Press release

Sequans Communications Announces Preliminary Fourth Quarter 2019 and Full Year 2019 Financial Results

0
Sponsored by Businesswire

Sequans Communications S.A. (NYSE: SQNS), a leading developer and provider of 5G/4G chips and modules, today announced preliminary financial results for the fourth quarter and full year ended December 31, 2019.

Fourth Quarter and Fiscal Year 2019 Highlights:

Revenue: Revenue was $9.2 million, an increase of 25.2% compared to the third quarter of 2019 and an increase of 50.9% compared to the fourth quarter of 2018. Higher other revenue reflects license and service revenue from new strategic deals closed during the fourth quarter. Full-year revenue for 2019 was $30.9 million, a decrease of 23.3% compared to $40.3 million for 2018 caused mainly by a delay in the ramp of the IoT market and issues encountered in the Cat1 business.

Gross margin: Gross margin was 47.0% compared to 37.8% in the third quarter of 2019, and compared to 43.3% in the fourth quarter of 2018. Full-year gross margin increased from 39.5% in 2018 to 40.1% in 2019.

Operating loss: Operating loss was $5.6 million compared to $7.5 million in the third quarter of 2019 and $9.3 million in the fourth quarter of 2018. Full year operating loss for 2019 was $28.0 million compared to $31.5 million for 2018.

Net loss: Net loss was $8.5 million, or ($0.36) per diluted ADS, compared to $8.8 million, or ($0.37) per ADS, in the third quarter of 2019 and $9.9 million, or ($0.42) per ADS, in the fourth quarter of 2018. Full year net loss for 2019 was $36.1 million, or ($1.52) per ADS, compared to $36.2 million, or ($1.55) per ADS, for 2018.

Non-IFRS Net loss: Excluding the non-cash stock-based compensation, the non-cash impact of convertible debt amendments, effective interest adjustments related to the convertible debt and other financings, and deferred tax benefit or expense related to the convertible debt and other financings, non-IFRS net loss was $7.2 million, or ($0.30) per ADS, compared to $7.5 million, or ($0.32) per ADS in the third quarter of 2019, and $9.1 million, or ($0.39) per ADS, in the fourth quarter of 2018. Full year non-IFRS net loss for 2019 was $30.9 million, or ($1.30) per ADS, compared to $32.3 million, or ($1.38) per ADS in 2018.

Cash: Cash and cash equivalents at December 31, 2019 totaled $14.1 million compared to $6.3 million at September 30, 2019.

“2019 was a year of both frustrating delays and gratifying strategic accomplishments,” said Georges Karam, Sequans CEO. “Now, we are entering 2020 with strong momentum on several fronts: the ramp in Cat M is picking up, with more Monarch-powered devices entering mass production; the inventory issue with one Cat 1 customer is expected to be fully resolved in Q1; and the broadband business is beginning to recover. Meanwhile, we are ready for volume shipment of the Monarch SiP, our joint solution with Skyworks, and we have made additional progress with our go-to-market by signing two major distributors.

“Finally, the most significant testaments to our leadership in 5G/4G chips and modules are the important partnerships we’ve closed in 2019, including an $8.4 million strategic investment, as well as two non-exclusive multi-year licensing and services deals with strategic partners totaling over $40 million that will help accelerate our road map. We intend to build on this momentum and make 2020 a year of significant progress, further reinforcing our leadership by offering a complete portfolio of 5G chips and modules fully-optimized for IoT applications.”

In millions of US$ except percentages, shares and per share amounts

Key Metrics

Q4 2019

%*

Q3 2019 (1)

%*

Q4 2018

%*

Full year

2019

%*

Full year

2018

%*

Revenue

$9.2

 

 

$7.3

 

 

$6.1

 

 

$30.9

 

 

$40.3

 

 

Gross profit

4.3

 

47.0

%

2.8

 

37.8

%

2.6

 

43.3

%

12.4

 

40.1

%

15.9

 

39.5

%

Operating loss

(5.6

)

(61.0

)%

(7.5

)

(103.0

)%

(9.3

)

(153.7

)%

(28.0

)

(90.6

)%

(31.5

)

(78.3

)%

Net loss

(8.5

)

(93.1

)%

(8.8

)

(119.9

)%

(9.9

)

(162.9

)%

(36.1

)

(116.9

)%

(36.2

)

(90.0

)%

Diluted earnings per share

($0.09

)

 

($0.09

)

 

($0.10

)

 

($0.38

)

 

($0.39

)

 

Diluted earnings per ADS **

($0.36

)

 

($0.37

)

 

($0.42

)

 

($1.52

)

 

($1.55

)

 

Weighted average number of diluted shares

95,189,022

 

 

