UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: |
(Former Name or Former Address, if Changed Since Last Report)
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:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
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 June 8, 2021, FTC Solar, Inc. (the "Company") issued a press release regarding its financial results for the first quarter ended March 31, 2021. A copy of the Company's press release is furnished herewith as Exhibit 99.1.
The information furnished in this Current Report under this Item 2.02 and the exhibit furnished herewith shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit No. |
|
Description |
||||||||||||
99.1 |
|
Press release dated June 8, 2021 |
||||||||||||
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
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 thereunto duly authorized.
|
|
|
FTC SOLAR, INC. |
|
|
|
|
Date: |
June 8, 2021 |
By: |
/s/ Patrick M. Cook |
|
|
|
Patrick M. Cook, |
Exhibit 99.1
FTC Solar Announces First Quarter 2021 Financial Results
First Quarter Highlights and Recent Developments
GAAP Revenue of $65.7 million, increased 103 % compared with same quarter in 2020;
Secured first sales of our new SunPath performance enhancement software product;
Awarded two international projects in Australia;
Added over $280 million to executed contracts and awarded orders YTD through June 1*
Closed Initial Public Offering (IPO) on April 30, adding $181 million to our balance sheet
AUSTIN, Texas — June 8, 2021 – FTC Solar, Inc. (Nasdaq: FTCI), a fast-growing global provider of solar tracker systems, software and engineering services, today announced financial results for the first quarter ended March 31, 2021. This is the company’s first public announcement of quarterly financial results, as it initiated trading as a public company on April 28, 2021, on Nasdaq.
“Our first quarter results were largely in line with our expectations,” said Tony Etnyre, FTC Solar President and Chief Executive Officer. “While the marketplace has seen significant increases in steel prices and freight, their impact to our first quarter results was manageable relative to estimates.
“We are pleased that with our IPO complete, we are well-funded to pursue the many significant growth opportunities we see ahead, and to continue our growth trajectory,” Etnyre continued. “The solar industry continues to see significant growth as part of a multi-decade, fundamental change in energy markets. At the same time, the industry is transitioning to trackers because of the increased energy production benefit. FTC Solar is well positioned to benefit from these developments as we offer the global solar market a unique and differentiated offering.
“In addition to doubling our revenue year-over-year in the first quarter, we are seeing meaningful growth in our executed contracts and awarded orders, as well as our overall project pipeline. Our executed contracts and awarded orders have grown by 260% on a year-to-date basis through June 1, with another $55 million added since the last update at the time of the company’s IPO. Subtracting the amount included in reported first quarter revenue, that brings the new balance to $326 million, with $159 million remaining with expected delivery in 2021, and $167 million currently expected to be delivered in 2022. These metrics give us additional confidence in the long-term growth and positioning of our business.”
Summary Financial Performance: Q1 2021 and Q1 2020 (in thousands, except per share data and percentages)
|
|
GAAP |
|
|
Non-GAAP |
|
||||||||||
|
|
Q1 2021 |
|
|
Q1 2020 |
|
|
Q1 2021 |
|
|
Q1 2020 |
|
||||
Revenue |
|
$ |
65,707 |
|
|
$ |
32,376 |
|
|
$ |
65,707 |
|
|
$ |
32,376 |
|
Gross margin |
|
|
0.00 |
% |
|
|
21.60 |
% |
|
|
0.00 |
% |
|
|
21.80 |
% |
Operating expense |
|
$ |
8,138 |
|
|
$ |
4,084 |
|
|
$ |
6,849 |
|
|
$ |
3,672 |
|
Operating income (loss) |
|
$ |
(8,019 |
) |
|
$ |
2,896 |
|
|
$ |
(6,664 |
) |
|
$ |
3,390 |
|
Net income (loss) |
|
$ |
(7,442 |
) |
|
$ |
3,420 |
|
|
$ |
(6,676 |
) |
|
$ |
3,430 |
|
Diluted EPS |
|
$ |
(0.11 |
) |
|
$ |
0.04 |
|
|
$ |
(0.10 |
) |
|
$ |
0.04 |
|
See reconciliations of all Non-GAAP to GAAP measures presented in this release in the tables below.
