Segment Reporting (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2025

Dec. 31, 2024

Schedule of Income Statements by Segment, Significant Segment Expenses, and Segment Assets

The Company’s income statements by segment, significant segment expenses, and segment assets are presented below (in thousands):

	Three Months Ended September 30, 2025
	Deep Isolation US & EMEA			Freestone		Total
Revenues	$	636		$	1,047	$	1,683
Cost of services		240			460		700
Depreciation and amortization expense		-			29		29
Selling, General and Administrative expenses		2,098			395		2,493
Operating (Loss) Income	$	(1,702	)	$	163	$	(1,539	)
Other income/(expense), net		231			1		232
Segment (loss) income before income tax	$	(1,471	)	$	164	$	(1,307	)
Income tax (benefit) expense		-			-		-
Segment (loss) income	$	(1,471	)	$	164	$	(1,307	)

	Nine Months Ended September 30, 2025
		Deep Isolation US & EMEA			Freestone		Total
Revenues	$	2,060		$	2,777	$	4,837
Cost of services		907			1,211		2,118
Depreciation and amortization expense		1			87		88
Selling, General and Administrative expenses		4,589			1,112		5,701
Operating (Loss) Income	$	(3,437	)	$	367	$	(3,070	)
Other income/(expense), net		233			2		235
Segment (loss) income before income tax	$	(3,204	)	$	369	$	(2,835	)
Income tax (benefit) expense		1			-		1
Segment (loss) income	$	(3,205	)	$	369	$	(2,836	)

	As of September 30, 2025
		Deep Isolation US & EMEA		Freestone		Total
Cash and cash equivalents	$	27,326	$	883	$	28,209
Accounts receivable, net		429		1,086		1,515
Contract assets		48		93		141
Other current assets		1,009		39		1,048
Property, plant and equipment, net		-		67		67
Intangible assets, net		-		93		93
Finance lease right-of-use assets		-		12		12
Operating lease right-of-use assets		-		299		299
Goodwill		-		182		182

	Three Months Ended September 30, 2024
		Deep Isolation US & EMEA			Freestone			Total
Revenues	$	800		$	1,418		$	2,218
Cost of services		510			573			1,083
Depreciation and amortization expense		1			27			28
Selling, General and Administrative expenses		838			13			851
Operating (loss) income	$	(549	)	$	805		$	256
Other Income/(expense), net		40			(107	)		(67	)
Segment (loss) income before income tax	$	(509	)	$	698		$	189
Income tax (benefit) expense		-			-			-
Segment (loss) income	$	(509	)	$	698		$	189

	Nine Months Ended September 30, 2024
		Deep Isolation US & EMEA			Freestone			Total
Revenues	$	2,087		$	3,404		$	5,491
Cost of services		1,353			1,498			2,851
Depreciation and amortization expense		2			80			82
Selling, General and Administrative expenses		2,270			682			2,952
Operating (loss) income	$	(1,538	)	$	1,144		$	(394	)
Other Income/(expense), net		150			(110	)		40
Segment (loss) income before income tax	$	(1,388	)	$	1,034		$	(354	)
Income tax (benefit) expense		1			-			1
Segment (loss) income	$	(1,389	)	$	1,034		$	(355	)

	As of December 31, 2024
		Deep Isolation US & EMEA		Freestone		Total
Cash and cash equivalents	$	944	$	1,205	$	2,149
Accounts receivable, net		348		651		999
Contract assets		20		91		111
Other current assets		50		30		80
Property, plant and equipment, net		3		52		55
Intangible assets, net		-		153		153
Finance lease right-of-use assets		-		14		14
Operating lease right-of-use assets		4		383		387
Goodwill		-		182		182

The Company’s income statements by segment, significant segment expenses, and segment assets are presented below (in thousands):

	Year Ended December 31, 2024
	Deep Isolation US & EMEA			Freestone			Total
Revenues	$	2,877		$	4,176		$	7,053
Cost of services		1,841			1,824			3,665
Depreciation and amortization expense		2			108			110
Selling, general and administrative expenses		2,886			1,256			4,142
Research and development costs		202			-			202
Operating Income (Loss)	$	(2,054	)	$	988		$	(1,066	)
Other income/(expense), net		182			(109	)		73
Segment income (loss) before income tax	$	(1,872	)	$	879		$	(993	)
Income tax (benefit) expense		1			-			1
Segment income (loss)	$	(1,873	)	$	879		$	(994	)

