Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

 

 

 

 

Company Contact

Jules Cassano, Director of Marketing

Airgain, Inc.

Investors@airgian.com

 

 

 

Airgain Reports Record Sales and Second Quarter 2018 Financial Results and Extension of Share Repurchase Program

 

San Diego, CA, August 9, 2018 – Airgain, Inc. (NASDAQ: AIRG), a leading provider of advanced antenna technologies used to enable high performance wireless networking across a broad range of devices and markets, including connected home, enterprise, automotive and Internet of Things (IoT), today announced record second quarter 2018 sales and announced an extension to its existing share repurchase program for an additional twelve months.  

 

“We are very pleased with our second quarter results. In the second quarter, we delivered record sales for the second consecutive quarter and returned to non-GAAP earnings profitability. The strength of our second quarter results reflects our strong product offering combined with the continued need for superior antenna designs”, said Airgain’s Interim Chief Executive Officer Jim Sims. “We are witnessing a healthy demand from our customer deployments, particularly as it relates to the 802.11ac and DOCSIS upgrades. We expect to build up on our current design win momentum across the Connected Home, Enterprise, IoT, and automotive markets with continued focus on returning to sustainable profitable growth, both on a GAAP and non-GAAP basis.”

 

Second Quarter 2018 Financial Highlights

 

Sales of $15.0 million

 

Gross margin of 44%

 

GAAP earnings per diluted share of $(0.34)

 

Non-GAAP earnings per diluted share of $0.02

 

Adjusted EBITDA of $0.4 million

 

Second Quarter 2018 Financial Results

Sales totaled $15.0 million compared to $13.0 million in the same year-ago period.

 

Gross profit increased 8% to $6.6 million from $6.1 million in Q2 of last year. Gross margin as a percentage of sales was 44% in the second quarter of 2018, which is slightly below gross margins of 47% in the same year-ago period.  

 

Total operating expenses for the second quarter of 2018 increased 64% to $10.3 million from $6.2 million in Q2 of last year. The increase was primarily due to $1.2 million in additional stock compensation expense due to the acceleration of options for former executives and $2.0 million in non-recurring items associated with the realignment of sales and marketing initiatives combined with executive severance.  The remaining increase is due to an increase in expenses to support the company’s strategic initiatives.  

 

1


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

Net loss totaled $3.2 million or $(0.34) per diluted share (based on 9.4 million shares), compared to net loss of $0.1 million or $(0.01) per diluted share (based on 9.5 million shares) in the same year-ago period.  During the quarter, the impact of non-recurring items to our GAAP earnings was $0.21 which included realignment of sales and marketing combined with executive severance.    

 

Non-GAAP net income totaled $0.2 million or $0.02 per diluted share (based on 9.9 million shares), compared to non-GAAP net income of $1.1 million or $0.10 per diluted share (based on 10.2 million shares) in 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 (earnings before interest, taxes, depreciation, amortization, acquisition expenses, other income, non-recurring items and share-based compensation) decreased to net income of $0.4 million from income of $1.2 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).

 

Total shares repurchased for the second quarter 2018 were 64,360 shares at an average price of $8.44, for a total amount of $0.5 million.  On August 7, 2018, Airgain’s board of directors approved an extension to its existing share repurchase program for an additional twelve month period ending August 14, 2019.  

 

Six Months 2018 Financial Highlights

 

Sales of $28.3 million

 

Gross margin of 45%

 

GAAP earnings per diluted share of $(0.45)

 

Non-GAAP earnings per diluted share of $(0.04)

 

Adjusted EBITDA loss of $0.1 million

 

Six Months 2018 Financial Results

Sales totaled $28.3 million compared to $24.3 million in the same year-ago period.

 

Gross profit grew 12% to $12.8 million from $11.4 million for the first six months of last year. Gross margin as a percentage of sales was 45% in the first six months of 2018, which was slightly below gross margins of 47% in the same year-ago period.  

 

Total operating expenses for the first six months of 2018 grew 58% to $17.6 million from $11.1 million in the first six months of last year. The increase was primarily due to $1.2 million in additional stock compensation expense due to the acceleration of options for former executives and $2.0 million in non-recurring items associated with the realignment of sales and marketing initiatives combined with executive severance.  The remaining increase is due to an increase in expenses to support the company’s strategic initiatives.  

 

Net loss totaled $4.3 million or $(0.45) per diluted share (based on 9.5 million shares), compared to net income of $0.3 million or $0.03 per diluted share (based on 10.1 million shares) in the same year-ago period.  During the six months 2018, the impact of non-recurring items to our GAAP earnings was $0.21 which included realignment of sales and marketing combined with executive severance.    

 

Non-GAAP net loss totaled $0.4 million or $(0.04) per diluted share (based on 9.5 million shares), compared to non-GAAP net income of $1.7 million or $0.16 per diluted share (based on 10.3 million

2


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

shares) in 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 (earnings before interest, taxes, depreciation, amortization, acquisition expenses, other income, non-recurring items and share-based compensation) decreased to a loss of $0.1 million from income of $1.9 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).

 

Total shares repurchased for the first six months of 2018 were 150,528 shares at an average price of $8.79 for a total amount of $1.3 million.

 

Financial Outlook

The company expects sales in the third quarter 2018 to be in the range of $15.6 million to $15.8 million.  On a GAAP EPS basis, the company expects EPS to break even and on a non-GAAP basis, the company expects EPS to be in the range of $0.03 to $0.05, for the third quarter 2018.  

 

The following table summarizes the reconciliation between the projected GAAP EPS and non-GAAP EPS for third quarter 2018:

 

 

 

Low (1)

 

 

High (1)

 

Reconciliation of projected GAAP to projected non-GAAP EPS

 

 

 

 

 

 

 

 

Projected GAAP earnings per diluted share

 

$

(0.00

)

 

$

0.00

 

Stock-based compensation expense

 

 

0.02

 

 

 

0.04

 

Amortization

 

 

0.02

 

 

 

0.02

 

Other income

 

 

(0.01

)

 

 

(0.01

)

Projected Non-GAAP earnings per diluted share

 

$

0.03

 

 

$

0.05

 

 

 

(1)

Amounts are based off of 9.4 million diluted shares outstanding.

 

For fiscal year 2018, the company projects sales outlook of at least 20% growth over fiscal year 2017.  

 

Conference Call

Airgain management will hold a conference call today Thursday, August 9, 2018 at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) to discuss financial results for the second quarter ended June 30, 2018, and to provide an update on business conditions.

 

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

 

Date: Thursday, August 9, 2018

Time: 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time)

U.S. dial-in: 1-877-451-6152

International dial-in: 1-201-389-0879

 

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact the company’s Director of Marketing, Jules Cassano, at 1-760-579-0200.

 

3


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

The conference call will be broadcast live and available for replay in the investor relations section of the company's website.

 

A replay of the call will be available after 7:30 p.m. Eastern Time on the same day

through September 9, 2018.

 

U.S. replay dial-in: 1-844-512-2921

International replay dial-in: 1-412-317-6671

Replay ID: 13681347

 

About Airgain, Inc.

Airgain is a leading provider of advanced antenna technologies used to enable high performance wireless networking across a broad range of devices and markets, including connected home, enterprise, automotive and Internet of Things (IoT).  Combining design-led thinking with testing and development, Airgain works in partnership with the entire ecosystem, including carriers, chipset suppliers, OEMs, and ODMs.  Airgain’s antennas 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.  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 us on LinkedIn and Twitter.

 

Airgain and the Airgain logo are 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 strong product offering and the continued need for superior antenna designs, our ability to expand our current design win momentum, our continued focus on returning to sustainable profitable growth, both on a GAAP and non-GAAP basis, and our third quarter and 2018 financial outlook.  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; risks and uncertainties related to management and key personnel changes; 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; 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; risks that we may not fully realize the benefits associated with the partnerships we have entered into, or that certain existing partnerships may be terminated by either party; our ability to identify and consummate strategic acquisitions and partnerships, and risks associated with completed acquisitions and partnerships adversely affecting our operating results and financial condition; we sell to customers who are extremely 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

4


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

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 and amortization (Adjusted EBITDA), non-GAAP net income attributable to common stockholders (non-GAAP Net income), and non-GAAP earnings per diluted share (non-GAAP EPS). 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, and non-GAAP EPS, we also exclude stock-based compensation expense, which represents non-cash charges for the fair value of stock options and other non-cash awards granted to employees, acquisition related expenses, which include due diligence, legal, integration, and regulatory expenses, non-recurring expenses, which include realignment of sales and marketing initiatives and severance payments, other income, which includes interest income and gain on deferred purchase price liability offset by interest expense, amortization and provision for income taxes. 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. In addition, our recent acquisition related activities resulted in operating expenses that would not have otherwise been incurred. 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. Furthermore, we believe the consideration of measures that exclude such acquisition related expenses can assist in the comparison of operational performance in different periods which may or may not include such expenses.

 

Our Adjusted EBITDA, non-GAAP Net income, and non-GAAP EPS 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, and non-GAAP EPS 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

5


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

by GAAP financial results. A reconciliation of specific adjustments to GAAP results is provided in the last two tables at the end of this release.

 

 

 

 

 

 

6


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

Airgain, Inc.

 

Unaudited Condensed Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,    2018

 

 

December 31, 2017

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

13,259,357

 

 

$

15,026,068

 

Short term investments

 

 

 

18,817,655

 

 

 

21,287,064

 

Trade accounts receivable, net

 

 

 

6,854,651

 

 

 

8,418,132

 

Inventory

 

 

 

793,874

 

 

 

741,557

 

Prepaid expenses and other current assets

 

 

 

638,823

 

 

 

609,786

 

Total current assets

 

 

 

40,364,360

 

 

 

46,082,607

 

Property and equipment, net

 

 

 

1,423,211

 

 

 

1,036,860

 

Goodwill

 

 

 

3,700,447

 

 

 

3,700,447

 

Customer relationships, net

 

 

 

3,834,418

 

 

 

4,075,918

 

Intangible assets, net

 

 

 

955,141

 

 

 

1,052,333

 

Other assets

 

 

 

338,121

 

 

 

349,743

 

Total assets

 

 

$

50,615,698

 

 

$

56,297,908

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

$

3,975,266

 

 

$

3,969,083

 

Accrued bonus

 

 

 

1,498,455

 

 

 

2,224,517

 

Accrued liabilities

 

 

 

1,043,324

 

 

 

1,121,833

 

Deferred purchase price

 

 

 

 

 

 

1,000,000

 

Notes payable

 

 

 

666,667

 

 

 

1,333,333

 

Current portion of deferred rent obligation under operating lease

 

 

 

81,332

 

 

 

81,332

 

Total current liabilities

 

 

 

7,265,044

 

 

 

9,730,098

 

Deferred tax liability

 

 

 

27,263

 

 

 

7,971

 

Deferred rent obligation under operating lease

 

 

 

282,923

 

 

 

334,860

 

Total liabilities

 

 

 

7,575,230

 

 

 

10,072,929

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common shares, par value $0.0001, 200,000,000 shares authorized at June 30, 2018 and December 31, 2017;  9,753,086 and 9,616,992 shares issued at June 30, 2018 and December 31, 2017, respectively; 9,467,558 and 9,481,992 shares outstanding at June 30, 2018 and December 31, 2017, respectively

 

 

 

975

 

 

 

961

 

Additional paid in capital

 

 

 

92,335,565

 

 

 

89,907,766

 

Treasury stock, at cost: 285,528 and 135,000 shares at June 30, 2018 and December 31, 2017, respectively

 

 

 

(2,580,273

)

 

 

(1,257,100

)

Accumulated other comprehensive loss, net deferred taxes

 

 

 

(9,920

)

 

 

(16,907

)

Accumulated deficit

 

 

 

(46,705,879

)

 

 

(42,409,741

)

Total stockholders’ equity

 

 

 

43,040,468

 

 

 

46,224,979

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

 

$

50,615,698

 

 

$

56,297,908

 

 

7


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

Airgain, Inc.

Unaudited Condensed Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Sales

 

$

14,971,681

 

 

$

13,013,143

 

 

$

28,276,779

 

 

$

24,265,560

 

Cost of goods sold

 

 

8,370,160

 

 

 

6,891,619

 

 

 

15,481,087

 

 

 

12,855,577

 

Gross profit

 

 

6,601,521

 

 

 

6,121,524

 

 

 

12,795,692

 

 

 

11,409,983

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

2,418,325

 

 

 

1,819,288

 

 

 

4,687,439

 

 

 

3,416,087

 

Sales and marketing

 

 

4,094,828

 

 

 

1,792,010

 

 

 

6,979,213

 

 

 

3,420,151

 

General and administrative

 

 

3,737,654

 

 

 

2,637,380

 

 

 

5,941,994

 

 

 

4,275,419

 

Total operating expenses

 

 

10,250,807

 

 

 

6,248,678

 

 

 

17,608,646

 

 

 

11,111,657

 

Income (loss) from operations

 

 

(3,649,286

)

 

 

(127,154

)

 

 

(4,812,954

)

 

 

298,326

 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(128,781

)

 

 

(53,965

)

 

 

(239,212

)

 

 

(91,166

)

Gain on deferred purchase price liability

 

 

(388,733

)

 

 

 

 

 

(388,733

)

 

 

 

Interest expense

 

 

9,846

 

 

 

26,713

 

 

 

23,750

 

 

 

57,477

 

Total other income

 

 

(507,668

)

 

 

(27,252

)

 

 

(604,195

)

 

 

(33,689

)

Income (loss) before income taxes

 

 

(3,141,618

)

 

 

(99,902

)

 

 

(4,208,759

)

 

 

332,015

 

Provision (benefit) for income taxes

 

 

48,729

 

 

 

(29,781

)

 

 

87,379

 

 

 

17,045

 

Net income (loss)

 

$

(3,190,347

)

 

$

(70,121

)

 

$

(4,296,138

)

 

$

314,970

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.34

)

 

$

(0.01

)

 

$

(0.45

)

 

$

0.03

 

Diluted

 

$

(0.34

)

 

$

(0.01

)

 

$

(0.45

)

 

$

0.03

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

9,439,025

 

 

 

9,520,285

 

 

 

9,459,272

 

 

 

9,440,368

 

Diluted

 

 

9,439,025

 

 

 

9,520,285

 

 

 

9,459,272

 

 

 

10,120,998

 

 

 

 

8


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

Airgain, Inc.

 

Unaudited Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,296,138

)

 

$

314,970

 

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

 

 

 

 

 

 

 

 

Depreciation

 

 

266,455

 

 

 

222,459

 

Amortization

 

 

338,692

 

 

 

321,804

 

Amortization of discounts on investments, net

 

 

(53,273

)

 

 

 

Stock-based compensation

 

 

2,127,858

 

 

 

249,888

 

Deferred tax liability

 

 

19,292

 

 

 

21,331

 

Gain on deferred purchase price liability

 

 

(388,733

)

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Trade accounts receivable

 

 

1,201,412

 

 

 

(2,358,425

)

Inventory

 

 

(52,317

)

 

 

(29,655

)

Prepaid expenses and other assets

 

 

(17,415

)

 

 

(163,428

)

Accounts payable

 

 

131,985

 

 

 

82,616

 

Accrued bonus

 

 

(726,062

)

 

 

(549,601

)

Accrued liabilities

 

 

(78,509

)

 

 

174,188

 

Deferred obligation under operating lease

 

 

(51,937

)

 

 

(61,477

)

Net cash used in operating activities

 

 

(1,578,690

)

 

 

(1,775,330

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Cash paid for acquisition

 

 

 

 

 

(6,348,730

)

Purchases of available-for-sale securities

 

 

(12,650,298

)

 

 

 

Maturities of available-for-sale securities

 

 

15,179,967

 

 

 

 

Purchases of property and equipment

 

 

(652,806

)

 

 

(169,931

)

Net cash provided by (used in) investing activities

 

 

1,876,863

 

 

 

(6,518,661

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayment of notes payable

 

 

(666,666

)

 

 

(721,896

)

Payments on acquisition related deferred purchase price

 

 

(375,000

)

 

 

 

Reversal of costs related to initial public offering

 

 

 

 

 

781

 

Common stock repurchases

 

 

(1,323,173

)

 

 

 

Proceeds from exercise of stock options

 

 

299,955

 

 

 

436,695

 

Net cash used in financing activities

 

 

(2,064,884

)

 

 

(284,420

)

Net decrease in cash and cash equivalents

 

 

(1,766,711

)

 

 

(8,578,411

)

Cash and cash equivalents, beginning of period

 

 

15,026,068

 

 

 

45,161,403

 

Cash and cash equivalents, end of period

 

$

13,259,357

 

 

$

36,582,992

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

Interest paid

 

$

26,713

 

 

$

60,934

 

Taxes paid

 

$

18,213

 

 

$

 

 

 

 

9


Exhibit 99.1

 

3611 Valley Centre Drive, Suite 150

San Diego, CA 92130 USA

+1 760 579 0200

 

 

 

Airgain, Inc.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended      June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,190,347

)

 

$

(70,121

)

 

$

(4,296,138

)

 

$

314,970

 

Stock-based compensation expense

 

 

1,768,962

 

 

 

176,414

 

 

 

2,127,858

 

 

 

249,888

 

Amortization

 

 

169,346

 

 

 

224,458

 

 

 

338,692

 

 

 

321,804

 

Acquisition expenses

 

 

 

 

 

795,469

 

 

 

 

 

 

795,469

 

Non-recurring items (1)

 

 

1,956,489

 

 

 

 

 

 

1,956,489

 

 

 

 

Other income

 

 

(507,668

)

 

 

(27,252

)

 

 

(604,195

)

 

 

(33,689

)

Provision (benefit) for income taxes

 

 

48,729

 

 

 

(29,781

)

 

 

87,379

 

 

 

17,045

 

Non-GAAP net income (loss)

 

$

245,511

 

 

$

1,069,187

 

 

$

(389,915

)

 

$

1,665,487

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

0.11

 

 

$

(0.04

)

 

$

0.18

 

Diluted

 

$

0.02

 

 

$

0.10

 

 

$

(0.04

)

 

$

0.16

 

Weighted average shares used in calculating non-GAAP income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

9,439,026

 

 

 

9,520,285

 

 

 

9,459,272

 

 

 

9,440,368

 

Diluted

 

 

9,900,437

 

 

 

10,196,497

 

 

 

9,459,272

 

 

 

10,279,096

 

 

 

 

 

Airgain, Inc.

 

Unaudited Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended      June 30,

 

 

For the Six Months Ended      June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Reconciliation of Net Income (Loss) to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,190,347

)

 

$

(70,121

)

 

$

(4,296,138

)

 

$

314,970

 

Stock-based compensation expense

 

 

1,768,962

 

 

 

176,414

 

 

 

2,127,858

 

 

 

249,888

 

Depreciation and amortization

 

 

314,384

 

 

 

331,470

 

 

 

605,147

 

 

 

544,263

 

Acquisition expenses

 

 

 

 

 

795,469

 

 

 

 

 

 

795,469

 

Non-recurring items (1)

 

 

1,956,489

 

 

 

 

 

 

1,956,489

 

 

 

 

Other income

 

 

(507,668

)

 

 

(27,252

)

 

 

(604,195

)

 

 

(33,689

)

Provision (benefit) for income taxes

 

 

48,729

 

 

 

(29,781

)

 

 

87,379

 

 

 

17,045

 

Adjusted EBITDA

 

$

390,549

 

 

$

1,176,199

 

 

$

(123,460

)

 

$

1,887,946

 

 

(1)

Non-recurring items include $2.0 million in executive severance and sales and marketing realignment for the three and six months ended June 30, 2018.

10