*Includes amounts included in first quarter reported revenue. We define executed contracts and awarded orders
as orders that have been documented and signed through a contract or where we are in the process of documenting
a contract but for which a contract has not yet been signed. See below for current balance of executed contracts and awarded orders.
Etnyre added, “We are both pleased and proud of FTC Solar’s growth and promising future. As we move forward, we fully intend to build a value-creating business focused on maximizing long-term shareholder returns.”
First Quarter 2021 Results
Total first quarter revenue was $65.7 million, generally in line with expectations. This represents growth of 103% versus the first quarter of 2020, primarily driven by increased product volumes.
GAAP Gross profit was $119 thousand, down from $7 million in the prior year period, with such year over year decline driven primarily by a strong ramp up in employee count and other overhead expenses to support the company’s growth trajectory. Other factors relevant to this decline included not having safe harbor related sales that we had in the prior year period, additional shipping and logistics costs that were not passed along to customers, as well as some product enhancement related expenses.
GAAP Operating expenses increased to $8.1 million, in line with expectations, compared to $4.1 million in the year-ago quarter, with such year over year decline driven primarily by necessary growth in personnel staffing and other public-company preparations.
GAAP Net Loss was $7.4 million, or ($0.11) per share compared to net income of $3.4 million, or $0.04 per share in the year-ago quarter. Non-GAAP net loss, which excludes a loss from an unconsolidated subsidiary, as well as the impact of stock-based compensation, IPO related expenses and consulting fees and other non-cash items, was $6.7 million, or $0.10 per share, compared to Non-GAAP net income of $3.4 million, or $0.04 per share in the year-ago quarter.
Initial Public Offering
Subsequent to the end of the first quarter, FTC Solar completed its initial public offering. Proceeds to the company, net of fees and expenses, and after the repurchase described in our S-1, were approximately $181 million, adding to the company’s net cash, debt-free position.
Second Quarter and Financial Outlook
We continue to believe that the second quarter will represent the revenue and profit low point for the year from which we’ll grow. Steel and solar modules input costs as well as shipping expenses have increased dramatically. Since the company’s IPO, steel pricing has increased 19%, standard freight indexes are up 18%, not including the premium freight surcharges that are prevalent in the market today, and solar modules, a large input cost to our customers, are also up 18%. These factors are causing solar developers to take a closer look at uncontracted projects to re-evaluate their construction timelines and project economics.
Our revenue outlook for the second quarter of 2021 reflects the delays we saw earlier this year by developers on uncontracted solar projects, as well as one large customer opting for delivery in the third quarter rather than the second. This decision to delay was to mitigate premium logistics fees and surcharges prevalent in the current market environment. We have seen the incurrence of these fees and surcharges on other deliveries in the quarter and are working with our customers to address these additional costs. Depending on the outcome of these discussions, this could have a negative impact on our second quarter profitability.
We have taken the following actions to address the current market conditions:
Based on our current backlog and forecasts, and accounting for direct cost uncertainty, for the second quarter we currently expect:
Revenue between $41.0 and $46.0 million, reflecting project delays as customers evaluate the current market pricing dynamics;
Non-GAAP Operating expenses between $9.5-10.5 million, up in the second quarter as a result of consulting fees supporting our cost roadmap initiatives and additional R&D spend on wind tunnel testing to expand our product offering; and
Non-GAAP Net Loss between $17.3 and $10.4 million.
Second Half of 2021
As we look to the remainder of the year, we feel good about many factors under our control, including our cost-reduction roadmap. While the current environment with solar developers reviewing uncontracted projects warrants some caution in terms of revenue timing between quarters and between 2021 and 2022, based on what we see today, we believe:
Third quarter revenue will grow meaningfully over the second quarter, and we will make progress toward profitability on an adjusted net income basis; and
Fourth quarter revenue will continue to grow in a healthy manner, with an expectation that we will achieve profitability on an adjusted net income basis.
As you would expect, given our current size, the fast pace of our growth and the large size of several projects in our pipeline, potential revenue moving between periods can have a considerable impact on a given period. However, we continue to expect to grow faster than the market, remain excited about our positioning and remain encouraged by our continued progress expanding our pipeline and executed contracts and awarded orders.
