Inpixon
11/15/2021 | Press release | Distributed by Public on 11/15/2021 16:31
Inpixon Reports Third Quarter 2021 Financial Results and Provides Corporate Update - Form 8-K
Inpixon Reports Third Quarter 2021 Financial Results
and Provides Corporate Update
Reports 74% and 100% Increase in Revenue for the Three and
Nine Months Ended September 30, 2021, Respectively
Conference Call to be Held Today at 4:30 p.m. Eastern Time
PALO ALTO, Calif., November 15, 2021 /PRNewswire/ -- Inpixon (Nasdaq: INPX), the Indoor Intelligence™ company, today provided a business update and reported financial results for the third quarter of 2021.
Nadir Ali, CEO of Inpixon, stated, "We are proud to report that the growing demand for our solutions has resulted in strong year-over-year and sequential revenue growth in each of the first three quarters of 2021. More specifically, we achieved a 74% and 100% increase in revenue for the three and nine months ended September 30, 2021, respectively. This growth results from sales primarily attributed to our smart office app and real-time location based technologies, which have supplemented and enhanced our suite of Indoor Intelligence products and solutions since last year. The combination of our products is not only increasing stickiness with our customers but also increasing our average sales price. We are also seeing success in our land-and-expand strategy as customers continue to increase their footprint with us. In addition, our award-winning smart office app platform was adopted by several top-tier organizations during the quarter, many of whom sought our solution to support their hybrid workplace initiatives. We believe this demand within the market will continue, as the need for a connected workforce and contextual experiences accelerates.
"We remain committed to supplying organizations with a comprehensive suite of products and solutions that provide them with actionable Indoor Intelligence-making their environments smarter, safer and more secure. Towards this end, we have enhanced our technologies and completed acquisitions that expand our product offerings and market opportunities. We are now realizing the full impact of our comprehensive platform. Our platform's ability to respond and adapt within the new-normal, post-pandemic environment is helping us secure numerous contracts, as well as broadening partnership and collaboration opportunities. We are leveraging our broad range of capabilities and technologies, including app development, mapping, positioning, augmented reality, sports devices and more, in order to reimagine the user and employee experience. Importantly, we are working to reimagine workplace experiences by bringing innovative technologies to the market for smarter, safer and more secure environments.
"Overall, we have more than $100 million of liquidity as of September 30, 2021, which includes $66.8 million in cash and cash equivalents as well as $43.2 million in short-term investments. We believe our strong balance sheet will allow us to effectively execute on our business strategy of gaining additional market awareness and deepening our penetration of the market with our solutions, as well as to identify opportunistic acquisition targets that build upon our established platform and enhance our own technologies. We are proud of the strong momentum we have achieved and look forward to providing additional updates regarding our expansion as developments unfold," concluded, Mr. Ali.
Recent milestones:
| ● | Secured multiple new contracts for Inpixon's smart office, events, security and RTLS solutions with numerous existing and new customers which are considered leaders in their respective markets. |
| ● | Launched new version of Inpixon Aware integrating UWB and Chirp RTLS, enhancing security as well as personnel and asset tracking capabilities. |
| ● | Released new version of Inpixon Mapping, the company's enterprise-class indoor mapping platform, delivering enhancements in performance, scalability and security. |
| ● | Awarded patent from the U.S. Patent and Trademark office covering its multi-channel spatial positioning system. |
| ● | Granted patent from the U.S. Patent and Trademark office for certain geolocation and state-reporting methods and techniques for weapon tracking and reporting utilizing GPS, cellular, sound and vibration. |
| ● | Entered collaboration agreement with Ostendo Technologies ("Ostendo") to jointly pursue customer opportunities aimed at launching new augmented reality (AR) enabled solutions incorporating Ostendo's AR smart glasses and Inpixon's award-winning location, computer vision and AR technologies. |
| ● | Executed a statement of work to exclusively provide the City of Miami Beach's Washington Avenue Business Improvement District with an AR-enabled mobile ExperienceApp, which will also support the integrated use of Ostendo AR smart glasses. |
