INGN 8-K
Inogen Inc (INGN)
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 August 6, 2024, Inogen, Inc. (the "Company") issued a press release reporting its financial results for the second quarter ended June 30, 2024. A copy of the press release is furnished herewith as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished in this Current Report under Item 2.02 and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit |
|
Description |
|
|
|
99.1 |
|
|
104 |
|
The cover page of this Current Report on Form 8-K, formatted in Inline XBRL. |
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.
|
|
|
INOGEN, INC. |
|
|
|
|
Date: |
August 6, 2024 |
By: |
/s/ Michael Bourque |
|
|
|
Michael Bourque |
Exhibit 99.1
|
|
Inogen Announces Second Quarter 2024 Financial Results
GOLETA, Calif., – August 6, 2024 – Inogen, Inc. (Nasdaq: INGN), a medical technology company offering innovative respiratory products for use in the homecare setting, today announced financial results for the quarter ended June 30, 2024.
“I am proud of the performance of our team in the first half of 2024. We have made meaningful progress on our strategic initiatives, driving top-line growth and advancing the profile of the business toward profitability,” said Kevin Smith, President and Chief Executive Officer. “We will also continue to advance our innovation pipeline and look forward to delivering best-in-class products to more respiratory patients around the world.”
Second Quarter 2024 Financial Results
Second quarter total revenue increased 6.1% to $88.8 million from $83.6 million in the second quarter of 2023, primarily driven by higher demand and new customers in international and domestic business-to business sales, partially offset by lower direct-to-consumer sales and rental revenue.
Total gross margin was 48.1% in the second quarter of 2024 versus 40.7% in the comparative period in 2023. The increase was driven primarily by lower premiums paid for components and favorable adjustments to reserves, partially offset by sales channel mix.
Total operating expense for the quarter was $49.8 million compared to $45.8 million in the second quarter of 2023, representing an increase of 8.7%. The increase was primarily due to higher personnel-related expenses.
GAAP net loss for the second quarter of 2024 was $5.6 million compared to GAAP net loss of $9.8 million in the second quarter of 2023. Adjusted net loss was $1.6 million compared to adjusted net loss of $5.8 million in the second quarter of 2023.
Adjusted EBITDA was a positive $1.3 million in the second quarter of 2024 compared to a negative $3.2 million in the second quarter of 2023.
Cash, cash equivalents, marketable securities and restricted cash were $121.2 million as of June 30, 2024, and no debt outstanding.
Reconciliations of adjusted EBITDA and adjusted net loss for the three and six months ended June 30, 2024 and 2023 are provided in the financial schedules that are a part of this press release. An explanation of these non-GAAP financial measures is also included below under the heading “Reconciliation of U.S. GAAP to Other Non-GAAP Financial Measures.”
2024 Financial Outlook
Inogen expects revenue for the full year 2024 to range from approximately $325 million to $330 million, which represents approximately 3% to 5% growth over the Company’s prior year revenue.
Quarterly Conference Call Information
On Tuesday, August 6, 2024 the Company will host a conference call at 2:00 pm Pacific Time / 5:00 pm Eastern Time.
Individuals interested in listening to the conference call may do so by dialing:
US domestic callers (877) 841-3961
Non-US callers (201) 689-8589
Please reference Inogen to join the call. A live audio webcast and archived recording of the conference call will be available to all interested parties through the News/ Events page on the Inogen Investor Relations website. This webcast will also be archived on the website for 6 months.
A replay of the call will be available approximately three hours after the live webcast ends and will be accessible through August 13, 2024. To access the replay, dial (877) 660-6853 or (201) 612-7415 and reference Conference ID: 13747098.
Inogen has used, and intends to continue to use, its Investor Relations website, http://investor.inogen.com/, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
About Inogen
Inogen, Inc. (Nasdaq: INGN) is a leading global medical technology company offering innovative respiratory products for use in the homecare setting. Inogen supports patient respiratory care by developing, manufacturing, and marketing innovative best-in-class portable oxygen concentrators used to deliver supplemental long-term oxygen therapy to patients suffering from chronic respiratory conditions. Inogen partners with patients, prescribers, home medical equipment providers, and distributors to make its oxygen therapy products widely available allowing patients the chance to remain ambulatory while managing the impact of their disease.
For more information, please visit www.inogen.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements with respect to the business positioned for revenue growth and long-term profitability, advancing the innovation pipeline, and Inogen’s full year revenue expectations. Any statements contained in this communication that are not statements of historical fact may be deemed to be forward-looking statements. Words such as “believes,” “anticipates,” “plans,” “expects,” “will,” “intends,” “potential,” “possible,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from currently anticipated results, including but not limited to, risks related to its announced management and organizational changes, and risks arising from the possibility that Inogen will not realize anticipated future financial performance or strategic goals. In addition, Inogen's business is subject to numerous additional risks and uncertainties, including, among others, risks relating to market acceptance of its products; competition; its sales, marketing and distribution capabilities; its planned sales, marketing, and research and development activities; interruptions or delays in the supply of components or materials for, or manufacturing of, its products; seasonal variations; unanticipated increases in costs or expenses; risks associated with international operations; and the possibility that Inogen will not realize anticipated revenue from recent or future technology acquisitions or that expenses and costs related thereto will exceed Inogen’s
expectations. Information on these and additional risks, uncertainties, and other information affecting Inogen’s business operating results are contained in its Annual Report on Form 10-K for the period ended December 31, 2023, its Quarterly Report on Form 10-Q for the calendar quarter ended March 31, 2024 and in its other filings with the Securities and Exchange Commission. These forward-looking statements speak only as of the date hereof. Inogen disclaims any obligation to update these forward-looking statements except as may be required by law.
Non-GAAP Financial Measures
Inogen has presented certain financial information in accordance with U.S. GAAP and also on a non-GAAP basis for the three and six months ended June 30, 2024, and June 30, 2023. Management believes that non-GAAP financial measures, taken in conjunction with U.S. GAAP financial measures, provide useful information for both management and investors by excluding certain non-cash and other expenses that are not indicative of Inogen’s core operating results. Management uses non-GAAP measures to compare Inogen’s performance relative to forecasts and strategic plans, to benchmark Inogen’s performance externally against competitors, and for certain compensation decisions. Non-GAAP information is not prepared under a comprehensive set of accounting rules and should only be used to supplement an understanding of Inogen's operating results as reported under U.S. GAAP. Inogen encourages investors to carefully consider its results under U.S. GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between U.S. GAAP and non-GAAP results are presented in the accompanying tables of this release. For future periods, Inogen is unable to provide a reconciliation of non-GAAP measures without unreasonable effort as a result of the uncertainty regarding, and the potential variability of, the amounts of interest income, interest expense, depreciation and amortization, stock-based compensation, provision (benefit) for income taxes, and certain other infrequently occurring items, such as acquisition-related costs, that may be incurred in the future.
Contact
Consolidated Statements of Comprehensive Loss |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
(amounts in thousands, except share and per share amounts) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales revenue |
|
$ |
74,425 |
|
|
$ |
68,343 |
|
|
$ |
137,520 |
|
|
$ |
124,230 |
|
Rental revenue |
|
|
14,340 |
|
|
|
15,292 |
|
|
|
29,270 |
|
|
|
31,567 |
|
Total revenue |
|
|
88,765 |
|
|
|
83,635 |
|
|
|
166,790 |
|
|
|
155,797 |
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of sales revenue |
|
|
38,320 |
|
|
|
42,028 |
|
|
|
73,564 |
|
|
|
75,992 |
|
Cost of rental revenue, including depreciation of $3,128 and $3,328 for the three months ended and $6,307 and $6,316 for the six months ended, respectively |
|
|
7,708 |
|
|
|
7,563 |
|
|
|
16,118 |
|
|
|
15,028 |
|
Total cost of revenue |
|
|
46,028 |
|
|
|
49,591 |
|
|
|
89,682 |
|
|
|
91,020 |
|
Gross profit |
|
|
42,737 |
|
|
|
34,044 |
|
|
|
77,108 |
|
|
|
64,777 |
|
Operating expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
5,616 |
|
|
|
4,293 |
|
|
|
12,194 |
|
|
|
9,637 |
|
Sales and marketing |
|
|
25,617 |
|
|
|
26,906 |
|
|
|
52,553 |
|
|
|
55,347 |
|
General and administrative |
|
|
18,568 |
|
|
|
14,613 |
|
|
|
35,699 |
|
|
|
33,476 |
|
Total operating expense |
|
|
49,801 |
|
|
|
45,812 |
|
|
|
100,446 |
|
|
|
98,460 |
|
Loss from operations |
|
|
(7,064 |
) |
|
|
(11,768 |
) |
|
|
(23,338 |
) |
|
|
(33,683 |
) |
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income, net |
|
|
1,333 |
|
|
|
1,646 |
|
|
|
2,736 |
|
|
|
3,171 |
|
Other income, net |
|
|
134 |
|
|
|
337 |
|
|
|
277 |
|
|
|
574 |
|
Total other income, net |
|
|
1,467 |
|
|
|
1,983 |
|
|
|
3,013 |
|
|
|
3,745 |
|
Loss before benefit for income taxes |
|
|
(5,597 |
) |
|
|
(9,785 |
) |
|
|
(20,325 |
) |
|
|
(29,938 |
) |
Provision (benefit) for income taxes |
|
|
(7 |
) |
|
|
41 |
|
|
|
(157 |
) |
|
|
237 |
|
Net loss |
|
|
(5,590 |
) |
|
|
(9,826 |
) |
|
|
(20,168 |
) |
|
|
(30,175 |
) |
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in foreign currency translation adjustment |
|
|
(286 |
) |
|
|
7 |
|
|
|
(1,321 |
) |
|
|
177 |
|
Change in net unrealized gains (losses) on foreign currency hedging |
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
7 |
|
Change in net unrealized gains (losses) on marketable securities |
|
|
(40 |
) |
|
|
64 |
|
|
|
(42 |
) |
|
|
133 |
|
Total other comprehensive income (loss), net of tax |
|
|
(326 |
) |
|
|
78 |
|
|
|
(1,363 |
) |
|
|
317 |
|
Comprehensive loss |
|
$ |
(5,916 |
) |
|
$ |
(9,748 |
) |
|
$ |
(21,531 |
) |
|
$ |
(29,858 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic net loss per share attributable to common stockholders (1) |
|
$ |
(0.24 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.31 |
) |
Diluted net loss per share attributable to common stockholders (1) (2) |
|
$ |
(0.24 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.31 |
) |
Weighted-average number of shares used in calculating net loss per share attributable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic common shares |
|
|
23,614,970 |
|
|
|
23,146,117 |
|
|
|
23,508,284 |
|
|
|
23,078,244 |
|
Diluted common shares |
|
|
23,614,970 |
|
|
|
23,146,117 |
|
