Biggest changeIn addition, this method requires a valuation allowance against net deferred tax assets if, based upon the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. 46 Results of Operations Years Ended December 31, 2023 and 2022: The following tables present key components of our results of operations for the respective periods (in thousands): Year Ended December 31, 2023 vs 2022 2023 2022 Increase (Decrease) % Net revenues $ 93,632 $ 69,828 $ 23,804 34.1 % Cost of revenues 74,308 58,205 16,103 27.7 % Gross profit 19,324 11,623 7,701 66.3 % Operating expenses: Research and development 1,772 7,973 (6,201 ) -77.8 % Sales and marketing 8,768 7,274 1,494 20.5 % General and administrative 8,271 10,666 (2,395 ) -22.5 % Total operating expenses 18,811 25,913 (7,102 ) -27.4 % Net income (loss) from operations 513 (14,290 ) 14,803 -103.6 % Interest expense (15 ) (97 ) 82 -84.5 % Other income (expense), net (214 ) 484 (698 ) -144.2 % Net income (loss) before income taxes 284 (13,903 ) 14,187 -102.0 % Income tax expense (374 ) (184 ) (190 ) 103.3 % Net loss $ (90 ) $ (14,087 ) $ 13,997 -99.4 % Net revenues.
Biggest changeIn addition, this method requires a valuation allowance against net deferred tax assets if, based upon the available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. 44 Results of Operations Years Ended December 31, 2024 and 2023: The following tables present key components of our results of operations for the respective periods (in thousands): Year Ended December 31, 2024 vs 2023 2024 2023 Increase (Decrease) % Net revenues $ 50,919 $ 93,632 $ (42,713 ) -46 % Related party net revenues 7,379 — 7,379 N/A Total net revenues 58,298 93,632 (35,334 ) -38 % Cost of revenues 48,378 74,308 (25,930 ) -35 % Gross profit 9,920 19,324 (9,404 ) -49 % Operating expenses: Research and development 14,235 1,772 12,463 703 % Sales and marketing 12,962 8,768 4,194 48 % General and administrative 12,384 8,271 4,113 50 % Impairment of contract fulfillment costs 3,464 — 3,464 N/A Restructuring charges 514 — 514 N/A Total operating expenses 43,559 18,811 24,748 132 % Net income (loss) from operations (33,639 ) 513 (34,152 ) -6,657 % Interest expense (29 ) (15 ) (14 ) 93 % Other income (expense), net 246 (214 ) 460 -215 % Net income (loss) before income taxes (33,422 ) 284 (33,706 ) -11,868 % Income tax expense (226 ) (374 ) 148 -40 % Net loss $ (33,648 ) $ (90 ) $ (33,558 ) 37,287 % Total net revenues.
When a customer agreement includes NRE services which involve significant design modification and customization of the product software that is essential to the functionality of the hardware, revenues are also recognized as control transfers to the customer under Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers . All of our revenues are derived from a single segment.
When a customer agreement includes NRE services which involve significant design modification and customization of the product software that is essential to the functionality of the hardware, revenues are recognized as control transfers to the customer under Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers . All of our revenues are derived from a single segment.
We use Adjusted EBITDA: ● as a measure of operating performance; ● for planning purposes, including the preparation of budgets and forecasts; ● to allocate resources to enhance the financial performance of our business; ● to evaluate the effectiveness of our business strategies; ● in communications with our board of directors concerning our financial performance; and ● as a consideration in determining compensation for certain key employees. 43 Adjusted EBITDA has limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP.
We use Adjusted EBITDA: ● as a measure of operating performance; ● for planning purposes, including the preparation of budgets and forecasts; ● to allocate resources to enhance the financial performance of our business; ● to evaluate the effectiveness of our business strategies; ● in communications with our board of directors concerning our financial performance; and ● as a consideration in determining compensation for certain key employees. 41 Adjusted EBITDA has limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP.
