Life360 Inc
For the period ended Mar 31, 2024. Filed May 10, 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.
Mar 31, 2024 · Filed May 10, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
- Nature of Business
Life360, Inc. (the “Company”) is a leading technology platform connecting millions of people throughout the world to the people, pets and things they care about most. The Company has created a new category at the intersection of family, technology, and safety to help keep families connected and safe. The Company’s core offering, the Life360 mobile application, includes features like communications, driving safety, digital safety and location sharing. Beyond the everyday, Life360 also provides much-needed protection and saves lives, which is crucial for families in emergency situations such as natural disasters, vehicle collisions, physical property theft, and digital identity theft. The Life360 mobile application operates under a “freemium” model where its core offering is available to members at no charge, with three membership subscription options that are available but not required.
The Company acquired Jio, Inc. (“Jiobit”) and Tile, Inc, (“Tile”) in September 2021 and January 2022, respectively, to create a comprehensive platform-agnostic location tracking solution for people, pets and things. Jiobit is a leading wearable location device for young children, pets and seniors and Tile is a leading product suite of location trackers for finding objects.
The Company’s suite of product and service offerings, including the Life360 and Tile mobile applications, and related third-party services, is system and platform-agnostic, allowing its products and services to work seamlessly for members, regardless of the devices they use.
- Summary of Significant Accounting Policies
Included below are select significant accounting policies. Refer to Note 2, "Summary of Significant Accounting Policies" in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 29, 2024 (“Annual Report”) for a full list of the Company’s significant accounting policies.
Basis of Presentation and Consolidation
The accompanying unaudited condensed consolidated financial statements, which include the accounts of the Company and its wholly owned subsidiaries, have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) for interim periods and following the requirements of the Securities and Exchange Commission (“SEC”) for interim reporting. As permitted under those rules, certain footnotes or other financial information that are normally required by GAAP can be condensed or omitted. All intercompany balances and transactions have been eliminated in consolidation.
The condensed consolidated balance sheet as of December 31, 2023, included herein, was derived from the audited financial statements as of that date. In the opinion of the Company’s management, the condensed consolidated financial statements reflect all normal recurring adjustments necessary to provide a fair presentation of the Company’s financial position, results of operations, stockholders’ equity, and cash flows for the interim periods presented. Operating results for these interim periods are not necessarily indicative of the Company’s future results of operations.
The condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report.
Use of Estimates
The preparation of the Company’s condensed consolidated financial statements in conformity with GAAP requires management to make certain estimates, judgments, and assumptions that affect the reported amounts of assets, liabilities, net revenue, and expenses. Significant items subject to such estimates, judgments, and assumptions include:
revenue recognition, including the determination of selling prices for distinct performance obligations sold in multiple performance obligation arrangements, the period over which revenue is recognized for certain arrangements, and estimated delivery dates for orders with title transfer upon delivery;
allowances for credit losses and product returns;
promotional and marketing allowances;
inventory valuation;
average useful customer life;
valuation of stock-based awards;
legal contingencies;
impairment of long-lived assets and goodwill;
valuation of convertible notes and embedded derivatives;
useful lives of long-lived assets; and
income taxes including valuation allowances on deferred tax assets.
The Company bases its estimates and judgments on historical experience and on various assumptions that it believes are reasonable under the circumstances. Actual results could differ significantly from those estimates.
Accounting pronouncements not yet adopted
In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07 –Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires public entities to disclose information about their reportable segments’ significant expenses and other segment items on an interim and annual basis. Public entities with a single reportable segment are required to apply the disclosure requirements in ASU 2023-07, as well as all existing segment disclosures and reconciliation requirements in ASC 280 on an interim and annual basis. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company does not expect adoption of this ASU will have a material impact on its financial position or results of operations.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The updates in this ASU are effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The Company does not expect adoption of this ASU will have a material impact on its financial position or results of operations.
Concentrations of Risk and Significant Customers
Major Customers
The Company derives its accounts receivable from revenue earned from customers located in the United States and internationally. Channel and retail partners account for the majority of the Company’s revenue and accounts receivable for all periods presented.
The following tables set forth the information about the Company’s third-party platforms and distribution channels (each a “Channel Partner”) that processed the Company’s overall revenue transactions and retail partners who represented greater than 10% of the Company’s revenue or accounts receivable, respectively:
| Percentage of Revenue | ||
|---|---|---|
| Three Months Ended March 31, | ||
| 2024 | 2023 | |
| Channel Partner (Apple) | 57% | 56% |
| Channel Partner (Google) | 18% | 15% |
| Percentage of Gross Accounts Receivable | ||
|---|---|---|
| As of March 31, | As of December 31, | |
| 2024 | 2023 | |
| Channel Partner (Apple) | 61% | 50% |
| Channel Partner (Google) | 12% | * |
| Data Partner A | 10% | * |
| Retail Partner A | * | 17% |
- Represents less than 10%
Supplier Concentration
The Company currently relies on a single technology partner for its cloud platform and outsources the manufacturing of the Jiobit and Tile hardware devices to a single contract manufacturer. Although there are a limited number of suppliers, management believes that other suppliers could provide similar services on comparable terms.
Cash and Cash Equivalents
The Company considers all highly liquid investment securities with remaining maturities at the date of purchase of three months or less to be cash equivalents. Cash and cash equivalents include deposit and money market funds. Money market mutual funds are valued using quoted market prices and therefore are classified within Level 1 of the fair value hierarchy.
Restricted Cash
The restricted cash, noncurrent balance of $1.2 million and $1.7 million as of March 31, 2024 and December 31, 2023, respectively, relates to cash deposits restricted under letters of credit issued on behalf of the Company in support of indebtedness to trade creditors incurred in the ordinary course of business.
- Segment and Geographic Revenue
The Company operates as a single operating segment. The Company’s chief operating decision maker is its chief executive officer, who reviews financial information presented on a consolidated basis for purposes of making operating decisions, assessing financial performance, and allocating resources. All material long-lived assets are based in the United States.
Revenue by geographic region is generally based on the address of the customer as defined in the contract with the customer. The following table sets forth revenue by geographic region for the periods presented (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| North America | $70,316 | $60,801 |
| Europe, Middle East and Africa | 4,633 | 4,318 |
| Other international regions | 3,278 | 3,024 |
| Total revenue | $78,227 | $68,143 |
The Company’s revenues in the United States were $68.9 million, or 88%, of total revenue for the three months ended March 31, 2024 and $58.7 million, or 86%, of total revenue for the three months ended March 31, 2023.
- Deferred Revenue
Deferred revenue consists primarily of payments received and accounts receivable recorded in advance of revenue recognition under the Company’s subscription service arrangements and is recognized as the revenue recognition criteria is met. The Company primarily invoices its customers for its subscription services arrangements in advance. Amounts anticipated to be recognized within one year of the balance sheet date are recorded as deferred revenue, current and the remaining portion is recorded as deferred revenue, noncurrent on the condensed consolidated balance sheets.
During the three months ended March 31, 2024 and 2023, the Company recognized revenue of $18.4 million and $16.8 million, respectively, that was included in the deferred revenue balance at the beginning of each respective period.
Remaining performance obligations represent the amount of contracted future revenue not yet recognized as the amounts relate to undelivered performance obligations, including both deferred revenue and non-cancelable contracted amounts that will be invoiced and recognized as revenue in future periods.
Revenue expected to be recognized from remaining performance obligations was $36.7 million as of March 31, 2024, of which the Company expects $35.5 million to be recognized over the next twelve months.
- Costs Capitalized to Obtain Contracts
The Company recognizes as an asset the costs of obtaining a contract with a customer if it expects to recover those costs and they are both direct and incremental. These costs are attributable to the Company’s largest Channel Partners.
Costs of obtaining new revenue contracts are deferred and then amortized on a straight-line basis over the related period of benefit, which is estimated to betwo tothree years depending on the subscription type.
The following table represents a roll forward of the Company’s costs capitalized to obtain contracts, net (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Costs capitalized to obtain contracts, net, beginning of period | $1,844 | $2,063 |
| Additions to costs capitalized to obtain contracts, net | 398 | 499 |
| Amortization of costs capitalized to obtain contracts, net | (341) | (439) |
| Costs capitalized to obtain contracts, net, end of period | $1,901 | $2,123 |
- Fair Value Measurements
The Company measures its financial assets at fair value each reporting period using a fair value hierarchy that prioritizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. A financial instrument’s classification within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The three levels of inputs which may be used to measure fair value are as follows:
Level 1 - Observable inputs, such as quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Valuations based on unobservable inputs to the valuation methodology and including data about assumptions market participants would use in pricing the asset or liability based on the best information available under the circumstances.
The carrying amounts of certain financial instruments, including cash and cash equivalents, prepaid expenses, accounts receivable, and accounts payable approximate fair value due to their short-term maturities.
The Company measures and reports certain assets and liabilities at fair value on a recurring basis. The fair value of these assets and liabilities as of March 31, 2024 and December 31, 2023 are classified as follows (in thousands):
| As of March 31, 2024 | ||||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total | |
| Assets: | ||||
| Money market funds | $42,528 | $— | $— | $42,528 |
| Total assets | $42,528 | $— | $— | $42,528 |
| Liabilities: | ||||
| Derivative liability (Note 9) | $— | $— | $1,924 | $1,924 |
| Convertible notes (Note 8) | — | — | 4,057 | 4,057 |
| Total liabilities | $— | $— | $5,981 | $5,981 |
| As of December 31, 2023 | ||||
|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total | |
| Assets: | ||||
| Money market funds | $41,981 | $— | $— | $41,981 |
| Total assets | $41,981 | $— | $— | $41,981 |
| Liabilities: | ||||
| Derivative liability (Note 9) | $— | $— | $217 | $217 |
| Convertible notes (Note 8) | — | — | 3,449 | 3,449 |
| Total liabilities | $— | $— | $3,666 | $3,666 |
The change in fair value of the Level 3 instruments were as follows (in thousands):
| As of March 31, 2024 | ||
|---|---|---|
| Derivativeliability(Note 9) | Convertiblenotes(Note 8) | |
| Fair value, beginning of the year | $217 | $3,449 |
| Changes in fair value | 1,707 | 608 |
| Fair value, end of period | $1,924 | $4,057 |
| As of December 31, 2023 | ||
|---|---|---|
| Derivativeliability(Note 9) | Convertiblenotes(Note 8) | |
| Fair value, beginning of the year | $101 | $6,938 |
| Vesting of revesting notes | — | 72 |
| Forfeiture of revesting notes | — | (326) |
| Repayment of convertible notes (Note 8) | — | (3,919) |
| Changes in fair value | 116 | 684 |
| Fair value, end of period | $217 | $3,449 |
For the three months ended March 31, 2024, the Company recorded losses associated with the change in fair value of the derivative liability and convertible notes of $1.7 million and $0.6 million, respectively. For the year ended December 31, 2023, the Company recorded losses associated with the change in fair value of the derivative liability and the convertible notes of $0.1 million and $0.7 million, respectively. The amounts have been recorded in other income (expense), net in the condensed consolidated statements of operations and comprehensive loss.
For the three months ended March 31, 2023, the Company recorded gains associated with the change in fair value of the derivative liability and convertible notes of $14 thousand and $72 thousand, respectively. The amounts have been recorded in other income (expense), net in the condensed consolidated statements of operations and comprehensive loss.
- Balance Sheet Components
Accounts receivable, net
Accounts receivable, net consists of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Accounts receivable | $37,130 | $42,274 |
| Allowance for credit losses | (94) | (94) |
| Total accounts receivable, net | $37,036 | $42,180 |
Inventory
Inventory consists of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Raw materials | $18 | $298 |
| Finished goods | 6,320 | 3,801 |
| Total inventory | $6,338 | $4,099 |
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consist of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Prepaid expenses | $13,217 | $14,520 |
| Other receivables | 503 | 654 |
| Total prepaid expenses and other current assets | $13,720 | $15,174 |
Prepaid expenses primarily consist of certain cloud platform and customer service program costs. Other receivables primarily consist of refunds owed to the Company and other amounts which the Company is expected to receive in less than twelve months.
Property and Equipment, net
Property and equipment, net consists of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Computer equipment | $297 | $297 |
| Leasehold improvements | 100 | 100 |
| Production manufacturing equipment | 839 | 839 |
| Construction in progress | 249 | 249 |
| Furniture and fixtures | 29 | 29 |
| Total property and equipment, gross | 1,514 | 1,514 |
| Less: accumulated depreciation | (830) | (784) |
| Total property and equipment, net | $684 | $730 |
Depreciation expense was $46 thousand and $37 thousand for the three months ended March 31, 2024 and 2023, respectively.
There wasno impairment of property and equipment or long-lived assets recognized during the three months ended March 31, 2024 or 2023.
Prepaid Expenses and Other Assets, noncurrent
Prepaid expenses and other assets, noncurrent consist of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Prepaid expenses, noncurrent | $111 | $1,353 |
| Investment | 5,474 | 5,474 |
| Other assets | 21 | 21 |
| Total prepaid expenses and other assets, noncurrent | $5,606 | $6,848 |
Prepaid expenses, noncurrent primarily consist of cloud platform costs. Investment relates to warrants to purchase shares of preferred stock of a current Data Revenue Partner.
Leases
The Company leases office space under a non-cancelable operating lease with a remaining lease term of 2.7 years, which includes the option to extend the lease.
The Company did not have any finance leases as of March 31, 2024 or December 31, 2023.
The components of lease expense are as follows (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Operating lease cost (1) | $110 | $245 |
(1) Amounts include short-term leases, which are immaterial.
Payments for operating leases included in cash from operating activities were $0.1 million and $0.3 million for the three months ended March 31, 2024 and 2023, respectively.
Supplemental balance sheet information related to leases is as follows (in thousands, except lease term):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Operating lease right-of-use asset | $933 | $1,014 |
| Operating lease liability, current (included in accrued expenses and other current liabilities) | 342 | 335 |
| Operating lease liability, noncurrent (included in other liabilities, noncurrent) | 634 | 723 |
| Weighted-average remaining term for operating lease (in years) | 2.7 | 2.9 |
The weighted-average discount rate used to measure the present value of the operating lease liabilities was 5.0% for each period presented.
Maturities of the Company’s operating lease liability, which does not include short-term leases, as of March 31, 2024 were as follows (in thousands):
| Operating leases | |
|---|---|
| Remainder of 2024 | $285 |
| 2025 | 390 |
| 2026 | 367 |
| Total future minimum lease payments | 1,042 |
| Less imputed interest | (66) |
| Total operating lease liability | $976 |
Goodwill and Intangible Assets, net
Intangible assets, net consists of the following (in thousands):
| As of March 31 2024, | |||
|---|---|---|---|
| Gross | Accumulated Amortization | Net | |
| Trade name | $23,380 | $(5,346) | $18,034 |
| Technology | 22,430 | (10,313) | 12,117 |
| Customer relationships | 15,290 | (4,254) | 11,036 |
| Internal use software | 3,506 | (412) | 3,094 |
| Total | $64,606 | $(20,325) | $44,281 |
| As of December 31 2023, | |||
|---|---|---|---|
| Gross | Accumulated Amortization | Net | |
| Trade name | $23,380 | $(4,762) | $18,618 |
| Technology | 22,430 | (9,191) | 13,239 |
| Customer relationships | 15,290 | (3,782) | 11,508 |
| Internal use software | 2,416 | (340) | 2,076 |
| Total | $63,516 | $(18,075) | $45,441 |
The Company capitalized $1.1 million and $0.3 million in internal use software during the three months ended March 31, 2024 and 2023, respectively.
Amortization expense was $2.2 million for each of the three months ended March 31, 2024 and 2023.
During the three months ended March 31, 2024 and 2023, there wasno impairment of intangible assets recorded.
As of March 31, 2024, the estimated remaining amortization expense for intangible assets by fiscal year is as follows (in thousands):
| Amount | |
|---|---|
| Remainder of 2024 | $6,750 |
| 2025 | 8,913 |
| 2026 | 8,470 |
| 2027 | 4,274 |
| 2028 | 4,225 |
| Thereafter | 9,012 |
| Total future amortization expense | $41,644 |
| Internal use software not yet in service | $2,637 |
| Total | $44,281 |
The weighted-average remaining useful lives of the Company’s acquired intangible assets are as follows:
| Weighted-Average Remaining Useful Life | ||
| As of March 31, | As of December 31, | |
| 2024 | 2023 | |
| Trade name | 7.7 years | 8.0 years |
|---|---|---|
| Technology | 2.7 years | 2.9 years |
| Customer relationships | 5.9 years | 6.1 years |
| Internal use software | 1.6 years | 3.6 years |
As of March 31, 2024, the Company had $2.6 million of capitalized internal use software projects that were not yet in service. These assets will be placed into service once the projects have completed, and will be amortized over athree-year useful life. The internal use software projects that were not yet in service have been excluded from the weighted-average remaining useful life calculation for internal use software in the table above.
As of March 31, 2024 and December 31, 2023, goodwill was $133.7 million. No goodwill impairment was recorded during the three months ended March 31, 2024 or 2023.
Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consist of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Accrued vendor expenses | $11,815 | $10,020 |
| Accrued compensation | 4,314 | 3,349 |
| Customer related promotions and discounts | 3,223 | 9,049 |
| Operating lease liability | 342 | 335 |
| Sales return reserves | 2,899 | 3,285 |
| Other current liabilities | 2,470 | 1,500 |
| Total accrued expenses and other current liabilities | $25,063 | $27,538 |
Other current liabilities primarily relate to sales and income taxes payable, as of March 31, 2024, and warranty liabilities related to the Company’s hardware tracking devices, inventory received not yet billed, and sales taxes payable as of December 31, 2023.
- Convertible Notes
July 2021 Convertible Notes
In July 2021, the Company issued convertible notes (“July 2021 Convertible Notes”) to investors with an underlying principal amount of $2.1 million. The July 2021 Convertible Notes accrue simple interest at an annual rate of 4% and mature on July 1, 2026. The July 2021 Convertible Notes may be settled under the following scenarios at the option of the holder: (i) at any time into common shares equal to the conversion amount of outstanding principal and any accrued but unpaid interest divided by the conversion price of $11.96; (ii) at the option of the holder upon a liquidation event a) paid in cash equal to the outstanding principal and any accrued but unpaid interest or b) into common shares equal to the conversion amount of outstanding principal and any accrued but unpaid interest divided by the conversion price of $11.96; or (iii) upon maturity, settlement in cash at the outstanding accrued interest and principal amount.
Certain conversion and redemption features of the July 2021 Convertible Notes were determined to not be clearly and closely associated with the risk of the debt-type host instrument and were required to be separately accounted for as derivative financial instruments. The Company bifurcated these embedded conversion and redemption (“embedded derivatives”) features and classified these as liabilities measured at fair value. The fair value of the derivative liability of $0.7 million was recorded separate from the July 2021 Convertible Notes with an offsetting amount recorded as a debt discount. The debt discount is amortized over the estimated life of the debt using the straight-line method, as the value attributable to the July 2021 Convertible Notes was zero upon issuance.
As of March 31, 2024 the unamortized amount and net carrying value of the July 2021 Convertible Notes is $0.9 million and $1.2 million, respectively. The amount by which the July 2021 Convertible Notes if-converted value exceeds its principal is $2.4 million as of March 31, 2024.
As of December 31, 2023 the unamortized amount and net carrying value of the July 2021 Convertible Notes was $1.1 million and $1.1 million, respectively. The amount by which the July 2021 Convertible Notes if-converted value exceed its principal was $0.6 million as of December 31, 2023.
In connection with the July 2021 Convertible Notes, the Company issued warrants to purchase 88,213 shares of the Company’s common stock with an exercise price of $0.01 per share and a term ofone year (Warrant Tranche 1),44,106 shares of the Company’s common stock with an exercise price of $11.96 per share and a term of 5 years (Warrant Tranche 2), and 44,106 shares of the Company’s common stock which is exercisable starting twelve months from the issuance date with an exercise price of $11.96 per share and a term of 5 years (Warrant Tranche 3).
The warrants were recorded to additional paid-in capital during the year ended December 31, 2021. The fair value of the warrants issued in connection with the July 2021 Convertible Notes was $0.8 million and was recorded as a debt discount that is being amortized to interest expense under the straight-line method over the term of the respective July 2021 Convertible Notes.
As a result of the beneficial conversion feature associated with the July 2021 Convertible Notes, $0.6 million was added to additional paid-in capital during the year ended December 31, 2021. The beneficial conversion feature was recorded as a debt discount and is being amortized to interest expense under the straight-line method over the term of the respective July 2021 Convertible Notes.
For the three months ended March 31, 2024 and March 31, 2023, the Company recognized a total of $0.1 million and $0.1 million, respectively, in non-cash interest expense related to the July 2021 Convertible Notes.
September 2021 Convertible Notes
In September 2021, the Company, in connection with the Jiobit Acquisition, issued $11.6 million representing the fair value of convertible notes (the “September 2021 Convertible Notes”) and $1.6 million of revesting convertible notes (“Revesting Notes”) that vest over time. The September 2021 Convertible Notes were convertible to common stock at any time subsequent to the acquisition at a fixed conversion price of $22.50 per share. The Company agreed to repay 1/3rd of the unconverted principal plus accrued interest to the holders of such notes on each of the first three annual anniversaries of the issuance date of the September 2021 Convertible Notes, the first two payments of which were made in September 2022 and 2023. Upon a change of control, the holder could elect to either convert at the fixed conversion price of $22.50 per share or be repaid in full. The Company elected the fair value option and remeasured the September 2021 Convertible Notes at their fair value on each reporting date and reflect the changes in fair value in earnings.
The estimated fair value of the September 2021 Convertible Notes is determined using a combination of the present value of the cash flows and the Black-Scholes option pricing model using assumptions as follows:
| As of March 31, | As of December 31, | As of September 1, | |
|---|---|---|---|
| 2024 | 2023 | 2021 | |
| Principal | $3,365 | $3,365 | $11,206 |
| Interest rate | 6.8% | 5.7% | 4.5% |
| Common stock fair value per share | 25.59 | 15.46 | 20.49 |
| Conversion price per share | 22.50 | 22.50 | 22.50 |
| Risk-free interest rate | 5.34% | 4.96% | 0.45% |
| Time to exercise (in years) | 0.4 | 0.7 | 3.0 |
| Volatility | 36% | 29% | 37% |
| Annual dividend yield | 0% | 0% | 0% |
The Revesting Notes are restricted and vest with continuous employment of certain key employees over a 3-year period subsequent to the acquisition. The Revesting Notes are recognized in general and administrative expense. In January 2023, the final key employee exited the Company. As part of their separation agreement, their Revesting Notes are due in their entirety at the maturity date and the Company recorded $0.1 million of compensation expense included in general and administrative expense.
The Company records the Revesting Notes at fair value and will remeasure the Revesting Notes at fair value on each reporting date. As the Revesting Notes vest, the changes in fair value are recorded as general and administrative expense with a corresponding entry to convertibles notes. The estimated fair value of the Revesting Notes is determined using a combination of the present value of the Revesting Notes cash flows and the Black-Scholes option pricing model. The terms of the Revesting Notes are consistent with the terms of the September 2021 Convertible Notes. For the three months ended March 31, 2024 and 2023, the Company recorded zero and $0.1 million, respectively, to compensation expense included in general and administrative expense related to the changes in fair value of the Revesting Notes.
Convertible notes, current and noncurrent consist of the following (in thousands):
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Convertible notes, current: | ||
| September 2021 Convertible Notes | $4,057 | $3,449 |
| Convertible notes, noncurrent: | ||
| July 2021 Convertible Notes | 1,161 | 1,056 |
| Total convertible notes | $5,218 | $4,505 |
The contractual future principal payments for all convertible notes as of March 31, 2024 were as follows (in thousands):
| Amount | |
|---|---|
| (unaudited) | |
| Remainder of 2024 | $3,365 |
| 2025 | — |
| 2026 | 2,110 |
| Total principal outstanding | 5,475 |
| Fair value adjustment | (257) |
| Total convertible notes | $5,218 |
In April 2024, the holders of the September 2021 Convertible Notes elected to convert their notes and accrued interest to common stock based on the fixed conversion price of $22.50 per share. Refer to Note 17, "Subsequent Events" for further details.
- Derivative Liability
The Company’s derivative liability represents embedded share-settled redemption features bifurcated from its July 2021 Convertible Notes and is carried at fair value. The changes in the fair value of the derivative liability are recorded in other income (expense), net in the Company’s condensed consolidated statements of operations and comprehensive loss.
Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. Since derivative financial instruments are initially and subsequently carried at fair value, the Company’s income will reflect the volatility in these estimate and assumption changes.
The features embedded in the July 2021 Convertible Notes are combined into one compound embedded derivative. The fair value of the embedded derivative was estimated based on the present value of the redemption discount applied to the principal amount of the July 2021 Convertible Notes adjusted to reflect the weighted probability of exercise. The discount rate was based on the risk-free interest rate.
The estimated fair value of the embedded derivative is determined using a lattice model with the following assumptions:
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Principal | $2,110 | $2,110 |
| Interest rate | 4.0% | 4.0% |
| Common stock fair value per share | $25.59 | $15.46 |
| Risk-free interest rate | 3.7% - 4.2% | 3.7% - 4.0% |
| Term (in years) | 2.3 | 2.5 |
| Volatility | 66.4% - 76.9% | 43.0% - 61.2% |
| Option adjusted spread (bps) | 561 | 613 |
| Annual dividend yield | 0% | 0% |
| Exchange rate (AUD to USD) | 0.65 | 0.68 |
Upon the issuance of the July 2021 Convertible Notes, the Company recorded a derivative liability of $0.7 million at fair value using inputs classified as Level 3 in the fair value hierarchy. As of March 31, 2024 and December 31, 2023, the fair value of the derivative liability was $1.9 million and $0.2 million, respectively. Refer to Note 6, "Fair Value Measurements" for further details.
- Commitments and Contingencies
Purchase Commitments
The Company has certain commitments with its cloud platform provider and sole contract manufacturer that are non-cancellable. As of March 31, 2024, future non-cancellable commitments under these agreements were as follows in thousands):
| Amount | |
|---|---|
| Remainder of 2024 | $21,409 |
| 2025 | 25,000 |
| 2026 | 25,500 |
| 2027 | 26,000 |
| Total purchase commitments | $97,909 |
Contingencies
From time to time, the Company may have certain contingent liabilities that arise in the ordinary course of business activities. The Company accrues a liability for such matters when it is probable that future expenditures will be made, and such expenditures can be reasonably estimated. The Company is not subject to any current pending legal matters or claims that the Company believes could have a material adverse effect on its financial position, results of operations or cash flows.
Warranties and Indemnification
To date, the Company has not incurred significant costs and has not accrued any material liabilities in the accompanying condensed consolidated financial statements as a result of its warranty and indemnification obligations.
Litigation
Occasionally, the Company is involved in various legal proceedings, claims and government investigations in the ordinary course of business. The outcome of litigation and other legal matters is inherently uncertain, though the Company intends to vigorously defend the matters. In making a determination regarding accruals, using available information, the Company evaluates the likelihood of an unfavorable outcome in legal or regulatory proceedings to which the Company is a party and records a loss contingency when it is probable a liability has been incurred and the amount of the loss can be reasonably estimated. When the Company determines an unfavorable outcome is not probable or reasonably estimable the Company does not accrue for any potential litigation loss. Actual outcomes of these legal and regulatory proceedings may materially differ from the Company’s estimates.
On March 12, 2019, a former alleged competitor of Tile, Cellwitch, Inc, filed a patent infringement claim against Tile in the U.S. District Court, Northern District of California, seeking permanent injunction and damages. On December 18, 2019, Tile filed an inter partes review petition with the Patent Trial and Appeal Board (“PTAB”) challenging the validity of the patent. On May 13, 2021, the PTAB issued a Final Written Decision on Tile’sinter partes review petition (the “Final Written Decision”), finding a majority of the claims invalid. The Final Written Decision was affirmed by the U.S. Court of Appeals for the Federal Circuit on May 13, 2022. The case is currently in trial court. The claim construction hearing took place on January 18, 2024, and on April 23, 2024, the court released its order which found 10 of the claims invalid, leaving only 2 active claims remaining. At this time, a loss is not probable nor estimable, and as a result, no litigation reserve has been recorded on our condensed consolidated balance sheet as of March 31, 2024.
No litigation reserve was recorded on our condensed consolidated balance sheets as of March 31, 2024 and December 31, 2023, respectively.
- Common Stock
The Company has the following potentially outstanding common stock reserved for issuance:
| As of March 31, | As of December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Issuances under stock incentive plan | 6,186,944 | 6,625,812 |
| Issuances upon exercise of common stock warrants | 95,973 | 137,658 |
| Issuances upon vesting of restricted stock units | 5,408,458 | 6,182,543 |
| Issuances upon conversion of convertible notes | 325,981 | 325,981 |
| Shares reserved for shares available to be granted but not granted yet | 20,682,366 | 16,882,215 |
| 32,699,722 | 30,154,209 |
- Warrants
As of March 31, 2024, the Company had outstanding warrants to purchase 95,973 shares of Company common stock with exercise prices ranging from $6.44 to $11.96 and expiry dates ranging from 2025 to 2026.
In March 2024,41,685 of the Company’s freestanding warrants were exercised to purchase shares of the Company’s common stock at an exercise price of $2.28 per share.
As of December 31, 2023, the Company had outstanding warrants to purchase 137,658 shares of Company common stock with exercise prices ranging from $2.28 to $11.96 and expiry dates ranging from 2024 to 2026. Refer to Note 8, "Convertible Notes" for further details.
- Equity Incentive Plan
2011 Equity Incentive Plan
The Company’s equity incentive plan allows the Company to grant restricted stock units, performance-based restricted stock units (PRSU), restricted stock, and stock options to employees and consultants of the Company and any of the Company’s parent, subsidiaries, or affiliates, and to the members of the Board of Directors.
The following summary of stock option activity for the periods presented is as follows (in thousands, except share and per share data):
| Number of SharesUnderlyingOutstanding Options | WeightedAverageExercise Priceper Share | WeightedAverageRemainingContractual Life(in Years) | AggregateIntrinsic Value | |
|---|---|---|---|---|
| Balance as of December 31, 2023 | 6,625,812 | $6.57 | 4.7 | $59,957 |
| Options granted | — | — | ||
| Options exercised | (277,309) | 8.32 | ||
| Options canceled/forfeited | (161,559) | 15.29 | ||
| Balance as of March 31, 2024 | 6,186,944 | 6.26 | 4.6 | 119,570 |
| Exercisable as of March 31, 2024 | 5,327,732 | $5.39 | 4.5 | $107,623 |
As of March 31, 2024, there was total unrecognized compensation cost for outstanding stock options of $3.4 million to be recognized over a period of approximately 1.7 years.
Performance-based Restricted Stock Units
The Company granted 54,075 PRSUs (“the Target Grant”) to certain executives during the three months ended March 31, 2024. The number of PRSUs that may be vested depends on the extent to which performance goals for the award are achieved over aone-year performance period, as determined by the Remuneration and Nomination Committee of the Board, up to a maximum of 200% of the Target Grant. The performance goals for the PRSUs consist of the following two metrics, each with a weighting of 50%: (1) a revenue metric for the year ended December 31, 2024; and (2) an Adjusted EBITDA metric for the year ended December 31, 2024. Each of the metrics are within the Company’s published revenue and Adjusted EBITDA guidance described in the Company’s press release furnished within Exhibit 99.1 of the Company’s Current Report on Form 8-K filed with the SEC on February 29, 2024.
The PRSU awards vest over afour-year period with 1/4th of the shares vesting after the first year and 1/16th of the shares vesting each quarter thereafter. As of March 31, 2024, PRSUs granted in 2024 are being accrued at the target amount. The Company uses the grant date fair value of the common stock to measure compensation expense for PRSU awards. Compensation expense is recognized over the vesting period of the PRSU award using the straight-line method and shares attained over target upon vesting will be recognized as awards granted in the period. No PRSU awards vested as of March 31, 2024.
The following summary of restricted stock units (including PRSUs) activity for the periods presented is as follows:
| Number of Shares | Weightedaverage grantdate fair value | |
|---|---|---|
| Balance as of December 31, 2023 | 6,182,543 | $12.67 |
| RSU granted | 685,698 | 17.64 |
| RSU vested and settled | (1,313,564) | 22.99 |
| RSU canceled/forfeited | (146,219) | 12.63 |
| Balance as of March 31, 2024 | 5,408,458 | $13.35 |
As of March 31, 2024, there was unrecognized compensation cost for outstanding restricted stock units of $64.7 million to be recognized over a period of approximately 2.8 years.
The number of RSUs vested and settled includes shares of common stock that the Company withheld on behalf of employees to satisfy the minimum statutory tax withholding requirements.
Stock-based Compensation
Stock-based compensation expense was allocated as follows (in thousands):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Cost of revenue | ||
| Subscription costs | $159 | $125 |
| Hardware costs | 184 | 206 |
| Other costs | 4 | 11 |
| Total cost of revenue | 347 | 342 |
| Research and development | 5,325 | 4,786 |
| Sales and marketing | 632 | 926 |
| General and administrative | 1,957 | 2,901 |
| Total stock-based compensation expense | $8,261 | $8,955 |
There was an immaterial amount of capitalized stock-based compensation costs and no stock-based compensation tax benefits recognized during the three months ended March 31, 2024 and 2023, respectively.
Equity Awards Issued in Connection with Business Combinations
Jio, Inc.
In connection with the Jiobit acquisition in September 2021, the Company issued 91,217 shares of restricted common stock with an aggregate fair value of $1.9 million to be recognized as post combination stock-based compensation ratably with continuous employment of certain employees over a 3 year period.
In January 2023, a key employee of the Jiobit acquisition terminated employment with the Company. As part of such employee’s separation agreement, the Company recorded $0.2 million to compensation included in general and administrative expense related to their Revesting Stock. As of each of March 31, 2024 and December 31, 2023, there waszero unrecognized compensation expense related to the restricted common stock, as a result of the termination of certain employees.
Additionally, the Company granted 43,083 service-based stock options under the Plan to certain Jiobit employees with an aggregate fair value of $0.5 million which vests ratably over the requisite service period. As of March 31, 2024, there was $32 thousand of unrecognized compensation expense related to unvested assumed stock options, which is expected to be recognized over the remaining weighted average life of 0.8 years. As of December 31, 2023, there was $0.1 million of unrecognized compensation expense related to unvested assumed stock options, which is expected to be recognized over the remaining weighted average life of 1 year.
Tile, Inc.
In connection with the Tile acquisition in January 2022, the Company issued 1,499,349 shares of retention restricted stock units with an aggregate fair value of $29.6 million. Of the 1,499,349 shares of retention restricted stock units,787,446 shares valued at $15.6 million contained performance vesting criteria based on the achievement of certain company milestones during the three months ended March 31, 2022, and vest over atwo year period. As of March 31, 2022, the vesting criteria had not been met and all 787,446 restricted stock units were forfeited. The remaining 711,903 retention restricted stock units vest over atwo tofour year period. As of March 31, 2024, there was $0.6 million of unrecognized compensation expense related to the retention restricted stock units which is expected to be recognized over the remaining weighted average life of 1.8 years. As of December 31, 2023, there was $0.7 million of unrecognized compensation expense related to the retention restricted stock units which is expected to be recognized over the remaining weighted average life of 1.9 years.
The Company also issued 38,730 vested common stock options to Tile employees as stock-based compensation on the acquisition date. The aggregate fair value of $0.4 million was recognized as compensation expense on the date of acquisition.
A total of 694,672 shares of common stock with an aggregate fair value of $13.7 million were issued to Tile shareholders as part of purchase consideration. All $13.7 million was included within purchase consideration.
A total of 1,561 shares of common stock with an aggregate fair value of $31 thousand were issued to a key employee, the vesting of which is subject to continued employment over a 30-month period. As of March 31, 2024 and December 31, 2023 there was an immaterial amount of unrecognized compensation expense related to unvested restricted stock units which is expected to be recognized over the remaining 0.3 years and 0.5 years, respectively.
A total of 84,524 shares of common stock were issued as part of consideration transferred and were placed in an indemnity escrow fund to be held forfifteen months after the acquisition date for general representations and warranties. The aggregate fair value of $1.7 million was included within purchase consideration. All 84,524 shares of common stock were released from escrow in April 2023 as scheduled.
- Income Taxes
The provision for income taxes for interim periods is determined using an estimated annual effective tax rate in accordance with ASC 740-270, Income Taxes, Interim Reporting. The effective tax rate may be subject to fluctuations during the year as new information is obtained, which may affect the assumptions used to estimate the annual effective tax rate, including factors such as valuation allowances against deferred tax assets, the recognition or de-recognition of tax benefits related to uncertain tax position, if any, and changes in or the interpretation of tax laws in jurisdictions where the Company conducts business.
The Company recorded a provision for income taxes of $1.4 million and $0.1 million for the three months ended March 31, 2024 and 2023, respectively.
In accordance with the Tax Cuts and Jobs Act of 2017, research and experimental (“R&E”) expenses under Internal Revenue Code Section 174 are required to be capitalized beginning in 2022. R&E expenses are required to be amortized over a period of five years for domestic expenses and fifteen years for foreign expenses. The Company has capitalized R&E expenditures in its income tax provision as a result. Accordingly, for the three months ended March 31, 2024 and 2023, the Company recorded income tax expense of $1.4 million and $0.1 million, respectively.
- Defined Contribution Plan
The Company sponsors a defined contribution plan under Section 401(k) of the Internal Revenue Code covering substantially all employees over the age of 21 years. Contributions made by the Company are voluntary and are determined annually by the Board of Directors on an individual basis subject to the maximum allowable amount under federal tax regulations. Employer contributions to the plan were $0.7 million for the three months ended March 31, 2024 andimmaterial for the three months ended March 31, 2023.
- Net Loss Per Share
The following table presents the calculation of basic and diluted net loss per share (in thousands except share and per share information):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Net loss | $(9,777) | $(14,071) |
| Weighted-average shares used in computing net loss per share, basic and diluted | 68,535,626 | 65,592,780 |
| Net loss per share, basic and diluted | $(0.14) | $(0.21) |
The potential shares of common stock that were excluded from the computation of diluted net loss per share for the periods presented because including them would have been antidilutive are as follows:
| As of March 31, | As of March 31, | |
|---|---|---|
| 2024 | 2023 | |
| Issuances under stock incentive plan | 6,186,944 | 7,708,686 |
| Issuances upon exercise of common stock warrants | 95,973 | 137,658 |
| Issuances upon vesting of restricted stock units | 5,408,458 | 5,109,200 |
| Issuances upon conversion of convertible notes | 325,981 | 516,758 |
| 12,017,356 | 13,472,302 |
- Subsequent Events
September 2021 Convertible Notes Conversion
In April 2024, the holders of the September 2021 Convertible Notes elected to convert their notes and accrued interest to common stock based on a fixed conversion price of $22.50 per share. At the time of conversion, the September 2021 Convertible Notes had an outstanding principal and accrued interest balance of $3.5 million. As a result of the conversion,157,685 shares of common stock with a fair value of $3.5 million were issued to the holders in redemption of the outstanding September 2021 Convertible Notes. In April 2024, the fair value of the issued common stock was recorded within additional paid-in capital on the Company’s condensed consolidated balance sheet and a $0.5 million gain on settlement of the September 2021 Convertible Notes was recorded in other income (expense), net on the condensed consolidated statements of operations and comprehensive loss.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.