Quarterly Activities/Appendix 4C Cash Flow Report
Released
Released
Announcement PDF
AUSTRALIA – USA – UK – GERMANY – CHINA – JAPAN | PG 1
ASX Announcement
ATOMOS LIMITED (ASX:AMS)
27 January 2026
Q2 FY26 Quarterly Activities Report
Increasing sales momentum driving strong EBITDA
Melbourne, Australia - Atomos Limited (‘ASX:AMS’, ‘Atomos’ or the ‘Company’) today releases
its Appendix 4C and Quarterly Activities Report for the three-month period ended 31 December
2025 (Q2’26).
Highlights:
Unaudited Q2’26 Results:
Q2’26 revenue of $13.4m, up 44% on prior comparative period (‘pcp’)
Q2’26 EBITDA of $1.65m up from $0.25m in Q1’26 – second consecutive EBITDA positive
quarter, following fourteen EBITDA negative quarters
Net operating cash outflow of ($0.6m) in Q2’26
o Reflecting higher cash receipts of $12.2m, partly offset by increased inventory
investment to support new product releases
AMSO listed options expired on 30 November 2025
o $7.8m options exercised with all funds being used to repay outstanding debt
o Proforma debt of $9.9m as of 31 December 2025
Unaudited H1’26 Results:
$23.7m revenue, up 28% on pcp (H1’25: $18.6m) and in line with guidance of $23m - $25m
$1.9m EBITDA, improvement of $7.5m on pcp (H1’25: loss ($5.6m)) and in line with guidance
of $1.5m - $2.0m
Outlook:
The Company is anticipating:
o 2H’26 revenue to exceed 1H’26 ($23.7m);
o 2H’26 EBITDA to exceed 1H’26 ($1.9m); and
o H2’26 positive operating cashflows
AUSTRALIA – USA – UK – GERMANY – CHINA – JAPAN | PG 2
Commenting on the Q2’26 results, Atomos Managing Director and CEO, Peter Barber, said,
“Q2 was another strong quarter for Atomos, delivering our second consecutive quarter of EBITDA
positive results, a level of consistency the business had not achieved since the COVID period of
FY21. Our sales momentum is continuing to be driven by our flagship Ninja and Shinobi product
ranges, which is being bolstered by improved marketing initiatives including our growing direct to
consumer channel.
Operationally, we made important progress against our product roadmap, including the launch
of Ninja TX GO and the release of multiple firmware updates across theNinjaTX series, expanding
camera control functionality and ProRes RAW support for leading camera platforms. These
updates reinforce our focus on delivering practical workflow improvements for creators and
strengthening the long-term competitiveness of the Atomos product ecosystem.
Financially, we remain disciplined on costs and continue to target operating leverage as sales
accelerate. We are pleased to deliver preliminary, unaudited H1’26 revenue of $23.7m and
EBITDA of $1.9m, which is towards the top end of our EBITDA guidance. Looking ahead, we have
several new products expected to launch in Q3 and Q4 which underpin our confidence in an
improved second half financial performance.”
Financial Update:
Q2’26 revenue of $13.4, up 44% on pcp – highest quarterly sales in the last 3 years
Q2’26 EBITDA of $1.9m – second consecutive EBITDA positive quarter since FY21
6,000
7,000
8,000
9,000
10,000
11,000
12,000
13,000
14,000
Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26
Revenue (A$000)
(10,000)
(8,000)
(6,000)
(4,000)
(2,000)
-
2,000
4,000
Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26
EBITDA (A$000)
AUSTRALIA – USA – UK – GERMANY – CHINA – JAPAN | PG 3
Q2’26 cash receipts of $12.2m; $1.2m variance to revenue driven by increased debtor
balance for larger December sales period
Q2’26 cash payments of $12.8m, reflecting investment in inventory for new product releases
o Staff, marketing and corporate costs all remain consistent with Q1, highlighting a
level of stability in the fixed cost base (equating to ~$1.2m per month)
o Income taxes paid of $0.3m relate to a one-off legacy matter in Germany
Net operating cash outflow of ($0.6m), a continuing improvement quarter on quarter
Payments to related parties and their associates of $517k, relate to remuneration of both
executive and non-executive Directors, key management personnel and line fees payable to
Monreii Pty Ltd.