First Quarter 2021 Earnings Conference Call
FTC Solar’s senior management will host a conference call for members of the investment community that will be held at 8:30 a.m. E.T. today, during which the company will discuss its first quarter results, its outlook and other business items. This call will be webcast and can be accessed within the Investor Relations section of the FTC Solar corporate website at investor.ftcsolar.com. A replay of the conference call will also be available on the website for 30 days following the webcast.
About FTC Solar Inc.
Founded in 2017 by a group of renewable energy industry veterans, FTC Solar is a fast-growing, global provider of solar tracker systems, technology, software, and engineering services. Solar trackers significantly increase energy production at solar power installations by dynamically optimizing solar panel orientation to the sun. FTC Solar’s innovative tracker designs provide compelling performance and reliability, with an industry-leading installation cost-per-watt advantage.
Forward-Looking Statements
This press release contains forward looking statements. These statements are not historical facts but rather are based on our current expectations and projections regarding our business, operations and other factors relating thereto. Words such as “may,” “will,” “could,” “would,” “should,” “anticipate,” “predict,” “potential,” “continue,” “expects,” “intends,” “plans,” “projects,” “believes,” “estimates” and similar expressions are used to identify these forward-looking statements. These statements are only predictions and as such are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. You should not rely on our forward-looking statements as
predictions of future events, as actual results may differ materially from those in the forward-looking statements because of several factors, including those described in more detail in our filings with the U.S. Securities and Exchange Commission, including the section entitled “Risk Factors” contained therein. FTC Solar undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in its expectations, except as required by law.
Source: FTC Solar, Inc.
Category: Financial News
FTC Solar Investor Contact:
Bill Michalek
Vice President, Investor Relations
FTC Solar
T: (737) 241-8618
E: IR@FTCSolar.com
FTC Solar Media Contact:
Scott Deitz
On behalf of FTC Solar
T: (336) 908-7759
# # #
FTC Solar, Inc.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(in thousands, except share and per share data)
(unaudited)
|
|
Three Months Ended March 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Revenue: |
|
|
|
|
|
|
||
Product |
|
$ |
56,462 |
|
|
$ |
30,469 |
|
Service |
|
|
9,245 |
|
|
|
1,907 |
|
Total revenue |
|
|
65,707 |
|
|
|
32,376 |
|
Cost of revenue: |
|
|
|
|
|
|
||
Product |
|
|
54,996 |
|
|
|
23,747 |
|
Service |
|
|
10,592 |
|
|
|
1,649 |
|
Total cost of revenue |
|
|
65,588 |
|
|
|
25,396 |
|
Gross profit |
|
|
119 |
|
|
|
6,980 |
|
Operating expenses |
|
|
|
|
|
|
||
Research and development |
|
|
1,954 |
|
|
|
1,094 |
|
Selling and marketing |
|
|
1,100 |
|
|
|
515 |
|
General and administrative |
|
|
5,084 |
|
|
|
2,475 |
|
|
|
|
8,138 |
|
|
|
4,084 |
|
Income (loss) from operations |
|
|
(8,019 |
) |
|
|
2,896 |
|
Interest expense |
|
|
(14 |
) |
|
|
(112 |
) |
Gain on extinguishment of debt |
|
|
790 |
|
|
|
- |
|
Income (loss) before income taxes |
|
|
(7,243 |
) |
|
|
2,784 |
|
Benefit from income taxes |
|
|
19 |
|
|
|
158 |
|
Income (loss) from unconsolidated subsidiary |
|
|
(218 |
) |
|
|
478 |
|
