EX-99.1 2 pi-ex991_6.htm EX-99.1 pi-ex991_6.htm

Exhibit 99.1

Impinj Announces Second Quarter 2017 Financial Results

SEATTLE, WA, August 3, 2017 – Impinj, Inc. (NASDAQ: PI), a leading provider and pioneer of RAIN RFID solutions for identifying, locating and authenticating everyday items, today announced its financial results for the second quarter ended June 30, 2017.

“We delivered a strong second quarter, with revenue growing 31% year-over-year to $34.1 million,” said Chris Diorio, Impinj co-founder and CEO. “We are pleased with our results and execution in the quarter as we continue making progress toward our vision of digital life for everyday items.”

“We continue seeing strong indicators of growing adoption of RAIN and the Impinj platform across multiple verticals, including retail, healthcare and logistics,” Diorio continued. “However, as we enter the third quarter we see schedule slips in planned rollout expansions at several large end customers, and consequently, we are revising our 2017 full-year endpoint IC estimate to be between 7.0 billion to 7.2 billion units. We remain confident in our market opportunity and will continue investing to enhance our leading market position."

Second Quarter 2017 Financial Summary

 

Revenue grew 31% year-over-year to $34.1 million

 

GAAP gross margin of 53.3%; non-GAAP gross margin of 54.7%

 

GAAP net loss of $1.0 million, or loss of $0.05 per basic and diluted share using 20.6 million shares

 

Adjusted EBITDA of $1.4 million

 

Non-GAAP net income of $1.3 million, or income of $0.06 per diluted share using 21.9 million shares

A reconciliation between historical GAAP and non-GAAP information, including weighted-average basic and diluted shares, is contained in the tables below. Additionally,


descriptions of these non-GAAP financial measures are provided in the "Non-GAAP Financial Measures" section below.

Third Quarter 2017 Financial Outlook

Impinj provides guidance based on current market conditions and expectations; actual results may differ materially. Please refer to the comments below regarding forward-looking statements. The following table presents Impinj’s financial outlook for the third quarter of 2017 (in millions, except per share data):

 

 

Three Months Ended

 

 

September 30,

 

 

2017

Revenue

 

$31.75 to $33.25

GAAP Net income (loss)

 

$(5.55) to $(4.05)

Adjusted EBITDA

 

$(1.65) to $(0.15)

Non-GAAP net income (loss)

 

$(1.7) to $(0.2)

GAAP Weighted-average shares outstanding — basic and diluted

 

20.8 to 21.3

GAAP Net income (loss) per share — basic and diluted

 

$(0.27) to $(0.19)

Non-GAAP Weighted-average shares outstanding — basic and diluted

 

20.8 to 21.3

Non-GAAP Net income (loss) per share — basic and diluted

 

$(0.08) to $(0.01)

Impinj has reconciled guidance provided as non-GAAP measures to their most directly comparable GAAP measures in the tables provided below.

Conference Call Information

Impinj will host a conference call and webcast today, August 3, 2017 at 5:00 p.m. ET / 2:00 p.m. PT for analysts and investors to discuss the company’s second quarter 2017 results as well as its outlook for its third quarter 2017. Open to the public, investors may access the call by dialing +1-412-317-5196. A live webcast of the conference call will also be accessible on the company's website at investor.impinj.com. Following the webcast, an archived version will be available on the website for one year. A telephonic replay of the call will be available one hour after the call and will run for five business days and may be accessed by dialing +1-412-317-0088 and entering passcode 10110362.


Management’s prepared written remarks, along with quarterly financial data for the last eight quarters, will be made available on the company’s website at investor.impinj.com commensurate with this release. Management encourages interested parties to review the prepared remarks before the conference call and submit questions via email to ir@impinj.com. Questions received prior to the call will be considered for discussion on the live conference call.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding the market for RAIN RFID, our strategy, prospects, financial outlook for the third quarter of 2017, and our outlook regarding 2017 endpoint IC volumes. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the caption "Risk Factors" and elsewhere in our filings with the U.S. Securities and Exchange Commission, including, but not limited to, the Form 10-Q filed with the SEC on May 11, 2017. All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.


Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which we have prepared and presented in accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), we use the following non-GAAP financial measures: non-GAAP gross margin, net income and earnings per share and Adjusted EBITDA. In computing these non-GAAP financial measures, we exclude the effects of stock-based compensation expense, depreciation and amortization, non-cash interest and other income/expense, and non-cash income tax expense not considered to be indicative of our ongoing core business operating results. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. We believe these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain income, expenses and expenditures that may not be indicative of our ongoing core business operating results. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance. Our presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

For a reconciliation of these non-GAAP financial measures to GAAP measures, please see the tables captioned "Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures" included at the end of this release.


About Impinj

Impinj, Inc. (NASDAQ: PI) wirelessly connects billions of everyday items such as apparel, medical supplies, automobile parts, luggage and food to consumer and business applications such as inventory management, patient safety, asset tracking and item authentication. The Impinj platform uses RAIN RFID to deliver timely information about these items to the digital world, thereby enabling the Internet of Things.

Contacts:

Investor Relations

Maria Riley & Chelsea Lish

The Blueshirt Group

ir@impinj.com

+1-206-315-4470

 

Media Relations

Jill West

Director, Marketing Communications

jwest@impinj.com

+1-206-834-1110



IMPINJ, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value, unaudited)

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,832

 

 

$

33,636

 

Short-term investments

 

 

59,684

 

 

 

66,905

 

Accounts receivable, net

 

 

25,514

 

 

 

17,447

 

Inventory

 

 

43,419

 

 

 

27,734

 

Prepaid expenses and other current assets

 

 

2,294

 

 

 

3,004

 

Total current assets

 

 

145,743

 

 

 

148,726

 

Property and equipment, net

 

 

17,888

 

 

 

14,929

 

Goodwill and other intangible assets, net

 

 

3,881

 

 

 

3,881

 

Total assets

 

$

167,512

 

 

$

167,536

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,920

 

 

$

7,166

 

Accrued compensation and employee related benefits

 

 

5,678

 

 

 

7,647

 

Accrued liabilities

 

 

6,927

 

 

 

6,098

 

Current portion of long-term debt

 

 

4,078

 

 

 

2,589

 

Current portion of capital lease obligations

 

 

1,073

 

 

 

1,130

 

Current portion of deferred rent

 

 

316

 

 

 

306

 

Current portion of deferred revenue

 

 

587

 

 

 

445

 

Total current liabilities

 

 

24,579

 

 

 

25,381

 

Long-term debt, net of current portion

 

 

7,547

 

 

 

9,676

 

Capital lease obligations, net of current portion

 

 

1,198

 

 

 

1,698

 

Long-term liabilities — other

 

 

814

 

 

 

770

 

Deferred rent, net of current portion

 

 

5,869

 

 

 

5,022

 

Deferred revenue, net of current portion

 

 

1,020

 

 

 

966

 

Total liabilities

 

 

41,027

 

 

 

43,513

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value — 5,000 shares authorized, no shares issued and outstanding at June 30, 2017 and December 31, 2016

 

 

 

 

 

 

Common stock, $0.001 par value — 495,000 shares authorized, 20,859 and 20,336 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively

 

 

21

 

 

 

20

 

Additional paid-in capital

 

 

316,854

 

 

 

311,216

 

Accumulated other comprehensive income (loss)

 

 

(50

)

 

 

(10

)

Accumulated deficit

 

 

(190,340

)

 

 

(187,203

)

Total stockholders' equity

 

 

126,485

 

 

 

124,023

 

Total liabilities and stockholders' equity

 

$

167,512

 

 

$

167,536

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenue

 

$

34,111

 

 

$

25,988

 

 

$

65,838

 

 

$

47,619

 

Cost of revenue

 

 

15,940

 

 

 

12,396

 

 

 

30,899

 

 

 

22,929

 

Gross profit

 

 

18,171

 

 

 

13,592

 

 

 

34,939

 

 

 

24,690

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

7,119

 

 