Operational Update
In November 2025, Atomos announced the launch of Ninja TX GO, the latest addition to the next
generation core monitor and monitor-recorder range. The Ninja TX GO is a lower cost model to
the Ninja TX released in Q1, designed for a wider audience that uses HDMI cameras. Ninja TX GO
also includes the brighter 5-inch, 1500 nit HDR touchscreen, advanced monitoring tools and
recording to all major global formats including Apple ProRes and ProRes RAW. Ninja TX GO also
includes built in Wi Fi to support camera to cloud workflows, including to ATOMOSphere and
selected third party services.
Over the course of Q2, the Company expanded ProRes RAW recording support and camera
control for several new camera models, an ongoing initiative to ensure Atomos monitors enable
advanced content creation for and increasing number of cameras.
Atomos also continues to invest in its modernised go-to-market strategy, with investment in
digital marketing, marketplace presence, and ongoing growth in DTC sales.
Expired ASX-listed (AMSO) Options
On 30 November 2025, 551.1 million ASX-listed options (ASX:AMSO) with an exercise price of
$0.03 per option expired.
Prior to expiry (primarily during Q2’26), the Company received exercise notices totalling 260
million options, resulting in funds of $7.8m being received by the Company.
The funds received were used to repay a portion of the Company’s outstanding debt, reducing
outstanding debt to $9.9m as of 31 December 2025.
($5,000)
($4,000)
($3,000)
($2,000)
($1,000)
-
Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26
Net Operating Cashflow (A$000)
AUSTRALIA – USA – UK – GERMANY – CHINA – JAPAN | PG 4
Funding
Funds repaid to the Monreii Pty Ltd Facility (Monreii Facility) as part of the exercise of options are
not available for redraw and therefore the Monreii Facility is now fully drawn.
As at 31 December 2025, the Company has $1.3m of cash and cash equivalents, and whilst the
investment in working capital for Q2 new products will unwind following the launch of those
products, the Company is expecting a similar level of investment of several other new products
launching in 2H’26.
In the event of any short-term working capital requirements, theCompany is well progressed with
a financier in relation to an unsecured working capital facility to assist, if needed, with any future
working capital requirements.
Outlook
Atomos has a detailed product roadmap with several new releases expected over the course of
H2’26 which along with the current flagship Ninja and Shinobi ranges are expected to continue
driving sales momentum.
In addition, the Company is actively exploring opportunities for white label partnerships or
accretive product-focused acquisitions to furtherexpandthe product andtechnology ecosystem
building upon the complementary ‘value-add’ range released earlier in the year.
The Company is anticipating:
o 2H’26 sales to exceed 1H’26 ($23.7m);
o 2H’26 EBITDA to exceed 1H’26 ($1.9m); and
o H2’26 positive operating cashflows
This announcement has been authorised for lodgement with ASX by the Board of Directors.
--ENDS—
For further information, please contact:
Peter Barber
Managing Director and CEO
peter@atomos.com
Atomos’ Interactive Investor Hub
Our investor hub is an interactive location to engage with the Atomos team on our
announcements and updates.
Please go to the Atomos Investor Hub for all market announcements & other news
https://investors.atomos.com
AUSTRALIA – USA – UK – GERMANY – CHINA – JAPAN | PG 5
About Atomos
ATOMOS designs pioneering products that transform the way film and video content is made
around the world. From our range of hardware devices for monitoring and recording, easy-to-use
software tools, and intelligent cloud services, we engineer best-in-class technologies and create
products for the next generation of filmmakers.
Through relentless innovation, we simplify your workflow. Whether you record cinema-quality
footage, monitor a scene with crystal clear colour accuracy, switch between multiple cameras,
or stream a live event with a portable studio, ATOMOS empowers anyone to realize the best
possible version of their creative potential.
ATOMOS is based in Melbourne, Australia, with a distributed worldwide team and offices in the
USA, Japan, China, UK, and Germany and has a worldwide distribution partner network.
For more information, please visit www.atomos.com
Rule 4.7B
ASX Listing Rules Appendix 4C (17/07/20) Page 1
+ See chapter 19 of the ASX Listing Rules for defined terms.
