Spire Global Announces Strong Second Quarter 2023 Results; Expects Positive Cash Flow from Operations by Year End

Other Definitions

Annual Recurring Revenue (ARR). Spire defines ARR as expected annualized revenue from customers that are under contracts at the end of the reporting period with a binding and renewable agreement for subscription solutions or customers that are under a binding multi-year contract that can range from components of Space Services solutions to a project-based customer solution. Customers with project-based contracts are considered recurring when there is a multi-year binding agreement that has a renewable component in the contract. Customers are also considered recurring when they have multiple contracts over multiple years. Customer contracts for data trials and one-time transactions are excluded from the calculation of ARR.

ARR Customers. Spire defines an ARR Customer as an entity that has a contract with Spire or through its reseller partners contracts, that is either a binding and renewable agreement for subscription solutions, or a binding multi-year contract as of the measurement date independent of the number of solutions the entity has under contract. A single organization with separate subsidiaries, segments, or divisions may represent multiple customers, as Spire treats each entity that is invoiced separately as an individual customer. In cases where customers subscribe to Spire’s platform through its reseller partners, each end customer that meets the above definition is counted separately as an ARR Customer. All entities that have contracts for data trials and one-time transactions are excluded from the calculation of ARR Customers.

ARR Solution Customers. Spire defines an ARR Solution Customer similarly to an ARR Customer, but Spire counts every solution the customer has separately. As a result, the count of ARR Solution Customers exceeds the count of ARR Customers at each period end, as some customers contract with Spire for multiple solutions. Spire’s multiple solution customers are those that are under contract for at least two solutions: Maritime, Aviation, Weather, and Space Services. All entities that have contracts for data trials and one-time transactions are excluded from the calculation of ARR Solution Customers.

Conference Call

Spire will webcast a conference call to discuss the results at 5:00 p.m. Eastern Time today. The webcast will be available on Spire’s Investor Relations website at ir.spire.com. A replay of the call will be available on the site for three months.

Safe Harbor Statement

The forward-looking statements included in this press release and in the related conference call, including for example, the quotations of management, the statements under the heading “Financial Outlook” above, the information provided in the “GAAP to Non-GAAP Reconciliations – Q3 2023 and Full Year 2023 Financial Outlook” section of the tables below, statements regarding continued growth, statements regarding Spire’s expected timing to generate positive cash from operations, non-GAAP operating margins, adjusted EBITDA and free cash flow, statements regarding increasing its ARR, statements regarding profitability, statements regarding an expected reverse stock split and its potential effects, and statements regarding the benefits of its solutions to its customers and generally, reflect management’s best judgment based on factors currently known and involve risks and uncertainties. These risks and uncertainties include, but are not limited to, potential disruption of customer purchase decisions resulting from global economic conditions including from an economic downturn or recession in the United States or in other countries around the world, relative growth of its ARR and revenue, the failure of the Spire and exactEarth businesses (including personnel) to be integrated successfully, the risk that revenue and adjusted EBITDA accretion or the expansion of Spire’s customer count, ARR, product offerings and solutions will not be realized or realized to the extent anticipated, the ability to maintain the listing of Spire’s securities on the New York Stock Exchange, the ability to address the market opportunity for Space-as-a-Service, the ability to implement business plans, forecasts, and other expectations, and identify and realize additional opportunities, the risk of downturns, new entrants and a changing regulatory landscape in the highly competitive space data analytics industries, developments in and the duration of the COVID-19 pandemic and the resulting impact on Spire’s business and operations, and the business of its customers and partners, Spire’s potential inability to manage effectively any growth it experiences, Spire’s ability or inability to develop new products and services, and other risks detailed in reports Spire has filed with the Securities and Exchange Commission, including Spire’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Significant variation from the assumptions underlying Spire’s forward-looking statements could cause its actual results to vary, and the impact could be significant. All forward-looking statements in this press release are based on information available to Spire as of the date hereof. Spire undertakes no obligation, and does not intend, to update the information contained in this press release or the accompanying conference call, except as required by law.

About Spire Global, Inc.

