Microvast Holdings, Inc. (NASDAQ:MVST) (“Microvast” or the
“Company”), a technology innovator that designs, develops and
manufactures lithium-ion battery solutions, announced today its
consolidated financial results for the fourth quarter and full
fiscal year ended December 31, 2023 (“Q4 2023” and “FY 2023,”
respectively).
“We achieved record revenue in the fourth
quarter of 2023 bringing our full year revenue growth to 49.9% and
we delivered these revenues at a gross margin close to our targeted
level. The revenue growth achieved in EMEA is really encouraging
and we would expect this to continue into 2024, with the
possibility of this region also hitting breakeven this year.” said
Yang Wu, Microvast’s Founder, Chairman, and Chief Executive
Officer. “In APAC, with the Huzhou Phase 3.1 expansion now in full
operation since Q3 of last year, we anticipate another year of
steady revenue growth from mature operations that are now self
funding and profitable. To get the U.S. to the same mature and
steady state requires us to secure financing to complete
Clarksville Phase 1A. This remains a key initiative that we hope to
bring to a successful close as early as possible.”
“The combination of growing revenues, gross
margin improvement of 14.3 percentage points, and keeping our
adjusted operating costs increase to 11% allowed us to achieve a
meaningful reduction in our adjusted net loss this year.” said
Craig Webster, Microvast’s Chief Financial Officer. “Maintaining
the strong revenue growth and gross margin profiles generated by
our APAC and EMEA operations will be a key focus for us in 2024,
whilst also providing the foundations to improve our overall
liquidity position and make further headway in reducing our
operating losses.”
Full Year 2023
Highlights
- Record revenue of
$306.6 million, compared to $204.5 million in 2022, an increase of
49.9%
- Gross margin increased to 18.7%
from 4.4% in 2022; Non-GAAP adjusted gross margin increased to
20.7%, up from 8.2% in 2022
- Operating expenses of $165.9
million, compared to $170.7 million in 2022; Adjusted operating
expenses of $107.1 million, compared to $96.5 million in 2022
- Net loss of $106.4 million,
compared to net loss of $158.2 million in 2022; Non-GAAP adjusted
net loss of $41.6 million, compared to non-GAAP adjusted net
loss of $77.3 million in 2022
- Net loss per share of $0.34 compared
to net loss per share of $0.52 in 2022; Non-GAAP adjusted net loss
per share of $0.13, compared to non-GAAP adjusted net loss per
share of $0.25 in 2022
- Adjusted EBITDA of negative
$19.6 million, compared to adjusted EBITDA of negative
$56.7 million in 2022
- Capital expenditures of $186.8
million, compared to $150.9 million in 2022, and were driven
by investments in manufacturing capacity expansions in Huzhou,
China and Clarksville, Tennessee
- Cash, cash equivalents, restricted
cash and short-term investment of $93.8 million as of
December 31, 2023, compared to $327.7 million as of December
31, 2022; decrease largely due to significant capital expenditure
towards PP&E in the U.S. and Huzhou, China.
Fourth Quarter
2023 Highlights
- Record quarterly
revenue of $104.6 million, compared to $64.8 million in the
fourth quarter of 2022, an increase of 61.4%
- Gross margin increased to 22.0%
from 3.4% in Q4 2022; Non-GAAP adjusted gross margin increased to
23.5%, up from 6.4% in Q4 2022
- Operating expenses of $46.0
million, compared to $37.3 million in Q4 2022; Adjusted
operating expenses of $34.3 million, compared to $21.4 million in
Q4 2022
- Net loss of $24.6 million, compared
to net loss of $33.7 million in Q4 2022; Non-GAAP adjusted net loss
of $11.4 million, compared to non-GAAP adjusted net loss of
$15.9 million in Q4 2022
- Net loss per share of $0.08
compared to net loss per share of $0.11 in Q4 2022; Non-GAAP
adjusted net loss per share of $0.04, compared to non-GAAP adjusted
net loss per share of $0.05 in Q4 2022
- Adjusted EBITDA of negative $2.6
million, compared to adjusted EBITDA of negative $11.8 million
in Q4 2022
Please refer to the tables at the end of this
press release for reconciliations of gross profit to non-GAAP
adjusted gross profit, net loss to non-GAAP adjusted net loss,
non-GAAP EBITDA to non-GAAP adjusted EBITDA.
Q1 2024
Outlook
- For Q1 2024, the Company is
targeting a revenue growth of 40% to 60% year over year and revenue
guidance of $65 million to $75 million
- Continued regional efficiencies and
utilization increases, providing a Company gross margin target of
20% to 25%
- Targeting financing solutions to
complete Clarksville Phase 1A and bringing in long term domestic
customer contracts
- New customer wins in APAC and EMEA
that expand our presence in differentiated commercial vehicle
markets as OEM product lines and segments continue to
electrify
Webcast Information
Company management will host a conference call
and webcast on April 1, 2024, at 4:00 p.m. Central Time, to
discuss the Company's financial results. The live webcast and
accompanying slide presentation will be accessible from the Events
& Presentations section of Microvast’s investor relations
website (https://ir.microvast.com/events-presentations/events). A
replay will be available following the conclusion of the event.
About Microvast
Microvast is a global leader in providing
battery technologies for electric vehicles and energy storage
solutions. With a legacy of over 17 years, Microvast has
consistently delivered cutting-edge battery systems that empower a
cleaner and more sustainable future. The company's innovative
approach and dedication to excellence have positioned it as a
trusted partner for customers around the world. Microvast was
founded in 2006 and is headquartered in Stafford, Texas.
For more information, please visit
www.microvast.com or follow us on LinkedIn or Twitter
(@microvast).
Contact:
Investor Relationsir@microvast.com
Cautionary Statement Regarding
Forward-Looking Statements
This communication contains “forward-looking
statements” within the meaning of the Private Securities Litigation
Reform Act of 1995. Such statements include, but are not limited
to, statements about future financial and operating results, our
objectives, expectations and intentions with respect to future
operations, products and services; and other statements identified
by words such as “anticipate,” “believe,” “continue,” “could,”
“estimate,” “expect,” “intend,” “may,” “might,” “objective,”
“plan,” “project,” “predict,” “outlook” “should,” “will,” “would,”
or the negative of these terms, or other comparable terminology
intended to identify statements about the future. These
forward-looking statements include, but are not limited to,
statements regarding our industry and market sizes, and future
opportunities for us. Such forward-looking statements are based
upon the current beliefs and expectations of management and are
inherently subject to significant business, economic and
competitive uncertainties and contingencies, many of which are
difficult to predict and generally beyond our control. Actual
results and the timing of events may differ materially from the
results anticipated in these forward-looking statements.
Many factors could cause actual results and the
timing of events to differ materially from the anticipated results
or other expectations expressed in the forward-looking statements,
including, among others: (1) our ability to remain a going concern;
(2) risk that we may not be able to execute our growth strategies
or achieve profitability; (3) risk that we will be unable to raise
additional capital to execute our business plan or pay our debts as
they come due, which may not be available on acceptable terms or at
all; (4) restrictions in our existing and any future credit
facilities; (5) risks of operations in China; (6) the effects of
mechanics liens filed by contractors that we do not have sufficient
funds to pay; (7) the effects of existing and future litigation;
(8) changes in general economic conditions, including increases in
interest rates and associated Federal Reserve policies, a potential
economic recession, and the impact of inflation on our business;
(9) changes in the highly competitive market in which we compete,
including with respect to our competitive landscape, technology
evolution or regulatory changes; (10) changes in availability and
price of raw materials; (11) labor relations, including the ability
to attract, hire and retain key employees and contract personnel;
(12) heightened awareness of environmental issues and concern about
global warming and climate change; (13) risk that we are unable to
secure or protect our intellectual property; (14) risk that our
customers or third-party suppliers are unable to meet their
obligations fully or in a timely manner; (15) risk that our
customers will adjust, cancel or suspend their orders for our
products; (16) risk of product liability or regulatory lawsuits or
proceedings relating to our products or services; (17) the
effectiveness of our information technology and operational
technology systems and practices to detect and defend against
evolving cyberattacks; (18) changing laws regarding cybersecurity
and data privacy, and any cybersecurity threat or event; (19) the
effects and associated cost of compliance with existing and future
laws and governmental regulations, such as the Inflation Reduction
Act; (20) economic, financial and other impacts such as a pandemic,
including global supply chain disruptions; and (21) the impacts of
geopolitical events, including the ongoing conflicts between Russia
and Ukraine and between Israel and Hamas. Microvast’s annual,
quarterly and other filings with the U.S. Securities and Exchange
Commission identify, address and discuss these and other factors in
the sections entitled “Risk Factors.”
Actual results, performance or achievements may
differ materially, and potentially adversely, from any
forward-looking statements and the assumptions on which those
forward-looking statements are based. There can be no assurance
that the data contained herein is reflective of future performance
to any degree. You are cautioned not to place undue reliance on
forward-looking statements as a predictor of future performance as
forward-looking statements are based on estimates and assumptions
that are inherently subject to various significant risks,
uncertainties and other factors, many of which are beyond our
control. All information set forth herein speaks only as of the
date hereof, and we disclaim any intention or obligation to update
any forward-looking statements as a result of developments
occurring after the date hereof except as may be required under
applicable securities laws. Forecasts and estimates regarding our
industry and end markets are based on sources we believe to be
reliable, however, there can be no assurance these forecasts and
estimates will prove accurate in whole or in part.
Non-GAAP Financial Measures
To provide investors with additional information
regarding our financial results, Microvast has disclosed in this
earnings release non-GAAP financial measures, including non-GAAP
adjusted gross profit (loss), non-GAAP adjusted EBITDA and non-GAAP
adjusted net loss, which are non-GAAP financial measures as defined
under the rules of the SEC. These are intended as supplemental
measures of our financial performance that are not required by, or
presented in accordance with U.S. generally accepted accounting
principles (“GAAP”).
Reconciliations to the most comparable GAAP
measures, gross profit (loss) and net income (loss), are contained
in tabular form in the unaudited financial statements below.
Non-GAAP adjusted gross profit (loss) is GAAP gross profit (loss)
as adjusted for non-cash stock-based compensation expense included
in cost of revenues. Non-GAAP adjusted net loss is GAAP net loss as
adjusted for non-cash stock-based compensation expense and change
in valuation of warrant liabilities. Non-GAAP adjusted net loss per
common share is GAAP net loss per common share as adjusted for
non-cash stock-based compensation expense and change in valuation
of warrant liabilities per common share. Non-GAAP adjusted EBITDA
is defined as net loss excluding depreciation and amortization,
non-cash settled share-based compensation expense, interest
expense, interest income, changes in fair value of our warrant
liability and income tax expense or benefit.
We use non-GAAP adjusted gross profit (loss),
non-GAAP adjusted EBITDA and non-GAAP adjusted net loss for
financial and operational decision-making and as a means to
evaluate period-to-period comparisons. We consider them to be
important measures because they help illustrate underlying trends
in our business and our historical operating performance on a more
consistent basis. We believe that these non-GAAP financial
measures, when taken together with their most directly comparable
GAAP measures, gross profit (loss) and net income (loss), provide
meaningful supplemental information regarding our performance by
excluding certain items that may not be indicative of our recurring
core business operating results.
We believe that both management and investors
benefit from referring to these non-GAAP financial measures in
assessing our performance and when planning, forecasting, and
analyzing future periods. These non-GAAP financial measures also
facilitate management’s internal comparisons to our historical
performance. We believe these non-GAAP financial measures are
useful to investors both because (1) they allow for greater
transparency with respect to key metrics used by management in its
financial and operational decision-making and (2) they are used by
our institutional investors and the analyst community to help them
analyze the health of our business. Accordingly, we believe that
these non-GAAP financial measures provide useful information to
investors and others in understanding and evaluating our operating
results in the same manner as our management team and board of
directors.
Non-GAAP financial measures have limitations as
an analytical tool, and you should not consider them in isolation,
or as a substitute for, financial information prepared in
accordance with GAAP. For example, our calculation of non-GAAP
adjusted EBITDA may differ from similarly titled non-GAAP measures,
if any, reported by our peer companies, or our peer companies may
use other measures to calculate their financial performance, and
therefore our use of non-GAAP adjusted EBITDA may not be directly
comparable to similarly titled measures of other companies. The
principal limitation of non-GAAP adjusted EBITDA is that it
excludes significant expenses and income that are required by GAAP
to be recorded in our financial statements. In addition, it is
subject to inherent limitations as it reflects the exercise of
judgments by management about which expense and income are excluded
or included in determining this non-GAAP financial measure. In
order to compensate for these limitations, management presents
non-GAAP financial measures in connection with GAAP results. In
addition, such financial information is unaudited and does not
conform to SEC Regulation S-X and, as a result, such information
may be presented differently in our future filings with the SEC.
For example, with respect to the warrant liability resulting from
the merger, we now exclude changes in fair value from net loss in
our non-GAAP adjusted EBITDA and non-GAAP adjusted net loss
calculation, which had not been done in prior periods.
|
MICROVAST HOLDINGS, INC.CONDENSED
CONSOLIDATED BALANCE SHEETS(In thousands of U.S.
dollars, except share and per share data, or as otherwise
noted) |
|
|
December 31,2022 |
|
December 31,2023 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
231,420 |
|
|
$ |
44,541 |
|
Restricted cash, current |
|
70,732 |
|
|
|
37,477 |
|
Short-term investments |
|
25,070 |
|
|
|
5,634 |
|
Accounts receivable (net of allowance for credit losses of $4,407
and $4,571 as of December 31, 2022 and 2023,
respectively) |
|
119,304 |
|
|
|
138,717 |
|
Notes receivable |
|
2,196 |
|
|
|
23,736 |
|
Inventories, net |
|
84,252 |
|
|
|
149,749 |
|
Prepaid expenses and other current assets |
|
12,093 |
|
|
|
25,752 |
|
Total Current
Assets |
|
545,067 |
|
|
|
425,606 |
|
Restricted cash,
non-current |
|
465 |
|
|
|
6,171 |
|
Property, plant and equipment,
net |
|
335,140 |
|
|
|
620,667 |
|
Land use rights, net |
|
12,639 |
|
|
|
11,984 |
|
Acquired intangible assets,
net |
|
1,636 |
|
|
|
3,136 |
|
Operating lease right-of-use
assets |
|
16,368 |
|
|
|
19,507 |
|
Other non-current assets |
|
73,642 |
|
|
|
9,661 |
|
Total
Assets |
$ |
984,957 |
|
|
$ |
1,096,732 |
|
|
|
|
|
Liabilities |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
44,985 |
|
|
$ |
112,618 |
|
Advance from customers |
|
54,207 |
|
|
|
43,087 |
|
Accrued expenses and other current liabilities |
|
66,720 |
|
|
|
148,284 |
|
Income tax payables |
|
658 |
|
|
|
655 |
|
Short-term bank borrowings |
|
17,398 |
|
|
|
35,392 |
|
Notes payable |
|
68,441 |
|
|
|
63,374 |
|
Total Current
Liabilities |
|
252,409 |
|
|
|
403,410 |
|
Long-term bank borrowings |
|
28,997 |
|
|
|
43,761 |
|
Long-term bonds payable |
|
43,888 |
|
|
|
43,157 |
|
Warrant liability |
|
126 |
|
|
|
67 |
|
Share-based compensation
liability |
|
131 |
|
|
|
199 |
|
Operating lease
liabilities |
|
14,347 |
|
|
|
17,087 |
|
Other non-current
liabilities |
|
32,082 |
|
|
|
24,861 |
|
Total
Liabilities |
$ |
371,980 |
|
|
$ |
532,542 |
|
|
|
|
|
Total Equity |
$ |
612,977 |
|
|
$ |
564,190 |
|
Total Liabilities and
Equity |
$ |
984,957 |
|
|
$ |
1,096,732 |
|
|
MICROVAST HOLDINGS, INC.CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS(In thousands
of U.S. dollars, except share and per share data, or as otherwise
noted) |
|
|
Year EndedDecember 31, |
|
|
2022 |
|
|
|
2023 |
|
Revenues |
$ |
204,495 |
|
|
$ |
306,617 |
|
Cost of revenues |
|
(195,422 |
) |
|
|
(249,390 |
) |
Gross
profit |
|
9,073 |
|
|
|
57,227 |
|
Operating
expenses: |
|
|
|
General and administrative
expenses |
|
(104,572 |
) |
|
|
(97,291 |
) |
Research and development
expenses |
|
(43,508 |
) |
|
|
(45,004 |
) |
Selling and marketing
expenses |
|
(22,611 |
) |
|
|
(23,614 |
) |
Total operating
expenses |
|
(170,691 |
) |
|
|
(165,909 |
) |
Subsidy income |
|
1,672 |
|
|
|
1,953 |
|
Loss from
operations |
|
(159,946 |
) |
|
|
(106,729 |
) |
Other income and
expenses: |
|
|
|
Interest income |
|
3,179 |
|
|
|
3,609 |
|
Interest expense |
|
(3,323 |
) |
|
|
(2,628 |
) |
Gain on changes in fair value
of warrant liability |
|
979 |
|
|
|
59 |
|
Other income (expense),
net |
|
944 |
|
|
|
(713 |
) |
Loss before provision
for income tax |
|
(158,167 |
) |
|
|
(106,402 |
) |
Income tax expense |
|
(33 |
) |
|
|
(10 |
) |
Net loss |
$ |
(158,200 |
) |
|
$ |
(106,412 |
) |
Less: net loss attributable to noncontrolling interests |
|
— |
|
|
|
(76 |
) |
Net loss attributable
to Microvast Holdings, Inc.'s shareholders |
|
(158,200 |
) |
|
|
(106,336 |
) |
Net loss per common
share |
|
|
|
Basic and diluted |
$ |
(0.52 |
) |
|
$ |
(0.34 |
) |
Weighted average shares used
in calculating net loss per share of common stock: |
|
|
|
Basic and diluted |
|
303,279,188 |
|
|
|
310,909,379 |
|
|
MICROVAST HOLDINGS, INC.CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS(Unaudited,
in thousands of U.S. dollars, except share and per share data, or
as otherwise noted) |
|
|
Three Months EndedDecember
31, |
|
|
2022 |
|
|
|
2023 |
|
Revenues |
$ |
64,797 |
|
|
$ |
104,575 |
|
Cost of revenues |
|
(62,571 |
) |
|
|
(81,551 |
) |
Gross
profit |
|
2,226 |
|
|
|
23,024 |
|
Operating
expenses: |
|
|
|
General and administrative
expenses |
|
(21,551 |
) |
|
|
(27,944 |
) |
Research and development
expenses |
|
(10,498 |
) |
|
|
(11,395 |
) |
Selling and marketing
expenses |
|
(5,242 |
) |
|
|
(6,698 |
) |
Total operating
expenses |
|
(37,291 |
) |
|
|
(46,037 |
) |
Subsidy income |
|
439 |
|
|
|
797 |
|
Loss from
operations |
|
(34,626 |
) |
|
|
(22,216 |
) |
Other income and
expenses: |
|
|
|
Interest income |
|
1,575 |
|
|
|
128 |
|
Interest expense |
|
(858 |
) |
|
|
(1,191 |
) |
Gain on changes in fair value
of warrant liability |
|
58 |
|
|
|
84 |
|
Other income (expense),
net |
|
186 |
|
|
|
(1,386 |
) |
Loss before provision
for income tax |
|
(33,665 |
) |
|
|
(24,581 |
) |
Income tax expense |
|
(33 |
) |
|
|
(10 |
) |
Net loss |
$ |
(33,698 |
) |
|
$ |
(24,591 |
) |
Less: Net loss attributable to noncontrolling interest |
|
— |
|
|
|
(55 |
) |
Net loss attributable
to Microvast Holdings, Inc.'s shareholders |
$ |
(33,698 |
) |
|
$ |
(24,536 |
) |
Net loss per common
share |
|
|
|
Basic and diluted |
$ |
(0.11 |
) |
|
$ |
(0.08 |
) |
Weighted average shares used
in calculating net loss per share of common stock |
|
|
|
Basic and diluted |
|
307,604,827 |
|
|
|
314,966,888 |
|
|
MICROVAST HOLDINGS, INC.CONSOLIDATED
STATEMENTS OF CASH FLOWS(In thousands of U.S.
dollars, except share and per share data, or as otherwise
noted) |
|
|
Year EndedDecember 31, |
|
|
2022 |
|
|
|
2023 |
|
Cash flows from operating
activities |
|
|
|
Net loss |
$ |
(158,200 |
) |
|
$ |
(106,412 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities: |
|
|
|
(Gain)/loss on disposal of property, plant and equipment |
|
(14 |
) |
|
|
1,947 |
|
Depreciation of property, plant and equipment |
|
19,811 |
|
|
|
22,141 |
|
Amortization of land use rights and intangible assets |
|
554 |
|
|
|
787 |
|
Noncash lease expenses |
|
2,214 |
|
|
|
2,764 |
|
Share-based compensation |
|
90,808 |
|
|
|
64,971 |
|
Changes in fair value of warrant liability |
|
(979 |
) |
|
|
(59 |
) |
Allowance of credit losses |
|
1,640 |
|
|
|
236 |
|
Provision for obsolete inventories |
|
4,789 |
|
|
|
3,613 |
|
Impairment loss from property, plant and equipment |
|
1,798 |
|
|
|
504 |
|
Product warranty |
|
14,097 |
|
|
|
12,688 |
|
Changes in operating assets
and liabilities: |
|
|
|
Notes receivable |
|
3,187 |
|
|
|
(25,338 |
) |
Accounts receivable |
|
(38,924 |
) |
|
|
(21,759 |
) |
Inventories |
|
(43,694 |
) |
|
|
(74,406 |
) |
Prepaid expenses and other current assets |
|
3,628 |
|
|
|
(14,291 |
) |
Amounts due from/to related parties |
|
85 |
|
|
|
— |
|
Operating lease right-of-use assets |
|
(19,375 |
) |
|
|
(5,446 |
) |
Other non-current assets |
|
(282 |
) |
|
|
(547 |
) |
Notes payable |
|
13,490 |
|
|
|
(3,507 |
) |
Accounts payable |
|
7,146 |
|
|
|
68,576 |
|
Advance from customers |
|
53,022 |
|
|
|
(10,949 |
) |
Accrued expenses and other liabilities |
|
(24,674 |
) |
|
|
6,602 |
|
Operating lease liabilities |
|
14,999 |
|
|
|
2,266 |
|
Other non-current liabilities |
|
946 |
|
|
|
316 |
|
Net cash used in operating activities |
|
(53,928 |
) |
|
|
(75,303 |
) |
|
|
|
|
Cash flows from investing
activities |
|
|
|
Purchases of property, plant and equipment |
|
(150,880 |
) |
|
|
(186,788 |
) |
Proceeds on disposal of property, plant and equipment |
|
5 |
|
|
|
1,649 |
|
Purchase of short-term investments |
|
(25,070 |
) |
|
|
(5,966 |
) |
Proceeds from maturity of short-term investments |
|
— |
|
|
|
25,500 |
|
Net cash used in
investing activities |
|
(175,945 |
) |
|
|
(165,605 |
) |
|
|
|
|
Cash flows from financing
activities |
|
|
|
Proceeds from bank borrowings |
|
58,708 |
|
|
|
47,852 |
|
Repayment of bonds payable |
|
(29,259 |
) |
|
|
(692 |
) |
Repayment of bank borrowings |
|
(24,482 |
) |
|
|
(14,119 |
) |
Net cash generated from financing activities |
|
4,967 |
|
|
|
33,041 |
|
Effect of exchange rate
changes |
|
(8,586 |
) |
|
|
(6,561 |
) |
Decrease in cash, cash equivalents and restricted cash |
|
(233,492 |
) |
|
|
(214,428 |
) |
Cash, cash equivalents and
restricted cash at beginning of the year |
|
536,109 |
|
|
|
302,617 |
|
Cash, cash equivalents and
restricted cash at end of the year |
$ |
302,617 |
|
|
$ |
88,189 |
|
|
MICROVAST HOLDINGS, INC.CONSOLIDATED
STATEMENTS OF CASH FLOWS - continued(In thousands
of U.S. dollars, except share and per share data, or as otherwise
noted) |
|
|
Year EndedDecember 31, |
|
|
2022 |
|
|
|
2023 |
|
Reconciliation to amounts on
consolidated balance sheets |
|
|
|
Cash and cash equivalents |
$ |
231,420 |
|
|
$ |
44,541 |
|
Restricted cash |
|
71,197 |
|
|
|
43,648 |
|
Total cash, cash equivalents and restricted
cash |
$ |
302,617 |
|
|
$ |
88,189 |
|
|
MICROVAST HOLDINGS, INC.RECONCILIATION OF
GROSS PROFIT (LOSS) TO ADJUSTED GROSS PROFIT
(LOSS)(In thousands of U.S. dollars, except share
and per share data, or as otherwise noted) |
|
|
Three Months EndedDecember
31, |
|
Twelve Months EndedDecember
31, |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
Revenues |
$ |
64,797 |
|
|
$ |
104,575 |
|
|
$ |
204,495 |
|
|
$ |
306,617 |
|
Cost of revenues |
|
(62,571 |
) |
|
|
(81,551 |
) |
|
|
(195,422 |
) |
|
|
(249,390 |
) |
Gross profit (GAAP) |
$ |
2,226 |
|
|
$ |
23,024 |
|
|
$ |
9,073 |
|
|
$ |
57,227 |
|
Gross margin |
|
3.4 |
% |
|
|
22.0 |
% |
|
|
4.4 |
% |
|
|
18.7 |
% |
|
|
|
|
|
|
|
|
Non-cash settled share-based compensation (included in cost of
revenues) |
|
1,932 |
|
|
|
1,532 |
|
|
|
7,677 |
|
|
|
6,091 |
|
Adjusted gross profit (non-GAAP) |
$ |
4,158 |
|
|
$ |
24,556 |
|
|
$ |
16,750 |
|
|
$ |
63,318 |
|
Adjusted gross margin (non-GAAP) |
|
6.4 |
% |
|
|
23.5 |
% |
|
|
8.2 |
% |
|
|
20.7 |
% |
|
MICROVAST HOLDINGS, INC.RECONCILIATION OF
NET LOSS TO ADJUSTED NET LOSS(In thousands of U.S.
dollars, except share and per share data, or as otherwise
noted) |
|
|
Three Months EndedDecember
31, |
|
Twelve Months EndedDecember
31, |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
Net loss (GAAP) |
$ |
(33,698 |
) |
|
$ |
(24,591 |
) |
|
$ |
(158,200 |
) |
|
$ |
(106,412 |
) |
Gain on changes in fair value of warrant liability* |
|
(58 |
) |
|
|
(84 |
) |
|
|
(979 |
) |
|
|
(59 |
) |
Non-cash settled share-based compensation* |
|
17,867 |
|
|
|
13,318 |
|
|
|
81,906 |
|
|
|
64,920 |
|
Adjusted Net Loss (non-GAAP) |
$ |
(15,889 |
) |
|
$ |
(11,357 |
) |
|
$ |
(77,273 |
) |
|
$ |
(41,551 |
) |
*The tax effect of the adjustments was nil.
|
Three Months EndedDecember
31, |
|
Twelve Months EndedDecember
31, |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
Net loss per common
share-Basic and diluted (GAAP) |
$ |
(0.11 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.34 |
) |
Gain on changes in fair value
of warranty liability per common share |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-cash settled share-based compensation per common share |
|
0.06 |
|
|
|
0.04 |
|
|
|
0.27 |
|
|
|
0.21 |
|
Adjusted net loss per
common share-Basic and diluted (non-GAAP) |
$ |
(0.05 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.13 |
) |
|
MICROVAST HOLDINGS, INC.RECONCILIATION OF
NET LOSS TO EBITDA AND ADJUSTED EBITDA(In
thousands of U.S. dollars, except share and per share data, or as
otherwise noted) |
|
|
Three Months EndedDecember
31, |
|
Twelve Months EndedDecember
31, |
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
Net loss (GAAP) |
$ |
(33,698 |
) |
|
$ |
(24,591 |
) |
|
$ |
(158,200 |
) |
|
$ |
(106,412 |
) |
Interest expense, net |
|
(717 |
) |
|
|
1,063 |
|
|
|
144 |
|
|
|
(981 |
) |
Income tax expense |
|
33 |
|
|
|
10 |
|
|
|
33 |
|
|
|
10 |
|
Depreciation and amortization |
|
4,784 |
|
|
|
7,692 |
|
|
|
20,365 |
|
|
|
22,928 |
|
EBITDA (non-GAAP) |
$ |
(29,598 |
) |
|
$ |
(15,826 |
) |
|
$ |
(137,658 |
) |
|
$ |
(84,455 |
) |
Gain on changes in fair value of warrant liability |
|
(58 |
) |
|
|
(84 |
) |
|
|
(979 |
) |
|
|
(59 |
) |
Non-cash settled share-based compensation |
|
17,867 |
|
|
|
13,318 |
|
|
|
81,906 |
|
|
|
64,920 |
|
Adjusted EBITDA (non-GAAP) |
$ |
(11,789 |
) |
|
$ |
(2,592 |
) |
|
$ |
(56,731 |
) |
|
$ |
(19,594 |
) |
Microvast (NASDAQ:MVST)
過去 株価チャート
から 12 2024 まで 1 2025
Microvast (NASDAQ:MVST)
過去 株価チャート
から 1 2024 まで 1 2025