Skip to main content

Airgain® Reports Fourth Quarter and Full Year 2021 Financial Results

Airgain, Inc. (Nasdaq: AIRG), a leading provider of advanced wireless connectivity solutions and technologies used to enable high performance wireless networking across a broad range of devices and markets, including consumer, enterprise, and automotive, today reported financial results for the fourth quarter and full year ended December 31, 2021.

“Our fourth quarter financial results came in as expected and we are beginning to see in the first quarter of 2022 signs of recovery in our consumer market revenue from the global supply shortages. As a result, we expect revenue to grow and our gross margin to begin to improve in the first quarter,” said Airgain’s President and Chief Executive Officer, Jacob Suen. “With rising demand for our new and innovative Industrial IoT, AirgainConnect®, and aftermarket products, we are optimistic about our growth prospects in 2022 and beyond. With continued focus on customer satisfaction, operational efficiency, and product innovation, we are keen on delivering on our mission to connect the world through Airgain’s optimized integrated wireless systems.”

Fourth Quarter 2021 Financial Highlights

GAAP

  • Sales of $14.1 million
  • GAAP gross margin of 34.4%
  • GAAP operating expenses of $9.3 million
  • GAAP net loss of $4.6 million or $(0.46) per share

Non-GAAP

  • Non-GAAP gross margin of 35.1%
  • Non-GAAP operating expenses of $7.2 million
  • Non-GAAP net loss of $2.3 million or $(0.23) per share
  • Adjusted EBITDA of $(2.1) million

Fourth Quarter 2021 Financial Results

Sales for the fourth quarter of 2021 were $14.1 million, of which $2.5 million was generated from the consumer market, $8.1 million from the enterprise market and $3.5 million from the automotive market. Sales decreased by 8.5%, or $1.3 million in the fourth quarter of 2021 compared to $15.5 million in the third quarter of 2021. Consumer sales declined from the third quarter of 2021 by $2.1 million primarily due to continuing weakness from the global supply shortage impacting our customers' product sales. Enterprise product sales decreased from the third quarter of 2021 by $0.6 million due to continuing weakness from the global supply shortage. Lower enterprise WiFi product sales was offset by increased sales in industrial IoT products. Automotive sales increased $1.4 million from the third quarter of 2021 primarily due to growth in sales of AirgainConnect® products. Sales for the fourth quarter of 2021 increased by 10.2%, or $1.3 million from $12.8 million in the same year-ago period primarily due to increased sales of $6.8 million from the enterprise market, mainly due to sales of industrial IoT products and increased sales of $1.7 million from the automotive market offset by a decrease in sales of $7.2 million from the consumer market.