|
|
23,508,284 |
|
|
|
23,078,244 |
|
Consolidated Balance Sheets |
|
|||||||
(unaudited) |
|
|||||||
(amounts in thousands) |
|
|||||||
|
|
|
|
|
|
|
||
|
|
June 30, |
|
|
December 31, |
|
||
|
|
2024 |
|
|
2023 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
97,920 |
|
|
$ |
125,492 |
|
Marketable securities |
|
|
19,767 |
|
|
|
2,979 |
|
Restricted cash |
|
|
3,559 |
|
|
|
— |
|
Accounts receivable, net |
|
|
36,037 |
|
|
|
42,241 |
|
Inventories, net |
|
|
24,048 |
|
|
|
21,840 |
|
Income tax receivable |
|
|
1,050 |
|
|
|
669 |
|
Prepaid expenses and other current assets |
|
|
12,410 |
|
|
|
13,846 |
|
Total current assets |
|
|
194,791 |
|
|
|
207,067 |
|
Property and equipment, net |
|
|
47,022 |
|
|
|
50,316 |
|
Goodwill |
|
|
9,764 |
|
|
|
10,057 |
|
Intangibles assets, net |
|
|
33,585 |
|
|
|
34,591 |
|
Operating lease right-of-use asset |
|
|
19,951 |
|
|
|
20,338 |
|
Other assets |
|
|
3,806 |
|
|
|
3,825 |
|
Total assets |
|
$ |
308,919 |
|
|
$ |
326,194 |
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
26,783 |
|
|
$ |
30,142 |
|
Accrued payroll |
|
|
13,746 |
|
|
|
11,066 |
|
Warranty reserve - current |
|
|
9,759 |
|
|
|
9,628 |
|
Operating lease liability - current |
|
|
3,332 |
|
|
|
3,653 |
|
Earnout liability |
|
|
11,180 |
|
|
|
10,000 |
|
Deferred revenue - current |
|
|
7,385 |
|
|
|
7,980 |
|
Income tax payable |
|
|
— |
|
|
|
27 |
|
Total current liabilities |
|
|
72,185 |
|
|
|
72,496 |
|
Warranty reserve - noncurrent |
|
|
15,897 |
|
|
|
13,850 |
|
Operating lease liability - noncurrent |
|
|
18,106 |
|
|
|
18,270 |
|
Deferred revenue - noncurrent |
|
|
7,066 |
|
|
|
8,227 |
|
Deferred tax liability - noncurrent |
|
|
8,070 |
|
|
|
8,539 |
|
Total liabilities |
|
|
121,324 |
|
|
|
121,382 |
|
Stockholders' equity |
|
|
|
|
|
|
||
Common stock |
|
|
24 |
|
|
|
23 |
|
Additional paid-in capital |
|
|
324,826 |
|
|
|
320,513 |
|
Accumulated deficit |
|
|
(137,117 |
) |
|
|
(116,949 |
) |
Accumulated other comprehensive income (loss) |
|
|
(138 |
) |
|
|
1,225 |
|
Total stockholders' equity |
|
|
187,595 |
|
|
|
204,812 |
|
Total liabilities and stockholders' equity |
|
$ |
308,919 |
|
|
$ |
326,194 |
|
Condensed Consolidated Cash Flow |
|
|||||||
(unaudited) |
|
|||||||
(amounts in thousands) |
|
|||||||
|
|
|
|
|
|
|
||
|
|
Six months ended June 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
||
Net loss |
|
$ |
(20,168 |
) |
|
$ |
(30,175 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
10,610 |
|
|
|
8,394 |
|
Loss on rental units and other assets |
|
|
2,158 |
|
|
|
2,138 |
|
Gain on sale of former rental assets |
|
|
(63 |
) |
|
|
(40 |
) |
Provision for sales revenue returns and doubtful accounts |
|
|
4,615 |
|
|
|
4,488 |
|
Provision for inventory losses |
|
|
74 |
|
|
|
989 |
|
Loss on purchase commitments |
|
|
(68 |
) |
|
|
— |
|
Stock-based compensation expense |
|
|
4,230 |
|
|
|
6,705 |
|
Deferred income taxes |
|
|
(223 |
) |
|
|
— |
|
Change in fair value of earnout liability |
|
|
1,180 |
|
|
|
— |
|
Changes in operating assets and liabilities |
|
|
(405 |
) |
|
|
5,230 |
|
Net cash provided by (used in) operating activities |
|
|
1,940 |
|
|
|
(2,271 |
) |
Cash flows from investing activities |
|
|
|
|
|
|
||
Purchases of available-for-sale securities |
|
|
(32,330 |
) |
|
|
(12,826 |
) |
Maturities of available-for-sale securities |
|
|
15,500 |
|
|
|
10,500 |
|
Investment in intangible assets |
|
|
(2,090 |
) |
|
|
(494 |
) |
Investment in property and equipment |
|
|
(1,360 |
) |
|
|
(3,116 |
) |
Production and purchase of rental equipment |
|
|
(5,651 |
) |
|
|
(11,810 |
) |
Proceeds from sale of former assets |
|
|
111 |
|
|
|
96 |
|
Net cash used in investing activities |
|
|
(25,820 |
) |
|
|
(17,650 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
||
Proceeds from stock options exercised |
|
|
— |
|
|
|
384 |
|
Proceeds from employee stock purchases |
|
|
370 |
|
|
|
630 |
|
Payment of employment taxes related to release of restricted stock |
|
|
(286 |
) |
|
|
(488 |
) |
Net cash provided by financing activities |
|
|
84 |
|
|
|
526 |
|
Effect of exchange rates on cash |
|
|
(217 |
) |
|
|
68 |
|
Net decrease in cash, cash equivalents and restricted cash |
|
$ |
(24,013 |
) |
|
$ |
(19,327 |
) |
Supplemental Financial Information |
|
|||||||||||||||||||
(unaudited) |
|
|||||||||||||||||||
(in thousands, except units and patients) |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended |
|
|
Change as reported |
|
|
Constant Currency Change |
|
|||||||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
|
% |
|
|||||
Revenue by region and category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Business-to-business domestic sales |
|
$ |
21,287 |
|
|
$ |
18,272 |
|
|
$ |
3,015 |
|
|
|
16.5 |
% |
|
|
16.5 |
% |
Business-to-business international sales |
|
|
30,531 |
|
|
|
23,292 |
|
|
|
7,239 |
|
|
|
31.1 |
% |
|
|
31.4 |
% |
Direct-to-consumer domestic sales |
|
|
22,607 |
|
|
|
26,779 |
|
|
|
(4,172 |
) |
|
|
-15.6 |
% |
|
|
-15.6 |
% |
Direct-to-consumer domestic rentals |
|
|
14,340 |
|
|
|
15,292 |
|
|
|
(952 |
) |
|
|
-6.2 |
% |
|
|
-6.2 |
% |
Total revenue |
|
$ |
88,765 |
|
|
$ |
83,635 |
|
|
$ |
5,130 |
|
|
|
6.1 |
% |
|
|
6.2 |
% |
Additional financial measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Units sold |
|
|
41,300 |
|
|
|
34,100 |
|
|
|
|
|
|
|
|
|
|
|||
Net rental patients as of period-end |
|
|
51,900 |
|
|
|
48,900 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Six months ended |
|
|
Change as reported |
|
|
Constant Currency Change |
|
|||||||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
|
% |
|
|||||
Revenue by region and category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Business-to-business domestic sales |
|
$ |
37,806 |
|
|
$ |
30,857 |
|
|
$ |
6,949 |
|
|
|
22.5 |
% |
|
|
22.5 |
% |
Business-to-business international sales |
|
|
56,566 |
|
|
|
42,264 |
|
|
|
14,302 |
|
|
|
33.8 |
% |
|
|
33.2 |
% |
Direct-to-consumer domestic sales |
|
|
43,148 |
|
|
|
51,109 |
|
|
|
(7,961 |
) |
|
|
-15.6 |
% |
|
|
-15.6 |
% |
Direct-to-consumer domestic rentals |
|
|
29,270 |
|
|
|
31,567 |
|
|
|
(2,297 |
) |
|
|
-7.3 |
% |
|
|
-7.3 |
% |
Total revenue |
|
$ |
166,790 |
|
|
$ |
155,797 |
|
|
$ |
10,993 |
|
|
|
7.1 |
% |
|
|
6.9 |
% |
Additional financial measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Units sold |
|
|
75,200 |
|
|
|
61,000 |
|
|
|
|
|
|
|
|
|
|
|||
Net rental patients as of period-end |
