Exhibit 99.1
Impinj Reports Second Quarter 2024 Financial Results
SEATTLE, WA, July 24, 2024– Impinj, Inc. (NASDAQ: PI), a leading RAIN RFID provider and Internet of Things pioneer, today released its financial results for the second quarter ended June 30, 2024.
“Our second-quarter results were strong, setting several new records,” said Chris Diorio, Impinj co-founder and CEO. “Revenue topped $100 million and adjusted EBITDA topped $25 million, both well above our guidance. Free cash flow topped $40 million. As we continue driving our bold vision to connect every item in our everyday world, I remain confident in our market position and energized by the opportunities ahead.”
Second Quarter 2024 Financial Summary
A reconciliation between GAAP and non-GAAP information is contained in the tables below. Additionally, descriptions of these non-GAAP financial measures are provided in the “Non-GAAP Financial Measures” sections below.
Third Quarter 2024 Financial Outlook
Impinj provides guidance based on current market conditions and expectations; actual results may differ materially. Please refer to the comments below regarding forward-looking statements. The following table presents Impinj’s financial outlook for the third quarter of 2024 (in millions, except per share data):
|
| Three Months Ending |
|
| September 30, 2024 |
Revenue |
| $91.0 to $94.0 |
GAAP Net loss |
| ($3.5 ) to ($2.0 ) |
Adjusted EBITDA income |
| $13.8 to $15.3 |
GAAP Weighted-average shares — diluted |
| 28.2 to 28.4 |
GAAP Net loss per share — diluted |
| ($0.12) to ($0.07) |
Non-GAAP Net income |
| $13.5 to $15.0 |
Non-GAAP Weighted-average shares — diluted(1) |
| 32.1 to 32.3 |
Non-GAAP Net income per share — diluted(1) |
| $0.46 to $0.50 |
(1) Non-GAAP diluted net income per share includes the impact of our convertible debt using the if-converted method, which assumes full share settlement. Interest expense is added back to net income and weighted average shares includes total shares issuable at conversion of 2.6 million.
A reconciliation between GAAP and non-GAAP financial measures is provided in the "Non-GAAP Financial Measures" section below.
Conference Call Information
Impinj will host a conference call today, July 24, 2024 at 5:00 p.m. ET / 2:00 p.m. PT to discuss its second-quarter 2024 results, as well as its outlook for its third-quarter 2024. Interested parties may access the call by dialing +1-412-317-1863. A live webcast and replay will also be available on the company’s website at investor.impinj.com. Following the call, a telephonic replay will be available for five business days and may be accessed by dialing +1-412-317-0088 and entering passcode 2945814.
Management’s prepared written remarks, along with quarterly financial data, will be made available on Impinj’s website at investor.impinj.com along with this release.
Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding our strategy, investment plans and prospects, statements regarding conditions in the markets in which we compete as well as the broader economy, and our financial guidance and considerations for the third quarter of 2024 and future periods.
Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance.
The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the caption "Risk Factors" and elsewhere in our annual report on Form 10-K and quarterly reports on Form 10-Q filed with the U.S. Securities and Exchange Commission. All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.
About Impinj
Impinj (NASDAQ: PI) helps businesses and people analyze, optimize, and innovate by wirelessly connecting billions of everyday things — such as apparel, automobile parts, luggage, and shipments — to the Internet. The Impinj platform uses RAIN RFID to deliver timely data about these everyday things to business and consumer applications, enabling a boundless Internet of Things. www.impinj.com
Impinj is a registered trademark of Impinj, Inc. All other trademarks are the property of their owners.
