FTC Solar Announces Third Quarter 2024 Financial Results
FTC Solar Announces Third Quarter 2024 Financial Results
Third Quarter Highlights and Recent Developments
第三季度业绩亮点和最新动态
- Third quarter revenue of $10.1 million, in-line with prior target
- Industry veteran Yann Brandt joined as CEO
- Announced 1GW tracker supply agreement with Dunlieh Energy
- Announced multi-year agreement with Strata Clean Energy for 500mw, expandable to 1GW+
- Provided incremental project detail on 1GW of projects with Sandhills Energy
- Post quarter-end, received $4.7 million earn-out on prior investment
- Entered into binding term sheet for $15 million promissory note to strengthen balance sheet
- 第三季度营业收入为$1010万,与先前目标一致
- 行业资深人士Yann Brandt加入任首席执行官
- 宣布与Dunlieh Energy签署了1GW跟踪器供应协议
- 与Strata Clean Energy达成多年协议,500兆瓦,可扩展至1GW+
- 提供与Sandhills Energy合作的1GW项目的增量项目细节
- 季末后,获得先前投资的$470万盈利额外回报
- 签署了一份15,000,000美元的认购书,以加强资产负债表
AUSTIN, Texas, Nov. 12, 2024 (GLOBE NEWSWIRE) -- FTC Solar, Inc. (Nasdaq: FTCI), a leading provider of solar tracker systems, today announced financial results for the third quarter ending September 30, 2024, which were in line with the company's prior targets.
2024年11月12日,德克萨斯州奥斯汀(GLOBE NEWSWIRE)-- 太阳能追踪系统领先供应商FTC Solar, Inc.(纳斯达克:FTCI)今天宣布了截至2024年9月30日的第三季度财务业绩,与公司之前的目标一致。
"I'm excited to have begun my tenure as CEO during the third quarter," said Yann Brandt, President and Chief Executive Officer of FTC Solar. "As I take stock of our positioning at the 90-day mark, I believe the company is in an enviable position in many respects. This includes having a product portfolio that customers love, a business they appreciate working with, and a cost structure poised to enable strong margin growth and profitability. In addition, the company now has a compelling and expanded 1P product set that opens up the vast majority of the market that wasn't available to the company in the past. The company is in a strong position as it relates to some of the most critical aspects of the business, and I can't wait to work alongside our team to scale our market share."
“我很高兴在第三季度担任首席执行官一职,” FTC Solar总裁兼首席执行官Yann Brandt表示。“在我回顾我们在90天内的定位时,我相信公司在多个方面都处于令人羡慕的位置。其中包括拥有客户喜爱的产品组合,与之合作感激的业务以及具有促进强劲利润增长和盈利能力的成本结构。此外,公司现在拥有引人注目且扩展的1P产品系列,为公司以往未曾涉足的绝大部分市场敞开了大门。在业务的一些最关键方面,公司处于强劲地位,我期待与我们的团队一起扩大市场份额。”
"With a solid underlying foundation, we have also been pleased to announce some recent business wins, including a 500-megawatt, scalable supply agreement with industry leader Strata Clean Energy, a one-gigawatt plus agreement with new customer Dunlieh Energy, additional project detail on one-gigawatt worth of projects with Sandhills Energy, as well as new announcements today of a $15 million note placement and a $4.7 million earn out on a prior investment, both of which add incremental strength to our balance sheet."
“在坚实的基础之上,我们也很高兴宣布一些最近的业务获胜,包括与行业领先者Strata Clean Energy达成的500兆瓦的可扩展供应协议,与新客户Dunlieh Energy达成的超过10亿瓦的协议,以及与Sandhills Energy关于价值10亿瓦项目的额外项目细节,以及今天关于1,500万美元债券发行和之前投资获得的470万美元盈利分成的新公告,所有这些都为我们的资产负债表提供了额外的增强。”
The company added $18 million in new purchase orders since August 8, 2024. The contracted portion of the company's backlog1 now stands at $513 million.
公司自2024年8月8日以来新增1,800万美元的采购订单。公司积压订单的合同部分现已达到513,000,000美元。
Summary Financial Performance: Q3 2024 compared to Q3 2023
财务绩效摘要:2024年第三季度与2023年第三季度对比
U.S. GAAP | Non-GAAP(b) | |||||||||||||||
Three months ended September 30, | ||||||||||||||||
(in thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenue | $ | 10,136 | $ | 30,548 | $ | 10,136 | $ | 30,548 | ||||||||
Gross margin percentage | (42.5%) | 11.1% | (38.3%) | 12.8% | ||||||||||||
Total operating expenses | $ | 10,670 | $ | 19,656 | $ | 8,131 | $ | 13,222 | ||||||||
Loss from operations(a) | $ | (14,976) | $ | (16,277) | $ | (12,174) | $ | (9,706) | ||||||||
Net loss | $ | (15,359) | $ | (16,937) | $ | (12,678) | $ | (10,008) | ||||||||
Diluted loss per share | $ | (0.12) | $ | (0.14) | $ | (0.10) | $ | (0.08) |
美国通用会计准则 | 非通用会计准则(b) | |||||||||||||||
截至9月30日的三个月 | ||||||||||||||||
(以千为单位,除每股数据外) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
收入 | $ | 10,136 | $ | 30,548 | $ | 10,136 | $ | 30,548 | ||||||||
毛利率百分比 | (42.5%) | 11.1% | (38.3%) | 12.8% | ||||||||||||
总营业费用 | $ | 10,670 | $ | 19,656 | $ | 8,131 | $ | 13,222 | ||||||||
营业亏损(a) | $ | (14,976) | $ | (16,277) | $ | (12,174) | $ | (9,706) | ||||||||
净亏损 | $ | (15,359) | $ | (16,937) | $ | (12,678) | $ | (10,008) | ||||||||
每股摊薄亏损 | $ | (0.12) | $ | (0.14) | $ | (0.10) | $ | (0.08) |
(a) Adjusted EBITDA for Non-GAAP
(b) See below for reconciliation of Non-GAAP financial measures to the nearest comparable GAAP measures
(a) 非统计计算调整后的EBITDA
(b) 请参见下文,将非统计财务指标与最接近的GAAP指标进行调节
Third Quarter Results
Total third-quarter revenue was $10.1 million, within our target range. This revenue level represents a decrease of 11.3% compared to the prior quarter and a decrease of 66.8% compared to the year-earlier quarter due to lower product volumes.
第三季度结果
第三季度总营业收入为1010万美元,位于我们的目标区间内。与上一季度相比,这一营业收入水平下降了11.3%,与去年同期相比下降了66.8%,原因是产品销量较低。
GAAP gross loss was $4.3 million, or 42.5% of revenue, compared to gross loss of $2.3 million, or 20.5% of revenue, in the prior quarter. Non-GAAP gross loss was $3.9 million or 38.3% of revenue. The result for this quarter compares to non-GAAP gross profit of $3.9 million in the prior-year period, with the difference driven primarily by the impact of lower current quarter revenues which were not sufficient to cover certain fixed indirect costs.