	As of December 31, 2024
	Deep Isolation US & EMEA		Freestone		Total
Cash and cash equivalents	$	944	$	1,205	$	2,149
Accounts receivable, net		348		651		999
Contract assets		20		91		111
Other current assets		50		30		80
Property, plant and equipment, net		3		52		55
Intangible assets, net		-		153		153
Finance lease right-of-use assets		-		14		14
Operating lease right-of-use assets		4		383		387
Goodwill		-		182		182

	Year Ended December 31, 2023
	Deep Isolation US & EMEA			Freestone		Total
Revenues	$	1,631		$	3,744	$	5,375
Cost of services		1,321			1,747		3,068
Depreciation and amortization expense		3			101		104
Selling, general and administrative expenses		3,772			1,361		5,133
Research and development costs		249			-		249
Loss on conversion of SAFE Notes		379			-		379
Operating Income (Loss)	$	(4,093	)	$	535	$	(3,558	)
Other income/(expense), net		(36	)		39		3
Segment income (loss) before income tax	$	(4,129	)	$	574	$	(3,555	)
Income tax (benefit) expense		1			-		1
Segment income (loss)	$	(4,130	)	$	574	$	(3,556	)

	As of December 31, 2023
	Deep Isolation US & EMEA		Freestone		Total
Cash and cash equivalents	$	1,938	$	823	$	2,761
Accounts receivable, net		59		441		500
Contract assets		91		255		346
Other current assets		17		14		31
Property, plant and equipment, net		4		80		84
Intangible assets, net		-		233		233
Operating lease right-of-use assets		4		503		507
Goodwill		-		182		182

Schedule of Net Sales by Geographic Area

The following table summarizes net sales by geographic area (in thousands).

	Three Months Ended September 30,				Nine Months Ended September 30,
		2025		2024		2025		2024
U.S.	$	1,679	$	2,141	$	4,559	$	5,197
EMEA		4		77		278		294
Total	$	1,683	$	2,218	$	4,837	$	5,491

The following table summarizes net sales by geographic area (in thousands):

	Year Ended December 31,
	2024		2023
U.S.	$	6,555	$	5,165
EMEA		498		210
Total	$	7,053	$	5,375

Schedule of Long-Lived Assets by Geographic Area

The following table summarizes long-lived assets by geographic area (in thousands):

		As of September 30, 2025		As of December 31, 2024
U.S.	$	471	$	609
EMEA		-		-
Total	$	471	$	609

The following table summarizes long-lived assets by geographic area (in thousands):

	As of December 31,
	2024		2023
U.S.	$	609	$	823
EMEA		-		1
Total	$	609	$	824

Schedule of Customer Concentration Risk

During the three months ended September 30, 2025 and 2024, four customers accounted for approximately 80% and 83% of the Company’s revenue, respectively (in thousands):

	2025				2024
		$	%			$	%
Revenue earned from Customer A	$	156	9	%	$	488	22	%
Revenue earned from Customer B		820	47	%		964	43	%
Revenue earned from Customer C		200	11	%		-	-
Revenue earned from Customer D		-	-	%		284	13	%
Revenue earned from Customer E		221	13	%		118	5	%
Total revenues from major customers	$	1,397	80	%	$	1,854	83	%

During the nine months ended September 30, 2025 and 2024, three customers accounted for approximately 70% and 84% of the Company’s revenue, respectively (in thousands):

	2025				2024
		$	%			$	%
Revenue earned from Customer A	$	882	17	%	$	1,294	24	%
Revenue earned from Customer B		1,772	36	%		2,209	40	%
Revenue earned from Customer C		826	17	%		-	-	%
Revenue earned from Customer D		-	-	%		1,087	20	%
Total revenues from major customers	$	3,480	70	%	$	4,590	84	%

During the years ended December 31, 2024 and 2023, three customers, accounted for approximately 82% and 87%, respectively, of the Company’s revenue.

	Year Ended December 31,
	2024				2023
		$	%			$	%
Revenue earned from the U.S. Department of Energy	$	1,529	22	%	$	1,166	22	%
Revenue earned from the CPCCO		2,792	39	%		2,334	43	%
Revenue earned from the WRPS		1,490	21	%		1,180	22	%
Total revenues from major customers	$	5,811	82	%	$	4,680	87	%

Deep Isolation Nuclear, Inc. S-1/A