Spire Global Announces Strong Third Quarter 2023 Results; Reaffirms Expectations for Positive Cash Flow from Operations by Year End; Increases Revenue and Earnings Guidance

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 – Q4 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, 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 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 nine offices across the U.S., Canada, UK, Luxembourg, Germany and Singapore. To learn more, visit spire.com.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except share and per share amounts)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue

$

27,317

 

$

20,418

 

$

77,978

 

$

57,883

 

Cost of revenue

 

9,555

 

 

10,198

 

 

29,548

 

 

29,617

 

Gross profit

 

17,762

 

 

10,220

 

 

48,430

 

 

28,266

 

Operating expenses:
Research and development

 

10,538

 

 

8,879

 

 

29,953

 

 

25,761

 

Sales and marketing

 

6,993

 

 

7,794

 

 

20,572

 

 

21,427

 

General and administrative

 

11,049

 

 

9,903

 

 

33,718

 

 

33,861

 

Loss on decommissioned satellites

 

156

 

 

 

 

628

 

 

 

Total operating expenses

 

28,736

 

 

26,576

 

 

84,871

 

 

81,049

 

Loss from operations

 

(10,974

)

 

(16,356

)

 

(36,441

)

 

(52,783

)

Other income (expense):
Interest income

 

540

 

 

336

 

 

1,741

 

 

456

 

Interest expense

 

(4,728

)

 

(3,897

)

 

(14,015

)

 

(9,725

)

Change in fair value of contingent earnout liability

 

13

 

 

344

 

 

217

 

 

9,597

 

Change in fair value of warrant liabilities

 

(119

)

 

1,282

 

 

984

 

 

11,014

 

Foreign exchange

 

(1,829

)

 

(2,806

)

 

(1,240

)

 

(6,346

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

(22,510

)

Other expense, net

 

(620

)

 

(660

)

 

(2,420

)

 

(1,165

)

Total other expense, net

 

(6,743

)

 

(5,401

)

 

(14,733

)

 

(18,679

)

Loss before income taxes

 

(17,717

)

 

(21,757

)

 

(51,174

)

 

(71,462

)

Income tax provision

 

78

 

 

54

 

 

560

 

 

406

 

Net loss

$

(17,795

)

$

(21,811

)

$

(51,734

)

$

(71,868

)

Basic and diluted net loss per share (1)

$

(0.86

)

$

(1.25

)

$

(2.71

)

$

(4.12

)

Weighted-average shares used in computing basic and diluted net loss per share (1)

 

20,756,394

 

 

17,492,871

 

 

19,117,078

 

 

17,454,680

 

(1) The shares of the Company's common stock and the per share amounts have been retroactively adjusted to reflect the 1-for-8 reverse stock split
 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Unaudited)

 
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net loss

$

(17,795

)

$

(21,811

)

$

(51,734

)

$

(71,868

)

Other comprehensive gain (loss):
Foreign currency translation adjustments

 

(1,779

)

 

(4,969

)

 

973

 

 

(5,322

)

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

 

(2

)

 

(3

)

 

35

 

 

(86

)

Comprehensive loss

$

(19,576

)

$

(26,783

)

$

(50,726

)

$

(77,276

)

 

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 
September 30, December 31,
(In thousands)

 

2023

 

 

2022

 

Assets
Current assets
Cash and cash equivalents

$

29,936

 

$

47,196

 

Marketable securities

 

20,157

 

 

23,084

 

Accounts receivable, net (including allowance of $1,137 and $395 as of September 30, 2023 and December 31, 2022, respectively)

 

18,660

 

 

13,864

 

Contract assets

 

4,489

 

 

3,353

 

Other current assets

 

8,401

 

 

9,279

 

Total current assets

 

81,643

 

 

96,776

 

Property and equipment, net

 

69,610

 

 

53,752

 

Operating lease right-of-use assets

 

14,317

 

 

11,687

 

Goodwill

 

49,913

 

 

49,954

 

Customer relationships

 

19,369

 

 

20,814

 

Other intangible assets

 

12,758

 

 

13,967

 

Other long-term assets, including restricted cash

 

8,399

 

 

9,562

 

Total assets

$

256,009

 

$

256,512

 

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable

$

4,620

 

$

4,800

 

Accrued wages and benefits

 

5,726

 

 

4,502

 

Contract liabilities, current portion

 

22,763

 

 

15,856

 

Other accrued expenses

 

9,650

 

 

8,210

 

Total current liabilities

 

42,759

 

 

33,368

 

Long-term debt

 

117,635

 

 

98,475

 

Contingent earnout liability

 

132

 

 

349

 

Deferred income tax liabilities

 

780

 

 

771

 

Warrant liability

 

3,407

 

 

1,831

 

Operating lease liabilities, net of current portion

 

13,049

 

 

10,815

 

Other long-term liabilities

 

761

 

 

780

 

Total liabilities

 

178,523

 

 

146,389

 

Commitments and contingencies
Stockholders’ equity
Common stock

 

2

 

 

16

 

Additional paid-in capital

 

473,854

 

 

455,751

 

Accumulated other comprehensive loss

 

(5,989

)

 

(6,997

)

Accumulated deficit

 

(390,381

)

 

(338,647

)

Total stockholders’ equity

 

77,486

 

 

110,123

 

Total liabilities and stockholders’ equity

$

256,009

 

$

256,512

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 
Nine Months Ended September 30,
(In thousands)

 

2023

 

 

2022

 

Cash flows from operating activities
Net loss

$

(51,734

)

$

(71,868

)

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

 

11,642

 

 

14,056

 

Stock-based compensation

 

9,516

 

 

8,323

 

Amortization of operating lease right-of-use assets

 

2,185

 

 

1,657

 

Amortization of debt issuance costs

 

1,595

 

 

3,233

 

Change in fair value of warrant liability

 

(984

)

 

(11,014

)

Change in fair value of contingent earnout liability

 

(217

)

 

(9,597

)

Loss on decommissioned satellites and impairment of assets

 

630

 

 

 

Loss on extinguishment of debt

 

 

 

22,271

 

Other, net

 

(448

)

 

79

 

Changes in operating assets and liabilities:
Accounts receivable, net

 

(4,834

)

 

(7,078

)

Contract assets

 

(1,146

)

 

(1,445

)

Other current assets

 

(177

)

 

1,316

 

Other long-term assets

 

1,261

 

 

1,352

 

Accounts payable

 

(767

)

 

(816

)

Accrued wages and benefits

 

1,249

 

 

(185

)

Contract liabilities

 

6,977

 

 

6,423

 

Other accrued expenses

 

(536

)

 

1,636

 

Operating lease liabilities

 

(1,945

)

 

(1,006

)

Other long-term liabilities

 

 

 

(45

)

Net cash used in operating activities

 

(27,733

)

 

(42,708

)

Cash flows from investing activities
Purchases of short-term investments

 

(37,752

)

 

(29,796

)

Maturities of short-term investments

 

41,500

 

 

7,400

 

Purchase of property and equipment

 

(23,694

)

 

(15,946

)

Net cash used in investing activities

 

(19,946

)

 

(38,342

)

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

 

 

 

(4,611

)

Proceeds from exercise of stock options

 

 

 

797

 

Proceeds from employee stock purchase plan

 

422

 

 

335

 

Net cash provided by financing activities

 

28,174

 

 

25,369

 

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

 

2,343

 

 

5,826

 

Net decrease in cash, cash equivalents and restricted cash

 

(17,162

)

 

(49,855

)

Cash, cash equivalents and restricted cash
Beginning balance

 

47,569

 

 

109,645

 

Ending balance

$

30,407

 

$

59,790

 

 

GAAP to Non-GAAP Reconciliations

(Unaudited)

 
 
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except for share and per share amounts)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 
Gross profit (GAAP)

$

17,762

 

$

10,220

 

$

48,430

 

$

28,266

 

Adjustments:
Exclude stock-based compensation

 

48

 

 

60

 

 

173

 

 

180

 

Exclude amortization of purchased intangibles

 

873

 

 

879

 

 

2,606

 

 

2,693

 

Exclude other acquisition accounting amortization

 

172

 

 

173

 

 

508

 

 

530

 

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

-

 

 

127

 

Gross profit (Non-GAAP)

$

18,855

 

$

11,332

 

$

51,717

 

$

31,796

 

 
Research and development (GAAP)

 

10,538

 

 

8,879

 

 

29,953

 

 

25,761

 

Adjustments:
Exclude stock-based compensation

 

(957

)

 

(845

)

 

(2,510

)

 

(2,370

)

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

-

 

 

(277

)

Research and development (Non-GAAP)

 

9,581

 

 

8,034

 

 

27,443

 

 

23,114

 

 
Sales and marketing (GAAP)

 

6,993

 

 

7,794

 

 

20,572

 

 

21,427

 

Adjustments:
Exclude stock-based compensation

 

(673

)

 

(766

)

 

(1,729

)

 

(2,117

)

Exclude amortization of purchased intangibles

 

-

 

 

(782

)

 

-

 

 

(2,390

)

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

-

 

 

(277

)

Sales and marketing (Non-GAAP)

 

6,320

 

 

6,246

 

 

18,843

 

 

16,643

 

 
General and administrative (GAAP)

 

11,049

 

 

9,903

 

 

33,718

 

 

33,861

 

Adjustments:
Exclude stock-based compensation

 

(1,852

)

 

(1,454

)

 

(5,104

)

 

(3,656

)

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

(1,015

)

 

(3,846

)

Exclude other unusual one-time costs

 

-

 

 

-

 

 

-

 

 

-

 

General and administrative (Non-GAAP)

 

9,197

 

 

8,449

 

 

27,599

 

 

26,359

 

 
Loss on decommissioned satellites (GAAP)

 

156

 

 

-

 

 

628

 

 

-

 

Adjustments:
Exclude loss on decommissioned satellites

 

(156

)

 

-

 

 

(628

)

 

-

 

General and administrative (Non-GAAP)

 

-

 

 

-

 

 

-

 

 

-

 

 
Loss from operations (GAAP)

$

(10,974

)

$

(16,356

)

$

(36,441

)

$

(52,783

)

Adjustments:
Exclude stock-based compensation

 

3,530

 

 

3,125

 

 

9,516

 

 

8,323

 

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

1,015

 

 

4,527

 

Exclude amortization of purchased intangibles

 

873

 

 

1,661

 

 

2,606

 

 

5,083

 

Exclude other acquisition accounting amortization

 

172

 

 

173

 

 

508

 

 

530

 

Exclude loss on decommissioned satellites

 

156

 

 

-

 

 

628

 

 

-

 

Exclude other unusual one-time costs

 

-

 

 

-

 

 

-

 

 

-

 

Loss from operations (Non-GAAP)

$

(6,243

)

$

(11,397

)

$

(22,168

)

$

(34,320

)

 
Gross Margin (GAAP)

 

65

%

 

50

%

 

62

%

 

49.0

%

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

 

0

%

 

0

%

 

0

%

 

1

%

Exclude amortization of purchased intangibles

 

3

%

 

4

%

 

3

%

 

4

%

Exclude other acquisition accounting amortization

 

1

%

 

1

%

 

1

%

 

1

%

Gross Margin (Non-GAAP)

 

69

%

 

55

%

 

66

%

 

55

%

 
Operating Margin (GAAP)

 

-40

%

 

-80

%

 

-47

%

 

-91

%

Adjustments:
Exclude stock-based compensation

 

12

%

 

15

%

 

13

%

 

13

%

Exclude merger and acquisition related expenses

 

0

%

 

0

%

 

1

%

 

8

%

Exclude amortization of purchased intangibles

 

3

%

 

8

%

 

3

%

 

9

%

Exclude other acquisition accounting amortization

 

1

%

 

1

%

 

1

%

 

1

%

Exclude loss on decommissioned satellites

 

1

%

 

0

%

 

1

%

 

0

%

Exclude other unusual one-time costs

 

0

%

 

0

%

 

0

%

 

0

%

Operating Margin (Non-GAAP)

 

-23

%

 

-56

%

 

-28

%

 

-59

%

 
Net loss (GAAP)

$

(17,795

)

$

(21,811

)

$

(51,734

)

$

(71,868

)

Adjustments:
Exclude stock-based compensation

 

3,530

 

 

3,125

 

 

9,516

 

 

8,323

 

Exclude merger and acquisition related expenses

 

-

 

 

-

 

 

1,015

 

 

4,527

 

Exclude amortization of purchased intangibles

 

873

 

 

1,661

 

 

2,606

 

 

5,083

 

Exclude other acquisition accounting amortization

 

172

 

 

173

 

 

508

 

 

530

 

Exclude change in fair value of contingent earnout liability

 

(13

)

 

(344

)

 

(217

)

 

(9,597

)

Exclude change in fair value of warrant liabilities

 

119

 

 

(1,282

)

 

(984

)

 

(11,014

)

Exclude foreign exchange

 

1,829

 

 

2,806

 

 

1,240

 

 

6,346

 

Exclude loss on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

22,510

 

Exclude other expense, net

 

620

 

 

660

 

 

2,420

 

 

1,165

 

Exclude loss on decommissioned satellites

 

156

 

 

-

 

 

628

 

 

-

 

Net loss (Non-GAAP)

$

(10,509

)

$

(15,012

)

$

(35,002

)

$

(43,995

)

 
Net loss per share (GAAP)

$

(0.86

)

$

(1.25

)

$

(2.71

)

$

(4.12

)

Adjustments:
Exclude stock-based compensation

$

0.17

 

 

0.18

 

 

0.50

 

 

0.48

 

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

$

0.05

 

 

0.10

 

 

0.21

 

 

0.58

 

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

$

0.01

 

 

(0.09

)

 

(0.06

)

 

(1.18

)

Exclude foreign exchange

$

0.08

 

 

0.16

 

 

0.05

 

 

0.36

 

Exclude loss on extinguishment of debt

$

-

 

 

-

 

 

-

 

 

1.29

 

Exclude other expense, net

$

0.03

 

 

0.04

 

 

0.13

 

 

0.07

 

Exclude loss on decommissioned satellites

$

0.01

 

 

-

 

 

0.03

 

 

-

 

Net loss per share (Non-GAAP)

$

(0.51

)

$

(0.86

)

 

(1.85

)

$

(2.52

)

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

 

20,756,394

 

 

17,492,871

 

 

19,117,078

 

 

17,454,680

 

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

 

20,756,394

 

 

17,492,871

 

 

19,117,078

 

 

17,454,680

 

 
Net loss (GAAP)

$

(17,795

)

$

(21,811

)

$

(51,734

)

$

(71,868

)

Depreciation and amortization

 

3,759

 

 

4,715

 

 

11,642

 

 

14,056

 

Net Interest

 

4,188

 

 

3,561

 

 

12,274

 

 

9,269

 

Taxes

 

78

 

 

54

 

 

560

 

 

406

 

EBITDA

 

(9,770

)

 

(13,481

)

 

(27,258

)

 

(48,137

)

Change in fair value of contingent earnout liability

 

(13

)

 

(344

)

 

(217

)

 

(9,597

)

Change in fair value of warrant liabilities

 

119

 

 

(1,282

)

 

(984

)

 

(11,014

)

Foreign exchange

 

1,829

 

 

2,806

 

 

1,240

 

 

6,346

 

Loss on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

22,510

 

Stock-based compensation

 

3,530

 

 

3,125

 

 

9,516

 

 

8,323

 

Mergers and acquisition related expenses

 

-

 

 

-

 

 

1,015

 

 

4,527

 

Other acquisition accounting amortization

 

172

 

 

173

 

 

508

 

 

530

 

Loss on decommissioned satellites

 

156

 

 

-

 

 

628

 

 

-

 

Other expense, net

 

620

 

 

660

 

 

2,420

 

 

1,165

 

Adjusted EBITDA

$

(3,357

)

$

(8,343

)

$

(13,132

)

$

(25,347

)

 
Net cash used in operating activities

 

(5,142

)

 

(10,215

)

 

(27,733

)

 

(42,708

)

Purchase of property and equipment

 

(11,017

)

 

(3,461

)

 

(23,694

)

 

(15,946

)

Free Cash Flow

$

(16,159

)

$

(13,676

)

$

(51,427

)

$

(58,654

)

 

GAAP to Non-GAAP Reconciliations – Q4 2023 and Full Year 2023 Financial Outlook

(Unaudited)

(In thousands, except for share and per share amounts) Q4'23 Ranges
Low High
Revenue

$

27,000

 

$

31,000

 

Low High
Loss from operations (GAAP)

$

(12,128

)

$

(8,428

)

Adjustments:
Exclude stock-based compensation

$

3,583

 

$

3,583

 

Exclude amortization of purchased intangibles

$

873

 

$

873

 

Exclude other acquisition accounting amortization

$

172

 

$

172

 

Loss from operations (Non-GAAP)

$

(7,500

)

$

(3,800

)

Low High
Net loss per share (GAAP)

$

(0.85

)

$

(0.65

)

Adjustments:
Exclude stock-based compensation

 

0.17

 

 

0.17

 

Exclude purch intangibles and other purch acctg amortization

 

0.05

 

 

0.05

 

Exclude other expense, net

 

0.01

 

 

0.01

 

Net loss per share (Non-GAAP)

$

(0.62

)

$

(0.42

)

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

 

20,797,133

 

 

20,797,133

 

Low High
Net loss (GAAP)

$

(16,075

)

$

(12,075

)

Depreciation and amortization

 

3,739

 

 

3,739

 

Net Interest

 

5,019

 

 

5,019

 

Taxes

 

362

 

 

362

 

EBITDA

$

(6,955

)

$

(2,955

)

Stock-based compensation

 

3,583

 

 

3,583

 

Other expense, net

 

200

 

 

200

 

Other acquisition accounting amortization

 

172

 

 

172

 

Adjusted EBITDA

$

(3,000

)

$

1,000

 

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

 

105,000

 

 

109,000

 

Low High
Loss from operations (GAAP)

$

(48,601

)

$

(44,901

)

Adjustments:
Exclude stock-based compensation

 

13,099

 

 

13,099

 

Exclude merger and acquisition related expenses

 

1,015

 

 

1,015

 

Exclude amortization of purchased intangibles

 

3,479

 

 

3,479

 

Exclude other acquisition accounting amortization

 

680

 

 

680

 

Exclude loss on decommissioned satellites

 

628

 

 

628

 

Loss from operations (Non-GAAP)

$

(29,700

)

$

(26,000

)

Low High
Net loss per share (GAAP)

$

(3.54

)

$

(3.33

)

Adjustments:
Exclude stock-based compensation

$

0.67

 

$

0.67

 

Exclude merger and acquisition related expenses

$

0.05

 

$

0.05

 

Exclude purch intangibles and other acq acctg amortization

$

0.21

 

$

0.21

 

Exclude change in fair value of contingent earnout liability

$

(0.01

)

$

(0.01

)

Exclude change in fair value of warrant liabilities

$

(0.05

)

$

(0.05

)

Exclude foreign exchange

$

0.06

 

$

0.06

 

Exclude other expense, net

$

0.13

 

$

0.13

 

Exclude loss on decommissioned satellites

$

0.03

 

$

0.03

 

Net loss per share (Non-GAAP)

$

(2.45

)

$

(2.24

)

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

 

19,583,319

 

 

19,583,319

 

Low High
Net loss (GAAP)

$

(67,777

)

$

(63,777

)

Depreciation and amortization

 

15,381

 

 

15,381

 

Net Interest

 

17,293

 

 

17,293

 

Taxes

 

922

 

 

922

 

EBITDA

$

(34,181

)

$

(30,181

)

Change in fair value of contingent earnout liability

$

(217

)

$

(217

)

Change in fair value of warrant liabilities

 

(984

)

 

(984

)

Foreign exchange

 

1,240

 

 

1,240

 

Other expense, net

 

2,620

 

 

2,620

 

Stock-based compensation

 

13,099

 

 

13,099

 

Mergers and acquisition related expenses

 

1,015

 

 

1,015

 

Other acquisition accounting amortization

 

680

 

 

680

 

Loss on decommissioned satellites

 

628

 

 

628

 

Adjusted EBITDA

$

(16,100

)

$

(12,100

)


« Previous Page 1 | 2 | 3 | 4  Next Page »
Featured Video
Jobs
GPU Design Verification Engineer for AMD at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
CAD Engineer for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Senior Firmware Architect - Server Manageability 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