Financial News

Airgain® Reports Fourth Quarter and Full Year 2022 Financial Results

Airgain, Inc. (Nasdaq: AIRG), a leading provider of wireless connectivity solutions that creates and delivers embedded components, external antennas, and integrated systems across the globe, today reported financial results for the fourth quarter and full year ended December 31, 2022.

“Fourth quarter was another record sales quarter at $19.9 million, up 4% sequentially and 41% year-over-year, bringing our fiscal year sales to $75.9 million. This annual sales milestone reflects an 18% year-over-year increase driven by solid contribution from our enterprise market,” said Airgain’s President and Chief Executive Officer, Jacob Suen. “While we are experiencing near-term headwinds, we are optimistic about our long-term growth prospects, and we remain focused on increasing our technology leadership and expanding our target markets.”

Fourth Quarter 2022 Financial Highlights

GAAP

  • Sales of $19.9 million
  • GAAP gross margin of 29.6%
  • GAAP operating expenses of $9.2 million
  • GAAP net loss of $3.2 million or $(0.31) per share

Non-GAAP

  • Non-GAAP gross margin of 30.5%
  • Non-GAAP operating expenses of $7.2 million
  • Non-GAAP net loss of $1.1 million or $(0.11) per share
  • Adjusted EBITDA of $(0.9) million

Fourth Quarter 2022 Financial Results

Sales for the fourth quarter of 2022 were $19.9 million, of which $10.0 million was generated from the enterprise market, $3.4 million from the automotive market and $6.5 million from the consumer market. Sales increased by 3.6%, or $0.7 million in the fourth quarter of 2022 compared to $19.2 million in the third quarter of 2022. Enterprise product sales increased from the third quarter of 2022 by $3.2 million driven by higher enterprise WiFi and industrial IoT product sales. Automotive sales decreased $1.7 million from the third quarter of 2022 on lower aftermarket sales. Consumer sales declined $0.8 million from the third quarter of 2022. Sales for the fourth quarter of 2022 increased by 40.6%, or $5.7 million from $14.1 million in the same year-ago period primarily due to increased sales of $4.0 million from the consumer market and $1.8 million from the enterprise market, offset by decreased sales of $0.1 million from the automotive market.

GAAP gross profit for the fourth quarter of 2022 was $5.9 million compared to $7.4 million for the third quarter of 2022 and $4.9 million in the same year-ago period. Non-GAAP gross profit for the fourth quarter of 2022 was $6.1 million, compared to $7.6 million for the third quarter of 2022 and $5.0 million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP gross margin for the fourth quarter of 2022 was 29.6%, compared to 38.8% for the third quarter of 2022 and 34.4% in the same year-ago period. The decrease in gross margin compared to the third quarter of 2022 was primarily due to an inventory charge related to the AirgainConnect HPUE product, an unfavorable change in sales mix, and a lower Enterprise margin. The decrease in gross margin for the fourth quarter of 2022 compared to the same year-ago period was primarily due the inventory charge related to the HPUE product partially offset by a favorable change in sales mix. Non-GAAP gross margin for the fourth quarter of 2022 was 30.5% compared to 39.4% for the third quarter of 2022 and 35.1% in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP operating expenses for the fourth quarter of 2022 were $9.2 million, compared to $8.7 million for the third quarter of 2022 and $9.3 million in the same year-ago period. Operating expenses were higher for the fourth quarter of 2022 compared to the third quarter of 2022 due to higher professional services. Non-GAAP operating expenses for the fourth quarter of 2022 were $7.2 million compared to $7.0 million in the third quarter of 2022 and $7.2 million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP net loss for the fourth quarter of 2022 was $3.2 million or $(0.31) per share (based on 10.2 million shares), compared to $1.3 million or $(0.13) per share (based on 10.2 million shares) for the third quarter of 2022 and a net loss of $4.6 million or $(0.46) per share (based on 10.1 million shares) in the same year-ago period. The increase in net loss compared to the third quarter of 2022 was due to lower gross profit and higher operating expenses. Non-GAAP net loss for the fourth quarter of 2022 was $1.1 million or $(0.11) per share (based on 10.2 million shares), compared to a net income of $0.6 million or $0.06 per share (based on 10.5 million diluted shares) for the third quarter of 2022 and a non-GAAP net loss of $2.3 million or $(0.23) per share (based on 10.1 million shares) for the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Adjusted EBITDA for the fourth quarter of 2022 was $(0.9) million, compared to $0.8 million for the third quarter of 2022 and ($2.1) million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Full Year 2022 Financial Highlights