|
|
51,900 |
|
|
|
48,900 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reconciliation of U.S. GAAP to Other Non-GAAP Financial Measures |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
(in thousands) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
Non-GAAP EBITDA and Adjusted EBITDA |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net loss (GAAP) |
|
$ |
(5,590 |
) |
|
$ |
(9,826 |
) |
|
$ |
(20,168 |
) |
|
$ |
(30,175 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income, net |
|
|
(1,333 |
) |
|
|
(1,646 |
) |
|
|
(2,736 |
) |
|
|
(3,171 |
) |
Provision (benefit) for income taxes |
|
|
(7 |
) |
|
|
41 |
|
|
|
(157 |
) |
|
|
237 |
|
Depreciation and amortization |
|
|
5,345 |
|
|
|
4,308 |
|
|
|
10,610 |
|
|
|
8,394 |
|
EBITDA (non-GAAP) |
|
|
(1,585 |
) |
|
|
(7,123 |
) |
|
|
(12,451 |
) |
|
|
(24,715 |
) |
Stock-based compensation |
|
|
1,814 |
|
|
|
3,263 |
|
|
|
4,230 |
|
|
|
6,705 |
|
Acquisition-related expenses |
|
|
419 |
|
|
|
467 |
|
|
|
657 |
|
|
|
1,021 |
|
Restructuring-related and other charges (1) |
|
|
— |
|
|
|
201 |
|
|
|
— |
|
|
|
2,010 |
|
Change in fair value of earnout liability |
|
|
610 |
|
|
|
— |
|
|
|
1,180 |
|
|
|
— |
|
Adjusted EBITDA (non-GAAP) |
|
$ |
1,258 |
|
|
$ |
(3,192 |
) |
|
$ |
(6,384 |
) |
|
$ |
(14,979 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||||||||
|
|
Three months ended June 30, |
|
|||||||||||||
|
|
Net Loss |
|
|
Diluted EPS |
|
||||||||||
Non-GAAP Adjusted Net Loss and Diluted EPS |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Financial Results (GAAP) |
|
$ |
(5,590 |
) |
|
$ |
(9,826 |
) |
|
$ |
(0.24 |
) |
|
$ |
(0.42 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization of intangibles |
|
|
1,188 |
|
|
|
53 |
|
|
|
|
|
|
|
||
Stock-based compensation |
|
|
1,814 |
|
|
|
3,263 |
|
|
|
|
|
|
|
||
Acquisition-related expenses |
|
|
419 |
|
|
|
467 |
|
|
|
|
|
|
|
||
Restructuring-related and other charges (1) |
|
|
— |
|
|
|
201 |
|
|
|
|
|
|
|
||
Change in fair value of earnout liability |
|
|
610 |
|
|
|
— |
|
|
|
|
|
|
|
||
Income tax impact of adjustments (2) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Adjusted |
|
$ |
(1,559 |
) |
|
$ |
(5,842 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Six months ended June 30, |
|
|||||||||||||
|
|
Net Loss |
|
|
Diluted EPS |
|
||||||||||
Non-GAAP Adjusted Net Loss and Diluted EPS |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Financial Results (GAAP) |
|
$ |
(20,168 |
) |
|
$ |
(30,175 |
) |
|
$ |
(0.86 |
) |
|
$ |
(1.31 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization of intangibles |
|
|
2,120 |
|
|
|
79 |
|
|
|
|
|
|
|
||
Stock-based compensation |
|
|
4,230 |
|
|
|
6,705 |
|
|
|
|
|
|
|
||
Acquisition-related expenses |
|
|
657 |
|
|
|
1,021 |
|
|
|
|
|
|
|
||
Restructuring-related and other charges (1) |
|
|
— |
|
|
|
2,010 |
|
|
|
|
|
|
|
||
Change in fair value of earnout liability |
|
|
1,180 |
|
|
|
— |
|
|
|
|
|
|
|
||
Income tax impact of adjustments (2) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
||
Adjusted |
|
$ |
(11,981 |
) |
|
$ |
(20,360 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.88 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||