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 March 11, 2025 |
||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Smith Micro Software, Inc. | ||||||||
Date: March 11, 2025 |
By: | /s/ James M. Kempton | ||||||
James M. Kempton | ||||||||
Vice President, Chief Financial Officer and Treasurer |
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 2 |
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 3 |
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 4 |
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 5 |
Smith Micro Software, Inc. | |||||||||||
Consolidated Balance Sheets | |||||||||||
(in thousands except share and par value data) | |||||||||||
December 31, 2024 |
December 31, 2023 |
||||||||||
(unaudited) | (audited) | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 2,808 | $ | 7,125 | |||||||
Accounts receivable, net of related allowances of $3 and $3 at December 31, 2024 and 2023, respectively |
5,721 | 7,912 | |||||||||
Prepaid expenses and other current assets | 1,467 | 1,843 | |||||||||
Total current assets | 9,996 | 16,880 | |||||||||
Equipment and improvements, net | 538 | 883 | |||||||||
Right-of-use assets | 2,367 | 2,759 | |||||||||
Other assets | 496 | 482 | |||||||||
Intangible assets, net | 23,597 | 29,532 | |||||||||
Goodwill | 11,052 | 35,041 | |||||||||
Total assets | $ | 48,046 | $ | 85,577 | |||||||
Liabilities and Stockholders' Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 1,738 | $ | 2,522 | |||||||
Accrued payroll and benefits | 1,694 | 2,500 | |||||||||
Current operating lease liabilities | 1,279 | 1,483 | |||||||||
Other current liabilities | 940 | 1,137 | |||||||||
Total current liabilities | 5,651 | 7,642 | |||||||||
Non-current liabilities: | |||||||||||
Warrant liabilities | 224 | 597 | |||||||||
Operating lease liabilities | 1,287 | 1,780 | |||||||||
Deferred tax liabilities, net | 128 | 168 | |||||||||
Total non-current liabilities | 1,639 | 2,545 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders' equity: | |||||||||||
Common stock, par value $0.001 per share; 100,000,000 shares authorized; 17,673,404 and 9,347,979 shares issued and outstanding 2024 and 2023, respectively |
18 | 9 | |||||||||
Additional paid-in capital | 395,383 | 381,329 | |||||||||
Accumulated comprehensive deficit | (354,645) | (305,948) | |||||||||
Total stockholders’ equity | 40,756 | 75,390 | |||||||||
Total liabilities and stockholders' equity | $ | 48,046 | $ | 85,577 | |||||||
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 6 |
Smith Micro Software, Inc. | |||||||||||||||||||||||
Consolidated Statements of Operations |
|||||||||||||||||||||||
(in thousands except share data) | |||||||||||||||||||||||
For the Three Months Ended December 31, |
For the Year Ended December 31, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (audited) |
||||||||||||||||||||
Revenues | $ | 4,969 | $ | 8,593 | $ | 20,555 | $ | 40,862 | |||||||||||||||
Cost of revenues (including depreciation of $1, $11, $15, and $50 in the years ended December 31, 2024 and 2023, respectively) |
1,210 | 2,159 | 6,126 | 10,559 | |||||||||||||||||||
Gross profit | 3,759 | 6,434 | 14,429 | 30,303 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling and marketing | 1,675 | 2,458 | 8,877 | 11,089 | |||||||||||||||||||
Research and development | 2,757 | 3,868 | 14,085 | 17,145 | |||||||||||||||||||
General and administrative | 2,370 | 3,331 | 10,583 | 12,779 | |||||||||||||||||||
Depreciation and amortization | 1,413 | 2,473 | 6,285 | 7,345 | |||||||||||||||||||
Goodwill impairment |
— | — | 23,989 | — | |||||||||||||||||||
Total operating expenses | 8,215 | 12,130 | 63,819 | 48,358 | |||||||||||||||||||
Operating loss | (4,456) | (5,696) | (49,390) | (18,055) | |||||||||||||||||||
Other income (expense): |
|||||||||||||||||||||||
Change in fair value of warrant and derivative liabilities | (75) | 728 | 372 | 4,214 | |||||||||||||||||||
Loss on derecognition of debt | — | (1,006) | — | (3,991) | |||||||||||||||||||
Interest income (expense), net |
23 | (614) | 112 | (6,354) | |||||||||||||||||||
Other income (expense), net |
66 | 10 | 196 | (52) | |||||||||||||||||||
Loss before provision for income tax (benefit) provision |
(4,442) | (6,578) | (48,710) | (24,238) | |||||||||||||||||||
(Benefit) provision for income tax expense |
(51) | 133 | (13) | 158 | |||||||||||||||||||
Net loss | $ | (4,391) | $ | (6,711) | $ | (48,697) | $ | (24,396) | |||||||||||||||
Loss per share: | |||||||||||||||||||||||
Basic and diluted | $ | (0.25) | $ | (0.74) | $ | (3.94) | $ | (3.01) | |||||||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic and diluted | 17,550 | 9,086 | 12,367 | 8,115 | |||||||||||||||||||
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 7 |
Smith Micro Software, Inc. | |||||||||||
Consolidated Statements of Cash Flows | |||||||||||
(in thousands) | |||||||||||
For the Year Ended December 31, |
|||||||||||
2024 | 2023 | ||||||||||
(unaudited) | (audited) |
||||||||||
Operating activities: | |||||||||||
Net loss | $ | (48,697) | $ | (24,396) | |||||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 6,300 | 7,395 | |||||||||
Goodwill impairment charge |
23,989 | — | |||||||||
Non-cash lease expense | (304) | (191) | |||||||||
Change in fair value of warrant and derivative liabilities | (372) | (4,214) | |||||||||
Loss on derecognition of debt | — | 3,991 | |||||||||
Non-cash transaction costs including amortization of debt discount and issuance costs | — | 5,993 | |||||||||
Stock based compensation | 4,503 | 4,835 | |||||||||
Deferred income taxes | (40) | (10) | |||||||||
Gain on license of patents, net |
(198) | — | |||||||||
Loss on disposal of assets |
— | 12 | |||||||||
Changes in operating accounts: | |||||||||||
Accounts receivable | 2,191 | 2,589 | |||||||||
Prepaid expenses and other assets | 361 | 12 | |||||||||
Accounts payable and accrued liabilities | (1,934) | (2,825) | |||||||||
Other liabilities | (94) | (164) | |||||||||
Net cash used in operating activities |
(14,295) | (6,973) | |||||||||
Investing activities: | |||||||||||
Capital expenditures, net | (20) | (4) | |||||||||
Proceeds from license of patents, net |
198 | — | |||||||||
Other investing activities, net |
— | 136 | |||||||||
Net cash provided by investing activities |
178 | 132 | |||||||||
Financing activities: | |||||||||||
Proceeds from Common Stock, Private Placement, Warrants, Pre-Funded Warrants Offerings, net |
9,838 | — | |||||||||
Proceeds from financing arrangements | 1,044 | 981 | |||||||||
Repayments of financing arrangements | (1,087) | (1,036) | |||||||||
Other financing activities | 5 | (5) | |||||||||
Net cash provided by (used in) financing activities |
9,800 | (60) | |||||||||
Net decrease in cash and cash equivalents |
(4,317) | (6,901) | |||||||||
Cash and cash equivalents, beginning of period | 7,125 | 14,026 | |||||||||
Cash and cash equivalents, end of period | $ | 2,808 | $ | 7,125 |
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 8 |
Smith Micro Software, Inc. | ||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | ||||||||||||||||||||
(in thousands, except per share data) - unaudited | ||||||||||||||||||||
Three Months Ended December 31, 2024 |
GAAP | Stock Compensation | Intangibles Amortization | Depreciation | Fair Value Adjustments | Non-GAAP | ||||||||||||||
Gross profit | $ | 3,759 | $ | — | $ | — | $ | 1 | $ | — | $ | 3,760 | ||||||||
Selling and marketing | 1,675 | (239) | — | — | — | 1,436 | ||||||||||||||
Research and development | 2,757 | (250) | — | — | — | 2,507 | ||||||||||||||
General and administrative | 2,370 | (495) | — | — | — | 1,875 | ||||||||||||||
Depreciation and amortization | 1,413 | — | (1,334) | (79) | — | — | ||||||||||||||
Total operating expenses | $ | 8,215 | $ | (984) | $ | (1,334) | $ | (79) | $ | — | $ | 5,818 | ||||||||
(Loss) Income before provision for income taxes |
$ | (4,442) | $ | 984 | $ | 1,334 | $ | 80 | $ | 75 | $ | (1,969) | ||||||||
Net (Loss) Income |
$ | (4,391) | $ | 984 | $ | 1,334 | $ | 80 | $ | 75 | $ | (1,918) | ||||||||
(Loss) earnings per share: basic and diluted |
$ | (0.25) | $ | 0.06 | $ | 0.08 | $ | — | $ | — | $ | (0.11) | ||||||||
Note: (Loss) earnings per share: basic and diluted - may be impacted by rounding to allow rows to calculate. | ||||||||||||||||||||
Three Months Ended
December 31, 2023
|
GAAP | Stock Compensation | Intangibles Amortization | Depreciation | Fair Value Adjustments | Amortization of Debt Issuance Costs and Discount | Personnel Severance and Reorganization Activities | Non-GAAP | ||||||||||||||||||
Gross profit | $ | 6,434 | $ | — | $ | — | $ | 11 | $ | — | $ | — | $ | — | $ | 6,445 | ||||||||||
Selling and marketing | 2,458 | (302) | — | — | — | — | — | 2,156 | ||||||||||||||||||
Research and development | 3,868 | (302) | — | — | — | — | — | 3,566 | ||||||||||||||||||
General and administrative | 3,331 | (915) | — | — | — | — | (155) | 2,261 | ||||||||||||||||||
Depreciation and amortization | 2,473 | — | (2,369) | (104) | — | — | — | — | ||||||||||||||||||
Total operating expenses | $ | 12,130 | $ | (1,519) | $ | (2,369) | $ | (104) | $ | — | $ | — | $ | (155) | $ | 7,983 | ||||||||||
(Loss) Income before provision for income taxes |
$ | (6,578) | $ | 1,519 | $ | 2,369 | $ | 115 | $ | 278 | $ | 595 | $ | 155 | $ | (1,547) | ||||||||||
Net (Loss) Income | $ | (6,711) | $ | 1,519 | $ | 2,369 | $ | 115 | $ | 278 | $ | 595 | $ | 155 | $ | (1,680) | ||||||||||
(Loss) earnings per share: basic and diluted |
$ | (0.74) | $ | 0.17 | $ | 0.26 | $ | 0.01 | $ | 0.03 | $ | 0.07 | $ | 0.01 | $ | (0.18) | ||||||||||
Note: (Loss) earnings per share: basic and diluted - may be impacted by rounding to allow rows to calculate. | ||||||||||||||||||||||||||
Smith Micro Software Fourth Quarter 2024 Financial Results |
Page 9 |
Smith Micro Software, Inc. | |||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||||||||||||||||||
(in thousands, except per share data) - unaudited | |||||||||||||||||||||||||||||
Year Ended December 31, 2024 |
GAAP | Stock Compensation | Intangibles Amortization | Depreciation | Fair Value Adjustments | Goodwill Impairment | Personnel Severance and Reorganization Activities | Adjustment for Non-Recurring Items1 |
Non-GAAP | ||||||||||||||||||||
Gross profit | $ | 14,429 | $ | — | $ | — | $ | 15 | $ | — | $ | — | $ | 11 | $ | — | $ | 14,455 | |||||||||||
Selling and marketing | 8,877 | (1,207) | — | — | — | $ | — | (174) | — | 7,496 | |||||||||||||||||||
Research and development | 14,085 | (1,076) | — | — | — | — | (316) | (6) | 12,687 | ||||||||||||||||||||
General and administrative | 10,583 | (2,220) | — | — | — | — | (60) | (231) | 8,072 | ||||||||||||||||||||
Depreciation and amortization | 6,285 | — | (5,935) | (350) | — | — | — | — | — | ||||||||||||||||||||
Goodwill impairment | 23,989 | — | — | — | — | (23,989) | — | — | — | ||||||||||||||||||||
Total operating expenses | 63,819 | (4,503) | (5,935) | (350) | — | (23,989) | (550) | (237) | 28,255 | ||||||||||||||||||||
(Loss) Income before provision for income taxes |
(48,710) | 4,503 | 5,935 | 365 | (372) | 23,989 | 561 | 39 | (13,690) | ||||||||||||||||||||
Net (Loss) Income |
(48,697) | 4,503 | 5,935 | 365 | (372) | 23,989 | 561 | 39 | (13,677) | ||||||||||||||||||||
(Loss) earnings per share: basic and diluted | (3.94) | 0.36 | 0.48 | 0.03 | (0.03) | 1.94 | 0.05 | — | (1.11) | ||||||||||||||||||||
Note: (Loss) earnings per share: basic and diluted - may be impacted by rounding to allow rows to calculate. | |||||||||||||||||||||||||||||
1Adjustment for Non-Recurring Items includes costs associated with corporate actions in 2024, including but not limited to special meetings and reverse stock split, offset by licensure of patents. |
|||||||||||||||||||||||||||||
Year Ended December 31, 2023 |
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 Items1 |
Non-GAAP | ||||||||||||||||||||
Gross profit | $ | 30,303 | $ | — | $ | — | $ | 50 | $ | — | $ | — | $ | 183 | $ | — | $ | 30,536 | |||||||||||
Selling and marketing | 11,089 | (955) | — | — | — | — | (93) | 10,041 | |||||||||||||||||||||
Research and development | 17,145 | (1,056) | — | — | — | — | (463) | (8) | 15,618 | ||||||||||||||||||||
General and administrative | 12,779 | (2,823) | — | — | — | — | (174) | (189) | 9,593 | ||||||||||||||||||||
Depreciation and amortization | 7,345 | — | (6,789) | (556) | — | — | — | — | — | ||||||||||||||||||||
Total operating expenses | 48,358 | (4,834) | (6,789) | (556) | — | — | (730) | (197) | 35,252 | ||||||||||||||||||||
(Loss) Income before provision for income taxes |
(24,238) | 4,834 | 6,789 | 606 | (223) | 5,993 | 913 | 197 | (5,129) | ||||||||||||||||||||
Net (Loss) Income |
(24,396) | 4,834 | 6,789 | 606 | (223) | 5,993 | 913 | 197 | (5,287) | ||||||||||||||||||||
(Loss) earnings per share: basic and diluted | (3.01) | 0.60 | 0.84 | 0.07 | (0.03) | 0.74 | 0.11 | 0.02 | (0.65) | ||||||||||||||||||||
Note: (Loss) earnings per share: basic and diluted - may be impacted by rounding to allow rows to calculate. | |||||||||||||||||||||||||||||
1Adjustment for Non-Recurring Items includes professional fees associated with office closures and convertible notes. |