GAAP gross profit for the fourth quarter of 2021 was $4.9 million compared to $5.5 million for the third quarter of 2021 and $5.8 million in the same year-ago period. Non-GAAP gross profit for the fourth quarter of 2021 was $5.0 million, compared to $5.6 million for the third quarter of 2021 and $5.9 million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP gross margin for the fourth quarter of 2021 was 34.4%, compared to 35.9% for the third quarter of 2021 and 45.5% in the same year-ago period. The decrease in gross margin compared to the third quarter of 2021 was primarily due to changes in product mix including decreased sales of consumer products which yield a higher gross margin. The decrease in gross margin for the fourth quarter of 2021 compared to the same year-ago period was primarily due to changes in the product mix, including increased sales of industrial IoT devices with lower gross margins and a decrease in consumer sales that have higher gross margins, higher production and freight costs, and higher amortization costs associated with the NimbeLink acquisition. Non-GAAP gross margin for the fourth quarter of 2021 was 35.1% compared to 36.5% for the third quarter of 2021 and 45.8% in the same year-ago period. The decrease in non-GAAP gross margin from the third quarter of 2021 and the same year-ago period was primarily due to changes in product mix and the impact of ramping industrial IoT sales which yield a lower gross margin, as well as higher production and freight costs (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP operating expenses for the fourth quarter of 2021 were $9.3 million, compared to $8.6 million for the third quarter of 2021 and $6.9 million in the same year-ago period. Operating expenses were higher for the fourth quarter of 2021 compared to the third quarter of 2021 due to the change in the fair value of contingent consideration associated with the NimbeLink acquisition, higher travel and marketing costs and higher shipping and handling costs for products sold to our customers. The higher operating expenses for the fourth quarter of 2021 compared to the same year-ago period were primarily due to the NimbeLink acquisition which resulted in added headcount, facilities and IT expenses, higher amortization of intangible assets, higher outsourced service costs as well as a $0.4 million charge related to the change in fair value of contingent consideration associated with the NimbeLink acquisition. Non-GAAP operating expenses for the fourth quarter of 2021 were $7.2 million compared to $6.8 million in the third quarter of 2021 and $5.7 million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP net loss for the fourth quarter of 2021 was $4.6 million or $(0.46) per share (based on 10.1 million shares), compared to $3.1 million or $(0.30) per share (based on 10.1 million shares) for the third quarter of 2021 and $1.1 million or $(0.11) per share (based on 9.8 million shares) in the same year-ago period. The increase in net loss compared to the third quarter of 2021 and the same year-ago period was due to lower gross profit, higher operating expenses and higher income tax provision. Non-GAAP net loss for the fourth quarter of 2021 was $2.3 million or $(0.23) per share (based on 10.1 million shares), compared to $1.1 million or $(0.11) per share (based on 10.1 million shares) for the third quarter of 2021 and a non-GAAP net income of $0.2 million or $0.02 per share (based on 10.2 million diluted shares) for the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Adjusted EBITDA for the fourth quarter of 2021 was $(2.1) million, compared to $(1.0) million for the third quarter of 2021 and $0.3 million in the same year-ago period (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Full Year 2021 Financial Highlights

GAAP

  • Sales of $64.3 million
  • GAAP gross margin of 38.3%
  • GAAP operating expense of $36.7 million
  • GAAP net loss of $10.1 million or $(1.01) per share

Non-GAAP

  • Non-GAAP gross margin of 39.4%
  • Non-GAAP operating expense of $27.8 million
  • Non-GAAP net loss of $2.5 million or $(0.25) per share
  • Adjusted EBITDA of $(2.0) million

Full Year 2021 Financial Results

Sales for the full year of 2021 were $64.3 million, of which $26.3 million was generated from the consumer market, $27.4 million from the enterprise market and $10.6 million from the automotive market. Sales increased by 32.5%, or $15.8 million for the full year of 2021 compared to $48.5 million in 2020. Consumer sales declined by $10.9 million from $37.1 million in 2020 primarily due to continuing weakness from the global supply shortage impacting our customers' product sales. Enterprise product sales increased $23.5 million from $3.9 million in 2020, primarily due to the sale of industrial IoT products. Automotive sales increased $3.2 million, from $7.5 million in 2020, primarily due to growth in sales of AirgainConnect® products.

GAAP gross profit for the full year of 2021 was $24.6 million compared to $22.6 million in 2020. Non-GAAP gross profit for the full year of 2021 was $25.3 million compared to $22.7 million in 2020 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP gross margin for the full year of 2021 was 38.3%, compared to 46.6% in 2020. The decrease in gross margin was primarily due to changes in the product mix including increased sales of industrial IoT devices with lower gross margins, and higher production and freight costs as well as an inventory step-up adjustment and higher amortization costs associated with the NimbeLink acquisition. Non-GAAP gross margin for the full year of 2021 was 39.4%, compared to 46.8% in 2020 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP operating expenses for the full year of 2021 were $36.7 million, compared to $25.8 million in 2020. The higher operating expenses were primarily due to the NimbeLink acquisition which resulted in added headcount, facilities and IT expenses and intangible asset amortization as well as a change in fair value of contingent consideration of $2.0 million. Non-GAAP operating expense for the full year of 2021 was $27.8 million, compared to $22.2 million in 2020 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

GAAP net loss for the full year of 2021 was $10.1 million or $(1.01) per share (based on 10.0 million shares), compared to $3.3 million or $(0.34) per share (based on 9.7 million shares) in 2020. The increase in net loss was due to increased operating expenses, partially offset by increased gross profit and a $2.0 million tax benefit. In connection with the NimbeLink acquisition, deferred tax liabilities associated with the intangible assets and a $2.3 million release of the valuation allowance was recorded in the first quarter of 2021. Non-GAAP net loss for the full year of 2021 was $2.5 million or $(0.25) per share (based on 10.0 million shares), compared to non-GAAP net income of $0.5 million or $0.05 per share (based on 10.0 million diluted shares) in 2020 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

Adjusted EBITDA for the full year of 2021 was $(2.0) million, compared to $0.9 million in 2020 (see note regarding "Use of Non-GAAP Financial Measures" below for further discussion of this non-GAAP measure).

First Quarter 2022 Financial Outlook

GAAP

  • Sales are expected to be in the range of $16.5 million to $18.0 million, or $17.25 million at the midpoint
  • GAAP gross margin is expected to be in the range of 35.0% to 37.0%
  • GAAP operating expense is expected to be $9.6 million, plus or minus $0.1 million
  • GAAP net loss per share is expected to be $0.33 at midpoint

Non-GAAP

  • Non-GAAP gross margin is expected to be in the range of 36.0% to 38.0%
  • Non-GAAP operating expense is expected to be $7.5 million, plus or minus $0.1 million
  • Non-GAAP net loss per share is expected to be $0.11 at midpoint
  • Adjusted EBITDA is expected to be $(1.0) million at midpoint

Our financial outlook for the three months ending March 31, 2022, including reconciliations of GAAP to non-GAAP measures can be found at the end of this press release.

Conference Call

Airgain management will hold a conference call today Thursday, February 24, 2022 at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) to discuss financial results for the fourth quarter and full year ended December 31, 2021.

Airgain management will host the presentation, followed by a question and answer period.

Date: Thursday, February 24, 2022

Time: 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time)

Please follow the below web address to register for the conference call. Upon registering, you will be provided call details with a unique ID. There will be a reminder email sent out to all registered participants.

Registration: https://www.incommglobalevents.com/registration/q4inc/10018/airgain-fourth-quarter-and-full-year-2021-earnings-call/

The conference call will be broadcast simultaneously and available for replay via the investor relations section of the company's website at investors.airgain.com.

A replay of the call is available after 8:00 p.m. Eastern Time on the same day until March 26, 2022.

U.S. replay dial-in: (866) 813-9403 or (929) 458-6194

Conference ID: 625525

Webcast URL: https://events.q4inc.com/attendee/601180595

About Airgain, Inc.

Airgain is a leading provider of advanced wireless connectivity solutions and technologies used to enable high performance networking across a broad range of devices and markets, including consumer, enterprise, and automotive. Airgain's mission is to connect the world through optimized integrated wireless solutions. Combining design-led thinking with testing and development, Airgain's technologies are deployed in carrier, fleet, enterprise, residential, private, government, and public safety wireless networks and systems, including set-top boxes, access points, routers, modems, gateways, media adapters, portables, digital televisions, sensors, fleet, and asset tracking devices. Through its pedigree in the design, integration, and testing of high-performance embedded antenna technology, Airgain has become a leading provider of integrated communications products that solve critical connectivity needs. Airgain is headquartered in San Diego, California, and maintains design and test centers in the U.S., U.K., and China. For more information, visit airgain.com, or follow Airgain on LinkedIn and Twitter.

Airgain, AirgainConnect and the Airgain logo are trademarks or registered trademarks of Airgain, Inc.

Forward-Looking Statements

Airgain cautions you that statements in this press release that are not a description of historical facts are forward-looking statements. These statements are based on the company’s current beliefs and expectations. These forward-looking statements include statements regarding our first quarter 2022 financial outlook and demand for our products and prospects for future growth across our markets. The inclusion of forward-looking statements should not be regarded as a representation by Airgain that any of our plans will be achieved. Actual results may differ from those set forth in this press release due to the risk and uncertainties inherent in our business, including, without limitation: the market for our antenna products is developing and may not develop as we expect; our operating results may fluctuate significantly, including based on seasonal factors, which makes future operating results difficult to predict and could cause our operating results to fall below expectations or guidance; supply constraints on our and our customer's ability to obtain necessary components in our respective supply chains may negatively affect our sales and operating results; the COVID-19 pandemic may continue to disrupt and otherwise adversely affect our operations and those of our suppliers, partners, distributors and ultimate end customers, and the overall global supply shortage and logistics delays within the supply chain that our products are used in, as well as adversely affecting the general U.S. and global economic conditions and financial markets, and, ultimately, our sales and operating results; our products are subject to intense competition, including competition from the customers to whom we sell and competitive pressures from existing and new companies may harm our business, sales, growth rates, and market share; risks associated with the performance of our products; risks and uncertainties related to management and key personnel changes; our future success depends on our ability to develop and successfully introduce new and enhanced products for the wireless market that meet the needs of our customers, including our ability to transition to provide a more diverse solutions capability; we sell to customers who are price conscious, and a few customers represent a significant portion of our sales, and if we lose any of these customers, our sales could decrease significantly; we rely on a few contract manufacturers to produce and ship all of our products, a single or limited number of suppliers for some components of our products and channel partners to sell and support our products, and the failure to manage our relationships with these parties successfully could adversely affect our ability to market and sell our products; if we cannot protect our intellectual property rights, our competitive position could be harmed or we could incur significant expenses to enforce our rights; and other risks described in our prior press releases and in our filings with the Securities and Exchange Commission (SEC), including under the heading “Risk Factors” in our Annual Report on Form 10-K and any subsequent filings with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof and we undertake no obligation to revise or update this press release to reflect events or circumstances after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Note Regarding Use of Non-GAAP Financial Measures

To supplement our condensed financial statements presented in accordance with U.S. generally accepted accounting principles (GAAP), this earnings release and the accompanying tables and the related earnings conference call contain certain non-GAAP financial measures, including adjusted earnings before interest, taxes, depreciation, amortization (Adjusted EBITDA), non-GAAP net income (loss) attributable to common stockholders (non-GAAP net income (loss)), non-GAAP net income (loss) per (basic or diluted) share (non-GAAP EPS), non-GAAP operating expense, non-GAAP gross profit and non-GAAP gross margin. We believe these financial measures provide useful information to investors with which to analyze our operating trends and performance.

In computing Adjusted EBITDA, non-GAAP net income (loss), and non-GAAP EPS, we exclude stock-based compensation expense, which represents non-cash charges for the fair value of stock awards; interest income, net of interest expense offset by other expense; depreciation and/or amortization; change in the fair value of contingent consideration, acquisition-related expenses, amortization of inventory step-up and provision (benefit) for income taxes. In computing non-GAAP operating expense, we exclude stock-based compensation expense, amortization of intangibles, change in the fair value of contingent consideration and acquisition-related expenses. In computing non-GAAP gross profit and non-GAAP gross margin, we exclude stock-based compensation expense, amortization of inventory step-up and amortization of intangible assets. Because of varying available valuation methodologies, subjective assumptions, and the variety of equity instruments that can impact a company’s non-cash operating expenses; we believe that providing non-GAAP financial measures that exclude non-cash expense allows for meaningful comparisons between our core business operating results and those of other companies, as well as providing us with an important tool for financial and operational decision making and for evaluating our own core business operating results over different periods of time. Management considers these types of expenses and adjustments, to a great extent, to be unpredictable and dependent on a significant number of factors that are outside of our control and are not necessarily reflective of operational performance during a period.

Our non-GAAP measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. Our Adjusted EBITDA, non-GAAP net income (loss), non-GAAP EPS, non-GAAP operating expense, non-GAAP gross profit and non-GAAP gross margin are not measurements of financial performance under GAAP and should not be considered as an alternative to operating or net income or as an indication of operating performance or any other measure of performance derived in accordance with GAAP. We do not consider these non-GAAP measures to be a substitute for, or superior to, the information provided by GAAP financial results. Reconciliations with specific adjustments to GAAP results and outlooks are provided at the end of this release.

Airgain, Inc.

Consolidated Balance Sheets

(in thousands, except par value)

(unaudited)

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,511

 

 

$

38,173

 

Trade accounts receivable, net

 

 

10,757

 

 

 

4,782

 

Inventory

 

 

8,949

 

 

 

1,016

 

Prepaid expenses and other current assets

 

 

1,272

 

 

 

1,462

 

Total current assets

 

 

35,489

 

 

 

45,433

 

Property and equipment, net

 

 

2,698

 

 

 

2,377

 

Leased right-of-use assets

 

 

2,777

 

 

 

 

Goodwill

 

 

10,845

 

 

 

3,700

 

Intangible assets, net

 

 

14,229

 

 

 

3,168

 

Other assets

 

 

352

 

 

 

249

 

Total assets

 

$

66,390

 

 

$

54,927

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

5,474

 

 

$

2,975

 

Accrued compensation

 

 

2,013

 

 

 

2,655

 

Accrued liabilities and other

 

 

2,833

 

 

 

1,187

 

Short-term lease liabilities

 

 

841

 

 

 

 

Deferred purchase price liabilities

 

 

8,726

 

 

 

 

Current portion of deferred rent obligation under operating lease

 

 

 

 

 

39

 

Total current liabilities

 

 

19,887

 

 

 

6,856

 

Deferred tax liability

 

 

109

 

 

 

58

 

Long-term lease liabilities

 

 

2,221

 

 

 

 

Deferred rent obligation under operating lease

 

 

 

 

 

271

 

Total liabilities

 

 

22,217

 

 

 

7,185

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock and additional paid-in capital, par value $0.0001, 200,000 shares authorized; 10,638 shares issued and 10,097 shares outstanding at December 31, 2021; and 10,318 shares issued and 9,784 shares outstanding at December 31, 2020

 

 

106,971

 

 

 

100,356

 

Treasury stock, at cost: 541 shares at December 31, 2021 and 534 shares at December 31, 2020.

 

 

(5,364

)

 

 

(5,267

)

Accumulated deficit

 

 

(57,434

)

 

 

(47,347

)

Total stockholders’ equity

 

 

44,173

 

 

 

47,742

 

Total liabilities and stockholders’ equity

$

66,390

$

54,927

Airgain, Inc.

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

 

Three months ended

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

 

2021

 

2021

 

2020

 

2021

 

2020

Sales

 

$

14,144

 

$

15,455

 

$

12,830

 

$

64,273

 

$

48,502

Cost of goods sold

 

 

9,279

 

 

9,909

 

 

6,993

 

 

39,666

 

 

25,917

Gross profit

 

 

4,865

 

 

5,546

 

 

5,837

 

 

24,607

 

 

22,585

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

2,790

 

 

2,698

 

 

2,284

 

 

10,920

 

 

9,157

Sales and marketing

 

 

2,797

 

 

2,484

 

 

1,538

 

 

10,209

 

 

6,141

General and administrative

 

 

3,361

 

 

3,307

 

 

3,091

 

 

13,562

 

 

10,471

Change in fair value of contingent consideration

 

 

380

 

 

103

 

 

 

 

2,040

 

 

Total operating expenses

 

 

9,328

 

 

8,592

 

 

6,913

 

 

36,731

 

 

25,769

Loss from operations

 

 

(4,463)

 

 

(3,046)

 

 

(1,076)

 

 

(12,124)

 

 

(3,184)

Other expense (income):

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

 

(5)

 

 

(6)

 

 

(3)

 

 

(26)

 

 

(197)

Other expense

 

 

23

 

 

(1)

 

 

8

 

 

38

 

 

19

Total other expense (income)

 

 

18

 

 

(7)

 

 

5

 

 

12

 

 

(178)

Loss before income taxes

 

 

(4,481)

 

 

(3,039)

 

 

(1,081)

 

 

(12,136)

 

 

(3,006)

Provision (benefit) for income taxes

 

 

165

 

 

30

 

 

(1)

 

 

(2,049)

 

 

273

Net loss

 

$

(4,646)

 

$

(3,069)

 

$

(1,080)

 

$

(10,087)

 

$

(3,279)

Net income loss per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.46)

 

$

(0.30)

 

$

(0.11)

 

$

(1.01)

 

$

(0.34)

Diluted

 

$

(0.46)

 

$

(0.30)

 

$

(0.11)

 

$

(1.01)

 

$

(0.34)

Weighted average shares used in calculating income (loss) per share:

 

 

 

 

 

 

 

 

 

 

Basic

 

 

10,121

 

 

10,082

 

 

9,771

 

 

10,019

 

 

9,714

Diluted

10,121

10,082

9,771

10,019

9,714

Airgain, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

For the Years Ended December 31,

 

 

2021

 

2020

Cash flows from operating activities:

 

 

 

 

Net loss

 

$

(10,087

)

 

$

(3,279

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

Depreciation

 

 

546

 

 

 

463

 

Loss on disposal of property and equipment

 

 

21

 

 

 

11

 

Amortization of intangible assets

 

 

3,004

 

 

 

629

 

Amortization of premium on investments, net

 

 

 

 

 

64

 

Stock-based compensation

 

 

4,049

 

 

 

2,564

 

Change in fair value of contingent consideration

 

 

2,040

 

 

 

 

Deferred tax liability

 

 

(2,279

)

 

 

6

 

Changes in operating assets and liabilities:

 

 

 

 

Trade accounts receivable

 

 

(4,848

)

 

 

2,874

 

Inventory

 

 

(6,261

)

 

 

177

 

Prepaid expenses and other current assets

 

 

371

 

 

 

(164

)

Other assets

 

 

50

 

 

 

 

Accounts payable

 

 

1,817

 

 

 

(862

)

Accrued compensation

 

 

(781

)

 

 

163

 

Accrued liabilities and other

 

 

1,214

 

 

 

843

 

Lease liabilities

 

 

(26

)

 

 

 

Deferred obligation under operating lease

 

 

 

 

 

215

 

Net cash provided by (used in) operating activities

 

 

(11,170

)

 

 

3,704

 

Cash flows from investing activities:

 

 

 

 

Cash paid for acquisition, net of cash acquired

 

 

(14,185

)

 

 

 

Purchases of available-for-sale securities

 

 

 

 

 

(753

)

Maturities of available-for-sale securities

 

 

 

 

 

22,366

 

Purchases of property and equipment

 

 

(736

)

 

 

(727

)

Net cash provided by (used in) investing activities

 

 

(14,921

)

 

 

20,886

 

Cash flows from financing activities:

 

 

 

 

Repurchases of common stock

 

 

(97

)

 

 

(608

)

Proceeds from issuance of common stock, net

 

 

2,526

 

 

 

1,169

 

Net cash provided by financing activities

 

 

2,429

 

 

 

561

 

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

(23,662

)

 

 

25,151

 

Cash, cash equivalents, and restricted cash; beginning of period

 

 

38,348

 

 

 

13,197

 

Cash, cash equivalents, and restricted cash; end of period

 

$

14,686

 

 

$

38,348

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

Interest paid

 

$

 

 

$

 

Taxes paid

 

$

153

 

 

$

164

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

Right-of-use assets recorded upon adoption of ASC 842

 

$

3,199

 

 

$

 

Leased liabilities recorded upon adoption of ASC 842

 

$

3,519

 

 

$

 

Accrual of property and equipment

 

$

4

 

 

$

2

 

 

 

 

 

 

Cash and cash equivalents and restricted cash

 

$

14,511

 

 

$

38,173

 

Restricted cash included in other assets

 

 

175

 

 

 

175

 

Total cash, cash equivalents, and restricted cash

 

$

14,686

 

 

$

38,348

 

Airgain, Inc.

Sales by Target Market

(in thousands)

(unaudited)

 

 

 

Three months ended

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

Target Market

 

2021

 

2021

 

2020

 

2021

 

2020

 

Consumer

 

$

2,475

 

$

4,599

 

$

9,640

 

$

26,275

 

$

37,129

 

Enterprise

 

 

8,148

 

 

8,698

 

 

1,335

 

 

27,379

 

 

3,910

 

Automotive

 

 

3,521

 

 

2,158

 

 

1,855

 

 

10,619

 

 

7,463

 

Total sales

 

$

14,144

 

$

15,455

 

$

12,830

 

$

64,273

 

$

48,502

 

Airgain, Inc.

Stock-Based Compensation Expense by Department

(in thousands)

(unaudited)

 

 

 

Three months ended

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

 

 

2021

 

2021

 

2020

 

2021

 

2020

 

Cost of goods sold

 

$

 

$

1

 

$

2

 

$

3

 

$

2

 

Research and development

 

 

186

 

 

211

 

 

124

 

 

777

 

 

548

 

Sales and marketing

 

 

261

 

 

230

 

 

101

 

 

919

 

 

390

 

General and administrative

 

 

598

 

 

626

 

 

381

 

 

2,350

 

 

1,624

 

Total stock-based compensation expense

 

$

1,045

 

$

1,068

 

$

608

 

$

4,049

 

$

2,564

 

Airgain, Inc.

(in thousands)

(unaudited)

Reconciliation of GAAP to non-GAAP Gross Profit

 

Three months ended

 

 

 

 

 

December 31,

 

September 30,

 

December 31,

 

Years Ended December 31,

 

 

2021

 

2021

 

2020

 

2021

 

2020

 

Gross profit

$

4,865

 

$

5,546

 

$

5,837

 

$

24,607

 

$

22,585

 

Stock-based compensation

 

 

 

1

 

 

2

 

 

3

 

 

2

 

Amortization of intangible assets

 

93

 

 

93

 

 

33

 

 

369

 

 

132

 

Amortization of inventory step-up

 

 

 

 

 

 

 

352

 

 

 

Non-GAAP gross profit

$

4,958

 

$

5,640

 

$

5,872

 

$

25,331

 

$

22,719

 

Reconciliation of GAAP to non-GAAP Gross Margin

 

Three months ended

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Gross margin

 

34.4

%

 

 

35.9

%

 

 

45.5

%

 

 

38.3

%

 

 

46.6

%

Stock-based compensation

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

Amortization of intangible assets

 

0.7

%

 

 

0.6

%

 

 

0.3

%

 

 

0.6

%

 

 

0.2

%

Amortization of inventory step-up

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.5

%

 

 

0.0

%

Non-GAAP gross margin

 

35.1

%

 

 

36.5

%

 

 

45.8

%

 

 

39.4

%

 

 

46.8

%

Reconciliation of GAAP to non-GAAP Operating Expenses

 

Three months ended

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Operating expenses

$

9,328

 

 

$

8,592

 

 

$

6,913

 

 

$

36,731

 

 

$

25,769

 

Stock-based compensation expense

 

(1,045

)

 

 

(1,067

)

 

 

(606

)

 

 

(4,046

)

 

 

(2,562

)

Amortization of intangible assets

 

(663

)

 

 

(672

)

 

 

(121

)

 

 

(2,635

)

 

 

(497

)

Change in fair value of contingent consideration

 

(380

)

 

 

(103

)

 

 

 

 

 

(2,040

)

 

 

 

Acquisition-related expenses

 

 

 

 

 

 

 

(484

)

 

 

(189

)

 

 

(484

)

Non-GAAP operating expenses

$

7,240

 

 

$

6,750

 

 

$

5,702

 

 

$

27,821

 

 

$

22,226

 

Airgain, Inc.

(in thousands, except per share data)

(unaudited)

Reconciliation of GAAP to non-GAAP Net Income (Loss)

 

 

Three months ended

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

$

(4,646

)

 

$

(3,069

)

 

$

(1,080

)

 

$

(10,087

)

 

$

(3,279

)

Stock-based compensation expense

 

1,045

 

 

 

1,068

 

 

 

608

 

 

 

4,049

 

 

 

2,564

 

Amortization of intangible assets

 

756

 

 

 

765

 

 

 

154

 

 

 

3,004

 

 

 

629

 

Change in fair value of contingent consideration

 

380

 

 

 

103

 

 

 

 

 

 

2,040

 

 

 

 

Acquisition-related expenses

 

 

 

 

 

 

 

484

 

 

 

189

 

 

 

484

 

Amortization of inventory step-up

 

 

 

 

 

 

 

 

 

 

352

 

 

 

 

Other (income) expense

 

16

 

 

 

(6

)

 

 

(3

)

 

 

(5

)

 

 

(186

)

Provision (benefit) for income taxes

 

165

 

 

 

30

 

 

 

(1

)

 

 

(2,049

)

 

 

273

 

Non-GAAP net income (loss) attributable to common stockholders

$

(2,284

)

 

$

(1,109

)

 

$

162

 

 

$

(2,507

)

 

$

485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.23

)

 

$

(0.11

)

 

$

0.02

 

 

$

(0.25

)

 

$

0.05

 

Diluted

$

(0.23

)

 

$

(0.11

)

 

$

0.02

 

 

$

(0.25

)

 

$

0.05

 

Weighted average shares used in calculating non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

10,121

 

 

 

10,082

 

 

 

9,771

 

 

 

10,019

 

 

 

9,714

 

Diluted

 

10,121

 

 

 

10,082

 

 

 

10,188

 

 

 

10,019

 

 

 

9,992

 

Reconciliation of Net Loss to Adjusted EBITDA

 

Three months ended

 

 

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

Years Ended December 31,

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

$

(4,646

)

 

$

(3,069

)

 

$

(1,080

)

 

$

(10,087

)

 

$

(3,279

)

Stock-based compensation expense

 

1,045

 

 

 

1,068

 

 

 

608

 

 

 

4,049

 

 

 

2,564

 

Depreciation and amortization

 

913

 

 

 

896

 

 

 

269

 

 

 

3,550

 

 

 

1,092

 

Change in fair value of contingent consideration

 

380

 

 

 

103

 

 

 

 

 

 

2,040

 

 

 

 

Amortization of inventory step-up

 

 

 

 

-

 

 

 

 

 

 

352

 

 

 

 

Acquisition-related expenses

 

 

 

 

-

 

 

 

484

 

 

 

189

 

 

 

484

 

Other (income) expense

 

16

 

 

 

(6

)

 

 

(3

)

 

 

(5

)

 

 

(186

)

Provision (benefit) for income taxes

 

165

 

 

 

30

 

 

 

(1

)

 

 

(2,049

)

 

 

273

 

Adjusted EBITDA

$

(2,127

)

 

$

(978

)

 

$

277

 

 

$

(1,961

)

 

$

948

 

Q1-2022 Financial Outlook

 

 

 

 

 

 

 

 

 

 

Reconciliations of GAAP to Non-GAAP Gross Margin, Operating Expense, Net Loss, EPS and to Adjusted EBITDA

 

For the Three Months Ended March 31, 2022

 

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

Gross Margin Reconciliation:

 

 

 

 

Operating Expense Reconciliation:

 

 

 

GAAP gross margin

 

 

36.0

%

 

GAAP operating expenses

 

$

9.59

 

Stock-based compensation

 

 

0.1

%

 

Stock-based compensation

 

 

(1.33

)

Amortization

 

 

0.5

%

 

Amortization

 

 

(0.67

)

Restructuring

 

 

0.4

%

 

Restructuring

 

 

(0.09

)

Non-GAAP gross margin

 

 

37.0

%

 

Non-GAAP operating expenses

 

$

7.50

 

 

 

 

 

 

 

 

 

 

Net Loss Reconciliation

 

 

 

 

Net Loss per Share Reconciliation(1):

 

 

 

GAAP net loss

 

$

(3.41

)

 

GAAP net loss per share

 

$

(0.33

)

Stock-based compensation

 

 

1.34

 

 

Stock-based compensation

 

 

0.13

 

Amortization

 

 

0.76

 

 

Amortization

 

 

0.07

 

Restructuring

 

 

0.15

 

 

Restructuring

 

 

0.01

 

Interest income, net

 

 

(0.01

)

 

Interest income, net

 

 

-

 

Provision for income taxes

 

 

0.05

 

 

Provision for income taxes

 

 

0.01

 

Non-GAAP net loss

 

$

(1.12

)

 

Non-GAAP net loss per share

 

$

(0.11

)

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Reconciliation

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(3.41

)

 

 

 

 

 

Stock-based compensation

 

 

1.34

 

 

 

 

 

 

Depreciation and amortization

 

 

0.92

 

 

 

 

 

 

Restructuring

 

 

0.15

 

 

 

 

 

 

Interest income, net

 

 

(0.01

)

 

 

 

 

 

Provision for income taxes

 

 

0.05

 

 

 

 

 

 

Adjusted EBITDA

 

$

(0.96

)

 

 

 

 

 

(1) Amounts are based on 10.3 million weighted average shares outstanding.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.