GAAP

  • Sales of $75.9 million
  • GAAP gross margin of 36.9%
  • GAAP operating expense of $36.6 million
  • GAAP net loss of $8.7 million or $(0.85) per share

Non-GAAP

  • Non-GAAP gross margin of 37.6%
  • Non-GAAP operating expense of $29.1 million
  • Non-GAAP net loss of $0.6 million or $(0.06) per share
  • Adjusted EBITDA of $0.1 million

Full Year 2022 Financial Results

Sales for the full year of 2022 were $75.9 million, of which $34.5 million was generated from the enterprise market, $15.6 million from the automotive market $25.8 million from the consumer market. Sales increased by 18.1%, or $11.6 million for the full year of 2022 compared to $64.3 million in 2021. Enterprise product sales increased $7.1 million from $27.4 million in 2021 driven by higher enterprise WiFi and industrial IoT product sales. Automotive sales increased $5.0 million, from $10.6 million in 2021 driven by higher aftermarket sales. Consumer sales declined by $0.5 million from $26.3 million in 2021 primarily due to weakness from the global supply shortage impacting our customers' product sales.

GAAP gross profit for the full year of 2022 was $28.0 million compared to $24.6 million in 2021. Non-GAAP gross profit for the full year of 2022 was $28.5 million compared to $25.3 million in 2021 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP gross margin for the full year of 2022 was 36.9%, compared to 38.3% in 2021. The decrease in gross margin was primarily due to unfavorable year-over-year sales mix, an inventory charge in the fourth quarter of 2022 related to the AirgainConnect HPUE product, partially offset by an inventory step-up taken in the first quarter of 2021 associated with the NimbeLink acquisition. Non-GAAP gross margin for the full year of 2022 was 37.6%, compared to 39.4% in 2021 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP operating expenses for the full year of 2022 were $36.6 million, compared to $36.7 million in 2021. The lower operating expenses were primarily due to the change in fair value of contingent consideration of $2.0 million related to the NimbeLink acquisition in 2021, offset by higher people costs, product development expenses, tradeshow and advertising costs and professional services. Non-GAAP operating expense for the full year of 2022 was $29.1 million, compared to $27.8 million in 2021 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP net loss for the full year of 2022 was $8.7 million or $(0.85) per share (based on 10.2 million shares), compared to $10.1 million or $(1.01) per share (based on 10.0 million shares) in 2021. The reduction in net loss was primarily due to an increase of $3.4 million in gross profit and partially offset by an increase in income tax provision of $2.1 million. Non-GAAP net loss for the full year of 2022 was $0.6 million or $(0.06) per share (based on 10.2 million shares), compared to $2.5 million or $(0.25) per share (based on 10.0 million diluted shares) in 2021 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Adjusted EBITDA for the full year of 2022 was $0.1 million, compared to $(2.0) million in 2021 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

First Quarter 2023 Financial Outlook

GAAP

  • Sales are expected to be in the range of $15.7 million to $17.3 million, or $16.5 million at the midpoint
  • GAAP gross margin is expected to be in the range of 36.7% to 39.7%
  • GAAP operating expense is expected to be approximately $9.2 million
  • GAAP net loss per share is expected to be $0.28 at midpoint

Non-GAAP

  • Non-GAAP gross margin is expected to be in the range of 37.5% to 40.5%
  • Non-GAAP operating expense is expected to be approximately $7.0 million
  • Non-GAAP net loss per share is expected to be $0.06 at midpoint
  • Adjusted EBITDA is expected to be $(0.4) million at midpoint

Our financial outlook for the three months ending March 31, 2023, including reconciliations of GAAP to non-GAAP measures can be found at the end of this press release.

Conference Call

Airgain management will hold a conference call today Thursday, March 9, 2023 at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) to discuss financial results for the fourth quarter and full year ended December 31, 2022.

Airgain management will host the presentation, followed by a question and answer period.

Date: Thursday, March 9, 2023

Time: 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time)

Dial-In: (877) 407-2988 or +1 (201) 389-0923

The conference call will be broadcast simultaneously and be available for replay via the investor section of the company’s website at www.airgain.com.

For webcast access, please follow the below web address below to register for the conference call.

Registration: https://event.choruscall.com/mediaframe/webcast.html?webcastid=teqTtvJe

A replay of the webcast will be available via the registration link after 8:00 p.m. Eastern Time on the same day until March 9, 2024.

About Airgain, Inc.

Airgain is a leading provider of advanced wireless connectivity solutions and technologies used to enable high performance networking across a broad range of devices and markets, including consumer, enterprise, and automotive. Airgain's mission is to connect the world through optimized integrated wireless solutions. Combining design-led thinking with testing and development, Airgain's technologies are deployed in carrier, fleet, enterprise, residential, private, government, and public safety wireless networks and systems, including set-top boxes, access points, routers, modems, gateways, media adapters, portables, digital televisions, sensors, fleet, and asset tracking devices. Through its pedigree in the design, integration, and testing of high-performance embedded antenna technology, Airgain has become a leading provider of integrated communications products that solve critical connectivity needs. Airgain is headquartered in San Diego, California, and maintains design and test centers in the U.S., U.K., and China. For more information, visit airgain.com, or follow Airgain on LinkedIn and Twitter.

Airgain, AirgainConnect and the Airgain logo are trademarks or registered trademarks of Airgain, Inc.

Forward-Looking Statements

Airgain cautions you that statements in this press release that are not a description of historical facts are forward-looking statements. These statements are based on the company’s current beliefs and expectations. These forward-looking statements include statements regarding our first quarter and full year 2023 financial outlook and demand for our products and prospects for future growth across our markets. The inclusion of forward-looking statements should not be regarded as a representation by Airgain that any of our plans will be achieved. Actual results may differ from those set forth in this press release due to the risk and uncertainties inherent in our business, including, without limitation: the market for our products is developing and may not develop as we expect; our operating results may fluctuate significantly, including based on seasonal factors, which makes future operating results difficult to predict and could cause our operating results to fall below expectations or guidance; supply constraints on our and our customer's ability to obtain necessary components in our respective supply chains may negatively affect our sales and operating results; risks associated with the performance of our products, including bundled solutions with third-party products; our products are subject to intense competition, including competition from the customers to whom we sell, and competitive pressures from existing and new companies may harm our business, sales, growth rates, and market share; the COVID-19 pandemic and rising interest rates and inflation may continue to disrupt and otherwise adversely affect our operations and those of our suppliers, partners, distributors and ultimate end customers; risks associated with quality and timing in manufacturing our products and our reliance on third-party manufacturers; we may not be able to maintain strategic collaborations under which our bundled solutions are offered; the overall global supply shortage and logistics delays within the supply chain that our products are used in, as well as adversely affecting the general U.S. and global economic conditions and financial markets, and, ultimately, our sales and operating results; our future success depends on our ability to develop and successfully introduce new and enhanced products for the wireless market that meet the needs of our customers, including our ability to transition to provide a more diverse solutions capability; we sell to customers who are price conscious, and a few customers represent a significant portion of our sales, and if we lose any of these customers, our sales could decrease significantly; we rely on a limited number of contract manufacturers to produce and ship all of our products, and our contract manufacturers rely on a single or limited number of suppliers for some components of our products and we rely on channel partners to sell and support our products, and the failure to manage our relationships with these parties successfully or a failure of these parties to perform, could adversely affect our ability to market and sell our products; if we cannot protect our intellectual property rights, our competitive position could be harmed or we could incur significant expenses to enforce our rights; and other risks described in our prior press releases and in our filings with the Securities and Exchange Commission (SEC), including under the heading “Risk Factors” in our Annual Report on Form 10-K and any subsequent filings with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof and we undertake no obligation to revise or update this press release to reflect events or circumstances after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Note Regarding Use of Non-GAAP Financial Measures

To supplement our condensed financial statements presented in accordance with U.S. generally accepted accounting principles (GAAP), this earnings release and the accompanying tables and the related earnings conference call contain certain non-GAAP financial measures, including adjusted earnings before interest, taxes, depreciation, amortization (Adjusted EBITDA), non-GAAP net income (loss) attributable to common stockholders (non-GAAP net income (loss)), non-GAAP net income (loss) per (basic or diluted) share (non-GAAP EPS), non-GAAP operating expense, non-GAAP gross profit and non-GAAP gross margin. We believe these financial measures provide useful information to investors with which to analyze our operating trends and performance.

In computing Adjusted EBITDA, non-GAAP net income (loss), and non-GAAP EPS, we exclude stock-based compensation expense, which represents non-cash charges for the fair value of stock awards; interest income, net of interest expense offset by other expense; depreciation and/or amortization; change in the fair value of contingent consideration, acquisition-related expenses, amortization of inventory step-up and provision (benefit) for income taxes. In computing non-GAAP operating expense, we exclude stock-based compensation expense, amortization of intangibles, change in the fair value of contingent consideration and acquisition-related expenses. In computing non-GAAP gross profit and non-GAAP gross margin, we exclude stock-based compensation expense, amortization of inventory step-up and amortization of intangible assets. Because of varying available valuation methodologies, subjective assumptions, and the variety of equity instruments that can impact a company’s non-cash operating expenses; we believe that providing non-GAAP financial measures that exclude non-cash expense allows for meaningful comparisons between our core business operating results and those of other companies, as well as providing us with an important tool for financial and operational decision making and for evaluating our own core business operating results over different periods of time. Management considers these types of expenses and adjustments, to a great extent, to be unpredictable and dependent on a significant number of factors that are outside of our control and are not necessarily reflective of operational performance during a period.

Our non-GAAP measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. Our Adjusted EBITDA, non-GAAP net income (loss), non-GAAP EPS, non-GAAP operating expense, non-GAAP gross profit and non-GAAP gross margin are not measurements of financial performance under GAAP and should not be considered as an alternative to operating or net income or as an indication of operating performance or any other measure of performance derived in accordance with GAAP. We do not consider these non-GAAP measures to be a substitute for, or superior to, the information provided by GAAP financial results. Reconciliations with specific adjustments to GAAP results and outlooks are provided at the end of this release.

Airgain, Inc.

Consolidated Balance Sheets

(in thousands, except par value)

(unaudited)

 

 

 

 

 

As of December 31,

 

 

2022

 

2021

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

11,903

 

 

$

14,511

 

Trade accounts receivable, net

 

 

8,741

 

 

 

10,757

 

Inventories

 

 

4,226

 

 

 

8,949

 

Prepaid expenses and other current assets

 

 

2,284

 

 

 

1,272

 

Total current assets

 

 

27,154

 

 

 

35,489

 

Property and equipment, net

 

 

2,765

 

 

 

2,698

 

Leased right-of-use assets

 

 

2,217

 

 

 

2,777

 

Goodwill

 

 

10,845

 

 

 

10,845

 

Intangible assets, net

 

 

11,203

 

 

 

14,229

 

Other assets

 

 

216

 

 

 

352

 

Total assets

 

$

54,400

 

 

$

66,390

 

Liabilities and stockholders’ equity

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

6,507

 

 

$

5,474

 

Accrued compensation

 

 

2,874

 

 

 

2,013

 

Accrued liabilities and other

 

 

2,615

 

 

 

2,833

 

Short-term lease liabilities

 

 

904

 

 

 

841

 

Deferred purchase price liabilities

 

 

-

 

 

 

8,726

 

Total current liabilities

 

 

12,900

 

 

 

19,887

 

Deferred tax liability

 

 

139

 

 

 

109

 

Other long-term lease liability

 

 

 

 

 

 

Long-term lease liabilities

 

 

1,536

 

 

 

2,221

 

Total liabilities

 

 

14,575

 

 

 

22,217

 

Commitments and contingencies

 

 

 

 

Stockholders’ equity:

 

 

 

 

Common stock and additional paid-in capital, par value $0.0001, 200,000 shares authorized; 10,767 shares issued and 10,226 shares outstanding at December 31, 2022; and 10,638 shares issued and 10,097 shares outstanding at December 31, 2021

 

 

111,282

 

 

 

106,971

 

Treasury stock, at cost: 541 shares at December 31, 2022 and 2021

 

 

(5,364

)

 

 

(5,364

)

Accumulated deficit

 

 

(66,093

)

 

 

(57,434

)

Total stockholders’ equity

 

 

39,825

 

 

 

44,173

 

Total liabilities and stockholders’ equity

$

54,400

$

66,390

Airgain, Inc.

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

Three months ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

 

2022

 

2022

 

2021

 

2022

 

2021

Sales

 

$

19,889

 

 

$

19,198

 

 

$

14,144

 

 

$

75,895

 

 

$

64,273

 

Cost of goods sold

 

 

14,009

 

 

 

11,755

 

 

 

9,279

 

 

 

47,923

 

 

 

39,666

 

Gross profit

 

 

5,880

 

 

 

7,443

 

 

 

4,865

 

 

 

27,972

 

 

 

24,607

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

2,240

 

 

 

2,901

 

 

 

2,790

 

 

 

11,345

 

 

 

10,920

 

Sales and marketing

 

 

2,623

 

 

 

2,808

 

 

 

2,797

 

 

 

11,174

 

 

 

10,209

 

General and administrative

 

 

4,294

 

 

 

2,998

 

 

 

3,361

 

 

 

14,033

 

 

 

13,562

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

 

380

 

 

 

 

 

 

2,040

 

Total operating expenses

 

 

9,157

 

 

 

8,707

 

 

 

9,328

 

 

 

36,552

 

 

 

36,731

 

Loss from operations

 

 

(3,277

)

 

 

(1,264

)

 

 

(4,463

)

 

 

(8,580

)

 

 

(12,124

)

Other expense (income):

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

 

(26

)

 

 

(26

)

 

 

(5

)

 

 

(63

)

 

 

(26

)

Other expense

 

 

16

 

 

 

9

 

 

 

23

 

 

 

58

 

 

 

38

 

Total other (income) expense

 

 

(10

)

 

 

(17

)

 

 

18

 

 

 

(5

)

 

 

12

 

Loss before income taxes

 

 

(3,267

)

 

 

(1,247

)

 

 

(4,481

)

 

 

(8,575

)

 

 

(12,136

)

Provision (benefit) for income taxes

 

 

(47

)

 

 

52

 

 

 

165

 

 

 

84

 

 

 

(2,049

)

Net loss

 

$

(3,220

)

 

$

(1,299

)

 

$

(4,646

)

 

$

(8,659

)

 

$

(10,087

)

Net loss per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.31

)

 

$

(0.13

)

 

$

(0.46

)

 

$

(0.85

)

 

$

(1.01

)

Diluted

 

$

(0.31

)

 

$

(0.13

)

 

$

(0.46

)

 

$

(0.85

)

 

$

(1.01

)

Weighted average shares used in calculating loss per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

10,225

 

 

 

10,210

 

 

 

10,121

 

 

 

10,190

 

 

 

10,019

 

Diluted

10,225

10,210

10,121

 

10,190

 

 

10,019

Airgain, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

 

 

 

For the Years Ended December 31,

 

 

2022

 

2021

Cash flows from operating activities:

 

 

 

 

Net loss

 

$

(8,659

)

 

$

(10,087

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

Depreciation

 

 

675

 

 

 

546

 

Loss on disposal of property and equipment

 

 

4

 

 

 

21

 

Amortization of intangible assets

 

 

3,026

 

 

 

3,004

 

Stock-based compensation

 

 

4,978

 

 

 

4,049

 

Change in fair value of contingent consideration

 