 

5,726

 

 

 

14,462

 

 

 

11,160

 

Sales and marketing

 

 

7,044

 

 

 

5,288

 

 

 

14,380

 

 

 

10,318

 

General and administrative

 

 

4,822

 

 

 

2,356

 

 

 

8,909

 

 

 

4,858

 

Total operating expenses

 

 

18,985

 

 

 

13,370

 

 

 

37,751

 

 

 

26,336

 

Income (loss) from operations

 

 

(814

)

 

 

222

 

 

 

(2,812

)

 

 

(1,646

)

Interest income (expense) and other income (expense), net

 

 

(118

)

 

 

(436

)

 

 

(223

)

 

 

(883

)

Income (loss) before tax expense

 

 

(932

)

 

 

(214

)

 

 

(3,035

)

 

 

(2,529

)

Income tax expense

 

 

(45

)

 

 

(40

)

 

 

(102

)

 

 

(55

)

Net income (loss)

 

$

(977

)

 

$

(254

)

 

$

(3,137

)

 

$

(2,584

)

Less: Accretion of preferred stock

 

 

 

 

 

(2,825

)

 

 

 

 

 

(5,650

)

Net income (loss) attributable to common stockholders

 

$

(977

)

 

$

(3,079

)

 

$

(3,137

)

 

$

(8,234

)

Net income (loss) per share attributable to common stockholders — basic and diluted

 

$

(0.05

)

 

$

(0.71

)

 

$

(0.15

)

 

$

(1.92

)

Weighted-average shares used to compute net income (loss) per shares attributable to common stockholders — basic and diluted

 

 

20,636

 

 

 

4,321

 

 

 

20,491

 

 

 

4,294

 

 



 

IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net income (loss)

 

$

(977

)

 

$

(254

)

 

$

(3,137

)

 

$

(2,584

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on investments

 

 

(4

)

 

 

 

 

 

(40

)

 

 

 

Total other comprehensive income (loss)

 

 

(4

)

 

 

 

 

 

(40

)

 

 

 

Comprehensive income (loss)

 

$

(981

)

 

$

(254

)

 

$

(3,177

)

 

$

(2,584

)

 

 

 



 

IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(3,137

)

 

$

(2,584

)

Adjustment to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,847

 

 

 

1,483

 

Amortization of debt issuance costs

 

 

48

 

 

 

84

 

Amortization of premium on short-term investments

 

 

105

 

 

 

 

Revaluation of warrant liability

 

 

 

 

 

(91

)

Stock-based compensation

 

 

2,623

 

 

 

662

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(8,042

)

 

 

(2,734

)

Inventory

 

 

(15,685

)

 

 

(7,391

)

Prepaid expenses and other assets

 

 

724

 

 

 

(621

)

Deferred revenue

 

 

196

 

 

 

(53

)

Deferred rent

 

 

857

 

 

 

44

 

Accounts payable

 

 

(1,121

)

 

 

4,291

 

Accrued compensation and benefits

 

 

(1,886

)

 

 

(235

)

Accrued liabilities

 

 

691

 

 

 

829

 

Net cash provided by (used in) operating activities

 

 

(22,780

)

 

 

(6,316

)

Investing activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(17,293

)

 

 

 

Proceeds from maturities of investments

 

 

24,362

 

 

 

 

Purchases of property and equipment

 

 

(4,131

)

 

 

(1,048

)

Net cash provided by (used in) investing activities

 

 

2,938

 

 

 

(1,048

)

Financing activities:

 

 

 

 

 

 

 

 

Payments on capital lease financing obligations

 

 

(557

)

 

 

(622

)

Payments on term loans

 

 

(688

)

 

 

(45,733

)

Proceeds from term loans

 

 

 

 

 

57,934

 

Proceeds from exercise of stock options and employee stock purchase plan

 

 

2,933

 

 

 

358

 

Proceeds from issuance of preferred stock upon exercise of warrants

 

 

 

 

 

55

 

Payments of deferred offering costs

 

 

(650

)

 

 

(317

)

Net cash provided by (used in) financing activities

 

 

1,038

 

 

 

11,675

 

Net increase (decrease) in cash and cash equivalents

 

 

(18,804

)

 

 

4,311

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

Beginning of period

 

 

33,636

 

 

 

10,121

 

End of period

 

$

14,832

 

 

$

14,432

 

 



IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except percentages, unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

GAAP Gross Profit

 

$

18,171

 

 

$

13,592

 

 

$

34,939

 

 

$

24,690

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

438

 

 

 

284

 

 

823

 

 

553

 

Stock-based compensation

 

 

37

 

 

 

6

 

 

83

 

 

11

 

Non-GAAP Gross Profit

 

$

18,646

 

 

$

13,882

 

 

$

35,845

 

 

$

25,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross Margin

 

 

53.3

%

 

 

52.3

%

 

 

53.1

%

 

 

51.8

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1.3

%

 

 

1.1

%

 

 

1.3

%

 

 

1.2

%

Stock-based compensation

 

 

0.1

%

 

 

0.0

%

 

 

0.1

%

 

 

0.0

%

Non-GAAP Gross Margin

 

 

54.7

%

 

 

53.4

%

 

 

54.5

%

 

 

53.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Research and development expense

 

$

7,119

 

 

$

5,726

 

 

$

14,462

 

 

$

11,160

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(311

)

 

 

(300

)

 

 

(617

)

 

 

(562

)

Stock-based compensation

 

 

(415

)

 

 

(65

)

 

 

(898

)

 

 

(134

)

Non-GAAP Research and development expense

 

$

6,393

 

 

$

5,361

 

 

$

12,947

 

 

$

10,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Sales and marketing expense

 

$

7,044

 

 

$

5,288

 

 

$

14,380

 

 

$

10,318

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(126

)

 

 

(131

)

 

 

(245

)

 

 

(261

)

Stock-based compensation

 

 

(572

)

 

 

(206

)

 

 

(1,179

)

 

 

(411

)

Non-GAAP Sales and marketing expense

 

$

6,346

 

 

$

4,951

 

 

$

12,956

 

 

$

9,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP General and administrative expense

 

$

4,822

 

 

$

2,356

 

 

$

8,909

 

 

$

4,858

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(98

)

 

 

(55

)

 

 

(162

)

 

 

(107

)

Stock-based compensation

 

 

(229

)

 

 

(51

)

 

 

(463

)

 

 

(106

)

Non-GAAP General and administrative expense

 

$

4,495

 

 

$

2,250

 

 

$

8,284

 

 

$

4,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expense

 

$

18,985

 

 

$

13,370

 

 

$

37,751

 

 

$

26,336

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(535

)

 

 

(486

)

 

 

(1,024

)

 

 

(930

)

Stock-based compensation

 

 

(1,216

)

 

 

(322

)

 

 

(2,540

)

 

 

(651

)

Non-GAAP Total operating expense

 

$

17,234

 

 

$

12,562

 

 

$

34,187

 

 

$

24,755

 

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data, unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

GAAP Interest income (expense) and other income (expense), net

 

$

(118

)

 

$

(436

)

 

$

(223

)

 

$

(883

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense

 

 

25

 

 

 

37

 

 

 

48

 

 

 

84

 

Change in the fair value of preferred stock warrant liability

 

 

 

 

 

(37

)

 

 

 

 

 

(91

)

Non-GAAP Interest income (expense) and other income (expense), net

 

$

(93

)

 

$

(436

)

 

$

(175

)

 

$

(890

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income tax expense

 

$

(45

)

 

$

(40

)

 

$

(102

)

 

$

(55

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash income tax expense

 

 

23

 

 

 

23

 

 

 

45

 

 

 

45

 

Non-GAAP Income tax expense

 

$

(22

)

 

$

(17

)

 

$

(57

)

 

$

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

$

(977

)

 

$

(254

)

 

$

(3,137

)

 

$

(2,584

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

973

 

 

 

770

 

 

 

1,847

 

 

 

1,483

 

Stock-based compensation

 

 

1,253

 