Sales and marketing investments will often occur in advance of any sales benefits from these activities, and it may be difficult for us to determine if we are efficiently allocating our sales and marketing resources. 44 Seasonality and New Product Introduction We have historically experienced lower net revenue in our first quarter compared to other quarters in our fiscal year due to seasonal demand associated with the introduction of new products to our lead customers.
Sales and marketing investments will often occur in advance of any sales benefits from these activities, and it may be difficult for us to determine if we are efficiently allocating our sales and marketing resources. 42 Seasonality and New Product Introduction We have historically experienced lower net revenue in our first quarter compared to other quarters in our fiscal year due to seasonal demand associated with the introduction of new products to our lead customers.
Contract Fulfillment Assets and Amortization The Company determined that the NRE technical approval costs and the NRE field test costs are contract fulfillment costs and recognizes the associated NRE asset as these costs are incurred.
Contract Fulfillment Assets, Amortization and Impairment The Company determined that the NRE technical approval costs and the NRE field test costs are contract fulfillment costs and recognizes the associated NRE asset as these costs are incurred.
Research and development activities include the design of new products, refinement of existing products and design of test methodologies to ensure compliance with required specifications. We consider costs associated with achieving technical acceptance with each product at each carrier to be a contract fulfillment cost that we capitalize.
Research and development activities include the design of new products, the refinement of existing products, and the design of test methodologies to ensure compliance with required specifications. We consider costs associated with achieving technical acceptance with each product for each carrier to be a contract fulfillment cost that we capitalize.
Research and development expenses consist primarily of personnel-related expenses, including salaries, bonuses, stock-based compensation and employee benefits, as well as outsourced costs incurred through our ODM partnerships and other third parties. Research and development expenses also include the costs of developing new products and supporting existing products.
Research and development expenses consist primarily of personnel-related expenses, including salaries, bonuses, stock-based compensation and employee benefits, as well as outsourced costs incurred through our ODM partnerships and other third parties. Research and development expenses include the costs of developing new products and upgrading existing products.
In addition to the design and configuration costs, each device must undergo a multi-month technical approval process at each carrier before it can be certified to be stocked at each carrier. The approval process for each device for each carrier has historically cost between $1 million and $3 million.
In addition to the design and configuration costs, each device must undergo a multi-month technical approval process at each carrier before it can be certified to be stocked at each carrier. The approval process for each device for each carrier has historically cost between $0.5 million and $3 million.
We believe that Adjusted EBITDA, viewed in addition to, and not in lieu of, our reported GAAP results, provides useful information to investors regarding our performance and overall results of operations for various reasons, including: ● non-cash equity grants made to employees at a certain price do not necessarily reflect the performance of our business at such time, and as such, stock-based compensation expense is not a key measure of our operating performance; and ● non-cash depreciation and amortization are not considered a key measure of our operating performance.
We believe that Adjusted EBITDA, viewed in addition to, and not in lieu of, our reported GAAP results, provides useful information to investors regarding our performance and overall results of operations for various reasons, including: ● non-cash equity grants made to employees at a certain price do not necessarily reflect the performance of our business at such time, and as such, stock-based compensation expense is not a key measure of our operating performance; and ● non-cash depreciation and amortization, restructuring charges, and impairment of contract fulfillment assets are not considered a key measure of our operating performance.
The Company tracks the NRE assets by product and customer, then amortizes the NRE assets to Cost of Revenues over a period of four years, which is management’s estimated average product life for each model phone, starting from the date of the first significant sales.
The Company tracks the NRE assets by product and customer, then amortizes the NRE assets to cost of revenues over a period of three to four years, which is management’s estimated average product life for each model phone or connected device, starting from the date of the first significant sales.
While the hardware design of our phones is generally the same for all wireless carriers, each device must be configured to conform to the requirements of each wireless carrier’s network, resulting in higher development expenses as the number of wireless carriers we sell through increases.
While the hardware design of our phones and connected devices is generally the same for all wireless carriers, each device must be configured to conform to the requirements of each U.S. wireless carrier’s network, resulting in higher development expenses as the number of wireless carriers we sell through increases.