 

 

 

 

2,040

 

Deferred tax liability

 

 

30

 

 

 

(2,279

)

Trade accounts receivable

 

 

2,015

 

 

 

(4,848

)

Inventories

 

 

4,723

 

 

 

(6,261

)

Prepaid expenses and other current assets

 

 

(1,012

)

 

 

371

 

Other assets

 

 

137

 

 

 

50

 

Accounts payable

 

 

1,037

 

 

 

1,817

 

Accrued compensation

 

 

(35

)

 

 

(781

)

Accrued liabilities and other

 

 

(370

)

 

 

1,214

 

Payments of contingent consideration fair value changes

 

 

(2,040

)

 

 

 

Lease liabilities

 

 

(63

)

 

 

(26

)

Net cash provided by (used in) operating activities

 

 

4,446

 

 

 

(11,170

)

Cash flows from investing activities:

 

 

 

 

Cash paid for acquisition, net of cash acquired

 

 

 

 

 

(14,185

)

Purchases of property and equipment

 

 

(763

)

 

 

(736

)

Proceeds from sale of equipment

 

 

13

 

 

 

 

Net cash used in investing activities

 

 

(750

)

 

 

(14,921

)

Cash flows from financing activities:

 

 

 

 

Cash paid for business acquisition contingent consideration

 

 

(6,532

)

 

 

 

Repurchases of common stock

 

 

 

 

 

(97

)

Issuance of common stock, net

 

 

228

 

 

 

2,526

 

Net cash (used in) provided by financing activities

 

 

(6,304

)

 

 

2,429

 

Net decrease in cash, cash equivalents and restricted cash

 

 

(2,608

)

 

 

(23,662

)

Cash, cash equivalents, and restricted cash; beginning of period

 

 

14,686

 

 

 

38,348

 

Cash, cash equivalents, and restricted cash; end of period

 

$

12,078

 

 

$

14,686

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

Taxes paid

 

$

197

 

 

$

153

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

Right-of-use assets recorded upon adoption of ASC 842

 

$

 

 

$

3,199

 

Leased liabilities recorded upon adoption of ASC 842

 

$

 

 

$

3,519

 

 

 

 

 

 

Cash and cash equivalents and restricted cash

 

$

11,903

 

 

$

14,511

 

Restricted cash included in other assets

 

 

175

 

 

$

175

 

Total cash, cash equivalents, and restricted cash

 

$

12,078

 

 

$

14,686

 

Airgain, Inc.

Sales by Target Market

(in thousands)

(unaudited)

 

 

 

Three months ended

 

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

Target Market

 

2022

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Consumer

 

$

6,438

 

 

$

7,334

 

 

$

2,475

 

 

$

25,793

 

 

$

26,275

 

Enterprise

 

 

10,015

 

 

 

6,747

 

 

 

8,148

 

 

 

34,533

 

 

 

27,379

 

Automotive

 

 

3,436

 

 

 

5,117

 

 

 

3,521

 

 

 

15,569

 

 

 

10,619

 

Total sales

 

$

19,889

 

 

$

19,198

 

 

$

14,144

 

 

$

75,895

 

 

$

64,273

 

Airgain, Inc.

Stock-Based Compensation Expense by Department

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

 

2022

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Cost of goods sold

 

$

98

 

 

$

36

 

 

$

 

 

$

181

 

 

$

3

 

Research and development

 

 

268

 

 

 

255

 

 

 

186

 

 

 

1,056

 

 

 

777

 

Sales and marketing

 

 

339

 

 

 

273

 

 

 

261

 

 

 

1,195

 

 

 

919

 

General and administrative

 

 

698

 

 

 

556

 

 

 

598

 

 

 

2,546

 

 

 

2,350

 

Total stock-based compensation expense

 

$

1,403

 

 

$

1,120

 

 

$

1,045

 

 

$

4,978

 

 

$

4,049

 

Airgain, Inc.

(in thousands)

(unaudited)

Reconciliation of GAAP to non-GAAP Gross Profit

 

Three months ended

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

2022

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Gross profit

$

5,880

 

 

$

7,443

 

 

$

4,865

 

 

$

27,972

 

 

$

24,607

 

Stock-based compensation

 

98

 

 

 

36

 

 

 

 

 

 

181

 

 

 

3

 

Amortization of intangible assets

 

89

 

 

 

89

 

 

 

93

 

 

 

355

 

 

 

369

 

Amortization of inventory step-up

 

 

 

 

 

 

 

 

 

 

 

 

 

352

 

Non-GAAP gross profit

$

6,067

 

 

$

7,568

 

 

$

4,958

 

 

$

28,508

 

 

$

25,331

 

Reconciliation of GAAP to non-GAAP Gross Margin

 

Three months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

2022

 

2022

 

2021

 

2022

 

2021

Gross margin

 

29.6

%

 

 

38.8

%

 

 

34.4

%

 

 

36.9

%

 

 

38.3

%

Stock-based compensation

 

0.5

%

 

 

0.2

%

 

 

0.0

%

 

 

0.2

%

 

 

0.0

%

Amortization of intangible assets

 

0.4

%

 

 

0.4

%

 

 

0.7

%

 

 

0.5

%

 

 

0.6

%

Amortization of inventory step-up

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.5

%

Non-GAAP gross margin

 

30.5

%

 

 

39.4

%

 

 

35.1

%

 

 

37.6

%

 

 

39.4

%

Reconciliation of GAAP to non-GAAP Operating Expenses

 

Three months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

2022

 

2022

 

2021

 

2022

 

2021

Operating expenses

$

9,157

 

 

$

8,707

 

 

$

9,328

 

 

$

36,552

 

 

$

36,731

 

Stock-based compensation expense

 

(1,305

)

 

 

(1,084

)

 

 

(1,045

)

 

 

(4,797

)

 

 

(4,046

)

Amortization of intangible assets

 

(668

)

 

 

(668

)

 

 

(663

)

 

 

(2,671

)

 

 

(2,635

)

Change in fair value of contingent consideration

 

 

 

 

 

 

 

(380

)

 

 

 

 

 

(2,040

)

Acquisition-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

(189

)

Non-GAAP operating expenses

$

7,184

 

 

$

6,955

 

 

$

7,240

 

 

$

29,084

 

 

$

27,821

 

Airgain, Inc.

(in thousands, except per share data)

(unaudited)

Reconciliation of GAAP to non-GAAP Net Income (Loss)

 

 

 

 

 

Three months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

2022

 

2022

 

2021

 

2022

 

2021

Net loss

$

(3,220

)

 

$

(1,299

)

 

$

(4,646

)

 

$

(8,659

)

 

$

(10,087

)

Stock-based compensation expense

 

1,403

 

 

 

1,120

 

 

 

1,045

 

 

 

4,978

 

 

 

4,049

 

Amortization of intangible assets

 

757

 

 

 

755

 

 

 

756

 

 

 

3,026

 

 

 

3,004

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

380

 

 

 

 

 

 

2,040

 

Acquisition-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

189

 

Amortization of inventory step-up

 

 

 

 

 

 

 

 

 

 

 

 

 

352

 

Other (income) expense

 

(12

)

 

 

(15

)

 

 

16

 

 

 

(11

)

 

 

(5

)

Provision (benefit) for income taxes

 

(50

)

 

 

52

 

 

 

165

 

 

 

84

 

 

 

(2,049

)

Non-GAAP net (loss) income attributable to common stockholders

$

(1,122

)

 

$

613

 

 

$

(2,284

)

 

$

(582

)

 

$

(2,507

)

 

 

 

 

 

 

 

 

 

 

Non-GAAP net (loss) income per share:

 

 

 

 

 

 

 

 

 

Basic

$

(0.11

)

 

$

0.06

 

 

$

(0.23

)

 

$

(0.06

)

 

$

(0.25

)

Diluted

$

(0.11

)

 

$

0.06

 

 

$

(0.23

)

 

$

(0.06

)

 

$

(0.25

)

Weighted average shares used in calculating non-GAAP net (loss) income per share:

 

 

 

 

 

 

 

 

 

Basic

 

10,225

 

 

 

10,210

 

 

 

10,121

 

 

 

10,190

 

 

 

10,019

 

Diluted

 

10,225

 

 

 

10,524

 

 

 

10,121

 

 

 

10,190

 

 

 

10,019

 

Reconciliation of Net Loss to Adjusted EBITDA

 

Three months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

2022

 

2022

 

2021

 

2022

 

2021

Net loss

$

(3,220

)

 

$

(1,299

)

 

$

(4,646

)

 

$

(8,659

)

 

$

(10,087

)

Stock-based compensation expense

 

1,403

 

 

 

1,120

 

 

 

1,045

 

 

 

4,978

 

 

 

4,049

 

Depreciation and amortization

 

930

 

 

 

921

 

 

 

913

 

 

 

3,701

 

 

 

3,550

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

380

 

 

 

 

 

 

2,040

 

Amortization of inventory step-up

 

 

 

 

 

 

 

 

 

 

 

 

 

352

 

Acquisition-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

189

 

Other (income) expense

 

(12

)

 

 

(15

)

 

 

16

 

 

 

(11

)

 

 

(5

)

Provision (benefit) for income taxes

 

(50

)

 

 

52

 

 

 

165

 

 

 

84

 

 

 

(2,049

)

Adjusted EBITDA

$

(949

)

 

$

779

 

 

$

(2,127

)

 

$

93

 

 

$

(1,961

)

Q1-2023 Financial Outlook

 

 

 

 

 

 

 

Reconciliations of GAAP to Non-GAAP Gross Margin, Operating Expense, Net Loss, EPS and to Adjusted EBITDA

For the Three Months Ended March 31, 2023

(in millions, except per share data)

 

 

 

 

 

 

 

Gross Margin Reconciliation:

 

 

 

Operating Expense Reconciliation:

 

 

GAAP gross margin

 

 

38.2

%

 

GAAP operating expenses

 

$

9.17

 

Stock-based compensation

 

 

0.3

%

 

Stock-based compensation

 

 

(1.48

)

Amortization

 

 

0.5

%

 

Amortization

 

 

(0.65

)

Restructuring

 

 

0.0

%

 

Restructuring

 

 

 

Non-GAAP gross margin

 

 

39.0

%

 

Non-GAAP operating expenses

 

$

7.04

 

 

 

 

 

 

 

 

Net Loss Reconciliation

 

 

 

Net Loss per Share Reconciliation(1):

 

 

GAAP net loss

 

$

(2.90

)

 

GAAP net loss per share

 

$

(0.28

)

Stock-based compensation

 

 

1.52

 

 

Stock-based compensation

 

 

0.15

 

Amortization

 

 

0.74

 

 

Amortization

 

 

0.07

 

Restructuring

 

 

 

 

Restructuring

 

 

 

Interest income, net

 

 

(0.01

)

 

Interest income, net

 

 

 

Provision for income taxes

 

 

0.04

 

 

Provision for income taxes

 

 

 

Non-GAAP net loss

 

$

(0.61

)

 

Non-GAAP net loss per share

 

$

(0.06

)

 

 

 

 

 

 

 

Adjusted EBITDA Reconciliation

 

 

 

 

 

 

GAAP net loss

 

$

(2.90

)

 

 

 

 

Stock-based compensation

 

 

1.52

 

 

 

 

 

Depreciation and amortization

 

 

0.94

 

 

 

 

 

Restructuring

 

 

-

 

 

 

 

 

Interest income, net

 

 

-

 

 

 

 

 

Provision for income taxes

 

 

-

 

 

 

 

 

Adjusted EBITDA

 

$

(0.44

)

 

 

 

 

(1) Amounts are based on 10.2 million weighted average shares outstanding.

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.

Use the myMotherLode.com Keyword Search to go straight to a specific page

Popular Pages

  • Local News
  • US News
  • Weather
  • State News
  • Events
  • Traffic
  • Sports
  • Dining Guide
  • Real Estate
  • Classifieds
  • Financial News
  • Fire Info
Feedback