EVERSPIN TECHNOLOGIES INC
For the period ended Sep 30, 2024. Filed Nov 5, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 5, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Financial Statements (unaudited)
Notes to Unaudited Condensed Financial Statement****s
1. Organization and Nature of Business
Everspin Technologies, Inc. (the Company) was incorporated in Delaware on May 16, 2008. The Company’s magnetoresistive random-access memory (MRAM) solutions offer the persistence of non-volatile memory with the speed and endurance of random-access memory (RAM) and enable the protection of mission critical data particularly in the event of power interruption or failure. The Company’s MRAM solutions allow its customers in key markets, such as industrial, medical, automotive/transportation, aerospace and data center markets to design high performance, power efficient and reliable systems without the need for bulky batteries or capacitors.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and applicable rules and regulations of the Securities and Exchange Commission (SEC) regarding interim financial reporting. As permitted under those rules, certain footnotes or other financial information that are normally required by GAAP have been condensed or omitted, and accordingly the balance sheet as of December 31, 2023, has been derived from the audited financial statements at that date but does not include all of the information required by GAAP for complete financial statements. These unaudited interim condensed financial statements have been prepared on the same basis as the Company’s annual financial statements and, in the opinion of management, reflect all adjustments (consisting only of normal recurring adjustments) that are necessary for a fair statement of the Company’s financial information. The results of operations for the three and nine months ended September 30, 2024, are not necessarily indicative of the results to be expected for the year ending December 31, 2024 or for any other interim period or for any other future year.
The accompanying condensed financial statements and related financial information should be read in conjunction with the audited financial statements and the related notes thereto for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K filed with the SEC.
Use of Estimates
The preparation of the condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the condensed financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, management evaluates its estimates, including those related to revenue recognition, fair value of assets and liabilities, inventory net realizable value, deferred tax assets and related valuation allowances, and stock-based compensation. The Company believes its estimates and assumptions are reasonable; however, actual results may differ from the Company’s estimates.
Accounts receivable, net
The Company establishes an allowance for product returns. The Company analyzes historical returns, current economic trends and changes in customer demand and acceptance of products when evaluating the adequacy of sales returns. Returns are processed as credits on future purchases and, as a result, the allowance is recorded against the balance of trade accounts receivable. In addition, the Company, from time to time, may establish an allowance for estimated price adjustments related to its distributor agreements. The Company estimates credits to distributors based on the historical rate of credits provided to distributors relative to sales and evaluation of current market conditions.
Accounts receivable, net consisted of the following (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · September 30, · · December 31, | ||||||
| · · 2024 · · 2023 | ||||||
| Trade accounts receivable | | $11,503 | | $11,489 | ||
| Unbilled accounts receivable | | | 267 | | | 475 |
| Allowance for product returns and price adjustments | | | (363) | | | (410) |
| Accounts receivable, net | | $11,407 | $11,554 | |||
| | | | | | | |
Concentration of Credit Risk
Financial instruments that potentially expose the Company to a concentration of credit risk consist principally of cash and cash equivalents that are held by a financial institution in the United States and accounts receivable. Amounts on deposit with a financial institution may at times exceed federally insured limits.
Significant customers are those which represent more than 10% of the Company’s total revenue or net accounts receivable balance at each respective balance sheet date. For the purposes of this disclosure, the Company defines “customer” as the entity that is purchasing the products or licenses directly from the Company, which includes the distributors of the Company’s products in addition to end customers that the Company sells to directly. For each significant customer, revenue as a percentage of total revenue and accounts receivable as a percentage of total accounts receivable, net are as follows:
| · · · · · · · · · · · · · · | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Revenue · · · Accounts Receivable, net | |||||||||||||
| · · Three Months Ended · · Nine Months Ended · · · As of | |||||||||||||
| · · September 30, · · September 30, · · · September 30, · · December 31, · | |||||||||||||
| Customers · 2024 · 2023 · 2024 · 2023 · · 2024 · 2023 | |||||||||||||
| Customer A | * | | 16% | * | | 16% | | * | | 13% | |||
| Customer B | 11% | 12% | * | | 13% | | * | | * | | |||
| Customer C | | * | | 11% | * | | * | | | * | | 22% | |
| Customer D | | 32% | 16% | 27% | 16% | | 51% | 37% | |||||
| Customer E | | * | | * | | * | | 11% | | * | | * | |
*Less than 10%
Fair Value of Financial Instruments
Fair value is defined as an exit price, representing the amount that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants. The framework for measuring fair value provides a three-tier hierarchy prioritizing inputs to valuation techniques used in measuring fair value as follows:
Level 1— Observable inputs such as quoted prices for identical assets or liabilities in active markets;
Level 2— Inputs, other than quoted prices for identical assets or liabilities in active markets, which are observable either directly or indirectly; and
Level 3— Unobservable inputs in which there is little or no market data requiring the reporting entity to develop its own assumptions.
The carrying value of accounts receivable, accounts payable, and other accruals readily convertible into cash approximate fair value because of the short-term nature of the instruments. The Company’s financial instruments consist of Level 1 assets. Where quoted prices are available in an active market, securities are classified as Level 1. Level 1 assets consist of highly liquid money market funds that are included in cash equivalents.
The following tables sets forth the fair value of the Company’s financial assets and liabilities measured at fair value on a recurring basis (in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · September 30, 2024 | ||||||||||||
| · Level 1 · Level 2 · Level 3 · Total | ||||||||||||
| Assets: · · · · · · · · · | ||||||||||||
| Money market funds | | $39,588 | $— | $— | $39,588 | |||||||
| Total assets measured at fair value | | $39,588 | $— | $— | $39,588 | |||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · December 31, 2023 | ||||||||||||
| · Level 1 · Level 2 · Level 3 · Total | ||||||||||||
| Assets: · · · · · · · · · | ||||||||||||
| Money market funds | | $36,946 | $— | $— | $36,946 | |||||||
| Total assets measured at fair value | | $36,946 | $— | $— | $36,946 | |||||||
| | | | | | | | | | | | | |
Recently Issued Accounting Pronouncements Under Evaluation
In November 2023, the FASB issued ASU No. 2023-07,Segment Reporting (Topic 280) – Improvements to Reportable Segment Disclosures, which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. This ASU also expands disclosure requirements to enable users of financial statements to better understand the entity’s measurement and assessment of segment performance and resource allocation. This guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact that the standard will have on its condensed financial statements.
In December 2023, the FASB issued ASU No. 2023-09*, Income Taxes (Topic 740): Improvements to Income Tax Disclosures*, which is intended to improve an entity’s income tax disclosures, primarily through disaggregated information about an entity’s effective income tax rate reconciliation and additional disclosures regarding income taxes paid. ASU 2023-09 is effective for the Company’s annual reporting periods, and interim periods within those years, beginning after December 15, 2024, on a prospective basis. The Company is currently evaluating the impact that the standard will have on its condensed financial statements.
The Company reviewed all other recently issued accounting pronouncements and concluded that they were either not applicable or not expected to have a significant impact to the condensed financial statements.
3. Statements of Operations and Comprehensive (Loss) Income Components
Revenue
The Company sells products to its distributors, original design manufacturers (ODMs), and original equipment manufacturers (OEMs). The Company also recognizes revenue under licensing, patent, and royalty agreements with some customers.
The following table presents the Company’s revenues disaggregated by sales channel (in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| Distributor | | $10,152 | | $12,964 | | $29,666 | | $38,171 | ||||
| Non-distributor | | | 1,941 | | | 3,502 | | | 7,493 | | | 8,888 |
| Total revenue | | $12,093 | | $16,466 | | $37,159 | | $47,059 | ||||
The following table presents the Company’s revenues disaggregated by timing of recognition (in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| Point in time | | $10,557 | | $13,825 | | $31,586 | | $41,485 | ||||
| Over time | | | 1,536 | | | 2,641 | | | 5,573 | | | 5,574 |
| Total revenue | | $12,093 | | $16,466 | | $37,159 | | $47,059 | ||||
The following table presents the Company’s revenues disaggregated by type (in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| Product sales | | $10,443 | | $13,543 | | $31,190 | | $40,726 | ||||
| Licensing | | | 1,195 | | | 1,893 | | | 4,722 | | | 4,710 |
| Royalties | | | 114 | | | 232 | | | 396 | | | 561 |
| Other revenue | | | 341 | | | 798 | | | 851 | | | 1,062 |
| Total revenue | | $12,093 | | $16,466 | | $37,159 | | $47,059 | ||||
| | | | | | | | | | | | | |
The Company recognizes revenue inthree primary geographic regions: Asia-Pacific (APAC); North America; and Europe, Middle East and Africa (EMEA). The Company recognizes revenue by geography based on the region in which the Company’s products are sold, and not to where the end products in which they are assembled are shipped. The Company’s revenue by region for the periods indicated was as follows (in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| APAC | | $7,923 | | $8,663 | | $21,163 | | $24,218 | ||||
| North America | | | 1,874 | | | 4,607 | | | 7,857 | | | 10,798 |
| EMEA | | | 2,296 | | | 3,196 | | | 8,139 | | | 12,043 |
| Total revenue | | $12,093 | | $16,466 | | $37,159 | | $47,059 | ||||
Other Income, Net
On August 14, 2024, the Company received a strategic award to develop a long-term plan to provide manufacturing services for aerospace and defense segments (the Award). Under the Award, the Company will provide a plan to mitigate risks to its MRAM manufacturing supply chain. Pursuant to the Award, the Company may receive cash payments upon the achievement of certain technical tasks and deliverables. The Award allows for milestones totaling up to approximately $14.6 million for the Company over a span of 2.5 years.
The Award is not in the ordinary course of the Company’s business and hence not a contract with a customer.
During the three months ended September 30, 2024, the Company billed $6.9 million relating to the Award and recorded $4.0 million of other income. The Company has recorded this other income using an input method based on costs incurred to date relative to the total expected costs of the Award over its term. The remaining $2.9 million of the billed amount is recorded as contract obligations liability on the condensed balance sheets. This amount represents the Company’s obligation to perform future services for which the Company has received or is entitled to receive payment but which are not yet fulfilled. The Company has collected $3.0 million relating to this award during the three months ended September 30, 2024 and recorded the remaining $3.9 million in prepaid expenses and other current assets on the condensed balance sheets.
4. Balance Sheet Components
Inventory
Inventory consisted of the following (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · September 30, · · December 31, | ||||||
| · 2024 · 2023 | ||||||
| Raw materials | | $184 | | $189 | ||
| Work-in-process | | 7,150 | | 6,724 | ||
| Finished goods | | 1,107 | | 1,478 | ||
| Total inventory | | $8,441 | | $8,391 | ||
| | | | | | | |
Accrued Liabilities
Accrued liabilities consisted of the following (in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · September 30, · · December 31, | ||||||
| · 2024 · 2023 | ||||||
| Payroll-related expenses | | $1,180 | | $3,347 | ||
| Inventory | | | 174 | | | 317 |
| Other | | 786 | | 672 | ||
| Total accrued liabilities | | $2,140 | | $4,336 | ||
Deferred Revenue
In the nine months ended September 30, 2024, the Company executed a contractual arrangement with a customer for the development of a strategic radiation hardened field programmable gate array product. The total consideration in the arrangement is $1.8 million. The Company is recognizing revenue related to the performance obligation over time using the input method based on costs incurred to date relative to the total expected costs of the contract and began recognizing revenue in the third quarter of 2024.
As of September 30, 2024, the Company has billed $0.7 million for the performance under the agreement. Under the input method of recognition, the Company has recognized $0.4 million in revenue for the three and nine months ended September 30, 2024. As a result, the Company has recorded $0.3 million in deferred revenue as of September 30, 2024. The Company expects to recognize the remaining $1.4 million of the transaction price as services are performed throughout the contractual period and performance is expected to be complete in the year ended December 31, 2025.
In the nine months ended September 30, 2024, the Company executed a contractual arrangement with a customer for the development of a strategic radiation hardened high-reliability eMRAM macro. The total consideration in the arrangement is $1.2 million. The Company is recognizing revenue related to the performance obligation over time using the input method based on costs incurred to date relative to the total expected costs of the contract and began recognizing revenue in the third quarter of 2024.
As of September 30, 2024, the Company has billed $0.8 million for the performance under the agreement. Under the input method of recognition, the Company has recognized $0.7 million in revenue for the three and nine months ended September 30, 2024. As a result, the Company has recorded $0.1 million in deferred revenue as of September 30, 2024. The Company expects to recognize the remaining $0.5 million of the transaction price as services are performed throughout the contractual period and performance is expected to be complete in the year ended December 31, 2025.
During the year ended December 31, 2021, the Company executed contractual arrangements with a customer for the development of a RAD-Hard product, consisting of a technology license, design license agreement and development subcontract (RAD-Hard 1). The Company does not share in the rights to future revenues or royalties. The total arrangements are for $6.5 million in consideration.
The Company concluded these contractual arrangements represent one arrangement and evaluated its promises to the customer and whether the performance obligations granted under the arrangement were distinct. The licenses
provided to the customer are not transferable, are of limited value without the promised development services, and the customer cannot benefit from the license agreements without the specific obligated services in the development subcontract, as there is strong interdependency between the licenses and the development subcontract. Accordingly, the Company determined the licenses were not distinct within the context of the contract and combined the license with other performance obligations. The total transaction price of $6.5 million was allocated to the single performance obligation.
The Company recognizes revenue related to the performance obligations over time using the input method based on costs incurred to date relative to the total expected costs of the contract and began recognizing revenue in the second quarter of 2021 over the contract period. This method depicts performance under the contract and requires the Company to make estimates about the future costs expected to be incurred to perform under the contact, including labor and material costs.
The Company has recognized $0.1 million and $0.7 million in revenue for the three and nine months ended September 30, 2024, respectively, and $6.4 million in revenue since inception of the contractual agreements. The Company expects to recognize the remaining $0.1 million of the transaction price as services are performed throughout the contractual period and performance is expected to be complete in the year ending December 31, 2024.
5. Leases
Operating leases consist primarily of office space and manufacturing facilities expiring at various dates through 2029. Finance leases relate to server leases expiring at various dates through 2029. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The undiscounted future non-cancellable lease payments under the Company’s operating and finance leases were as follows (in thousands):
| | | | |
|---|---|---|---|
| As of September 30, 2024 · Amount | |||
| 2024 | | $368 | |
| 2025 | | | 1,482 |
| 2026 | | | 1,497 |
| 2027 | | | 1,380 |
| 2028 | | | 595 |
| Thereafter | | | 48 |
| Total lease payments | | | 5,370 |
| Less: imputed interest | | | (412) |
| Total lease liabilities | | | 4,958 |
| Less: current portion of lease liabilities | | | (1,290) |
| Total lease liabilities, net of current portion | | $3,668 | |
Other information related to the Company’s operating lease liabilities was as follows:
| · · · · · · | ||||
|---|---|---|---|---|
| | | September 30, | | December 31, |
| · 2024 · 2023 | ||||
| Weighted-average remaining lease term (years) | 3.64 | | | 4.37 |
| Weighted-average discount rate | | 4.50% | | 4.50% |
Other information related to the Company’s finance lease liabilities was as follows:
| · · · · · · | ||||
|---|---|---|---|---|
| | | September 30, | | December 31, |
| · 2024 · 2023 | ||||
| Weighted-average remaining lease term (years) | 4.36 | | | 1.09 |
| Weighted-average discount rate | | 3.91% | | 4.50% |
6. Debt
2019 Credit Facility
In March 2023, the Company’s credit facility with a lender pursuant to an Amended and Restated Loan and Security Agreement (the 2019 Credit Facility), consisting of a term loan and line of credit, was paid in full, and there wasno outstanding balance as of September 30, 2024. The Company paid an early termination and prepayment fee of $170,000, which was recorded within other income (expense) within the condensed statements of operations and comprehensive (loss) income for the nine months ended September 30, 2023.
The Company was in compliance with all covenants throughout the 2019 Credit Facility payoff date in March 2023.
The amortization of the debt issuance costs and accretion of the debt discount is included in interest expense within the condensed statements of operations and comprehensive (loss) income and included in non-cash interest expense within the statement of cash flows.
7. Stock-Based Compensation
Summary of Stock Option and Award Activity
The following table summarizes the stock option and award activity for the nine months ended September 30, 2024:
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · Options Outstanding | ||||||||||||
| · · · · · · Weighted- · · Weighted- · · · | ||||||||||||
| · · Options and · · · · Average · · Average · · Aggregate | ||||||||||||
| · · Awards · · · · Exercise · · Remaining · · Intrinsic | ||||||||||||
| · · Available for · · Number of · · Price Per · · Contractual · · Value | ||||||||||||
| · · Grant · Options · Share · Life (years) · (In thousands) | ||||||||||||
| Balance—December 31, 2023 | 598,397 | | 1,829,428 | | $5.96 | | 6.9 | | $5,676 | |||
| Authorized | 632,414 | | | | | | | | | | | |
| RSUs granted | | (1,023,060) | | | | | | | | | | |
| RSUs cancelled/forfeited | | 220,678 | | | | | | | | | | |
| Warrants exercised | | — | | | | | | | | | | |
| Options granted | | — | | | | | | | | | | |
| Options exercised | — | | (116,842) | | $3.74 | | | | $513 | |||
| Options cancelled/forfeited | 59,533 | | (60,147) | | $7.29 | | | | | | ||
| Balance—September 30, 2024 | 487,962 | | 1,652,439 | | $6.07 | | 5.7 | | $1,147 | |||
| Options exercisable—September 30, 2024 | | | 1,424,898 | | $5.90 | | 5.5 | | $1,120 | |||
The total grant date fair value of options vested was $0.3 million and $0.4 million during the three months ended September 30, 2024 and 2023, respectively, and $0.9 million and $1.7 million during the nine months ended September 30, 2024 and 2023, respectively.
No options were granted in the three months ended September 30, 2024 or 2023, respectively. No options were granted in the nine months ended September 30, 2024. The weighted-average grant date fair value of options granted was $3.85 per share during the nine months ended September 30, 2023.
As of September 30, 2024, there was $1.0 million of total unrecognized stock-based compensation expense related to unvested options which is expected to be recognized over a weighted-average period of 1.07 years. Stock-based compensation cost for options capitalized within inventory at September 30, 2024 and 2023, respectively, was not material.
2016 Employee Stock Purchase Plan
In January 2024, there was an increase of 210,804 shares reserved for issuance under the Company’s Employee Stock Purchase Plan (ESPP) pursuant to the terms of the ESPP. The Company had 1,063,270 shares available for future issuance under the Company’s ESPP as of September 30, 2024. Employees did not purchase any shares during the three months ended September 30, 2024 and 2023, respectively. Employees purchased 37,696 shares for $0.2 million during the nine months ended September 30, 2024. Employees purchased 40,894 shares for $0.2 million during the nine months ended September 30, 2023.
Restricted Stock Units
The following table summarizes restricted stock units (RSUs) activity for the nine months ended September 30, 2024:
| · · · · · | ||||
|---|---|---|---|---|
| · · RSUs Outstanding | ||||
| · · · Weighted- | ||||
| · · · Average | ||||
| · · Number of · Grant Date | ||||
| · · Restricted Stock · Fair Value Per | ||||
| · Units · Share | ||||
| Balance—December 31, 2023 | | 905,781 | | $6.59 |
| Granted | 1,023,060 | | $8.51 | |
| Vested | | (598,031) | | $6.88 |
| Cancelled/forfeited | | (220,678) | | $8.16 |
| Balance—September 30, 2024 | 1,110,132 | $7.89 | ||
The fair value of RSUs is determined on the date of grant based on the market price of the Company’s common stock on that date.
As of September 30, 2024, there was$7.5 million of unrecognized stock-based compensation expense related to RSUs to be recognized over a weighted-average period of 2.5 years. Stock-based compensation cost related to RSUs capitalized within inventory at September 30, 2024 and 2023, respectively, was not material.
8. Significant Agreements
GLOBALFOUNDRIES, Inc. Joint Development Agreement
Since October 17, 2014, the Company has participated in a joint development agreement (JDA) with GLOBALFOUNDRIES Inc. (GF), a semiconductor foundry, for the joint development of Spin-transfer Torque MRAM (STT-MRAM), technology to produce a family of discrete and embedded MRAM technologies. The term of the JDA is until the completion, termination, or expiration of the last statement of work entered into pursuant to the JDA. The JDA was extended on December 31, 2019, to include a new phase of support for 12nm MRAM development.
Under the current JDA extension terms, each party licenses its relevant intellectual property to the other party. For certain jointly developed works, the parties have agreed to follow an invention allocation procedure to determine ownership. In addition, GF possesses the exclusive right to manufacture the Company’s discrete and embedded STT-MRAM devices developed pursuant to the JDA until the earlier ofthree years after the qualification of the MRAM device for a particular technology node orfour years after the completion of the relevant statement of work under which the device was developed. For the same exclusivity period associated with the relevant device, GF agreed not to license intellectual property developed in connection with the JDA to named competitors of the Company.
If GF manufactures, sells, or transfers to customers wafers containing production quantified STT-MRAM devices that utilize certain design information, GF will be required to pay the Company a royalty.
9. Net (Loss) Income Per Common Share
Basic net (loss) income per common share is calculated by dividing the net income by the weighted-average number of shares of common stock outstanding for the period less shares subject to repurchase, without consideration of potentially
dilutive securities. Diluted earnings per share is calculated using the treasury stock method by dividing net income by the total weighted average shares of common stock outstanding in addition to the potential impact of dilutive securities including restricted stock units, warrants, and options. In periods with a net loss, potentially dilutive securities are excluded from the Company’s calculation of earnings per share as their inclusion would have an antidilutive effect.
The following tables set forth the computation of basic and diluted net (loss) income per share attributable to common stockholders (in thousands, except share and per share amounts):
Basic EPS
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| Numerator: · · · · | ||||||||||||
| Net (loss) income | | $2,271 | | $2,438 | | $(433) | | $7,084 | ||||
| Denominator: | | | | | ||||||||
| Weighted-average shares of common stock outstanding, basic | | 21,767,380 | | 20,848,558 | | 21,529,738 | | 20,653,775 | ||||
| Net (loss) income per common share, basic | | $0.10 | | $0.12 | | $(0.02) | | $0.34 | ||||
| | | | | | | | | | | | | |
Diluted EPS
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Three Months Ended September 30, · · Nine Months Ended September 30, | ||||||||||||
| · 2024 · 2023 · 2024 · 2023 | ||||||||||||
| Numerator: · · · · | ||||||||||||
| Net (loss) income | | $2,271 | | $2,438 | | $(433) | | $7,084 | ||||
| Warrant liability fair value loss recognized | | | — | | | (48) | | | — | | | (25) |
| Net (loss) income attributable to common stockholders, diluted | | $2,271 | | $2,390 | | $(433) | | $7,059 | ||||
| Denominator: | | | | | ||||||||
| Weighted-average shares of common stock outstanding, basic | | 21,767,380 | | 20,848,558 | | 21,529,738 | | 20,653,775 | ||||
| Dilutive effect of stock options and RSUs | | | 217,795 | | | 980,231 | | | — | | | 623,129 |
| Weighted-average shares of common stock outstanding, diluted | | 21,985,175 | | 21,828,789 | | 21,529,738 | | 21,276,904 | ||||
| Net (loss) income per common share, diluted | | $0.10 | | $0.11 | | $(0.02) | | $0.33 | ||||
Potentially dilutive securities representing 2.2 million and 0.5 million stock options and RSUs that were outstanding during the three months ended September 30, 2024, and 2023, respectively, and 1.9 million and 0.8 million stock options and RSUs outstanding during the nine months ended September 30, 2024 and 2023, respectively, were excluded from the computation of diluted earnings per common share during these periods as their inclusion would have an antidilutive effect.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.