Array Technologies, Inc. Reports Financial Results for the Second Quarter 2024 – Delivers strong results on continued gross margin strength

Second Quarter 2024 Highlights

  • Revenue of $255.8 million
  • Gross Margin of 33.6%
  • Adjusted gross margin of 35.0%(1)
  • Net income to common shareholders of $12.0 million
  • Adjusted EBITDA(1) of $55.4 million
  • Basic and diluted net income per share of $0.08
  • Adjusted diluted net income per share(1) of $0.20

ALBUQUERQUE, N.M., Aug. 08, 2024 (GLOBE NEWSWIRE) -- Array Technologies (NASDAQ: ARRY) (โ€œArrayโ€ or the โ€œCompanyโ€), a leading provider of tracker solutions and services for utility-scale solar energy projects, today announced financial results for its second quarter ended June 30, 2024.

โ€œWe finished the second quarter with strong performance and execution and are pleased with the continued demand weโ€™re seeing in our high-probability pipeline. Our orderbook remains healthy at over $2 billion and weโ€™re encouraged by our customersโ€™ interest in our portfolio of products and services and the longer-term tailwinds supporting utility-scale solar as one of the lowest cost options to satisfy rapidly growing energy needs,โ€ said Chief Executive Officer, Kevin Hostetler. โ€œIn the second quarter we achieved revenue of $256 million, which was slightly ahead of the expectations signaled on our last earnings call. Adjusted gross margin continued to be strong at 35.0%, which included incremental 45X benefits through June 30, 2024 that were not previously factored in our guidance. Excluding these incremental benefits, our second quarter adjusted gross margin result was within the low-thirties guidance range previously provided for the full-year. As we move through the remainder of the year, we will continue to report gross margins inclusive of both torque tube and structural fastener benefits derived from 45X, and there is still more work being done around the maximization of those credits and the eligibility of additional parts that may qualify.โ€

Mr. Hostetler continued, โ€œWhile weโ€™re seeing positive long-term momentum in the market, our customers continue to report struggles with short-term dynamics causing project delays, which has caused us to reduce our revenue outlook for the year. Notably, the recent AD/CVD petitions and the interpretation of the new IRA domestic content elective safe harbor table are new factors that have created some uncertainty in the U.S. market and changed timelines for some customersโ€™ projects. Internationally, weโ€™ve also witnessed a rapid devaluation of the Brazilian real which has caused developers to delay projects in Brazil as they work through renegotiating power purchase agreements. Within this challenging environment, we continue to focus on setting Array up for success to support growth in 2025 and beyond, and remain confident in our operational execution, continued innovation through new product launches like SkyLink, and enhanced customer and industry engagement.โ€

Executed Contracts and Awarded Orders

Total executed contracts and awarded orders at June 30, 2024 were $2.0 billion. New bookings for the quarter were $429 million, but the total orderbook was also impacted by adjustments related to items such as commodity price updates, project scope changes, and F/X impacts.

Full Year 2024 Guidance

For the year ending December 31, 2024, the Company expects:

  • Revenue to be in the range of $900 million to $1,000 million
  • Adjusted EBITDA(2) to be in the range of $185 million to $210 million
  • Adjusted net income per share(2) to be in the range of $0.64 to $0.74

We now expect volume to be down, due to the changes in expected customer project timing, with declining ASP when compared to 2023. For the third quarter specifically, we expect revenue between $220 to $235 million. Finally, we expect adjusted gross margin to increase to low-to-mid-thirties percent of sales for the year from our previous guidance of low-thirties percent of sales, driven by the realization of torque tube and structural fastener 45X benefits.

Conference Call Information

Array management will host a conference call today at 5:00 p.m. Eastern Time to discuss the Companyโ€™s financial results. The conference call can be accessed live over the phone by dialing (877)-869-3847 (domestic) or (201)-689-8261 (international). A telephonic replay will be available approximately three hours after the call by dialing (877)-660-6853, or for international callers, (201)-612-7415. The passcode for the live call and the replay is 13747649. The replay will be available until 11:59 p.m. (ET) on August 22, 2024.