Net income (loss) |
|
$ |
(7,442 |
) |
|
$ |
3,420 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
||
Foreign currency translation adjustments |
|
|
(1 |
) |
|
|
8 |
|
Comprehensive income (loss) |
|
$ |
(7,443 |
) |
|
$ |
3,428 |
|
Net income (loss) per share: |
|
|
|
|
|
|
||
Basic |
|
$ |
(0.11 |
) |
|
$ |
0.05 |
|
Diluted |
|
$ |
(0.11 |
) |
|
$ |
0.04 |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
||
Basic |
|
|
66,875,469 |
|
|
|
67,334,111 |
|
Diluted |
|
|
66,875,469 |
|
|
|
77,105,419 |
|
FTC Solar, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
(unaudited)
|
|
March 31, |
|
|
December 31, |
|
||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash |
|
$ |
5,340 |
|
|
$ |
32,359 |
|
Restricted cash |
|
|
— |
|
|
|
1,014 |
|
Accounts receivable, net |
|
|
43,906 |
|
|
|
23,734 |
|
Inventories |
|
|
4,273 |
|
|
|
1,686 |
|
Prepaid and other current assets |
|
|
9,747 |
|
|
|
6,924 |
|
Total current assets |
|
|
63,266 |
|
|
|
65,717 |
|
Investments in unconsolidated subsidiary |
|
|
1,639 |
|
|
|
1,857 |
|
Other assets |
|
|
7,546 |
|
|
|
3,819 |
|
Total assets |
|
$ |
72,451 |
|
|
$ |
71,393 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
30,107 |
|
|
$ |
17,127 |
|
Line of credit |
|
|
— |
|
|
|
1,000 |
|
Accrued expenses and other liabilities |
|
|
29,750 |
|
|
|
18,495 |
|
Accrued interest – related party |
|
|
— |
|
|
|
207 |
|
Deferred revenue |
|
|
8,184 |
|
|
|
22,980 |
|
Total current liabilities |
|
|
68,041 |
|
|
|
59,809 |
|
Long-term debt and other borrowings |
|
|
— |
|
|
|
784 |
|
Other non-current liabilities |
|
|
3,914 |
|
|
|
3,349 |
|
Total liabilities |
|
|
71,955 |
|
|
|
63,942 |
|
Commitments and contingencies (Note 8) |
|
|
|
|
|
|
||
Stockholders’ equity |
|
|
|
|
|
|
||
Common stock par value of $0.0001 per share, 98,960,064 shares |
|
|
1 |
|
|
|
1 |
|
Treasury stock, at cost; 10,045,106 and 9,896,666 shares as of March 31, 2021 and December 31, 2020 |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
50,584 |
|
|
|
50,096 |
|
Accumulated other comprehensive loss |
|
|
(4 |
) |
|
|
(3 |
) |
Accumulated deficit |
|
|
(50,085 |
) |
|
|
(42,643 |
) |
Total stockholders’ equity |
|
|
496 |
|
|
|
7,451 |
|
Total liabilities and stockholders’ equity |
|
$ |
72,451 |
|
|
$ |
71,393 |
|
FTC Solar, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
Three Months Ended March 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
(7,442 |
) |
|
$ |
3,420 |
|
Adjustments to reconcile net income (loss) to cash used in operating activities: |
|
|
|
|
|
|
||
Stock-based compensation |
|
|
449 |
|
|
|
458 |
|
Depreciation and amortization |
|
|
9 |
|
|
|
37 |
|
(Income) loss from unconsolidated subsidiary |
|
|
218 |
|
|
|
(478 |
) |
Gain on extinguishment of debt |
|
|
(790 |
) |
|
|
— |
|
Warranty provision |
|
|
1,554 |
|
|
|
441 |
|
Warranty asset |
|
|
328 |
|
|
|
(182 |
) |
Bad debt expense |
|
|
58 |
|
|
|
(3 |
) |
Deferred income taxes |
|
|
(20 |
) |
|
|
(3 |
) |
Other non-cash items |
|
|
— |
|
|
|
14 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
(20,230 |
) |
|
|
3,364 |
|
Inventories |
|
|
(2,587 |
) |
|
|
4,128 |
|
Prepaid and other current assets |
|
|
(2,887 |
) |
|
|
(9,009 |
) |
Other assets |
|
|
(3,649 |
) |
|
|
(119 |
) |
Accounts payable |
|
|
12,913 |
|
|
|
(936 |
) |
Accruals and other current liabilities |
|
|
10,379 |
|
|
|
4,355 |
|
Accrued interest – related party debt |
|
|
(207 |
) |
|
|
(228 |
) |
Deferred revenue |
|
|
(14,797 |
) |
|
|
(11,562 |
) |
Other non-current liabilities |
|
|
(206 |
) |
|
|
52 |
|
