株探米国株
日本語 英語
エドガーで原本を確認する
false 0001774170 0001774170 2024-08-22 2024-08-22 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): August 22, 2024

 

POWERFLEET, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware   001-39080   83-4366463
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

 

123 Tice Boulevard, Woodcliff Lake, New Jersey   07677
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code (201) 996-9000

 

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock, par value $0.01 per share   AIOT   The Nasdaq Global Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

 

Item 2.02. Results of Operations and Financial Condition.

 

On August 22, 2024, Powerfleet, Inc. (the “Company”) issued a press release regarding financial results for the fiscal quarter ended June 30, 2024 and pro forma results for the fiscal year ended March 31, 2024 (assuming the Company’s business combination with MiX Telematics Limited (“MiX Telematics”) closed April 1, 2023). A copy of the press release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information in this report is being furnished pursuant to Item 2.02 of Form 8-K. In accordance with General Instruction B.2. of Form 8-K, the information in this report, including Exhibit 99.1, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as may be expressly set forth by specific reference in such a filing.

 

Cautionary Note Regarding Forward-Looking Statements

 

This report, including Exhibit 99.1, contains forward-looking statements within the meaning of federal securities laws. The Company’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Forward-looking statements may be identified by words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” and similar expressions. These forward-looking statements include, without limitation, the Company’s expectations with respect to its beliefs, plans, goals, objectives, expectations, anticipations, assumptions, estimates, intentions and future performance, as well as anticipated financial impacts of the business combination with MiX Telematics. Forward-looking statements involve significant known and unknown risks, uncertainties and other factors, which may cause their actual results, performance or achievements to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. Most of these factors are outside the Company’s control and are difficult to predict. The risks and uncertainties referred to above include, but are not limited to, risks related to: (i) future economic and business conditions, including the conflict between Israel and Hamas; (ii) integration of the Company’s and MiX Telematics’ businesses and the ability to recognize the anticipated synergies and benefits of the transaction with MiX Telematics; (iii) the loss of any of the Company’s key customers or reduction in the purchase of the Company’s products by any such customers; (iv) the failure of the markets for the Company’s products to continue to develop; (v) the negative effects of the MiX Telematics transaction on the market price of the Company’s securities; (vi) the Company’s inability to adequately protect its intellectual property; (vii) the Company’s inability to manage growth; (viii) the effects of competition from a wide variety of local, regional, national and other providers of wireless solutions; and (ix) such other factors as are set forth in the periodic reports filed by the Company with the Securities and Exchange Commission (“SEC”), including but not limited to those described under the heading “Risk Factors” in its annual reports on Form 10-K, quarterly reports on Form 10-Q and any other filings made with the SEC from time to time, which are available via the SEC’s website at http://www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove to be incorrect, actual results may vary materially from those indicated or anticipated by these forward-looking statements. Therefore, you should not rely on any of these forward-looking statements.

 

The forward-looking statements included in this report are made only as of the date of this report, and except as otherwise required by applicable securities law, the Company assumes no obligation, nor does the Company intend to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.   Description
99.1   Press release, dated August 22, 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  POWERFLEET, INC.
     
  By: /s/ David Wilson
  Name: David Wilson
  Title: Chief Financial Officer

 

Date: August 22, 2024

 

 

 

EX-99.1 2 ex99-1.htm

 

Exhibit 99.1

 

 

Powerfleet Reports First Quarter 2025 Financial Results

 

Focused execution following the business combination with MiX Telematics evidenced by annual revenue and AEBITDA growth of +10% and +50%, respectively

 

Revenue Grows 10.2% annually to $75.4 million, driven by unity ecosystem and safety-centric solutions

 

Cost synergy traction with $8.7 million in annual run-rate savings secured by end of June quarter

 

WOODCLIFF LAKE, NJ – August 22, 2024 – Powerfleet, Inc. (Nasdaq: AIOT), reported its financial results for the first quarter ended June 30, 2024. This marks the first full quarter post-close of the MiX Telematics Ltd. business combination with prior year comparison numbers adjusted to reflect the pro forma financial performance of the combined businesses.

 

FIRST QUARTER 2025 HIGHLIGHTS

 

Total revenue was $75.4 million, up 10.2% year-over-year, driven by the strength of our safety-centric product solutions.
     
Product revenue rose by 29% year-over-year to $18.7 million, reflecting strong demand for our differentiated product offerings; building our recurring revenue base; and contributing to a 7% expansion in product gross margin.
     
Excluding the impact of non-cash charges from the amortization of acquisition-related intangibles, gross profit increased by $3.5 million, or 9.0%.
     
Adjusted EBITDA, a non-GAAP metric, totaled $13.7 million, a significant 52.2% increase year-over-year, driven by strong topline performance and the realization of initial cost synergies.

 

MANAGEMENT COMMENTARY

 

“I’m incredibly proud of the traction we’ve gained and the significant progress our team has made following the close of the MiX Telematics transaction in early April”, said CEO Steve Towe. “The successful execution of our integration strategy is already evident in our strong financial performance this quarter, with a 10% increase in combined revenue and a remarkable 50% rise in adjusted EBITDA compared to the prior year. This reflects our ability to drive radical change without disrupting operations, setting a solid foundation for sustained growth.”

 

 

 

“Our strategic rationale behind the MiX transaction was clear: securing scale is critical to distinguishing our combined business from competitors and aligning with market leaders as the core telematics industry rapidly transforms. By leveraging our Unity ecosystem’s advanced AI platforms and next-generation data capabilities, we are poised to thrive in a market that increasingly values innovation and agility.”

 

“We are also off to a strong start in achieving our cost synergy commitments, securing $8.7 million in annual savings within the first 90 days. These savings have provided us with the flexibility to make targeted investments in our go-to-market and customer success teams, leading to a 30% increase in our sales force in the coming months. As we continue to work towards our target of $27 million in savings, we remain focused on scaling our operations and driving sustainable growth as we advance toward our goal of rule 40 performance over the next two years.”

 

FIRST QUARTER 2025 FINANCIAL RESULTS

 

Total revenue for the quarter increased by 10.2% year-over-year to $75.4 million, up from $68.4 million in the same period last year. This growth was largely driven by the continued success of the company’s differentiated safety-centric product solutions, with product revenue increasing over 29% to $18.7 million.

 

Service revenue grew by 5% year-over-year to $56.7 million. This performance highlights the strength of the Unity product strategy and the benefits of operating at scale globally, which helped mitigate the impact of previously disclosed churn in the legacy MiX customer base and macro and geopolitical pressures in certain regions, such as Israel.

 

Combined gross margin of 52.6% includes a $3.0 million non-cash expense for the amortization of acquisition-related intangibles from the MiX business combination. Excluding this expense, adjusted gross margin was 56.5%, compared to 57.2% in the prior year, with the current period’s performance partially affected by a higher proportion of product sales.

 

Operating expenses for the quarter totaled $57.9 million, including $20.4 million in one-time transaction, restructuring, and accelerated stock-based compensation costs. On an adjusted basis, excluding these one-time costs, operating expenses were $37.5 million and in line with the prior year.

 

The company reported a net loss attributable to common stockholders of $22.3 million, or $(0.21) per share, compared to $(0.04) in the prior year. However, after adjusting for one-time expenses and the amortization of acquisition-related intangibles, adjusted earnings per share was $0.00 for the current year.

 

 

 

Adjusted EBITDA increased by 52.2% to $13.7 million from $9.0 million in the previous year. This growth was driven by strong topline performance, resulting in a $3.5 million increase in gross margin after accounting for the impact of the amortization of acquisition-related intangibles.

 

The company ended the quarter with net debt of $108.2 million, comprising $31.4 million in cash and $139.6 million in total debt. After accounting for unsettled transaction costs, pro forma net debt was $114 million versus $110 million at the MiX transaction close date. The $4 million increase in pro forma net debt was primarily driven by an increase in net working capital of $7.0 million that is directly attributable to higher receivables following strong topline performance.

 

FULL-YEAR 2025 FINANCIAL OUTLOOK

 

The company is reiterating its updated guidance from the August 6th fireside chat. Full-year 2025 revenue is expected to exceed $300 million, an increase from the initial guidance of approximately $300 million. Adjusted EBITDA is anticipated to exceed $60 million, inclusive of an incremental $5 million in secured exit run-rate cost synergies, compared to its initial guidance of around $60 million.

 

INVESTOR CONFERENCE CALL’

 

As previously announced, Powerfleet will hold a conference call on Thursday, August 22, 2024, at 8:30 a.m. Eastern time (5:30 a.m. Pacific time) to discuss results for the quarter ended June 30, 2024.

 

Management will make prepared remarks followed by a question-and-answer session.

Date: Thursday, August 22, 2024
Time: 8:30 a.m. Eastern time (5:30 a.m. Pacific time)
Toll Free: 888-506-0062
International: 973-528-0011
Participant Access Code: 263975

 

The conference call will be broadcast simultaneously and available for replay here and via the investor section of the company’s website at ir.powerfleet.com.

 

 

 

NON-GAAP FINANCIAL MEASURES

To supplement its financial statements presented in accordance with Generally Accepted Accounting Principles (GAAP), Powerfleet provides certain non-GAAP measures of financial performance. These non-GAAP measures include adjusted EBITDA, adjusted gross margin, adjusted operating expenses and adjusted earnings per share. Reference to these non-GAAP measures should be considered in addition to results prepared under current accounting standards, but are not a substitute for, or superior to, GAAP results. These non-GAAP measures are provided to enhance investors’ overall understanding of Powerfleet’s current financial performance. Specifically, Powerfleet believes the non-GAAP measures provide useful information to both management and investors by excluding certain expenses, gains and losses and fluctuations in currency rates that may not be indicative of its core operating results and business outlook. These non-GAAP measures are not measures of financial performance or liquidity under GAAP and, accordingly, should not be considered as an alternative to net income, gross margin, cash flow from operating activities or earnings per share as an indicator of operating performance or liquidity. Because Powerfleet’s method for calculating the non-GAAP measures may differ from other companies’ methods, the non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Reconciliation of all non-GAAP measures included in this press release to the most directly comparable GAAP measures can be found in the financial tables included in this press release.

 

ABOUT POWERFLEET

 

Powerfleet (Nasdaq: AIOT; JSE: PWR; TASE: PWFL) is a global leader in the artificial intelligence of things (AIoT) software-as-a-service (SaaS) mobile asset industry. With more than 30 years of experience, Powerfleet unifies business operations through the ingestion, harmonization, and integration of data, irrespective of source, and delivers actionable insights to help companies save lives, time, and money. Powerfleet’s ethos transcends our data ecosystem and commitment to innovation; our people-centric approach empowers our customers to realize impactful and sustained business improvement. The company is headquartered in New Jersey, United States, with offices around the globe. Explore more at www.powerfleet.com.

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This press release contains forward-looking statements within the meaning of federal securities laws. Powerfleet’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Forward-looking statements may be identified by words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” and similar expressions.

 

 

 

These forward-looking statements include, without limitation, our expectations with respect to its beliefs, plans, goals, objectives, expectations, anticipations, assumptions, estimates, intentions and future performance, as well as anticipated financial impacts of our transaction with MiX Telematics. Forward-looking statements involve significant known and unknown risks, uncertainties and other factors, which may cause their actual results, performance or achievements to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. Most of these factors are outside our control and are difficult to predict. The risks and uncertainties referred to above include, but are not limited to, risks related to: (i) future economic and business conditions, including the conflict between Israel and Hamas; (ii) integration of our and MiX Telematics’ businesses and the ability to recognize the anticipated synergies and benefits of the transaction with MiX Telematics; (iii) the loss of any of our key customers or reduction in the purchase of our products by any such customers; (iv) the failure of the markets for our products to continue to develop; (v) the negative effects of the transaction on the market price of our securities; (vi) our inability to adequately protect our intellectual property; (vii) our inability to manage growth; (viii) the effects of competition from a wide variety of local, regional, national and other providers of wireless solutions; (ix) failure to make timely filings of our periodic reports with the Securities and Exchange Commission (“SEC”), including our transition report on Form 10-KT for the period from January 1, 2024 to March 31, 2024 and our quarterly report on Form 10-Q for the quarter ended June 30, 2024, and (x) such other factors as are set forth in the periodic reports filed by us with the SEC, including but not limited to those described under the heading “Risk Factors” in our annual reports on Form 10-K, quarterly reports on Form 10-Q and any other filings made with the SEC from time to time, which are available via the SEC’s website at http://www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove to be incorrect, actual results may vary materially from those indicated or anticipated by these forward-looking statements. Therefore, you should not rely on any of these forward-looking statements.

 

The forward-looking statements included in this press release are made only as of the date of this press release, and except as otherwise required by applicable securities law, we assume no obligation, nor do we intend to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances.

 

Powerfleet Investor Contacts
Carolyn Capaccio and Jody Burfening
LHA Investor Relations
AIOTIRTeam@lhai.com

 

Powerfleet Media Contact
Andrea Hayton
ahayton@powerfleet.com
+1 (610) 401-1999

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Revenues:            
Products   $ 14,523     $ 18,738  
Services     53,920       56,692  
Total revenues     68,443       75,430  
                 
Cost of revenues:                
Cost of products     10,931       12,751  
Cost of services     18,381       23,031  
Total cost of revenues     29,312       35,782  
                 
Gross profit     39,131       39,648  
                 
Operating expenses:                
Selling, general and administrative expenses     34,575       54,782  
Research and development expenses     3,565       3,101  
Total operating expenses     38,140       57,883  
                 
Gain/(loss) from operations     991       (18,235 )
                 
Interest income     291       304  
Interest expense     (676 )     (2,691 )
Bargain purchase - Movingdots     283        
Other income, net     (709 )     (624 )
                 
Net gain/(loss) before income taxes     180       (21,246 )
                 
Income tax expense     (1,836 )     (1,053 )
                 
Net loss before non-controlling interest     (1,656 )     (22,299 )
Non-controlling interest     (6 )     (13 )
                 
Net loss     (1,662 )     (22,312 )
                 
Accretion of preferred stock     (1,772 )      
Preferred stock dividend     (1,128 )     (25 )
                 
Net loss attributable to common stockholders   $ (4,562 )   $ (22,337 )
                 
Net loss per share attributable to common stockholders - basic and diluted   $ (0.04 )   $ (0.21 )
                 
Weighted average common shares outstanding - basic and diluted     106,390       107,136  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands, except per share data)

 

    March 31, 2024     June 30, 2024  
    Pro Forma combined     Consolidated  
ASSETS                
Current assets:                
Cash and cash equivalents   $ 51,091     $ 30,242  
Restricted cash     86,104       1,151  
Accounts receivables     55,008       60,132  
Inventory, net     25,800       25,832  
Deferred costs - current     42       24  
Prepaid expenses and other current assets     17,784       16,498  
Total current assets     235,829       133,879  
Fixed assets, net     48,306       49,705  
Goodwill     121,713       300,775  
Intangible assets, net     40,444       170,093  
Right-of-use asset     11,222       10,722  
Severance payable fund     3,796       3,760  
Deferred tax asset     3,874       3,544  
Other assets     19,090       12,435  
Total assets   $ 484,274     $ 684,913  
                 
LIABILITIES                
Current liabilities:                
Short-term bank debt and current maturities of long-term debt   $ 22,109     $ 27,604  
Accounts payable and accrued expenses     60,763       68,771  
Deferred revenue - current     12,236       10,019  
Lease liability - current     2,648       2,441  
Contingent consideration            
Total current liabilities     97,756       108,835  
Long-term debt - less current maturities     113,810       111,957  
Deferred revenue - less current portion     4,892       4,825  
Lease liability - less current portion     8,773       8,555  
Accrued severance payable     4,597       4,533  
Deferred tax liability     18,669       52,645  
Other long-term liabilities     2,980       3,015  
Total liabilities     251,477       294,365  
                 
Convertible redeemable preferred stock:     90,273        
                 
STOCKHOLDERS’ EQUITY                
Preferred stock            
Common stock     63,842       1,096  
Additional paid-in capital     200,218       578,514  
Accumulated deficit     (78,516 )     (177,108 )
Accumulated other comprehensive loss     (17,133 )     (567 )
Treasury stock     (25,997 )     (11,518 )
                 
Total stockholders’ equity     142,414       390,417  
Non-controlling interest     110       131  
Total equity     142,524       390,548  
                 
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity   $ 484,274     $ 684,913  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In thousands)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Cash flows from operating activities                
Net loss   $ (1,662 )   $ (22,312 )
Adjustments to reconcile net loss to cash used in operating activities:                
Non-controlling interest     6       13  
Gain on bargain purchase     (283 )      
Inventory reserve     443       257  
Stock based compensation expense     1,092       5,929  
Depreciation and amortization     6,334       10,335  
Right-of-use assets, non-cash lease expense     660       760  
Bad debts expense     1,416       1,993  
Deferred income taxes     1,990       1,021  
Shares issued for transaction bonuses           891  
Other non-cash items     1,760       481  
Changes in operating assets and liabilities:                
Accounts receivables     (4,008 )     (6,973 )
Inventories     984       (624 )
Prepaid expenses and other current assets     (38 )     (1,518 )
Deferred costs     (1,677 )     (1,789 )
Deferred revenue     58       (142 )
Accounts payable and accrued expenses     (1,991 )     4,993  
Lease liabilities     (650 )     (927 )
Accrued severance payable, net     88       (2 )
                 
Net cash generated by/(used in) operating activities     4,522       (7,615 )
                 
Cash flows from investing activities                
Acquisition, net of cash assumed           27,531  
Capitalized software development costs     (2,352 )     (2,308 )
Capital expenditures     (4,582 )     (5,586 )
                 
Net cash (used in)/provided by investing activities     (6,934 )     19,637  
                 
Cash flows from financing activities                
Repayment of long-term debt     (1,875 )     (493 )
Short-term bank debt, net     2,800       4,161  
Purchase of treasury stock upon vesting of restricted stock     (4 )     (2,836 )
Payment of preferred stock dividend and redemption of preferred stock     (1,128 )     (90,298 )
Proceeds from exercise of stock options, net     36        
Cash paid on dividends to affiliates     (1,331 )     (4 )
                 
Net cash used in financing activities     (1,502 )     (89,470 )
                 
Effect of foreign exchange rate changes on cash and cash equivalents     (1,930 )     (824 )
Net decrease in cash and cash equivalents, and restricted cash     (5,844 )     (78,272 )
Cash and cash equivalents, and restricted cash at beginning of the period     55,746       109,664  
                 
Cash and cash equivalents, and restricted cash at end of the period   $ 49,902     $ 31,393  
                 
Reconciliation of cash, cash equivalents, and restricted cash, beginning of the period                
Cash and cash equivalents     54,656       24,354  
Restricted cash     1,090       85,310  
Cash, cash equivalents, and restricted cash, beginning of the period   $ 55,746     $ 109,664  
                 
Reconciliation of cash, cash equivalents, and restricted cash, end of the period                
Cash and cash equivalents     48,830       30,242  
Restricted cash     1,072       1,151  
Cash, cash equivalents, and restricted cash, end of the period   $ 49,902     $ 31,393  
                 
Supplemental disclosure of cash flow information:                
Cash paid for:                
Taxes   $ 273     $ 41  
Interest   $ 356     $ 3,057  
                 
Noncash investing and financing activities:
               
Common stock issued for transaction bonus   $     $ 9  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Net loss attributable to common stockholders   $ (4,562 )   $ (22,337 )
Non-controlling interest     6       13  
Preferred stock dividend and accretion     2,901       25  
Interest expense     690       2,916  
Other expense, net           1  
Income tax expense     1,836       1,053  
Depreciation and amortization     6,334       10,335  
Stock-based compensation     1,092       5,929  
Foreign Currency Translation     368       108  
Restructuring Related Expenses     448       1,198  
Gain on Bargain purchase - Movingdots     (283 )      
Net profit on fixed assets     (4 )      
Contingent consideration remeasurement     (24 )      
Acquisition related expenses     223       14,494  
Adjusted EBITDA   $ 9,025     $ 13,735  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME (LOSS) FINANCIAL MEASURES

(In thousands)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Net loss   $ (1,662 )   $ (22,312 )
Incremental Intangible assets amortization expense as a result of MiX Telematics business combination           2,995  
Stock-based compensation (non-recurring/accelerated cost)           4,693  
Foreign currency translation     368       108  
Income tax effect of net foreign exchange gains/(losses)     425       (747 )
Restructuring related expenses     448       1,198  
Income tax effect of restructuring costs     (5 )     (103 )
Acquisition related expenses     223       14,494  
Non-GAAP net (loss)/income   $ (203 )   $ 326  
                 
Weighted average shares outstanding     106,390     $ 107,136  
                 
Non-GAAP net (loss)/income per share - basic     (0.002 )   $ 0.003  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

ADJUSTED GROSS PROFIT MARGINS

(In thousands)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Revenues:            
Products   $ 14,523     $ 18,738  
Services     53,920       56,692  
Total revenues     68,443       75,430  
                 
Cost of revenues:                
Cost of products     10,931       12,751  
Cost of services     18,381       23,031  
Total cost of revenues     29,312       35,782  
                 
Gross profit     39,131       39,648  
                 
Product Margin     24.7 %     32.0 %
Service Margin     65.9 %     59.4 %
Total Gross profit margin     57.2 %     52.6 %
                 
Incremental Intangible assets amortization expense as a result of MiX Telematics business combination           2,995  
                 
Product Margin     24.7 %     32.0 %
Service Margin     65.9 %     64.7 %
Adjusted Total Gross profit margin     57.2 %     56.5 %

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

ADJUSTED OPERATING EXPENSES

(In thousands)

 

    Three Months Ended June 30,  
    2023     2024  
    Pro Forma combined     Consolidated  
Total operating expenses   $ 38,140     $ 57,883  
Adjusted for once-off costs                
Acquisition related expenses     223       14,494  
Stock-based compensation (non-recurring/accelerated cost)           4,693  
Restructuring Related Expenses     448       1,198  
    $ 671     $ 20,385  
                 
Adjusted operating expenses   $ 37,469     $ 37,498  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

    Year Ended March 31,  
    2023     2024  
    Pro Forma combined     Consolidated  
Revenues:                
Products   $ 70,397     $ 67,665  
Services     210,072       219,239  
Total revenues     280,469       286,904  
                 
Cost of revenues:                
Cost of products     51,143       48,316  
Cost of services     71,486       79,636  
Total cost of revenues     122,629       127,952  
                 
Gross profit     157,840       158,952  
                 
Operating expenses:                
Selling, general and administrative expenses     138,566       151,839  
Research and development expenses     13,049       14,793  
Total operating expenses     151,615       166,632  
                 
Gain/(loss) from operations     6,225       (7,680 )
                 
Interest income     1,241       1,480  
Interest expense     (689 )     (4,521 )
Bargain purchase - Movingdots     7,234       1,800  
Other income/(expense), net     1,622       (266 )
                 
Net gain/(loss) before income taxes     15,633       (9,187 )
                 
Income tax expense     (9,749 )     (7,014 )
                 
Net gain/(loss) before non-controlling interest     5,884       (16,201 )
Non-controlling interest     2       (50 )
                 
Net gain/(loss)     5,886       (16,251 )
                 
Accretion of preferred stock     (6,210 )     (15,480 )
Preferred stock dividend     (4,310 )     (4,514 )
                 
Net loss attributable to common stockholders   $ (4,634 )   $ (36,245 )
                 
Net loss per share attributable to common stockholders - basic and diluted   $ (0.04 )   $ (0.34 )
                 
Weighted average common shares outstanding - basic and diluted     106,073       106,894  

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME (LOSS) FINANCIAL MEASURES

(In thousands)

 

    Year Ended March 31,  
    2023     2024  
    Pro Forma combined     Consolidated  
Net loss attributable to common stockholders   $ (4,634 )   $ (36,245 )
Non-controlling interest     (2 )     49  
Preferred stock dividend and accretion     10,520       19,995  
Interest expense     947       3,192  
Other expense, net     67       87  
Income tax expense     9,749       7,014  
Depreciation and amortization     24,072       29,548  
Stock-based compensation     5,220       5,214  
Foreign Currency Translation     (3,191 )     1,493  
Restructuring Related Expenses     2,445       1,065  
Gain on Bargain purchase - Movingdots     (7,234 )     (1,800 )
Impairment of long-lived assets     104       139  
Net profit on sale of fixed assets     (25 )     (115 )
Non-recurring transitional service agreement costs           482  
Contingent consideration remeasurement     (504 )     (1,299 )
Acquisition related expenses     1101       14,313  
Adjusted EBITDA   $ 38,635     $ 43,132  

 

 

 

POWERFLEET, INC, AND MiX TELEMATICS

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

    Three Months Ended June 30, 2023  
    Powerfleet Inc     MiX Telematics     Adjustments to align disclosure     Pro Forma Consolidated  
Revenues:                        
Products   $ 11,084     $ 4,140     $ (701 )   $ 14,523  
Services     21,008       32,211       701       53,920  
Total revenues     32,092       36,351             68,443  
                                 
Cost of revenues:                                
Cost of products     8,550       3,025       (644 )     10,931  
Cost of services     7,524       10,213       644       18,381  
Total cost of revenues     16,074       13,238             29,312  
                                 
Gross profit     16,018       23,113             39,131  
                                 
Operating expenses:                                
Selling, general and administrative expenses     17,198       17,377             34,575  
Research and development expenses     2,221       1,344             3,565  
Total operating expenses     19,419       18,721             38,140  
                                 
(Loss)/gain from operations     (3,401 )     4,392             991  
                                 
Interest income     22       269             291  
Interest expense     (174 )     (502 )           (676 )
Bargain purchase - Movingdots     283                   283  
Other expense, net           (709 )           (709 )
                                 
Net (loss)/gain before income taxes     (3,270 )     3,450             180  
                                 
Income tax benefit/(expense)     6       (1,842 )           (1,836 )
                                 
Net (loss)/profit before non-controlling interest     (3,264 )     1,608             (1,656 )
Non-controlling interest     (6 )                 (6 )
                                 
Net (loss)/profit     (3,270 )     1,608             (1,662 )
                                 
Accretion of preferred stock     (1,772 )                 (1,772 )
Preferred stock dividend     (1,128 )                 (1,128 )
                                 
Net (loss)/profit attributable to common stockholders   $ (6,170 )   $ 1,608     $     $ (4,562 )
                                 
Net (loss)/profit per share attributable to common stockholders - basic and diluted   $ (0.17 )   $ 0.02             $ (0.04 )
                                 
Weighted average common shares outstanding - basic and diluted     35,605       70,785               106,390  

 

 

 

POWERFLEET, INC, AND MiX TELEMATICS

Condensed Consolidated Balance Sheets

(In thousands)

 

    March 31, 2024  
    Powerfleet Inc     MiX Telematics     Pro Forma Combined  
ASSETS                  
Current assets:                        
Cash and cash equivalents   $ 24,354     $ 26,737     $ 51,091  
Restricted cash     85,310       794       86,104  
Accounts receivables     30,333       24,675       55,008  
Inventory, net     21,658       4,142       25,800  
Deferred costs - current     42             42  
Prepaid expenses and other current assets     8,091       9,693       17,784  
Total current assets     169,788       66,041       235,829  
Fixed assets, net     12,719       35,587       48,306  
Goodwill     83,487       38,226       121,713  
Intangible assets, net     19,652       20,792       40,444  
Right-of-use asset     7,428       3,794       11,222  
Severance payable fund     3,796             3,796  
Deferred tax asset     2,781       1,093       3,874  
Other assets     9,029       10,061       19,090  
Total assets   $ 308,680     $ 175,594     $ 484,274  
                         
LIABILITIES                        
Current liabilities:                        
Short-term bank debt and current maturities of long-term debt   $ 1,951     $ 20,158     $ 22,109  
Accounts payable and accrued expenses     34,008       26,755       60,763  
Deferred revenue - current     5,842       6,394       12,236  
Lease liability - current     1,789       859       2,648  
Total current liabilities     43,590       54,166       97,756  
Long-term debt - less current maturities     113,810             113,810  
Deferred revenue - less current portion     4,892             4,892  
Lease liability - less current portion     5,921       2,852       8,773  
Accrued severance payable     4,597             4,597  
Deferred tax liability     4,465       14,204       18,669  
Other long-term liabilities     2,496       484       2,980  
Total liabilities     179,771       71,706       251,477  
                         
Convertible redeemable preferred stock:     90,273             90,273  
                         
STOCKHOLDERS’ EQUITY                        
Preferred stock                  
Common stock     387       63,455       63,842  
Additional paid-in capital     202,607       (2,389 )     200,218  
Accumulated deficit     (154,796 )     76,280       (78,516 )
Accumulated other comprehensive loss     (985 )     (16,148 )     (17,133 )
Treasury stock     (8,682 )     (17,315 )     (25,997 )
                         
Total stockholders’ equity     38,531       103,883       142,414  
Non-controlling interest     105       5       110  
Total equity     38,636       103,888       142,524  
                         
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity   $ 308,680     $ 175,594     $ 484,274  

 

 

 

POWERFLEET INC, AND MiX TELEMATICS

Condensed Consolidated Statements of Cash Flows

(In thousands)

 

   

Three Months Ended June 30, 2023

 
   

Powerfleet Inc.

    MiX Telematics     Pro Forma Combined  
Cash flows from operating activities                        
Net loss   $ (3,270 )   $ 1,608     $ (1,662 )
Adjustments to reconcile net loss to cash used in operating activities:                   $  
Non-controlling interest     6             6  
Gain on bargain purchase     (283 )           (283 )
Inventory reserve     373       70       443  
Stock based compensation expense     852       240       1,092  
Depreciation and amortization     2,322       4,012       6,334  
Right-of-use assets, non-cash lease expense     660             660  
Bad debts expense     598       818       1,416  
Deferred income taxes     (24 )     2,014       1,990  
Other non-cash items     29       1,731       1,760  
Changes in operating assets and liabilities:                      
Accounts receivables     (668 )     (3,340 )     (4,008 )
Inventories     389       595       984  
Prepaid expenses and other current assets     344       (382 )     (38 )
Deferred costs     185       (1,862 )     (1,677 )
Deferred revenue     58             58  
Accounts payable and accrued expenses     (1,466 )     (525 )     (1,991 )
Lease liabilities     (650 )           (650 )
Accrued severance payable, net     88             88  
                         
Net cash (used in)/provided by operating activities     (457 )     4,979       4,522  
                         
Cash flows from investing activities                        
Capitalized software development costs     (997 )     (1,355 )     (2,352 )
Capital expenditures     (966 )     (3,616 )     (4,582 )
                         
Net cash used in investing activities     (1,963 )     (4,971 )     (6,934 )
                         
Cash flows from financing activities                        
Repayment of long-term debt     (1,329 )     (546 )     (1,875 )
Short-term bank debt, net     2,737       63       2,800  
Purchase of treasury stock upon vesting of restricted stock     (4 )           (4 )
Payment of preferred stock dividend and redemption of preferred stock     (1,128 )           (1,128 )
Proceeds from exercise of stock options, net     36             36  
Cash paid on dividends to affiliates           (1,331 )     (1,331 )
                         
Net cash from/(used in) financing activities     312       (1,814 )     (1,502 )
                         
Effect of foreign exchange rate changes on cash and cash equivalents     (943 )     (987 )     (1,930 )
Net decrease in cash and cash equivalents, and restricted cash     (3,051 )     (2,793 )     (5,844 )
Cash and cash equivalents, and restricted cash at beginning of the period     25,089       30,657       55,746  
                         
Cash and cash equivalents, and restricted cash at end of the period   $ 22,038     $ 27,864     $ 49,902  
                         
Reconciliation of cash, cash equivalents, and restricted cash, beginning of the period                        
Cash and cash equivalents     24,780       29,876       54,656  
Restricted cash     309       781       1,090  
Cash, cash equivalents, and restricted cash, beginning of the period   $ 25,089     $ 30,657     $ 55,746  
                         
Reconciliation of cash, cash equivalents, and restricted cash, end of the period                        
Cash and cash equivalents     21,729       27,101       48,830  
Restricted cash     309       763       1,072  
Cash, cash equivalents, and restricted cash, end of the period   $ 22,038     $ 27,864     $ 49,902  
                         
Supplemental disclosure of cash flow information:                        
Cash paid for:                        
Taxes   $ 101     $ 172     $ 273  
Interest   $ 238     $ 118     $ 356  
                         
Noncash investing and financing activities:
                       
Common stock issued for transaction bonus   $     $     $  

 

 

 

POWERFLEET INC, AND MiX TELEMATICS

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

    Three Months Ended June 30, 2023  
    Powerfleet Inc.     MiX Telematics     Pro Forma Combined  
Net loss attributable to common stockholders   $ (6,170 )   $ 1,608     $ (4,562 )
Non-controlling interest     6             6  
Preferred stock dividend and accretion     2,901             2,901  
Interest expense, net     457       233       690  
Income tax (benefit)/expense     (6 )     1,842       1,836  
Depreciation and amortization     2,322       4,012       6,334  
Stock-based compensation     852       240       1,092  
Foreign Currency Translation     (362 )     730       368  
Restructuring Related Expenses     425       23       448  
Gain on Bargain purchase - Movingdots     (283 )           (283 )
Net profit on sale of fixed assets           (4 )     (4 )
Contingent consideration remeasurement           (24 )     (24 )
Acquisition related expenses     223       0       223  
Adjusted EBITDA   $ 365     $ 8,660     $ 9,025  

 

 

 

POWERFLEET, INC. AND MIX TELEMATICS

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME (LOSS) FINANCIAL MEASURES

(In thousands)

 

    Three Months Ended June 30, 2023  
    Powerfleet Inc.     MiX Telematics     Pro Forma Combined  
Net (loss)/income   $ (3,270 )   $ 1,608     $ (1,662 )
Foreign currency translation     (362 )     730       368  
Income tax effect of net foreign exchange (losses)/gains           425       425  
Restructuring related expenses     425       23       448  
Income tax effect of restructuring costs           (5 )     (5 )
Acquisition related expenses     223             223  
Non-GAAP net (loss)/income   $ (2,984 )   $ 2,781     $ (203 )
                         
Weighted average shares outstanding     35,605       70,785       106,390  
                         
Non-GAAP net (loss)/income per share - basic   $ (0.084 )   $ 0.039     $ (0.002 )

 

 

 

POWERFLEET, INC, AND MiX TELEMATICS

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

    Year Ended March 31, 2023  
    Powerfleet Inc     MiX Telematics     Adjustments to align disclosure     Pro Forma Combined  
Revenues:                        
Products   $ 54,934     $ 18,337     $ (2,874 )   $ 70,397  
Services     80,542       126,656       2,874       210,072  
Total revenues     135,476       144,993             280,469  
                                 
Cost of revenues:                                
Cost of products     39,660       14,054       (2,571 )     51,143  
Cost of services     28,842       40,073       2,571       71,486  
Total cost of revenues     68,502       54,127             122,629  
                                 
Gross profit     66,974       90,866             157,840  
                                 
Operating expenses:                                
Selling, general and administrative expenses     64,856       73,710             138,566  
Research and development expenses     7,458       5,591             13,049  
Total operating expenses     72,314       79,301             151,615  
                                 
(Loss)/income from operations     (5,340 )     11,565             6,225  
                                 
Interest income     82       1,159             1,241  
Interest expense     757       (1,446 )           (689 )
Bargain purchase - Movingdots     7,234                   7,234  
Other income, net     (67 )     1,689             1,622  
                                 
Net income before income taxes     2,666       12,967             15,633  
                                 
Income tax expense     (1,304 )     (8,445 )           (9,749 )
                                 
Net loss before non-controlling interest     1,362       4,522             5,884  
Non-controlling interest     2                   2  
                                 
Net income     1,364       4,522             5,886  
                                 
Accretion of preferred stock     (6,210 )                 (6,210 )
Preferred stock dividend     (4,310 )                 (4,310 )
                                 
Net (loss)/income attributable to common stockholders   $ (9,156 )   $ 4,522     $     $ (4,634 )
                                 
Net (loss)/income per share attributable to common stockholders - basic and diluted   $ (0.26 )   $ 0.06     $     $ (0.04 )
                                 
Weighted average common shares outstanding - basic and diluted     35,548       70,525             106,073  

 

 

 

POWERFLEET, INC, AND MiX TELEMATICS

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

    Year Ended March 31, 2024  
    Powerfleet Inc     MiX Telematics     Adjustments to align disclosure     Pro Forma Combined  
Revenues:                                
Products   $ 49,313     $ 21,600     $ (3,248 )   $ 67,665  
Services     85,311       130,680       3,248       219,239  
Total revenues     134,624       152,280             286,904  
                                 
Cost of revenues:                                
Cost of products     36,916       14,628       (3,228 )     48,316  
Cost of services     31,003       45,405       3,228       79,636  
Total cost of revenues     67,919       60,033             127,952  
                                 
Gross profit     66,705       92,247             158,952  
                                 
Operating expenses:                                
Selling, general and administrative expenses     76,144       75,695             151,839  
Research and development expenses     8,675       6,118             14,793  
Total operating expenses     84,819       81,813             166,632  
                                 
(Loss)/income from operations     (18,114 )     10,434             (7,680 )
                                 
Interest income     338       1,142             1,480  
Interest expense     (2,174 )     (2,347 )           (4,521 )
Bargain purchase - Movingdots     1,800                   1,800  
Other income, net     (87 )     (179 )           (266 )
                                 
Net (loss)/income before income taxes     (18,237 )     9,050             (9,187 )
                                 
Income tax expense     (549 )     (6,465 )           (7,014 )
                                 
Net (loss)/income before non-controlling interest     (18,786 )     2,585             (16,201 )
Non-controlling interest     (50 )                 (50 )
                                 
Net (loss)/income     (18,836 )     2,585             (16,251 )
                                 
Accretion of preferred stock     (15,480 )                 (15,480 )
Preferred stock dividend     (4,514 )                 (4,514 )
                                 
Net (loss)/income attributable to common stockholders   $ (38,830 )   $ 2,585     $     $ (36,245 )
                                 
Net (loss)/income per share attributable to common stockholders - basic and diluted   $ (1.08 )   $ 0.04             $ (0.34 )
                                 
Weighted average common shares outstanding - basic and diluted     35,813       71,081               106,894  

 

 

 

POWERFLEET INC, AND MiX TELEMATICS

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

    Year Ended March 31, 2023  
    Powerfleet Inc.     MiX Telematics     Pro Forma Combined  
Net loss attributable to common stockholders   $ (9,156 )   $ 4,522     $ (4,634 )
Non-controlling interest     (2 )           (2 )
Preferred stock dividend and accretion     10,520             10,520  
Interest expense, net     660       287       947  
Other expense, net     67             67  
Income tax expense     1,304       8,445       9,749  
Depreciation and amortization     8,463       15,609       24,072  
Stock-based compensation     4,718       502       5,220  
Foreign Currency Translation     (2,081 )     (1,110 )     (3,191 )
Restructuring Related Expenses     1,423       1,022       2,445  
Gain on Bargain purchase - Movingdots     (7,234 )           (7,234 )
Impairment of long-lived assets           104       104  
Net profit on sale of fixed assets           (25 )     (25 )
Contingent consideration remeasurement           (504 )     (504 )
Acquisition related expenses     317       784       1,101  
Adjusted EBITDA   $ 8,999     $ 29,636     $ 38,635  

 

    Year Ended March 31, 2024  
    Powerfleet Inc.     MiX Telematics     Pro Forma Combined  
Net loss attributable to common stockholders   $ (38,830 )   $ 2,585     $ (36,245 )
Non-controlling interest     49             49  
Preferred stock dividend and accretion     19,995             19,995  
Interest expense, net     1,987       1,205       3,192  
Other expense, net     87             87  
Income tax expense     549       6,465       7,014  
Depreciation and amortization     9,098       20,450       29,548  
Stock-based compensation     4,104       1,110       5,214  
Foreign Currency Translation     (248 )     1,741       1,493  
Restructuring Related Expenses     1,035       30       1,065  
Gain on Bargain purchase - Movingdots     (1,800 )           (1,800 )
Impairment of long-lived assets           139       139  
Net profit on sale of fixed assets           (115 )     (115 )
Non-recurring transitional service agreement costs           482       482  
Contingent consideration remeasurement           (1,299 )     (1,299 )
Acquisition related expenses     11218       3095       14,313  
Adjusted EBITDA   $ 7,244     $ 35,888     $ 43,132