“The HVE/UCX acquisition revenue in its first 5 months currently puts us on an annualized run-rate to exceed 50% growth for HVE/UCX, and its integration with the
| Financial Highlights | Three Months Ended | Three Months Ended | Six Months Ended | Six Months Ended | ||||||||
| (in millions) | June 30, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||
| Net revenue | $ | 19.4 | $ | 19.6 | $ | 41.2 | $ | 39.2 | ||||
| Gross profit | $ | 5.4 | $ | 5.8 | $ | 12.2 | $ | 11.8 | ||||
| Non-GAAP Gross profit (1) | $ | 5.9 | $ | 6.4 | $ | 13.3 | $ | 12.9 | ||||
| Gross margin (%) | 27.7 | % | 29.6 | % | 29.7 | % | 30.0 | % | ||||
| Non-GAAP Gross margin (%) (1) | 30.6 | % | 32.6 | % | 32.4 | % | 33.0 | % | ||||
| Adjusted EBITDA (1) | $ | (2.6 | ) | $ | (4.6 | ) | $ | (3.6 | ) | $ | (7.6 | ) |
| Net loss | $ | (7.5 | ) | $ | (9.6 | ) | $ | (15.3 | ) | $ | (17.7 | ) |
(1) Non-GAAP measure as defined below. See the “Use of GAAP and Non-GAAP Financial Measures” and “Non-GAAP Reconciliations” sections of this announcement below.
Six Months Ended
- Net revenue for the first six months of 2017 was
$41.2 million , compared to$39.2 million for the first six months of 2016.
- Product revenue for the first six months of 2017 was
$36.5 million , compared to$34.8 million for the first six months of 2016.- Disk systems revenue was
$26.5 million , compared to$24.0 million for the first six months of 2016. Disk systems is defined as RDX, SnapServer family, V3 virtual desktop infrastructure, and Glassware derived products. - Tape archive product revenue was
$10.0 million compared to$10.8 million for the first six months of 2016.
- Disk systems revenue was
- Service revenue for the first six months was
$4.6 million , compared to$4.4 million in the first six months of 2016.
- Gross margin for the first six months of 2017 was 29.7%, compared to 30.0% for the first six months of 2016. Non-GAAP gross margin for the first six months of 2017 was 32.4%, compared to 33.0% for the first six months of 2016.
- Operating expenses for the first six months of 2017 were
$23.1 million , compared to$27.6 million for the first six months of 2016.
- Share-based compensation expense for the first six months of 2017 was
$3.7 million , compared to$4.7 million for the first six months of 2016. Depreciation and amortization was$3.1 million in the first six months of 2017, compared to$3.2 million in the first six months of 2016.
- Net loss for the first six months of 2017 was
$15.3 million , or a net loss of$4.22 per share, compared to a net loss of$17.7 million , or a net loss of$9.29 per share, in the first six months of 2016.
- Adjusted EBITDA for the first six months of 2017 was a net loss of
$3.6 million , or a net loss of$0.99 per share, based on 3.6 million weighted average shares outstanding, compared to adjusted EBITDA net loss of$7.6 million , or net loss of$4.01 per share based on 1.9 million weighted average shares outstanding for the first six months of 2016.
Second Quarter 2017 Financial Results:
- Net revenue for the second quarter of 2017 was
$19.4 million , compared to$19.6 million for the second quarter of 2016.
- Product revenue for the second quarter of 2017 was
$17.1 million , compared to$17.5 million for the second quarter of 2016.- Disk systems revenue was
$11.5 million , compared to$11.8 million for the second quarter of 2016. Disk systems is defined as RDX, SnapServer family, V3 virtual desktop infrastructure, and Glassware derived products. - Tape archive product revenue was
$5.6 million compared to$5.7 million for the second quarter of 2016.
- Disk systems revenue was
- Service revenue was
$2.3 million , compared to$2.1 million in the second quarter of 2016.
- Gross margin for the second quarter of 2017 was 27.7%, compared to 29.6% for the second quarter of 2016. Non-GAAP gross margin for the second quarter of 2017 was 30.6%, compared to 32.6% for the second quarter of 2016. Our methodology for determining non-GAAP gross margin, which excludes the effect of intangible asset amortization from gross profit, is described in the Use of GAAP and Non-GAAP Financial Measures section of this announcement. See also, “Non-GAAP Reconciliations” below.
- Operating expenses for the second quarter of 2017 were
$11.5 million , compared to$13.8 million for the second quarter of 2016.
- Share-based compensation expense for the second quarter of 2017 was
$1.5 million , compared to$2.1 million for the second quarter of 2016. Depreciation and amortization was$1.5 million in second quarter of 2017, compared to$1.6 million in the second quarter of 2016.
- Net loss for the second quarter of 2017 was
$7.5 million , or a net loss of$1.81 per share, compared to a net loss of$9.6 million , or a net loss of$4.86 per share, in the second quarter of 2016. All share and per share numbers in this press release reflect the 1-for-25 share consolidation that was effective onJuly 11, 2017 .
- Adjusted EBITDA for the second quarter of 2017 was a net loss of
$2.6 million , or a net loss of$0.64 per share, based on 4.1 million weighted average shares outstanding, compared to adjusted EBITDA net loss of$4.6 million , or net loss of$2.30 per share based on 2.0 million weighted average shares outstanding for the second quarter of 2016. Adjusted EBITDA is a non-GAAP measure presented as net loss before interest expense, income taxes, depreciation and amortization, share-based compensation, and warrant revaluation gain. For additional information regarding the non-GAAP financial measures discussed in this release, please see “Use of GAAP and Non-GAAP Financial Measures” and "Non-GAAP Reconciliations " below.
Use of GAAP and Non-GAAP Financial Measures:
To supplement Sphere 3D’s consolidated financial statements presented in accordance with GAAP, the Company uses Adjusted EBITDA, a non-GAAP financial measure that excludes from the statement of operations the effects of interest expense, income taxes, acquisition costs, depreciation and amortization, share-based compensation, loss on revaluation of investment, and warrant revaluation gain. The Company also uses Non-GAAP gross profit and Non-GAAP gross-margin, non-GAAP financial measures that exclude the effect of intangible asset amortization.
Investors are encouraged to review the reconciliation of these non-GAAP financial measures to the most comparable GAAP measures, which are provided in the attached table after the text of this release.
Investor Conference Call:
Sphere 3D will host an investor conference call today at 2:00 p.m. PDT (
About
Safe Harbor Statement
This press release contains forward-looking statements that involve risks, uncertainties, and assumptions that are difficult to predict. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of risks and uncertainties including, without limitation, our inability to comply with the covenants in our credit facilities or to obtain additional debt or equity financing; our ability to maintain compliance with
| SPHERE 3D CORP. | |||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| June 30, | June 30, | ||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||||
| Net revenue | $ | 19,438 | $ | 19,592 | $ | 41,176 | $ | 39,211 | |||||||||
| Cost of revenue | 14,051 | 13,794 | 28,958 | 27,457 | |||||||||||||
| Gross profit | 5,387 | 5,798 | 12,218 | 11,754 | |||||||||||||
| Operating expenses: | |||||||||||||||||
| Sales and marketing | 4,707 | 6,270 | 9,504 | 12,323 | |||||||||||||
| Research and development | 1,896 | 2,266 | 3,667 | 4,708 | |||||||||||||
| General and administrative | 4,914 | 5,289 | 9,903 | 10,600 | |||||||||||||
| 11,517 | 13,825 | 23,074 | 27,631 | ||||||||||||||
| Loss from operations | (6,130 | ) | (8,027 | ) | (10,856 | ) | (15,877 | ) | |||||||||
| Interest expense | (1,061 | ) | (336 | ) | (2,251 | ) | (448 | ) | |||||||||
| Interest expense - related party | (638 | ) | (925 | ) | (1,298 | ) | (1,853 | ) | |||||||||
| Other income (expense), net | 508 | (229 | ) | (419 | ) | 730 | |||||||||||
| Loss before income taxes | (7,321 | ) | (9,517 | ) | (14,824 | ) | (17,448 | ) | |||||||||
| Provision for taxes | 192 | 98 | 498 | 236 | |||||||||||||
| Net loss | $ | (7,513 | ) | $ | (9,615 | ) | $ | (15,322 | ) | $ | (17,684 | ) | |||||
| Net loss per share: | |||||||||||||||||
| Basic and diluted | $ | (1.81 | ) | $ | (4.86 | ) | $ | (4.22 | ) | $ | (9.29 | ) | |||||
| Shares used in computing | |||||||||||||||||
| net loss per share: | |||||||||||||||||
| Basic and diluted | 4,140 | 1,978 | 3,631 | 1,904 | |||||||||||||
| SPHERE 3D CORP. | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (In thousands) | |||||||
| June 30, | December 31, | ||||||
| 2017 | 2016 | ||||||
| (Unaudited) | (Unaudited) | ||||||
| ASSETS | |||||||
| Cash and cash equivalents | $ | 3,272 | $ | 5,056 | |||
| Accounts receivable | 11,161 | 11,591 | |||||
| Inventories | 9,673 | 10,002 | |||||
| Other current assets | 1,810 | 3,621 | |||||
| Total current assets | 25,916 | 30,270 | |||||
| Property and equipment, net | 2,898 | 3,058 | |||||
| Intangible assets, net | 46,541 | 47,728 | |||||
| Goodwill | 11,590 | 11,068 | |||||
| Other assets | 813 | 432 | |||||
| Total assets | $ | 87,758 | $ | 92,556 | |||
| LIABILITIES AND EQUITY | |||||||
| Current liabilities | $ | 65,313 | $ | 42,854 | |||
| Long-term debt — related party, net | - | 24,401 | |||||
| Long-term deferred tax liabilities | 3,160 | 3,100 | |||||
| Other long-term liabilities | 4,798 | 1,755 | |||||
| Shareholders' equity | 14,487 | 20,446 | |||||
| Total liabilities and equity | $ | 87,758 | $ | 92,556 | |||
| SPHERE 3D CORP. | ||||||||||||||||
| NON-GAAP RECONCILIATIONS | ||||||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Revenue | $ | 19,438 | $ | 19,592 | $ | 41,176 | $ | 39,211 | ||||||||
| Gross Profit - GAAP | $ | 5,387 | $ | 5,798 | $ | 12,218 | $ | 11,754 | ||||||||
| Intangible asset amortization | 564 | 592 | 1,130 | 1,176 | ||||||||||||
| Gross Profit - Non -GAAP | $ | 5,951 | $ | 6,390 | $ | 13,348 | $ | 12,930 | ||||||||
| Gross Margin Percentages | ||||||||||||||||
| GAAP | 27.7 | % | 29.6 | % | 29.7 | % | 30.0 | % | ||||||||
| Non-GAAP | 30.6 | % | 32.6 | % | 32.4 | % | 33.0 | % | ||||||||
| Net loss | $ | (7,513 | ) | $ | (9,615 | ) | $ | (15,322 | ) | $ | (17,684 | ) | ||||
| Less: | ||||||||||||||||
| Interest | 1,699 | 1,261 | 3,549 | 2,301 | ||||||||||||
| Provision for taxes | 192 | 98 | 498 | 236 | ||||||||||||
| Acquisition costs | - | - | 34 | - | ||||||||||||
| Depreciation and amortization | 1,531 | 1,578 | 3,057 | 3,154 | ||||||||||||
| Share-based compensation | 1,497 | 2,141 | 3,666 | 4,703 | ||||||||||||
| Loss on revaluation of investment | - | - | 1,145 | - | ||||||||||||
| Warrant revaluation gain | (48 | ) | (22 | ) | (235 | ) | (348 | ) | ||||||||
| Adjusted EBITDA | $ | (2,642 | ) | $ | (4,559 | ) | $ | (3,608 | ) | $ | (7,638 | ) | ||||
| Net loss per share: | ||||||||||||||||
| Basic and diluted | $ | (1.81 | ) | $ | (4.86 | ) | $ | (4.22 | ) | $ | (9.29 | ) | ||||
| Adjusted net loss per share: | ||||||||||||||||
| Basic and diluted | $ | (0.64 | ) | $ | (2.30 | ) | $ | (0.99 | ) | $ | (4.01 | ) | ||||
| Shares used in computing | ||||||||||||||||
| net loss and adjusted EBITDA per share: | ||||||||||||||||
| Basic and diluted | 4,140 | 1,978 | 3,631 | 1,904 | ||||||||||||
Non-GAAP Financial Measures:
To supplement Sphere 3D’s consolidated financial statements presented in accordance with GAAP, the Company uses non-GAAP financial measures that exclude from the statement of operations the effects of interest expense, income taxes, acquisition costs, depreciation and amortization, share-based compensation, loss on revaluation of investment, and warrant revaluation gain. These non-GAAP financial measures are non-GAAP gross margin and adjusted EBITDA.
Investor Contact:The Blueshirt Group Lauren Sloane Tel: +1 415-217-2632 Lauren@blueshirtgroup.com