Other, net |
|
|
(81 |
) |
|
|
(49 |
) |
Net cash used in operating activities |
|
|
(26,988 |
) |
|
|
(6,300 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(85 |
) |
|
|
— |
|
Net cash used in investing activities: |
|
|
(85 |
) |
|
|
— |
|
Cash flows from financing activities: |
|
|
|
|
|
|
||
Repayments of borrowings |
|
|
(1,000 |
) |
|
|
— |
|
Proceeds from stock issuance |
|
|
39 |
|
|
|
30,000 |
|
Net cash (used in) provided by financing activities |
|
|
(961 |
) |
|
|
30,000 |
|
Effect of exchange rate changes on cash and restricted cash |
|
|
1 |
|
|
|
8 |
|
Net (decrease) increase in cash and restricted cash |
|
|
(28,033 |
) |
|
|
23,708 |
|
Cash and restricted cash at beginning of period |
|
|
33,373 |
|
|
|
8,235 |
|
Cash and restricted cash at end of period |
|
$ |
5,340 |
|
|
$ |
31,943 |
|
|
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
||
Purchase of property and equipment included in accounts payable |
|
$ |
67 |
|
|
$ |
— |
|
Non-cash gain on extinguishment of debt from PPP loan forgiveness |
|
$ |
(790 |
) |
|
$ |
— |
|
Cash paid during the period for interest |
|
$ |
247 |
|
|
$ |
350 |
|
|
|
|
|
|
|
|
||
Reconciliation of cash and restricted cash at period end |
|
March 31,2021 |
|
|
December 31, 2020 |
|
||
Cash |
|
|
5,340 |
|
|
|
32,359 |
|
Restricted cash |
|
|
— |
|
|
|
1,014 |
|
Total cash and restricted cash |
|
$ |
5,340 |
|
|
$ |
33,373 |
|
Because of these limitations, Non-GAAP Gross Margin, Non-GAAP Operating Expense, Non-GAAP Net Income (Loss) and Adjusted Non-GAAP Net Income (Loss) Per Share (Adjusted EPS) should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP and you should not rely on any single financial measure to evaluate our business. These Non-GAAP financial measures, when presented, are reconciled to the most closely applicable GAAP measure as disclosed below.
The following table reconciles Non-GAAP Gross Margin for the three months ended March 31, 2021 and 2020, respectively:
|
|
Three Months Ended March 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
GAAP gross profit |
|
$ |
119 |
|
|
$ |
6,980 |
|
Stock-based compensation |
|
66 |
|
|
82 |
|
||
Non-GAAP gross profit |
|
185 |
|
|
|
7,062 |
|
|
Non-GAAP revenue |
|
$ |
65,707 |
|
|
$ |
32,376 |
|
Non-GAAP gross margin |
|
|
0.00 |
% |
|
|
21.8 |
% |
The following table reconciles GAAP Operating Expense to Non-GAAP Operating Expense for the three months ended March 31, 2021 and 2020, respectively:
|
|
Three Months Ended March 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
GAAP Operating expense |
|
$ |
8,138 |
|
|
$ |
4,084 |
|
Depreciation expense |
|
|
(9 |
) |
|
|
(3 |
) |
Amortization of intangibles |
|
─ |
|
|
|
(33 |
) |
|
Stock-based compensation |
|
|
(383 |
) |
|
|
(376 |
) |
Other costs |
|
|
(897 |
) |
|
─ |
|
|
Non-GAAP Operating expense |
|
$ |
6,849 |
|
|
$ |
3,672 |
|
The following table reconciles GAAP Operating Income (Loss) to Non-GAAP Operating Income (Loss) for the three months ended March 31, 2021 and 2020, respectively:
|
|
Three Months Ended March 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
GAAP Operating income (loss) |
|
$ |
(8,019 |
) |
|
$ |
2,896 |
|
Depreciation expense |
|
|
9 |
|
|
|
3 |
|
Amortization of intangibles |
|
─ |
|
|
|
33 |
|
|
Stock-based compensation |
|
|
449 |
|
|
|
458 |
|
Other costs |
|
|
897 |
|
|
─ |
|
|
Non-GAAP Operating income (loss) |
|
$ |
(6,664 |
) |
|
$ |
3,390 |
|
The following table reconciles Net Income (Loss) to Adjusted Non-GAAP Net Income (Loss) and Adjusted EPS for the three months ended March 31, 2021 and 2020, respectively. All shares and per share amounts have been adjusted for a 8.25-for-1 share forward stock split which took effect on April 27, 2021:
|
|
Three Months Ended |
||||||||
|
|
March 31, |
||||||||
|
|
2021 |
|
2020 |
||||||
|
|
(in thousands, except per share data) |
||||||||
Net income (loss) |
|
$ |
(7,442 |
) |
|
|
$ |
3,420 |
|
|
Amortization of intangibles |
|
─ |
|
|
|
|
33 |
|
|
|
Stock-based compensation |
|
|
449 |
|
|
|
|
458 |
|
|
(Gain) on extinguishment of debt |
|
|
(790 |
) |
|
|
─ |
|
|
|
Other costs |
|
|
897 |
|
|
|
─ |
|
|
|
(Income) loss from unconsolidated subsidiary |
|
|
218 |
|
|
|
|
(478 |
) |
|
Income tax expense of adjustments(a) |
|
|
(8 |
) |
|
|
|
(3 |
) |
|
Adjusted Non-GAAP net income (loss) |
|
$ |
(6,676 |
) |
|
|
$ |
3,430 |
|
|
|
|
|
|
|
|
|
|
|
||
Adjusted Non-GAAP net income (loss) per share (Adjusted EPS) |
|
|
|
|
|
|
|
|
||
Basic |
|
$ |
(0.10 |
) |
|
|
$ |
0.05 |
|
|
Diluted |
|
$ |
(0.10 |
) |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
||
Weighted-average Non-GAAP common shares outstanding: |
|
|
|
|
|
|
|
|
||
Basic |
|
|
66,875,469 |
|
|
|
|
67,334,111 |
|
|
Diluted |
|
|
66,875,469 |
|
|
|
|
77,105,419 |
|
|
(a) Represents incremental tax expense of adjustments made to reconcile Net Income (Loss) to Adjusted Non-GAAP Net Income (Loss) driven from (Income) loss from unconsolidated subsidiary.
Notes to Reconciliations of Non-GAAP Financial Measures to Nearest Comparable GAAP Measures
We present Non-GAAP Gross Margin, Non-GAAP Operating Expense, Non-GAAP Operating Income (Loss), Adjusted Net Income (Loss) and Adjusted Non-GAAP Net Income (Loss) Per Share (Adjusted EPS) as supplemental measures of our performance. To calculate Non-GAAP Gross Margin and Non-GAAP Gross Profit, (i) we adjust GAAP Gross Margin and GAAP Gross Profit for stock-based compensation amortization in cost of revenue. Non-GAAP Operating Expense is calculated by taking GAAP Operating Expenses and adjusting for (i) depreciation expense, (ii) amortization expense, (iii) stock-based compensation and (iv) other cost. In the case of Non-GAAP Operating Income (Loss), we adjust GAAP Operating Income (Loss) for (i) depreciation expense, (ii) amortization expense, (iii) stock-based compensation and (iv) other cost. We define Adjusted Net Income (Loss) as Net Income (Loss) plus (i) amortization of intangibles, (ii) stock-based compensation, (iii) loss (income) from unconsolidated subsidiary, (iv) (gain) on extinguishment of debt, (v) other costs and (vi) income tax benefit of adjustments. Adjusted EPS is defined as Adjusted Non-GAAP Net Income (Loss) Per Share basis using the weighted average basic and diluted shares outstanding.
Non-GAAP Gross Margin, Non-GAAP Operating Expense, Non-GAAP Operating Income (Loss), Adjusted Net Income (Loss) and Adjusted EPS are intended as supplemental measures of performance that are neither required by, nor presented in accordance with, U.S. generally accepted accounting principles (“GAAP”). We present Non-GAAP Gross Margin, Non-GAAP Operating Expense, Non-GAAP Operating Income (Loss), Adjusted Net Loss and Adjusted EPS because we believe they assist investors and analysts in comparing our performance across reporting periods on an ongoing basis by excluding items that we do not believe are indicative of our core operating performance. In addition, we use Non-GAAP Gross Margin, Non-GAAP Operating Expense, Non-GAAP Operating Income (Loss), Adjusted Net Income (Loss) and Adjusted EPS to evaluate the effectiveness of our business strategies.