ORBCOMM Inc. (NASDAQ: ORBC), a global provider of Internet of
Things (IoT) solutions, today announced financial results for the
second quarter ended June 30, 2021.
The following financial highlights are in
thousands of dollars and unaudited.
|
Three Months Ended |
|
|
Six Months Ended |
|
|
June 30, |
|
|
June 30, |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Recurring Service
Revenues |
$ |
36,355 |
|
|
$ |
37,006 |
|
|
$ |
72,596 |
|
|
$ |
76,859 |
|
Other Service Revenues |
|
1,187 |
|
|
|
1,423 |
|
|
|
2,696 |
|
|
|
2,094 |
|
Total Service Revenues |
|
37,542 |
|
|
|
38,429 |
|
|
|
75,292 |
|
|
|
78,953 |
|
Product Sales |
|
28,386 |
|
|
|
18,303 |
|
|
|
54,331 |
|
|
|
43,958 |
|
Total Revenues |
|
65,928 |
|
|
|
56,732 |
|
|
|
129,623 |
|
|
|
122,911 |
|
Net Loss Attributable to
ORBCOMM Inc.Common Stockholders |
|
(7,658 |
) |
|
|
(6,670 |
) |
|
|
(18,232 |
) |
|
|
(13,645 |
) |
Basic EPS |
|
(0.10 |
) |
|
|
(0.09 |
) |
|
|
(0.23 |
) |
|
|
(0.17 |
) |
EBITDA (1) |
|
6,890 |
|
|
|
10,330 |
|
|
|
11,214 |
|
|
|
22,102 |
|
Adjusted EBITDA (1) |
$ |
11,062 |
|
|
$ |
11,941 |
|
|
$ |
24,562 |
|
|
$ |
25,621 |
|
(1) Non-GAAP financial measure. See “Non-GAAP
Financial Measures” for a reconciliation of GAAP to Non-GAAP
financial measures included with the financial tables at the end of
this release.
“We’re pleased with our revenues returning to
pre-pandemic levels and Product Sales growing significantly
compared to the prior year period. We shipped 90 thousand devices
in the quarter despite a challenging environment due to the
continued global component shortage, which resulted in higher
product costs impacting product margins. Demand for our products
remains strong, and we enter Q3 with a robust pipeline of orders,”
said Marc Eisenberg, ORBCOMM’s Chief Executive Officer. “We are
still on track to close the transaction with GI Partners in the
second half of 2021, pending receipt of the remaining regulatory
approvals, which are proceeding as anticipated.”
Financial Results
Revenues
Total Revenues for the second quarter of 2021
were $65.9 million compared to $56.7 million in the prior year
period.
Service Revenues were $37.5 million in the
second quarter of 2021 compared to $38.4 million in the same period
last year. Recurring Service Revenues were $36.4 million in the
second quarter of 2021 compared to $37.0 million in the prior year
period. Other Service Revenues, comprised of installation services,
professional services, and software licenses, were $1.2 million in
the quarter. The Company added over 60,000 net billable subscribers
in the second quarter bringing the total billable subscriber
communicators to approximately 2.34 million as of June 30, 2021. We
expect Service Revenues to recover and trend higher based on the
increasing levels of hardware shipments and subsequent subscriber
growth.
Product Sales were $28.4 million in
the second quarter of 2021, an increase of 55.1% compared to the
prior year period and up 9.4% sequentially from the first quarter
of 2021 as hardware shipments to customers continued to
improve.
Gross Margin
(1)
GAAP Service Gross Margin, inclusive of
depreciation and amortization expense, was 55.6% in the second
quarter of 2021 compared to 56.4% in the prior year period.
Non-GAAP Service Gross Margin, excluding depreciation and
amortization expense, was 66.0% in the second quarter of 2021
compared to 67.3% in the prior year period. The year-over-year
decline was primarily due to $0.9 million of non-recurring low
margin installation service revenue recognized in the second
quarter of 2021 compared to $0.2 million of installation service
revenue in the prior year period.
GAAP Product Gross Margin, inclusive of
depreciation and amortization expense, was 19.3% in the second
quarter of 2021 compared to 25.0% in the prior year period.