 

 

328

 

 

 

2,623

 

 

 

662

 

Interest income (expense) and other income (expense), net

 

 

118

 

 

 

436

 

 

 

223

 

 

 

883

 

Income tax expense

 

 

45

 

 

 

40

 

 

 

102

 

 

 

55

 

Adjusted EBITDA

 

$

1,412

 

 

$

1,320

 

 

$

1,658

 

 

$

499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

$

(977

)

 

$

(254

)

 

$

(3,137

)

 

$

(2,584

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

973

 

 

 

770

 

 

 

1,847

 

 

 

1,483

 

Stock-based compensation

 

 

1,253

 

 

 

328

 

 

 

2,623

 

 

 

662

 

Non-cash interest expense

 

 

25

 

 

 

37

 

 

 

48

 

 

 

84

 

Change in the fair value of preferred stock warrant liability

 

 

 

 

 

(37

)

 

 

 

 

 

(91

)

Non-cash income tax expense

 

 

23

 

 

 

23

 

 

 

45

 

 

 

45

 

Non-GAAP Net income

 

$

1,297

 

 

$

867

 

 

$

1,426

 

 

$

(401

)

Non-GAAP Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.06

 

 

$

0.07

 

 

$

0.07

 

 

$

(0.03

)

Diluted

 

$

0.06

 

 

$

0.06

 

 

$

0.07

 

 

$

(0.03

)

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — basic

 

 

20,636

 

 

 

4,321

 

 

 

20,491

 

 

 

4,294

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of common stock issuable upon conversion of mandatorily redeemable convertible preferred stock

 

 

 

 

 

8,530

 

 

 

 

 

 

8,526

 

Weighted-average shares used to compute non-GAAP net income per share — basic

 

 

20,636

 

 

 

12,851

 

 

 

20,491

 

 

 

12,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — diluted

 

 

20,636

 

 

 

4,321

 

 

 

20,491

 

 

 

4,294

 

Weighted-average shares of common stock issuable upon conversion of mandatorily redeemable convertible preferred stock

 

 

 

 

 

8,530

 

 

 

 

 

 

8,526

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants to purchase common stock

 

 

 

 

 

18

 

 

 

 

 

 

 

Warrants to purchase mandatorily redeemable convertible preferred stock

 

 

 

 

 

44

 

 

 

 

 

 

 

Unvested shares of common stock subject to repurchase

 

 

84

 

 

 

147

 

 

 

84

 

 

 

 

Stock awards

 

 

1,194

 

 

 

859

 

 

 

1,114

 

 

 

 

Weighted-average shares used to compute non-GAAP net income per share — diluted

 

 

21,914

 

 

 

13,919

 

 

 

21,689

 

 

 

12,820

 

 

 



IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL OUTLOOK TO NON-GAAP FINANCIAL OUTLOOK

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2017

 

GAAP Net income (loss)

 

$

(4,800

)

Adjustments:

 

 

 

 

Forecasted Depreciation and amortization

 

 

1,100

 

Forecasted Stock-based compensation

 

 

2,700

 

Forecasted Interest income (expense) and other income (expense), net

 

 

50

 

Forecasted Income tax expense

 

 

50

 

Adjusted EBITDA

 

$

(900

)

 

 

 

 

 

GAAP Net income (loss)

 

$

(4,800

)

Adjustments:

 

 

 

 

Forecasted Depreciation and amortization

 

 

1,100

 

Forecasted Stock-based compensation

 

 

2,700

 

Forecasted Non-cash interest expense

 

 

25

 

Forecasted Non-cash income tax expense

 

 

25

 

Non-GAAP Net income (loss)

 

$

(950

)

Non-GAAP Net income per share — basic and diluted

 

$

(0.05

)

 

 

 

 

 

Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — basic and diluted

 

 

21,000

 

Effects of dilutive securities

 

 

 

 

Forecasted Unvested shares of common stock subject to repurchase

 

 

 

Forecasted Stock awards

 

 

 

Weighted-average shares used to compute non-GAAP net income per share — basic and diluted

 

 

21,000