Interested investors and other parties can listen to a webcast of the live conference call by logging onto the Investor Relations section of the Company's website at http://ir.arraytechinc.com.ย  The online replay will be available for 30 days on the same website immediately following the call.

To learn more about Array Technologies, please visit the Company's website at http://ir.arraytechinc.com.

About Array Technologies, Inc.

Array Technologies (NASDAQ: ARRY) is a leading American company and global provider of utility-scale solar tracker technology. Engineered to withstand the harshest conditions on the planet, Arrayโ€™s high-quality solar trackers and sophisticated software maximize energy production, accelerating the adoption of cost-effective and sustainable energy. Founded and headquartered in the United States, Array relies on its diversified global supply chain and customer-centric approach to deliver, commission and support solar energy developments around the world, lighting the way to a brighter, smarter future for clean energy. For more news and information on Array, please visit arraytechinc.com.

Investor Relations Contact: ย ย ย ย 
Array Technologies, Inc.
Investor Relations
505-437-0010
investors@arraytechinc.com

Forward-Looking Statements
This press release contains forward-looking statements that are based on our managementโ€™s beliefs and assumptions and on information currently available to our management. Forward-looking statements include information concerning our projected future results of operations, project timing, sales volume, and industry and regulatory environment. Forward-looking statements include statements that are not historical facts and can be identified by terms such as โ€œanticipate,โ€ โ€œbelieve,โ€ โ€œcould,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œintend,โ€ โ€œmay,โ€ โ€œplan,โ€ โ€œpotential,โ€ โ€œpredict,โ€ โ€œproject,โ€ "seek," โ€œshould,โ€ โ€œwill,โ€ โ€œwouldโ€ or similar expressions and the negatives of those terms.

Arrayโ€™s actual results and the timing of events could materially differ from those anticipated in such forward-looking statements as a result of certain risks, uncertainties and other factors, including without limitation: changes in growth or rate of growth in demand for solar energy projects; competitive pressures within our industry; a loss of one or more of our significant customers, their inability to perform under their contracts, or their default in payment; a drop in the price of electricity derived from the utility grid or from alternative energy sources; a failure to maintain effective internal controls over financial reporting; a further increase in interest rates, or a reduction in the availability of tax equity or project debt capital in the global financial markets, which could make it difficult for customers to finance the cost of a solar energy system; electric utility industry policies and regulations, and any subsequent changes, may present technical, regulatory and economic barriers to the purchase and use of solar energy systems, which may significantly reduce demand for our products or harm our ability to compete; the interruption of the flow of materials from international vendors, which could disrupt our supply chain, including as a result of the imposition of additional duties, tariffs and other charges or restrictions on imports and exports; geopolitical, macroeconomic and other market conditions unrelated to our operating performance including the military conflict in Ukraine and Russia, the Israel-Hamas war, attacks on shipping in the Red Sea and rising inflation and interest rates; changes in the global trade environment, including the imposition of import tariffs or other import restrictions; our ability to convert our orders in backlog into revenue;ย ย  fluctuations in our results of operations across fiscal periods, which could make our future performance difficult to predict and could cause our results of operations for a particular period to fall below expectations; the reduction, elimination or expiration, or our failure to optimize the benefits of government incentives for, or regulations mandating the use of, renewable energy and solar energy, particularly in relation to our competitors; failureย ย  to, or incurrence ofย ย  significant costs in order to, obtain, maintain, protect, defend or enforce, our intellectual property and other proprietary right; significant changes in the cost of raw materials; defects or performance problems in our products, which could result in loss of customers, reputational damage and decreased revenue; delays, disruptions or quality control problems in our product development operations; our ability to obtain key personnel or failure to attract additional qualified personnel; additional business, financial, regulatory and competitive risks due to our continued planned expansion into new markets; cybersecurity or other data incidents, including unauthorized disclosure of personal or sensitive data or theft of confidential information; failure to implement and maintain effective internal controls over financial reporting; risks related to actual or threatened public health epidemics, pandemics, outbreaks or crises, such as the COVID-19 pandemic, which could have a material and adverse effect on our business, results of operations and financial condition; changes to tax laws and regulations that are applied adversely to us or our customers, which could materially adversely affect our business, financial condition, results of operations and prospects, including our ability to optimize those changes brought about by the passage of the Inflation Reduction Act; and the other risks and uncertainties described in more detail in the Companyโ€™s most recent Annual Report on Form 10-K and other documents on file with the SEC, each of which can be found on our website, www.arraytechinc.com.ย 

Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future.

Non-GAAP Financial Information
This press release includes certain financial measures that are not presented in accordance with U.S. generally accepted accounting principles (โ€œGAAPโ€), including Adjusted gross profit, Adjusted EBITDA, Adjusted net income, Adjusted net income per share, and Free cash flow. We define Adjusted gross profit as gross profit plus (i) developed technology amortization and (ii) other costs if applicable. We define Adjusted EBITDA as net income (loss) plus (i) other (income) expense, (ii) foreign currency transaction (gain) loss, (iii) preferred dividends and accretion, (iv) interest expense, (v) income tax (benefit) expense, (vi) depreciation expense, (vii) amortization of intangibles, (viii) amortization of developed technology, (ix) equity-based compensation, (x) change in fair value of contingent consideration, (xi) certain legal expenses, (xii) certain acquisition related costs if applicable, and (xiii) other costs. We define Adjusted net income as net income plus (i) amortization of intangibles, (ii) amortization of developed technology, (iii) amortization of debt discount and issuance costs (iv) preferred accretion, (v) equity-based compensation, (vi) change in fair value of derivative assets, (vii) change in fair value of contingent consideration, (viii) certain legal expenses, (ix) certain acquisition related costs if applicable, (x) other costs, and (xi) income tax (benefit) expense of adjustments. We define Free cash flow as Cash provided by (used in) operating activities less purchase of property, plant and equipment. A detailed reconciliation between GAAP results and results excluding special items (โ€œnon-GAAPโ€) is included within this presentation.ย ย  We calculate net income (loss) per share as net income (loss) to common shareholders divided by the basic and diluted weighted average number of shares outstanding for the applicable period and we define Adjusted net income per share as Adjusted net income (as detailed above) divided by the basic and diluted weighted average number of shares outstanding for the applicable period.

We believe that these non-GAAP financial measures are provided to enhance the readerโ€™s understanding of our past financial performance and our prospects for the future. Our management team uses these non-GAAP financial measures in assessing the Companyโ€™s performance, as well as in planning and forecasting future periods. The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies.

Among other limitations, Adjusted gross profit, Adjusted EBITDA and Adjusted net income do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; do not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; do not reflect income tax expense or benefit; and other companies in our industry may calculate Adjusted gross profit, Adjusted EBITDA and Adjusted net income differently than we do, which limits their usefulness as comparative measures. Because of these limitations, Adjusted gross profit, Adjusted EBITDA and adjusted net income should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using Adjusted gross profit, Adjusted EBITDA and Adjusted net income on a supplemental basis. You should review the reconciliation of gross profit to Adjusted gross profit and net income (loss) to Adjusted EBITDA and Adjusted net income below and not rely on any single financial measure to evaluate our business.

(1) A reconciliation of the most comparable GAAP measure to its Non-GAAP measure is included below.

(2) A reconciliation of projected Adjusted gross margin, Adjusted EBITDA and Adjusted net income per share, which are forward-looking measures that are not prepared in accordance with GAAP, to the most directly comparable GAAP financial measures, is not provided because we are unable to provide such reconciliation without unreasonable effort. The inability to provide a quantitative reconciliation is due to the uncertainty and inherent difficulty predicting the occurrence, the financial impact and the periods in which the components of the applicable GAAP measures and non-GAAP adjustments may be recognized. The GAAP measures may include the impact of such items as non-cash share-based compensation, revaluation of the fair-value of our contingent consideration, and the tax effect of such items, in addition to other items we have historically excluded from Adjusted EBITDA and Adjusted net income per share. We expect to continue to exclude these items in future disclosures of these non-GAAP measures and may also exclude other similar items that may arise in the future (collectively, โ€œnon-GAAP adjustmentsโ€). The decisions and events that typically lead to the recognition of non-GAAP adjustments are inherently unpredictable as to if or when they may occur. As such, for our 2024 outlook, we have not included estimates for these items and are unable to address the probable significance of the unavailable information, which could be material to future results.

Array Technologies, Inc. and Subsidiaries
Consolidated Balance Sheets (unaudited)
(in thousands, except per share and share amounts)
ย ย ย ย 
ย June 30, 2024ย December 31, 2023
ASSETS
Current assetsย ย ย 
Cash and cash equivalents$282,320ย ย $249,080ย 
Accounts receivable, net of allowance of $4,911 and $3,824, respectivelyย 309,719ย ย ย 332,152ย 
Inventoriesย 165,639ย ย ย 161,964ย 
Prepaid expenses and otherย 91,259ย ย ย 89,085ย 
Total current assetsย 848,937ย ย ย 832,281ย 
ย ย ย ย 
Property, plant and equipment, netย 26,677ย ย ย 27,893ย 
Goodwillย 402,501ย ย ย 435,591ย 
Other intangible assets, netย 307,591ย ย ย 354,389ย 
Deferred income tax assetsย 13,369ย ย ย 15,870ย 
Other assetsย 52,447ย ย ย 40,717ย 
Total assets$1,651,522ย ย $1,706,741ย 
ย ย ย ย 
LIABILITIES, REDEEMABLE PERPETUAL PREFERRED STOCK AND STOCKHOLDERS' EQUITY
Current liabilitiesย ย ย 
Accounts payable$112,489ย ย $119,498ย 
Accrued expenses and otherย 57,265ย ย ย 70,211ย 
Accrued warranty reserveย 1,639ย ย ย 2,790ย 
Income tax payableย 3,368ย ย ย 5,754ย 
Deferred revenueย 90,982ย ย ย 66,488ย 
Current portion of contingent considerationย 1,918ย ย ย 1,427ย 
Current portion of debtย 29,221ย ย ย 21,472ย 
Other current liabilitiesย 40,697ย ย ย 48,051ย 
Total current liabilitiesย 337,579ย ย ย 335,691ย 
ย ย ย ย 
Deferred income tax liabilitiesย 54,512ย ย ย 66,858ย 
Contingent consideration, net of current portionย 6,786ย ย ย 8,936ย 
Other long-term liabilitiesย 18,613ย ย ย 20,428ย 
Long-term warrantyย 4,035ย ย ย 3,372ย 
Long-term debt, net of current portionย 651,522ย ย ย 660,948ย 
Total liabilitiesย 1,073,047ย ย ย 1,096,233ย 
ย ย ย ย 
Commitments and contingencies (Note 11)ย ย ย 
ย ย ย ย 
Series A Redeemable Perpetual Preferred Stock of $0.001 par value; 500,000 authorized; 446,541 and 432,759 shares issued as of June 30, 2024 and December 31, 2023, respectively; liquidation preference of $493.1 million at both datesย 378,512ย ย ย 351,260ย 
ย ย ย ย 
Stockholdersโ€™ equityย ย ย 
Preferred stock of $0.001 par value - 4,500,000 shares authorized; none issued at respective datesย โ€”ย ย ย โ€”ย 
Common stock of $0.001 par value - 1,000,000,000 shares authorized; 151,875,097 and 151,242,120 shares issued at respective datesย 151ย ย ย 151ย 
Additional paid-in capitalย 320,379ย ย ย 344,517ย 
Accumulated deficitย (102,367)ย ย (130,230)
Accumulated other comprehensive incomeย (18,200)ย ย 44,810ย 
Total stockholdersโ€™ equityย 199,963ย ย ย 259,248ย 
Total liabilities, redeemable perpetual preferred stock and stockholdersโ€™ equity$1,651,522ย ย $1,706,741ย 
ย ย ย ย ย ย ย ย 