Non-GAAP Product Gross Margin, excluding depreciation and
amortization expense, was 20.6% in the second quarter of 2021
compared to 27.8% in the same period last year. The year-over-year
decline was largely due to higher component costs as a result of
the global electronic component supply shortage and higher shipping
costs, and to a lesser extent a mix of lower margin Product sales.
We expect this component shortage pressure to ease over the
upcoming quarters and product margins to return to normalized
levels.
Operating Expenses
Operating Expenses for the second quarter of
2021 were $35.3 million compared to $32.8 million for the same
period in 2020. The $2.5 million year-over-year increase was
primarily due to Acquisition-related costs of $2.7 million in the
second quarter of 2021, compared to $0.1 million in the prior year
period. Excluding the Acquisition-related costs, operating expenses
improved $0.1 million compared to the prior year period.
Net Income (Loss) and Earnings Per
Share
(1)
Net Loss Attributable to ORBCOMM Inc. Common
Stockholders for the second quarter of 2021 was $7.7 million, or
$0.10 per share, compared to a Net Loss Attributable to ORBCOMM
Inc. Common Stockholders of $6.7 million, or $0.09 per share in the
second quarter of 2020. Excluding the Acquisition-related costs,
Adjusted Net Loss Attributable to ORBCOMM Inc. Common Stockholders
for the second quarter of 2021 was $5.0 million, or $0.06 per
share.
EBITDA and Adjusted EBITDA
(1)
EBITDA for the second quarter of 2021 was $6.9
million compared to $10.3 million in the prior year period. This
was predominantly driven by Acquisition-related costs relating to
the merger with GI Partners that were recorded in this year’s
quarter.
Adjusted EBITDA for the second quarter of 2021
was $11.1 million compared to $11.9 million in the prior year
period. The Company’s Adjusted EBITDA Margin decreased to 16.8% in
the second quarter of 2021, a decrease of 420 basis points over the
prior year on a comparable basis driven largely by lower Product
margins and a higher mix of Product revenues compared to Service
revenues.
Balance Sheet & Cash
Flow
As of June 30, 2021, Cash and Cash Equivalents
totaled $29.6 million and Debt outstanding totaled $205.0 million,
a $45.0 million decrease from June 30, 2020. Cash Flow from
Operations for the first six months of 2021 totaled $16.6 million
and Capital Expenditures were $12.6 million in the quarter,
inclusive of $2.4 million associated with subscription model
investments.
Proposed Merger Agreement
The transaction is expected to close in the
second half of 2021 following the satisfaction of customary closing
conditions, including the receipt of required regulatory approvals.
The waiting period under the Hart-Scott-Rodino Act expired at 11:59
p.m. EST on June 14, 2021. Various other regulatory approvals –
including CFIUS approval, approval by the FCC and certain
applicable foreign telecommunications regulatory entities, and
approvals from applicable investment and national security
regulatory entities in foreign jurisdictions – remain in process.
These are proceeding as anticipated, and we continue to expect the
remaining approvals to be granted sometime in the second half of
2021. ORBCOMM’s shareholders approved the merger on
July 8, 2021. Additional information, including the definitive
merger agreement filed and the proxy statement filed with the
Securities and Exchange Commission in connection with the vote of
ORBCOMM’s shareholders, are available in the Investors section of
the Company’s website at http://investors.orbcomm.com.
ORBCOMM WILL NOT HOST A SECOND QUARTER
2021 EARNINGS CONFERENCE CALL OR PROVIDE A FINANCIAL
OUTLOOK.
About ORBCOMM Inc.
ORBCOMM (Nasdaq: ORBC) is a global leader and
innovator in the industrial Internet of Things industry, providing
solutions that connect businesses to their assets to deliver
increased visibility and operational efficiency. The Company offers
a broad set of asset monitoring and control solutions, including
seamless satellite and cellular connectivity, unique hardware, and
powerful applications, all backed by end-to-end customer support,
from installation to deployment to customer care. ORBCOMM has
a diverse customer base including premier OEMs, solutions customers
and channel partners spanning transportation, supply chain,
warehousing and inventory, heavy equipment, maritime, natural
resources, and government. For more information,
visit www.orbcomm.com.