按照公认会计准则,毛利亏损为430万美元,占营业收入的42.5%,而上一季度毛利损失为230万美元,占营业收入的20.5%。非公认会计准则下的毛利亏损为390万美元,占营业收入的38.3%。与去年同期的非公认会计准则毛利润390万美元相比,主要原因是当前季度的营业收入不足以覆盖某些固定间接成本的影响。
GAAP operating expenses were $10.7 million. On a non-GAAP basis, operating expenses were $8.1 million. This result compares to non-GAAP operating expenses of $13.2 million in the year-ago quarter.
按照公认会计准则,营业费用为1070万美元。以非公认会计准则计算,营业费用为810万美元。该结果与去年同期的非公认会计准则营业费用1320万美元相比。
GAAP net loss was $15.4 million or $0.12 per diluted share, compared to a loss of $12.2 million or $0.10 per diluted share in the prior quarter and a net loss of $16.9 million or $0.14 per diluted share in the year-ago quarter. Adjusted EBITDA loss, which excludes an approximate $3.2 million net loss from stock-based compensation expense and other non-cash items, was $12.2 million, compared to losses of $10.5 million(2) in the prior quarter and $9.7 million in the year-ago quarter.
按照公认会计准则,净亏损为1540万美元,每股摊薄亏损为0.12美元,而上一季度净亏损为1220万美元,每股摊薄亏损为0.10美元;去年同期净亏损为1690万美元,每股摊薄亏损为0.14美元。调整后的EBITDA亏损,不包括约320万美元的股权报酬费用和其他非现金项目的净亏损,为1220万美元,而上一季度亏损1050万(2)美元,去年同期亏损970万美元。
Subsequent Events
Subsequent to the end of the third quarter, the company received a $4.7 million cash earn-out relating to the company's prior investment in Dimension Energy, a community solar developer in which the company invested $4 million in 2018. FTC Solar sold its stake in 2021 for $22 million and remained eligible to receive earn-out payments based on Dimension achieving certain performance milestones. To-date, FTC has received more than $9 million in earn-out payments and is eligible to receive up to an additional $5 million based on performance through the end of 2024.
后续事件
在第三季度结束后,公司收到了一笔470万美元的现金收益,与该公司之前对能源维度(Dimension Energy)的投资有关,这是一家社区太阳能开发商,该公司在2018年投资了400万美元。FTC Solar在2021年出售了其股份,以2,200万美元的价格出售,并有资格根据能源维度实现特定业绩里程碑而获得收益。截至目前,FTC已经收到了超过900万美元的收益支付,并有资格根据2024年底之前的表现获得高达另外500万美元。
The company also announced today that on November 8, 2024, the company entered into a binding term sheet with an institutional investor (the "Investor") to issue to the Investor, in a private placement, senior secured promissory notes (the "Notes") in an aggregate principal amount of fifteen million dollars ($15,000,000) and common stock purchase warrants (the "Warrants") to purchase 17,500,000 shares of our common stock.
公司还宣布,今天,公司与一家机构投资者(“投资者”)签订了具约束力的期限表,向投资者定向发行一份总面额为一千五百万美元($15,000,000)的优先担保票据(“票据”)和普通股购买权证(“认股权证”),用于购买我公司的一千七百五十万股普通股。
The Notes will bear interest at a rate of 11% per annum if payable in cash or, at our option, 13% per annum if paid-in-kind and will mature five (5) years from the date of issuance. The Warrants are immediately exercisable at an exercise price of $0.01 per share, subject to certain customary adjustments to be set forth in the definitive documentation, and will expire ten (10) years from the date of issuance. We have also agreed that the Investor shall be entitled to nominate one (1) person for election to our board of directors at our annual stockholder meeting. The issuance of the Notes and Warrants will be subject to customary closing conditions and the preparation and negotiation of definitive documents. We currently expect that the issuance of the Notes and Warrants will occur on or prior to November 30, 2024.
这些票据如果以现金支付将以11%的年利率计息,或者在我们的选择下,以实物支付将以13%的年利率计息,并将在发行之日起五(5)年到期。这些认股权证的行权价为每股0.01美元,可立即行使,但须根据确定性文件中约定的某些习惯性调整,将在发行之日起十(10)年到期。我们还同意,投资者有权推荐一(1)人参加我们的董事会选举,参加我们的年度股东大会。这些票据和认股权证的发行将受到习惯性的成交条件和明细文件的准备和谈判的约束。我们当前预计票据和认股权证的发行将在2024年11月30日或之前进行。
Outlook
For the fourth quarter, we expect revenue to be approximately flat to up 39% relative to the third quarter.
展望
对于第四季度,我们预计营业收入与上一季度基本持平,增长39%。
(in millions) |
3Q'24 Guidance |
3Q'24 Actual |
4Q'24 Guidance(3) |
|||
Revenue | $9.0 – $11.0 | $10.1 | $10.0 – $14.0 | |||
Non-GAAP Gross Profit (Loss) | $(4.3) – $(1.5) | $(3.9) | $(4.2) – $(1.5) | |||
Non-GAAP Gross Margin | (47.8%) – (13.5%) | (38.3%) | (42.2%) – (10.7%) | |||
Non-GAAP operating expenses | $9.3 – $10.0 | $8.1 | $8.2 – $9.0 | |||
Non-GAAP adjusted EBITDA | $(14.7) – $(11.0) | $(12.2) | $(13.7) – $(9.9) |
(以百万计) | 3Q'24 指导 |
3Q'24 实际 |
4Q'24 指导(3) |
|||
收入 | $9.0 – $11.0 | $10.1 | $10.0 – $14.0 | |||
非通用会计原则下的毛利润(亏损) | $(4.3) – $(1.5) | $(3.9) | $(4.2) – $(1.5) | |||
非公认会计原则毛利率 | (47.8%) – (13.5%) | (38.3%) | (42.2%) – (10.7%) | |||
非GAAP营业费用 | $9.3 – $10.0 | $8.1 | $8.2 – $9.0 | |||
非GAAP调整后的EBITDA | $(14.7) – $(11.0) | $(12.2) | $(13.7) – $(9.9) |
Looking ahead to 2025, for the first quarter we expect continued improvement in revenue, margin and adjusted EBITDA. We remain confident we will achieve adjusted EBITDA breakeven on a quarterly basis in 2025.
展望2025年,我们预计第一季度营业收入、毛利率和调整后的EBITDA将继续改善。我们对于2025年每季度实现调整后的EBITDA盈亏平衡充满信心。
Third Quarter 2024 Earnings Conference Call
FTC Solar's senior management will host a conference call for members of the investment community at 8:30 a.m. E.T. today, during which the company will discuss its third quarter results, its outlook and other business items. This call will be webcast and can be accessed within the Investor Relations section of FTC Solar's website at A replay of the conference call will also be available on the website for 30 days following the webcast.
2024年第三季度业绩会
FTC Solar的高级管理人员将于今天上午8:30在东部时间举行投资者电话会议,届时公司将讨论第三季度业绩、展望以及其他业务事项。会议将通过网络直播,并可在FTC Solar网站的投资者关系部分中进行访问。电话会议的重播将在网络直播结束后的30天内在网站上提供。
About FTC Solar Inc.
