DHAIW
DHAIW
DIH Holding US, Inc. WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $12.65M ▼ | $8.99M ▼ | $-4.4M ▼ | -34.82% ▼ | $-2.71 ▲ | $-5.06M ▼ |
| Q3-2025 | $15.09M ▼ | $9.98M ▲ | $-3.73M ▼ | -24.7% ▼ | $-2.75 ▼ | $-3.08M ▼ |
| Q2-2025 | $18.16M ▲ | $7.67M ▼ | $-234K ▲ | -1.29% ▲ | $-0.17 ▲ | $387K ▼ |
| Q1-2025 | $16.96M ▼ | $10.25M ▲ | $-310K ▲ | -1.83% ▲ | $-0.45 ▲ | $639K ▲ |
| Q4-2024 | $17.35M | $6.64M | $-4.29M | -24.73% | $-3.5 | $393K |
What's going well?
The company is still generating gross profit, and a tax benefit helped soften the blow from operating losses. R&D spending remains steady, signaling ongoing investment in future products.
What's concerning?
Sales are falling fast, losses are growing, and costs remain high relative to revenue. Margins are getting squeezed and the company is burning cash with no sign of profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.94M ▲ | $26.75M ▼ | $63.89M ▼ | $-37.13M ▲ |
| Q3-2025 | $1.12M ▼ | $31.81M ▼ | $69.7M ▼ | $-37.88M ▼ |
| Q2-2025 | $1.76M ▼ | $38.19M ▼ | $72.59M ▲ | $-34.4M ▼ |
| Q1-2025 | $2.75M ▼ | $38.21M ▲ | $72.2M ▲ | $-33.99M ▼ |
| Q4-2024 | $3.23M | $35.73M | $68.28M | $-32.55M |
What's financially strong about this company?
Debt has come down and cash is up slightly this quarter. No risky goodwill or intangible assets.
What are the financial risks or weaknesses?
The company owes much more than it owns, with negative equity and not enough cash to cover near-term bills. Liquidity is extremely tight and survival is at risk without new funding.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-4.4M ▼ | $-3.3M ▼ | $-92K ▼ | $4.21M ▲ | $819K ▲ | $-3.39M ▼ |
| Q3-2025 | $-3.73M ▼ | $686K ▲ | $-21K ▲ | $-1.57M ▼ | $-939K ▼ | $665K ▲ |
| Q2-2025 | $70K ▲ | $476K ▲ | $-188K ▲ | $-1.02M ▼ | $-690K ▼ | $288K ▲ |
| Q1-2025 | $-310K ▲ | $-2.01M ▼ | $-235K ▼ | $1.77M ▲ | $-476K ▼ | $-2.25M ▼ |
| Q4-2024 | $-6.01M | $2.02M | $-67K | $-402K | $3.23M | $1.95M |
What's strong about this company's cash flow?
Receivables and inventory are being managed better, freeing up some cash. The company can still raise money from lenders and investors when needed.
What are the cash flow concerns?
Cash burn is accelerating, and the business is now highly dependent on outside funding. Working capital swings are hurting cash flow, and the company has little cash left to cover ongoing losses.
5-Year Trend Analysis
A comprehensive look at DIH Holding US, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
DHAIW’s underlying operating business has built a differentiated position in rehabilitation technology, with strong gross margins, recognized brands, and a broad, integrated lineup of robotic and VR-based devices supported by clinical evidence. Revenue grew over several years, operating margins have improved over the longer term, and the company has been disciplined in maintaining R&D and controlling direct production costs. Some reduction in debt levels and modest capital spending indicate an effort to streamline the capital structure and preserve cash.
The risk profile is very high. The company faces chronic net losses, deeply negative equity, and persistent liquidity strain, all of which raise concerns about its ability to continue as a going concern. Cash flows are erratic and recently negative again, with limited internal resources to fund operations or investment. Operational suspension and delisting from a major exchange add reputational and practical challenges, and could accelerate customer churn and talent loss just as competition in rehabilitation robotics and digital therapy is intensifying.
The outlook is highly uncertain and hinges more on financial restructuring and access to capital than on technology alone. If the company can secure sufficient funding, stabilize operations, and regain stakeholder confidence, its strong technology base and established market presence could support a gradual path back to growth and, eventually, profitability. Without that stabilizing step, however, the combination of weak balance sheet, volatile cash flows, and competitive pressure suggests that the near- to medium-term environment will remain challenging and fragile for the underlying business to which the DHAIW warrants are tied.