Forward-Looking Statements
Certain statements discussed in this press
release constitute forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. These
forward-looking statements generally relate to our plans,
estimates, objectives, and expectations for future events, as well
as projections, business trends and other statements that are not
historical facts. Such forward-looking statements are subject to
known and unknown risks and uncertainties, some of which are beyond
our control, which may cause our actual results, performance or
achievements, or industry results, to be materially different from
any future results, performance or achievements expressed or
implied by such forward-looking statements. With respect to the
business and operations of ORBCOMM, these risks and uncertainties
include but are not limited to: demand for and market acceptance of
our products and services and our ability to successfully implement
our business plan; our dependence on our subsidiary companies
(Market Channel Affiliates (“MCAs”)) and third-party product and
service developers and providers, distributors and resellers
(Market Channel Partners (“MCPs”)) to develop, market and sell our
products and services, especially in markets outside the United
States; substantial losses we have incurred and may continue to
incur; substantial competition in the telecommunications, Automatic
Identification Service (“AIS”) data and industrial Internet of
Things (“IoT”) industries; the inability to effect suitable
investments, alliances and acquisitions or the inability to
successfully integrate acquired businesses and systems; defects,
errors or other insufficiencies in our products or services;
failure to meet minimum service level commitments to certain of our
customers; our dependence on significant customers for a
substantial portion of our revenues, including key customers such
as JB Hunt Transport Services, Inc., Caterpillar Inc., Komatsu
Ltd., Carrier Corporation and Satlink S.L.; our ability to expand
our business outside the United States and risks related to the
economic, political and other conditions in foreign countries in
which we do business; unanticipated domestic or foreign tax or fee
liabilities; the possibility we will be required to collect certain
taxes in jurisdictions where we have not historically done so;
economic, political and other conditions; extreme events such as
man-made or natural disasters, earthquakes, severe weather or other
climate change-related events; our dependence on a limited number
of manufacturers for many of our products and services;
interruptions, discontinuations, slowdown or loss of the supply of
subscriber communicators from our vendor Sanmina Corporation; legal
proceedings; our reliance on intellectual property; increased
regulatory restrictions and oversight; lack of in-orbit or other
insurance for our ORBCOMM Generation 1 or ORBCOMM Generation 2
satellites; our reliance on third-party wireless network service
providers to deliver existing and developing services in certain
areas of our business; significant interruptions, discontinuation
or loss of services provided by Inmarsat plc; risks related to the
novel coronavirus (“COVID-19”) pandemic; inaccurate estimates in
accounting or incorrect financial assumptions; significant
operating risks related to our satellites due to various types of
potential anomalies and potential impacts of space debris or other
spacecrafts; the failure of our systems or reductions in levels of
service due to technological malfunctions or deficiencies or other
events outside of our control; difficulty upgrading or replacing
aging hardware and software we use in operating our gateway earth
stations and our customers’ subscriber communicators; technical or
other difficulties with our gateway earth stations; security risks
related to our networks, data processing systems and software
systems and those of our third-party service providers; liabilities
or additional costs as a result of laws, governmental regulations
and evolving views of personal privacy rights; failure of our
information technology systems; cybersecurity risks; the level of
our indebtedness and the terms of the credit agreement for our
$200.0 million term loan facility and our $50.0 million revolving
credit facility, that could restrict our business activities or our
ability to execute our strategic objectives or adversely affect our
financial performance; risks related to an investment in our common
stock, including volatility due to our quarterly performance; and
the other risks described in our filings with the Securities and
Exchange Commission (“SEC”). With respect to our pending merger
transaction with GI Partners, these risks and uncertainties include
but are not limited to: the risk that the merger transaction may
not be consummated in a timely manner, if at all; the risk that the
merger transaction may not be consummated as a result of buyer’s
failure to comply with its covenants and that, in certain
circumstances, we may not be entitled to a termination fee; the
risk that the definitive merger agreement may be terminated in
circumstances that require us to pay the buyer a termination fee;
risks related to the diversion of management’s attention from our
ongoing business operations; risks regarding the failure of the
buyer to obtain the necessary financing to complete the merger
transaction; the effect of the announcement of the merger
transaction on our business relationships (including, without
limitation, customers), operating results and business generally;
risks related to obtaining the requisite consents to the merger
transaction, including, without limitation, the timing (including
possible delays) and receipt of regulatory approvals from
governmental entities (including any conditions, limitations or
restrictions placed on these approvals); and the risk that one or
more governmental entities may deny approval. For more detail on
these and other risks, please see our Annual Report on Form 10-K
for the year ended December 31, 2020, and other documents we file
with the SEC. We undertake no obligation to publicly revise any
forward-looking statements or cautionary factors, except as
required by law.
Contact
Media Inquiries: |
|
Michelle Ferris |
|
Senior Director, Corporate Communications |
|
ORBCOMM Inc. |
|
703-462-3894 |
|
ferris.michelle@orbcomm.com |
|
ORBCOMM Inc. |
|
Condensed Consolidated Statements of
Operations |
|
(In thousands, except per share data) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues |
|
$ |
37,542 |
|
|
$ |
38,429 |
|
|
$ |
75,292 |
|
|
$ |
78,953 |
|
Product sales |
|
|
28,386 |
|
|
|
18,303 |
|
|
|
54,331 |
|
|
|
43,958 |
|
Total revenues |
|
|
65,928 |
|
|
|
56,732 |
|
|
|
129,623 |
|
|
|
122,911 |
|
Cost of revenues,
exclusive of depreciation and amortization shown
below: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services |
|
|
12,783 |
|
|
|
12,559 |
|
|
|
25,469 |
|
|
|
25,640 |
|
Cost of product sales |
|
|
22,525 |
|
|
|
13,211 |
|
|
|
42,135 |
|
|
|
30,492 |
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
17,706 |
|
|
|
17,474 |
|
|
|
34,971 |
|
|
|
37,204 |
|
Product development |
|
|
3,218 |
|
|
|
2,784 |
|
|
|
6,609 |
|
|
|
6,604 |
|
Depreciation and amortization |
|
|
11,728 |
|
|
|
12,409 |
|
|
|
23,960 |
|
|
|
25,773 |
|
Impairment loss - satellite network |
|
|
— |
|
|
|
— |
|
|
|
6,656 |
|
|
|
— |
|
Acquisition-related and integration costs |
|
|
2,653 |
|
|
|
111 |
|
|
|
3,241 |
|
|
|
202 |
|
Loss from
operations |
|
|
(4,685 |
) |
|
|
(1,816 |
) |
|
|
(13,418 |
) |
|
|
(3,004 |
) |
Other income
(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
167 |
|
|
|
265 |
|
|
|
404 |
|
|
|
681 |
|
Other (expense) income |
|
|
(121 |
) |
|
|
(234 |
) |
|
|
875 |
|
|
|
(500 |
) |
Interest expense |
|
|
(2,192 |
) |
|
|
(5,410 |
) |
|
|
(4,420 |
) |
|
|
(10,656 |
) |
Total other expense |
|
|
(2,146 |
) |
|
|
(5,379 |
) |
|
|
(3,141 |
) |
|
|
(10,475 |
) |
Loss before income
taxes |
|
|
(6,831 |
) |
|
|
(7,195 |
) |
|
|
(16,559 |
) |
|
|
(13,479 |
) |
Income tax expense
(benefit) |
|
|
778 |
|
|
|
(554 |
) |
|
|
1,441 |
|
|
|
(1 |
) |
Net loss |
|
|
(7,609 |
) |
|
|
(6,641 |
) |
|
|
(18,000 |
) |
|
|
(13,478 |
) |
Less: Net income attributable to noncontrolling interests |
|
|
32 |
|
|
|
29 |
|
|
|
203 |
|
|
|
167 |
|
Net loss attributable
to ORBCOMM Inc. |
|
$ |
(7,641 |
) |
|
$ |
(6,670 |
) |
|
$ |
(18,203 |
) |
|
$ |
(13,645 |
) |
Net loss attributable
to ORBCOMM Inc. common stockholders |
|
$ |
(7,658 |
) |
|
$ |
(6,670 |
) |
|
$ |
(18,232 |
) |
|
$ |
(13,645 |
) |
Per share
information-basic: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ORBCOMM Inc. common stockholders |
|
$ |
(0.10 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.17 |
) |
Per share
information-diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ORBCOMM Inc. common stockholders |
|
$ |
(0.10 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.17 |
) |
Weighted average
common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
79,547 |
|
|
|
78,071 |
|
|
|
79,311 |
|
|
|
78,192 |
|
Diluted |
|
|
79,547 |
|
|
|
78,071 |
|
|
|
79,311 |
|
|
|
78,192 |
|
ORBCOMM Inc. |
|
Condensed Consolidated Balance Sheets |
|
(In thousands, except par value and share
data) |
|
|
|
|
June 30, |
|
|
|
|
|
|
2021 |
|
|
December 31, |
|
|
(Unaudited) |
|
|
2020 |
|
ASSETS |
|
|
|
|
|
|
|
Current
assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
29,646 |
|
|
$ |
40,384 |
|
Accounts receivable, net of allowance for doubtful accounts of
$7,041 and $8,209, respectively |
|
48,627 |
|
|
|
51,199 |
|
Inventories |
|
26,283 |
|
|
|
29,987 |
|
Prepaid expenses and other current assets |
|
15,303 |
|
|
|
14,592 |
|
Total current assets |
|
119,859 |
|
|
|
136,162 |
|
Satellite network and other
equipment, net |
|
116,254 |
|
|
|
127,537 |
|
Goodwill |
|
166,129 |
|
|
|
166,129 |
|
Intangible assets, net |
|
54,336 |
|
|
|
60,559 |
|
Other assets |
|
21,722 |
|
|
|
20,200 |
|
Deferred income taxes |
|
256 |
|
|
|
258 |
|
Total assets |
$ |
478,556 |
|
|
$ |
510,845 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
15,588 |
|
|
$ |
14,323 |
|
Accrued liabilities |
|
29,012 |
|
|
|
31,907 |
|
Current portion of notes payable |
|
12,500 |
|
|
|
10,000 |
|
Current portion of deferred revenue |
|
5,470 |
|
|
|
5,238 |
|
Total current liabilities |
|
62,570 |
|
|
|
61,468 |
|
Note payable - related
party |
|
1,352 |
|
|
|
1,400 |
|
Notes payable, net of
unamortized deferred issuance costs |
|
189,713 |
|
|
|
206,897 |
|
Deferred revenue, net of
current portion |
|
4,636 |
|
|
|
4,158 |
|
Deferred tax liabilities |
|
12,731 |
|
|
|
13,413 |
|
Other liabilities |
|
13,729 |
|
|
|
14,094 |
|
Total liabilities |
|
284,731 |
|
|
|
301,430 |
|
Commitments and
contingencies |
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
ORBCOMM Inc.
stockholders' equity |
|
|
|
|
|
|
|
Series A Convertible Preferred Stock, par value $0.001; 1,000,000
shares authorized; 43,530 and 40,624 shares issued and outstanding
at June 30, 2021 and December 31, 2020, respectively |
|
435 |
|
|
|
406 |
|
Common stock, par value $0.001; 250,000,000 shares authorized;
79,650,953 and 78,183,806 shares issued and outstanding at
June 30, 2021 and December 31, 2020, respectively |
|
80 |
|
|
|
78 |
|
Additional paid-in capital |
|
455,325 |
|
|
|
451,327 |
|
Accumulated other comprehensive (loss) income |
|
(538 |
) |
|
|
1,021 |
|
Accumulated deficit |
|
(263,114 |
) |
|
|
(244,882 |
) |
Total ORBCOMM Inc. stockholders' equity |
|
192,188 |
|
|
|
207,950 |
|
Noncontrolling interests |
|
1,637 |
|
|
|
1,465 |
|
Total equity |
|
193,825 |
|
|
|
209,415 |
|
Total liabilities and equity |
$ |
478,556 |
|
|
$ |
510,845 |
|
ORBCOMM Inc. |
|
Condensed Consolidated Statements of Cash
Flows |
|
(In thousands) |
|
(Unaudited) |
|
|
|
Six Months Ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
Cash flows from
operating activities: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(18,000 |
) |
|
$ |
(13,478 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Change in allowance for doubtful accounts |
|
|
(45 |
) |
|
|
3,033 |
|
Amortization and write-off of deferred financing fees |
|
|
316 |
|
|
|
388 |
|
Depreciation and amortization |
|
|
23,960 |
|
|
|
25,773 |
|
Impairment loss - satellite network |
|
|
6,656 |
|
|
|
— |
|
Stock-based compensation |
|
|
3,248 |
|
|
|
3,150 |
|
Foreign exchange (gain) loss |
|
|
(1,017 |
) |
|
|
338 |
|
Deferred income taxes |
|
|
(637 |
) |
|
|
(464 |
) |
Other |
|
|
1,266 |
|
|
|
1,109 |
|
Changes in operating assets and liabilities, net of
acquisitions: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
2,453 |
|
|
|
9,345 |
|
Inventories |
|
|
3,706 |
|
|
|
1,592 |
|
Prepaid expenses and other assets |
|
|
(2,940 |
) |
|
|
1,840 |
|
Accounts payable and accrued liabilities |
|
|
(1,715 |
) |
|
|
(9,416 |
) |
Deferred revenue |
|
|
715 |
|
|
|
(1,313 |
) |
Other liabilities |
|
|
(1,331 |
) |
|
|
(1,113 |
) |
Net cash provided by operating activities |
|
|
16,635 |
|
|
|
20,784 |
|
Cash flows from
investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(10,242 |
) |
|
|
(10,517 |
) |
Capital expenditures associated with the subscription model |
|
|
(2,376 |
) |
|
|
(217 |
) |
Net cash used in investing activities |
|
|
(12,618 |
) |
|
|
(10,734 |
) |
Cash flows from
financing activities: |
|
|
|
|
|
|
|
|
Purchases of common stock under share repurchase program |
|
|
— |
|
|
|
(2,527 |
) |
Principal payments of long-term debt |
|
|
(5,000 |
) |
|
|
— |
|
Payments under revolving credit facility |
|
|
(10,000 |
) |
|
|
(15,000 |
) |
Proceeds from revolving credit facility |
|
|
— |
|
|
|
15,000 |
|
Payments under the Paycheck Protection Program |
|
|
— |
|
|
|
(7,588 |
) |
Proceeds from the Paycheck Protection Program |
|
|
— |
|
|
|
7,588 |
|
Proceeds from issuance of common stock under employee stock
purchase plan |
|
|
533 |
|
|
|
430 |
|
Net cash used in financing activities |
|
|
(14,467 |
) |
|
|
(2,097 |
) |
Effect of exchange
rate changes on cash and cash equivalents |
|
|
(288 |
) |
|
|
144 |
|
Net (decrease)
increase in cash and cash equivalents |
|
|
(10,738 |
) |
|
|
8,097 |
|
Beginning of period |
|
|
40,384 |
|
|
|
54,258 |
|
End of period |
|
$ |
29,646 |
|
|
$ |
62,355 |
|
Supplemental
disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid
for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
4,093 |
|
|
$ |
10,000 |
|
Income taxes |
|
$ |
1,728 |
|
|
$ |
2,745 |
|
The following table reconciles Net Loss
Attributable to ORBCOMM Inc. to EBITDA and Adjusted EBITDA for the
periods shown:
|
Three Months Ended |
|
|
Six Months Ended |
|
|
June 30, |
|
|
June 30, |
|
(In
thousands) |
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable
to ORBCOMM Inc. |
$ |
(7,641 |
) |
|
$ |
(6,670 |
) |
|
$ |
(18,203 |
) |
|
$ |
(13,645 |
) |
Income tax expense |
|
778 |
|
|
|
(554 |
) |
|
|
1,441 |
|
|
|
(1 |
) |
Interest income |
|
(167 |
) |
|
|
(265 |
) |
|
|
(404 |
) |
|
|
(681 |
) |
Interest expense |
|
2,192 |
|
|
|
5,410 |
|
|
|
4,420 |
|
|
|
10,656 |
|
Depreciation and
amortization |
|
11,728 |
|
|
|
12,409 |
|
|
|
23,960 |
|
|
|
25,773 |
|
EBITDA |
$ |
6,890 |
|
|
$ |
10,330 |
|
|
$ |
11,214 |
|
|
$ |
22,102 |
|
Adjustments to Adjusted
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
1,487 |
|
|
|
1,471 |
|
|
|
3,248 |
|
|
|
3,150 |
|
Noncontrolling interests |
|
32 |
|
|
|
29 |
|
|
|
203 |
|
|
|
167 |
|
Impairment loss - satellite
network |
|
- |
|
|
|
- |
|
|
|
6,656 |
|
|
|
- |
|
Acquisition-related and
integration costs |
|
2,653 |
|
|
|
111 |
|
|
|
3,241 |
|
|
|
202 |
|
Adjusted
EBITDA |
$ |
11,062 |
|
|
$ |
11,941 |
|
|
$ |
24,562 |
|
|
$ |
25,621 |
|
The following table reconciles Net Loss
Attributable to ORBCOMM Inc. Common Stockholders to Adjusted Net
Loss Attributable to ORBCOMM Inc. Common Stockholders for the
periods shown:
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
(in thousands except
per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Attributable to
ORBCOMM Inc. Common Stockholders |
$ |
(7,658 |
) |
$ |
(6,670 |
) |
|
$ |
(18,232 |
) |
$ |
(13,645 |
) |
Impairment loss - satellite
network |
|
— |
|
|
— |
|
|
|
6,656 |
|
|
— |
|
Acquisition-related and
integration costs |
|
2,653 |
|
|
111 |
|
|
|
3,241 |
|
|
202 |
|
Net Loss – Ex-Items
Attributable to ORBCOMM Inc. Common Stockholders |
$ |
(5,005 |
) |
$ |
(6,559 |
) |
|
$ |
(8,335 |
) |
$ |
(13,443 |
) |
Basic EPS |
$ |
(0.10 |
) |
$ |
(0.09 |
) |
|
$ |
(0.23 |
) |
$ |
(0.17 |
) |
Impact of Adjustments listed
above on Basic EPS |
$ |
0.04 |
|
$ |
— |
|
|
$ |
0.12 |
|
$ |
— |
|
Basic EPS –
Ex-Items |
$ |
(0.06 |
) |
$ |
(0.09 |
) |
|
$ |
(0.11 |
) |
$ |
(0.17 |
) |
The following tables reconcile GAAP Service
Gross Margin to Non-GAAP Service Gross Margin and GAAP Product
Gross Margin to Non-GAAP Product Gross Margin for the periods
shown:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
(In thousands, except
margin data and unaudited) |
|
|
|
|
|
|
Service revenues |
|
$ |
37,542 |
|
|
$ |
38,429 |
|
|
$ |
75,292 |
|
|
$ |
78,953 |
|
Minus - Cost of services,
including depreciation and amortization expense |
|
|
16,678 |
|
|
|
16,747 |
|
|
|
33,751 |
|
|
|
34,107 |
|
GAAP Service gross profit |
|
$ |
20,864 |
|
|
$ |
21,682 |
|
|
$ |
41,541 |
|
|
$ |
44,846 |
|
Plus - Depreciation and
amortization expense |
|
|
3,895 |
|
|
|
4,188 |
|
|
|
8,282 |
|
|
|
8,467 |
|
Non-GAAP Service gross
profit |
|
$ |
24,759 |
|
|
$ |
25,870 |
|
|
$ |
49,823 |
|
|
$ |
53,313 |
|
GAAP Service gross margin |
|
|
55.6 |
% |
|
|
56.4 |
% |
|
|
55.2 |
% |
|
|
56.8 |
% |
Non-GAAP Service gross
margin |
|
|
66.0 |
% |
|
|
67.3 |
% |
|
|
66.2 |
% |
|
|
67.5 |
% |
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
(In thousands, except
margin data and unaudited) |
|
|
|
|
|
|
Product sales |
|
$ |
28,386 |
|
|
$ |
18,303 |
|
|
$ |
54,331 |
|
|
$ |
43,958 |
|
Minus - Cost of product sales,
including depreciation and amortization expense |
|
|
22,898 |
|
|
|
13,732 |
|
|
|
42,859 |
|
|
|
31,522 |
|
GAAP Product gross profit |
|
$ |
5,488 |
|
|
$ |
4,571 |
|
|
$ |
11,472 |
|
|
$ |
12,436 |
|
Plus - Depreciation and
amortization expense |
|
|
373 |
|
|
|
521 |
|
|
|
724 |
|
|
|
1,030 |
|
Non-GAAP Product gross
profit |
|
$ |
5,861 |
|
|
$ |
5,092 |
|
|
$ |
12,196 |
|
|
$ |
13,466 |
|
GAAP Product gross margin |
|
|
19.3 |
% |
|
|
25.0 |
% |
|
|
21.1 |
% |
|
|
28.3 |
% |
Non-GAAP Product gross
margin |
|
|
20.6 |
% |
|
|
27.8 |
% |
|
|
22.4 |
% |
|
|
30.6 |
% |
ORBCOMM publicly reports its financial
information in accordance with accounting principles generally
accepted in the United States of America (“US GAAP”). To facilitate
external analysis of the Company’s operating performance, ORBCOMM
also presents financial information that are considered “non-GAAP
financial measures” under Regulation G and related reporting
requirements promulgated by the U.S. Securities and Exchange
Commission. Non-GAAP measures should be considered in addition to,
and not as substitutes for, or superior to, Net Income or other
measures of financial performance prepared in accordance with GAAP
and may be different than those presented by other companies.
EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Non-GAAP Service
Gross Margin and Non-GAAP Product Gross Margin are not performance
measures calculated in accordance with GAAP and are therefore
considered non-GAAP measures. Reconciliation tables are presented
above.
EBITDA is defined as earnings attributable to
ORBCOMM Inc. before interest income (expense), provision for income
taxes, depreciation and amortization, and loss on debt
extinguishment. ORBCOMM believes EBITDA is useful to its management
and investors in evaluating operating performance because it is one
of the primary measures used to evaluate the economic productivity
of the Company’s operations, including its ability to obtain and
maintain its customers, its ability to operate its business
effectively, the efficiency of its employees and the profitability
associated with their performance. It also helps ORBCOMM’s
management and investors to meaningfully evaluate and compare the
results of the Company’s operations from period to period on a
consistent basis by removing the impact of its financing
transactions and the depreciation and amortization impact of
capital investments from its operating results. In addition,
ORBCOMM management uses EBITDA in presentations to its Board of
Directors to enable it to have the same measurement of operating
performance used by management and for planning purposes, including
the preparation of the annual operating budget.
The Company also believes that Adjusted EBITDA,
defined as EBITDA adjusted for stock-based compensation expense,
noncontrolling interests, impairment loss, and acquisition-related
and integration costs, is useful to investors to evaluate the
Company’s core operating results and financial performance because
it excludes items that are significant non-cash or non-recurring
expenses reflected in the Condensed Consolidated Statements of
Operations. Adjusted EBITDA Margin is defined as Adjusted EBITDA
divided by Total Revenues.
Non-GAAP Service Gross Margin is defined as
Non-GAAP Service gross profit divided by Service Revenues. Non-GAAP
Service gross profit is defined as Service Revenues, minus cost of
services (including depreciation and amortization expense) plus
depreciation and amortization expense. Non-GAAP Product Gross
Margin is defined as Non-GAAP Product gross profit divided by
Product Sales. Non-GAAP Product gross profit is defined as Product
Sales, minus cost of product sales (including depreciation and
amortization expense) plus depreciation and amortization expense.
The Company believes that Non-GAAP Service Gross Margin and
Non-GAAP Product Gross Margin are useful to evaluate and compare
the results of the Company’s operations from period to period on a
consistent basis by removing the depreciation and amortization
impact of capital investments from its operating results.
Adjusted Net Loss attributable to ORBCOMM Inc.
Common Stockholders is defined as Net Loss Attributable to ORBCOMM
Inc. Common Stockholders, excluding Impairment loss – satellite
network. Adjusted Basic EPS is defined as Basic EPS excluding
Impairment loss – satellite network. Adjusted Net Loss attributable
to ORBCOMM Inc. Common Stockholders and Adjusted Basic EPS are
non-GAAP financial measures used by the Company. These non-GAAP
financial measures are used as a means to evaluate period-to-period
comparisons. These non-GAAP measures are presented in this press
release as management believes that they will provide investors
with a means of evaluating, and an understanding of how management
evaluates, the Company’s performance and results on a comparable
basis that is not otherwise apparent on a GAAP basis, since many
non-recurring, infrequent or non-cash items that management
believes are not indicative of the core performance of the business
may not be excluded when preparing financial measures under GAAP.
These non-GAAP measures should not be considered in isolation from,
as substitutes for, or superior to financial measures prepared in
accordance with GAAP or may be different from similarly titled
measures reported by other companies.
ORBCOMM (NASDAQ:ORBC)
過去 株価チャート
から 11 2024 まで 12 2024
ORBCOMM (NASDAQ:ORBC)
過去 株価チャート
から 12 2023 まで 12 2024