Inseego Reports Third Quarter 2019 Financial Results
Inseego Corp. (Nasdaq: INSG) (the “Company”), a pioneer in 5G and intelligent IoT device-to-cloud solutions, today reported the following results for the third quarter ended September 30, 2019. The Company reports third quarter revenues of $62.7 million, GAAP operating loss of $3.2 million, GAAP net loss of $8.8 million, or net loss of $0.11 per share, adjusted EBITDA of $4.4 million and non-GAAP net loss of $0.04 per share. Cash and cash equivalents at the end of the period was $13.9 million.
“Our strong top-line results were driven by significant 5G revenue growth as well as our expanded and diversified 4G customer base,” said Chairman and CEO Dan Mondor. “We’re now extending our early 5G market leadership through a growing number of trials with top-tier service providers worldwide, and we’re rapidly developing more leading-edge products based on next-gen 5G technology. We’re well positioned to deliver 20-25% year-over-year growth in 2020.”
Corporate Highlights
- Revenue of $62.7 million exceeded guidance, up 12.2% sequentially and 23.9% year-over-year
- Expanded senior leadership team by appointing Wendy Caceres as CMO, Dan Picker as CTO, IoT & Mobile Solutions, and Adam Gould as SVP of Product Management, IoT & Mobile Solutions
- Appointment of Christopher Harland to the Board of Directors
IoT & Mobile Solutions
- Q3 2019 revenue of $45.9 million, up 14.9% sequentially and 32.6% year-over-year
- 5G revenues to exceed $10.0 million for the year
- Rapidly progressing development of next-gen Qualcomm Snapdragon X55-based 5G products
- Expanded 5G trials to 16 leading service providers worldwide
- Launched FirstNet-certified 4G LTE USB800 modem with AT&T
- Launching 4G LTE products with Telstra in Australia in the fourth quarter and Bell in Canada early in the first quarter of 2020
Enterprise SaaS Solutions
- Q3 2019 revenue of $16.8 million, up 5.5% sequentially and 5.0% year-over-year
- Ctrack business is poised to accelerate growth in 2020 with solid fleet bookings and a strong backlog in South Africa, Australia and New Zealand
- Continued double-digit recurring revenue growth in Europe and the United Kingdom
- Entered next-stage rollouts with two Tier 1 operators in the Aviation vertical
- Launching a new cloud-based, business intelligence platform, Pegasus, in the fourth quarter to grow revenue beginning in 2020
“Our early 5G revenues show tremendous growth, validating our investment strategy. As part of that strategy, we’re also evaluating non-dilutive options to strengthen our balance sheet. 5G will drive increased growth primarily in the second half of 2020,” said EVP and CFO Steve Smith. “A recent 4G product promotional change at our largest customer, along with seasonality, is impacting our ability to forecast near-term demand. For these reasons, we are choosing to be conservative in our fourth quarter forecast.”
Fourth Quarter Outlook
The following statements are forward-looking and actual results may differ materially. Please see the section titled “Cautionary Note Regarding Forward-Looking Statements” at the end of this news release. A more detailed description of risks related to our business is included in the reports filed by the Company with the Securities and Exchange Commission (the “SEC”). Our guidance for the fourth quarter of 2019 reflects current business indicators and expectations as of the date of this news release, including current exchange rates for foreign currencies.
Inseego Consolidated |
Fourth Quarter 2019 Outlook |
Revenue |
$48.0 million - $55.0 million |
Adjusted EBITDA |
($3.0 million) - $1.0 million |
|
|
IoT & Mobile Solutions |
|
Revenue |
$33.0 million - $38.0 million |
|
|
Enterprise SaaS Solutions |
|
Revenue |
$15.0 million - $17.0 million |
Conference Call Information
Inseego will host a conference call and live webcast for analysts and investors today at 5:00 p.m. ET. A Q&A session with analysts will be held live directly after the prepared remarks. To access the conference call:
- In the United States, call 1-844-881-0135
- International parties can access the call at 1-412-317-6727
An audio replay of the conference call will be available beginning one hour after the call, through November 20, 2019. To hear the replay, parties in the United States may call 1-877-344-7529 and enter access code 10129590 followed by the # key. International parties may call 1-412-317-0088. In addition, the Inseego Corp. press release will be accessible from the Company’s website before the conference call begins.
About Inseego Corp.
Inseego Corp. (Nasdaq: INSG) is an industry pioneer in 5G and intelligent IoT device-to-cloud solutions that enables high performance mobile applications for large enterprise verticals, service providers and small-medium businesses around the globe. Our product portfolio consists of Enterprise SaaS Solutions and IoT & Mobile Solutions, which together form the backbone of compelling, intelligent, reliable and secure IoT services with deep business intelligence. Inseego powers mission critical applications with a “zero unscheduled downtime” mandate, such as asset tracking, fleet management, industrial IoT, SD WAN failover management and mobile broadband services. Our solutions are powered by our key innovations in purpose-built SaaS cloud platforms, IoT and mobile technologies including the newly emerging 5G technology. www.inseego.com #Making5GReal
Cautionary Note Regarding Forward-Looking Statements
Some of the information presented in this news release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements often address expected future business and financial performance and often contain words such as “may,” “estimate,” “anticipate,” “believe,” “expect,” “intend,” “plan,” “project,” “will” and similar words and phrases indicating future results. The information presented in this news release related to our outlook for the fourth quarter ending December 31, 2019 and our future business outlook, the future demand for our products, as well as other statements that are not purely statements of historical fact, are forward-looking in nature. These forward-looking statements are made on the basis of management’s current expectations, assumptions, estimates and projections and are subject to significant risks and uncertainties that could cause actual results to differ materially from those anticipated in such forward-looking statements. We therefore cannot guarantee future results, performance or achievements. Actual results could differ materially from our expectations.
Factors that could cause actual results to differ materially from the Company’s expectations include: (1) the future demand for wireless broadband access to data and asset management software and services; (2) the growth of wireless wide-area networking and asset management software and services; (3) customer and end-user acceptance of the Company’s current product and service offerings and market demand for the Company’s anticipated new product and service offerings; (4) increased competition and pricing pressure from participants in the markets in which the Company is engaged; (5) dependence on third-party manufacturers and key component suppliers worldwide; (6) the impact that new or adjusted tariffs may have on the cost of components or our products, and our ability to sell products internationally; (7) the impact of fluctuations of foreign currency exchange rates; (8) the impact of geopolitical instability on our ability to source components and manufacture our products; (9) unexpected liabilities or expenses; (10) the Company’s ability to introduce new products and services in a timely manner, including the ability to develop and launch 5G products at the speed and functionality required by our customers; (11) litigation, regulatory and IP developments related to our products or components of our products; (12) dependence on a small number of customers for a significant portion of the Company’s revenues; (13) the Company’s ability to restructure its debt or raise additional financing when the Company requires capital for operations or to satisfy corporate obligations; and (14) the Company’s plans and expectations relating to acquisitions, divestitures, strategic relationships, international expansion, software and hardware developments, personnel matters and cost containment initiatives, including restructuring activities and the timing of their implementation.
These factors, as well as other factors set forth as risk factors or otherwise described in the reports filed by the Company with the SEC (available at www.sec.gov), could cause actual results to differ materially from those expressed in the Company’s forward-looking statements. The Company assumes no obligation to update publicly any forward-looking statements for any reason, even if new information becomes available or other events occur in the future, except as otherwise required pursuant to applicable law and our on-going reporting obligations under the Securities Exchange Act of 1934, as amended.
Non-GAAP Financial Measures
Inseego Corp. has provided financial information in this news release that has not been prepared in accordance with GAAP. Non-GAAP operating expenses, adjusted EBITDA, net loss and net loss per share exclude share-based compensation expense, amortization of intangible assets purchased through acquisitions, amortization of discount and issuance costs related to the Company’s convertible senior notes and term loan, restructuring charges, net of recoveries, and non-recurring legal and other expenses. Adjusted EBITDA also excludes interest, taxes, depreciation and amortization (unrelated to acquisitions, the convertible senior notes and the term loans) and foreign currency transaction gains and losses.