| ● | Won the 2021 IoT Evolution Security Excellence award from IoT Evolution World for Inpixon Aware. IoT Evolution World is a leading publication covering IoT technologies. |
| ● | Won 2021 FacilitiesNet Vision Award for Inpixon's smart office app in the office reopening solution category. |
| ● | Announced that Inpixon's CXApp event platform powered Aruba's Atmosphere Digital 2020 Conference which won the Judges' Choice Award, EXHIBITOR Magazine's 2021 Corporate Event Awards' top honor. |
Financial Results
Revenues for the three and nine months ended September 30, 2021 were $4.5 million and $10.9 million, respectively, compared to $2.6 million and $5.4 million, respectively, for the comparable periods in the prior year. This is an increase of approximately $1.9 million, or approximately 74% for the three months ended September 30, 2021 and 100% for the nine months ended September 30, 2021. The revenue increase for the three months ended September 30, 2021 is primarily attributable to an approximate $1.8 million increase in Indoor Intelligence sales and an increase of approximately $0.1 million of SAVES sales. The revenue increase for the nine months ended September 30, 2021 is primarily attributable to an approximate $3.8 million increase in Indoor Intelligence sales and an increase of approximately $1.6 million of SAVES sales. Gross profit for the three and nine months ended September 30, 2021 was $3.3 million and $7.9 million, respectively, compared to $1.9 million and $4.0 million, respectively, for the comparable periods in the prior year, an increase of 71% and 99%, respectively. The gross profit margin for the three months ended September 30, 2021 was 73% compared to 75% for the three months ended September 30, 2020. This decrease in margin is primarily due to the sales mix during the quarter. The gross profit margin for the nine months ended September 30, 2021 and 2020 was 73%. Net loss attributable to stockholders of Inpixon for the three and nine months ended September 30, 2021 was $33.6 million and $31.4 million, respectively, compared to a loss of $7.5 million and $20.9 million, respectively, for the comparable periods in the prior year. The increase in loss for the three months ended September 31, 2021 of approximately $26.2 million was primarily attributable to the $22.3 million unrealized loss on the Sysorex note and increased operating expenses, offset by the higher gross profit. The increase in loss for the nine months ended September 31, 2021 of approximately $10.5 million was primarily attributable to the increased operating expenses of approximately $24.8 million, offset by the $3.9 million higher gross profit and the $7.5 million release of valuation allowance on the Sysorex note.
2
Non-GAAP Adjusted EBITDA for the three and nine months ended September 30, 2021 was a loss of $6.7 million and $18.5 million, respectively, compared to a loss of $4.6 million and $12.4 million, respectively, for the prior year periods. EBITDA is defined as net income (loss) before interest, provision for income taxes, and depreciation and amortization. Adjusted EBITDA is used by Inpixon management as a metric by which it manages the business. It is defined as EBITDA plus adjustments for other income or expense items, non-recurring items and other non-cash items including stock-based compensation.
Proforma non-GAAP net loss per basic and diluted common share for the three and nine months ended September 30, 2021 was a loss of $0.05 per share and $0.19 per share, respectively, compared to a loss of $0.13 per share and $0.64 per share, respectively, for the prior year periods. Proforma non-GAAP net income (loss) per share is used by Inpixon management as an evaluation tool as it manages the business and is defined as net income (loss) per basic and diluted share adjusted for non-cash items including stock-based compensation, amortization of intangibles and one-time charges and other adjustments including loss on the exchange of debt for equity, provision for valuation allowance on notes and acquisition costs.
Conference Call
Inpixon management will host a conference call at 4:30 p.m. Eastern Time on Monday, November 15, 2021, to discuss the company's financial results for the third quarter ended September 30, 2021, as well as the company's corporate progress and other developments.
The conference call will be available via telephone by dialing toll free 844-369-8770 for U.S. callers or +1 862-298-0840 for international callers. A webcast of the call may be accessed at https://www.webcaster4.com/Webcast/Page/2235/43638, or on the company's Investor Relations section of the website, ir.inpixon.com. Investors and other interested parties are invited to submit questions to management prior to the call's start via email to [email protected].
A webcast replay of the call will be available on the company's Investor Relations section of the website (ir.inpixon.com) through November 15, 2022. A telephone replay will be available approximately one hour following the call, through November 22, 2021 and can be accessed by dialing 877-481-4010 for U.S. callers or +1 919-882-2331 for international callers and entering conference ID 43638.
About Inpixon
Inpixon® (Nasdaq: INPX) is the innovator of Indoor Intelligence™, delivering actionable insights for people, places and things. Combining the power of mapping, positioning and analytics, Inpixon helps to create smarter, safer, and more secure environments. The company's Indoor Intelligence and mobile app solutions are leveraged by a multitude of industries to optimize operations, increase productivity, and enhance safety. Inpixon customers can take advantage of industry leading location awareness, RTLS, workplace and hybrid event solutions, analytics, sensor fusion and the IoT to create exceptional experiences and to do good with indoor data. For the latest insights, follow Inpixon on LinkedIn, Twitter, and visit inpixon.com.
3
Safe Harbor Statement
All statements in this release that are not based on historical fact are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. While management has based any forward-looking statements included in this release on its current expectations, the information on which such expectations were based may change. These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of risks, uncertainties and other factors, many of which are outside of the control of Inpixon and its subsidiaries, which could cause actual results to materially differ from such statements. Such risks, uncertainties, and other factors include, but are not limited to, the fluctuation of economic conditions, the impact of COVID-19 on Inpixon's results of operations and global supply chain constraints, Inpixon's ability to integrate the products and business from recent acquisitions into its existing business, the performance of management and employees, the regulatory landscape as it relates to privacy regulations and their applicability to Inpixon's technology, Inpixon's ability to maintain compliance with Nasdaq's minimum bid price requirement and other continued listing requirements, the valuation associated with the Sysorex shares owned by Inpixon may fluctuate on a quarter by quarter basis and is anticipated to be subject to discounts or other adjustments for a variety of factors including but not limited to fluctuations in the market price of Sysorex's common stock which may result in unrealized losses if the value of such securities declines and require us to recognize a charge against earnings, the ability to obtain financing, competition, general economic conditions and other factors that are detailed in Inpixon's periodic and current reports available for review at sec.gov. Furthermore, Inpixon operates in a highly competitive and rapidly changing environment where new and unanticipated risks may arise. Accordingly, investors should not place any reliance on forward-looking statements as a prediction of actual results. Inpixon disclaims any intention to, and undertakes no obligation to, update or revise forward-looking statements.
Non-GAAP Financial Measures
Management believes that certain financial measures not in accordance with generally accepted accounting principles in the United States ("GAAP") are useful measures of operations. EBIDTA, Adjusted EBITDA and pro forma net loss per share are non-GAAP measures. Inpixon defines "EBITDA" as net income (loss) before interest, provision for (benefit from) income taxes, and depreciation and amortization. Management uses Adjusted EBITDA as a metric for which it manages the business, and Inpixon defines "Adjusted EBITDA" as EBITDA plus adjustments for other income or expense items, non-recurring items and non-cash items. Inpixon defines "pro forma net loss per share" as GAAP net loss per share adjusted for stock-based compensation, amortization of intangibles and one-time charges including loss on the exchange of debt for equity and provision for valuation allowances.
Management provides Adjusted EBITDA and pro forma net loss per share measures so that investors will have the same financial information that management uses, which may assist investors in assessing Inpixon's performance on a period-over-period basis. Adjusted EBITDA or pro forma net loss per share is not a measure of financial performance under GAAP, and should not be considered an alternative to net income (loss) or any other measure of performance under GAAP, or to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity. Adjusted EBITDA and pro forma net loss per share have limitations as analytical tools and should not be considered either in isolation or as a substitute for analysis of Inpixon's results as reported under GAAP.
For more information on our non-GAAP financial measures and a reconciliation of GAAP to non-GAAP measures, please see the "Reconciliation of Non-GAAP Financial Measures" table accompanying this press release.
Inpixon Contacts
Media relations and general inquiries:
Inpixon
Email: [email protected]
Web: inpixon.com/contact-us
Investor relations:
Crescendo Communications, LLC
Tel: +1 212-671-1020
Email: [email protected]
###
4
INPIXON AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except number of shares and par value data)
| As of | ||||||||
|
September 30, 2021 |
December 31, 2020 |
|||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 66,785 | $ | 17,996 | ||||
| Accounts receivable, net of allowances of $334 and $235, respectively | 3,432 | 1,739 | ||||||
| Notes and other receivables | 888 | 152 | ||||||
| Inventory, net of reserve of $437 and $138, respectively | 1,540 | 1,243 | ||||||
| Short-term investments | 43,223 | 7,998 | ||||||
| Prepaid assets and other current assets | 1,120 | 1,197 | ||||||
| Total Current Assets | 116,988 | 30,325 | ||||||
| Property and equipment, net | 1,483 | 1,445 | ||||||
| Operating lease right-of-use asset, net | 1,587 | 2,077 | ||||||
| Software development costs, net | 1,893 | 1,721 | ||||||
| Investment in Equity Securities | 7,655 | -- | ||||||
| Long-term investments | 2,500 | 2,500 | ||||||
| Intangible assets, net | 34,775 | 14,203 | ||||||
| Goodwill | 24,017 | 6,588 | ||||||
| Other assets | 139 | 152 | ||||||
| Total Assets | $ | 191,037 | $ | 59,011 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | $ | 1,394 | $ | 908 | ||||
| Accrued liabilities | 6,623 | 2,739 | ||||||
| Income tax liabilities | 3,509 | -- | ||||||
| Operating lease obligation, current | 587 | 647 | ||||||
| Deferred revenue | 4,474 | 1,922 | ||||||
| Short-term debt | 3,251 | 5,401 | ||||||
| Acquisition liability | 336 | 500 | ||||||
| Total Current Liabilities | 20,174 | 12,117 | ||||||
| Long Term Liabilities | ||||||||
| Operating lease obligations, noncurrent | 1,030 | 1,457 | ||||||
| Other liabilities, noncurrent | 28 | 7 | ||||||
| Acquisition liability, noncurrent | 5,425 | 750 | ||||||
| Total Liabilities | 26,657 | 14,331 | ||||||
| Commitments and Contingencies | -- | -- | ||||||
| Mezzanine Equity | ||||||||
| Series 7 Convertible Preferred Stock - 58,750 shares authorized; 49,250 and - issued and outstanding as of Setpember 30, 2021 and December 31, 2020, respectively. (Liquidation preference of $49,250,000) | 39,495 | -- | ||||||
| Stockholders' Equity | ||||||||
| Preferred Stock - $0.001 par value; 5,000,000 shares authorized; Series 4 Convertible Preferred Stock - 10,415 shares authorized; 1 issued, and 1 outstanding as of September 30, 2021 and December 31, 2020, respectively; Series 5 Convertible Preferred Stock - 12,000 shares authorized; 126 issued, and 126 outstanding as of September 30, 2021 and December 31, 2020, respectively. | -- | -- | ||||||
|
Common Stock - $0.001 par value; 250,000,000 shares authorized; 124,593,720 and 53,178,462 issued and 124,593,719 and 53,178,461 outstanding as of September 30, 2021 and December 31, 2020, respectively. |
125 | 53 | ||||||
| Additional paid-in capital | 335,940 | 225,613 | ||||||
| Treasury stock, at cost, 1 share | (695 | ) | (695 | ) | ||||
| Accumulated other comprehensive (loss) income | (352 | ) | 660 | |||||
| Accumulated deficit | (212,593 | ) | (180,992 | ) | ||||
| Stockholders' Equity Attributable to Inpixon | 122,425 | 44,639 | ||||||
| Non-controlling interest | 2,460 | 41 | ||||||
| Total Stockholders' Equity | 124,885 | 44,680 | ||||||
| Total Liabilities, Mezzanine Equity and Stockholders' Equity | $ | 191,037 | $ | 59,011 |
5
INPIXON AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In thousands, except per share data)
| For the Three Months Ended, | For the Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Revenues | $ | 4,450 | $ | 2,554 | $ | 10,857 | $ | 5,434 | ||||||||
| Cost of Revenues | 1,186 | 645 | 2,966 | 1,459 | ||||||||||||
| Gross Profit | 3,264 | 1,909 | 7,891 | 3,975 | ||||||||||||
| Operating Expenses | ||||||||||||||||
| Research and development | 3,254 | 1,717 | 9,185 | 4,329 | ||||||||||||
| Sales and marketing | 2,407 | 1,703 | 6,119 | 3,862 | ||||||||||||
| General and administrative | 8,571 | 4,103 | 26,570 | 10,371 | ||||||||||||
| Acquisition related costs | 93 | 344 | 1,098 | 540 | ||||||||||||
| Amortization of intangibles | 1,395 | 288 | 3,088 | 1,811 | ||||||||||||
| Total Operating Expenses | 15,720 | 8,155 | 46,060 | 20,913 | ||||||||||||
| Loss from Operations | (12,456 | ) | (6,246 | ) | (38,169 | ) | (16,938 | ) | ||||||||
| Other Income (Expense) | ||||||||||||||||
| Interest income (expense), net | (15 | ) | (537 | ) | 1,191 | (1,934 | ) | |||||||||
| Loss on exchange of debt for equity | -- | -- | (30 | ) | (132 | ) | ||||||||||
| Benefit (provision) for valuation allowance on related party loan - held for sale | -- | (679 | ) | 7,345 | (1,514 | ) | ||||||||||
| Other income (expense) | (47 | ) | 11 | 464 | (488 | ) | ||||||||||
| Gain on related party loan - held for sale | -- | -- | 49,817 | -- | ||||||||||||
| Unrealized loss on equity securities | (22,285 | ) | -- | (51,250 | ) | -- | ||||||||||
| Total Other Income (Expense) | (22,347 | ) | (1,205 | ) | 7,537 | (4,068 | ) | |||||||||
| Net Loss, before tax | (34,803 | ) | (7,451 | ) | (30,632 | ) | (21,006 | ) | ||||||||
| Income tax benefit (provision) | 854 | -- | (1,350 | ) | 87 | |||||||||||
| Net Loss | (33,949 | ) | (7,451 | ) | (31,982 | ) | (20,919 | ) | ||||||||
| Net (Loss) Income Attributable to Non-controlling Interest | (309 | ) | 16 | (544 | ) | 25 | ||||||||||
| Net Loss Attributable to Stockholders of Inpixon | $ | (33,640 | ) | $ | (7,467 | ) | $ | (31,438 | ) | $ | (20,944 | ) | ||||
| Net Loss Per Share - Basic and Diluted | $ | (0.29 | ) | $ | (0.18 | ) | $ | (0.31 | ) | $ | (0.90 | ) | ||||
| Weighted Average Shares Outstanding | ||||||||||||||||
| Basic and Diluted | 117,753,206 | 41,544,961 | 102,387,641 | 23,203,004 | ||||||||||||
| Comprehensive Loss | ||||||||||||||||
| Net Loss | $ | (33,949 | ) | $ | (7,451 | ) | $ | (31,982 | ) | $ | (20,919 | ) | ||||
| Unrealized foreign exchange (loss) gain from cumulative translation adjustments | (404 | ) | 69 | (1,012 | ) | (226 | ) | |||||||||
| Comprehensive Loss | $ | (34,353 | ) | $ | (7,382 | ) | $ | (32,994 | ) | $ | (21,145 | ) |
6
INPIXON AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| For the Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2021 | 2020 | |||||||
| (Unaudited) | ||||||||
| Cash Flows Used In Operating Activities | ||||||||
| Net loss | $ | (31,982 | ) | $ | (20,919 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 970 | 568 | ||||||
| Amortization of intangible assets | 3,571 | 1,929 | ||||||
| Amortization of right of use asset | 527 | 322 | ||||||
| Stock based compensation | 8,813 | 941 | ||||||
| Loss on exchange of debt for equity | 30 | 132 | ||||||
| Amortization of debt discount | 224 | 2,272 | ||||||
| Accrued interest income, related party | (1,627 | ) | (32 | ) | ||||
| Provision for doubtful accounts | 100 | -- | ||||||
| Unrealized gain on note | (638 | ) | -- | |||||
| Provision for inventory obsolescense | 300 | -- | ||||||
| (Recovery) provision for the valuation allowance for held for sale loan | (7,345 | ) | 1,514 | |||||
| Provision for the valuation allowance for related party receivable | -- | 648 | ||||||
| Gain on settlement of related party promissory note and loan related party receivable | (49,817 | ) | -- | |||||
| Deferred income tax | (4,507 | ) | (87 | ) | ||||
| Unrealized loss on equity securities | 51,250 | -- | ||||||
| Other | 137 | 74 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable and other receivables | (678 | ) | (1,111 | ) | ||||
| Inventory | (499 | ) | (14 | ) | ||||
| Prepaid expenses and other current assets | (70 | ) | (814 | ) | ||||
| Other assets | 200 | (20 | ) | |||||
| Accounts payable | (653 | ) | (1,359 | ) | ||||
| Accrued liabilities | 3,421 | 54 | ||||||
| Income tax liabilities | 3,471 | -- | ||||||
| Deferred revenue | 1,214 | 224 | ||||||
| Operating lease obligation | (519 | ) | (325 | ) | ||||
| Other liabilities | 89 | 453 | ||||||
| Net Cash Used in Operating Activities | (24,018 | ) | (15,550 | ) | ||||
| Cash Flows Used in Investing Activities | ||||||||
| Purchase of property and equipment | (258 | ) | (546 | ) | ||||
| Purchases of capitalized software | (857 | ) | (688 | ) | ||||
| Purchases of other short term investments | (2,000 | ) | -- | |||||
| Sales of other short term investments | 2,000 | -- | ||||||
| Purchases of treasury bills | (63,362 | ) | -- | |||||
| Sales of treasury bills | 28,000 | -- | ||||||
| Purchase of Systat licensing agreement | (900 | ) | (2,200 | ) | ||||
| Issuance of note receivable | (268 | ) | -- | |||||
| Acquisition of Ten Degrees | -- | (1,500 | ) | |||||
| Acquisition of Game Your Game | 184 | -- | ||||||
| Acquisition of CXApp | (15,186 | ) | -- | |||||
| Acquisition of Visualix | (61 | ) | -- | |||||
| Net Cash Used in Investing Activities | (52,708 | ) | (4,934 | ) | ||||
| Cash From Financing Activities | ||||||||
| Net repayments to bank facility | -- | (150 | ) | |||||
| Net proceeds from issuance of preferred stock and warrants | 50,584 | -- | ||||||
| Net proceeds from issuance of common stock and warrants | 77,853 | 44,041 | ||||||
| Taxes paid related to net share settlement of restricted stock units | (1,687 | ) | -- | |||||
| Net proceeds from notes payable | -- | (74 | ) | |||||
| Loans to related party | (117 | ) | (1,806 | ) | ||||
| Repayments from related party | -- | 292 | ||||||
| Net proceeds from promissory notes | -- | 5,000 | ||||||
| Repayment of CXApp acquisition liability | (241 | ) | -- | |||||
| Repayment of acquisition liability to Nanotron shareholders | (467 | ) | -- | |||||
| Repayment of acquisition liability to Locality shareholders | (500 | ) | (250 | ) | ||||
| Net Cash Provided By Financing Activities | 125,425 | 47,053 | ||||||
| Effect of Foreign Exchange Rate on Changes on Cash | 90 | (42 | ) | |||||
| Net Increase in Cash and Cash Equivalents | 48,789 | 26,527 | ||||||
| Cash and Cash Equivalents - Beginning of period | 17,996 | 4,849 | ||||||
| Cash and Cash Equivalents - End of period | $ | 66,785 | $ | 31,376 |
7
Reconciliation of Non-GAAP Financial Measures:
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (In thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Net loss attributable to common stockholders | (33,640 | ) | (7,467 | ) | (31,438 | ) | (20,944 | ) | ||||||||
| Adjustments: | ||||||||||||||||
| Non-recurring one-time charges: | ||||||||||||||||
| Loss on exchange of debt for equity | - | - | 30 | 132 | ||||||||||||
| (Recovery) provision for valuation allowance on held for sale loan | - | 679 | (7,345 | ) | 1,514 | |||||||||||
| Provision for the valuation allowance related party receivable | - | - | - | 648 | ||||||||||||
| Gain (loss) on related party loan held for sale | - | - | (49,817 | ) | - | |||||||||||
| Unrealized loss on equity securities | 22,285 | - | 51,250 | - | ||||||||||||
| Acquisition transaction/financing costs | 93 | 344 | 1,098 | 540 | ||||||||||||
| Earnout Compensation Expense | 835 | - | 2,893 | - | ||||||||||||
| Professional service fees | 418 | - | 1,189 | - | ||||||||||||
| Unrealized gains on notes, loans, investments | (6 | ) | - | (497 | ) | - | ||||||||||
| Bad debts expense/provision | 100 | 444 | 100 | 444 | ||||||||||||
| Reserve for inventory obsolescence | 300 | - | 300 | - | ||||||||||||
| Stock-based compensation - compensation and related benefits | 1,664 | 256 | 8,813 | 941 | ||||||||||||
| Severance costs | 210 | - | 210 | - | ||||||||||||
| Interest expense, net | 15 | 537 | (1,191 | ) | 1,934 | |||||||||||
| Income tax provision (benefit) | (854 | ) | - | 1,350 | (87 | ) | ||||||||||
| Depreciation and amortization | 1,903 | 589 | 4,541 | 2,497 | ||||||||||||
| Adjusted EBITDA | (6,677 | ) | (4,618 | ) | (18,514 | ) | (12,381 | ) |
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| (In thousands, except share data) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Net loss attributable to common stockholders | (33,640 | ) | (7,467 | ) | (31,438 | ) | (20,944 | ) | ||||||||
| Adjustments: | ||||||||||||||||
| Non-recurring one-time charges: | ||||||||||||||||
| Loss on exchange of debt for equity | - | - | 30 | 132 | ||||||||||||
| (Recovery) provision for valuation allowance on held for sale loan | - | 679 | (7,345 | ) | 1,514 | |||||||||||
| Provision for the valuation allowance related party receivable | - | - | - | 648 | ||||||||||||
| Gain (loss) on related party loan held for sale | - | - | (49,817 | ) | - | |||||||||||
| Unrealized loss on equity securities | 22,285 | - | 51,250 | - | ||||||||||||
| Acquisition transaction/financing costs | 93 | 344 | 1,098 | 540 | ||||||||||||
| Earnout Compensation Expense | 835 | - | 2,893 | - | ||||||||||||
| Professional service fees | 418 | - | 1,189 | - | ||||||||||||
| Unrealized gains on notes, loans, investments | (6 | ) | - | (497 | ) | - | ||||||||||
| Bad debts expense/provision | 100 | 444 | 100 | 444 | ||||||||||||
| Reserve for inventory obsolescence | 300 | - | 300 | - | ||||||||||||
| Stock-based compensation - compensation and related benefits | 1,664 | 256 | 8,813 | 941 | ||||||||||||
| Severance costs | 210 | - | 210 | - | ||||||||||||
| Amortization of intangibles | 1,560 | 288 | 3,571 | 1,811 | ||||||||||||
| Proforma non-GAAP net loss | (6,181 | ) | (5,456 | ) | (19,643 | ) | (14,914 | ) | ||||||||
| Proforma non-GAAP net loss per common share - basic and diluted | (0.05 | ) | (0.13 | ) | (0.19 | ) | (0.64 | ) | ||||||||
| Weighted average basic and diluted common shares outstanding | 117,753,206 | 41,544,961 | 102,387,641 | 23,203,004 |
8