Array Technologies, Inc. and Subsidiaries
Consolidated Statements of Operations (unaudited)
(in thousands, except per share amounts)
ย 
ย Three Months Ended June 30,ย Six Months Ended June 30,
ย ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Revenue$255,766ย ย $507,725ย ย $409,169ย ย $884,498ย 
Cost of revenueย ย ย ย ย ย ย 
Cost of product and service revenueย 166,173ย ย ย 357,683ย ย ย 260,847ย ย ย 633,277ย 
Amortization of developed technologyย 3,640ย ย ย 3,640ย ย ย 7,279ย ย ย 7,279ย 
Total cost of revenueย 169,813ย ย ย 361,323ย ย ย 268,126ย ย ย 640,556ย 
Gross profitย 85,953ย ย ย 146,402ย ย ย 141,043ย ย ย 243,942ย 
ย ย ย ย ย ย ย ย 
Operating expensesย ย ย ย ย ย ย 
General and administrativeย 36,971ย ย ย 40,250ย ย ย 74,755ย ย ย 78,392ย 
Change in fair value of contingent considerationย 503ย ย ย 705ย ย ย (232)ย ย 2,043ย 
Depreciation and amortizationย 8,877ย ย ย 9,206ย ย ย 18,504ย ย ย 19,808ย 
Total operating expensesย 46,351ย ย ย 50,161ย ย ย 93,027ย ย ย 100,243ย 
ย ย ย ย ย ย ย ย 
Income from operationsย 39,602ย ย ย 96,241ย ย ย 48,016ย ย ย 143,699ย 
ย ย ย ย ย ย ย ย 
Other (loss) income, netย (1,793)ย ย 125ย ย ย (980)ย ย 319ย 
Interest incomeย 4,782ย ย ย 1,468ย ย ย 8,462ย ย ย 2,699ย 
Foreign currency (loss) gain, netย (468)ย ย 260ย ย ย (967)ย ย 66ย 
Interest expenseย (8,614)ย ย (11,577)ย ย (17,554)ย ย (22,308)
Total other expense, netย (6,093)ย ย (9,724)ย ย (11,039)ย ย (19,224)
ย ย ย ย ย ย ย ย 
Income before income tax expenseย 33,509ย ย ย 86,517ย ย ย 36,977ย ย ย 124,475ย 
Income tax expenseย 7,810ย ย ย 21,352ย ย ย 9,114ย ย ย 29,675ย 
Net incomeย 25,699ย ย ย 65,165ย ย ย 27,863ย ย ย 94,800ย 
Preferred dividends and accretionย 13,749ย ย ย 12,784ย ย ย 27,251ย ย ย 25,268ย 
Net income to common shareholders$11,950ย ย $52,381ย ย $612ย ย $69,532ย 
ย ย ย ย ย ย ย ย 
Income per common shareย ย ย ย ย ย ย 
Basic$0.08ย ย $0.34ย ย $โ€”ย ย $0.47ย 
Diluted$0.08ย ย $0.34ย ย $โ€”ย ย $0.46ย 
Weighted average number of common shares outstandingย ย ย ย ย ย ย 
Basicย 151,797ย ย ย 150,919ย ย ย 151,574ย ย ย 150,763ย 
Dilutedย 152,207ย ย ย 152,129ย ย ย 152,170ย ย ย 151,970ย 
ย ย ย ย ย ย ย ย 


Array Technologies, Inc. and Subsidiaries
Consolidated Statements of Cash Flows (unaudited)
(in thousands)
ย 
ย Three Months Ended June 30,ย Six Months Ended June 30,
ย ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Operating activitiesย ย ย ย ย ย ย 
Net income$25,699ย ย $65,165ย ย $27,863ย ย $94,800ย 
Adjustments to net income:ย ย ย ย ย ย ย 
Provision for bad debtsย 800ย ย ย (374)ย ย 1,696ย ย ย (141)
Deferred tax benefitย (3,488)ย ย (4,798)ย ย (3,501)ย ย (1,796)
Depreciation and amortizationย 9,331ย ย ย 9,519ย ย ย 19,456ย ย ย 20,413ย 
Amortization of developed technologyย 3,640ย ย ย 3,640ย ย ย 7,279ย ย ย 7,279ย 
Amortization of debt discount and issuance costsย 1,548ย ย ย 2,172ย ย ย 3,101ย ย ย 4,998ย 
Equity-based compensationย 910ย ย ย 4,945ย ย ย 4,836ย ย ย 8,311ย 
Change in fair value of contingent considerationย 503ย ย ย 705ย ย ย (232)ย ย 2,043ย 
Warranty provisionย 1,077ย ย ย 43ย ย ย (61)ย ย 479ย 
Write-down of inventoriesย 627ย ย ย 1,611ย ย ย 1,227ย ย ย 3,458ย 
Changes in operating assets and liabilities, net of business acquisition:ย โ€”ย ย ย ย ย ย ย 
Accounts receivableย (97,369)ย ย (87,277)ย ย (1,379)ย ย (81,039)
Inventoriesย 4,335ย ย ย 46,156ย ย ย (7,207)ย ย 22,844ย 
Income tax receivablesย (1,315)ย ย 2,851ย ย ย (1,313)ย ย 3,220ย 
Prepaid expenses and otherย (1,234)ย ย 3,655ย ย ย (3,453)ย ย (3,292)
Accounts payableย 20,959ย ย ย 387ย ย ย (2,932)ย ย 30,542ย 
Accrued expenses and otherย 35,397ย ย ย 3,197ย ย ย (15,172)ย ย 7,097ย 
Income tax payableย (3,619)ย ย 4,886ย ย ย (2,684)ย ย 9,838ย 
Lease liabilitiesย (663)ย ย 590ย ย ย (3,135)ย ย 1,414ย 
Deferred revenueย 6,820ย ย ย (36,533)ย ย 27,070ย ย ย (64,112)
Net cash provided by operating activitiesย 3,958ย ย ย 20,540ย ย ย 51,459ย ย ย 66,356ย 
Investing activitiesย ย ย ย ย ย ย 
Purchase of property, plant and equipmentย (2,131)ย ย (5,541)ย ย (4,527)ย ย (9,424)
Retirement/disposal of property, plant and equipmentย 29ย ย ย โ€”ย ย ย 39ย ย ย โ€”ย 
Net cash used in investing activitiesย (2,102)ย ย (5,541)ย ย (4,488)ย ย (9,424)
Financing activitiesย ย ย ย ย ย ย 
Series A equity issuance costsย โ€”ย ย ย (758)ย ย โ€”ย ย ย (1,508)
Tax withholding related to vesting of equity-based compensationย โ€”ย ย ย โ€”ย ย ย (580)ย ย โ€”ย 
Proceeds from issuance of other debtย 10,401ย ย ย 17,332ย ย ย 12,684ย ย ย 23,801ย 
Principal payments on other debtย (8,890)ย ย (21,051)ย ย (12,671)ย ย (38,257)
Principal payments on term loan facilityย (1,080)ย ย (11,075)ย ย (2,150)ย ย (22,150)
Contingent consideration paymentsย โ€”ย ย ย โ€”ย ย ย (1,427)ย ย (1,200)
Net cash (provided by) used in financing activitiesย 431ย ย ย (15,552)ย ย (4,144)ย ย (39,314)
Effect of exchange rate changes on cash and cash equivalent balancesย (7,586)ย ย 8,763ย ย ย (9,587)ย ย 4,447ย 
Net change in cash and cash equivalentsย (5,299)ย ย 8,210ย ย ย 33,240ย ย ย 22,065ย 
Cash and cash equivalents, beginning ofย 287,620ย ย ย 147,756ย ย ย 249,080ย ย ย 133,901ย 
Cash and cash equivalents, end of period$282,321ย ย $155,966ย ย $282,320ย ย $155,966ย 
ย ย ย ย ย ย ย ย 
Supplemental cash flow informationย ย ย ย ย ย ย 
Cash paid for interest$6,519ย ย $7,900ย ย $17,819ย ย $15,880ย 
Cash paid for income taxes (net of refunds)$16,599ย ย $15,962ย ย $17,001ย ย $18,484ย 
ย ย ย ย ย ย ย ย 
Non-cash investing and financingย ย ย ย ย ย ย 
Dividends accrued on Series A$6,945ย ย $6,521ย ย $13,782ย ย $12,871ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Array Technologies, Inc.
Adjusted Gross Profit, Adjusted EBITDA, Adjusted Net Income, and Free Cash Flow Reconciliation (unaudited)
(in thousands, except per share amounts)

The following table reconciles Gross profit to Adjusted gross profit:

ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
Revenueย ย ย ย ย ย ย ย 255,766ย ย ย ย ย ย ย ย ย ย 507,725ย ย ย ย ย ย ย ย ย ย 409,169ย ย ย ย ย ย ย ย ย ย 884,498ย 
Cost of revenueย ย ย ย ย ย ย ย 169,813ย ย ย ย ย ย ย ย ย ย 361,323ย ย ย ย ย ย ย ย ย ย 268,126ย ย ย ย ย ย ย ย ย ย 640,556ย 
Gross profitย ย ย ย ย ย ย ย 85,953ย ย ย ย ย ย ย ย ย ย 146,402ย ย ย ย ย ย ย ย ย ย 141,043ย ย ย ย ย ย ย ย ย ย 243,942ย 
Amortization of developed technologyย ย ย ย ย ย ย ย 3,640ย ย ย ย ย ย ย ย ย ย 3,640ย ย ย ย ย ย ย ย ย ย 7,279ย ย ย ย ย ย ย ย ย ย 7,279ย 
Adjusted gross profitย ย ย ย ย ย ย ย 89,593ย ย ย ย ย ย ย ย ย ย 150,042ย ย ย ย ย ย ย ย ย ย 148,322ย ย ย ย ย ย ย ย ย ย 251,221ย 
Adjusted gross margin35.0%ย 29.6%ย 36.2%ย 28.4%
ย ย ย ย ย ย ย ย ย ย ย ย 

The following table reconciles Net income to Adjusted EBITDA:

ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net income$25,699ย ย $65,165ย ย $27,863ย ย $94,800ย 
Preferred dividends and accretionย 13,749ย ย ย 12,784ย ย ย 27,251ย ย ย 25,268ย 
Net income to common shareholders$11,950ย ย $52,381ย ย $612ย ย $69,532ย 
Other expense, netย (2,989)ย ย (1,593)ย ย (7,482)ย ย (3,018)
Foreign currency loss (gain), netย 468ย ย ย (260)ย ย 967ย ย ย (66)
Preferred dividends and accretionย 13,749ย ย ย 12,784ย ย ย 27,251ย ย ย 25,268ย 
Interest expenseย 8,614ย ย ย 11,577ย ย ย 17,554ย ย ย 22,308ย 
Income tax expenseย 7,810ย ย ย 21,352ย ย ย 9,114ย ย ย 29,675ย 
Depreciation expenseย 1,155ย ย ย 576ย ย ย 2,038ย ย ย 1,188ย 
Amortization of intangiblesย 8,141ย ย ย 8,942ย ย ย 17,395ย ย ย 19,224ย 
Amortization of developed technologyย 3,640ย ย ย 3,640ย ย ย 7,279ย ย ย 7,279ย 
Equity-based compensationย 808ย ย ย 5,240ย ย ย 4,828ย ย ย 8,580ย 
Change in fair value of contingent considerationย 503ย ย ย 705ย ย ย (232)ย ย 2,043ย 
Certain legal expenses (a)ย 1,533ย ย ย 248ย ย ย 2,263ย ย ย 552ย 
Other costs (b)ย โ€”ย ย ย โ€”ย ย ย 42ย ย ย โ€”ย 
Adjusted EBITDA$55,382ย ย $115,592ย ย $81,629ย ย $182,565ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

(a) Represents certain legal fees and other related costs associated with (i) Actions filed against the company and certain officers and directors alleging violations of the Securities Exchange Acts of 1934 and 1933, which litigation was dismissed with prejudice by the Court on May 19, 2023 and subsequently appealed. The appeal has been fully briefed, argued, and the Company is awaiting a decision, and (ii) other litigation. We consider these costs not representative of legal costs that we will incur from time to time in the ordinary course of our business.

(b) For the six months ended June 30, 2024, other costs represent costs related to Capped-Call accounting treatment evaluation.