Appendix 4C
Quarterly cash flow report for entities
subject to Listing Rule 4.7B
Name of entity
Atomos Limited
ABN Quarter ended (“current quarter”)
25 139 730 500 31 December 2025
Consolidated statement of cash flows Current quarter
$A’000
Year to date (6
months)
$A’000
1. Cash flows from operating activities
12,173 20,532
1.1 Receipts from customers
1.2 Payments for
(495) (861)
(a) research and development
(b) product manufacturing and operating
costs
(8,415) (14,038)
(c) advertising and marketing (512) (1,058)
(d) leased assets - -
(e) staff costs (1,774) (3,583)
(f) administration and corporate costs (1,247) (2,151)
1.3 Dividends received (see note 3) - -
1.4 Interest received 1 3
1.5 Interest and other costs of finance paid (26) (40)
1.6 Income taxes paid (294) (299)
1.7 Government grants and tax incentives - -
1.8 Other - -
1.9 Net cash from / (used in) operating
activities
Note: amounts in this section do not include GST
(589) (1,494)
2. Cash flows from investing activities
- -
2.1 Payments to acquire or for:
(a) entities
(b) businesses - -
(c) property, plant and equipment (170) (246)
(d) investments - -
(e) intellectual property - -
Appendix 4C
Quarterly cash flow report for entities subject to Listing Rule 4.7B
ASX Listing Rules Appendix 4C (17/07/20) Page 2
+ See chapter 19 of the ASX Listing Rules for defined terms.
Consolidated statement of cash flows Current quarter
$A’000
Year to date (6
months)
$A’000
(f) other non-current assets (68) (87)
2.2 Proceeds from disposal of:
- -
(a) entities
(b) businesses - -
(c) property, plant and equipment - -
(d) investments - -
(e) intellectual property - -
(f) other non-current assets - -
2.3 Cash flows from loans to other entities - -
2.4 Dividends received (see note 3) - -
2.5 Other (provide details if material) - -
2.6 Net cash from / (used in) investing
activities
(238) (333)
3. Cash flows from financing activities
- -
3.1 Proceeds from issues of equity securities
(excluding convertible debt securities)
3.2 Proceeds from issue of convertible debt
securities
- -
3.3 Proceeds from exercise of options 7,759 7,759
3.4 Transaction costs related to issues of
equity securities or convertible debt
securities
(10) (10)
3.5 Proceeds from borrowings 1,000 2,000
3.6 Repayment of borrowings (7,761) (7,761)
3.7 Transaction costs related to loans and
borrowings
- -
3.8 Dividends paid - -
3.9 Other (AASB16 Principal Repayments &
Credit Card Repayments, includes Q1
restatement)
(319) (617)
3.10 Net cash from / (used in) financing
activities
668 1,371
Appendix 4C
Quarterly cash flow report for entities subject to Listing Rule 4.7B
ASX Listing Rules Appendix 4C (17/07/20) Page 3
+ See chapter 19 of the ASX Listing Rules for defined terms.
4. Net increase / (decrease) in cash and
cash equivalents for the period
1,505 1,813
4.1 Cash and cash equivalents at beginning of
period
4.2 Net cash from / (used in) operating
activities (item 1.9 above)
(589) (1,494)
4.3 Net cash from / (used in) investing activities
(item 2.6 above)
(238) (333)
4.4 Net cash from / (used in) financing activities
(item 3.10 above)
668 1,371
4.5 Effect of movement in exchange rates on
cash held
(17) (28)
4.6 Cash and cash equivalents at end of
period
1,329 1,329
5. Reconciliation of cash and cash
equivalents
at the end of the quarter (as shown in the
consolidated statement of cash flows) to the
related items in the accounts
Current quarter
$A’000
Previous quarter
$A’000
5.1 Bank balances 846 1,022
5.2 Call deposits - -
5.3 Bank overdrafts - -
5.4 Other (Rental Guarantees) 483 483
5.5 Cash and cash equivalents at end of
quarter (should equal item 4.6 above)
1,329 1,505
6. Payments to related parties of the entity and their
associates
Current quarter
$A'000
6.1 Aggregate amount of payments to related parties and their
associates included in item 1
517
6.2 Aggregate amount of payments to related parties and their
associates included in item 2
-
Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an
explanation for, such payments.
Appendix 4C
Quarterly cash flow report for entities subject to Listing Rule 4.7B
ASX Listing Rules Appendix 4C (17/07/20) Page 4
+ See chapter 19 of the ASX Listing Rules for defined terms.
7. Financing facilities
Note: the term “facility’ includes all forms of financing
arrangements available to the entity.
Add notes as necessary for an understanding of the
sources of finance available to the entity.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
7.1 Loan facilities - -
7.2 Credit standby arrangements - -
7.3 Other (Debt Facility*) 9,969 9,969
Other (Corporate Credit Card) 72 72
7.4 Total financing facilities 10,041 10,041
7.5 Unused financing facilities available at quarter end -
7.6 Include in the box below a description of each facility above, including the lender, interest
rate, maturity date and whether it is secured or unsecured. If any additional financing
facilities have been entered into or are proposed to be entered into after quarter end,
include a note providing details of those facilities as well.
* On 24 September 2025, we announced an extended $15.7m loan facility with Monreii Pty
Ltd. On 1 December 2025, we announced this facility had been repaid down to $9.7m
following the exercise of 259.8 million ASX-listed options. The facility liability stands at $10.0m
as at 31 December, including all Capitalised Interest. All other terms and conditions
associated with the existing Monreii Facility remain the same.
8. Estimated cash available for future operating activities $A’000
8.1 Net cash from / (used in) operating activities (item 1.9) (589)
8.2 Cash and cash equivalents at quarter end (item 4.6) 1,329
8.3 Unused finance facilities available at quarter end (item 7.5) -
8.4 Total available funding (item 8.2 + item 8.3) 1,329
8.5 Estimated quarters of funding available (item 8.4, divided by
item 8.1)
2.3
Note: if the entity has reported positive net operating cash flows in item 1.9, answer item 8.5 as “N/A”. Otherwise, a
figure for the estimated quarters of funding available must be included in item 8.5.
8.6 If item 8.5 is less than 2 quarters, please provide answers to the following questions:
8.6.1 Does the entity expect that it will continue to have the current level of net operating
cash flows for the time being and, if not, why not?
Answer:
N/A
8.6.2 Has the entity taken any steps, or does it propose to take any steps, to raise further
cash to fund its operations and, if so, what are those steps and how likely does it
believe that they will be successful?
Answer:
N/A
Appendix 4C
Quarterly cash flow report for entities subject to Listing Rule 4.7B
ASX Listing Rules Appendix 4C (17/07/20) Page 5
+ See chapter 19 of the ASX Listing Rules for defined terms.
8.6.3 Does the entity expect to be able to continue its operations and to meet its business
objectives and, if so, on what basis?
Answer:
N/A
Note: where item 8.5 is less than 2 quarters, all of questions 8.6.1, 8.6.2 and 8.6.3 above must be answered.
Compliance statement
1 This statement has been prepared in accordance with accounting standards and policies
which comply with Listing Rule 19.11A.
2 This statement gives a true and fair view of the matters disclosed.
27 January 2026
Date: ...................................................................................
Authorised by: Peter Barber, CEO.......................................
(Name of body or officer authorising release – see note 4)
Notes
1. This quarterly cash flow report and the accompanying activity report provide a basis for informing the market about the
entity’s activities for the past quarter, how they have been financed and the effect this has had on its cash position. An
entity that wishes to disclose additional information over and above the minimum required under the Listing Rules is
encouraged to do so.
2. If this quarterly cash flow report has been prepared in accordance with Australian Accounting Standards, the definitions
in, and provisions of, AASB 107: Statement of Cash Flows apply to this report. If this quarterly cash flow report has been
prepared in accordance with other accounting standards agreed by ASX pursuant to Listing Rule 19.11A, the
corresponding equivalent standard applies to this report.
3. Dividends received may be classified either as cash flows from operating activities or cash flows from investing activities,
depending on the accounting policy of the entity.
4. If this report has been authorised for release to the market by your board of directors, you can insert here: “By the board”.
If it has been authorised for release to the market by a committee of your board of directors, you can insert here: “By the
[name of board committee – eg Audit and Risk Committee]”. If it has been authorised for release to the market by a
disclosure committee, you can insert here: “By the Disclosure Committee”.
5. If this report has been authorised for release to the market by your board of directors and you wish to hold yourself out as
complying with recommendation 4.2 of the ASX Corporate Governance Council’s Corporate Governance Principles and
Recommendations, the board should have received a declaration from its CEO and CFO that, in their opinion, the financial
records of the entity have been properly maintained, that this report complies with the appropriate accounting standards
and gives a true and fair view of the cash flows of the entity, and that their opinion has been formed on the basis of a
sound system of risk management and internal control which is operating effectively.
Share your feedback
Discover