on a basis consistent with the measures that the Company uses to manage its operations and evaluate its performance. Management also uses these measurements to evaluate capital needs and working capital requirements. Adjusted net income or loss per diluted share should not be considered in isolation or as substitutes for net income or loss and net income or loss per share and other income or cash flow statement data prepared in accordance with generally accepted accounting principles or as measures of the Company’s profitability or liquidity. Further, adjusted net income or loss and adjusted net income or loss per diluted share as presented above may not be comparable with similarly titled measures reported by other companies.(3) Pro forma Building Solutions, Energy Services, and Investments results for the full first quarter of 2025. Alliance Drilling Tools was acquired by Star Operating Companies on March 3, 2025.

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén