Benson Hill Reports Solid Full-Year 2023 Financial Results, Strengthens Balance Sheet
-
The Company fully retired its senior convertible debt in
February 2024 after paying down approximately 50 percent inNovember 2023 . -
The Company ended the year with
$48.9 million in cash and marketable securities. -
Reported revenues increased 24 percent to
$473.3 million . -
Reported gross profit increased
$20.1 million to$23.6 million . -
Net loss from continuing operations, net of income taxes, was
$111.3 million and$99.7 million for the years endedDecember 31, 2023 , and 2022, respectively. Adjusted EBITDA loss improved more than 40 percent year-over-year. - Management is delivering its cost-cutting goals under the expanded Liquidity Improvement Plan and accelerating progress toward an asset-light business model focused on broadacre animal feed markets.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240314010732/en/
Benson Hill, Inc. (NYSE:BHIL), an ag- tech company unlocking the natural genetic diversity of plants, today announced operating and financial results for the year ended December 31, 2023. For more information, visit https://investors.bensonhill.com. (Graphic: Business Wire)
“2023 marked a year of significant progress and change for Benson Hill,” said
“Benson Hill’s transformation is well underway and has been accelerated through the divestitures of our soy processing assets, the retirement of our corporate debt and cost reductions. We are now rapidly evolving to an asset-light business model designed to serve broadacre animal feed markets. As we execute on our near-term plans, we remain committed to creating a runway for growth and delivering value for shareholders,” Elsner added.
Full Year 2023 Results as Compared to the Same Period of 2022
The following financial results exclude the completed divestiture of the Fresh business on
-
Reported revenues were
$473.3 million , an increase of$92.1 million , or 24 percent. Proprietary revenues were$110.0 million , an increase of 52 percent, driven by stronger operational performance at the Company’s soybean processing facilities and some proprietary soybean sales directly to third parties. Reported revenues included a$1.5 million gain from open mark-to-market timing differences. -
Gross profit was
$23.6 million , an increase of$20.1 million , or 570 percent, and includes a$0.3 million gain related to open mark-to-market timing differences. Overall profitability increased in dollar and margin percentage due to a combination of operational efficiency gains at the Company’s soybean processing facilities and favorable contributions from partnership and patent sales compared to the prior year. -
Operating expenses were
$128.1 million , a decrease of$0.4 million , or 0.3 percent, which include approximately$23.8 million of non-recurring costs, including an impairment of the carrying value of goodwill of$19.2 million , a gain on the sale of theSeymour, Indiana , facility of$19.0 million , an impairment loss on theCreston, Iowa , facility of$18.5 million and other items. Operating expenses, as adjusted, which exclude these non-recurring items, declined by 18 percent to$104.3 million for the year due to cost reductions realized through the Company’s expanded Liquidity Improvement Plan.-
Selling, general and administrative expenses were
$69.1 million , a decrease of$12.0 million or 15 percent. -
R&D expenses were
$40.3 million , a decrease of$7.2 million or 15 percent.
-
Selling, general and administrative expenses were
-
Inclusive of open mark-to-market timing differences, net loss from continuing operations, net of income taxes, was
$111.2 million , an increase in loss of$11.5 million or 12 percent. Adjusted EBITDA was a loss of$47.7 million , a decrease in loss of$33.9 million or 42 percent compared to the prior year. The improvement in Adjusted EBITDA loss in 2023 was driven by higher gross profit from operational performance improvements and reductions in operating expenses realized through the Company’s expanded Liquidity Improvement Plan. -
Cash and marketable securities of
$48.7 million from continuing operations were on hand as ofDecember 31, 2023 .
Fourth Quarter 2023 Results as Compared to the Same Period of 2022
-
Revenues were
$116.6 million , an increase of$17.4 million , or 18 percent. The performance was driven by higher sales for both proprietary and non-proprietary soy and yellow pea products combined with favorable contributions from partnership and patent sales compared to the prior period. -
Gross profit was
$7.0 million , an increase in profitability of$6.2 million , and includes an approximately$6.2 million loss due to open mark-to-market timing differences. Gross margins were approximately 11 percent when excluding open mark-to-market timing differences. The increase in gross profit is driven by favorable contributions from partnership and patent sales compared to the prior period. -
Inclusive of mark-to-market timing differences, net loss from continuing operations, net of income taxes, was
$38.0 million , an increase in loss of$7.3 million or 23.7 percent. Adjusted EBITDA was a loss of$6.7 million compared to a loss of$21.8 million in the fourth quarter 2022.
Outlook
With the recent divestitures of the
The Company is now fully focused on its competitive advantages in differentiated genetics, technology, and research and development to deliver revenues across the value chain by securing licensing agreements and partnerships that are expected to be more profitable and capital efficient.
“Benson Hill finished 2023 on track and delivered on our projected financial commitments for the year,” said
Webcast
A webcast of the conference call will begin at
About
Use of Non-GAAP Financial Measures
In this press release, the Company includes references to non-GAAP performance measures. The Company uses these non-GAAP financial measures to facilitate management’s financial and operational decision-making, including evaluation of the Company’s historical operating results. The Company’s management believes these non-GAAP measures are useful in evaluating the Company’s operating performance and are similar measures reported by publicly listed
Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables accompanying this press release.
Cautionary Note Regarding Forward-Looking Statements
Certain statements in this press release may be considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally relate to future events or the Company’s future financial or operating performance and may be identified by words such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” or similar words. These forward-looking statements are based upon assumptions made by the Company as of the date hereof and are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These forward-looking statements include, among other things, statements regarding the Company’s progress toward an asset-light business model, and the anticipated pace of such transition; statements regarding the Company’s cost-cutting measures under its Liquidity Improvement Plan and other cost-saving measures, actions to implement such plan, and the anticipated benefits of and timeline to implement such plans; statements regarding strategic partnership and licensing opportunities; statements regarding anticipated liquidity and runway for growth; expectations regarding the sources of expected consolidated revenue; statements regarding delivering value for shareholders; expectations regarding additional business transitions in 2024 and beyond; expectations regarding the Company’s ongoing ability to generate revenue; statements regarding the Company’s current expectations and assumptions regarding the industries and markets in which it operates, including its transition to an asset-light business model to serve broadacre animal feed markets; projections of market opportunity, including the animal feed market; expectations regarding the Company’s ability to serve a broadacre strategy through partnerships and licensing; expectations regarding macro-economic trends and the Company’s anticipated responses to macroeconomic changes; the Company’s ability to identify and evaluate its strategic alternatives and effect potential strategic opportunities in ways that maximize shareholder value; expectations regarding the Company’s ability to continue as a going concern; statements regarding execution of the Company’s business plan, the strategic review of the Company’s business, and the Company’s executive leadership transition; expectations regarding the unwinding of mark-to-market timing differences and the Company’s assessment of its futures contracts; any financial or other information based upon or otherwise incorporating judgments or estimates relating to future performance, events or expectations; expectations regarding the Company’s hedging and other risk management strategies, including expectations about future sales and purchases that relate to the Company’s mark-to-market adjustments and the fair valuation of futures contracts; statements regarding the Company’s strategies, positioning, resources, capabilities, and expectations for future performance; estimates and forecasts of financial and other performance metrics; the Company’s outlook, and financial and other guidance; and management’s strategy and plans for growth, including those intended to lower the cost of capital, increase return on capital and reduce costs. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: risks associated with the Company’s ability to generally execute on its business strategy, including its transition to an asset-light business model to serve broadacre animal feed markets in a timely manner with sufficient liquidity; risks relating to acreage acquisition; risks associated with developing and maintaining partnering and licensing relationships in an asset-light business model, and maintaining relationships with customers and suppliers; the risk that the Company will not realize the anticipated benefits of the divestiture of its soy processing facilities; risks associated with the loss of revenues from such facilities; risks associated with growing and managing capital resources; risks associated with changing industry conditions and consumer preferences; risks associated with the Company’s cost-cutting measures under its expanded Liquidity Improvement Plan and other cost saving measures, including potentially adverse impacts on the Company’s business and prospects even if such plans are successful; the risk that the Company’s actions relating to cost-cutting measures under its expanded Liquidity Improvement Plan and other cost saving measures may be insufficient to achieve the objectives of such plans; liquidity and other risks relating to the Company’s ability to continue as a going concern; risks associated with the Company’s ability to grow and achieve growth profitably, including continued access to the capital resources necessary for growth; risks relating to the Company’s plans to sell certain assets; risks relating to the failure to raise additional financing to satisfy the Company’s cash needs; risks associated with the Company’s execution of its executive leadership transition, including, among others, risks relating to maintaining key employee, customer, partner and supplier relationships; risks relating to the Company’s exploration of strategic alternatives; risks relating to the Company’s hedging and other risk management strategies, including expectations about future sales and purchases that relate to the Company’s mark-to-market adjustments and the fair valuation of futures contracts; risks associated with the effects of global and regional economic, agricultural, financial and commodities market, political, social and health conditions; the effectiveness of the Company’s risk management strategies; and other risks and uncertainties set forth in the sections entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in our filings with the
Material Items Included in Consolidated Revenues and Cost of Sales
(In Thousands USD)
Currently, the Company does not seek cash flow hedge accounting treatment for its derivative financial instruments and thus changes in fair value are reflected in current earnings.
Mark-to-market timing difference comprises the estimated net temporary impact resulting from unrealized period-end gains/losses associated with the fair valuation of futures contracts associated with the Company’s committed future operating capacity. These mark-to-market timing differences are not indicative of the Company’s operating performance.
The Company recorded the fair value of acquired sales and purchase contracts in the acquisition of the Company’s
The table below summarizes the pre-tax gains and losses related to derivatives and contract assets and liabilities:
|
Fiscal Year 2023 |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
Open Mark-to-Market Timing Differences |
|||||||||||||||||||
|
2023 Reported (Unaudited) |
|
Q1 Impact |
|
Q2 Impact |
|
Q3 Impact |
|
Q4 Impact |
|
2023 Excluding Impact |
|||||||||||
Revenues |
$ |
473,336 |
|
|
$ |
6,725 |
|
$ |
(275 |
) |
|
$ |
(131 |
) |
|
$ |
(4,784 |
) |
|
$ |
471,801 |
|
Gross profit |
$ |
23,626 |
|
|
$ |
5,229 |
|
$ |
(3,110 |
) |
|
$ |
4,298 |
|
|
$ |
(6,167 |
) |
|
$ |
23,376 |
|
Total operating expenses |
$ |
128,110 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
128,110 |
|
Net loss from continuing operations |
$ |
(111,247 |
) |
|
$ |
5,229 |
|
$ |
(3,110 |
) |
|
$ |
4,298 |
|
|
$ |
(6,167 |
) |
|
$ |
(111,497 |
) |
Adjusted EBITDA |
$ |
(47,715 |
) |
|
$ |
5,229 |
|
$ |
(3,110 |
) |
|
$ |
4,298 |
|
|
$ |
(6,167 |
) |
|
$ |
(47,965 |
) |
-
2023: The net temporary unrealized period-end loss on revenues and cost of sales was
$1.5 million and$0.3 million , respectively. Management expects the open mark-to-market timing differences to unwind in the coming months. - See Adjusted EBITDA reconciliation on page 12.
Consolidated Balance Sheets (Unaudited) (In Thousands USD) |
|||||||
|
|
||||||
|
2023 |
|
2022 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
15,828 |
|
$ |
25,053 |
||
Restricted cash |
|
— |
|
|
17,912 |
||
Marketable securities |
|
32,852 |
|
|
132,121 |
||
Accounts receivable, net |
|
33,222 |
|
|
28,591 |
||
Inventories, net |
|
25,500 |
|
|
62,110 |
||
Prepaid expenses and other current assets |
|
10,915 |
|
|
11,434 |
||
Current assets of discontinued operations |
|
601 |
|
|
23,507 |
||
Total current assets |
|
118,918 |
|
|
300,728 |
||
Property and equipment, net |
|
79,043 |
|
|
99,759 |
||
Finance lease right-of-use assets, net |
|
59,245 |
|
|
66,533 |
||
Operating lease right-of-use assets |
|
2,934 |
|
|
1,660 |
||
|
|
5,226 |
|
|
27,377 |
||
Other assets |
|
9,398 |
|
|
4,863 |
||
Total assets |
$ |
274,764 |
|
$ |
500,920 |
Liabilities and stockholders’ equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
17,132 |
|
|
$ |
36,717 |
|
Finance lease liabilities, current portion |
|
3,705 |
|
|
|
3,318 |
|
Operating lease liabilities, current portion |
|
1,489 |
|
|
|
364 |
|
Long-term debt, current portion |
|
55,201 |
|
|
|
2,242 |
|
Accrued expenses and other current liabilities |
|
23,837 |
|
|
|
33,435 |
|
Current liabilities of discontinued operations |
|
559 |
|
|
|
16,441 |
|
Total current liabilities |
|
101,923 |
|
|
|
92,517 |
|
Long-term debt, less current portion |
|
5,250 |
|
|
|
103,991 |
|
Operating lease liabilities, less current portion |
|
6,503 |
|
|
|
1,291 |
|
Finance lease liabilities, less current portion |
|
73,682 |
|
|
|
76,431 |
|
Warrant liabilities |
|
1,186 |
|
|
|
24,285 |
|
Conversion option liabilities |
|
5 |
|
|
|
8,091 |
|
Deferred income taxes |
|
— |
|
|
|
283 |
|
Other non-current liabilities |
|
172 |
|
|
|
129 |
|
Total liabilities |
|
188,721 |
|
|
|
307,018 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock, |
|
21 |
|
|
|
21 |
|
Additional paid-in capital |
|
611,477 |
|
|
|
609,450 |
|
Accumulated deficit |
|
(523,786 |
) |
|
|
(408,474 |
) |
Accumulated other comprehensive loss |
|
(1,669 |
) |
|
|
(7,095 |
) |
Total stockholders’ equity |
|
86,043 |
|
|
|
193,902 |
|
Total liabilities and stockholders’ equity |
$ |
274,764 |
|
|
$ |
500,920 |
|
Consolidated Statements of Operations (Unaudited) (In Thousands USD, Except Per Share Information) |
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
|||||||
Revenues |
$ |
116,589 |
|
|
$ |
99,180 |
|
|
$ |
473,336 |
|
|
$ |
381,233 |
|
Cost of sales |
|
109,593 |
|
|
|
98,391 |
|
|
|
449,710 |
|
|
|
377,706 |
|
Gross profit |
|
6,996 |
|
|
|
789 |
|
|
|
23,626 |
|
|
|
3,527 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
6,790 |
|
|
|
11,761 |
|
|
|
40,270 |
|
|
|
47,500 |
|
Selling, general and administrative expenses |
|
24,171 |
|
|
|
21,586 |
|
|
|
69,063 |
|
|
|
81,034 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
19,226 |
|
|
|
— |
|
Gain on sale of |
|
(18,970 |
) |
|
|
— |
|
|
|
(18,970 |
) |
|
|
— |
|
Impairment loss on |
|
18,521 |
|
|
|
— |
|
|
|
18,521 |
|
|
|
— |
|
Total operating expenses |
|
30,512 |
|
|
|
33,347 |
|
|
|
128,110 |
|
|
|
128,534 |
|
Loss from operations |
|
(23,516 |
) |
|
|
(32,558 |
) |
|
|
(104,484 |
) |
|
|
(125,007 |
) |
Other (income) expense: |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
14,639 |
|
|
|
5,414 |
|
|
|
35,064 |
|
|
|
21,444 |
|
Change in fair value of warrants and conversion |
|
(523 |
) |
|
|
(7,387 |
) |
|
|
(31,184 |
) |
|
|
(49,063 |
) |
Other expense, net |
|
487 |
|
|
|
149 |
|
|
|
3,075 |
|
|
|
2,253 |
|
Total other (income) expense, net |
|
14,603 |
|
|
|
(1,824 |
) |
|
|
6,955 |
|
|
|
(25,366 |
) |
Net loss from continuing operations before income tax |
|
(38,119 |
) |
|
|
(30,734 |
) |
|
|
(111,439 |
) |
|
|
(99,641 |
) |
Income tax (benefit) expense |
|
(75 |
) |
|
|
29 |
|
|
|
(192 |
) |
|
|
59 |
|
Net loss from continuing operations, net of tax |
|
(38,044 |
) |
|
|
(30,763 |
) |
|
|
(111,247 |
) |
|
|
(99,700 |
) |
Net (income) loss from discontinued operations, net of tax |
|
197 |
|
|
|
(22,843 |
) |
|
|
(4,065 |
) |
|
|
(28,205 |
) |
Net loss |
$ |
(37,847 |
) |
|
$ |
(53,606 |
) |
|
$ |
(115,312 |
) |
|
$ |
(127,905 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss per common share: |
|
|
|
|
|
|
|
||||||||
Basic and diluted net loss per common share from continuing operations |
$ |
(0.20 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.59 |
) |
|
$ |
(0.55 |
) |
Basic and diluted net loss from discontinued operations |
$ |
— |
|
|
$ |
(0.12 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.16 |
) |
Basic and diluted net loss per common share |
$ |
(0.20 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.61 |
) |
|
$ |
(0.71 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic and diluted weighted average shares outstanding |
|
188,625 |
|
|
|
186,787 |
|
|
|
187,927 |
|
|
|
179,867 |
|
|
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net loss attributable to common stockholders |
$ |
(37,847 |
) |
|
$ |
(53,606 |
) |
|
$ |
(115,312 |
) |
|
$ |
(127,905 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustment |
|
— |
|
|
|
37 |
|
|
|
— |
|
|
|
(9 |
) |
Change in fair value of available-for-sale marketable securities, net of deferred taxes |
|
1,493 |
|
|
|
1,803 |
|
|
|
5,426 |
|
|
|
(5,983 |
) |
Total other comprehensive income (loss) |
|
1,493 |
|
|
|
1,840 |
|
|
|
5,426 |
|
|
|
(5,992 |
) |
Total comprehensive loss |
$ |
(36,354 |
) |
|
$ |
(51,766 |
) |
|
$ |
(109,886 |
) |
|
$ |
(133,897 |
) |
Consolidated Statements of Cash Flows (Unaudited) (In Thousands USD) |
|||||||
|
Year Ended |
||||||
|
2023 |
|
2022 |
||||
Operating activities |
|
|
|
||||
Net loss |
$ |
(115,312 |
) |
|
$ |
(127,905 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
||||
Depreciation and amortization |
|
21,610 |
|
|
|
22,836 |
|
Share-based compensation expense |
|
1,466 |
|
|
|
19,520 |
|
Bad debt expense |
|
(6 |
) |
|
|
863 |
|
Change in fair value of warrants and conversion options |
|
(31,184 |
) |
|
|
(49,063 |
) |
Accretion and amortization related to financing activities |
|
17,344 |
|
|
|
9,279 |
|
Amortization of premiums related to marketable securities |
|
591 |
|
|
|
2,450 |
|
Realized losses on sale of marketable securities |
|
3,573 |
|
|
|
2,305 |
|
Loss on divestiture of discontinued operations |
|
172 |
|
|
|
10,246 |
|
Impairment |
|
37,747 |
|
|
|
11,579 |
|
Gain on sale of |
|
(18,970 |
) |
|
|
— |
|
Other |
|
2,300 |
|
|
|
4,579 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
1,047 |
|
|
|
(3,070 |
) |
Inventories |
|
47,864 |
|
|
|
(4,663 |
) |
Other assets and other liabilities |
|
73 |
|
|
|
6,542 |
|
Accounts payable |
|
(30,649 |
) |
|
|
(5,313 |
) |
Accrued expenses |
|
(10,797 |
) |
|
|
6,419 |
|
Net cash used in operating activities |
|
(73,131 |
) |
|
|
(93,396 |
) |
Investing activities |
|
|
|
||||
Purchases of marketable securities |
|
(111,241 |
) |
|
|
(372,170 |
) |
Proceeds from maturities of marketable securities |
|
82,067 |
|
|
|
139,063 |
|
Proceeds from sales of marketable securities |
|
128,994 |
|
|
|
193,250 |
|
Proceeds from sale of a plant |
|
25,868 |
|
|
|
— |
|
Payments for acquisitions of property and equipment |
|
(11,760 |
) |
|
|
(16,486 |
) |
Payments made in connection with business acquisitions |
|
— |
|
|
|
(1,034 |
) |
Proceeds from divestitures of discontinued operations |
|
2,378 |
|
|
|
17,131 |
|
Proceeds from an insurance claim from a prior business acquisition |
|
1,533 |
|
|
|
— |
|
Other |
|
192 |
|
|
|
— |
|
Net cash used in investing activities |
|
118,031 |
|
|
|
(40,246 |
) |
Financing activities |
|
|
|
||||
Net contributions from Merger, at-the-market offering and PIPE financing, net of transaction costs of |
|
— |
|
|
|
81,109 |
|
Principal payments on debt |
|
(63,823 |
) |
|
|
(7,288 |
) |
Proceeds from issuance of debt |
|
(2,496 |
) |
|
|
23,540 |
|
Borrowing under revolving line of credit |
|
— |
|
|
|
19,774 |
|
Repayments under revolving line of credit |
|
— |
|
|
|
(19,821 |
) |
Repayments of financing lease obligations |
|
(6,126 |
) |
|
|
(1,630 |
) |
Proceeds from the exercise of stock options and warrants |
|
305 |
|
|
|
2,325 |
|
Net cash provided by financing activities |
|
(72,140 |
) |
|
|
98,009 |
|
Effect of exchange rate changes on cash |
|
— |
|
|
|
(9 |
) |
Net decrease in cash, cash equivalents and restricted cash |
|
(27,240 |
) |
|
|
(35,642 |
) |
Cash, cash equivalents and restricted cash, beginning of year |
|
43,321 |
|
|
|
78,963 |
|
Cash, cash equivalents and restricted cash, end of year |
$ |
16,081 |
|
|
$ |
43,321 |
|
Supplemental disclosure of cash flow information |
|
|
|
||||
Cash paid for taxes |
$ |
11 |
|
$ |
57 |
||
Cash paid for interest |
$ |
18,991 |
|
$ |
14,398 |
||
Supplemental disclosure of non-cash activities |
|
|
|
||||
Purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities |
$ |
1,468 |
|
$ |
3,058 |
||
Financing leases |
$ |
4,703 |
|
$ |
806 |
|
This press release contains financial measures not derived in accordance with generally accepted accounting principles (“GAAP”). Reconciliations to the most comparable GAAP measures are provided below. The Company defines Adjusted EBITDA as net loss from continuing operations excluding income taxes, interest, depreciation, amortization, stock-based compensation, changes in fair value of warrants and conversion options, realized (gains) losses on marketable securities, goodwill, and long-lived asset impairment, restructuring-related costs (including severance costs) and the impact of significant non-recurring items. The Company defines free cash flow as net cash used in (provided by) operating activities minus capital expenditures. The Company defines operating expenses, as adjusted as operating expenses excluding expenses incurred in relation to the transition to an asset-light business model and significant non-recurring items. |
Adjustments to reconcile net loss from our continuing operations to Adjusted EBITDA: |
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net loss from continuing operations, net of income taxes |
|
$ |
(38,044 |
) |
|
$ |
(30,763 |
) |
|
$ |
(111,247 |
) |
|
$ |
(99,700 |
) |
Interest expense, net |
|
|
14,639 |
|
|
|
5,414 |
|
|
|
35,064 |
|
|
|
21,444 |
|
Income tax (benefit) expense |
|
|
(75 |
) |
|
|
29 |
|
|
|
(192 |
) |
|
|
59 |
|
Depreciation and amortization |
|
|
5,554 |
|
|
|
5,521 |
|
|
|
21,610 |
|
|
|
20,513 |
|
Stock-based compensation |
|
|
1,813 |
|
|
|
3,749 |
|
|
|
1,421 |
|
|
|
19,520 |
|
Changes in fair value of warrants and conversion option |
|
|
(523 |
) |
|
|
(7,387 |
) |
|
|
(31,184 |
) |
|
|
(49,063 |
) |
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
19,226 |
|
|
|
— |
|
Gain on sale of |
|
|
(18,970 |
) |
|
|
— |
|
|
|
(18,970 |
) |
|
|
— |
|
Impairment loss on |
|
|
18,521 |
|
|
|
— |
|
|
|
18,521 |
|
|
|
— |
|
Severance |
|
|
2,188 |
|
|
|
202 |
|
|
|
4,019 |
|
|
|
676 |
|
Exit costs related to divestiture of |
|
|
4,262 |
|
|
|
— |
|
|
|
4,262 |
|
|
|
— |
|
Expenses related to business transition |
|
|
3,967 |
|
|
|
— |
|
|
|
4,696 |
|
|
|
— |
|
Other |
|
|
(67 |
) |
|
|
1,417 |
|
|
|
5,059 |
|
|
|
4,906 |
|
Total Adjusted EBITDA |
|
$ |
(6,734 |
) |
|
$ |
(21,818 |
) |
|
$ |
(47,715 |
) |
|
$ |
(81,645 |
) |
|
Non-GAAP Reconciliation |
(in Thousands USD) |
|
Adjustments to reconcile net loss from our continuing operations to free cash flow loss: |
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net loss from continuing operations, net of income taxes |
|
$ |
(38,044 |
) |
|
$ |
(30,763 |
) |
|
$ |
(111,247 |
) |
|
$ |
(99,700 |
) |
Depreciation and amortization |
|
|
5,554 |
|
|
|
5,521 |
|
|
|
21,610 |
|
|
|
20,513 |
|
Share-based compensation expense |
|
|
1,813 |
|
|
|
3,749 |
|
|
|
1,421 |
|
|
|
19,520 |
|
Change in fair value of warrants and conversion options |
|
|
(523 |
) |
|
|
(7,387 |
) |
|
|
(31,184 |
) |
|
|
(49,063 |
) |
Accretion and amortization related to financing activities |
|
|
10,720 |
|
|
|
798 |
|
|
|
17,344 |
|
|
|
9,279 |
|
Gain on sale of |
|
|
(18,970 |
) |
|
|
— |
|
|
|
(18,970 |
) |
|
|
— |
|
Impairment |
|
|
18,521 |
|
|
|
— |
|
|
|
37,747 |
|
|
|
— |
|
Change in working capital |
|
|
19,395 |
|
|
|
(4,561 |
) |
|
|
(397 |
) |
|
|
(2,969 |
) |
Other |
|
|
2,020 |
|
|
|
2,929 |
|
|
|
7,983 |
|
|
|
8,946 |
|
Net cash used in operating activities |
|
|
486 |
|
|
|
(29,714 |
) |
|
|
(75,693 |
) |
|
|
(93,474 |
) |
Payments for acquisitions of property and equipment |
|
|
(1,633 |
) |
|
|
504 |
|
|
|
(11,760 |
) |
|
|
(6,983 |
) |
Free cash flow loss |
|
$ |
(1,147 |
) |
|
$ |
(29,210 |
) |
|
$ |
(87,453 |
) |
|
$ |
(100,457 |
) |
|
Adjustments to reconcile operating expenses to operating expenses, as adjusted: |
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Operating expenses |
|
$ |
30,512 |
|
|
$ |
33,347 |
|
|
$ |
128,110 |
|
|
$ |
128,534 |
|
Stock-based compensation reversal |
|
|
120 |
|
|
|
— |
|
|
|
7,920 |
|
|
|
— |
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
(19,226 |
) |
|
|
— |
|
Gain on sale of |
|
|
18,970 |
|
|
|
— |
|
|
|
18,970 |
|
|
|
— |
|
Impairment loss on |
|
|
(18,521 |
) |
|
|
— |
|
|
|
(18,521 |
) |
|
|
— |
|
Exit costs related to divestiture of |
|
|
(4,262 |
) |
|
|
— |
|
|
|
(4,262 |
) |
|
|
— |
|
Expenses related to business transition |
|
|
(638 |
) |
|
|
— |
|
|
|
(4,696 |
) |
|
|
— |
|
Severance |
|
|
(2,188 |
) |
|
|
(676 |
) |
|
|
(4,019 |
) |
|
|
(676 |
) |
Operating expenses, as adjusted |
|
$ |
23,993 |
|
|
$ |
32,671 |
|
|
$ |
104,276 |
|
|
$ |
127,858 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240314010732/en/
Investors:
Media:
Source: