LAWRENCEVILLE, Ga.--(BUSINESS WIRE)--Boxlight Corporation (Nasdaq: BOXL) (“Boxlight”), a leading provider of interactive technology solutions, today announced the Company's financial results for the second quarter ended June 30, 2021.
Key Financial Highlights for Q2 2021 as Compared to Q2 2020
- Revenues increased by 497% to $46.8 million
- Customer orders increased by 986% to $76.0 million
- Gross profit margin was 27.5%, as adjusted for the net effect of acquisition-related purchase accounting, increased to 29.1%, an improvement of 16 basis points
- Net loss per common share improved by $0.04 to $(0.04)
- Adjusted EBITDA improved by $5.4 million to $5.4 million
- Working capital improved by 575% to $26.7 million
- Ended the quarter with $48.0 million of backorders, $7.4 million cash and $51.1 million stockholders’ equity
Key Business Highlights for Q2 2021
- Received significant customer orders of $15.8 million from D&H Distributing (U.S.), $12.5 million from Tierney (U.S.), $3.5 million from Data Projections (U.S.), $2.5 million from IDNS (U.K.), $2.4 million from ASI (Australia), $2.1 million from Interactive AV (South Africa), and $1.5 million from EET Europarts (Finland).
- Published twelve case studies for successful technology implementations including Clelian Heights School for Exceptional Children, Greensburg, PA; Shamrock Independent School District, Shamrock,TX; The British Computer Society, London, UK; Brussels School Group, Brussels, Belgium; and Horsley Park Public School, Sydney, Australia.
- Received recognition at the Cool Tool Finalist Awards, the InAVation Awards and The EdTech Breakthrough Awards for our software platforms, accessories, professional development content, STEM solutions and overall business growth.
- Joined the Google Cloud Partner Advantage program as a service partner giving Google Cloud educators the ability to receive specialized professional development focused on Google Cloud tools.
- Launched Boxlight Financial Services, a strategic customer financing program created in partnership with TEQlease Capital, to provide customers flexible payment plans.
- Released ClevertouchLive, a new digital signage Content Management Platform enabling customers to manage all their Clevertouch devices from a single content management platform.
- Announced our U.S. enterprise sales division focusing on corporate, government, higher education and house of worship customers.
Management Commentary
“We delivered another record quarter, again outperforming both our external guidance and internal targets,” commented Michael Pope, Chairman and Chief Executive Officer.
“For the first half of 2021, we generated $124 million in orders, $80 million in revenue and $7 million in Adjusted EBITDA. We are fulfilling our commitment to rapid growth and improved profitability. Our vision is to become the industry leader, and we made significant strides toward reaching that goal during the second quarter.
“Entering our seasonally strongest quarter, we expect to report the third quarter with revenue of $60 million, Adjusted EBITDA greater than $7 million and positive Net Income.”
Financial Results for the Three Months Ended June 30, 2021
Revenues for the three months ended June 30, 2021 were $46.8 million as compared to $7.8 million for the three months ended June 30, 2020, resulting in a 497% increase due primarily to the acquisition of Sahara in September 2020 and increased demand for our solutions.
Gross profit for the three months ended June 30, 2021 was $12.8 million as compared to $2.7 million for the three months ended June 30, 2020. The gross profit margin for the three months ended June 30, 2021 was 27.5%, and adjusted for the net effect of acquisition-related purchase accounting, the margin was 29.1%, as compared to the 34.4% gross margin, as adjusted, reported for the three months ended June 30, 2020. As reported in Q1 2021, gross margins have been adversely impacted by approximately four percentage points due to increased freight and customs costs caused by supply chain challenges associated with the effects of the Covid-19 pandemic; this is anticipated to continue throughout 2021.
Total operating expenses for the three months ended June 30, 2021 were $11.3 million as compared to $3.5 million for the three months ended June 30, 2020. The increase primarily resulted from additional overhead costs associated with the acquired Sahara operations in September 2020.
Other income (expense) for the three months ended June 30, 2021 was net expense of $(1.3) million, as compared to net expense of $(0.6) million for the three months ended June 30, 2020. The increase in other expense was due to $0.1 million of increased interest expense associated with increased borrowings, $0.6 million of losses recognized on the settlement of certain debt obligations that were exchanged for common shares, and $0.1 million of additional gains that were recognized in 2021 upon the remeasurement of certain derivative liabilities associated with common stock warrants.
The Company reported a net loss of $(2.2) million for the three months ended June 30, 2021 as compared to a net loss of $(1.4) million for the three months ended June 30, 2020. Our UK deferred tax liabilities required remeasurement in the quarter to book an expense of $2.2M, following a change to the UK income tax rate in June 2021. Finance Bill 2021 (“the Bill”) provides for an increase in the UK statutory tax rate to 25% (from 19%) for taxpayers with profits over £250K beginning April 1, 2023.
The net loss attributable to common shareholders was $(2.2) million and $(1.4) million for the three months ended June 30, 2021 and 2020, respectively, after deducting the fixed dividends to Series B preferred shareholders of $317 thousand and the fair value revaluation deemed contribution of $367 thousand following the redemption amendment to the Series B signed June 14, 2021.
Total comprehensive loss was $(1.7) million and $(1.4) million for the three months ended June 30, 2021 and 2020, reflecting the effect of cumulative foreign currency translation adjustments on consolidation, with the net effect in the quarter of $0.5 million gain and $(0.0) million for the three months ended June 30, 2021 and 2020, respectively.
The EPS loss for the three months ended June 30, 2021 was $(0.04) per basic and diluted share, compared to $(0.08) per basic and diluted share for the three months ended June 30, 2020.
EBITDA for the three months ending June 30, 2021 was $2.9 million, as compared to $(0.6) million EBITDA loss for the three months ending June 30, 2020.
Adjusted EBITDA for the three months ended June 30, 2021 was $5.4 million, as compared to $0.0 million for the three months ended June 30, 2020. Adjustments to EBITDA include stock-based compensation expense, gains/losses recognized upon the settlement of certain debt instruments, gains/losses from the remeasurement of derivative liabilities, and the effects of purchase accounting adjustments in connection with acquisitions.
At June 30, 2021, Boxlight had $7.4 million in cash and cash equivalents, $26.7 million in working capital, $155.3 million in total assets, $18.9 debt, $51.1 million in stockholders’ equity, 57.8 million common shares issued and outstanding, and 3.1 million preferred shares issued and outstanding.
Financial Results for the Six Months Ended June 30, 2021
Revenues for the six months ended June 30, 2021 were $80.2 million as compared to $13.6 million for the six months ended June 30, 2020, resulting in a 492% increase due primarily to the acquisition of Sahara in September 2020 and increased demand for our solutions.
Gross profit for the six months ended June 30, 2021 was $21.4 million as compared to $4.3 million for the six months ended June 30, 2020. The gross profit margin for the six months ended June 30, 2021 was 26.7%, and adjusted for the net effect of acquisition-related purchase accounting, the margin was 28.7%, as compared to the 31.6% gross margin, as adjusted, reported for the six months ended June 30, 2020. As reported in Q1 2021, gross margins have been adversely impacted by approximately four percentage points due to increased freight and customs costs caused by supply chain challenges associated with the effects of the COVID-19 pandemic; this is anticipated to continue throughout 2021.
Total operating expenses for the six months ended June 30, 2021 were $21.9 million as compared to $7.7 million for the six months ended June 30, 2020. The increase primarily resulted from additional overhead costs associated with the acquired Sahara operations in September 2020.
Other income (expense) for the six months ended June 30, 2021 was net expense of $(4.4) million, as compared to net income of $0.1 million for the six months ended June 30, 2020. The increase in other expense was due to $0.7 million of increased interest expense associated with increased borrowings, $3.5 million of losses recognized on the settlement of certain debt obligations that were exchanged for common shares, and $0.2 million of additional losses that were recognized in 2021 upon the remeasurement of certain derivative liabilities associated with common stock warrants.
The Company reported a net loss of $(7.4) million for the six months ended June 30, 2021 as compared to a net loss of $(3.4) million for the six months ended June 30, 2020. Our UK deferred tax liabilities required remeasurement in the quarter to book an expense of $2.2M, following a change to the UK income tax rate in June 2021. Finance Bill 2021 (“the Bill”) provides for an increase in the UK statutory tax rate to 25% (from 19%) for taxpayers with profits over £250K beginning April 1, 2023.
The net loss attributable to common shareholders was $(7.6) million and $(3.4) million for the six months ended June 30, 2021 and 2020, respectively, after deducting fixed dividends to Series B preferred shareholders of $635 thousand and the fair value revaluation deemed contribution of $367 thousand following the redemption amendment with the Series B shareholders signed June 14, 2021.
Total comprehensive loss was $(7.1) million and $(3.5) million for the six months ended June 30, 2021 and 2020, reflecting the effect of cumulative foreign currency translation adjustments on consolidation, with the net effect year to date of $0.3 million gain and $(0.0) million for the six months ended June 30, 2021 and 2020, respectively.
The EPS loss for the six months ended June 30, 2021 was $(0.13) per basic and diluted share, compared to $(0.22) per basic and diluted share for the six months ended June 30, 2020.
EBITDA for the six months ending June 30, 2021 was $0.5 million, as compared to $(1.8) million EBITDA loss for the six months ending June 30, 2020.
Adjusted EBITDA for the six months ended June 30, 2021 was $7.0 million, as compared to a loss of $(0.7) million for the six months ended June 30, 2020. Adjustments to EBITDA include stock-based compensation expense, gains/losses recognized upon the settlement of certain debt instruments, gains/losses from the remeasurement of derivative liabilities, and the effects of purchase accounting adjustments in connection with acquisitions.
At June 30, 2021, Boxlight had $7.4 million in cash and cash equivalents, $26.7 million in working capital, $155.3 million in total assets, $18.9 debt, $51.1 million in stockholders’ equity, 57.8 million common shares issued and outstanding, and 3.1 million preferred shares issued and outstanding.
Second Quarter 2021 Financial Results Conference Call
Management will host a conference call to discuss the second quarter 2021 financial results on Thursday, August 12, 2021 at 4:30 p.m. Eastern Time. The conference call details are as follows:
Date: |
Thursday, August 12, 2021 |
|
Time: |
4:30 p.m. Eastern Time / 1:30 p.m. Pacific Time |
|
Dial-in: |
1-877-545-0320 (Domestic) 1-973-528-0016 (International) |
|
Webcast: |
||
For those unable to participate during the live broadcast, a replay of the conference call will be available until 11:59 p.m. Eastern Time on Thursday, August 26, 2021 by dialing 1-877-481-4010 (domestic) and 1-919-882-2331 (international) and referencing the replay passcode 42424.
Use of Non-GAAP Financial Measures
To supplement Boxlight’s financial statements presented on a GAAP basis, Boxlight provides EBITDA and Adjusted EBITDA as supplemental measures of its performance.
To provide investors with additional insight and allow for a more comprehensive understanding of the information used by management in its financial and decision-making surrounding pro forma operations, we supplement our consolidated financial statements presented on a basis consistent with U.S. generally accepted accounting principles, or GAAP, with EBITDA and Adjusted EBITDA, non-GAAP financial measures of earnings. EBITDA represents net income before income tax expense (benefit), interest expense, depreciation and amortization. Adjusted EBITDA represents EBITDA plus stock-based compensation, the change in fair value of derivative liabilities, purchase accounting impact of inventory markup, and non- cash losses associated with debt settlement. Our management uses EBITDA and Adjusted EBITDA as financial measures to evaluate the profitability and efficiency of our business model. We use these non-GAAP financial measures to assess the strength of the underlying operations of our business. These adjustments, and the non-GAAP financial measures that are derived from them, provide supplemental information to analyze our operations between periods and over time. We find this especially useful when reviewing pro forma results of operations, which include large non-cash amortizations of intangible assets from acquisitions and stock-based compensation. Investors should consider our non-GAAP financial measures in addition to, and not as a substitute for, financial measures prepared in accordance with GAAP.
About Boxlight Corporation
Boxlight Corporation (Nasdaq: BOXL) is a leading provider of interactive technology solutions under its award winning brands Clevertouch® and Mimio®. The Company aims to improve engagement and communication in diverse business and education environments. Boxlight develops, sells, and services its integrated solution suite including interactive displays, collaboration software, supporting accessories and professional services. For more information about Boxlight and the Boxlight story, visit http://www.boxlight.com and http://www.clevertouch.com.
Forward Looking Statements
This press release may contain information about Boxlight's view of its future expectations, plans and prospects that constitute forward-looking statements. Actual results may differ materially from historical results or those indicated by these forward-looking statements as a result of a variety of factors including, but not limited to, risks and uncertainties associated with its ability to maintain and grow its business, variability of operating results, its development and introduction of new products and services, marketing and other business development initiatives, and competition in the industry, among other things. Boxlight encourages you to review other factors that may affect its future results and performance in Boxlight's filings with the Securities and Exchange Commission.
Boxlight Corporation Condensed Consolidated Balance Sheets As of June 30, 2021 and December 31, 2020 (Unaudited) (in thousands, except share amounts) |
||||||||
|
|
June 30, 2021 |
|
|
December 31, 2020 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
7,437 |
|
|
$ |
13,460 |
|
Accounts receivable – trade, net of allowances |
|
|
36,115 |
|
|
|
20,869 |
|
Inventories, net of reserves |
|
|
20,870 |
|
|
|
20,913 |
|
Prepaid expenses and other current assets |
|
|
13,463 |
|
|
|
6,161 |
|
Total current assets |
|
|
77,885 |
|
|
|
61,403 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation |
|
|
584 |
|
|
|
562 |
|
Intangible assets, net of accumulated amortization |
|
|
53,306 |
|
|
|
55,157 |
|
Goodwill |
|
|
23,352 |
|
|
|
22,742 |
|
Other assets |
|
|
170 |
|
|
|
91 |
|
Total assets |
|
$ |
155,297 |
|
|
$ |
139,953 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
26,107 |
|
|
$ |
14,245 |
|
Accounts payable and accrued expenses – related parties |
|
|
- |
|
|
|
1,967 |
|
Short-term debt |
|
|
16,485 |
|
|
|
16,817 |
|
Earn-out payable – related party |
|
|
- |
|
|
|
119 |
|
Deferred revenues – short-term |
|
|
6,197 |
|
|
|
5,671 |
|
Derivative liabilities |
|
|
536 |
|
|
|
363 |
|
Other short-term liabilities |
|
|
1,857 |
|
|
|
1,209 |
|
Total current liabilities |
|
|
51,182 |
|
|
|
40,392 |
|
|
|
|
|
|
|
|
|
|
Deferred revenues – long-term |
|
|
12,334 |
|
|
|
10,482 |
|
Long-term debt |
|
|
2,392 |
|
|
|
7,831 |
|
Deferred tax liability |
|
|
9,375 |
|
|
|
7,902 |
|
Other long-term liabilities |
|
|
365 |
|
|
|
2 |
|
Total liabilities |
|
75,648 |
|
|
66,609 |
|
||
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
|
|
|
Preferred Series B |
|
|
16,146 |
|
|
|
16,513 |
|
Preferred Series C |
|
|
12,363 |
|
|
|
12,363 |
|
Total mezzanine equity |
|
|
28,509 |
|
|
|
28,876 |
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Preferred Series A, $0.0001 par value, 50,000,000 shares authorized; 167,972 and 167,972 shares issued and outstanding, respectively |
|
|
- |
|
|
|
- |
|
Common stock, $0.0001 par value, 200,000,000 shares authorized; 56,786,557 and 53,343,518 Class A shares issued and outstanding, respectively |
|
|
6 |
|
|
|
5 |
|
Additional paid-in capital |
|
|
100,559 |
|
|
|
86,768 |
|
Accumulated deficit |
|
|
(54,886 |
) |
|
|
(47,498 |
) |
Accumulated other comprehensive income |
|
|
5,461 |
|
|
|
5,192 |
|
Total stockholders’ equity |
|
51,140 |
|
|
44,467 |
|
||
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity |
|
$ |
155,297 |
|
|
$ |
139,953 |
|
Boxlight Corporation Consolidated Condensed Statements of Operations and Comprehensive Loss For the six months ended June 30, 2021 and 2020 (Unaudited) (in thousands, except per share amounts) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Revenues, net |
|
$ |
46,754 |
|
|
$ |
7,828 |
|
|
$ |
80,177 |
|
|
$ |
13,551 |
|
Cost of revenues |
|
|
33,920 |
|
|
|
5,137 |
|
|
|
58,791 |
|
|
|
9,269 |
|
Gross profit |
|
|
12,834 |
|
|
|
2,691 |
|
|
|
21,386 |
|
|
|
4,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
10,800 |
|
|
|
3,200 |
|
|
|
20,912 |
|
|
|
7,137 |
|
Research and development |
|
|
481 |
|
|
|
285 |
|
|
|
955 |
|
|
|
602 |
|
Total operating expense |
|
|
11,281 |
|
|
|
3,485 |
|
|
|
21,866 |
|
|
|
7,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
1,553 |
|
|
|
(794 |
) |
|
|
(480 |
) |
|
|
(3,457 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(764 |
) |
|
|
(628 |
) |
|
|
(1,782 |
) |
|
|
(1,088 |
) |
Other income, net |
|
|
5 |
|
|
|
17 |
|
|
|
20 |
|
|
|
76 |
|
Changes in fair value of derivative liabilities |
|
|
41 |
|
|
|
(74 |
) |
|
|
(225 |
) |
|
|
(46 |
) |
(Loss) gain from settlements of liabilities |
|
|
(533 |
) |
|
|
53 |
|
|
|
(2,378 |
) |
|
|
1,139 |
|
Total other income (expense) |
|
|
(1,251 |
) |
|
|
(632 |
) |
|
|
(4,365 |
) |
|
|
81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before income taxes |
|
$ |
302 |
|
|
$ |
(1,426 |
) |
|
$ |
(4,845 |
) |
|
$ |
(3,376 |
) |
Income tax expense |
|
|
(2,522 |
) |
|
|
- |
|
|
|
(2,543 |
) |
|
|
- |
|
Net loss |
|
$ |
(2,220 |
) |
|
$ |
(1,426 |
) |
|
$ |
(7,388 |
) |
|
$ |
(3,376 |
) |
Fixed dividends to Series B preferred shareholders |
|
|
(317 |
) |
|
|
- |
|
|
|
(635 |
) |
|
|
- |
|
Contribution from Series B preferred shareholders |
|
|
367 |
|
|
|
- |
|
|
|
367 |
|
|
|
- |
|
Net loss attributable to common stockholders |
|
$ |
(2,170 |
) |
|
$ |
(1,426 |
) |
|
$ |
(7,656 |
) |
|
$ |
(3,376 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,220 |
) |
|
$ |
(1,426 |
) |
|
$ |
(7,388 |
) |
|
$ |
(3,376 |
) |
Foreign currency translation loss |
|
|
530 |
|
|
(5 |
) |
|
|
269 |
|
|
(108 |
) |
||
Total comprehensive loss |
|
$ |
(1,691 |
) |
|
$ |
(1,431 |
) |
|
$ |
(7,119 |
) |
|
$ |
(3,484 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss loss per common share – basic and diluted |
|
$ |
(0.04 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.22 |
) |
Weighted average number of common shares outstanding – basic and diluted |
|
|
57,871 |
|
|
|
17,637 |
|
|
|
56,518 |
|
|
|
15,066 |
|
Boxlight Corporation Reconciliation of Net Loss for the Three Months Ended June 30, 2021 and 2020 to EBITDA and Adjusted EBITDA (unaudited) (in thousands) |
||||||||
(in thousands) |
|
June 30, 2021 |
|
|
June 30, 2020 |
|
||
Net loss |
|
$ |
(2,220 |
) |
|
$ |
(1,426 |
) |
Depreciation and amortization |
|
|
1,815 |
|
|
|
221 |
|
Interest expense |
|
|
764 |
|
|
|
628 |
|
Income tax benefit |
|
|
2,522 |
|
|
|
- |
|
EBITDA |
|
$ |
2,881 |
|
$ |
(577 |
) |
|
Stock-based compensation expense |
|
|
1,182 |
|
|
|
249 |
|
Change in fair value of derivative liabilities |
|
|
(41 |
) |
|
|
74 |
|
Purchase accounting impact of fair valuing inventory |
|
|
15 |
|
|
|
14 |
|
Purchase accounting impact of fair valuing deferred revenue |
|
|
790 |
|
|
|
- |
|
Net loss on settlement of Lind debt in stock |
|
|
532 |
|
|
|
244 |
|
Adjusted EBITDA |
|
$ |
5,359 |
|
|
$ |
4 |
|
Boxlight Corporation Reconciliation of Net Loss for the Six Months Ended June 30, 2021 and 2020 to EBITDA and Adjusted EBITDA (unaudited) (in thousands) |
||||||||
(in thousands) |
|
June 30, 2021 |
|
|
June 30, 2020 |
|
||
Net loss |
|
$ |
(7,388 |
) |
|
$ |
(3,376 |
) |
Depreciation and amortization |
|
|
3,570 |
|
|
|
440 |
|
Interest expense |
|
|
1,782 |
|
|
|
1,088 |
|
Income tax benefit |
|
|
2,543 |
|
|
|
- |
|
EBITDA |
|
$ |
507 |
|
$ |
(1,848 |
) |
|
Stock-based compensation expense |
|
|
1,859 |
|
|
|
520 |
|
Change in fair value of derivative liabilities |
|
|
225 |
|
|
|
46 |
|
Purchase accounting impact of fair valuing inventory |
|
|
30 |
|
|
|
19 |
|
Purchase accounting impact of fair valuing deferred revenue |
|
|
1,597 |
|
|
|
- |
|
Net loss on settlement of Lind debt in stock |
|
|
2,735 |
|
|
|
591 |
|
Adjusted EBITDA |
|
$ |
6,953 |
|
|
$ |
(672 |
) |