株探米国株
日本語 英語
エドガーで原本を確認する
0000320121false00003201212026-03-162026-03-16
.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
March 16, 2026
Date of Report (Date of earliest event reported)
TELOS CORPORATION
(Exact name of registrant as specified in its charter)
Maryland 001-08443 52-0880974
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
19886 Ashburn Road,
Ashburn, Virginia
20147-2358
(Address of principal executive offices) (Zip Code)
(703) 724-3800
(Registrant’s telephone number, including area code)
NOT APPLICABLE
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading symbol Name of each exchange on which registered
Common stock, $0.001 par value per share TLS The Nasdaq Stock Market LLC
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company  ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

.

.
Item 2.02.    Results of Operations and Financial Condition.
On Monday, March 16, 2026, Telos Corporation (the “Company”) issued a press release announcing a conference call to discuss its financial results for the fourth quarter and year ended December 31, 2025, and posted those financial results on its website. A copy of the press release and financial results for the fourth quarter and year ended December 31, 2025 are attached as Exhibit 99.1 and Exhibit 99.2 to this Current Report on Form 8-K and incorporated herein by reference.
The Company will conduct a conference call to discuss its financial results on Monday, March 16, 2026, at 9:30 a.m., Eastern Time. A live broadcast of the conference call along with a supplemental presentation will be available to the public through links on the Investor Relations section of the Company’s website (https://investors.telos.com).
The information in this Current Report on Form 8-K, including Exhibit 99.1 and Exhibit 99.2 attached hereto, is furnished pursuant to Item 2.02 of this Current Report on Form 8-K. Such information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 9.01.    Financial Statements and Exhibits.
104 Inline XBRL for the cover page of this Current Report on Form 8-K.
.

.
S I G N A T U R E S

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

TELOS CORPORATION
By: /s/ Mark Bendza
Mark Bendza
Chief Financial Officer
Date: March 16, 2026
.
EX-99.1 2 q42025earningspressrelease.htm EX-99.1 Document
Exhibit 99.1

image_telos.jpg
Telos Corporation Announces Fourth Quarter and Full Year 2025 Earnings

Ashburn, Va. – March 16, 2026 – Telos Corporation (NASDAQ: TLS), a leading provider of cyber, cloud and enterprise security solutions for the world’s most security-conscious organizations, has posted its 2025 fourth quarter and full year financial results on its investor relations website at https://investors.telos.com.
Telos will host a live webcast to discuss its fourth quarter and full year 2025 financial results today, March 16, 2026, at 9:30 a.m. ET. To access the webcast, visit https://edge.media-server.com/mmc/p/p99edfa3/.
Related presentation materials will be available in the Investors section of the Company’s website. In addition, an archived webcast will be posted on the website approximately two hours after the live event concludes.
About Telos Corporation
Telos Corporation (NASDAQ: TLS) empowers and protects the world’s most security-conscious organizations with efficient, adaptable, and secure solutions that safeguard people, systems, and information. We deliver advanced capabilities across cyber governance, risk, and compliance (GRC) with Xacta®; identity and biometric solutions; secure networks and communications; and TSA PreCheck® enrollment services. Serving the U.S. federal government, regulated industries, and global enterprises, Telos helps customers stay ahead of evolving threats, accelerate compliance, and achieve mission success. Driven by purpose and guided by our core values, we build trusted partnerships, deliver superior solutions, and help create a more secure, interconnected world. Learn more at www.telos.com.
Media: media@telos.com
Investors: InvestorRelations@telos.com

EX-99.2 3 q42025december312025financ.htm EX-99.2 Document

Exhibit 99.2
image_0a.jpg
Fourth Quarter 2025 Financial Results
March 16, 2026
Telos Corporation Reports 77% Revenue Growth and Continued Strong Cash Flow Margins in the Fourth Quarter; Forecasts Another Year of Double-Digit Revenue Growth in 2026; Increases Share Repurchase Authorization to $75.0 Million
•Substantial Growth: Revenue grew 77% year-over-year to $46.8 million, exceeding guidance, and driven by 105% growth in Security Solutions, primarily due to the ongoing expansion of large programs in Telos ID.
•Streamlined Cost Structure: Approved a restructuring plan to further reduce expenses and drive continued operating leverage, resulting in a $1.5 million restructuring charge (including $0.5 million in cost of sales). Recorded a $14.9 million non-cash goodwill impairment in Secure Networks.
•Healthy Gross Margins: GAAP Gross Margin was 35.0%; Excluding $0.5 million of restructuring charges in cost of sales, gross margin was 36.0%. Cash Gross Margin1 was 41.9%, exceeding guidance, primarily due to outperformance within Telos ID.
•Strong Operating Leverage: GAAP Net Loss was $16.3 million, inclusive of $1.5 million restructuring charge and $14.9 million non-cash goodwill impairment; Adjusted EBITDA1 increased $7.5 million year-over-year to $7.3 million, exceeding guidance, primarily due to Revenue and Gross Margin outperformance in Telos ID and lower Adjusted Operating Expenses1. Due to significant year-over-year growth in Revenue and Cash Gross Profit1, combined with lower Adjusted Operating Expenses1, year-over-year Incremental Adjusted EBITDA Margin1 was 36.7%.
•Robust Cash Flow Margins: Cash Flow from Operations was $8.0 million or 17.1% of Revenue and Free Cash Flow1 improved $21.1 million year-over-year to $6.3 million or 13.4%1 of Revenue in the fourth quarter. Cash Flow from Operations was $30.2 million or 18.3% of Revenue and Free Cash Flow1 improved $61.0 million year-over-year to $21.3 million or 12.9%1 of Revenue for the full year.
•Continued Share Repurchases: Deployed $6.0 million to repurchase over one million shares at an average price of $5.78 per share in the fourth quarter. Deployed $13.6 million to repurchase 3.1 million shares at an average price of $4.38 per share for the full year.
•Financial Guidance: Forecasting another year of double-digit revenue growth, lower operating expenses, Adjusted EBITDA Margin2 expansion, and robust cash flow.
Financial Guidance for the First Quarter and Full Year Ending December 31, 2026
First Quarter Full Year
Revenue $44.0 million - $45.0 million $187 million - $200 million
Year-Over-Year Growth 44% - 47% 14% - 21%
Adjusted EBITDA2
$4.5 million - $5.0 million $20.6 million - $28.0 million
Adjusted EBITDA Margin2
10.2% - 11.1% 11.0% - 14.0%
1 Cash Gross Margin, Cash Gross Profit, Adjusted Operating Expenses, Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Free Cash Flow and Free Cash Flow Margin are non-GAAP financial measures. Refer to “Non-GAAP Financial Measures” below.
2Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures. The Company has not provided a reconciliation to the most directly comparable GAAP measure to these forward-looking non-GAAP financial measures because certain items are out of the Company’s control or cannot be reasonably predicted. Accordingly, reconciliations of forward-looking Adjusted EBITDA and Adjusted EBITDA Margin are not available without unreasonable effort.



Fourth Quarter 2025 Financial Highlights
Three Months Ended
December 31, 2025 December 31, 2024
(amounts in millions, except per share data)
Revenue $ 46.8 $ 26.4
Gross Profit $ 16.4 $ 10.6
Gross Margin 35.0% 40.3%
Adjusted Gross Profit1
$ 17.0 $ 10.8
Adjusted Gross Margin1
36.4% 40.9%
Cash Gross Profit1
$ 19.6 $ 12.4
Cash Gross Margin1
41.9% 47.0%
GAAP Net Loss $ (16.3) $ (9.3)
Adjusted Net Income/(Loss)1
$ 4.5 $ (2.8)
EBITDA1
$ (15.1) $ (7.4)
Adjusted EBITDA1
$ 7.3 $ (0.2)
Adjusted EBITDA Margin1
15.6% (0.8%)
GAAP EPS $ (0.22) $ (0.13)
Weighted-average Shares of Common Stock Outstanding, diluted (GAAP) 73.1 72.4
Adjusted EPS 1
$ 0.06 $ (0.04)
Weighted-average Shares of Common Stock Outstanding, diluted (non-GAAP)2
78.2 72.4
Cash Flow from Operations $ 8.0 $ (10.5)
Free Cash Flow1
$ 6.3 $ (14.8)
Free Cash Flow Margin1
13.4% (56.1)%
1 Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Net Income (Loss), EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EPS, Free Cash Flow, and Free Cash Flow Margin are non-GAAP financial measures. Refer to "Non-GAAP Financial Measures" below.
2 For a period of net loss, potentially dilutive shares are not included in the calculation of diluted earnings (loss) per share, because to do so would be anti-dilutive. This is adjusted to reconcile GAAP earnings (loss) per share (excluding potentially dilutive shares) with non-GAAP earnings per share (including potentially dilutive shares).
Forward-Looking Statements
This summary contains forward-looking statements which are made under the safe harbor provisions of the federal securities laws. These statements are based on the Company’s management’s current beliefs, expectations and assumptions about future events, conditions, and results and on information currently available to them. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The Company believes that these risks and uncertainties include, but are not limited to, those described under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” set forth from time to time in the Company’s filings and reports with the U.S. Securities and Exchange Commission (“SEC”), including its Annual Report on Form 10-K for the year ended December 31, 2025, and its Quarterly Reports on Form 10-Q, as well as future filings and reports by the Company, copies of which are available at https://investors.telos.com and on the SEC’s website at www.sec.gov.
Although the Company bases these forward-looking statements on assumptions that its management believes are reasonable when made, the Company cautions the reader that forward-looking statements are not guarantees of future performance and that the Company’s actual results of operations, financial condition and liquidity, and industry developments may differ materially from statements made in or suggested by the forward-looking statements contained in this summary. Given these risks, uncertainties, and other factors, many of which are beyond its control, the Company cautions the reader not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date of such statement and, except as required by law, the Company undertakes no obligation to update any forward-looking statement publicly, or to revise any forward-looking statement to reflect events or developments occurring after the date of the statement, even if new information becomes available in the future. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless specifically expressed as such, and should only be viewed as historical data.
2


Non-GAAP Financial Measures
In addition to our results determined in accordance with U.S. GAAP, we believe the non-GAAP financial measures of EBITDA, Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Earnings Per Share ("EPS"), Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow and Free Cash Flow Margin are useful in evaluating our operating and cash flow performance. We believe that this non-GAAP financial information, when taken collectively with our GAAP results, may be helpful to readers of our financial statements because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. A reconciliation is provided below for each of these non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP.
Telos believes that EBITDA, EBITDA Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Cash Operating Expenses, and Adjusted Operating Expenses provide the Board of Directors, management and investors with a clear representation of the Company’s core operating performance and trends, provide greater visibility into the long-term financial performance of the Company, and eliminate the impact of items that do not relate to the ongoing operating performance of the business. Further, Adjusted EBITDA is used by the Board of Directors and management to prepare and approve the Company’s annual budget, and to evaluate the performance of certain management personnel when determining incentive compensation. Adjusted Gross Profit, Cash Gross Profit, Adjusted Gross Margin and Cash Gross Margin provide management and investors a clear representation of the core economics of gross profit and gross margin without the impact of non-cash expenses and sunk costs expended. Telos uses Free Cash Flow and Free Cash Flow Margin to understand the cash flows that directly correspond with our operations and the investments the Company must make in those operations, using a methodology that combines operating cash flows and capital expenditures. Further, Free Cash Flow may be useful to management and investors in evaluating the Company's operating and cash flow performance and liquidity, and the Board of Directors uses this measure to evaluate the performance of certain management personnel when determining incentive compensation. Telos believes these non-GAAP financial measures facilitate the comparison of the Company’s operating and cash performance on a consistent basis between periods by excluding certain items that may, or could, have a disproportionately positive or negative impact on the Company’s results of operations in any particular period. When viewed in combination with the Company’s results prepared in accordance with GAAP, these non-GAAP financial measures help provide a broader picture of factors and trends affecting the Company’s results of operations.
EBITDA, Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow and Free Cash Flow Margin are supplemental measures of operating and cash flow performance that are not made under GAAP and do not represent, and should not be considered as an alternative to gross profit, gross margin, net (loss) income, earnings per share, operating expenses or net cash flows (used in) provided by operating activities, as determined by GAAP.
The Company defines EBITDA as net (loss) income, adjusted for non-operating (income) expense, interest expense, provision for (benefit from) income taxes, and depreciation and amortization. The Company defines Adjusted EBITDA as EBITDA, adjusted for stock-based compensation expense, impairment loss on goodwill and intangible assets, and restructuring expenses (adjustments). The Company defines EBITDA Margin, as EBITDA as a percentage of total revenue. The Company defines Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of total revenue. The Company defines Incremental Adjusted EBITDA as the net change between current and prior year Adjusted EBITDA. The Company defines Incremental Adjusted EBITDA Margin as Incremental Adjusted EBITDA as a percentage of the net change between current and prior year total revenue. The Company defines Adjusted Net Income (Loss) as net (loss) income, adjusted for non-operating (income) expense, stock-based compensation expense, impairment loss on goodwill and intangible assets, and restructuring expenses (adjustments). The Company defines Adjusted EPS as Adjusted Net Income (Loss) divided by the weighted-average number of common shares outstanding for the period. The Company defines Adjusted Gross Profit as gross profit, plus stock-based compensation expense, impairment loss on intangible assets, and restructuring expenses charged under cost of sales. The Company defines Adjusted Gross Margin as a Adjusted Gross Profit as a percentage of total revenue. The Company defines Cash Gross Profit as Adjusted Gross Profit, plus depreciation and amortization. The Company defines Cash Gross Margin as Cash Gross Profit as a percentage of total revenue. The Company defines Adjusted Operating Expenses as operating expenses, adjusted for stock-based compensation expenses, impairment loss on goodwill and intangible assets, and restructuring expenses (adjustments). The Company defines Cash Operating Expenses as Adjusted Operating Expenses, adjusted for depreciation and amortization, and capitalized software development costs. Free Cash Flow is defined as net cash (used in) provided by operating activities, less net purchases of property and equipment, and capitalized software development costs. The Company defines Free Cash Flow Margin as Free Cash Flow as a percentage of total revenue.
3


EBITDA, Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow, and Free Cash Flow Margin each has limitations as an analytical tool, and you should not consider any of them in isolation, or as a substitute for analysis of results as reported under GAAP. Among other limitations, each of EBITDA, Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow and Free Cash Flow Margin does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments, does not reflect the impact of certain cash and non-cash charges resulting from matters considered not to be indicative of ongoing operations, and does not reflect income tax expense or benefit. Other companies in the Company’s industry may calculate Adjusted EBITDA, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow and Free Cash Flow Margin differently than Telos does, which limits its usefulness as a comparative measure. Because of these limitations, neither EBITDA, Adjusted EBITDA, EBITDA Margin, Adjusted EBITDA Margin, Incremental Adjusted EBITDA, Incremental Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted EPS, Adjusted Gross Profit, Adjusted Gross Margin, Cash Gross Profit, Cash Gross Margin, Adjusted Operating Expenses, Cash Operating Expenses, Free Cash Flow, nor Free Cash Flow Margin should be considered as a replacement for gross profit, gross margin, net (loss) income, earnings per share, operating expenses, net cash flows (used in) provided by operating activities, or operating cash flow margin as determined by GAAP, or as a measure of profitability. Telos compensates for these limitations by relying primarily on the Company’s GAAP results and using non-GAAP measures only for supplemental purposes.
About Telos Corporation
Telos Corporation (NASDAQ: TLS) empowers and protects the world’s most security-conscious organizations with efficient, adaptable, and secure solutions that safeguard people, systems, and information. We deliver advanced capabilities across cyber governance, risk, and compliance (GRC) with Xacta®; identity and biometric solutions; secure networks and communications; and TSA PreCheck® enrollment services. Serving the U.S. federal government, regulated industries, and global enterprises, Telos helps customers stay ahead of evolving threats, accelerate compliance, and achieve mission success. Driven by purpose and guided by our core values, we build trusted partnerships, deliver superior solutions, and help create a more secure, interconnected world. Learn more at www.telos.com.
Media:
media@telos.com
Investors:
InvestorRelations@telos.com
4


TELOS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS


For the Three Months Ended For the Year Ended
December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024
(in thousands, except per share amounts and share data)
Revenue – Security Solutions $ 44,830  $ 21,921  $ 149,600  $ 76,760 
Revenue – Secure Networks 1,947  4,451  15,205  31,512 
Total revenue 46,777  26,372  164,805  108,272 
Cost of sales – Security Solutions (excluding impairment loss, depreciation and amortization) 26,311  10,847  83,868  37,352 
Cost of sales – Secure Networks (excluding impairment loss, depreciation and amortization) 1,503  3,310  11,740  24,754 
Impairment loss on intangible assets —  —  —  5,333 
Depreciation and amortization 2,606  1,597  8,180  6,404 
Total cost of sales 30,420  15,754  103,788  73,843 
Gross profit 16,357  10,618  61,017  34,429 
Operating expenses:
Research and development expenses 2,075  1,404  7,057  8,442 
Selling, general and administrative expenses 17,874  19,141  78,925  75,487 
Goodwill impairment 14,916  —  14,916  — 
Impairment loss on intangible assets —  —  —  6,373 
Total operating expenses 34,865  20,545  100,898  90,302 
Operating loss (18,508) (9,927) (39,881) (55,873)
   Other income 1,600  724  3,225  4,023 
   Interest expense (129) (152) (553) (644)
Loss before income taxes (17,037) (9,355) (37,209) (52,494)
Benefit from (provision for) income taxes 726  25  663  (26)
Net loss $ (16,311) $ (9,330) $ (36,546) $ (52,520)
Net loss per share:
Basic $ (0.22) $ (0.13) $ (0.50) $ (0.73)
Diluted $ (0.22) $ (0.13) $ (0.50) $ (0.73)
Weighted-average shares outstanding:
Basic 73,053  72,435  72,878  71,850 
Diluted 73,053  72,435  72,878  71,850 

5


TELOS CORPORATION
CONSOLIDATED BALANCE SHEETS


As of December 31,
2025 2024
(in thousands, except per share amount and share data)
Assets:
   Cash and cash equivalents $ 53,180  $ 54,578 
   Accounts receivable, net 17,000  19,172 
   Prepaid expenses 10,565  15,092 
Deferred program expenses 10,006  — 
   Other current assets 3,662  2,576 
      Total current assets 94,413  91,418 
Property and equipment, net 3,071  4,283 
Finance lease right-of-use assets, net 4,170  5,391 
Operating lease right-of-use assets 410  622 
Goodwill 3,006  17,922 
Intangible assets, net 30,281  30,410 
Other assets 4,513  8,189 
      Total assets 139,864  158,235 
Liabilities and Stockholders' Equity:
Liabilities:
   Accounts payable $ 4,087  $ 1,153 
   Accrued liabilities 6,900  4,449 
   Accrued compensation and benefits 12,309  7,608 
   Contract liabilities – current portion 11,223  6,838 
   Finance lease obligations – current portion 2,033  1,877 
   Operating lease obligations – current portion 232  210 
      Total current liabilities 36,784  22,135 
Contract liabilities – non-current portion 1,124  — 
   Finance lease obligations – non-current portion 5,608  7,641 
   Operating lease obligations – non-current portion 186  418 
   Deferred income taxes 53  813 
   Other liabilities 159  91 
      Total liabilities 43,914  31,098 
Commitments and contingencies
Stockholders' equity:
Common stock, $0.001 par value, 250,000,000 shares authorized, 72,773,272 shares and 72,514,652 shares issued and outstanding as of December 31, 2025 and 2024, respectively
111  111 
   Additional paid-in capital 459,828  454,502 
   Accumulated other comprehensive loss (96) (129)
   Accumulated deficit (363,893) (327,347)
      Total stockholders' equity 95,950  127,137 
      Total liabilities and stockholders' equity $ 139,864  $ 158,235 



6


TELOS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS


For the Three Months Ended For the Year Ended
December 31, 2025 December 31, 2024 December 31, 2025 December 31, 2024
(in thousands)
Cash flows from operating activities:
Net loss $ (16,311) $ (9,330) $ (36,546) $ (52,520)
Adjustments to reconcile net loss to cash provided by (used in) operating activities:
Stock-based compensation 5,957  7,394  30,150  21,411 
Depreciation and amortization 3,429  2,499  11,451  11,867 
Goodwill impairment 14,916  —  14,916  — 
(Recovery from) provision for doubtful accounts, net (1) (20)
Benefit from deferred income taxes (801) (37) (760) — 
Loss (gain) on disposal of fixed assets 14  15  (9)
Unrealized gain on fair value adjustment of investment (750) —  (750) — 
Amortization of debt issuance costs 18  18  70  70 
Provision for inventory obsolescence 418  108  418  108 
Impairment loss on intangible assets —  —  —  11,706 
Changes in other operating assets and liabilities:
Accounts receivable 3,424  (4,299) 2,170  11,272 
Prepaid expenses, deferred program expenses, other current assets and other assets (2,254) (1,891) (472) (11,926)
Accounts payable 3,987  (910) 2,724  (7,121)
Accrued compensation and benefits (770) (2,129) 650  (7,395)
Contract liabilities (1,384) 58  5,510  110 
Accrued liabilities and other liabilities (1,912) (2,011) 634  (3,491)
Net cash provided by (used in) operating activities 7,980  (10,518) 30,182  (25,938)
Cash flows from investing activities:
Capitalized software development costs (1,680) (2,401) (8,176) (11,505)
Purchases of property and equipment, net (30) (1,871) (739) (2,252)
Purchase of investment —  —  —  (3,000)
Net cash used in investing activities (1,710) (4,272) (8,915) (16,757)
Cash flows from financing activities:
Payments under finance lease obligations (484) (447) (1,877) (1,730)
Payment of tax withholding related to net share settlement of equity awards (5,654) —  (7,254) (457)
Proceeds from exercise of stock options —  54  108  203 
Repurchase of common stock (5,988) —  (13,627) — 
Payments for debt issuance costs (14) —  (14) — 
Net cash used in financing activities (12,140) (393) (22,664) (1,984)
Net change in cash, cash equivalents, and restricted cash (5,870) (15,183) (1,397) (44,679)
Cash, cash equivalents and restricted cash, beginning of period 59,190  69,900  54,717  99,396 
Cash, cash equivalents and restricted cash, end of period $ 53,320  $ 54,717  $ 53,320  $ 54,717 
7


NON-GAAP FINANCIAL MEASURES
(Unaudited)
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA; Net Loss Margin to EBITDA Margin and Adjusted EBITDA Margin; Incremental Net Loss and Net Loss Margin to Incremental Adjusted EBITDA and Incremental Adjusted EBITDA Margin
For the Three Months Ended December 31, For the Year Ended December 31,
2025 2024 Year-over-Year Change 2025 2024 Year-over-Year Change
Amount Margin Amount Margin Amount Margin Amount Margin Amount Margin Amount Margin
(dollars in thousands)
Net loss $ (16,311) (34.9) % $ (9,330) (35.4) % $ (6,981) (34.2) % $ (36,546) (22.2) % $ (52,520) (48.5) % $ 15,974  28.3  %
Other income (1,600) (3.4) % (724) (2.8) % (876) (4.3) % (3,225) (2.0) % (4,023) (3.7) % 798  1.4  %
Interest expense 129  0.3  % 152  0.6  % (23) (0.1) % 553  0.3  % 644  0.6  % (91) (0.2) %
(Benefit from) provision for income taxes (726) (1.5) % (25) (0.1) % (701) (3.5) % (663) (0.3) % 26  —  % (689) (1.2) %
Depreciation and amortization 3,429  7.3  % 2,499  9.5  % 930  4.5  % 11,451  6.9  % 11,867  11.0  % (416) (0.7) %
EBITDA (Non-GAAP) (15,079) (32.2) % (7,428) (28.2) % (7,651) (37.6) % (28,430) (17.3) % (44,006) (40.6) % 15,576  27.6  %
Stock-based compensation expense (1)
5,957  12.7  % 7,394  28.0  % (1,437) (7.0) % 30,150  18.3  % 21,411  19.8  % 8,739  15.4  %
Goodwill impairment 14,916  31.9  % —  —  % 14,916  73.1  % 14,916  9.1  % —  —  % 14,916  26.4  %
Impairment loss on intangible assets —  —  % —  —  % —  —  % —  —  % 11,706  10.8  % (11,706) (20.7) %
Restructuring expenses (2)
1,501  3.2  % (167) (0.6) % 1,668  8.2  % 1,501  0.9  % 1,270  1.1  % 231  0.4  %
Adjusted EBITDA (Non-GAAP) $ 7,295  15.6  % $ (201) (0.8) % $ 7,496  36.7  % $ 18,137  11.0  % $ (9,619) (8.9) % $ 27,756  49.1  %
(1) The stock-based compensation expense to EBITDA is made up of stock-based compensation expense for the awarded RSUs, PSUs, and stock options, and other sources. Stock-based compensation expense for the awarded RSUs, PSUs and stock options was $4.3 million and $24.0 million million for the three and twelve months ended December 31, 2025, respectively, and $6.9 million and $19.4 million for the three and twelve months ended December 31, 2024, respectively. Stock-based compensation expense from other sources was $1.7 million and $6.1 million for the three and twelve months ended December 31, 2025, respectively, and $0.5 million and $2.1 million for the three and twelve months ended December 31, 2024, respectively. The other sources of stock-based compensation consist of accrued compensation, which the Company intends to settle in shares of the Company's common stock. However, the Company has the discretion to determine whether this compensation will ultimately be paid in stock or cash up until the date at which it is paid. Any change to the expected payment form would result in out-of-quarter adjustments to this add back to Adjusted EBITDA.
(2) The restructuring expenses include severance and other related benefit costs, and other non-cash restructuring costs related to implementing the restructuring plan.
8


Reconciliation of Net Loss to Adjusted Net Income (Loss), and EPS to Adjusted EPS
For the Three Months Ended December 31, For the Year Ended December 31,
2025 2024 2025 2024
(in thousands, except per share data)
Net loss $ (16,311) $ (9,330) $ (36,546) $ (52,520)
Adjustments:
Other income (1,600) (724) (3,225) (4,023)
Stock-based compensation expense (1)
5,957  7,394  30,150  21,411 
Goodwill impairment 14,916  14,916  — 
Impairment loss on intangible assets (3)
—  —  —  11,706 
Restructuring expenses (2)
1,501  (167) 1,501  1,270 
Adjusted net income (loss) (Non-GAAP) $ 4,463  $ (2,827) $ 6,796  $ (22,156)
Earnings (loss) per share, diluted $ (0.22) $ (0.13) $ (0.50) $ (0.73)
Adjustments:
Other income (0.02) (0.01) (0.04) (0.06)
Stock-based compensation expense (1)
0.08  0.10  0.41  0.30 
Goodwill impairment 0.20  —  0.21  — 
Impairment loss on intangible assets —  —  —  0.16 
Restructuring expenses (2)
0.02  —  0.02  0.02 
Adjustment to diluted earnings per share (3)
—  —  (0.01) — 
Adjusted earnings (loss) per share, diluted (Non-GAAP) $ 0.06  $ (0.04) $ 0.09  $ (0.31)
Weighted-average shares to compute GAAP loss per share, diluted 73,053  72,435  72,878  71,850 
Weighted-average shares to compute non-GAAP earnings (loss) per share, diluted (3)
78,189  72,435  77,131  71,850 
(1) The stock-based compensation expense to EBITDA is made up of stock-based compensation expense for the awarded RSUs, PSUs, and stock options, and other sources. Stock-based compensation expense for the awarded RSUs, PSUs and stock options was $4.3 million and $24.0 million million for the three and twelve months ended December 31, 2025, respectively, and $6.9 million and $19.4 million for the three and twelve months ended December 31, 2024, respectively. Stock-based compensation expense from other sources was $1.7 million and $6.1 million for the three and twelve months ended December 31, 2025, respectively, and $0.5 million and $2.1 million for the three and twelve months ended December 31, 2024, respectively. The other sources of stock-based compensation consist of accrued compensation, which the Company intends to settle in shares of the Company's common stock. However, the Company has the discretion to determine whether this compensation will ultimately be paid in stock or cash up until the date at which it is paid. Any change to the expected payment form would result in out-of-quarter adjustments to this add back to Adjusted Net Income (Loss).
(2) The restructuring expenses include severance and other related benefit costs (including outplacement services and continuing health insurance coverage), external consulting and advisory fees related to implementing the restructuring plan.
(3) For a period of net loss, potentially dilutive shares are not included in the calculation of diluted earnings (loss) per share, because to do so would be anti-dilutive. This is an adjustment used to reconcile GAAP earnings (loss) per share (excluding potentially dilutive shares) with non-GAAP earnings per share (including potentially dilutive shares).
9


Reconciliation of Gross Profit to Adjusted Gross Profit and Cash Gross Profit; Gross Margin to Adjusted Gross Margin and Cash Gross Margin
For the Three Months Ended December 31, For the Year Ended December 31,
2025 2024 2025 2024
Amount Margin Amount Margin Amount Margin Amount Margin
(dollars in thousands)
Gross profit $ 16,357  35.0  % $ 10,618  40.3  % $ 61,017  37.0  % $ 34,429  31.8  %
Adjustments:
Stock-based compensation expense — cost of sales 159  0.3  % 228  0.8  % 652  0.4  % 828  0.8  %
Impairment loss on intangible assets – cost of sales —  —  % —  —  % —  —  % 5,333  4.9  %
Restructuring expenses — cost of sales 494  1.1  % (52) (0.2) % 494  0.3  % 341  0.3  %
Adjusted gross profit (Non-GAAP) 17,010  36.4  % 10,794  40.9  % 62,163  37.7  % 40,931  37.8  %
Depreciation and amortization — cost of sales 2,606  5.5  % 1,597  6.1  % 8,180  5.0  % 6,404  5.9  %
Cash gross profit (Non-GAAP) $ 19,616  41.9  % $ 12,391  47.0  % $ 70,343  42.7  % $ 47,335  43.7  %

Reconciliation of Net Cash Provided by (Used in) Operating Activities to Free Cash Flow and Free Cash Flow Margin
For the Three Months Ended December 31, For the Year Ended December 31,
2025 2024 2025 2024
(in thousands)
Net cash flows provided by (used in) operating activities $ 7,980  $ (10,518) $ 30,182  $ (25,938)
Adjustments:
Capitalized software development costs (1,680) (2,401) (8,176) (11,505)
Purchases of property and equipment, net (30) (1,871) (739) (2,252)
Free cash flow (Non-GAAP) $ 6,270  $ (14,790) $ 21,267  $ (39,695)
Revenue $ 46,777  $ 26,372  $ 164,805  $ 108,272 
Operating cash flow margin 17.1  % (39.9) % 18.3  % (24.0) %
Free cash flow margin (Non-GAAP) 13.4  % (56.1) % 12.9  % (36.7) %

10


Reconciliation of Operating Expenses to Adjusted Operating Expenses and Cash Operating Expenses
For the Three Months Ended December 31, For the Year Ended December 31,
2025 2024 2025 2024
(in thousands)
Operating expenses $ 34,865  $ 20,545  $ 100,898  $ 90,302 
Adjustments:
Stock-based compensation expense (5,798) (7,166) (29,498) (20,583)
Goodwill impairment (14,916) —  (14,916) — 
Impairment loss on intangible assets —  —  —  (6,373)
Restructuring expenses (1,007) 115  (1,007) (929)
Adjusted operating expenses (Non-GAAP) 13,144  13,494  55,477  62,417 
Depreciation and amortization (823) (902) (3,271) (5,463)
Capitalized software development costs 1,579  2,403  8,055  11,262 
Cash operating expenses (Non-GAAP) $ 13,900  $ 14,995  $ 60,261  $ 68,216 

11