Non-GAAP operating expenses, adjusted EBITDA, net loss and net loss per share are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. These non-GAAP financial measures have limitations as an analytical tool and are not intended to be used in isolation or as a substitute for operating expenses, net loss, net loss per share or any other performance measure determined in accordance with GAAP. We present non-GAAP operating expenses, adjusted EBITDA, net loss and net loss per share because we consider each to be an important supplemental measure of our performance.
Management uses these non-GAAP financial measures to make operational decisions, evaluate the Company’s performance, prepare forecasts and determine compensation. Further, management believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the Company’s performance when planning, forecasting and analyzing future periods. Share-based compensation expenses are expected to vary depending on the number of new incentive award grants issued to both current and new employees, the number of such grants forfeited by former employees, and changes in the Company’s stock price, stock market volatility, expected option term and risk-free interest rates, all of which are difficult to estimate. In calculating non-GAAP operating expenses, adjusted EBITDA, net loss and net loss per share, management excludes certain non-cash and one-time items in order to facilitate comparability of the Company’s operating performance on a period-to-period basis because such expenses are not, in management’s view, related to the Company’s ongoing operating performance. Management uses this view of the Company’s operating performance for purposes of comparison with its business plan and individual operating budgets and in the allocation of resources.
The Company further believes that these non-GAAP financial measures are useful to investors in providing greater transparency to the information used by management in its operational decision-making. The Company believes that the use of non-GAAP operating expenses, adjusted EBITDA, net loss and net loss per share also facilitates a comparison of our underlying operating performance with that of other companies in our industry, which use similar non-GAAP financial measures to supplement their GAAP results.
In the future, the Company expects to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items in the presentation of our non-GAAP financial measures should not be construed as an inference that these costs are unusual, infrequent or non-recurring. Investors and potential investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. The limitations of relying on non-GAAP financial measures include, but are not limited to, the fact that other companies, including other companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting their usefulness as a comparative tool.
Investors and potential investors are encouraged to review the reconciliation of our non-GAAP financial measures contained within this news release with our GAAP financial results.
INSEEGO CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share data) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||||||
Net revenues: |
|
|
|
|
|
|
|
||||||||||||
IoT & Mobile Solutions |
$ |
|
45,926 |
|
|
$ |
|
34,636 |
|
|
$ |
|
118,690 |
|
|
$ |
|
95,257 |
|
Enterprise SaaS Solutions |
|
16,790 |
|
|
|
15,994 |
|
|
|
48,473 |
|
|
|
51,163 |
|
||||
Total net revenues |
|
62,716 |
|
|
|
50,630 |
|
|
|
167,163 |
|
|
|
146,420 |
|
||||
Cost of net revenues: |
|
|
|
|
|
|
|
||||||||||||
IoT & Mobile Solutions |
|
37,873 |
|
|
|
26,793 |
|
|
|
99,459 |
|
|
|
75,168 |
|
||||
Enterprise SaaS Solutions |
|
6,218 |
|
|
|
6,233 |
|
|
|
18,764 |
|
|
|
20,093 |
|
||||
Impairment of abandoned product line, net of recoveries |
— |
|
|
— |
|
|
— |
|
|
|
355 |
|
|||||||
Total cost of net revenues |
|
44,091 |
|
|
|
33,026 |
|
|
|
118,223 |
|
|
|
95,616 |
|
||||
Gross profit |
|
18,625 |
|
|
|
17,604 |
|
|
|
48,940 |
|
|
|
50,804 |
|
||||
Operating costs and expenses: |
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
6,655 |
|
|
|
5,317 |
|
|
|
15,328 |
|
|
|
15,261 |
|
||||
Sales and marketing |
|
7,149 |
|
|
|
5,907 |
|
|
|
20,769 |
|
|
|
16,957 |
|
||||
General and administrative |
|
7,135 |
|
|
|
5,837 |
|
|
|
21,036 |
|
|
|
18,634 |
|
||||
Amortization of purchased intangible assets |
|
847 |
|
|
|
869 |
|
|
|
2,575 |
|
|
|
2,764 |
|
||||
Extinguishment of acquisition-related liabilities |
— |
|
|
|
(17,174 |
) |
|
— |
|
|
|
(17,174 |
) |
||||||
Restructuring charges, net of recoveries |
|
13 |
|
|
|
245 |
|
|
|
50 |
|
|
|
1,165 |
|
||||
Total operating costs and expenses |
|
21,799 |
|
|
|
1,001 |
|
|
|
59,758 |
|
|
|
37,607 |
|
||||
Operating income (loss) |
|
(3,174 |
) |
|
|
16,603 |
|
|
|
(10,818 |
) |
|
|
13,197 |
|
||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||||||
Interest expense, net |
|
(5,119 |
) |
|
|
(5,113 |
) |
|
|
(15,336 |
) |
|
|
(15,360 |
) |
||||
Other expense, net |
|
(307 |
) |
|
|
(180 |
) |
|
|
(66 |
) |
|
|
(554 |
) |
||||
Income (loss) before income taxes |
|
(8,600 |
) |
|
|
11,310 |
|
|
|
(26,220 |
) |
|
|
(2,717 |
) |
||||
Income tax provision |
|
223 |
|
|
|
473 |
|
|
|
793 |
|
|
|
1,185 |
|
||||
Net income (loss) |
|
(8,823 |
) |
|
|
10,837 |
|
|
|
(27,013 |
) |
|
|
(3,902 |
) |
||||
Less: Net loss (income) attributable to noncontrolling interests |
|
17 |
|
|
|
6 |
|
|
|
(57 |
) |
|
|
35 |
|
||||
Net income (loss) attributable to Inseego Corp. |
|
(8,806 |
) |
|
|
10,843 |
|
|
|
(27,070 |
) |
|
|
(3,867 |
) |
||||
Preferred stock dividend |
|
(131 |
) |
|
— |
|
|
|
(131 |
) |
|
— |
|
||||||
Net income (loss) attributable to common shareholders |
$ |
|
(8,937 |
) |
|
$ |
|
10,843 |
|
|
$ |
|
(27,201 |
) |
|
$ |
|
(3,867 |
) |
Per share data: |
|
|
|
|
|
|
|
||||||||||||
Net income (loss) per common share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
|
(0.11 |
) |
|
$ |
|
0.16 |
|
|
$ |
|
(0.35 |
) |
|
$ |
|
(0.06 |
) |
Diluted |
$ |
|
(0.11 |
) |
|
$ |
|
0.15 |
|
|
$ |
|
(0.35 |
) |
|
$ |
|
(0.06 |
) |
Weighted-average shares used in computation of net income (loss) per common share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
|
79,550,445 |
|
|
|
68,480,774 |
|
|
|
77,606,317 |
|
|
|
63,585,229 |
|
||||
Diluted |
|
79,550,445 |
|
|
|
71,456,346 |
|
|
|
77,606,317 |
|
|
|
63,585,229 |
|
||||
INSEEGO CORP. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)
|
|||||||||
|
|||||||||
|
September 30,
|
|
December 31,
|
||||||
|
(Unaudited) |
|
|
||||||
ASSETS |
|
|
|
||||||
Current assets: |
|
|
|
||||||
Cash and cash equivalents |
$ |
|
13,945 |
|
|
$ |
|
31,015 |
|
Restricted cash |
— |
|
|
|
61 |
|
|||
Accounts receivable, net |
|
21,533 |
|
|
|
20,633 |
|
||
Inventories, net |
|
25,960 |
|
|
|
26,431 |
|
||
Prepaid expenses and other |
|
10,358 |
|
|
|
6,212 |
|
||
Total current assets |
|
71,796 |
|
|
|
84,352 |
|
||
Property, plant and equipment, net |
|
7,469 |
|
|
|
6,698 |
|
||
Rental assets, net |
|
5,033 |
|
|
|
5,769 |
|
||
Intangible assets, net |
|
39,852 |
|
|
|
31,985 |
|
||
Goodwill |
|
31,477 |
|
|
|
32,942 |
|
||
Right-of-use assets, net |
|
2,323 |
|
|
— |
|
|||
Other assets |
|
743 |
|
|
|
510 |
|
||
Total assets |
$ |
|
158,693 |
|
|
$ |
|
162,256 |
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
||||||
Current liabilities: |
|
|
|
||||||
Accounts payable |
$ |
|
28,845 |
|
|
$ |
|
39,245 |
|
Accrued expenses and other current liabilities |
|
16,596 |
|
|
|
13,024 |
|
||
Convertible senior notes, net |
|
99,264 |
|
|
— |
|
|||
Term loan, net |
|
46,165 |
|
|
— |
|
|||
DigiCore bank facilities |
|
197 |
|
|
|
1,412 |
|
||
Total current liabilities |
|
191,067 |
|
|
|
53,681 |
|
||
Long-term liabilities: |
|
|
|
||||||
Convertible senior notes, net |
— |
|
|
|
93,054 |
|
|||
Term loan, net |
— |
|
|
|
45,046 |
|
|||
Deferred tax liabilities, net |
|
4,208 |
|
|
|
4,457 |
|
||
Other long-term liabilities |
|
1,738 |
|
|
|
2,543 |
|
||
Total liabilities |
|
197,013 |
|
|
|
198,781 |
|
||
Stockholders’ deficit: |
|
|
|
||||||
Preferred stock |
— |
|
|
— |
|
||||
Common stock |
|
80 |
|
|
|
74 |
|
||
Additional paid-in capital |
|
574,485 |
|
|
|
546,230 |
|
||
Accumulated other comprehensive loss |
|
(7,789 |
) |
|
|
(4,877 |
) |
||
Accumulated deficit |
|
(605,018 |
) |
|
|
(577,817 |
) |
||
Total stockholders’ deficit attributable to Inseego Corp. |
|
(38,242 |
) |
|
|
(36,390 |
) |
||
Noncontrolling interests |
|
(78 |
) |
|
|
(135 |
) |
||
Total stockholders’ deficit |
|
(38,320 |
) |
|
|
(36,525 |
) |
||
Total liabilities and stockholders’ deficit |
$ |
|
158,693 |
|
|
$ |
|
162,256 |
|
INSEEGO CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||||||
Net income (loss) |
$ |
|
(8,823 |
) |
|
$ |
|
10,837 |
|
|
$ |
|
(27,013 |
) |
|
$ |
|
(3,902 |
) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization |
|
5,562 |
|
|
|
3,245 |
|
|
|
12,770 |
|
|
|
10,564 |
|
||||
Provision for bad debts, net of recoveries |
|
306 |
|
|
|
222 |
|
|
|
691 |
|
|
|
536 |
|
||||
Provision for excess and obsolete inventory, net of recoveries |
|
53 |
|
|
|
143 |
|
|
|
389 |
|
|
|
1,219 |
|
||||
Share-based compensation expense |
|
1,253 |
|
|
|
1,734 |
|
|
|
5,955 |
|
|
|
3,678 |
|
||||
Amortization of debt discount and debt issuance costs |
|
2,443 |
|
|
|
2,442 |
|
|
|
7,329 |
|
|
|
7,328 |
|
||||
Deferred income taxes |
|
4 |
|
|
|
2 |
|
|
|
(13 |
) |
|
|
(4 |
) |
||||
Non-cash gain on extinguishment of acquisition-related liabilities |
— |
|
|
|
(17,174 |
) |
|
— |
|
|
|
(17,174 |
) |
||||||
Other |
|
669 |
|
|
|
262 |
|
|
|
1,349 |
|
|
|
1,227 |
|
||||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
||||||||||||
Accounts receivable |
|
(2,600 |
) |
|
|
(4,362 |
) |
|
|
(1,912 |
) |
|
|
(13,038 |
) |
||||
Inventories |
|
2,083 |
|
|
|
(1,724 |
) |
|
|
(2,525 |
) |
|
|
1,779 |
|
||||
Prepaid expenses and other assets |
|
(3,327 |
) |
|
|
(458 |
) |
|
|
(4,535 |
) |
|
|
2,423 |
|
||||
Accounts payable |
|
(5,026 |
) |
|
|
(25 |
) |
|
|
(8,887 |
) |
|
|
879 |
|
||||
Accrued expenses, income taxes, and other |
|
2,460 |
|
|
|
84 |
|
|
|
1,404 |
|
|
|
616 |
|
||||
Net cash used in operating activities |
|
(4,943 |
) |
|
|
(4,772 |
) |
|
|
(14,998 |
) |
|
|
(3,869 |
) |
||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||||||
Purchases of property, plant and equipment |
|
(1,196 |
) |
|
|
(283 |
) |
|
|
(4,169 |
) |
|
|
(936 |
) |
||||
Proceeds from the sale of property, plant and equipment |
— |
|
|
|
79 |
|
|
|
454 |
|
|
|
109 |
|
|||||
Additions to capitalized software development costs and purchases of intangible assets |
|
(7,999 |
) |
|
|
(428 |
) |
|
|
(16,800 |
) |
|
|
(1,527 |
) |
||||
Net cash used in investing activities |
|
(9,195 |
) |
|
|
(632 |
) |
|
|
(20,515 |
) |
|
|
(2,354 |
) |
||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||||||
Gross proceeds received from issuance of Series E preferred stock |
|
10,000 |
|
|
— |
|
|
|
10,000 |
|
|
— |
|
||||||
Gross proceeds received from private placement |
— |
|
|
|
19,661 |
|
|
— |
|
|
|
19,661 |
|
||||||
Principal payments on term loans |
— |
|
|
|
(500 |
) |
|
— |
|
|
|
(500 |
) |
||||||
Proceeds from the exercise of warrant to purchase common stock |
— |
|
|
— |
|
|
|
10,639 |
|
|
— |
|
|||||||
Net repayment of DigiCore bank and overdraft facilities |
|
(765 |
) |
|
|
(995 |
) |
|
|
(1,159 |
) |
|
|
(1,203 |
) |
||||
Principal payments under finance lease obligations |
|
(263 |
) |
|
|
(128 |
) |
|
|
(795 |
) |
|
|
(487 |
) |
||||
Principal payments on mortgage bond |
— |
|
|
|
(75 |
) |
|
— |
|
|
|
(241 |
) |
||||||
Proceeds from stock option exercises and employee stock purchase plan, net of taxes paid on vested restricted stock units |
|
(341 |
) |
|
|
464 |
|
|
|
257 |
|
|
|
1,022 |
|
||||
Net cash provided by financing activities |
|
8,631 |
|
|
|
18,427 |
|
|
|
18,942 |
|
|
|
18,252 |
|
||||
Effect of exchange rates on cash |
|
(877 |
) |
|
|
(312 |
) |
|
|
(560 |
) |
|
|
(1,680 |
) |
||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(6,384 |
) |
|
|
12,711 |
|
|
|
(17,131 |
) |
|
|