Founded in 2017 by a group of renewable energy industry veterans, FTC Solar is a 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.
关于FTC Solar Inc。
FTC Solar成立于2017年,由一群可再生能源行业的资深人士创建,是全球太阳能追踪系统、技术、软件和工程服务的供应商。太阳能追踪系统通过动态优化太阳能面板的朝向来显著提高太阳能发电装置的能源产量。FTC Solar的创新追踪器设计提供引人注目的性能和可靠性,并具有行业领先的每瓦安装成本优势。
Footnotes
1. The term 'backlog' or 'contracted and awarded' refers to the combination of our executed contracts (contracted) and awarded orders (awarded), which are orders that have been documented and signed through a contract, where we are in the process of documenting a contract but for which a contract has not yet been signed, or that have been awarded in writing or verbally with a mutual understanding that the order will be contracted in the future. In the case of certain projects, including those that are scheduled for delivery on later dates, we have not locked in binding pricing with customers, and we instead use estimated average selling price to calculate the revenue included in our contracted and awarded orders for such projects. Actual revenue for these projects could differ once contracts with binding pricing are executed, and there is also a risk that a contract may never be executed for an awarded but uncontracted project, or that a contract may be executed for an awarded but uncontracted project at a date that is later than anticipated, or that a contract once executed may be subsequently amended, supplemented, rescinded, cancelled or breached, including in a manner that impacts the timing and amounts of payments due thereunder, thus reducing anticipated revenues. Please refer to our SEC filings, including our Form 10-K, for more information on our contracted and awarded orders, including risk factors.
2. A reconciliation of prior quarter Non-GAAP financial measures to the nearest comparable GAAP measures may be found in Exhibit 99.1 of our Form 8-K filed on August 8, 2024.
3. We do not provide a quantitative reconciliation of our forward-looking non-GAAP guidance measures to the most directly comparable GAAP financial measures because certain information needed to reconcile those measures is not available without unreasonable efforts due to the inherent difficulty in forecasting and quantifying these measures as a result of changes in project schedules by our customers that may occur, which are outside of our control, and the impact, if any, of credit loss provisions, asset impairment charges, restructuring or changes in the timing and level of indirect or overhead spending, as well as other matters, that could occur which could significantly impact the related GAAP financial measures.
脚注
1. "积压订单"或"签订并授予"一词是指我们签订的合同(签订)和授予的订单(授予)的组合,这些订单已通过合同进行了记录和签署。我们正在制定合同,但尚未签署合同,或已经书面或口头授予,双方理解该订单将来会签署合同。在某些项目的情况下,包括那些预定在以后交付的项目,我们尚未与客户锁定具有约束力的定价,并且我们使用估计的平均售价来计算包括在这类项目的签订和授予订单中的收入。一旦签署具有约束力的定价合同,这些项目的实际收入可能会有所不同,并且也存在合同可能永远不会为已获授但未签订的项目签署,或者合同可能在比预期更晚的日期签署为已授予但未签订的项目,或已签订的合同可能随后被修改、补充、解除、取消或违约,包括以影响其中应付款项的时间和金额的方式,从而降低预期收入。请参阅我们的SEC备案,包括我们的10-k表格,以获取有关我们签订和授予订单的更多信息,包括风险因素。
2. 我们上一季度的非GAAP财务指标与最接近的GAAP指标的调节可以在我们提交的于2024年8月8日的8-k表格的99.1展示中找到。
3. 我们不提供前瞻性非GAAP指导性措施与最直接可比的GAAP财务指标的数量调节,因为调节这些措施所需的某些信息,由于客户项目时间表的变更,这些变更是我们无法控制的,以及信贷损失准备金、资产减值准备金、重组或间接费用或总部支出的时间和水平的变更等事项,这可能会导致相关的GAAP财务指标发生显著影响。
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 above and 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.
前瞻性声明
本新闻稿包含前瞻性声明。这些陈述不是历史事实,而是基于我们关于业务、运营和其他相关因素的当前期望和预测。使用如“可能”、“将”、“可能会”、“会”、“应该”、“预期”、“有望”、“继续”、“期待”、“打算”、“计划”、“项目”、“相信”、“估计”等类似表达式来识别这些前瞻性声明。这些声明仅是预测性声明,因此无法保证未来的表现,而涉及到难以预测的风险、不确定性和假设。您不应将我们的前瞻性声明作为未来事件的预测依据,因为实际结果可能因几种因素而异,包括上述内容的更详细描述和我们向美国证券和交易委员会提交的备案文件中“风险因素”一节所述内容。FTC Solar没有责任或义务根据新信息、未来事件或其期望变化更新本发布作中的任何前瞻性声明,除非法律规定。
FTC Solar Investor Contact:
Bill Michalek
Vice President, Investor Relations
FTC Solar
T: (737) 241-8618
E: IR@FTCSolar.com
FTC Solar投资者联系人:
Bill Michalek
投资者关系副总裁
FTC Solar
电话:(737) 241-8618
电子邮件:IR@FTCSolar.com
FTC Solar, Inc. Condensed Consolidated Statements of Comprehensive Loss (unaudited) |
||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands, except shares and per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenue: | ||||||||||||||||
Product | $ | 7,411 | $ | 27,274 | $ | 27,092 | $ | 80,927 | ||||||||
Service | 2,725 | 3,274 | 7,061 | 22,874 | ||||||||||||
Total revenue | 10,136 | 30,548 | 34,153 | 103,801 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Product | 11,798 | 22,775 | 34,632 | 73,694 | ||||||||||||
Service | 2,644 | 4,394 | 8,278 | 22,492 | ||||||||||||
Total cost of revenue | 14,442 | 27,169 | 42,910 | 96,186 | ||||||||||||
Gross profit (loss) | (4,306) | 3,379 | (8,757) | 7,615 | ||||||||||||
Operating expenses | ||||||||||||||||
Research and development | 1,467 | 1,921 | 4,441 | 5,716 | ||||||||||||
Selling and marketing | 2,406 | 6,324 | 6,830 | 9,887 | ||||||||||||
General and administrative | 6,797 | 11,411 | 19,374 | 31,053 | ||||||||||||
Total operating expenses | 10,670 | 19,656 | 30,645 | 46,656 | ||||||||||||
Loss from operations | (14,976) | (16,277) | (39,402) | (39,041) | ||||||||||||
Interest income (expense), net | 24 | (108) | (111) | (194) | ||||||||||||
Gain from disposal of investment in unconsolidated subsidiary | — | — | 4,085 | 898 | ||||||||||||
Other income (expense), net | 93 | (50) | 122 | (265) | ||||||||||||
Loss from unconsolidated subsidiary | (256) | (336) | (767) | (336) | ||||||||||||
Loss before income taxes | (15,115) | (16,771) | (36,073) | (38,938) | ||||||||||||
Provision for income taxes | (244) | (166) | (298) | (175) | ||||||||||||
Net loss | (15,359) | (16,937) | (36,371) | (39,113) | ||||||||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | 207 | (38) | 62 | (451) | ||||||||||||
Comprehensive loss | $ | (15,152) | $ | (16,975) | $ | (36,309) | $ | (39,564) | ||||||||
Net loss per share: | ||||||||||||||||
Basic and diluted | $ | (0.12) | $ | (0.14) | $ | (0.29) | $ | (0.35) | ||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic and diluted | 127,380,292 | 119,793,821 | 126,234,997 | 112,794,562 |
FTC 太阳能公司 压缩综合损失陈述 (未经审计) |
||||||||||||||||
截至9月30日的三个月 | 截至9月30日的九个月 | |||||||||||||||
(以千为单位,除每股数据外) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
收入: | ||||||||||||||||
产品 | $ | 7,411 | $ | 27,274 | $ | 27,092 | $ | 80,927 | ||||||||
服务 | 2,725 | 3,274 | 7,061 | 22,874 | ||||||||||||
总营业收入 | 10,136 | 30,548 | 34,153 | 103,801 | ||||||||||||
营业成本: | ||||||||||||||||
产品 | 11,798 | 22,775 | 34,632 | 73,694 | ||||||||||||
服务 | 2,644 | 4,394 | 8,278 | 22,492 | ||||||||||||
总成本费用 | 14,442 | 27,169 | 42,910 | 96,186 | ||||||||||||
毛利润(亏损) | (4,306) | 3,379 | (8,757) | 7,615 | ||||||||||||
运营费用 | ||||||||||||||||
研发 | 1,467 | 2014年4月30日和2023年7月31日的余额 | 4,441 | 5,716 | ||||||||||||
销售和营销 | 2,406 | 6,324 | 6,830 | 9,887 | ||||||||||||
一般和行政 | 6,797 | 11,411 | 19,374 | 31,053 | ||||||||||||
总营业费用 | 10,670 | 19,656 | 30,645 | 46,656 | ||||||||||||
营业损失 | (14,976) | (16,277) | (39,402) | (39,041) | ||||||||||||
利息收入(费用),净额 | 24 | (108) | (111) | (194) | ||||||||||||
来自非合并子公司投资处置的收益 | — | — | 4,085 | 898 | ||||||||||||
其他收入(费用),净额 | 93 | (50) | 122 | (265) | ||||||||||||
来自非合并子公司的损失 | (256) | (336) | (767) | (336) | ||||||||||||
税前损失 | (15,115) | (16,771) | (36,073) | (38,938) | ||||||||||||
所得税准备金 | (244) | (166) | (298) | (175) | ||||||||||||
净亏损 | (15,359) | (16,937) | (36,371) | (39,113) | ||||||||||||
其他全面收益(损失): | ||||||||||||||||
外币转化调整 | 207 | (38) | 62 | (451) | ||||||||||||
全面损失 | $ | (15,152) | $ | (16,975) | $ | (36,309) | $ | (39,564) | ||||||||
每股净亏损: | ||||||||||||||||
基本和摊薄 | $ | (0.12) | $ | (0.14) | $ | (0.29) | $ | (0.35) | ||||||||
加权平均流通普通股数量: | ||||||||||||||||
基本和摊薄 | 127,380,292 | 119,793,821 | 126,234,997 | 112,794,562 |
FTC Solar, Inc. Condensed Consolidated Balance Sheets (unaudited) | ||||||||
(in thousands, except shares and per share data) | September 30, 2024 |
December 31, 2023 |
||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 8,255 | $ | 25,235 | ||||
Accounts receivable, net | 37,345 | 65,279 | ||||||
Inventories | 15,124 | 3,905 | ||||||
Prepaid and other current assets | 15,502 | 14,089 | ||||||
Total current assets | 76,226 | 108,508 | ||||||
Operating lease right-of-use assets | 1,720 | 1,819 | ||||||
Property and equipment, net | 2,409 | 1,823 | ||||||
Intangible assets, net | 137 | 542 | ||||||
Goodwill | 7,421 | 7,353 | ||||||
Equity method investment | 1,273 | 240 | ||||||
Other assets | 2,507 | 2,785 | ||||||
Total assets | $ | 91,693 | $ | 123,070 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 18,742 | $ | 7,979 | ||||
Accrued expenses | 23,965 | 34,848 | ||||||
Income taxes payable | 333 | 88 | ||||||
Deferred revenue | 4,444 | 3,612 | ||||||
Other current liabilities | 9,862 | 8,138 | ||||||
Total current liabilities | 57,346 | 54,665 | ||||||
Operating lease liability, net of current portion | 883 | 1,124 | ||||||
Other non-current liabilities | 3,056 | 4,810 | ||||||
Total liabilities | 61,285 | 60,599 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity | ||||||||
Preferred stock par value of $0.0001 per share, 10,000,000 shares authorized; none issued as of September 30, 2024 and December 31, 2023 | — | — | ||||||
Common stock par value of $0.0001 per share, 850,000,000 shares authorized; 127,723,582 and 125,445,325 shares issued and outstanding as of September 30, 2024 and December 31, 2023 | 13 | 13 | ||||||
Treasury stock, at cost; 10,762,566 shares as of September 30, 2024 and December 31, 2023 | — | — | ||||||
Additional paid-in capital | 366,132 | 361,886 | ||||||
Accumulated other comprehensive loss | (231) | (293) | ||||||
Accumulated deficit | (335,506) | (299,135) | ||||||
Total stockholders' equity | 30,408 | 62,471 | ||||||
Total liabilities and stockholders' equity | $ | 91,693 | $ | 123,070 |
FTC 太阳能公司 汇编的综合资产负债表 (未经审计) | ||||||||
(以千为单位,除每股数据外) | 9月30日, 2024 |
2023年12月31日, 2023 |
||||||
资产 | ||||||||
流动资产 | ||||||||
现金及现金等价物 | $ | 8,255 | $ | 25,235 | ||||
应收账款,净额 | 37,345 | 65,279 | ||||||
存货 | 15,124 | 3,905 | ||||||
预付款和其他流动资产 | 15,502 | 14,089 | ||||||
总流动资产 | 76,226 | 108,508 | ||||||
经营租赁使用权资产 | 1,720 | 1,819 | ||||||
物业和设备,净值 | 2,409 | 1,823 | ||||||
无形资产-净额 | 137 | 542 | ||||||
商誉 | 7,421 | 7,353 | ||||||
权益法投资 | 偿还可循环借贷借款的支付 | 240 | ||||||
其他资产 | 2,507 | 2,785 | ||||||
总资产 | $ | 91,693 | $ | 123,070 | ||||
负债和股东权益 | ||||||||
流动负债 | ||||||||
应付账款 | $ | 18,742 | $ | 7,979 | ||||
应计费用 | 23,965 | 34,848 | ||||||
应付所得税 | 333 | 88 | ||||||
递延收入 | 4,444 | 3,612 | ||||||
其他流动负债 | 9,862 | 8,138 | ||||||
总流动负债 | 57,346 | 54,665 | ||||||
运营租赁负债,扣除当前部分 | 883 | 1,124 | ||||||
其他非流动负债 | 3,056 | 4,810 | ||||||
总负债 | 61,285 | 60,599 | ||||||
承诺和 contingencies | ||||||||
股东权益 | ||||||||
每股面值为$0.0001的优先股,已授权发行1000万股;截至2024年9月30日和2023年12月31日,尚未发行 | — | — | ||||||
每股普通股面值为$0.0001,授权股份数量为8.5亿股;截至2024年9月30日和2023年12月31日,发行和流通股份分别为1.277亿股和1.254亿股 | 13 | 13 | ||||||
库藏股的成本;截至2024年9月30日和2023年12月31日,股份数量为1076.26万股 | — | — | ||||||
追加实收资本 | 366,132 | 361,886 | ||||||
累计其他综合损失 | (231) | (293) | ||||||
累积赤字 | (335,506) | (299,135) | ||||||
股东权益总额 | 30,408 | 62,471 | ||||||
负债和股东权益合计 | $ | 91,693 | $ | 123,070 |
FTC Solar, Inc. Condensed Consolidated Statements of Cash Flows (unaudited) | ||||||||
Nine months ended September 30, | ||||||||
(in thousands) | 2024 | 2023 | ||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (36,371) | $ | (39,113) | ||||
Adjustments to reconcile net loss to cash used in operating activities: | ||||||||
Stock-based compensation | 4,243 | 9,044 | ||||||
Depreciation and amortization | 1,229 | 1,004 | ||||||
(Gain) loss from sale of property and equipment | — | (2) | ||||||
Amortization of debt issue costs | 236 | 532 | ||||||
Provision for obsolete and slow-moving inventory | 177 | 1,261 | ||||||
Loss from unconsolidated subsidiary | 767 | 336 | ||||||
Gain from disposal of investment in unconsolidated subsidiary | (4,085) | (898) | ||||||
Warranty and remediation provisions | 4,735 | 3,938 | ||||||
Warranty recoverable from manufacturer | 388 | 45 | ||||||
Credit loss provisions | 1,330 | 4,302 | ||||||
Deferred income taxes | 220 | 221 | ||||||
Lease expense and other | 861 | 748 | ||||||
Impact on cash from changes in operating assets and liabilities: | ||||||||
Accounts receivable | 26,604 | (26,625) | ||||||
Inventories | (11,396) | 9,033 | ||||||
Prepaid and other current assets | (1,403) | (3,122) | ||||||
Other assets | (514) | 67 | ||||||
Accounts payable | 10,622 | (6,160) | ||||||
Accruals and other current liabilities | (13,502) | 5,491 | ||||||
Deferred revenue | 832 | (138) | ||||||
Other non-current liabilities | (2,013) | (5,740) | ||||||
Lease payments and other, net | (968) | (607) | ||||||
Net cash used in operations | (18,008) | (46,383) | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (1,355) | (460) | ||||||
Equity method investment in Alpha Steel | (1,800) | (900) | ||||||
Proceeds from disposal of investment in unconsolidated subsidiary | 4,085 | 898 | ||||||
Net cash provided by (used in) investing activities | 930 | (462) | ||||||
Cash flows from financing activities: | ||||||||
Sale of common stock | — | 34,007 | ||||||
Stock offering costs paid | — | (95) | ||||||
Proceeds from stock option exercises | 3 | 221 | ||||||
Net cash provided by financing activities | 3 | 34,133 | ||||||
Effect of exchange rate changes on cash and cash equivalents | 95 | (153) | ||||||
Decrease in cash and cash equivalents | (16,980) | (12,865) | ||||||
Cash and cash equivalents at beginning of period | 25,235 | 44,385 | ||||||
Cash and cash equivalents at end of period | $ | 8,255 | $ | 31,520 |
FTC 太阳能公司 简明的综合现金流量表 (未经审计) | ||||||||
截至9月30日的九个月 | ||||||||
(以千为单位) | 2024 | 2023 | ||||||
经营活动现金流量 | ||||||||
净亏损 | $ | (36,371) | $ | (39,113) | ||||
用于调节净损失和经营活动产生的现金流量的调整项目为: | ||||||||
基于股票的补偿 | 4,243 | 9,044 | ||||||
折旧和摊销 | 1,229 | 1,004 | ||||||
(出售房地产和设备)损益 | — | (2) | ||||||
债务发行成本的摊销 | 236 | 532 | ||||||
过时和滞销库存的准备金 | 177 | 1,261 | ||||||
来自非合并子公司的损失 | 767 | 336 | ||||||
来自非合并子公司投资处置的收益 | (4,085) | (898) | ||||||
保修和补救条款 | 4,735 | 3,938 | ||||||
可从制造商处追偿的保修 | 388 | 45 | ||||||
信贷损失准备金 | 1,330 | 4,302 | ||||||
递延所得税 | 220 | 221 | ||||||
租赁费用和其他 | 861 | 748 | ||||||
运营资产和负债变动对现金的影响: | ||||||||
应收账款 | 26,604 | (26,625) | ||||||
存货 | (11,396) | 9,033 | ||||||
预付款和其他流动资产 | (1,403) | (3,122) | ||||||
其他资产 | (514) | 67 | ||||||
应付账款 | 10,622 | (6,160) | ||||||
应计费用及其他流动负债 | (13,502) | 5,491 | ||||||
递延收入 | 832 | (138) | ||||||
其他非流动负债 | (2,013) | (5,740) | ||||||
租金支付及其他,净额 | (968) | (607) | ||||||
经营活动产生的现金流量净额 | (18,008) | (46,383) | ||||||
投资活动现金流量: | ||||||||
购买物业和设备 | (1,355) | (460) | ||||||
Alpha钢铁的权益法投资 | (1,800) | (900) | ||||||
处置非合并子公司投资所得款项 | 4,085 | 898 | ||||||
投资活动产生的净现金流量 | 930 | (462) | ||||||
融资活动的现金流: | ||||||||
普通股出售 | — | 34,007 | ||||||
支付的股票发行费用 | — | (95) | ||||||
股票期权行权所得款项 | 3 | 221 | ||||||
融资活动提供的净现金 | 3 | 34,133 | ||||||
汇率变动对现金及现金等价物的影响 | 95 | (153) | ||||||
现金及现金等价物减少 | (16,980) | (12,865) | ||||||
期初现金及现金等价物余额 | 25,235 | 44,385 | ||||||
期末现金及现金等价物 | $ | 8,255 | $ | 31,520 |
Notes to Reconciliations of Non-GAAP Financial Measures to Nearest Comparable GAAP Measures
We present Non-GAAP gross profit (loss), Non-GAAP operating expense, Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS as supplemental measures of our performance. We define Adjusted EBITDA as net loss plus (i) provision for (benefit from) income taxes, (ii) interest (income) expense, net (iii) depreciation expense, (iv) amortization of intangibles, (v) stock-based compensation, and (vi) CEO transition costs, non-routine legal fees, severance and certain other costs (credits). We also deduct the contingent gains arising from earnout payments and project escrow releases relating to the disposal of our investment in an unconsolidated subsidiary from net loss in arriving at Adjusted EBITDA. We define Adjusted Net Loss as net loss plus (i) amortization of debt issue costs and intangibles, (ii) stock-based compensation, (iii) CEO transition costs, non-routine legal fees, severance and certain other costs (credits), and (iv) the income tax expense (benefit) of those adjustments, if any. We also deduct the contingent gains arising from earnout payments and project escrow releases relating to the disposal of our investment in an unconsolidated subsidiary from net loss in arriving at Adjusted Net Loss. Adjusted EPS is defined as Adjusted Net Loss on a per share basis using our weighted average diluted shares outstanding.
对非通用会计准则财务指标与最接近的通用会计准则指标的调节说明
我们提供非通用会计净利润(损失),非通用业务费用,调整后的息税折旧及摊销前收益,调整后净损失和调整后每股收益,作为我们业绩的补充指标。 我们将调整后的息税折旧及摊销前收益定义为净损失加上(i)所得税负债/收益,(ii)利息支出,净(iii)折旧费用,(iv)无形资产摊销,(v)以股份为基础的薪酬,以及(vi)首席执行官过渡成本,非例行性法律费用,离职费用和某些其他成本(信贷)。 我们还从净损失中扣除因处置子公司投资而产生的待定收益和项目监管释放,以确定调整后的息税折旧及摊销前收益。我们将调整后的净损失定义为净损失加上(i)债务发行成本和无形资产摊销,(ii)以股份为基础的薪酬,(iii)首席执行官过渡成本,非例行性法律费用,解雇费用和某些其他成本(信贷),和(iv)以上述调整的所得税费用(收益),如果有的话。我们还从净损失中扣除因处置子公司投资而产生的待定收益和项目保留款释放,在确定调整后的净损失时。调整后的每股收益被定义为基于我们的期末加权平均受稀释影响的可能发行的调整后净损失。
Non-GAAP gross profit (loss), Non-GAAP operating expense, Adjusted EBITDA, Adjusted Net 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 these non-GAAP measures, many of which are commonly used by investors and analysts, because we believe they assist those 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 Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS to evaluate the effectiveness of our business strategies.
非通用会计净利润(损失),非通用业务费用,调整后的息税折旧及摊销前收益,调整后净损失和调整后每股收益旨在作为绩效的补充指标,不受美国通用会计准则("GAAP")的要求,也未按照GAAP的规定呈现。 我们提供这些非通用指标,其中许多是投资者和分析师常用的,因为我们认为它们有助于这些投资者和分析师通过排除我们不认为反映我们核心运营绩效的项目,比较我们跨报告期的表现。此外,我们使用调整后的息税折旧及摊销前收益,调整后的净损失和调整后每股收益来评估我们业务策略的有效性。
Non-GAAP gross profit (loss), Non-GAAP operating expense, Adjusted EBITDA, Adjusted Net Loss and 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.
非美国通用会计净毛利(损失)、非美国通用会计营业费用、调整后的EBITDA、调整后的净亏损和调整后的每股收益不应被孤立地或作为通用会计准则计算的绩效指标的替代品,您不应依赖任何单一的财务指标来评估我们的业务。当展示这些非美国通用会计净毛利(损失)、非美国通用会计营业费用、调整后的EBITDA、调整后的净亏损和调整后的每股收益这些非美国通用会计净毛利(损失)的财务指标时,如下所示与最接近的通用会计准则指标协调。
The following table reconciles Non-GAAP gross profit (loss) to the most closely related GAAP measure for the three and nine months ended September 30, 2024 and 2023, respectively:
以下表格将非美国通用会计净毛利(损失)与2024年9月30日和2023年分别为三个月和九个月的最接近相关的通用会计准则指标进行了调和。
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands, except percentages) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
U.S. GAAP revenue | $ | 10,136 | $ | 30,548 | $ | 34,153 | $ | 103,801 | ||||||||
U.S. GAAP gross profit (loss) | $ | (4,306) | $ | 3,379 | $ | (8,757) | $ | 7,615 | ||||||||
Depreciation expense | 183 | 90 | 534 | 339 | ||||||||||||
Stock-based compensation | 243 | 181 | 699 | 1,313 | ||||||||||||
Severance costs | — | 252 | — | 252 | ||||||||||||
Non-GAAP gross profit (loss) | $ | (3,880) | $ | 3,902 | $ | (7,524) | $ | 9,519 | ||||||||
Non-GAAP gross margin percentage | (38.3%) | 12.8% | (22.0%) | 9.2% |
截至9月30日的三个月 | 截至9月30日的九个月 | |||||||||||||||
(以千为单位,除了百分比) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
美国通用会计准则营业收入 | $ | 10,136 | $ | 30,548 | $ | 34,153 | $ | 103,801 | ||||||||
美国通用会计准则毛利润(损失) | $ | (4,306) | $ | 3,379 | $ | (8,757) | $ | 7,615 | ||||||||
折旧费用 | 183 | 90 | 534 | 339 | ||||||||||||
基于股票的补偿 | 243 | 181 | 699 | 1,313 | ||||||||||||
离职费用 | — | 252 | — | 252 | ||||||||||||
非通用会计原则毛利(亏损) | $ | (3,880) | $ | 3,902 | $ | (7,524) | $ | 9,519 | ||||||||
非GAAP毛利率 | (38.3%) | 12.8% | (22.0%) | 9.2% |
The following table reconciles Non-GAAP operating expenses to the most closely related GAAP measure for the three and nine months ended September 30, 2024 and 2023, respectively:
下表将非GAAP营业费用与截至2024年和2023年9月30日的最相关的GAAP度量进行了调和:
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
U.S. GAAP operating expenses | $ | 10,670 | $ | 19,656 | $ | 30,645 | $ | 46,656 | ||||||||
Depreciation expense | (101) | (115) | (294) | (256) | ||||||||||||
Amortization expense | (133) | (133) | (401) | (409) | ||||||||||||
Stock-based compensation | (1,076) | (1,011) | (3,544) | (7,731) | ||||||||||||
CEO transition | (1,229) | — | (1,229) | — | ||||||||||||
Non-routine legal fees | — | (98) | (66) | (181) | ||||||||||||
Severance costs | — | (1,836) | — | (1,823) | ||||||||||||
Other (costs) credits | — | (3,241) | — | (3,241) | ||||||||||||
Non-GAAP operating expenses | $ | 8,131 | $ | 13,222 | $ | 25,111 | $ | 33,015 |
截至9月30日的三个月 | 截至9月30日的九个月 | |||||||||||||||
(以千为单位) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
美国通用会计准则的营业费用 | $ | 10,670 | $ | 19,656 | $ | 30,645 | $ | 46,656 | ||||||||
折旧费用 | (101) | (115) | (294) | (256) | ||||||||||||
摊销费用 | (133) | (133) | (401) | (409) | ||||||||||||
基于股票的补偿 | (1,076) | (1,011) | (3,544) | (7,731) | ||||||||||||
首席执行官过渡 | (1,229) | — | (1,229) | — | ||||||||||||
非常规法律费用 | — | (98) | (66) | (181) | ||||||||||||
离职费用 | — | (1,836) | — | (1,823) | ||||||||||||
其他(费用)贷项 | — | (3,241) | — | (3,241) | ||||||||||||
非GAAP营业费用 | $ | 8,131 | $ | 13,222 | $ | 25,111 | $ | 33,015 |
The following table reconciles Non-GAAP Adjusted EBITDA to the related GAAP measure of loss from operations for the three and nine months ended September 30, 2024 and 2023, respectively:
下表将非GAAP调整后的EBITDA与相关的按照GAAP的运营亏损金额,分别为2024年和2023年9月30日结束的三个月和九个月进行了调解:
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
(in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
U.S. GAAP loss from operations | $ | (14,976) | $ | (16,277) | $ | (39,402) | $ | (39,041) | ||||||||
Depreciation expense | 284 | 205 | 828 | 595 | ||||||||||||
Amortization expense | 133 | 133 | 401 | 409 | ||||||||||||
Stock-based compensation | 1,319 | 1,192 | 4,243 | 9,044 | ||||||||||||
CEO transition | 1,229 | — | 1,229 | — | ||||||||||||
Non-routine legal fees | — | 98 | 66 | 181 | ||||||||||||
Severance costs | — | 2,088 | — | 2,075 | ||||||||||||
Other costs | — | 3,241 | — | 3,241 | ||||||||||||
Other income (expense), net | 93 | (50) | 122 | (265) | ||||||||||||
Loss from unconsolidated subsidiary | (256) | (336) | (767) | (336) | ||||||||||||
Adjusted EBITDA | $ | (12,174) | $ | (9,706) | $ | (33,280) | $ | (24,097) |
截至9月30日的三个月 | 截至9月30日的九个月 | |||||||||||||||
(以千为单位) | 2024 | 2023 | 2024 | 2023 | ||||||||||||
美国通用会计准则经营亏损 | $ | (14,976) | $ | (16,277) | $ | (39,402) | $ | (39,041) | ||||||||
折旧费用 | 284 | 205 | 828 | 595 | ||||||||||||
摊销费用 | 133 | 133 | 401 | 409 | ||||||||||||
基于股票的补偿 | 1,319 | 1,192 | 4,243 | 9,044 | ||||||||||||
首席执行官过渡 | 1,229 | — | 1,229 | — | ||||||||||||
非常规法律费用 | — | 98 | 66 | 181 | ||||||||||||
离职费用 | — | 2,088 | — | 2,075 | ||||||||||||
其他成本 | — | 3,241 | — | 3,241 | ||||||||||||
其他收入(费用),净额 | 93 | (50) | 122 | (265) | ||||||||||||
来自非合并子公司的损失 | (256) | (336) | (767) | (336) | ||||||||||||
调整后的EBITDA | $ | (12,174) | $ | (9,706) | $ | (33,280) | $ | (24,097) |
The following table reconciles Non-GAAP Adjusted EBITDA and Adjusted Net Loss to the related GAAP measure of net loss for the three months ended September 30, 2024 and 2023, respectively:
下表对2024年和2023年9月30日结束的三个月的非GAAP调整EBITDA和调整后净亏损与相关的净亏损的GAAP测量进行了调解:
Three months ended September 30, | ||||||||||||||||
2024 | 2023 | |||||||||||||||
(in thousands, except shares and per share data) | Adjusted EBITDA | Adjusted Net Loss | Adjusted EBITDA | Adjusted Net Loss | ||||||||||||
Net loss per U.S. GAAP | $ | (15,359) | $ | (15,359) | $ | (16,937) | $ | (16,937) | ||||||||
Reconciling items - | ||||||||||||||||
Provision for (benefit from) income taxes | 244 | — | 166 | — | ||||||||||||
Interest (income) expense, net | (24) | — | 108 | — | ||||||||||||
Amortization of debt issue costs in interest expense | — | — | — | 177 | ||||||||||||
Depreciation expense | 284 | — | 205 | — | ||||||||||||
Amortization of intangibles | 133 | 133 | 133 | 133 | ||||||||||||
Stock-based compensation | 1,319 | 1,319 | 1,192 | 1,192 | ||||||||||||
CEO transition(a) | 1,229 | 1,229 | — | — | ||||||||||||
Non-routine legal fees(b) | — | — | 98 | 98 | ||||||||||||
Severance costs(c) | — | — | 2,088 | 2,088 | ||||||||||||
Other costs(d) | — | — | 3,241 | 3,241 | ||||||||||||
Adjusted Non-GAAP amounts | $ | (12,174) | $ | (12,678) | $ | (9,706) | $ | (10,008) | ||||||||
Adjusted Non-GAAP net loss per share (Adjusted EPS): | ||||||||||||||||
Basic and diluted | N/A | $ | (0.10) | N/A | $ | (0.08) | ||||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic and diluted | N/A | 127,380,292 | N/A | 119,793,821 |
截至9月30日的三个月 | ||||||||||||||||
2024 | 2023 | |||||||||||||||
(以千为单位,除每股数据外) | 调整后的EBITDA | 调整后的净损失 | 调整后的EBITDA | 调整后的净损失 | ||||||||||||
根据美国通用会计准则的净损失 | $ | (15,359) | $ | (15,359) | $ | (16,937) | $ | (16,937) | ||||||||
调整项目 - | ||||||||||||||||
所得税的准备金(福利) | 244 | — | 166 | — | ||||||||||||
息税前利润净额 | (24) | — | 108 | — | ||||||||||||
在利息费用中债务发行成本的摊销 | — | — | — | 177 | ||||||||||||
折旧费用 | 284 | — | 205 | — | ||||||||||||
无形资产摊销 | 133 | 133 | 133 | 133 | ||||||||||||
基于股票的补偿 | 1,319 | 1,319 | 1,192 | 1,192 | ||||||||||||
首席执行官职位交接(a) | 1,229 | 1,229 | — | — | ||||||||||||
非例行性法律费用(b) | — | — | 98 | 98 | ||||||||||||
解聘费用(c) | — | — | 2,088 | 2,088 | ||||||||||||
其他费用(d) | — | — | 3,241 | 3,241 | ||||||||||||
调整后的非GAAP金额 | $ | (12,174) | $ | (12,678) | $ | (9,706) | $ | (10,008) | ||||||||
调整后的非GAAP每股净亏损(调整后EPS): | ||||||||||||||||
基本和摊薄 | 不适用 | $ | (0.10) | 不适用 | $ | (0.08) | ||||||||||
加权平均流通普通股数量: | ||||||||||||||||
基本和摊薄 | 不适用 | 127,380,292 | 不适用 | 119,793,821 |
(a) | We incurred one-time incremental recruitment fees in connection with hiring a new CEO in August 2024. In addition, we agreed to upfront and incremental sign-on bonuses (collectively, the "sign-on bonuses"), a portion of which will be paid to our CEO in 2024, with clawback provisions over the next two years, and a portion of which will be paid annually over the next two years, all contingent upon continued employment. These sign-on bonuses will be expensed over the next two years, ending on October 1, 2026, to reflect the required service periods. We do not view these sign-on bonuses as being part of the normal on-going compensation arrangements for our CEO. |
(b) | Non-routine legal fees represent legal fees and other costs incurred for specific matters that were not ordinary or routine to the operations of the business. |
(c) | Severance costs in 2023 were due to restructuring changes. |
