Tiny Reports Q2 2026 Results

Tiny Reports Q2 2026 Results 08/06/2026 Total revenue of $51.6 million, a 3% year-over-year increase on a constant currency basis1 Recurring revenue1 of $17.4 million, a 32% increase year-over-year, representing 34% of total revenue Annualized recurring revenue1 of $69.6 million, a 32% increase year-over-year Adjusted EBITDA1 of $10.6 million, a 29% increase year-over-year, representing a 21% margin1 Received $0.5 million of distributions from Tiny Fund I LP Victoria, British Columbia--(Newsfile Corp. - August 6, 2026) - Tiny Ltd. (TSX: TINY) ("Tiny" or the "Company"), a holding company that acquires wonderful businesses for the long term, announced the financial results for the three and six months ended June 30, 2026 ("Q2 2026") today. Currency amounts are expressed in Canadian dollars unless otherwise noted. Portfolio Company Highlights Serato continued to grow and materially increased the quality and predictability of Tiny's revenue, with recurring revenue representing approximately 70% of Serato's revenue base. Its performance contributed to a 54% year-over-year increase in Tiny's Software and Apps Adjusted EBITDA. Letterboxd surpassed 30.7 million members at quarter-end, an increase of 43% year-over-year and 185% since being acquired by Tiny Fund I, as it continues to strengthen its position as the leading social network for film. Metalab continued to see strong demand for its services, although the timing of projects affected Q2 revenue. Activity strengthened meaningfully in June, and that momentum has continued into Q3, supported by several new enterprise engagements, including continued work with Yahoo, new opportunities with Questrade and a launch with Mistral. Metalab Ventures Fund I's early investment in xAI now represents an indirect interest in SpaceX; Tiny holds an approximately 14% limited partner interest in Metalab Venture Fund I. Creative Platform benefited from a one-time enterprise agreement at Dribbble. Outside of that agreement, underlying revenue pressures remained at Creative Market. WeCommerce continued to experience revenue pressure affected in part by conditions in the broader e-commerce ecosystem. The business completed significant leadership, headcount and cost actions that are expected to generate material annual savings Q2 results reflect only a portion of those savings, with the benefit expected to become more visible over the coming quarters. Q2 2026 Operational & Financial Overview Revenue increased 3% on a constant currency basis to $51.6 million. Organic revenue1 declined 4%, primarily reflecting pressure at WeCommerce and project start timing in Digital Services, partially offset by Serato and a one-time Creative Platform enterprise agreement. Recurring revenue increased 32% to $17.4 million and now represents 34% of total revenue, up from 26% a year ago, reflecting Tiny's continued shift toward higher-quality, recurring revenue. Annualized recurring revenue1 was $69.6 million. Adjusted EBITDA1 increased 29% to $10.6 million, representing a 21% margin, underscoring improved profitability despite moderate revenue growth. Net loss of $83.0 million, primarily due to $80.7M of non-cash impairments at WeCommerce and Creative Market, along with portfolio review write-downs and restructuring, and executive transition costs. Leadership, headcount and cost actions across the portfolio and at head office established a more efficient cost base. Q2 reflected more of the associated cost than the benefit, which should become more visible over the coming quarters. Net Debt to Adjusted EBITDA was 2.8x1. Tiny repaid $2.8 million of debt during the quarter; foreign-exchange movements increased the reported balance by $1.8 million, resulting in a net reduction of $1.0 million. Subsequent to quarter-end, Tiny repaid $1.6 million of debt, the majority of which was voluntary, highlighting its continued commitment to balance-sheet management. Management Commentary "Q2 was deliberately a clean-up quarter for Tiny. Alongside my transition into the CEO role, we undertook a comprehensive review of carrying values, cost structures and operating plans across the portfolio. That work resulted in significant non-cash impairments, restructuring costs and difficult decisions. We own those outcomes. In several cases, prior expectations did not materialize, so we have reset our forecasts and plans on a more conservative footing. I'm pleased with the discipline the team brought to this work and believe it establishes a stronger foundation from which to build. "Performance across the portfolio was uneven, but several businesses delivered strong results. Our shift toward higher-quality recurring revenue is improving the durability of Tiny's earnings, with Serato meaningfully accelerating that shift. Metalab continues to see strong demand, with activity strengthening in June and that momentum continuing into Q3. Letterboxd continued to grow its presence and cultural relevance in film, setting record membership numbers. At the same time, WeCommerce and Creative Market remained under revenue pressure. We want to be clear about both sides of performance in the quarter. "We also made significant leadership, headcount and cost changes across the portfolio and at head office. Q2 reflected meaningful associated costs but only a portion of the expected benefits, which should become more visible over the coming quarters. The work is not finished, but much of the clean-up to date is now behind us. From here, our priorities are to improve operating performance and cash conversion, reduce leverage, and allocate capital carefully. We will continue to evaluate opportunities to monetize select assets where it makes sense, while also looking for new businesses that can add to the portfolio over time. We enter the second half of the year with greater operating discipline, a clearer view of the portfolio and confidence in Tiny's path forward," said Austin Singhera, Chief Executive Officer of Tiny. For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 Revenue 51,560,349 50,000,797 103,050,230 98,062,762 Operating loss (8,028,808 ) (4,622,626 ) (10,581,857 ) (6,128,000 ) Net loss/(income) (83,020,205 ) 10,990,846 (93,203,668 ) 6,985,449 EBITDA1 (71,322,139 ) 21,913,696 (67,453,727 ) 29,383,163 EBITDA %1 (138%) 44% (65%) 30% Adjusted EBITDA1 10,632,014 8,232,481 19,854,548 17,948,686 Adjusted EBITDA %1 21 % 16 % 19 % 18 % Recurring revenue1 17,394,204 13,194,947 35,006,824 23,002,818 Recurring revenue %1 34 % 26 % 34 % 23 % Cash provided by operating activities 5,390,398 6,167,181 8,508,356 10,124,471 Free cash flow1 648,919 4,820,766 217,791 8,067,806 Basic (loss)/earnings per share (2.63 ) 0.40 (2.99 ) 0.27 Diluted (loss)/earnings per share (2.63 ) 0.39 (2.99 ) 0.28 Free cash flow per share1 0.02 0.18 0.01 0.32 June 30, 2026 December 31, 2025 Total assets 374,770,016 464,980,329 Investment in Tiny Fund I LP 46,421,013 44,726,952 Total liabilities 241,440,272 239,009,430 Non-current financial liabilities 167,229,938 184,912,614 1. Refer to Non-IFRS Measures for further information. 2. On October 1, 2025, the Company completed a consolidation (the "Share Consolidation") of the Company's issued and outstanding Class A common shares (each, a "Common Shares") at a consolidation ratio of eight (8) pre-Share Consolidation Common Shares for every one (1) post-Share Consolidation Common Share. Unless otherwise indicated, all disclosures of Common Shares and securities convertible into Common Shares are presented on a post-Share Consolidation basis. Revenue in Q2 2026 was $51.6 million, an increase of $1.6 million or 3% (3% on a constant currency basis1) compared to Q2 2025. Constant currency represents revenue growth excluding the impact of foreign exchange. Net loss in Q2 2026 was $83.0 million compared to net income of $11.0 million in Q2 2025, a change of $94.0 million. The Company recognized impairment of $80.7 million as a result of a decline in recoverable asset value at WeCommerce and Creative Market. Organic revenue growth1 decreased by 4% compared to Q2 2025, primarily reflecting revenue decline at WeCommerce and Digital Services. The Digital Services comparative period included a large customer contract, which has since concluded, and a full quarter of Z1 results, which was divested in April 2026. Recurring revenue1 in Q2 2026 was $17.4 million, an increase of $4.2 million or 32% compared to Q2 2025. The increase reflects the positive impact of the Serato Acquisition, which has a 70% recurring revenue base. Recurring revenue %1 increased to 34% of total revenue, compared to 26% in Q2 2025. EBITDA1 in Q2 2026 was negative $71.3 million, a decrease of $93.2 million from $21.9 million in Q2 2025, primarily due to impairment of assets of $80.7 million, non-cash fair value adjustments (contingent consideration and redemption liability of $6.2 million and gain on investments of $2.5 million), and foreign exchange movements on the Company's U.S.