###
For more information, contact:
Investor Relations
Andy Cobb, CFA
Vice President, Strategic Finance
+1-206-315-4470
ir@impinj.com
Media Relations
Jill West
Vice President, Strategic Communications
+1 206-834-1110
jwest@impinj.com
IMPINJ, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except par value, unaudited)
| June 30, 2024 |
|
| December 31, 2023 |
| ||
Assets: |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents | $ | 214,653 |
|
| $ | 94,793 |
|
Short-term investments |
| 5,563 |
|
|
| 18,440 |
|
Accounts receivable, net |
| 54,181 |
|
|
| 54,919 |
|
Inventory |
| 80,773 |
|
|
| 97,172 |
|
Prepaid expenses and other current assets |
| 3,148 |
|
|
| 4,372 |
|
Total current assets |
| 358,318 |
|
|
| 269,696 |
|
Property and equipment, net |
| 47,209 |
|
|
| 44,891 |
|
Intangible assets, net |
| 11,645 |
|
|
| 13,913 |
|
Operating lease right-of-use assets |
| 8,424 |
|
|
| 9,735 |
|
Other non-current assets |
| 1,235 |
|
|
| 1,478 |
|
Goodwill |
| 19,256 |
|
|
| 19,696 |
|
Total assets | $ | 446,087 |
|
| $ | 359,409 |
|
Liabilities and stockholders' equity: |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable | $ | 15,305 |
|
| $ | 8,661 |
|
Accrued compensation and employee related benefits |
| 12,549 |
|
|
| 8,519 |
|
Accrued and other current liabilities |
| 2,848 |
|
|
| 8,614 |
|
Current portion of operating lease liabilities |
| 3,462 |
|
|
| 3,373 |
|
Current portion of long-term debt |
| 282,671 |
|
|
| — |
|
Current portion of deferred revenue |
| 2,087 |
|
|
| 1,713 |
|
Total current liabilities |
| 318,922 |
|
|
| 30,880 |
|
Long-term debt |
| — |
|
|
| 281,855 |
|
Operating lease liabilities, net of current portion |
| 7,546 |
|
|
| 9,360 |
|
Deferred tax liabilities, net |
| 2,466 |
|
|
| 2,911 |
|
Deferred revenue, net of current portion |
| 181 |
|
|
| 272 |
|
Total liabilities |
| 329,115 |
|
|
| 325,278 |
|
Stockholders' equity: |
|
|
|
|
| ||
Common stock, $0.001 par value |
| 28 |
|
|
| 27 |
|
Additional paid-in capital |
| 504,206 |
|
|
| 463,900 |
|
Accumulated other comprehensive income (loss) |
| (418 | ) |
|
| 355 |
|
Accumulated deficit |
| (386,844 | ) |
|
| (430,151 | ) |
Total stockholders' equity |
| 116,972 |
|
|
| 34,131 |
|
Total liabilities and stockholders' equity | $ | 446,087 |
|
| $ | 359,409 |
|
|
|
|
|
|
| ||
|
| ||||||
IMPINJ, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data, unaudited)
|
| Three Months Ended |
|
| Six Months Ended | ||||||||||||
|
| June 30, |
|
| June 30, | ||||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
|
| ||||
Revenue |
| $ | 102,495 |
|
| $ | 85,986 |
|
| $ | 179,320 |
|
| $ | 171,883 |
|
|
Cost of revenue |
|
| 44,979 |
|
|
| 42,172 |
|
|
| 84,256 |
|
|
| 84,539 |
|
|
Gross profit |
|
| 57,516 |
|
|
| 43,814 |
|
|
| 95,064 |
|
|
| 87,344 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Research and development |
|
| 24,924 |
|
|
| 23,403 |
|
|
| 47,443 |
|
|
| 45,838 |
|
|
Sales and marketing |
|
| 9,827 |
|
|
| 10,632 |
|
|
| 20,003 |
|
|
| 20,605 |
|
|
General and administrative |
|
| 13,223 |
|
|
| 16,002 |
|
|
| 26,588 |
|
|
| 31,566 |
|
|
Amortization of intangibles |
|
| 496 |
|
|
| 2,146 |
|
|
| 1,905 |
|
|
| 2,146 |
|
|
Restructuring costs |
|
| — |
|
|
| — |
|
|
| 1,812 |
|
|
| — |
|
|
Total operating expenses |
|
| 48,470 |
|
|
| 52,183 |
|
|
| 97,751 |
|
|
| 100,155 |
|
|
Income (loss) from operations |
|
| 9,046 |
|
|
| (8,369 | ) |
|
| (2,687 | ) |
|
| (12,811 | ) |
|
Other income, net |
|
| 2,122 |
|
|
| 1,165 |
|
|
| 3,414 |
|
|
| 2,530 |
|
|
Income from settlement of litigation |
|
| — |
|
|
| — |
|
|
| 45,000 |
|
|
| — |
|
|
Interest expense |