Spire (NYSE: SPIR) is a global provider of space-based data, analytics and space services, offering unique datasets and powerful insights about Earth so that organizations can make decisions with confidence in a rapidly changing world. Spire builds, owns, and operates a fully deployed satellite constellation that observes the Earth in real time using radio frequency technology. The data acquired by Spire’s satellites provides global weather intelligence, ship and plane movements, and spoofing and jamming detection to better predict how their patterns impact economies, global security, business operations and the environment. Spire also offers Space as a Service solutions that empower customers to leverage its established infrastructure to put their business in space. Spire has eight offices across the U.S., Canada, UK, Luxembourg and Singapore. To learn more, visit www.spire.com.

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(In thousands, except share and per share amounts)

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenue

$

26,493

 

$

19,395

 

$

50,661

 

$

37,465

 

Cost of revenue

 

9,633

 

 

9,573

 

 

19,993

 

 

19,419

 

Gross profit

 

16,860

 

 

9,822

 

 

30,668

 

 

18,046

 

Operating expenses:
Research and development

 

9,752

 

 

8,225

 

 

19,415

 

 

16,882

 

Sales and marketing

 

6,729

 

 

6,728

 

 

13,579

 

 

13,633

 

General and administrative

 

10,899

 

 

11,274

 

 

22,669

 

 

23,958

 

Loss on decommissioned satellites

 

472

 

 

 

 

472

 

 

 

Total operating expenses

 

27,852

 

 

26,227

 

 

56,135

 

 

54,473

 

Loss from operations

 

(10,992

)

 

(16,405

)

 

(25,467

)

 

(36,427

)

Other income (expense):
Interest income

 

636

 

 

106

 

 

1,201

 

 

120

 

Interest expense

 

(4,709

)

 

(2,785

)

 

(9,287

)

 

(5,828

)

Change in fair value of contingent earnout liability

 

128

 

 

2,370

 

 

204

 

 

9,253

 

Change in fair value of warrant liabilities

 

357

 

 

3,897

 

 

1,103

 

 

9,732

 

Foreign exchange

 

(435

)

 

(2,605

)

 

589

 

 

(3,540

)

Loss on extinguishment of debt

 

 

 

(22,510

)

 

 

 

(22,510

)

Other expense, net

 

(1,038

)

 

(271

)

 

(1,800

)

 

(505

)

Total other expense, net

 

(5,061

)

 

(21,798

)

 

(7,990

)

 

(13,278

)

Loss before income taxes

 

(16,053

)

 

(38,203

)

 

(33,457

)

 

(49,705

)

Income tax provision

 

213

 

 

62

 

 

482

 

 

352

 

Net loss

$

(16,266

)

$

(38,265

)

$

(33,939

)

$

(50,057

)

Basic and diluted net loss per share

$

(0.11

)

$

(0.27

)

$

(0.23

)

$

(0.36

)

Weighted-average shares used in computing basic and diluted net loss per share

 

147,751,593

 

 

139,687,475

 

 

146,271,668

 

 

139,482,147

 

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Unaudited)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

(In thousands) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net loss

$

(16,266

)

$

(38,265

)

$

(33,939

)

$

(50,057

)

Other comprehensive gain (loss):
Foreign currency translation adjustments

 

4,341

 

 

(2,212

)

 

2,752

 

 

(353

)

Net unrealized (loss) gain on investments (net of tax)

 

(7

)

 

(83

)

 

37

 

 

(83

)

Comprehensive loss

$

(11,932

)

$

(40,560

)

$

(31,150

)

$

(50,493

)

 

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

June 30,

 

December 31,

(In thousands)

 

2023

 

 

 

2022

 

Assets
Current assets
Cash and cash equivalents

$

43,144

 

$

47,196

 

Marketable securities

 

21,083

 

 

23,084

 

Accounts receivable, net (including allowance of $1,058 and $395 as of June 30, 2023 and December 31, 2022, respectively)

 

20,462

 

 

13,864

 

Contract assets

 

4,899

 

 

3,353

 

Other current assets

 

8,176

 

 

9,279

 

Total current assets

 

97,764

 

 

96,776

 

Property and equipment, net

 

62,964

 

 

53,752

 

Operating lease right-of-use assets

 

13,614

 

 

11,687

 

Goodwill

 

51,137

 

 

49,954

 

Customer relationships

 

20,332

 

 

20,814

 

Other intangible assets

 

13,469

 

 

13,967

 

Other long-term assets, including restricted cash

 

9,083

 

 

9,562

 

Total assets

$

268,363

 

$

256,512

 

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable

$

4,294

 

$

4,800

 

Accrued wages and benefits

 

4,982

 

 

4,502

 

Contract liabilities, current portion

 

21,854

 

 

15,856

 

Other accrued expenses

 

9,317

 

 

8,210

 

Total current liabilities

 

40,447

 

 

33,368

 

Long-term debt

 

119,790

 

 

98,475

 

Contingent earnout liability

 

145

 

 

349

 

Deferred income tax liabilities

 

817

 

 

771

 

Warrant liability

 

709

 

 

1,831

 

Operating lease liabilities, net of current portion

 

12,509

 

 

10,815

 

Other long-term liabilities

 

413

 

 

780

 

Total liabilities

 

174,830

 

 

146,389

 

Commitments and contingencies
Stockholders’ equity
Common stock

 

18

 

 

16

 

Additional paid-in capital

 

470,309

 

 

455,751

 

Accumulated other comprehensive loss

 

(4,208

)

 

(6,997

)

Accumulated deficit

 

(372,586

)

 

(338,647

)

Total stockholders’ equity

 

93,533

 

 

110,123

 

Total liabilities and stockholders’ equity

$

268,363

 

$

256,512

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Six Months Ended June 30,

(In thousands)

 

2023

 

 

 

2022

 

Cash flows from operating activities
Net loss

$

(33,939

)

$

(50,057

)

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

 

7,883

 

 

9,341

 

Stock-based compensation

 

5,986

 

 

5,198

 

Amortization of operating lease right-of-use assets

 

1,128

 

 

1,139

 

Amortization of debt issuance costs

 

1,086

 

 

2,673

 

Change in fair value of warrant liability

 

(1,103

)

 

(9,732

)

Change in fair value of contingent earnout liability

 

(204

)

 

(9,253

)

Loss on decommissioned satellites

 

472

 

 

 

Loss on extinguishment of debt

 

 

 

22,271

 

Other, net

 

(281

)

 

(16

)

Changes in operating assets and liabilities:
Accounts receivable, net

 

(6,441

)

 

(6,708

)

Contract assets

 

(1,506

)

 

(2,390

)

Other current assets

 

263

 

 

3,235

 

Other long-term assets

 

774

 

 

752

 

Accounts payable

 

(2,465

)

 

(2,788

)

Accrued wages and benefits

 

413

 

 

(1,702

)

Contract liabilities

 

5,467

 

 

4,378

 

Other accrued expenses

 

766

 

 

1,828

 

Operating lease liabilities

 

(890

)

 

(617

)

Other long-term liabilities

 

 

 

(46

)

Net cash used in operating activities

 

(22,591

)

 

(32,494

)

Cash flows from investing activities
Purchases of short-term investments

 

(25,845

)

 

(20,618

)

Maturities of short-term investments

 

28,400

 

 

 

Purchase of property and equipment

 

(12,677

)

 

(12,485

)

Net cash used in investing activities

 

(10,122

)

 

(33,103

)

Cash flows from financing activities
Proceeds from long-term debt

 

19,886

 

 

100,360

 

Proceeds from issuance of common stock under the Equity Distribution Agreement, net

 

7,866

 

 

 

Payments on long-term debt

 

 

 

(71,512

)

Payments of debt issuance costs

 

 

 

(4,342

)

Proceeds from exercise of stock options

 

 

 

796

 

Proceeds from employee stock purchase plan

 

422

 

 

332

 

Net cash provided by financing activities

 

28,174

 

 

25,634

 

Effect of foreign currency translation on cash, cash equivalents and restricted cash

 

597

 

 

3,213

 

Net decrease in cash, cash equivalents and restricted cash

 

(3,942

)

 

(36,750

)

Cash, cash equivalents and restricted cash
Beginning balance

 

47,569

 

 

109,645

 

Ending balance

$

43,627

 

$

72,895

 

 

GAAP to Non-GAAP Reconciliations

(Unaudited)

 

Three Months End June 30,

 

Six Months End June 30,

(In thousands, except for share and per share amounts)

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 
Gross profit (GAAP)

$

16,860

 

$

9,822

 

$

30,668

 

$

18,046

 

Adjustments:
Exclude stock-based compensation

 

48

 

 

43

 

 

125

 

 

120

 

Exclude amortization of purchased intangibles

 

874

 

 

895

 

 

1,733

 

 

1,814

 

Exclude other acquisition accounting amortization

 

170

 

 

174

 

 

336

 

 

357

 

Exclude merger and acquisition related expenses

 

-

 

 

50

 

 

-

 

 

127

 

Gross profit (Non-GAAP)

$

17,952

 

$

10,984

 

$

32,862

 

$

20,464

 

 
Research and development (GAAP)

 

9,752

 

 

8,225

 

 

19,415

 

 

16,882

 

Adjustments:
Exclude stock-based compensation

 

(902

)

 

(814

)

 

(1,553

)

 

(1,525

)

Exclude merger and acquisition related expenses

 

-

 

 

(109

)

 

-

 

 

(277

)

Research and development (Non-GAAP)

 

8,850

 

 

7,302

 

 

17,862

 

 

15,080

 

 
Sales and marketing (GAAP)

 

6,729

 

 

6,728

 

 

13,579

 

 

13,633

 

Adjustments:
Exclude stock-based compensation

 

(619

)

 

(735

)

 

(1,056

)

 

(1,351

)

Exclude amortization of purchased intangibles

 

-

 

 

(793

)

 

-

 

 

(1,608

)

Exclude merger and acquisition related expenses

 

-

 

 

(109

)

 

-

 

 

(277

)

Sales and marketing (Non-GAAP)

 

6,110

 

 

5,091

 

 

12,523

 

 

10,397

 

 
General and administrative (GAAP)

 

10,899

 

 

11,274

 

 

22,669

 

 

23,958

 

Adjustments:
Exclude stock-based compensation

 

(1,771

)

 

(1,317

)

 

(3,252

)

 

(2,202

)

Exclude merger and acquisition related expenses

 

-

 

 

(1,245

)

 

(1,015

)

 

(3,846

)

General and administrative (Non-GAAP)

 

9,128

 

 

8,712

 

 

18,402

 

 

17,910

 

 
Loss on decommissioned satellites (GAAP)

 

472

 

 

-

 

 

472

 

 

-

 

Adjustments:
Exclude loss on decommissioned satellites

 

(472

)

 

-

 

 

(472

)

 

-

 

General and administrative (Non-GAAP)

 

-

 

 

-

 

 

-

 

 

-

 

 
Loss from operations (GAAP)

$

(10,992

)

$

(16,405

)

$

(25,467

)

$

(36,427

)

Adjustments:
Exclude stock-based compensation

 

3,340

 

 

2,909

 

 

5,986

 

 

5,198

 

Exclude merger and acquisition related expenses

 

-

 

 

1,513

 

 

1,015

 

 

4,527

 

Exclude amortization of purchased intangibles

 

874

 

 

1,688

 

 

1,733

 

 

3,422

 

Exclude other acquisition accounting amortization

 

170

 

 

174

 

 

336

 

 

357

 

Exclude loss on decommissioned satellites

 

472

 

 

-

 

 

472

 

 

-

 

Loss from operations (Non-GAAP)

$

(6,136

)

$

(10,121

)

$

(15,925

)

$

(22,923

)

 
Gross Margin (GAAP)

 

64

%

 

51

%

 

61

%

 

48

%

Adjustments:
Exclude stock-based compensation and merger and acquisition related expenses

 

0

%

 

0

%

 

0

%

 

1

%

Exclude amortization of purchased intangibles

 

3

%

 

5

%

 

3

%

 

5

%

Exclude other acquisition accounting amortization

 

1

%

 

1

%

 

1

%

 

1

%

Gross Margin (Non-GAAP)

 

68

%

 

57

%

 

65

%

 

55

%

 
Operating Margin (GAAP)

 

-41

%

 

-85

%

 

-50

%

 

-97

%

Adjustments:
Exclude stock-based compensation

 

12

%

 

15

%

 

12

%

 

14

%

Exclude merger and acquisition related expenses

 

0

%

 

8

%

 

2

%

 

12

%

Exclude amortization of purchased intangibles

 

3

%

 

9

%

 

3

%

 

9

%

Exclude other acquisition accounting amortization

 

1

%

 

1

%

 

1

%

 

1

%

Exclude loss on decommissioned satellites

 

2

%

 

0

%

 

1

%

 

0

%

Operating Margin (Non-GAAP)

 

-23

%

 

-52

%

 

-31

%

 

-61

%

 
Net loss (GAAP)

$

(16,266

)

$

(38,265

)

$

(33,939

)

$

(50,057

)

Adjustments:
Exclude stock-based compensation

 

3,340

 

 

2,909

 

 

5,986

 

 

5,198

 

Exclude merger and acquisition related expenses

 

-

 

 

1,513

 

 

1,015

 

 

4,527

 

Exclude amortization of purchased intangibles

 

874

 

 

1,688

 

 

1,733

 

 

3,422

 

Exclude other acquisition accounting amortization

 

170

 

 

174

 

 

336

 

 

357

 

Exclude change in fair value of contingent earnout liability

 

(128

)

 

(2,370

)

 

(204

)

 

(9,253

)

Exclude change in fair value of warrant liabilities

 

(357

)

 

(3,897

)

 

(1,103

)

 

(9,732

)

Exclude foreign exchange

 

435

 

 

2,605

 

 

(589

)

 

3,540

 

Exclude loss on extinguishment of debt

 

-

 

 

22,510

 

 

-

 

 

22,510

 

Exclude other expense, net

 

1,038

 

 

271

 

 

1,800

 

 

505

 

Exclude loss on decommissioned satellites

 

472

 

 

-

 

 

472

 

 

-

 

Net loss (Non-GAAP)

$

(10,422

)

$

(12,862

)

$

(24,493

)

$

(28,983

)

 
Net loss per share (GAAP)

$

(0.11

)

$

(0.27

)

$

(0.23

)

$

(0.36

)

Adjustments:
Exclude stock-based compensation

 

0.02

 

 

0.02

 

 

0.04

 

 

0.04

 

Exclude merger and acquisition related expenses, purchased intangibles and other acquisition accounting amortization

 

0.01

 

 

0.02

 

 

0.02

 

 

0.06

 

Exclude change in fair value of warrant liabilities and change in value of contingent earnout liability

 

-

 

 

(0.04

)

 

(0.01

)

 

(0.14

)

Exclude foreign exchange

 

-

 

 

0.02

 

 

-

 

 

0.03

 

Exclude loss on extinguishment of debt

 

-

 

 

0.16

 

 

-

 

 

0.16

 

Exclude other expense, net

 

0.01

 

 

-

 

 

0.01

 

 

-

 

Exclude loss on decommissioned satellites

 

-

 

 

-

 

 

-

 

 

-

 

Net loss per share (Non-GAAP)

$

(0.07

)

$

(0.09

)

 

(0.17

)

$

(0.21

)

 
Weighted-average shares used in computing basic net loss per share

 

147,751,593

 

 

139,687,475

 

 

146,271,668

 

 

139,482,147

 

Weighted-average shares used in computing diluted net income per share

 

147,751,593

 

 

139,687,475

 

 

146,271,668

 

 

139,482,147

 

 
Net loss (GAAP)

$

(16,266

)

$

(38,265

)

$

(33,939

)

$

(50,057

)

Depreciation and amortization

 

3,967

 

 

4,507

 

 

7,883

 

 

9,341

 

Net Interest

 

4,073

 

 

2,679

 

 

8,086

 

 

5,708

 

Taxes

 

213

 

 

62

 

 

482

 

 

352

 

EBITDA

 

(8,013

)

 

(31,017

)

 

(17,488

)

 

(34,656

)

Change in fair value of contingent earnout liability

 

(128

)

 

(2,370

)

 

(204

)

 

(9,253

)

Change in fair value of warrant liabilities

 

(357

)

 

(3,897

)

 

(1,103

)

 

(9,732

)

Foreign exchange

 

435

 

 

2,605

 

 

(589

)

 

3,540

 

Loss on extinguishment of debt

 

-

 

 

22,510

 

 

-

 

 

22,510

 

Stock-based compensation

 

3,340

 

 

2,909

 

 

5,986

 

 

5,198

 

Mergers and acquisition related expenses

 

-

 

 

1,513

 

 

1,015

 

 

4,527

 

Other acquisition accounting amortization

 

170

 

 

174

 

 

336

 

 

357

 

Loss on decommissioned satellites

 

472

 

 

-

 

 

472

 

 

-

 

Other expense, net

 

1,038

 

 

271

 

 

1,800

 

 

505

 

Adjusted EBITDA

$

(3,043

)

$

(7,302

)

$

(9,775

)

$

(17,004

)

 
Net cash used in operating activities

 

(11,301

)

 

(17,502

)

 

(22,591

)

 

(32,494

)

Purchase of property and equipment

 

(8,028

)

 

(8,242

)

 

(12,677

)

 

(12,485

)

Free Cash Flow

$

(19,329

)

$

(25,744

)

$

(35,268

)

$

(44,979

)

 

GAAP to Non-GAAP Reconciliations – Q3 2023 and Full Year 2023 Financial Outlook

(Unaudited)

 
(In thousands, except for share and per share amounts) Q3'23 Ranges

Low

High

Revenue

$

26,000

 

$

27,000

 

Low

High

Loss from operations (GAAP)

$

(11,438

)

$

(10,438

)

Adjustments:
Exclude stock-based compensation

 

3,391

 

 

3,391

 

Exclude amortization of purchased intangibles

 

873

 

 

873

 

Exclude other acquisition accounting amortization

 

174

 

 

174

 

Loss from operations (Non-GAAP)

$

(7,000

)

$

(6,000

)

 

Low

High

Net loss per share (GAAP)

$

(0.11

)

$

(0.10

)

Adjustments:
Exclude stock-based compensation

 

0.02

 

 

0.02

 

Exclude purch intangibles and other purch acctg amortization

 

0.01

 

 

0.01

 

Net loss per share (Non-GAAP)

$

(0.08

)

$

(0.07

)

Weighted-average shares used in computing basic and diluted net loss per share

 

167,068,711

 

 

167,068,711

 

 

Low

High

Net loss (GAAP)

$

(16,547

)

$

(15,547

)

Depreciation and amortization

 

4,422

 

 

4,422

 

Net Interest

 

4,771

 

 

4,771

 

Taxes

 

89

 

 

89

 

EBITDA

$

(7,265

)

$

(6,265

)

Stock-based compensation

 

3,391

 

 

3,391

 

Other expense, net

 

200

 

 

200

 

Other acquisition accounting amortization

 

174

 

 

174

 

Adjusted EBITDA

$

(3,500

)

$

(2,500

)

 
(In thousands, except for share and per share amounts) FY 2023 Ranges

Low

High

Revenue

 

104,000

 

 

109,000

 

 

Low

High

Loss from operations (GAAP)

$

(50,466

)

$

(45,466

)

Adjustments:
Exclude stock-based compensation

 

12,818

 

 

12,818

 

Exclude merger and acquisition related expenses

 

1,015

 

 

1,015

 

Exclude amortization of purchased intangibles

 

3,479

 

 

3,479

 

Exclude other acquisition accounting amortization

 

682

 

 

682

 

Exclude loss on decommissioned satellites

 

472

 

 

472

 

Loss from operations (Non-GAAP)

$

(32,000

)

$

(27,000

)

 

Low

High

Net loss per share (GAAP)

$

(0.44

)

$

(0.41

)

Adjustments:
Exclude stock-based compensation

$

0.08

 

$

0.08

 

Exclude merger and acquisition related expenses

$

0.01

 

$

0.01

 

Exclude purch intangibles and other acq acctg amortization

$

0.03

 

$

0.03

 

Exclude change in fair value of warrant liabilities

$

(0.01

)

$

(0.01

)

Exclude other expense, net

$

0.01

 

$

0.01

 

Net loss per share (Non-GAAP)

$

(0.32

)

$

(0.29

)

Weighted-average shares used in computing basic and diluted net loss per share

 

157,470,180

 

 

157,470,180

 

 

Low

High

Net loss (GAAP)

$

(69,245

)

$

(64,245

)

Depreciation and amortization

 

17,332

 

 

17,332

 

Net Interest

 

17,654

 

 

17,654

 

Taxes

 

968

 

 

968

 

EBITDA

$

(33,291

)

$

(28,291

)

Change in fair value of contingent earnout liability

$

(204

)

$

(204

)

Change in fair value of warrant liabilities

 

(1,103

)

 

(1,103

)

Foreign exchange

 

(589

)

 

(589

)

Other expense, net

 

2,200

 

 

2,200

 

Stock-based compensation

 

12,818

 

 

12,818

 

Mergers and acquisition related expenses

 

1,015

 

 

1,015

 

Other acquisition accounting amortization

 

682

 

 

682

 

Loss on decommissioned satellites

 

472

 

 

472

 

Adjusted EBITDA

$

(18,000

)

$

(13,000

)


« Previous Page 1 | 2 | 3 | 4  Next Page »
Featured Video
Jobs
Sr. Silicon Design Engineer for AMD at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
CAD Engineer for Nvidia at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise