QUANTUM-SI INCORPORATED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (in thousands, except share and per share amounts) (Unaudited) |
|||||||||||||||
Three months ended
|
|
Nine months ended
|
|||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue: |
|||||||||||||||
Product |
$ |
216 |
|
$ |
- |
|
$ |
654 |
|
$ |
- |
|
|||
Service |
7 |
|
- |
|
28 |
|
- |
|
|||||||
Total revenue |
223 |
|
- |
|
682 |
|
- |
|
|||||||
Cost of revenue |
115 |
|
- |
|
372 |
|
- |
|
|||||||
Gross profit |
108 |
|
- |
|
310 |
|
- |
|
|||||||
Operating expenses: |
|||||||||||||||
Research and development |
16,587 |
|
|
16,675 |
|
|
50,588 |
|
|
53,905 |
|
||||
Selling, general and administrative |
|
10,696 |
|
|
|
10,983 |
|
|
|
33,010 |
|
|
|
31,093 |
|
Total operating expenses |
|
27,283 |
|
|
|
27,658 |
|
|
|
83,598 |
|
|
|
84,998 |
|
Loss from operations |
|
(27,175 |
) |
|
|
(27,658 |
) |
|
|
(83,288 |
) |
|
|
(84,998 |
) |
Dividend income |
|
2,572 |
|
|
|
1,381 |
|
|
|
7,274 |
|
|
|
3,288 |
|
Unrealized gain (loss) on marketable securities |
1,953 |
|
(4,240 |
) |
8,302 |
|
(20,384 |
) |
|||||||
Realized loss on marketable securities |
(1,901 |
) |
(1,348 |
) |
(6,489 |
) |
(2,399 |
) |
|||||||
Change in fair value of warrant liabilities |
|
(162 |
) |
|
|
137 |
|
|
|
(81 |
) |
|
|
5,121 |
|
Other income (expense), net |
|
(15 |
) |
|
|
15 |
|
|
|
370 |
|
|
|
70 |
|
Loss before provision for income taxes |
|
(24,728 |
) |
|
|
(31,713 |
) |
|
|
(73,912 |
) |
|
|
(99,302 |
) |
Provision for income taxes |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Net loss and comprehensive loss |
$ |
(24,728 |
) |
|
$ |
(31,713 |
) |
|
$ |
(73,912 |
) |
|
$ |
(99,302 |
) |
Net loss per common share attributable to common stockholders, basic and diluted |
$ |
(0.17 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.71 |
) |
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted |
|
141,660,018 |
|
|
|
139,542,660 |
|
|
|
141,154,110 |
|
|
|
139,057,663 |
|
QUANTUM-SI INCORPORATED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share amounts) (Unaudited) |
|||||||
September 30,
|
|
December 31,
|
|||||
Assets |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|||
Cash and cash equivalents |
$ |
93,822 |
|
$ |
84,319 |
|
|
Marketable securities |
|
180,803 |
|
|
|
266,990 |
|
Accounts receivable, net of allowance for estimated credit losses of $0 and $0, respectively |
466 |
|
- |
|
|||
Inventory, net |
2,325 |
|
- |
|
|||
Prepaid expenses and other current assets |
|
7,392 |
|
|
|
6,873 |
|
Total current assets |
|
284,808 |
|
|
|
358,182 |
|
Property and equipment, net |
|
17,606 |
|
|
|
16,849 |
|
Internally developed software |
627 |
|
- |
|
|||
Operating lease right-of-use assets |
|
14,354 |
|
|
|
15,757 |
|
Other assets |
|
701 |
|
|
|
697 |
|
Total assets |
$ |
318,096 |
|
|
$ |
391,485 |
|
Liabilities and stockholders' equity |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
$ |
2,056 |
|
|
$ |
3,903 |
|
Accrued expenses and other current liabilities |
|
7,428 |
|
|
|
10,434 |
|
Current portion of operating lease liabilities |
1,523 |
|
1,369 |
|
|||
Total current liabilities |
|
11,007 |
|
|
|
15,706 |
|
Warrant liabilities |
|
1,077 |
|
|
|
996 |
|
Other long-term liabilities |
19 |
|
- |
|
|||
Operating lease liabilities |
|
13,928 |
|
|
|
16,077 |
|
Total liabilities |
|
26,031 |
|
|
|
32,779 |
|
|
|||||||
Commitments and contingencies |
|
|
|
|
|
||
|
|||||||
Stockholders' equity |
|
|
|
|
|
||
Class A Common stock, $0.0001 par value; 600,000,000 shares authorized as of September 30, 2023 and December 31, 2022; 121,790,534 and 120,006,757 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively |
|
12 |
|
|
|
12 |
|
Class B Common stock, $0.0001 par value; 27,000,000 shares authorized as of September 30, 2023 and December 31, 2022; 19,937,500 shares issued and outstanding as of September 30, 2023 and December 31, 2022 |
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
765,637 |
|
|
|
758,366 |
|
Accumulated deficit |
|
(473,586 |
) |
|
|
(399,674 |
) |
Total stockholders' equity |
|
292,065 |
|
|
|
358,706 |
|
Total liabilities and stockholders' equity |
$ |
318,096 |
|
|
$ |
391,485 |
|
QUANTUM-SI INCORPORATED RECONCILIATION OF U.S. GAAP TO NON-GAAP FINANCIAL MEASURES (in thousands) (Unaudited) |
|||||||||||||||
Three months ended
|
|
Nine months ended
|
|||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||||||
Net loss |
$ |
(24,728 |
) |
|
$ |
(31,713 |
) |
|
$ |
(73,912 |
) |
|
$ |
(99,302 |
) |
Adjustments to reconcile to EBITDA: |
|||||||||||||||
Dividend income |
|
(2,572 |
) |
|
|
(1,381 |
) |
|
|
(7,274 |
) |
|
|
(3,288 |
) |
Depreciation and amortization |
1,170 |
|
729 |
|
3,063 |
|
1,789 |
|
|||||||
EBITDA |
$ |
(26,130 |
) |
|
$ |
(32,365 |
) |
|
$ |
(78,123 |
) |
|
$ |
(100,801 |
) |
Adjustments to reconcile to Adjusted EBITDA: |
|||||||||||||||
Unrealized (gain) loss on marketable securities |
(1,953 |
) |
4,240 |
|
(8,302 |
) |
20,384 |
|
|||||||
Realized loss on marketable securities |
1,901 |
|
1,348 |
|
6,489 |
|
2,399 |
|
|||||||
Change in fair value of warrant liabilities |
162 |
|
(137 |
) |
81 |
|
(5,121 |
) |
|||||||
Other (income) expense, net |
|
15 |
|
|
|
(15 |
) |
|
|
(370 |
) |
|
|
(70 |
) |
Stock-based compensation |
|
1,141 |
|
|
|
4,043 |
|
|
|
6,914 |
|
|
|
7,099 |
|
Restructuring costs |
2,251 |
|
- |
|
4,131 |
|
- |
|
|||||||
Adjusted EBITDA |
$ |
(22,613 |
) |
|
$ |
(22,886 |
) |
|
$ |
(69,180 |
) |
|
$ |
(76,110 |
) |
Three months ended
|
|
Nine months ended
|
|||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||||||
Total operating expenses |
$ |
27,283 |
|
|
$ |
27,658 |
|
|
$ |
83,598 |
|
|
$ |
84,998 |
|
Adjustments to reconcile to Adjusted total operating expenses: |
|||||||||||||||
Stock-based compensation |
|
(1,141 |
) |
|
|
(4,043 |
) |
|
|
(6,914 |
) |
|
|
(7,099 |
) |
Restructuring costs |
(2,251 |
) |
- |
|
(4,131 |
) |
- |
|
|||||||
Adjusted total operating expenses |
$ |
23,891 |
|
|
$ |
23,615 |
|
|
$ |
72,553 |
|
|
$ |
77,899 |
|