(d) | Other costs in 2023 included the write-down of remaining prepaid costs resulting from the termination of our consulting agreement with a related party. |
(a) | 我们在2024年8月雇佣新CEO的过程中发生了一次性增加的招聘费用。此外,我们同意提前支付和增量签约奖金(统称为“签约奖金”),其中一部分将在2024年支付给我们的CEO,未来两年将设有追索条款,另一部分将在未来两年内每年支付,所有这些均需继续受雇。以上签约奖金将在接下来的两年内分摊,截止至2026年10月1日,以反映所需的服务期。我们并不认为这些签约奖金是我们CEO正常持续薪酬安排的一部分。 |
(b) | 非常规法律费用代表因特定事务而产生的法律费用和其他费用,这些事务对于业务运营并不普通或常规。 |
(c) | 2023年的遣散费用是由于重组变动所致。 |
(d) | 2023年的其他费用包括由于终止与关联方的咨询协议而导致的剩余预付费用的减记。 |
The following table reconciles Non-GAAP Adjusted EBITDA and Adjusted Net Loss to the related GAAP measure of net loss for the nine months ended September 30, 2024 and 2023, respectively:
以下表格调解非通用会计准则调整后的EBITDA和调整后净损失,分别截至2024年9月30日和2023年,与相关的净损失的GAAP衡量。
Nine months ended September 30, | ||||||||||||||||
2024 | 2023 | |||||||||||||||
(in thousands, except shares and per share data) | Adjusted EBITDA | Adjusted Net Loss | Adjusted EBITDA | Adjusted Net Loss | ||||||||||||
Net loss per U.S. GAAP | $ | (36,371) | $ | (36,371) | $ | (39,113) | $ | (39,113) | ||||||||
Reconciling items - | ||||||||||||||||
Provision for (benefit from) income taxes | 298 | — | 175 | — | ||||||||||||
Interest expense, net | 111 | — | 194 | — | ||||||||||||
Amortization of debt issue costs in interest expense | — | 236 | — | 532 | ||||||||||||
Depreciation expense | 828 | — | 595 | — | ||||||||||||
Amortization of intangibles | 401 | 401 | 409 | 409 | ||||||||||||
Stock-based compensation | 4,243 | 4,243 | 9,044 | 9,044 | ||||||||||||
Gain from disposal of investment in unconsolidated subsidiary(a) | (4,085) | (4,085) | (898) | (898) | ||||||||||||
CEO transition(b) | 1,229 | 1,229 | — | — | ||||||||||||
Non-routine legal fees(c) | 66 | 66 | 181 | 181 | ||||||||||||
Severance costs(d) | — | — | 2,075 | 2,075 | ||||||||||||
Other costs(e) | — | — | 3,241 | 3,241 | ||||||||||||
Adjusted Non-GAAP amounts | $ | (33,280) | $ | (34,281) | $ | (24,097) | $ | (24,529) | ||||||||
Adjusted Non-GAAP net loss per share (Adjusted EPS): | ||||||||||||||||
Basic and diluted | N/A | $ | (0.27) | N/A | $ | (0.22) | ||||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic and diluted | N/A | 126,234,997 | N/A | 112,794,562 |
截至9月30日的九个月 | ||||||||||||||||
2024 | 2023 | |||||||||||||||
(以千为单位,除每股数据外) | 调整后的EBITDA | 调整后的净损失 | 调整后的EBITDA | 调整后的净损失 | ||||||||||||
根据美国通用会计准则的净损失 | $ | (36,371) | $ | (36,371) | $ | (39,113) | $ | (39,113) | ||||||||
调整项目 - | ||||||||||||||||
所得税的准备金(福利) | 298 | — | 175 | — | ||||||||||||
利息费用,净额 | 111 | — | 194 | — | ||||||||||||
在利息费用中债务发行成本的摊销 | — | 236 | — | 532 | ||||||||||||
折旧费用 | 828 | — | 595 | — | ||||||||||||
无形资产摊销 | 401 | 401 | 409 | 409 | ||||||||||||
基于股票的补偿 | 4,243 | 4,243 | 9,044 | 9,044 | ||||||||||||
处置未纳入合并范围子公司投资产生的收益(a) | (4,085) | (4,085) | (898) | (898) | ||||||||||||
CEO过渡(b) | 1,229 | 1,229 | — | — | ||||||||||||
非例行性法律费用(c) | 66 | 66 | 181 | 181 | ||||||||||||
离职成本(d) | — | — | 2,075 | 2,075 | ||||||||||||
其他成本 | — | — | 3,241 | 3,241 | ||||||||||||
调整后的非GAAP金额 | $ | (33,280) | $ | (34,281) | $ | (24,097) | $ | (24,529) | ||||||||
调整后的非GAAP每股净亏损(调整后EPS): | ||||||||||||||||
基本和摊薄 | 不适用 | $ | (0.27) | 不适用 | $ | (0.22) | ||||||||||
加权平均流通普通股数量: | ||||||||||||||||
基本和摊薄 | 不适用 | 126,234,997 | 不适用 | 112,794,562 |
(a) | We exclude the gain from collection of contingent contractual amounts arising from the sale in 2021 of our investment in an unconsolidated subsidiary as these amounts are not considered part of our normal ongoing operations. |
(b) | We incurred one-time incremental recruitment fees in connection with hiring a new CEO in August 2024. In addition, we agreed to upfront and incremental sign-on bonuses (collectively, the "sign-on bonuses"), a portion of which will be paid to our CEO in 2024, with clawback provisions over the next two years, and a portion of which will be paid annually over the next two years, all contingent upon continued employment. These sign-on bonuses will be expensed over the next two years, ending on October 1, 2026, to reflect the required service periods. We do not view these sign-on bonuses as being part of the normal on-going compensation arrangements for our CEO. |
(c) | Non-routine legal fees represent legal fees and other costs incurred for specific matters that were not ordinary or routine to the operations of the business. |
(d) | Severance costs in 2023 were due to restructuring changes. |
(e) | Other costs in 2023 included the write-off of remaining prepaid costs resulting from the termination of our consulting agreement with a related party. |
(a) | 我们不包括从2021年销售未纳入合并范围的子公司投资而产生的有条件合同款项收益,因为这些款项不被视为我们正常经营活动的一部分。 |
(b) | 我们在2024年8月雇佣新CEO的过程中发生了一次性增加的招聘费用。此外,我们同意提前支付和增量签约奖金(统称为“签约奖金”),其中一部分将在2024年支付给我们的CEO,未来两年将设有追索条款,另一部分将在未来两年内每年支付,所有这些均需继续受雇。以上签约奖金将在接下来的两年内分摊,截止至2026年10月1日,以反映所需的服务期。我们并不认为这些签约奖金是我们CEO正常持续薪酬安排的一部分。 |
(c) | 非常规法律费用代表因特定事务而产生的法律费用和其他费用,这些事务对于业务运营并不普通或常规。 |
(d) | 2023年的遣散费用是由于重组变动所致。 |
(e) | 2023年的其他费用包括因与关联方的咨询协议终止而产生的未决成本冲销。 |