|
| (1,217 | ) |
|
| (1,211 | ) |
|
| (2,433 | ) |
|
| (2,420 | ) |
|
Income (loss) before income taxes |
|
| 9,951 |
|
|
| (8,415 | ) |
|
| 43,294 |
|
|
| (12,701 | ) |
|
Income tax benefit |
|
| 12 |
|
|
| 349 |
|
|
| 13 |
|
|
| 277 |
|
|
Net income (loss) per share attributable to common stockholders: |
| $ | 9,963 |
|
| $ | (8,066 | ) |
| $ | 43,307 |
|
| $ | (12,424 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per share — basic |
| $ | 0.36 |
|
| $ | (0.30 | ) |
| $ | 1.57 |
|
| $ | (0.47 | ) |
|
Net income (loss) per share — diluted |
| $ | 0.34 |
|
| $ | (0.30 | ) |
| $ | 1.44 |
| (1) | $ | (0.47 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average shares outstanding — basic |
|
| 27,889 |
|
|
| 26,713 |
|
|
| 27,623 |
|
|
| 26,499 |
|
|
Weighted-average shares outstanding — diluted |
|
| 29,422 |
|
|
| 26,713 |
|
|
| 31,718 |
| (1) |
| 26,499 |
|
|
(1) Diluted net income per share includes the impact of our convertible debt using the if-converted method, which assumes full share settlement. Interest expense is added back to net income and weighted average shares includes total shares issuable at conversion of 2.6 million.
IMPINJ, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
|
| Six Months Ended |
| |||||
|
| June 30, |
| |||||
|
| 2024 |
|
| 2023 |
| ||
Operating activities: |
|
|
|
|
|
| ||
Net income (loss) |
| $ | 43,307 |
|
| $ | (12,424 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
| ||
Depreciation and amortization |
|
| 6,908 |
|
|
| 6,066 |
|
Stock-based compensation |
|
| 26,495 |
|
|
| 23,372 |
|
Restructuring equity modification expense |
|
| 366 |
|
|
| — |
|
Accretion of discount or amortization of premium on investments |
|
| (109 | ) |
|
| (1,285 | ) |
Amortization of debt issuance costs |
|
| 815 |
|
|
| 802 |
|
Deferred tax expense |
|
| (372 | ) |
|
| (399 | ) |
Revaluation of acquisition-related contingent consideration liability |
|
| 986 |
|
|
| — |
|
Changes in operating assets and liabilities, net of amounts acquired: |
|
|
|
|
|
| ||
Accounts receivable |
|
| 699 |
|
|
| (7,755 | ) |
Inventory |
|
| 16,378 |
|
|
| (64,733 | ) |
Prepaid expenses and other assets |
|
| 1,461 |
|
|
| 2,277 |
|
Accounts payable |
|
| 6,996 |
|
|
| 6,113 |
|
Accrued compensation and employee related benefits |
|
| 4,056 |
|
|
| (1,879 | ) |
Accrued and other liabilities |
|
| 290 |
|
|
| 2,043 |
|
Acquisition-related contingent consideration liability |
|
| (2,556 | ) |
|
| — |
|
Operating lease right-of-use assets |
|
| 1,293 |
|
|
| 1,331 |
|
Operating lease liabilities |
|
| (1,706 | ) |
|
| (1,661 | ) |
Deferred revenue |
|
| 312 |
|
|
| (972 | ) |
Net cash provided by (used in) operating activities |
|
| 105,619 |
|
|
| (49,104 | ) |
Investing activities: |
|
|
|
|
|
| ||
Proceeds from sales of investments |
|
| — |
|
|
| 13,372 |
|
Proceeds from maturities of investments |
|
| 13,033 |
|
|
| 92,424 |
|
Business acquisitions, net of cash acquired |
|
| — |
|
|
| (23,357 | ) |
Purchases of intangible assets |
|
| — |
|
|
| (250 | ) |
Purchases of property and equipment |
|
| (7,568 | ) |
|
| (13,198 | ) |
Net cash provided by investing activities |
|
| 5,465 |
|
|
| 68,991 |
|
Financing activities: |
|
|
|
|
|
| ||
Proceeds from exercise of stock options and employee stock purchase plan |
|
| 13,446 |
|
|
| 5,753 |
|
Payment of acquisition-related contingent consideration |
|
| (4,602 | ) |
|
| — |
|
Net cash provided by financing activities |
|
| 8,844 |
|
|
| 5,753 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
| (68 | ) |
|
| 7 |
|
Net increase in cash and cash equivalents |
|
| 119,860 |
|
|
| 25,647 |
|