-denominated debt. The Company also incurred one-time expenses for severance of $2.2 million and restructuring costs, related to executive transition, of $2.0 million. Adjusted EBITDA1 increased 29% to $10.6 million in Q2 2026, compared to $8.2 million in Q2 2025, driven by growth in Software and Apps, Digital Services, and Creative Platform, as well as cost reductions and operational efficiencies implemented across the portfolio. Segmented Adjusted EBITDA1 in Q2 2026 when compared to Q2 2025: Software and Apps was $7.3 million, an increase of $2.6 million or 54%, primarily due to Serato's growth and full quarter contribution, and WeCommerce's strategic realignment and resulting cost savings, which are expected to have a greater impact in Q3. Creative Platform was $2.2 million, an increase of $1.9 million or 620%, largely attributable to a significant enterprise deal recognized in the quarter. Digital Services was $4.3 million, a decrease of $1.6 million or 27% compared to Q2 2025, largely reflecting the timing of key customer projects across the two periods. Performance strengthened through the back half of the quarter as several large customer contracts began in June 2026, building strong momentum for the segment. Cash on hand on June 30, 2026 was $31.6 million, an increase of $2.3 million from $29.3 million on December 31, 2025. Total debt outstanding, excluding Tiny's $36.1 million principal amount of secured convertible debentures due in 2030 (the "Convertible Debentures"), as of June 30, 2026 was $105.9 million compared to $98.7 million on December 31, 2025. As of June 30, 2026, the Convertible Debentures had a face value of $36.1 million, which refers to the principal amount owing at maturity, excluding the impact of any unamortized discount, premium, or issuance costs. Total debt, including the face value of the Convertible Debentures, increased 5% to $142.0 million as at June 30, 2026 compared to $134.8 million as at December 31, 2025. During the three months ended June 30, 2026, the Company repaid $2.8 million of debt. However, foreign exchange movements increased the reported debt balance by $1.8 million, resulting in a net decrease in debt of $1.0 million during the quarter. Cash flow from operations was $5.4 million, down $0.8 million from $6.2 million in Q2 2025, driven by the timing of working capital requirements and collections. Free cash flow1 in Q2 2026 was $0.6 million compared to $4.8 million in Q2 2025, with the decrease attributable to working capital timing and higher interest and income tax payments. Tiny Fund Performance Tiny Fund I LP generated combined unaudited revenue of $18.3 million (USD$13.2 million) in Q2 2026 compared to $15.9 million (USD$11.5 million) in Q2 2025. The 15% revenue increase was due to a strong quarter for AeroPress, continued growth at Letterboxd, and further distribution opportunities for Mateina driven by the strength of the ongoing partnership with Dr. Andrew Huberman. Based on Tiny's ownership of Tiny Fund I LP, the net asset value of Tiny's interest was $46.4 million (USD$32.7 million) on June 30, 2026 an increase of $1.7 million or 4% from December 31, 2025. The Company received distributions of $0.5 million in Q2 2026. Quarterly Conference Call and Business Update The Company will hold a conference call to provide a business update on Thursday, August 6, 2026, at 11:00 a.m. ET. The call will be hosted by: Austin Singhera, CEO Mike McKenna, CFO A question & answer session will follow the business update. Conference Call Details Date: Thursday, August 6, 2026 Time: 11:00 am ET Dial-in Numbers: Canada Local +1 365 657 4084 or Toll-Free +1 833 796 6440 United States Local: +1 626 884 3620 or Toll-Free: +1 833 461 5787 Access Code: 200896137 This live call is also being webcast and can be accessed by going to: https://events.q4inc.com/attendee/200896137. Financial Statements Tiny Ltd.'s Interim Consolidated Financial Statements and Management's Discussion and Analysis for Q2 2026 are available on SEDAR+ at www.sedarplus.ca. About Tiny Tiny is a Canadian holding company that acquires wonderful businesses using a founder-friendly approach. It focuses on companies with unique competitive advantages, recurring or predictable revenue streams, and strong free cash flow generation. Tiny typically holds businesses for the long-term, with a parent-level focus on capital allocation, collaborative management and operations, and incentive structures within the operating companies to drive results for Tiny and its shareholders. Tiny currently has three principal reporting segments: Digital Services, which help some of the world's top companies design, build and ship amazing digital products; Software and Apps, which is home to Serato, the world's leading DJ software, and WeCommerce, a collection of leading application and theme businesses powering global e-commerce merchants; and Creative Platform, which is composed primarily of Dribbble, the social network for designers and digital creatives, as well as Creative Market, a premier online marketplace for digital assets such as fonts, graphics and templates. For more about Tiny, please visit www.tiny.com or refer to the public disclosure documents available under Tiny's profile on SEDAR+ at www.sedarplus.ca. Cautionary Note Regarding Forward-Looking Information Certain statements in this press release may constitute forward-looking information or forward-looking statements (together, "forward-looking statements") that reflect management's current expectations regarding the Company's future growth, financial performance, business prospects and opportunities. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "anticipate", "believe", "plan", "forecast", "expect", "estimate", "predict", "intend", "would", "could", "if", "may" and similar expressions. This press release includes, among others, forward-looking statements regarding the Company's financial profile, operational performance, Tiny's portion of the net asset value of Tiny Fund I LP, Tiny's ability to integrate acquisitions, the Company's use and implementation of AI strategies, and the future plans and strategies of the Company, its portfolio companies and subsidiaries. These statements reflect current expectations of management regarding future events and speak only as of the date of this press release. In addition, forward-looking statements are provided for the purpose of providing information about management's current expectations and plans relating to the future. Readers are cautioned that reliance on such information may not be appropriate for other purposes. By their nature, forward-looking statements require management to make various assumptions and are subject to inherent risks and uncertainties. There is a significant risk that such predictions, forecasts, conclusions or projections will not prove to be accurate, that management's assumptions may not be accurate and that actual results, performance or achievements may differ significantly from such predictions, forecasts, conclusions or projections expressed or implied by such forward-looking statements. We caution readers not to place undue reliance on the forward-looking statements in this press release as a number of factors, many of which are beyond the Company's control, could cause actual future results, conditions, actions or events to differ materially from the targets, outlooks, expectations, goals, estimates or intentions expressed in the forward-looking statements. These factors include, but are not limited to: short term liabilities; the failure to integrate acquisitions; entering new markets; funding future acquisitions; the Company's dependence on positive cash flows and its ability to source new financing; management of growth; the failure to realize expected benefits from the use of artificial intelligence ("AI"), including, without limitation, the broader impact of AI on the Company's revenue and operations; information technology and cyber security; global financial conditions; the Company's ability to maintain its obligations under its credit facilities; interest rates; the Company's ability to enforce claims against sellers; conflicts of interest among the directors and officers of the Company; regulatory risks; foreign jurisdictions; tariffs and the volatility of trade agreements; payment processing; actual or perceived breach of data privacy and security laws; intellectual property; technological changes; internal controls; competition within ecommerce markets; confidential information; reliance on the Shopify platform; reliance on management and key employees; resale of shares; market for securities; legal claims; tax; the requirements of being a public company; and credit exposure. For a more detailed discussion of the Company's risk factors, see the list of risk factors in the Company's Annual Information Form dated March 30, 2026 which is available on SEDAR+ at www.sedarplus.ca under the Company's profile. Forward-looking statements and information, including future-oriented financial information or financial outlook, are based on assumptions and involves known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements expressed or implied herein to be materially different from any future results, performance or achievements expressed or implied by the forward-looking information, including, without limitation: the potential impact of the Company's acquisitions and dispositions on relationships, including with regulatory bodies, stock exchanges, lenders, service providers, employees and competitors; risks related to the successful integration of acquired businesses; credit, liquidity and additional financing risks; potential conflicts of interest; general economic conditions; industry conditions; technological advancement; political volatility; currency fluctuations; competition from other industry participants; and stock market volatility. This list is not exhaustive of the factors that may affect any of the forward-looking information contained herein. The Company cautions that the foregoing list is not exhaustive of all possible factors, as other factors could adversely affect our results. When relying on our forward-looking statements to make decisions with respect to the Company and its securities, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. Unless otherwise indicated, the information in this press release is current as of the date of this press release and the Company does not intend, and disclaims any obligation, to update any forward-looking statements, whether written or oral, or whether as a result of new information or otherwise, except as may be required by law. Non-IFRS Measures This press release contains certain non-International Financial Reporting Standard ("IFRS") financial measures. These measures are not recognized measures under IFRS accounting standards as issued by the International Accounting Standards Board. These financial measures do not have standardized meanings prescribed under IFRS and our computation may differ from similarly-named computations as reported by other entities and, accordingly, may not be comparable. These financial measures should not be considered as an alternative to, or more meaningful than, measures of financial performance as determined in accordance with IFRS as an indicator of performance. The Company believes these measures may be useful supplemental information to assist investors in assessing our operational performance and our ability to generate cash through operations. The non-IFRS measures also provide investors with insight into our decision making as we use these non-IFRS measures to make financial, strategic and operating decisions. The Company's management also uses non-IFRS financial measures to facilitate operating performance comparisons from period to period and prepare annual budgets and forecasts. Because non-IFRS measures do not have a standardized meaning and may differ from similarly-named computations as reported by other entities, securities regulations require that non-IFRS measures be clearly defined and qualified, reconciled with their nearest IFRS measure and given no more prominence than the closest IFRS measure. Non-IFRS measures are not audited. Unless otherwise indicated, the financial information presented in this press release is prepared in accordance with IFRS accounting standards as issued by the International Accounting Standards Board. These non-IFRS measures have important limitations as analytical tools and investors are cautioned not to consider them in isolation or place undue reliance on ratios or percentages calculated using these non-IFRS measures. The Company uses non-IFRS measures in this press release including "EBITDA", "EBITDA %", "Adjusted EBITDA", "Adjusted EBITDA %", "Segmented Adjusted EBITDA", "Segmented Adjusted EBITDA %", "recurring revenue", "recurring revenue %" or "recurring revenue as a percentage of total revenue", "annualized recurring revenue", "organic revenue growth", "constant currency", "free cash flow", and "free cash flow per share". Management uses these non-IFRS measures to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts and to determine components of management compensation. The non-IFRS financial measures referred to in this press release are further detailed below and in the Company's management discussion and analysis for the three and six months ended June 30, 2026 and 2025 under the heading "Non-IFRS Measures", which is incorporated by reference herein and is available at www.tiny.com and under Tiny's profile on SEDAR+ at www.sedarplus.ca. NON-IFRS MEASURES RECONCILIATIONS EBITDA and Adjusted EBITDA For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 Net (loss)/income $ (83,020,205 ) $ 10,990,847 $ (93,203,668 ) $ 6,985,450 Income tax expense/(recovery) (2,404,441 ) (1,666,830 ) (2,588,074 ) (1,126,638 ) Depreciation and amortization 10,818,912 9,562,814 21,885,774 18,248,515 Interest expense 3,283,595 3,026,865 6,452,241 5,275,836 EBITDA (71,322,139 ) 21,913,696 (67,453,727 ) 29,383,163 EBITDA Adjustments Share of earnings from equity investments (532,486 ) (4,312,293 ) (1,593,780 ) (4,792,069 ) Loss on sale of subsidiary 159,652 - 159,652 - Fair value adjustment on investments (2,502,819 ) - (1,825,252 ) - Fair value adjustment to financial instruments 172,769 122,488 961,430 525,113 Fair value adjustment to contingent consideration (5,383,527 ) - (3,236,088 ) (285,526 ) Fair value adjustment to redemption liability (853,891 ) - (585,051 ) - Business acquisition costs 28,994 2,154,385 49,977 3,616,601 Share-based compensation (175,821 ) 736,452 84,700 1,447,830 Impairment of assets1 84,208,600 - 84,208,600 - Foreign exchange 2,745,290 (5,196,970 ) 4,738,510 (4,958,879 ) Other income (417,613 ) (7,586,732 ) (586,645 ) (7,751,286 ) Severance expenses2 2,210,218 201,627 2,556,355 276,880 Restructuring3 2,032,159 471 2,032,159 23,398 Transactional-related costs4 208,844 348,006 262,344 371,251 Other public company costs5 53,784 (148,649 ) 81,364 92,210 Adjusted EBITDA6 10,632,014 8,232,481 19,854,548 17,948,686 1.Impairment of assets includes both impairment of non-financial and financial assets. For the three and six months ended June 30, 2026 the Company recognized $80.7 million of impairment of non-financial assets and $3.5 million of impairment of financial assets. The amounts are discussed in Note 8 and 18 of the Financial Statements, respectively. Comprising part of the impairment of assets adjustment is $1.6 million of bad debts expense from a single customer with whom the Company no longer has an ongoing relationship. 2. Severance expenses relate to costs incurred from employee terminations as a result of a workforce reduction and are included in Compensation on the Company's Interim Condensed Consolidated Statements of Net loss and Comprehensive loss for Q2 2026 and Q2 2025 ("the Statements of Net (loss)/income"). 3. Restructuring costs represent expenses related to organizational changes undertaken as the Company evolves as a public company, including leadership changes, workforce realignment, and other reorganization efforts. These costs are included in Professional fees on the Statements of Net (loss)/income and, in respect of executive transition costs, in Compensation on the Statements of Net (loss)/income. 4. Transactional-related costs relate to fees incurred for capital raising activities, credit facilities, and acquisition-related accounting. These costs are included in the Professional fees line on the Statements of Net (loss)/income. 5. Other public company costs relate to the Company's graduation to the TSX, an internal controls project, and conversion of Tiny Fund entities to IFRS compliance and are included in Professional fees on the Statements of Net (loss)/income. 6. The Company did not have adjustments related to non-recurring project costs or software implementation costs for the three and six months ended June 30, 2026 and 2025. However, the Company may incur such costs in future periods. EBITDA % and Adjusted EBITDA % For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 EBITDA (negative) $ (71,322,139 ) $ 21,913,696 $ (67,453,727 ) $ 29,383,163 Revenue 51,560,349 50,000,797 103,050,230 98,062,762 EBITDA % (138%) 44% (65%) 30% Adjusted EBITDA 10,632,014 8,232,481 19,854,548 17,948,686 Revenue 51,560,349 50,000,797 103,050,230 98,062,762 Adjusted EBITDA % 21% 16% 19% 18% Segmented Adjusted EBITDA and Segmented Adjusted EBITDA % For the three months ended June 30, 2026 Digital Services Software and Apps Creative Platform Other Total Net income/(loss)1 $ 1,270,450 $ (59,576,730 ) $ (25,809,376 ) $ 1,095,451 $ (83,020,205 ) Income tax expense 837,739 60,001 672,800 (3,974,981 ) (2,404,441 ) Depreciation and amortization 482,367 9,047,758 970,839 317,948 10,818,912 Interest expense 828,851 867,139 - 1,587,605 3,283,595 Share of earnings from equity investments - - - (532,486 ) (532,486 ) Loss on disposal of subsidiary 159,652 - - - 159,652 Fair value adjustments to financial instruments (132,954 ) - - 305,723 172,769 Fair value adjustments on investments (1,855,142 ) - - (647,677 ) (2,502,819 ) Fair value adjustments to redemption liability - - - (853,891 ) (853,891 ) Fair value adjustments to contingent consideration - - - (5,383,527 ) (5,383,527 ) Business acquisition costs - 15,880 - 13,114 28,994 Share-based compensation - 1,615 (53,728 ) (123,708 ) (175,821 ) Impairment of assets2 1,605,494 54,348,003 26,376,865 1,878,238 84,208,600 Foreign exchange 914,072 1,220,261 - 610,957 2,745,290 Other income (16,992 ) (78,964 ) (311,380 ) (10,277 ) (417,613 ) Severance expenses3 173,219 1,313,498 318,993 404,508 2,210,218 Restructuring4 - 8,127 - 2,024,032 2,032,159 Transactional-related costs5 - 120,000 - 88,844 208,844 Other public company costs6 - - - 53,784 53,784 Segmented Adjusted EBITDA7 4,266,756 7,346,588 2,165,013 (3,146,343 ) 10,632,014 Revenue 16,014,743 22,356,336 11,538,059 1,651,211 51,560,349 Segmented Adjusted EBITDA % 27% 33% 19% (191%) 21% 1. Segmented Net income/(loss) and revenue are included in Note 19 to the Financial Statements. Unless otherwise set out below, the adjustments are as disclosed in the Financial Statements on an allocated basis between the segments. 2. Impairment of assets includes both impairment of non-financial and financial assets. For the three months ended June 30, 2026 the Company recognized $80.7 million of impairment of non-financial assets and $3.5 million of impairment of financial assets. The amounts are discussed in Note 8 and 18 of the Financial Statements, respectively. Comprising part of the impairment of assets adjustment is $1.6 million of bad debts expense from a single customer with whom the Company no longer has an ongoing relationship. 3. Severance expenses relate to costs incurred from employee terminations as a result of a workforce reduction and are included in Compensation on the Statements of Net (loss)/income. 4. Restructuring costs represent expenses related to organizational changes undertaken as the Company evolves as a public company, including leadership changes, workforce realignment, and other reorganization efforts. These costs are included in Professional fees on the Statements of Net (loss)/income and, in respect of executive transition costs, in Compensation on the Statements of Net (loss)/income. 5. Transactional-related costs relate to fees incurred for capital raising activities, credit facilities, and acquisition-related accounting. These costs are included in the Professional fees line on the Statements of Net (loss)/income.. 6. Other public company costs relate to the Company's graduation to the TSX, an internal controls project, and conversion of Tiny Fund entities to IFRS compliance and are included in Professional fees on the Statements of Net (loss)/income. 7. The Company did not have adjustments related to non-recurring project costs or software implementation costs for the three and six months ended June 30, 2026 and 2025. However, the Company may incur such costs in future periods. For the three months ended June 30, 2025 Digital Services Software and Apps Creative Platform Other Total Net income/(loss)1 $ 5,740,567 $ (945,506 ) $ (758,575 ) $ 6,954,361 $ 10,990,847 Income tax expense (recovery) 864,814 190,579 47,158 (2,769,381 ) (1,666,830 ) Depreciation and amortization 504,795 7,709,347 970,275 378,397 9,562,814 Interest expense 1,021,104 1,031,004 (1,023 ) 975,780 3,026,865 Share of earnings from equity investments - - - (4,312,293 ) (4,312,293 ) Loss on disposal of subsidiary - - - - - Fair value adjustments to financial instruments - - - - - Fair value adjustments on investments 160,378 (37,890 ) - - 122,488 Fair value adjustments to redemption liability - - - - - Fair value adjustments to contingent consideration - - - - - Business acquisition costs - 28,510 - 2,125,875 2,154,385 Share-based compensation 30,096 (2,262 ) 46,860 661,758 736,452 Impairment of assets2 - - - - - Foreign exchange (2,457,099 ) (3,031,833 ) 25,074 266,888 (5,196,970 ) Other income (60,720 ) (12,417 ) (27,676 ) (7,485,919 ) (7,586,732 ) Severance expenses3 46,247 19,672 (1,407 ) 137,115 201,627 Restructuring4 - - - 471 471 Transactional-related costs5 - - - 348,006 348,006 Other public company costs6 - (189,913 ) - 41,264 (148,649 ) Segmented Adjusted EBITDA7 5,850,182 4,759,291 300,686 (2,677,678 ) 8,232,481 Revenue 19,643,741 18,009,448 10,250,325 2,097,283 50,000,797 Segmented Adjusted EBITDA % 30% 26% 3% (128%) 16% 1. Segmented Net income/(loss) and revenue are included in Note 19 to the Financial Statements. Unless otherwise set out below, the adjustments are as disclosed in the Financial Statements on an allocated basis between the segments. 2. Impairment of assets includes both impairment of non-financial and financial assets. For the three months ended June 30, 2026 the Company recognized $80.7 million of impairment of non-financial assets and $3.5 million of impairment of financial assets. The amounts are discussed in Note 8 and 18 of the Financial Statements, respectively. Comprising part of the impairment of assets adjustment is $1.6 million of bad debts expense from a single customer with whom the Company no longer has an ongoing relationship. 3. Severance expenses relate to costs incurred from employee terminations as a result of a workforce reduction and are included in Compensation on the Statements of Net (loss)/income. 4. Restructuring costs represent expenses related to organizational changes undertaken as the Company evolves as a public company, including leadership changes, workforce realignment, and other reorganization efforts. These costs are included in Professional fees on the Statements of Net (loss)/income and, in respect of executive transition costs, in Compensation on the Statements of Net (loss)/income. 5. Transactional-related costs relate to fees incurred for capital raising activities, credit facilities, and acquisition-related accounting. These costs are included in the Professional fees line on the Statements of Net (loss)/income.. 6. Other public company costs relate to the Company's graduation to the TSX, an internal controls project, and conversion of Tiny Fund entities to IFRS compliance and are included in Professional fees on the Statements of Net (loss)/income. 