Liquidity and Capital Resources Historically, we have funded operations from a combination of public and private equity financings, convertible loans from existing investors and borrowings under loan agreements. As of December 31, 2023, we did not have any convertible loans or any other borrowing structures in place.
Liquidity and Capital Resources Historically, we have funded operations from a combination of public and private equity financings, convertible loans from existing investors and borrowings under loan agreements. As of December 31, 2024, we did not have any equity financing or convertible loans in place.
Nevertheless, the above-described events had and will continue to impact the global macroeconomic and geopolitical environments, capital and commodity markets, and global supply chains, which may have an adverse impact on our operations and hinder our ability to access capital, if needed.
Nevertheless, the above-described events had and will continue to impact the global macroeconomic and geopolitical environments, capital and commodity markets, and global supply chains, which may have an adverse impact on our operations and hinder our ability to access capital, if needed. Our cost of revenue may increase if the component prices increase.
Following a carrier’s review of product concepts, we may receive a product award letter from that carrier to move forward with the development and certification process, at which time we may begin receiving advance purchase orders or commitments.
Prior to the commencement of development of a product for certification, we generally do not receive any purchase orders or commitments. Following a carrier’s review of product concepts, we may receive a product award letter from that carrier to move forward with the development and certification process, at which time we may begin receiving advance purchase orders or commitments.
We have implemented and continue to implement measures to address those challenges. We also continue to actively manage our inventory and establish a relationship with third-party manufacturers in an effort to minimize supply chain disruptions.
We also continue to actively manage our inventory and establish a relationship with third-party manufacturers in an effort to minimize supply chain disruptions.
Marketing expenses include all social media and collateral print media, and brand development expenses. General and administrative. General and administrative expenses consist primarily of personnel-related expenses, including salaries, bonuses, stock-based compensation, travel costs and employee benefits, as well as professional and consulting fees, legal fees, and insurance costs. Income taxes.
Marketing expenses include all social media and collateral print media, brand development expenses, and trade shows. General and administrative. General and administrative expenses consist primarily of personnel-related expenses, including salaries, bonuses, stock-based compensation, travel costs and employee benefits, as well as professional and consulting fees, legal fees, external audit fees, IT costs, and insurance costs. Impairment of contract fulfillment assets.
If our research and development efforts are not successful, then we will not recover these investments that we make. New Customer Acquisitions We are focused on continuing to acquire new customers, in North America, Europe, the Middle East, and Australia, to support our long-term growth. Historically, we have been dependent on a small number of wireless carriers distributing our products.
If our research and development efforts are not successful, then we will not recover these investments that we make. New Customer Acquisitions We are focused on continuing to acquire new customers, in North America, Europe, the Middle East, and Australia, to support our long-term growth.
The Company recognizes revenue primarily from the sale of products, including our mobile phones, connected devices, tablets, and accessories, and most of the Company’s contracts include only one performance obligation, namely the delivery of product.
NRE services in 2024 and 2023 were less than 1% of our revenues. The Company recognizes revenue primarily from the sale of products, including our mobile phones, connected devices, and accessories, and most of the Company’s contracts include only one performance obligation, namely the delivery of the product.
Given our primary sales channels in the U.S. and Canada consist of large wireless carriers, our customer base is somewhat concentrated. For the year ended December 31, 2023, large wireless carriers contributed 45% of our revenues, with our top three carrier customers accounting for 40%.
With the primary sales channels in the U.S. and Canada consisting of large wireless carriers, the Company’s customer base is highly concentrated. For the year ended December 31, 2024, wireless carriers contributed 75% of our total net revenues, with our top three carrier customers accounting for 62% of our total net revenues.
The number of feature phone units sold during the year ended December 31, 2023 compared to the year ended December 31, 2022 decreased by 32%, primarily because 2022 had higher sales of the XP3plus after it was launched in September 2021.
The number of smartphone units sold during the year ended December 31, 2024 compared to the same period in 2023 decreased by 17%, primarily because 2023 had higher sales of the XP10 after it was launched in November 2022.
Under certain of our customer agreements, we may also offer NRE services in the form of third-party design services relating to the design of materials and software licenses used in the manufacturing of our products. Our tablet sales were with a customer that imported the tablets to the U.S., where the tablets were branded, and sold to a U.S. retailer.
Under certain of our customer agreements, we may also offer NRE services in the form of third-party design services relating to the design of materials and software licenses used in the manufacturing of our products.
Set forth below is units sold by product category (in thousands): Year Ended December 31, 2023 2022 Smartphones 70 37 Feature phones 69 102 Tablets and other 508 330 Total Units Sold 647 469 Adjusted EBITDA In addition to our financial results determined in accordance with U.S.
Set forth below is units sold by product category (in thousands): Year Ended December 31, 2024 2023 Smartphones 58 70 Feature phones 97 69 Connected solutions 17 – White label products (including related party) and other 142 508 Total Units Sold 314 647 Adjusted EBITDA In addition to our financial results determined in accordance with U.S.
Adjusted EBITDA was $4.0 million for the year ended December 31, 2023, compared to negative $9.9 million for the year ended December 31, 2022. This improvement was primarily due to the same factors in the improvement to Net Loss.
Adjusted EBITDA was negative $21.3 million for the year ended December 31, 2024, compared to $4.0 million for the year ended December 31, 2023. This decrease was primarily due to the same factors mentioned in the categories above.
Cash flows from financing activities For the year ended December 31, 2023, cash provided by financing activities was $0.3 million, primarily due to $0.4 million in proceeds from the exercise of stock options, partially offset by $0.1 million for the repayment of debt.
For the year ended December 31, 2023, cash provided by financing activities was $0.3 million, primarily due to $0.4 million in proceeds from the exercise of stock options, partially offset by $0.1 million for the repayment of debt. 47 Material Cash Requirements We had approximately $15.8 million in noncancelable purchase orders for inventory and other operating expenses as of December 31, 2024.
Non-cash charges were $4.3 million and changes in operating assets and liabilities were a net use of $8.3 million. Non-cash charges primarily consisted of $2.2 million in depreciation and amortization, $1.5 million in stock-based compensation, $0.4 million in payment for services with common stock, partially offset by non-cash lease liability amortization.
Non-cash charges primarily consisted of $2.2 million in depreciation and amortization, $1.5 million in stock-based compensation, and $0.4 million in payment for services with common stock.
Set forth below is a reconciliation from net loss to Adjusted EBITDA (in thousands): Year Ended December 31, 2023 2022 Net loss $ (90 ) $ (14,087 ) Depreciation and amortization 2,206 2,375 Stock-based compensation 1,496 1,551 Interest expense 15 97 Income taxes 374 184 Adjusted EBITDA $ 4,001 $ (9,880 ) We define Adjusted EBITDA as net loss adjusted to exclude the impact of stock-based compensation expense, depreciation and amortization, interest expense, and income taxes.
Set forth below is a reconciliation from net loss to Adjusted EBITDA (in thousands): Year Ended December 31, 2024 2023 Net loss $ (33,648 ) $ (90 ) Depreciation and amortization 3,557 2,206 Stock-based compensation 1,525 1,496 Restructuring charges 514 – Impairment of contract fulfillment assets 6,484 – Interest expense 29 15 Income taxes 226 374 Adjusted EBITDA $ (21,313 ) $ 4,001 We define Adjusted EBITDA as net loss adjusted to exclude the impact of stock-based compensation expense, depreciation and amortization, interest expense, income taxes, restructuring charges, and asset impairment charges.
We expect higher sales in Europe in 2024 and in future years. 41 Nasdaq Delisting and Reverse Stock Split On September 14, 2023, we received a letter from Nasdaq notifying us that, because the bid price for our common stock has fallen below $1.00 per share for 30 consecutive business days, we no longer comply with the $1.00 minimum bid price requirement set forth in Nasdaq Listing Rule set forth in Nasdaq Listing Rule 5550(a)(2) (the “Bid Price Rule”) for continued listing.
Compliance with Nasdaq Listing Rules On September 14, 2023, the Company received a letter from the Listing Qualifications Department (the “Staff”) of The Nasdaq Stock Market, LLC (“Nasdaq”) notifying it that, because the bid price for its common stock had fallen below $1.00 per share for 30 consecutive business days, the Company no longer complied with the $1.00 minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2) (the “Bid Price Rule”) for continued listing.
We have invested, and expect to continue to invest, in our sales and marketing efforts to drive new customer acquisitions. We are currently pursuing former customers of Bullitt in Europe and the Middle East to introduce our rugged phone products. A key part of our strategy is to further expand our connected solutions products.
Historically, we have been dependent on a small number of North American wireless carriers to purchase our products. We have invested, and expect to continue to invest, in our sales and marketing efforts to drive new customer acquisitions. We are currently pursuing new customers in Europe and the Middle East to introduce our products.
The changes in our net operating assets and liabilities were primarily due to an increase in contract fulfillment assets of $4.5 from the capitalization of certification costs, an increase of $3.0 million in accounts receivable due to the timing of sales at year-end, and an increase of $2.6 million in inventory due to the timing of shipments at year-end.
The change in net operating assets and liabilities was primarily due to an increase in contract fulfillment assets due to the capitalization of certification costs, an increase in accounts receivable due to the timing of sales at year-end, and an increase in inventory due to the timing of shipments at year-end, partially offset by a decrease in non-trade receivables due to the timing of parts deliveries to our manufacturers.
The number of smartphone units sold during the year ended December 31, 2023 compared to the year ended December 31, 2022 increased by 89%, primarily because the XP10 was launched in November 2022 and had a full year of sales in 2023.
The number of feature phone units sold during the year ended December 31, 2024 compared to the same period in 2023 increased by 41%, primarily because 2024 had higher sales of the XP3plus and XP5plus.
Our cost of revenue may increase if the component prices increase. 42 Key Metrics We review a variety of key financial metrics to help us evaluate growth trends, establish budgets, measure the effectiveness of our business strategies and assess operational efficiencies.
Key Metrics We review a variety of key financial metrics to help us evaluate growth trends, establish budgets, measure the effectiveness of our business strategies and assess operational efficiencies. Units Sold Our smartphones include the XP10 model sold in 2024 and 2023, and our XP Pro and XP400 models sold in the fourth quarter of 2024.
These cash decreases were partially offset by a decrease of $1.3 million in non-trade receivables due to the timing of parts deliveries to our manufacturers. For the year ended December 31, 2022, cash used in operating activities was $12.4 million, primarily attributable to a net loss of $14.1 million.
These increases were partially offset by a $7.1 million increase to contract fulfillment assets. For the year ended December 31, 2023, cash used in operating activities was $4.1 million, primarily attributable to non-cash charges of $4.3 million and net cash used in a change in net operating assets and liabilities of $8.3 million.
We also intend to continue to invest in and expand our international sales teams. As a result, we expect our sales and marketing costs to increase as we seek to acquire new customers.
A key part of our strategy is to further expand our connected solutions products. As a result, we expect our sales and marketing costs to increase as we seek to acquire new customers.
This increase in tax expense in 2023 is primarily due to the Company’s increase in foreign tax expense for its foreign subsidiaries in 2023 as compared to 2022. Net loss. The net loss for December 31, 2023, was $0.1 million compared to $14.1 million for December 31, 2022.
Income tax provision for the year ended December 31, 2024, decreased $0.1 million compared to the same period in 2023 primarily due to the Company’s decrease in foreign tax expense for its foreign subsidiaries in 2024 as compared to 2023. Adjusted EBITDA.
Revenues in 2023 were primarily generated from sales of our mobile phones and industrial-grade accessories, predominantly to wireless carriers in the United States and Canada. We currently have products available at all three U.S. Tier-one carriers – AT&T, T-Mobile and Verizon as well as the three primary carriers in Canada – Bell, Telus and Rogers.
We currently have products available at all three U.S. Tier-one carriers – AT&T, T-Mobile and Verizon as well as the three primary carriers in Canada – Bell, Telus and Rogers, and Telstra in Australia. These carriers then resell our products, along with network services, to end customers focusing on two primary end markets: industrial enterprise and public sector.
This decrease was primarily due to severance costs of $1.2 million incurred in 2022 due to a change in the management team, a decrease in finance headcount, and lower directors and officers insurance costs. Interest expense. Interest expense is less than $0.1 million in both years because the Company had minimal debt. Other income (expense), net.
Restructuring charges . Restructuring charges for the year ended December 31, 2024, was $0.5 million, and consisted of severance costs incurred in connection with the reduction of our workforce. Interest expense. Interest expense is less than $0.1 million in both years because the Company had minimal debt. Other income (expense), net.
The lower cost of revenues as a percentage of net revenues in 2023 was due to sales mix and specifically the sale of relatively higher margin smartphones in 2023. Gross profit and margin.
Cost of revenues as a percentage of net revenue increased due to the $3.0 million impairment charge. Gross profit and margin.
Tablet sales ended in October 2023 and are not expected to be resumed in 2024. 45 Cost of Revenues and Gross Profit/Gross Margin Cost of revenues for products manufactured by third parties is the negotiated price that the Company pays for the products.
However, with the launch of new products in the fourth quarter of 2024 and in the first half of 2025, we anticipate significant revenue growth and improved profitability. 43 Cost of Revenues and Gross Profit/Gross Margin Cost of revenues for products manufactured by third parties is the negotiated price that the Company pays for the products.
Non-cash charges were $1.3 million and changes in operating assets and liabilities were $0.2 million. Non-cash charges primarily consisted of $1.5 million in stock-based compensation, $0.5 million in payment for services with common stock, partially offset by non-cash lease liability amortization, and $0.7 million in a non-cash gain on the termination of a lease.
Non-cash charges primarily consisted of $3.6 million in depreciation and amortization, $1.5 million in stock-based compensation, $6.5 million in impairment of contract fulfillment assets, and $2.3 million in the provision for credit loss.
Cash Flows The following table summarizes our sources and uses of cash for the periods presented (in thousands): Year Ended December 31, 2023 2022 Net cash used in operating activities $ (4,052 ) $ (12,360 ) Net cash used in investing activities (36 ) (8 ) Net cash provided by financing activities 272 14,348 Cash flows from operating activities For the year ended December 31, 2023, cash used in operating activities was $4.1 million.
We expect to meet all obligations with existing cash and operating cash flow for a period of at least one year from the date of release of the consolidated financial statements included in this Annual Report on Form 10-K. 46 Cash Flows The following table summarizes our sources and uses of cash for the periods presented (in thousands): Year Ended December 31, 2024 2023 Net cash used in operating activities $ (8,486 ) $ (4,052 ) Net cash used in investing activities (214 ) (36 ) Net cash provided by financing activities 4,646 272 Net decrease in cash and cash equivalents $ (4,054 ) $ (3,816 ) Cash flows from operating activities For the year ended December 31, 2024, cash used in operating activities was $8.5 million, primarily attributable to a net loss of $33.6 million, partially offset by non-cash charges of $14.9 million and net cash provided by a change in net operating assets and liabilities of $10.3 million.
We capitalize these certification costs as contract fulfillment assets and amortize them over the estimated life of the product. Prior to the commencement of development of a product for certification, we generally do not receive any purchase orders or commitments.
For certifications outside the U.S., there may be one certification requirement for an entire country or region. Certification requirements for distributors vary by product and by region. We capitalize these certification costs as contract fulfillment assets and amortize them over the estimated life of the product.
Cash flows from investing activities For the years ended December 31, 2023 and 2022, cash used in investing activities was less than $0.1 million each year.
Cash flows from investing activities For the years ended December 31, 2024 and 2023, there were no significant investing activities. Cash flows from financing activities For the year ended December 31, 2024, cash provided by financing activities was $4.6 million, primarily due to $4.0 million in proceeds from an investor for the purchase of shares, as well as ATM sales.