10,349 |
|
||||
Cash, cash equivalents and restricted cash, beginning of period |
|
20,329 |
|
|
|
18,897 |
|
|
|
31,076 |
|
|
|
21,259 |
|
||||
Cash, cash equivalents and restricted cash, end of period |
$ |
|
13,945 |
|
|
$ |
|
31,608 |
|
|
$ |
|
13,945 |
|
|
$ |
|
31,608 |
|
INSEEGO CORP. Reconciliation of GAAP Net Loss to Non-GAAP Net Loss (In thousands, except per share data) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
Net Income
|
|
Income (Loss)
|
|
Net Income
|
|
Income (Loss)
|
||||||||||||
GAAP net loss |
$ |
|
(8,823 |
) |
|
$ |
|
(0.11 |
) |
|
$ |
|
(27,013 |
) |
|
$ |
|
(0.35 |
) |
Adjustments: |
|
|
|
|
|
|
|
||||||||||||
Share-based compensation expense(a) |
|
1,253 |
|
|
|
0.02 |
|
|
|
5,955 |
|
|
|
0.08 |
|
||||
Purchased intangibles amortization(b) |
|
1,339 |
|
|
|
0.01 |
|
|
|
4,079 |
|
|
|
0.06 |
|
||||
Debt discount and issuance costs amortization |
|
2,443 |
|
|
|
0.03 |
|
|
|
7,329 |
|
|
|
0.09 |
|
||||
Restructuring charges, net of recoveries |
|
13 |
|
|
— |
|
|
|
50 |
|
|
— |
|
||||||
Non-recurring legal and other expenses |
|
700 |
|
|
|
0.01 |
|
|
|
1,470 |
|
|
|
0.02 |
|
||||
Non-GAAP net loss |
$ |
|
(3,075 |
) |
|
$ |
|
(0.04 |
) |
|
$ |
|
(8,130 |
) |
|
$ |
|
(0.10 |
) |
(a) Includes share-based compensation expense recorded under ASC Topic 718.
(b) Includes amortization of intangible assets purchased through acquisitions.
See “Non-GAAP Financial Measures” for information regarding our use of Non-GAAP financial measures.
INSEEGO CORP. Reconciliation of GAAP Operating Costs and Expenses to Non-GAAP Operating Costs and Expenses Three Months Ended September 30, 2019 (In thousands) (Unaudited) |
|||||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Purchased
|
|
Restructuring
|
|
Non-recurring
|
|
Non-GAAP |
||||||||||||||||||
Cost of net revenues |
$ |
|
44,091 |
|
|
$ |
|
202 |
|
|
$ |
|
492 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
43,397 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Research and development |
|
6,655 |
|
|
|
183 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
6,472 |
|
|||||||||
Sales and marketing |
|
7,149 |
|
|
|
307 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
6,842 |
|
|||||||||
General and administrative |
|
7,135 |
|
|
|
561 |
|
|
— |
|
|
— |
|
|
|
700 |
|
|
|
5,874 |
|
||||||||
Amortization of purchased intangible assets |
|
847 |
|
|
— |
|
|
|
847 |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||
Restructuring charges, net of recoveries |
|
13 |
|
|
— |
|
|
— |
|
|
|
13 |
|
|
— |
|
|
— |
|
||||||||||
Total operating costs and expenses |
$ |
|
21,799 |
|
|
|
1,051 |
|
|
|
847 |
|
|
|
13 |
|
|
|
700 |
|
|
$ |
|
19,188 |
|
||||
Total |
|
|
$ |
|
1,253 |
|
|
$ |
|
1,339 |
|
|
$ |
|
13 |
|
|
$ |
|
700 |
|
|
|
||||||
(a) Includes share-based compensation expense recorded under ASC Topic 718.
(b) Includes amortization of intangible assets purchased through acquisitions.
See “Non-GAAP Financial Measures” for information regarding our use of Non-GAAP financial measures.
INSEEGO CORP. Reconciliation of GAAP Operating Costs and Expenses to Non-GAAP Operating Costs and Expenses Nine Months Ended September 30, 2019 (In thousands) (Unaudited) |
|||||||||||||||||||||||||||||
|
GAAP |
|
Share-based
|
|
Purchased
|
|
Restructuring
|
|
Non-recurring
|
|
Non-GAAP |
||||||||||||||||||
Cost of net revenues |
$ |
|
118,223 |
|
|
$ |
|
899 |
|
|
$ |
|
1,504 |
|
|
$ |
|
— |
|
|
$ |
|
— |
|
|
$ |
|
115,820 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Research and development |
|
15,328 |
|
|
|
1,315 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
14,013 |
|
|||||||||
Sales and marketing |
|
20,769 |
|
|
|
1,339 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
19,430 |
|
|||||||||
General and administrative |
|
21,036 |
|
|
|
2,402 |
|
|
— |
|
|
— |
|
|
|
1,470 |
|
|
|
17,164 |
|
||||||||
Amortization of purchased intangible assets |
|
2,575 |
|
|
— |
|
|
|
2,575 |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||
Restructuring charges, net of recoveries |
|
50 |
|
|
— |
|
|
— |
|
|
|
50 |
|
|
— |
|
|
— |
|
||||||||||
Total operating costs and expenses |
$ |
|
59,758 |
|
|
|
5,056 |
|
|
|
2,575 |
|
|
|
50 |
|
|
|
1,470 |
|
|
$ |
|
50,607 |
|
||||
Total |
|
|
$ |
|
5,955 |
|
|
$ |
|
4,079 |
|
|
$ |
|
50 |
|
|
$ |
|
1,470 |
|
|
|
||||||
(a) Includes share-based compensation expense recorded under ASC Topic 718.
(b) Includes amortization of intangible assets purchased through acquisitions.
See “Non-GAAP Financial Measures” for information regarding our use of Non-GAAP financial measures.
INSEEGO CORP. Reconciliation of GAAP Loss before Income Taxes to Adjusted EBITDA (In thousands) (Unaudited) |
|||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||
Loss before income taxes |
$ |
|
(8,600 |
) |
|
$ |
|
(26,220 |
) |
Depreciation and amortization(a) |
|
5,562 |
|
|
|
12,770 |
|
||
Share-based compensation expense(b) |
|
1,253 |
|
|
|
5,955 |
|
||
Restructuring charges, net of recoveries |
|
13 |
|
|
|
50 |
|
||
Non-recurring legal and other expenses |
|
700 |
|
|
|
1,470 |
|
||
Interest expense, net(c) |
|
5,119 |
|
|
|
15,336 |
|
||
Other expense, net(d) |
|
307 |
|
|
|
66 |
|
||
Adjusted EBITDA |
$ |
|
4,354 |
|
|
$ |
|
9,427 |
|
(a) Includes depreciation and amortization charges, including amortization of intangible assets purchased through acquisitions.
(b) Includes share-based compensation expense recorded under ASC Topic 718.
(c) Includes the amortization of debt discount and issuance costs related to the convertible senior notes and term loan.
(d) Includes foreign currency transaction gains and losses, net of the gain on the sale of certain fixed assets.
See “Non-GAAP Financial Measures” for information regarding our use of Non-GAAP financial measures.
INSEEGO CORP. Quarterly Net Revenues by Product Grouping (In thousands) (Unaudited) |
||||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||||
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|||||||||||||||
IoT & Mobile Solutions |
$ |
|
45,926 |
|
|
$ |
|
39,983 |
|
|
$ |
|
32,781 |
|
|
$ |
|
40,092 |
|
|
$ |
|
34,636 |
|
Enterprise SaaS Solutions |
|
16,790 |
|
|
|
15,908 |
|
|
|
15,775 |
|
|
|
15,951 |
|
|
|
15,994 |
|
|||||
Total net revenues |
$ |
|
62,716 |
|
|
$ |
|
55,891 |
|
|
$ |
|
48,556 |
|
|
$ |
|
56,043 |
|
|
$ |
|
50,630 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20191106006032/en/
Inseego Corp.
Media Contact:
Anette Gaven
+1 (619) 993-3058
[email protected]
or
Investor Relations Contact:
Joo-Hun Kim
MKR Group
+1 (212) 868-6760
[email protected]
Please make the indicated changes including the new text: US quotes snapshot data provided by IEX. Additional price data and company information powered by Twelve Data.
