Delaware | 001-35525 | 33-0029027 | ||||||
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
5800 Corporate Drive
Pittsburgh, PA
|
15237 | ||||
(Address of Principal Executive Offices)
|
(Zip Code) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class |
Trading
Symbol(s)
|
Name of each exchange on which registered | ||||||||||||
Common Stock, par value $0.001 per share | SMSI | NASDAQ |
Exhibit | Description | ||||
99.1 |
Press Release issued on November 13, 2024 |
||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Smith Micro Software, Inc. | ||||||||
Date: November 13, 2024 |
By: | /s/ James M. Kempton | ||||||
James M. Kempton | ||||||||
Vice President, Chief Financial Officer and Treasurer |
Smith Micro Software Third Quarter 2024 Financial Results |
Page 2 |
Smith Micro Software Third Quarter 2024 Financial Results |
Page 3 |
Smith Micro Software Third Quarter 2024 Financial Results |
Page 4 |
Smith Micro Software, Inc. | |||||||||||
Consolidated Balance Sheets | |||||||||||
(in thousands except share and par value data) | |||||||||||
September 30, 2024 |
December 31, 2023 |
||||||||||
(unaudited) | (audited) | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 1,509 | $ | 7,125 | |||||||
Accounts receivable, net of related allowances of $3 and $3 at 2024 and 2023, respectively |
3,406 | 7,912 | |||||||||
Prepaid expenses and other current assets | 1,505 | 1,843 | |||||||||
Total current assets | 6,420 | 16,880 | |||||||||
Equipment and improvements, net | 615 | 883 | |||||||||
Right-of-use assets | 2,657 | 2,759 | |||||||||
Other assets | 504 | 482 | |||||||||
Intangible assets, net | 24,931 | 29,532 | |||||||||
Goodwill | 11,052 | 35,041 | |||||||||
Total assets | $ | 46,179 | $ | 85,577 | |||||||
Liabilities and Stockholders' Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 2,050 | $ | 2,522 | |||||||
Accrued payroll and benefits | 2,121 | 2,500 | |||||||||
Current operating lease liabilities | 1,228 | 1,483 | |||||||||
Other current liabilities | 1,011 | 1,137 | |||||||||
Total current liabilities | 6,410 | 7,642 | |||||||||
Non-current liabilities: | |||||||||||
Warrant liabilities | 149 | 597 | |||||||||
Operating lease liabilities | 1,706 | 1,780 | |||||||||
Deferred tax liabilities, net | 168 | 168 | |||||||||
Total non-current liabilities | 2,023 | 2,545 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, par value $0.001 per share; 100,000,000 shares authorized; 11,857,234 and 9,347,979 shares issued and outstanding 2024 and 2023, respectively |
12 | 9 | |||||||||
Additional paid-in capital | 387,988 | 381,329 | |||||||||
Accumulated comprehensive deficit | (350,254) | (305,948) | |||||||||
Total stockholders’ equity | 37,746 | 75,390 | |||||||||
Total liabilities and stockholders' equity | $ | 46,179 | $ | 85,577 | |||||||
Smith Micro Software Third Quarter 2024 Financial Results |
Page 5 |
Smith Micro Software, Inc. | |||||||||||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||||||||||
(in thousands except share data) | |||||||||||||||||||||||
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||
Revenues | $ | 4,648 | $ | 11,001 | $ | 15,585 | $ | 32,269 | |||||||||||||||
Cost of revenues (including depreciation of $3, $12, $14, and $40 in the three and nine months ended September 30, 2024 and 2023, respectively) |
1,321 | 2,528 | 4,915 | 8,400 | |||||||||||||||||||
Gross profit | 3,327 | 8,473 | 10,670 | 23,869 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling and marketing | 2,060 | 2,449 | 7,202 | 8,631 | |||||||||||||||||||
Research and development | 3,637 | 3,704 | 11,328 | 13,276 | |||||||||||||||||||
General and administrative | 2,715 | 2,934 | 8,213 | 9,448 | |||||||||||||||||||
Depreciation and amortization | 1,422 | 1,567 | 4,872 | 4,872 | |||||||||||||||||||
Goodwill impairment |
— | — | 23,989 | — | |||||||||||||||||||
Total operating expenses | 9,834 | 10,654 | 55,604 | 36,227 | |||||||||||||||||||
Operating loss | (6,507) | (2,181) | (44,934) | (12,358) | |||||||||||||||||||
Other income (expense): |
|||||||||||||||||||||||
Change in fair value of warrant and derivative liabilities | 221 | 73 | 448 | 3,486 | |||||||||||||||||||
Loss on derecognition of debt | — | (1,583) | — | (2,985) | |||||||||||||||||||
Interest (expense) income, net |
(12) | (1,443) | 89 | (5,740) | |||||||||||||||||||
Other (expense) income, net |
(71) | 15 | 130 | (62) | |||||||||||||||||||
Loss before provision for income taxes | (6,369) | (5,119) | (44,267) | (17,659) | |||||||||||||||||||
Provision for income tax expense | — | 14 | 39 | 25 | |||||||||||||||||||
Net loss | $ | (6,369) | $ | (5,133) | $ | (44,306) | $ | (17,684) | |||||||||||||||
Loss per share: | |||||||||||||||||||||||
Basic and diluted | $ | (0.54) | $ | (0.61) | $ | (4.17) | $ | (2.27) | |||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic and diluted | 11,832 | 8,419 | 10,626 | 7,787 | |||||||||||||||||||
Smith Micro Software Third Quarter 2024 Financial Results |
Page 6 |
Smith Micro Software, Inc. | |||||||||||
Consolidated Statements of Cash Flows | |||||||||||
(in thousands) | |||||||||||
For the Nine Months Ended September 30, |
|||||||||||
2024 | 2023 | ||||||||||
(unaudited) | (unaudited) | ||||||||||
Operating activities: | |||||||||||
Net loss | $ | (44,306) | $ | (17,684) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 4,886 | 4,912 | |||||||||
Goodwill impairment charge |
23,989 | — | |||||||||
Non-cash lease expense | (227) | (160) | |||||||||
Change in fair value of warrant and derivative liabilities | (448) | (3,486) | |||||||||
Loss on derecognition of debt | — | 2,985 | |||||||||
Amortization of debt discount and issuance costs | — | 5,398 | |||||||||
Stock based compensation | 3,520 | 3,316 | |||||||||
Gain on license of patents, net |
(198) | — | |||||||||
Loss on disposal of assets |
— | 12 | |||||||||
Changes in operating accounts: | |||||||||||
Accounts receivable | 4,506 | 208 | |||||||||
Prepaid expenses and other assets | 315 | 220 | |||||||||
Accounts payable and accrued liabilities | (1,375) | (2,224) | |||||||||
Other liabilities | (30) | 553 | |||||||||
Net cash used in operating activities |
(9,368) | (5,950) | |||||||||
Investing activities: | |||||||||||
Capital expenditures, net | (17) | (5) | |||||||||
Proceeds from license of patents, net |
198 | — | |||||||||
Other investing activities, net |
— | 71 | |||||||||
Net cash provided by investing activities |
181 | 66 | |||||||||
Financing activities: | |||||||||||
Proceeds from Common Stock, Warrants, and Pre-Funded Warrants Offering, net |
3,351 | — | |||||||||
Proceeds from financing arrangements | 1,044 | 981 | |||||||||
Repayments of financing arrangements | (829) | (1,156) | |||||||||
Other financing activities | 5 | 15 | |||||||||
Net cash provided by (used in) financing activities |
3,571 | (160) | |||||||||
Net decrease in cash and cash equivalents |
(5,616) | (6,044) | |||||||||
Cash and cash equivalents, beginning of period | 7,125 | 14,026 | |||||||||
Cash and cash equivalents, end of period | $ | 1,509 | $ | 7,982 |
Smith Micro Software Third Quarter 2024 Financial Results |
Page 7 |
Smith Micro Software, Inc. | |||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||||||||||||||||||
(in thousands, except per share data) - unaudited | |||||||||||||||||||||||||||||
GAAP | Stock Compensation | Intangibles Amortization | Depreciation | Fair Value Adjustments | Amortization of Debt Issuance Costs and Discount | Personnel Severance and Reorganization Activities | Adjustment for Non-Recurring Items |
Non-GAAP | |||||||||||||||||||||
Three Months Ended September 30, 2024 |
|||||||||||||||||||||||||||||
Gross profit | $ | 3,327 | $ | — | $ | — | $ | 3 | $ | — | $ | — | $ | — | $ | — | $ | 3,330 | |||||||||||
Selling and marketing | 2,060 | (315) | — | — | — | — | (20) | — | 1,725 | ||||||||||||||||||||
Research and development | 3,637 | (318) | — | — | — | — | (227) | (6) | 3,086 | ||||||||||||||||||||
General and administrative | 2,715 | (616) | — | — | — | — | (37) | (58) | 2,004 | ||||||||||||||||||||
Depreciation and amortization | 1,422 | — | (1,334) | (88) | — | — | — | — | — | ||||||||||||||||||||
Total operating expenses | $ | 9,834 | $ | (1,249) | $ | (1,334) | $ | (88) | $ | — | $ | — | (284) | (64) | $ | 6,815 | |||||||||||||
(Loss) Income before provision for income taxes |
$ | (6,369) | $ | 1,249 | $ | 1,334 | $ | 91 | $ | (221) | $ | — | 284 | 64 | $ | (3,568) | |||||||||||||
Net (Loss) Income |
$ | (6,369) | $ | 1,249 | $ | 1,334 | $ | 91 | $ | (221) | $ | — | 284 | 64 | $ | (3,568) | |||||||||||||
(Loss) earnings per share: basic and diluted |
$ | (0.54) | $ | 0.11 | $ | 0.11 | $ | 0.01 | $ | (0.02) | $ | — | 0.02 | $ | 0.01 | $ | (0.30) | ||||||||||||
Three Months Ended
September 30, 2023
|
|||||||||||||||||||||||||||||
Gross profit | $ | 8,473 | $ | — | $ | — | $ | 12 | $ | — | $ | — | $ | — | $ | — | $ | 8,485 | |||||||||||
Selling and marketing | 2,449 | (300) | — | — | — | — | — | — | 2,149 | ||||||||||||||||||||
Research and development | 3,704 | (290) | — | — | — | — | — | — | 3,414 | ||||||||||||||||||||
General and administrative | 2,934 | (749) | — | — | — | — | — | — | 2,185 | ||||||||||||||||||||
Depreciation and amortization | 1,567 | — | (1,454) | (113) | — | — | — | — | — | ||||||||||||||||||||
Total operating expenses | $ | 10,654 | $ | (1,339) | $ | (1,454) | $ | (113) | $ | — | $ | — | $ | — | $ | — | $ | 7,748 | |||||||||||
(Loss) Income before provision for income taxes |
$ | (5,119) | $ | 1,339 | $ | 1,454 | $ | 125 | $ | 1,510 | $ | 1,343 | $ | — | $ | — | $ | 652 | |||||||||||
Net (Loss) Income | $ | (5,133) | $ | 1,339 | $ | 1,454 | $ | 125 | $ | 1,510 | $ | 1,343 | $ | — | $ | — | $ | 638 | |||||||||||
(Loss) earnings per share: basic and diluted |
$ | (0.61) | $ | 0.16 | $ | 0.17 | $ | 0.01 | $ | 0.18 | $ | 0.16 | $ | — | $ | — | $ | 0.08 | |||||||||||
Smith Micro Software Third Quarter 2024 Financial Results |
Page 8 |
Smith Micro Software, Inc. | ||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||||||||||||||||||
(in thousands, except per share data) - unaudited | ||||||||||||||||||||||||||||||||
GAAP | Stock Compensation | Intangibles Amortization | Depreciation | Fair Value Adjustments | Amortization of Debt Issuance Costs and Discount | Goodwill Impairment |
Personnel Severance and Reorganization Activities | Adjustment for Non-Recurring Items |
Non-GAAP | |||||||||||||||||||||||
Nine Months Ended September 30, 2024 |
||||||||||||||||||||||||||||||||
Gross profit | $ | 10,670 | $ | — | $ | — | $ | 14 | $ | — | $ | — | $ | — | $ | 11 | $ | — | $ | 10,695 | ||||||||||||
Selling and marketing | 7,202 | (968) | — | — | — | — | $ | — | (174) | — | 6,060 | |||||||||||||||||||||
Research and development | 11,328 | (827) | — | — | — | — | — | (315) | (6) | 10,180 | ||||||||||||||||||||||
General and administrative | 8,213 | (1,725) | — | — | — | — | — | (61) | (230) | 6,197 | ||||||||||||||||||||||
Depreciation and amortization | 4,872 | — | (4,601) | (271) | — | — | — | — | — | — | ||||||||||||||||||||||
Goodwill Impairment | 23,989 | — | — | — | — | — | (23,989) | — | — | — | ||||||||||||||||||||||
Total operating expenses | 55,604 | (3,520) | (4,601) | (271) | — | — | (23,989) | (550) | (236) | 22,437 | ||||||||||||||||||||||
(Loss) income before provision for income taxes | (44,267) | 3,520 | 4,601 | 285 | (448) | — | 23,989 | 561 | 38 | (11,721) | ||||||||||||||||||||||
Net (loss) income | (44,306) | 3,520 | 4,601 | 285 | (448) | — | 23,989 | 561 | 38 | (11,760) | ||||||||||||||||||||||
(Loss) earnings per share: basic and diluted | (4.17) | 0.33 | 0.43 | 0.03 | (0.04) | — | 2.26 | 0.05 | — | (1.11) | ||||||||||||||||||||||
Nine Months Ended
September 30, 2023
|
||||||||||||||||||||||||||||||||
Gross profit | $ | 23,869 | $ | — | $ | — | $ | 40 | $ | — | $ | — | $ | — | $ | 183 | $ | — | $ | 24,092 | ||||||||||||
Selling and marketing | 8,631 | (653) | — | — | — | — | — | (93) | — | 7,885 | ||||||||||||||||||||||
Research and development | 13,276 | (753) | — | — | — | — | — | (471) | — | 12,052 | ||||||||||||||||||||||
General and administrative | 9,448 | (1,907) | — | — | — | — | — | (210) | — | 7,331 | ||||||||||||||||||||||
Depreciation and amortization | 4,872 | — | (4,419) | (453) | — | — | — | — | — | — | ||||||||||||||||||||||
Total operating expenses | 36,227 | (3,313) | (4,419) | (453) | — | — | — | (774) | — | $ | 27,268 | |||||||||||||||||||||
(Loss) income before provision for income taxes | (17,659) | 3,313 | 4,419 | 493 | (501) | 5,397 | — | 957 | — | (3,581) | ||||||||||||||||||||||
Net (loss) income | (17,684) | 3,313 | 4,419 | 493 | (501) | 5,397 | — | 957 | — | (3,606) | ||||||||||||||||||||||
(Loss) earnings per share: basic and diluted | (2.27) | 0.43 | 0.57 | 0.06 | (0.06) | 0.69 | — | 0.12 | — | (0.46) |