The following table reconciles Net income to Adjusted net income:

ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net income$25,699ย ย $65,165ย ย $27,863ย ย $94,800ย 
Preferred dividends and accretionย 13,749ย ย ย 12,784ย ย ย 27,251ย ย ย 25,268ย 
Net income to common shareholders$11,950ย ย $52,381ย ย $612ย ย $69,532ย 
Amortization of intangiblesย 8,141ย ย ย 8,942ย ย ย 17,395ย ย ย 19,224ย 
Amortization of developed technologyย 3,640ย ย ย 3,640ย ย ย 7,279ย ย ย 7,279ย 
Amortization of debt discount and issuance costsย 1,549ย ย ย 2,172ย ย ย 3,101ย ย ย 4,998ย 
Preferred accretionย 6,805ย ย ย 6,263ย ย ย 13,470ย ย ย 12,398ย 
Equity based compensationย 808ย ย ย 5,240ย ย ย 4,828ย ย ย 8,580ย 
Change in fair value of contingent considerationย 503ย ย ย 705ย ย ย (232)ย ย 2,043ย 
Certain legal expenses(a)ย 1,533ย ย ย 248ย ย ย 2,263ย ย ย 552ย 
Other costs(b)ย โ€”ย ย ย โ€”ย ย ย 42ย ย ย โ€”ย 
Income tax expense of adjustments(c)ย (4,285)ย ย (5,301)ย ย (9,137)ย ย (10,752)
Adjusted net income$30,644ย ย $74,290ย ย $39,621ย ย $113,854ย 
ย ย ย ย ย ย ย ย 
Income per common shareย ย ย ย ย ย ย 
Basic$0.08ย ย $0.34ย ย $โ€”ย ย $0.47ย 
Diluted$0.08ย ย $0.34ย ย $โ€”ย ย $0.46ย 
Weighted average number of common shares outstandingย ย ย ย ย ย ย 
Basicย 151,797ย ย ย 150,919ย ย ย 151,574ย ย ย 150,763ย 
Dilutedย 152,207ย ย ย 152,129ย ย ย 152,170ย ย ย 151,970ย 
Adjusted net income per common shareย ย ย ย ย ย ย 
Basic$0.20ย ย $0.49ย ย $0.26ย ย $0.76ย 
Diluted$0.20ย ย $0.49ย ย $0.26ย ย $0.75ย 
Weighted average number of common shares outstandingย ย ย ย ย ย ย 
Basicย 151,797ย ย ย 150,919ย ย ย 151,574ย ย ย 150,763ย 
Dilutedย 152,207ย ย ย 152,129ย ย ย 152,170ย ย ย 151,970ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

(a) Represents certain legal fees and other related costs associated with (i) Actions filed against the company and certain officers and directors alleging violations of the Securities Exchange Acts of 1934 and 1933, which litigation was dismissed with prejudice by the Court on May 19, 2023 and subsequently appealed. The appeal has been fully briefed, argued, and the Company is awaiting a decision, and (ii) other litigation. We consider these costs not representative of legal costs that we will incur from time to time in the ordinary course of our business.

(b) For the six months ended June 30, 2024, other costs represent costs related to Capped-Call accounting treatment evaluation.

(c) Represents the estimated tax impact of all Adjusted Net Income add-backs, excluding those which represent permanent differences between book versus tax.

The following table reconciles new cash provided by operating activities to Free cash flow:

ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
Net cash provided by operating activitiesย ย ย ย ย ย ย ย 3,958ย ย ย ย ย ย ย ย ย ย 20,540ย ย ย ย ย ย ย ย ย ย 51,459ย ย ย ย ย ย ย ย ย ย 66,356ย 
Purchase of property, plant and equipmentย ย ย ย ย ย ย ย (2,131)ย ย ย ย ย ย ย ย ย (5,541)ย ย ย ย ย ย ย ย ย (4,527)ย ย ย ย ย ย ย ย ย (9,424)
Free cash flowย ย ย ย ย ย ย ย 1,827ย ย ย ย ย ย ย ย ย ย 14,999ย ย ย ย ย ย ย ย ย ย 46,932ย ย ย ย ย ย ย ย ย ย 56,932ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  232.38
-2.04 (-0.87%)
AAPL  284.15
-2.04 (-0.71%)
AMD  217.60
+2.36 (1.10%)
BAC  54.09
+0.90 (1.69%)
GOOG  320.62
+4.60 (1.46%)
META  639.60
-7.50 (-1.16%)
MSFT  477.73
-12.27 (-2.50%)
NVDA  179.59
-1.87 (-1.03%)
ORCL  207.73
+6.63 (3.30%)
TSLA  446.74
+17.50 (4.08%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article