FOR RELEASE: CONTACT: | New Hartford, NY, February 27, 2024 Christopher R. Byrnes (315) 738-0600 ext. 6226 cbyrnes@partech.com, www.partech.com |
Assets | December 31, 2023 | December 31, 2022 | |||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 37,369 | $ | 70,328 | |||||||
Cash held on behalf of customers | 10,170 | 7,205 | |||||||||
Short-term investments | 37,194 | 40,290 | |||||||||
Accounts receivable – net | 63,382 | 59,960 | |||||||||
Inventories | 23,594 | 37,594 | |||||||||
Other current assets | 8,890 | 8,572 | |||||||||
Total current assets | 180,599 | 223,949 | |||||||||
Property, plant and equipment – net | 15,755 | 12,961 | |||||||||
Goodwill | 489,654 | 486,762 | |||||||||
Intangible assets – net | 94,852 | 111,097 | |||||||||
Lease right-of-use assets | 4,083 | 4,061 | |||||||||
Other assets | 17,663 | 16,028 | |||||||||
Total Assets | $ | 802,606 | $ | 854,858 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 29,808 | $ | 23,283 | |||||||
Accrued salaries and benefits | 19,141 | 18,936 | |||||||||
Accrued expenses | 10,443 | 6,531 | |||||||||
Customers payable | 10,170 | 7,205 | |||||||||
Lease liabilities – current portion | 1,366 | 1,307 | |||||||||
Customer deposits and deferred service revenue | 9,304 | 10,562 | |||||||||
Total current liabilities | 80,232 | 67,824 | |||||||||
Lease liabilities – net of current portion | 2,819 | 2,868 | |||||||||
Long-term debt | 377,647 | 389,192 | |||||||||
Deferred service revenue – noncurrent | 4,204 | 5,125 | |||||||||
Other long-term liabilities | 4,639 | 14,655 | |||||||||
Total liabilities | 469,541 | 479,664 | |||||||||
Shareholders’ equity: | |||||||||||
Preferred stock, $.02 par value, 1,000,000 shares authorized | — | — | |||||||||
Common stock, $.02 par value, 58,000,000 shares authorized; 29,386,234 and 28,589,567 shares issued, 28,029,915 and 27,319,045 outstanding at December 31, 2023 and December 31, 2022, respectively | 584 | 570 | |||||||||
Additional paid in capital | 625,154 | 595,286 | |||||||||
Accumulated deficit | (274,956) | (205,204) | |||||||||
Accumulated other comprehensive loss | (939) | (1,365) | |||||||||
Treasury stock, at cost, 1,356,319 and 1,270,522 shares at December 31, 2023 and December 31, 2022, respectively | (16,778) | (14,093) | |||||||||
Total shareholders’ equity | 333,065 | 375,194 | |||||||||
Total Liabilities and Shareholders’ Equity | $ | 802,606 | $ | 854,858 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenues, net: | |||||||||||||||||||||||
Hardware | $ | 24,400 | $ | 29,590 | $ | 103,391 | $ | 114,410 | |||||||||||||||
Subscription service | 32,897 | 27,908 | 122,597 | 97,499 | |||||||||||||||||||
Professional service | 12,603 | 13,479 | 50,726 | 50,438 | |||||||||||||||||||
Contract | 37,808 | 26,673 | 139,109 | 93,448 | |||||||||||||||||||
Total revenues, net | 107,708 | 97,650 | 415,823 | 355,795 | |||||||||||||||||||
Costs of sales: | |||||||||||||||||||||||
Hardware | 17,317 | 22,558 | 80,319 | 92,224 | |||||||||||||||||||
Subscription service | 17,080 | 13,092 | 63,735 | 47,424 | |||||||||||||||||||
Professional service | 11,289 | 10,333 | 43,214 | 40,982 | |||||||||||||||||||
Contract | 35,621 | 25,516 | 130,245 | 85,872 | |||||||||||||||||||
Total cost of sales | 81,307 | 71,499 | 317,513 | 266,502 | |||||||||||||||||||
Gross margin | 26,401 | 26,151 | 98,310 | 89,293 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Sales and marketing | 9,508 | 9,210 | 38,513 | 34,900 | |||||||||||||||||||
General and administrative | 18,640 | 16,700 | 68,992 | 66,319 | |||||||||||||||||||
Research and development | 14,493 | 14,858 | 58,356 | 48,643 | |||||||||||||||||||
Amortization of identifiable intangible assets | 465 | 464 | 1,858 | 1,863 | |||||||||||||||||||
Adjustment to contingent consideration liability | (1,700) | (4,400) | (9,200) | (4,400) | |||||||||||||||||||
Gain on insurance proceeds | — | — | (500) | — | |||||||||||||||||||
Total operating expenses | 41,406 | 36,832 | 158,019 | 147,325 | |||||||||||||||||||
Operating loss | (15,005) | (10,681) | (59,709) | (58,032) | |||||||||||||||||||
Other expense, net | (152) | (420) | (489) | (1,224) | |||||||||||||||||||
Loss on extinguishment of debt | (635) | — | (635) | — | |||||||||||||||||||
Interest expense, net | (1,779) | (1,757) | (6,931) | (8,811) | |||||||||||||||||||
Loss before provision for income taxes | (17,571) | (12,858) | (67,764) | (68,067) | |||||||||||||||||||
Provision for income taxes | (1,058) | (623) | (1,988) | (1,252) | |||||||||||||||||||
Net loss | $ | (18,629) | $ | (13,481) | $ | (69,752) | $ | (69,319) | |||||||||||||||
Net loss per share (basic and diluted) | $ | (0.67) | $ | (0.50) | $ | (2.53) | $ | (2.55) | |||||||||||||||
Weighted average shares outstanding (basic and diluted) | 27,968 | 27,118 | 27,552 | 27,152 |
2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
in thousands | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||||||||||||
Restaurant/Retail | |||||||||||||||||||||||||||||||||||||||||||||||
Hardware | $ | 24,400 | $ | 25,824 | $ | 26,390 | $ | 26,777 | $ | 29,590 | $ | 31,343 | $ | 28,390 | $ | 25,073 | |||||||||||||||||||||||||||||||
Subscription service | 32,897 | 31,363 | 30,372 | 27,965 | 27,908 | 25,170 | 23,150 | 21,285 | |||||||||||||||||||||||||||||||||||||||
Professional service | 12,603 | 11,514 | 12,767 | 13,842 | 13,479 | 11,840 | 12,631 | 12,488 | |||||||||||||||||||||||||||||||||||||||
Total Restaurant/Retail | $ | 69,900 | $ | 68,701 | $ | 69,529 | $ | 68,584 | $ | 70,977 | $ | 68,353 | $ | 64,171 | $ | 58,846 | |||||||||||||||||||||||||||||||
Government | |||||||||||||||||||||||||||||||||||||||||||||||
Mission systems | $ | 8,174 | $ | 8,808 | $ | 9,218 | $ | 9,383 | $ | 8,678 | $ | 8,982 | $ | 8,883 | $ | 8,915 | |||||||||||||||||||||||||||||||
Intelligence, surveillance, and reconnaissance solutions | 29,152 | 29,275 | 21,510 | 22,216 | 17,394 | 14,710 | 11,747 | 12,290 | |||||||||||||||||||||||||||||||||||||||
Commercial software | 482 | 350 | 287 | 254 | 601 | 722 | 292 | 234 | |||||||||||||||||||||||||||||||||||||||
Total Government | $ | 37,808 | $ | 38,433 | $ | 31,015 | $ | 31,853 | $ | 26,673 | $ | 24,414 | $ | 20,922 | $ | 21,439 | |||||||||||||||||||||||||||||||
Total Revenue | $ | 107,708 | $ | 107,134 | $ | 100,544 | $ | 100,437 | $ | 97,650 | $ | 92,767 | $ | 85,093 | $ | 80,285 |
Three Months Ended December 31, | |||||||||||
in thousands | 2023 | 2022 | |||||||||
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA | |||||||||||
Net loss | $ | (18,629) | $ | (13,481) | |||||||
Provision for income taxes | 1,058 | 623 | |||||||||
Interest expense | 1,779 | 1,757 | |||||||||
Depreciation and amortization | 7,001 | 6,502 | |||||||||
EBITDA | $ | (8,791) | $ | (4,599) | |||||||
Stock-based compensation expense (1) | 3,785 | 3,169 | |||||||||
Contingent consideration (2) | (1,700) | (4,400) | |||||||||
Litigation expense (3) | (808) | 525 | |||||||||
Transaction costs (4) | 2,273 | 215 | |||||||||
Severance (5) | — | 525 | |||||||||
Loss on extinguishment of debt (6) | 635 | — | |||||||||
Impairment loss (7) | — | 1,301 | |||||||||
Other expense – net (8) | 152 | 420 | |||||||||
Adjusted EBITDA | $ | (4,454) | $ | (2,844) |
1 | Adjustments reflect total stock-based compensation expense of $3.8 million and $3.2 million for the three months ended December 31, 2023 and 2022, respectively. | ||||
2 | Adjustments reflect non-cash reductions to the fair market value of the contingent consideration liability of $1.7 million and $4.4 million related to the acquisition of MENU Technologies AG ("MENU Acquisition") for the three months ended December 31, 2023 and 2022, respectively. | ||||
3 | Adjustment reflects the release of a loss contingency for a legal matter of $0.8 million for the three months ended December 31, 2023 and settlement expenses for legal matters of $0.5 million for the three months ended December 31, 2022. | ||||
4 | Adjustment reflects non-recurring professional fees incurred in transaction due diligence of $2.3 million for the three months ended December 31, 2023 and acquisition expenses incurred in the MENU Acquisition of $0.2 million for the three months ended December 31, 2022. | ||||
5 | Adjustment reflects severance included in General and Administrative ("G&A") and Research and Development ("R&D") expense. | ||||
6 | Adjustment reflects loss on extinguishment of debt related to the induced conversion of the 4.500% Convertible Senior Notes due 2024 (the "2024 Notes"). | ||||
7 | Adjustment reflects impairment loss included in research and development expense related to the impairment of internally developed software costs not meeting the general release threshold as a result of acquiring go-to-market software in the MENU Acquisition. | ||||
8 | Adjustment reflects foreign currency transaction gains and losses, rental income and losses, and other non-recurring expenses recorded in other expense, net, in the accompanying statements of operations. |
Three Months Ended December 31, | |||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||
Reconciliation of Net Loss/Diluted Net Loss per Share to Adjusted Net Loss/Adjusted Diluted Net Loss per Share: | |||||||||||||||||||||||
Net loss/diluted net loss per share (1) | $ | (18,629) | $ | (0.67) | $ | (13,481) | $ | (0.50) | |||||||||||||||
Non-cash interest expense (2) | 499 | 0.02 | 513 | 0.02 | |||||||||||||||||||
Acquired intangible assets amortization (3) | 4,519 | 0.16 | 4,170 | 0.15 | |||||||||||||||||||
Stock-based compensation expense (4) | 3,785 | 0.14 | 3,169 | 0.12 | |||||||||||||||||||
Contingent consideration (5) | (1,700) | (0.06) | (4,400) | (0.16) | |||||||||||||||||||
Litigation expense (6) | (808) | (0.03) | 525 | 0.02 | |||||||||||||||||||
Transaction costs (7) | 2,273 | 0.08 | 215 | 0.01 | |||||||||||||||||||
Severance (8) | — | — | 525 | 0.02 | |||||||||||||||||||
Loss on extinguishment of debt (9) | 635 | 0.02 | — | — | |||||||||||||||||||
Impairment loss (10) | — | — | 1,301 | 0.05 | |||||||||||||||||||
Other expense – net (11) | 152 | 0.01 | 420 | 0.02 | |||||||||||||||||||
Adjusted net loss/adjusted diluted net loss per share | $ | (9,274) | $ | (0.33) | $ | (7,043) | $ | (0.26) | |||||||||||||||
Weighted average common shares outstanding | 27,968 | 27,118 |
1 | The income tax effect of the below adjustments were not tax-effected due to the valuation allowance on all of our net deferred tax assets. | ||||
2 | Adjustment reflects non-cash amortization of issuance costs related to the 2024 Notes, 2.875% Convertible Senior Notes due 2026 (the "2026 Notes"), and the 1.500% Convertible Senior Notes due 2027 (the “2027 Notes”, and together with the 2026 Notes, the “Senior Notes”) of $0.5 million and $0.5 million for the three months ended December 31, 2023 and 2022, respectively. | ||||
3 | Adjustment amortization expense of acquired developed technology within cost of sales of $4.0 million and $3.7 million for the three months ended December 31, 2023 and 2022, respectively; and amortization expense of acquired intangible assets of $0.5 million and $0.5 million for the three months ended December 31, 2023 and 2022, respectively. | ||||
4 | Adjustments reflect total stock-based compensation expense of $3.8 million and $3.2 million for the three months ended December 31, 2023 and 2022, respectively. | ||||
5 | Adjustments reflect non-cash reductions to the fair market value of the contingent consideration liability of $1.7 million and $4.4 million related to the MENU Acquisition for the three months ended December 31, 2023 and 2022, respectively. | ||||
6 | Adjustment reflects the release of a loss contingency for a legal matter of $0.8 million for the three months ended December 31, 2023 and settlement expenses for legal matters of $0.5 million for the three months ended December 31, 2022. | ||||
7 | Adjustment reflects non-recurring professional fees incurred in transaction due diligence of $2.3 million for the three months ended December 31, 2023 and acquisition expenses incurred in the MENU Acquisition of $0.2 million for the three months ended December 31, 2022. | ||||
8 | Adjustment reflects severance included in G&A and R&D expense. | ||||
9 | Adjustment reflects loss on extinguishment of debt related to the induced conversion of the 2024 Notes. | ||||
10 | Adjustment reflects impairment loss included in research and development expense related to the impairment of internally developed software costs not meeting the general release threshold as a result of acquiring go-to-market software in the MENU Acquisition. | ||||
11 | Adjustment reflects foreign currency transaction gains and losses, rental income and losses, and other non-recurring expenses recorded in other expense, net, in the accompanying statements of operations. | ||||
Year Ended December 31, | |||||||||||||||||
2023 | 2022 | 2021 | |||||||||||||||
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA | |||||||||||||||||
Net loss | $ | (69,752) | $ | (69,319) | $ | (75,799) | |||||||||||
Provision for (benefit from) income taxes | 1,988 | 1,252 | (9,424) | ||||||||||||||
Interest expense | 6,931 | 8,811 | 18,147 | ||||||||||||||
Depreciation and amortization | 27,481 | 26,095 | 21,421 | ||||||||||||||
EBITDA | $ | (33,352) | $ | (33,161) | $ | (45,655) | |||||||||||
Stock-based compensation expense (1) | 14,427 | 13,426 | 14,615 | ||||||||||||||
Regulatory matters (2) | — | 415 | 50 | ||||||||||||||
Contingent consideration (3) | (9,200) | (4,400) | — | ||||||||||||||
Litigation expense (4) | (808) | 525 | 790 | ||||||||||||||
Transaction costs (5) | 2,273 | 1,300 | 3,612 | ||||||||||||||
Gain on insurance proceeds (6) | (500) | — | (4,400) | ||||||||||||||
Severance (7) | 253 | 525 | — | ||||||||||||||
Loss on extinguishment of debt (8) | 635 | — | 11,916 | ||||||||||||||
Impairment loss (9) | — | 1,301 | — | ||||||||||||||
Other expense – net (10) | 489 | 1,224 | 1,279 | ||||||||||||||
Adjusted EBITDA | $ | (25,783) | $ | (18,845) | $ | (17,793) |
1 | Adjustments reflect total stock-based compensation expense for the years ended December 31, 2023, 2022 and 2021 of $14.4 million, $13.4 million and $14.6 million, respectively. | ||||
2 | Adjustment reflects non-recurring expenses related to our efforts to resolve regulatory matters of $0.4 million and $0.1 million for the years ended December 31, 2022 and 2021, respectively. | ||||
3 | Adjustments reflect non-cash reductions to the fair market value of the contingent consideration liability of $9.2 million and $4.4 million related to the MENU Acquisition for the years ended December 31, 2023 and 2022, respectively. | ||||
4 | Adjustment reflects the release of a loss contingency for a legal matter of $0.8 million for the year ended December 31, 2023 and settlement expenses for legal matters of $0.5 million and $0.8 million for the years ended December 31, 2022 and 2021, respectively. | ||||
5 | Adjustment reflects non-recurring professional fees incurred in transaction due diligence of $2.3 million for the year ended December 31, 2023 and acquisition expenses incurred in the MENU Acquisition of $1.3 million and the acquisition of Punchh Inc. ("Punchh Acquisition") of $3.6 million for the years ended December 31, 2022 and 2021, respectively. | ||||
6 | Adjustment represents the gain on insurance stemming from a legacy claim of $0.5 million and $4.4 million for the years ended December 31, 2023 and 2021, respectively. | ||||
7 | Adjustment reflects the severance included in general and administrative expense and research and development expense of $0.3 million and $0.5 million for the years ended December 31, 2023 and 2022, respectively. | ||||
8 | Adjustment reflects loss on extinguishment of debt of $0.6 million related to the induced conversion of the 2024 Notes during the year ended December 31, 2023, and $11.9 million related to the repayment of the term loan in an initial aggregate principal amount of $180.0 million (“Owl Rock Term Loan”) during the year ended December 31, 2021. | ||||
9 | Adjustment reflects impairment loss included in research and development expense related to the impairment of internally developed software costs not meeting the general release threshold as a result of acquiring go-to-market software in the MENU Acquisition. | ||||
10 | Adjustment reflects foreign currency transaction gains and losses, rental income and losses, and other non-recurring expenses recorded in other expense, net in the accompanying statements of operations. |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||
Reconciliation of adjusted net loss/diluted net loss per share: | |||||||||||||||||||||||||||||||||||
Net loss / diluted earnings per share | $ | (69,752) | $ | (2.53) | $ | (69,319) | $ | (2.55) | $ | (75,799) | $ | (3.02) | |||||||||||||||||||||||
Provision for (benefit from) income taxes (1) | — | — | — | — | (10,417) | (0.42) | |||||||||||||||||||||||||||||
Non-cash interest expense (2) | 2,093 | 0.08 | 1,997 | 0.07 | 8,727 | 0.35 | |||||||||||||||||||||||||||||
Acquired intangible assets amortization (3) | 18,074 | 0.66 | 17,111 | 0.63 | 13,802 | 0.55 | |||||||||||||||||||||||||||||
Stock-based compensation expense (4) | 14,427 | 0.52 | 13,426 | 0.49 | 14,615 | 0.58 | |||||||||||||||||||||||||||||
Regulatory matters (5) | — | — | 415 | 0.02 | 50 | — | |||||||||||||||||||||||||||||
Contingent consideration (6) | (9,200) | (0.33) | (4,400) | (0.16) | — | — | |||||||||||||||||||||||||||||
Litigation expense (7) | (808) | (0.03) | 525 | 0.02 | 790 | 0.03 | |||||||||||||||||||||||||||||
Transaction costs (8) | 2,273 | 0.08 | 1,300 | 0.05 | 3,612 | 0.14 | |||||||||||||||||||||||||||||
Gain on insurance proceeds (9) | (500) | (0.02) | — | — | (4,400) | (0.18) | |||||||||||||||||||||||||||||
Severance (10) | 253 | 0.01 | 525 | 0.02 | — | — | |||||||||||||||||||||||||||||
Loss on extinguishment of debt (11) | 635 | 0.02 | — | — | 11,916 | 0.47 | |||||||||||||||||||||||||||||
Impairment loss (12) | — | — | 1,301 | 0.05 | — | — | |||||||||||||||||||||||||||||
Other expense – net (13) | 489 | 0.02 | 1,224 | 0.05 | 1,279 | 0.05 | |||||||||||||||||||||||||||||
Adjusted net loss/diluted net loss per share | $ | (42,016) | $ | (1.52) | $ | (35,895) | $ | (1.32) | $ | (35,825) | $ | (1.43) | |||||||||||||||||||||||
Weighted average common shares outstanding | 27,552 | 27,152 | 25,088 |
1 | Adjustment reflects a partial release of our deferred tax asset valuation allowance of $10.4 million related to the Punchh Acquisition for the year ended December 31, 2021. The income tax effect of the below adjustments were not tax-effected due to the valuation allowance on all of our net deferred tax assets. | ||||
2 | Adjustment reflects non-cash accretion of interest expense and amortization of issuance costs related to the 2024 Notes, Senior Notes, and the Owl Rock Term Loan of $2.1 million, $2.0 million, and $8.7 million for the years ended December 31, 2023, 2022, and 2021, respectively. | ||||
3 | Adjustment reflects amortization expense of acquired developed technology within cost of sales of $16.2 million, $15.2 million, and $12.0 million for the years ended December 31, 2023, 2022, and 2021, respectively; and amortization expense of acquired intangible assets of $1.9 million, $1.9 million, and $1.8 million for the years ended December 31, 2023, 2022, and 2021, respectively. | ||||
4 | Adjustments reflect total stock-based compensation expense for the years ended December 31, 2023, 2022 and 2021 of $14.4 million, $13.4 million and $14.6 million respectively. | ||||
5 | Adjustment reflects non-recurring expenses related to our efforts to resolve regulatory matters of $0.4 million and $0.1 million for the years ended December 31, 2022 and 2021, respectively. | ||||
6 | Adjustments reflect non-cash reductions to the fair market value of the contingent consideration liability of $9.2 million and $4.4 million related to the MENU Acquisition for the years ended December 31, 2023 and 2022, respectively. | ||||
7 | Adjustment reflects the release of a loss contingency for a legal matter of $0.8 million for the year ended December 31, 2023 and settlement expenses for legal matters of $0.5 million and $0.8 million for the years ended December 31, 2022 and 2021, respectively. | ||||
8 | Adjustment reflects non-recurring professional fees incurred in transaction due diligence of $2.3 million for the year ended December 31, 2023 and acquisition expenses incurred in the MENU Acquisition of $1.3 million and Punchh Acquisition of $3.6 million for the years ended December 31, 2022 and 2021, respectively. | ||||
9 | Adjustment represents the gain on insurance stemming from a legacy claim of $0.5 million and $4.4 million for the years ended December 31, 2023 and 2021, respectively. | ||||
10 | Adjustment reflects the severance included in general and administrative expense and research and development expense of $0.3 million and $0.5 million for the years ended December 31, 2023 and 2022, respectively. | ||||
11 | Adjustment reflects loss on extinguishment of debt of $0.6 million related to the induced conversion of the 2024 Notes during the year ended December 31, 2023, and $11.9 million related to the repayment of the Owl Rock Term Loan during the year ended December 31, 2021. | ||||
12 | Adjustment reflects impairment loss included in research and development expense related to the impairment of internally developed software costs not meeting the general release threshold as a result of acquiring go-to-market software in the MENU Acquisition. | ||||
13 | Adjustment reflects foreign currency transaction gains and losses, rental income and losses, and other non-recurring expenses recorded in other expense, net in the accompanying statements of operations. |