Cash and cash equivalents |
|
|
|
|
|
| ||
Beginning of period |
|
| 94,793 |
|
|
| 19,597 |
|
End of period |
| $ | 214,653 |
|
| $ | 45,244 |
|
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP, our key non-GAAP performance measures include adjusted EBITDA, non-GAAP net income (loss), free cash flow and adjusted free cash flow as defined below. We use adjusted EBITDA and non-GAAP net income (loss) as key measures to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short- and long-term operating plans. We use free cash flow and adjusted free cash flow as key measures when assessing our sources of liquidity, capital resources, and quality of earnings. We believe these measures provide useful information for period-to-period comparisons of our business to allow investors and others to understand and evaluate our operating results in the same manner as our management and board of directors. Our presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from similarly termed non-GAAP measures used by other companies.
Adjusted EBITDA
We define adjusted EBITDA as net income (loss) determined in accordance with GAAP, excluding, if applicable for the periods presented, the effects of stock-based compensation; depreciation and amortization; restructuring costs; settlement income and related costs; induced conversion expense; other income, net; interest expense; acquisition related expense and related purchase accounting adjustments; and income tax benefit (expense). During the year ended December 31, 2023, we revised our definition of adjusted EBITDA to exclude acquisition related expenses, related purchase accounting adjustments, and amortization of intangibles in connection with our Voyantic Oy acquisition. During the three months ended March 31, 2024, we further revised our definition of adjusted EBITDA to exclude settlement income. We have excluded these items because we do not believe they reflect our core operations and us excluding them enables more consistent evaluation of our operating performance. The revision to our definition of adjusted EBITDA did not impact adjusted EBITDA for any previously reported periods because there was no impact of a similar nature in such prior periods affecting comparability.
Non-GAAP Net Income (Loss)
We define non-GAAP net income as net income (loss), excluding, if applicable for the periods presented, the effects of stock-based compensation; depreciation and amortization; restructuring costs; settlement income and related costs; induced conversion expense; acquisition related expense and related purchase accounting adjustments; and the corresponding income tax impacts of adjustments to net income (loss).
During the year ended December 31, 2023, we revised our definition of non-GAAP net income to adjust for acquisition related expenses, related purchase accounting adjustments, and amortization of intangibles in connection with our Voyantic Oy acquisition. During the three months ended March 31, 2024, we further revised our definition of non-GAAP net income to exclude settlement income. The revisions to our definition of non-GAAP net income did not impact non-GAAP net income for any previously reported periods because there was no impact of a similar nature in such prior periods affecting comparability.
Additionally, during the year ended December 31, 2023, we revised our definition of non-GAAP net income (loss) to adjust for income tax effects of adjustments to net income (loss), calculated at the statutory rate for current and historical periods. We have revised the prior period amounts to conform to our current period presentation.
Free cash flow
We define free cash flow as net cash provided by (used in) operating activities, determined in accordance with GAAP, less purchases of property and equipment. We define adjusted free cash flow as free cash flow less cash received from gain on litigation settlement.
IMPINJ, INC.
RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES
(in thousands, except percentages, unaudited)
|
| Three Months Ended |
|
| Six Months Ended |
| ||||||||||
|
| June 30, |
|
| June 30, |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP Gross margin |
|
| 56.1 | % |
|
| 51.0 | % |
|
| 53.0 | % |
|
| 50.8 | % |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
| 1.6 | % |
|
| 1.5 | % |
|
| 1.7 | % |
|
| 1.3 | % |
Purchase accounting adjustments |
|
| 0.0 | % |
|
| 0.3 | % |
|
| 0.0 | % |
|
| 0.2 | % |
Stock-based compensation |
|
| 0.5 | % |
|
| 0.5 | % |
|
| 0.6 | % |
|
| 0.5 | % |
Non-GAAP Gross margin |
|
| 58.2 | % |
|
| 53.3 | % |
|
| 55.3 | % |
|
| 52.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP Net income (loss) |
| $ | 9,963 |
|
| $ | (8,066 | ) |
| $ | 43,307 |
|
| $ | (12,424 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
| 2,999 |
|
|
| 4,273 |
|
|
| 6,908 |
|
|
| 6,066 |
|
Stock-based compensation |
|
| 14,705 |
|
|
| 13,148 |
|
|
| 26,495 |
|
|
| 23,372 |
|
Restructuring costs |
|
| — |
|
|
| — |
|
|
| 1,812 |
|
|
| — |
|
Acquisition related expenses |
|
| 79 |
|
|
| 630 |
|
|
| 986 |
|
|
| 1,672 |
|
Purchase accounting adjustments |
|
| — |
|
|
| 276 |
|
|
| — |
|
|
| 276 |
|
Other income, net |
|
| (2,122 | ) |
|
| (1,165 | ) |
|
| (3,414 | ) |
|
| (2,530 | ) |
Income from settlement of litigation |
|
| — |
|
|
| — |
|
|
| (45,000 | ) |
|
| — |
|
Interest expense |
|
| 1,217 |
|
|
| 1,211 |
|
|
| 2,433 |
|
|
| 2,420 |
|
Income tax expense (benefit) |
|
| (12 | ) |
|
| (349 | ) |
|
| (13 | ) |
|
| (277 | ) |
Adjusted EBITDA |
| $ | 26,829 |
|
| $ | 9,958 |
|
| $ | 33,514 |
|
| $ | 18,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP Net income (loss) |
| $ | 9,963 |
|
| $ | (8,066 | ) |
| $ | 43,307 |
|
| $ | (12,424 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
| 2,999 |
|
|
| 4,273 |
|
|
| 6,908 |
|
|
| 6,066 |
|
Stock-based compensation |
|
| 14,705 |
|
|
| 13,148 |
|
|
| 26,495 |
|
|
| 23,372 |
|
Restructuring costs |
|
| — |
|
|
| — |
|
|
| 1,812 |
|
|
| — |
|
Acquisition transaction expenses |
|
| 79 |
|
|
| 630 |
|
|
| 986 |
|
|
| 1,672 |
|
Purchase accounting adjustments |
|
| — |
|
|
| 276 |
|
|
| — |
|
|
| 276 |
|
Income from settlement of litigation |
|
| — |
|
|
| — |
|
|
| (45,000 | ) |
|
| — |
|
Income tax effects of adjustments (1) |
|
| (2,433 | ) |
|
| (965 | ) |
|
| (3,024 | ) |
|
| (1,783 | ) |
Non-GAAP Net income |
| $ | 25,313 |
|
| $ | 9,296 |
|
| $ | 31,484 |
|
| $ | 17,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Net income per share — diluted |
| $ | 0.83 |
| (2) | $ | 0.33 |
|
| $ | 1.07 |
| (2) | $ | 0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP Weighted-average shares — diluted |
|
| 29,422 |
|
|
| 26,713 |
|
|
| 31,718 |
| (3) |
| 26,499 |
|
Dilutive shares from stock plans |
|
| — |
|
|
| 1,809 |
|
|
| — |
|
|
| 2,039 |
|
Dilutive shares from convertible debt |
|
| 2,589 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Non-GAAP Weighted-average shares — diluted |
|
| 32,011 |
| (2) |
| 28,522 |
|
|
| 31,718 |
| (2) |
| 28,538 |
|
(1) The tax effects of the adjustments are calculated using the statutory rate, taking into consideration the nature of the item and relevant taxing jurisdictions. |
| |||||||||||||||
(2) Diluted net income per share includes the impact of our convertible debt using the if-converted method, which assumes full share settlement. Interest expense is added back to net income and weighted average shares includes total shares issuable at conversion of 2.6 million. |
| |||||||||||||||
(3) GAAP weighted average shares — diluted includes the dilutive effect of convertible debt. |
| |||||||||||||||
IMPINJ, INC.
RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES
(in thousands, except percentages, unaudited)
|
| Three Months Ended |
|
| Six Months Ended |
| ||||||||||
|
| June 30, |
|
| June 30, |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
GAAP Net cash provided by (used in) operating activities |
| $ | 45,479 |
|
| $ | (22,544 | ) |
| $ | 105,619 |
|
| $ | (49,104 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Purchases of property and equipment |
|
| (1,366 | ) |
|
| (5,616 | ) |
|
| (7,568 | ) |
|
| (13,198 | ) |
Free cash flow |
| $ | 44,113 |
|
| $ | (28,160 | ) |
| $ | 98,051 |
|
| $ | (62,302 | ) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income from settlement of litigation |
|
| — |
|
|
| — |
|
|
| (45,000 | ) |
|
| — |
|
Adjusted free cash flow |
| $ | 44,113 |
|
| $ | (28,160 | ) |
| $ | 53,051 |
|
| $ | (62,302 | ) |
IMPINJ, INC.
RECONCILIATIONS OF GAAP FINANCIAL OUTLOOK TO NON-GAAP FINANCIAL OUTLOOK
(in thousands, except per share data, unaudited – calculated at the midpoint of the outlook range)
|
| Three Months Ending |
| |
|
| September 30, |
| |
|
| 2024 |
| |
GAAP Net loss |
| $ | (2,714 | ) |
Adjustments: |
|
|
| |
Forecasted Depreciation and amortization |
|
| 3,250 |
|
Forecasted Stock-based compensation |
|
| 15,049 |
|
Forecasted Interest expense |
|
| 1,215 |
|
Forecasted Other income, net |
|
| (2,300 | ) |
Forecasted Income tax expense |
|
| — |
|
Adjusted EBITDA |
| $ | 14,500 |
|
|
|
|
| |
GAAP Net loss |
| $ | (2,714 | ) |
Adjustments: |
|
|
| |
Forecasted Depreciation and amortization |
|
| 3,250 |
|
Forecasted Stock-based compensation |
|
| 15,049 |
|
Forecasted Income tax effects of adjustments |
|
| (1,361 | ) |
Non-GAAP Net income |
| $ | 14,224 |
|
|
|
|
| |
GAAP Net loss per share — diluted |
| $ | (0.10 | ) |
Non-GAAP Net income per share — diluted(1) |
| $ | 0.48 |
|
|
|
|
| |
GAAP weighted-average shares — diluted |
|
| 28,300 |
|
Dilutive shares |
|
| 3,900 |
|
Non-GAAP weighted-average shares — diluted(1) |
|
| 32,200 |
|
(1) Non-GAAP diluted net income per share includes the impact of our convertible debt using the if-converted method, which assumes full share settlement. Interest expense is added back to net income and weighted average shares includes total shares issuable at conversion of 2.6 million.