About DIH Holding US, Inc. Warrants
https://www.dih.comDIH Holding US, Inc. operates as a robotics and virtual reality technology provider in the rehabilitation and human performance industry. The company is based in Norwell, Massachusetts.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $12.65M ▼ | $8.99M ▼ | $-4.4M ▼ | -34.82% ▼ | $-2.71 ▲ | $-5.06M ▼ |
| Q3-2025 | $15.09M ▼ | $9.98M ▲ | $-3.73M ▼ | -24.7% ▼ | $-2.75 ▼ | $-3.08M ▼ |
| Q2-2025 | $18.16M ▲ | $7.67M ▼ | $-234K ▲ | -1.29% ▲ | $-0.17 ▲ | $387K ▼ |
| Q1-2025 | $16.96M ▼ | $10.25M ▲ | $-310K ▲ | -1.83% ▲ | $-0.45 ▲ | $639K ▲ |
| Q4-2024 | $17.35M | $6.64M | $-4.29M | -24.73% | $-3.5 | $393K |
What's going well?
The company is still generating gross profit, and a tax benefit helped soften the blow from operating losses. R&D spending remains steady, signaling ongoing investment in future products.
What's concerning?
Sales are falling fast, losses are growing, and costs remain high relative to revenue. Margins are getting squeezed and the company is burning cash with no sign of profitability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.94M ▲ | $26.75M ▼ | $63.89M ▼ | $-37.13M ▲ |
| Q3-2025 | $1.12M ▼ | $31.81M ▼ | $69.7M ▼ | $-37.88M ▼ |
| Q2-2025 | $1.76M ▼ | $38.19M ▼ | $72.59M ▲ | $-34.4M ▼ |
| Q1-2025 | $2.75M ▼ | $38.21M ▲ | $72.2M ▲ | $-33.99M ▼ |
| Q4-2024 | $3.23M | $35.73M | $68.28M | $-32.55M |
What's financially strong about this company?
Debt has come down and cash is up slightly this quarter. No risky goodwill or intangible assets.
What are the financial risks or weaknesses?
The company owes much more than it owns, with negative equity and not enough cash to cover near-term bills. Liquidity is extremely tight and survival is at risk without new funding.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-4.4M ▼ | $-3.3M ▼ | $-92K ▼ | $4.21M ▲ | $819K ▲ | $-3.39M ▼ |
| Q3-2025 | $-3.73M ▼ | $686K ▲ | $-21K ▲ | $-1.57M ▼ | $-939K ▼ | $665K ▲ |
| Q2-2025 | $70K ▲ | $476K ▲ | $-188K ▲ | $-1.02M ▼ | $-690K ▼ | $288K ▲ |
| Q1-2025 | $-310K ▲ | $-2.01M ▼ | $-235K ▼ | $1.77M ▲ | $-476K ▼ | $-2.25M ▼ |
| Q4-2024 | $-6.01M | $2.02M | $-67K | $-402K | $3.23M | $1.95M |
What's strong about this company's cash flow?
Receivables and inventory are being managed better, freeing up some cash. The company can still raise money from lenders and investors when needed.
What are the cash flow concerns?
Cash burn is accelerating, and the business is now highly dependent on outside funding. Working capital swings are hurting cash flow, and the company has little cash left to cover ongoing losses.
5-Year Trend Analysis
A comprehensive look at DIH Holding US, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
DHAIW’s underlying operating business has built a differentiated position in rehabilitation technology, with strong gross margins, recognized brands, and a broad, integrated lineup of robotic and VR-based devices supported by clinical evidence. Revenue grew over several years, operating margins have improved over the longer term, and the company has been disciplined in maintaining R&D and controlling direct production costs. Some reduction in debt levels and modest capital spending indicate an effort to streamline the capital structure and preserve cash.
The risk profile is very high. The company faces chronic net losses, deeply negative equity, and persistent liquidity strain, all of which raise concerns about its ability to continue as a going concern. Cash flows are erratic and recently negative again, with limited internal resources to fund operations or investment. Operational suspension and delisting from a major exchange add reputational and practical challenges, and could accelerate customer churn and talent loss just as competition in rehabilitation robotics and digital therapy is intensifying.
The outlook is highly uncertain and hinges more on financial restructuring and access to capital than on technology alone. If the company can secure sufficient funding, stabilize operations, and regain stakeholder confidence, its strong technology base and established market presence could support a gradual path back to growth and, eventually, profitability. Without that stabilizing step, however, the combination of weak balance sheet, volatile cash flows, and competitive pressure suggests that the near- to medium-term environment will remain challenging and fragile for the underlying business to which the DHAIW warrants are tied.

CEO
Lynden Bass