7. The Company did not have adjustments related to non-recurring project costs or software implementation costs for the three and six months ended June 30, 2026 and 2025. However, the Company may incur such costs in future periods. For the three months ended June 30, 2026 2026 2025 2025 Segmented Adjusted EBITDA Segmented Adjusted EBITDA % Segmented Adjusted EBITDA Segmented Adjusted EBITDA % Digital Services 4,266,756 27% $ 5,850,182 30% Software and Apps 7,346,588 33% 4,759,291 26% Creative Platform 2,165,013 19% 300,686 3% Other (3,146,343 ) (191%) (2,677,678 ) (128%) 10,632,014 21% 8,232,481 16% Recurring Revenue, Recurring Revenue % and Annualized Revenue For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 Recurring revenues $ 17,394,204 $ 13,194,947 $ 35,006,824 $ 23,002,818 Non-recurring revenues 34,166,145 36,805,850 68,043,406 75,059,944 Total revenue 51,560,349 50,000,797 103,050,230 98,062,762 Recurring revenue % of total revenue 34% 26% 34% 23% Recurring revenue 17,394,204 13,194,947 35,006,824 23,002,818 Annualized recurring revenue1 69,576,816 52,779,788 70,013,648 46,005,636 1. Annualized recurring revenue is an estimated forecast of what the annualized revenue would be for the reporting fiscal year. Annualized recurring revenue was calculated by taking the for the three and six months ended June 30, 2026 recurring revenue and multiplying it by four and two quarters respectively. Organic Revenue Growth For the three months ended June 30, 2026 2025 Acquisition and Disposition Adjustments1 Adjusted 2025 Organic Revenue Growth % Digital Services $ 16,014,743 $ 19,643,741 $ (1,052,959 ) $ 18,590,782 (14%) Software and Apps 22,356,336 18,009,448 5,414,264 23,423,712 (5%) Creative Platform 11,538,059 10,250,325 - 10,250,325 13% Other 1,651,211 2,097,283 (521,801 ) 1,575,482 5% Total revenue2 51,560,349 50,000,797 3,839,504 53,840,301 (4%) 1. Refer to Note 4 in the annual financial statements ending December 31, 2025. The acquisition and disposition adjustments relates to the inclusion of the three months ended June 30, 2025 unaudited revenue from the Serato Acquisition and the exclusion of the three months ended June 30, 2025 revenue in connection with the disposition of We Work Remotely and Z1. 2. Refer to Note 19 in the Financial statements disclosing revenue by segment. Constant Currency For the three months ended June 30, 2026 2025 Reported variance %2 Foreign exchange impact3 Constant currency variance %4 Digital Services $ 16,014,743 $ 19,643,741 (18%) (1%) (19%) Software and Apps 22,356,336 18,009,448 24% -% 24% Creative Platform 11,538,059 10,250,325 13% -% 13% Other 1,651,211 2,097,283 (21%) -% (21%) Total revenue1 51,560,349 50,000,797 3% -% 3% 1. Refer to Note 19 in the Financial statements disclosing revenue by segment. 2. Reported variance % represents the period-over-period percentage change based on reported revenues. 3. Foreign exchange impact represents the difference between current period reported revenue and current period revenue retranslated at Q2 2025 average exchange rates (USD/CAD 1.3841). The impact includes amounts attributable to businesses acquired during the period for which there is no comparative revenue. 4. Constant currency variance % refers to the period-over-period percentage change based on constant currency. Free Cash Flow and Free Cash Flow per Share For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 Cash provided by operating activities $ 5,390,398 $ 6,167,181 $ 8,508,356 $ 10,124,471 Business acquisition costs 28,994 2,154,385 49,977 3,616,601 Interest paid on debt (3,652,697 ) (2,180,183 ) (5,313,714 ) (4,490,618 ) Capital expenditures (267,227 ) (127,887 ) (526,638 ) (221,799 ) 1,499,468 6,013,496 2,717,981 9,028,655 Less: Amount attributable to non-controlling interests1 (850,549 ) (1,192,730 ) (2,500,190 ) (960,849 ) Free cash flow 648,919 4,820,766 217,791 8,067,806 Weighted average number of shares outstanding2 29,289,523 26,640,222 29,319,201 25,045,519 Free cash flow per share 0.02 0.18 0.01 0.32 1. Amounts attributable to non-controlling interests reflect the other minority holder's ownership interest of 34.00% (Serato) and 25.51% (Dribbble) applied to Free Cash Flow. Free Cash Flow is calculated as cash provided by operating activities, net of business acquisition costs, interest paid on debt and capital expenditures, as derived from the Statements of Net (loss)/income. 2. As a result of the Share Consolidation on October 1, 2025, all disclosures of Common Shares and per Common Share (or per share) have been retrospectively presented on a post-Share Consolidation basis. 1 Refer to Non-IFRS Measures for further information. To view the source version of this press release, please visit https://www.newsfilecorp.com/release/308288 SOURCE Tiny Ltd.