95,082,574

 

 

94,599,554

 

 

95,008,518

 

 

93,767,005

 

 

Weighted average number of diluted ADS **

23,797,256

 

 

23,770,644

 

 

23,649,889

 

 

23,752,130

 

 

23,441,751

 

 

Cash flow from (used in) operations

16.3

 

 

(1.0

)

 

(7.5

)

 

4.9

 

 

(22.8

)

 

Cash, cash equivalents and short-term deposit at quarter-end

14.1

 

 

6.3

 

 

12.1

 

 

14.1

 

 

12.1

 

 

Additional information on non-cash items:

 

 

 

 

 

 

 

 

 

 

– Stock-based compensation included in operating result

0.5

 

 

0.4

 

 

0.3

 

 

1.8

 

 

1.8

 

 

– Non-cash interest on convertible debt and other financing

1.3

 

 

1.2

 

 

0.8

 

 

4.4

 

 

3.0

 

 

– Non-cash impact of convertible debt amendment

 

 

 

 

 

 

 

 

0.3

 

 

– Non-cash impact of deferred tax expense (benefit)

(0.5

)

 

(0.3

)

 

(0.4

)

 

 

 

(1.2

)

 

Non-IFRS diluted earnings per shares (excludes non-cash stock-based compensation, impact of convertible debt amendments, effective interest adjustments related to the convertible and other debt and embedded derivative, impact of revaluation of interest-free government loan) and related deferred tax benefit (expense)

($0.08

)

 

($0.08

)

 

($0.10

)

 

($0.33

)

 

($0.34

)

 

Non-IFRS diluted earnings per ADS **

($0.30

)

 

($0.32

)

 

($0.39

)

 

($1.30

)

 

($1.38

)

 

* Percentage of revenue

** Reflects the November 29, 2019 adjustment in the ratio of shares to ADS : each ADS represents 4 ordinary shares

(1) Updated from the Q3 2019 earnings release provided on November 6, 2019

Q1 2020 Outlook

The following statement is based on management’s current assumptions and expectations. This statement is forward-looking and actual results may differ materially. Sequans undertakes no obligation to update this statement.

Sequans expects revenue for the first quarter of 2020 to be flat to slightly up from the fourth quarter, reflecting seasonal factors, followed by sequential improvement in the remaining quarters of the year. This outlook does not include any potential impact from the coronavirus on the company’s direct supply chain, its manufacturing partners in the region, or demand from its customers with manufacturing partners located in China. Sequans is taking steps to help ensure the well-being of its employees and is actively monitoring the situation and communicating with customers and its supply chain in order to assess and mitigate the effects, but it is too early to make an accurate assessment of the potential impact.

Conference Call and Webcast

Sequans plans to conduct a teleconference and live webcast to discuss the financial results for the fourth quarter and full year of 2019 today, February 11, 2020 at 8:00 a.m. EST /14:00 CET. To participate in the live call, analysts and investors should dial 888-394-8218, or 323-701-0225 if outside the U.S. When prompted, provide the event title or confirmation code 9106200. A live and archived webcast of the call will be available from the Investors section of the Sequans website at www.sequans.com/investors/. An audio replay of the conference call will be available until February 18, 2020 by dialing toll free 888-203-1112 or 719-457-0820 from outside the U.S., using the following access code: 9106200.

Forward Looking Statements

This press release contains projections and other forward-looking statements regarding future events or our future financial performance and potential financing sources. All statements other than present and historical facts and conditions contained in this release, including any statements regarding our future results of operations and financial positions, business strategy and plans, expectations for Massive IoT and Broadband and Critical IoT sales, the expected value of a recent strategic agreement, the potential for new strategic transactions, the potential impact of the coronavirus on our manufacturing operations in China and on customer demand, and our objectives for future operations, are forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). These statements are only predictions and reflect our current beliefs and expectations with respect to future events and are based on assumptions and subject to risk and uncertainties and subject to change at any time. We operate in a very competitive and rapidly changing environment. New risks emerge from time to time. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements. Actual events or results may differ materially from those contained in the projections or forward-looking statements. Some of the factors that could cause actual results to differ materially from the forward-looking statements contained herein include, without limitation: (i) the contraction or lack of growth of markets in which we compete and in which our products are sold, (ii) unexpected increases in our expenses, including manufacturing expenses, (iii) our inability to adjust spending quickly enough to offset any unexpected revenue shortfall, (iv) delays or cancellations in spending by our customers, (v) unexpected average selling price reductions, (vi) the significant fluctuation to which our quarterly revenue and operating results are subject due to cyclicality in the wireless communications industry and transitions to new process technologies, (vii) our inability to anticipate the future market demands and future needs of our customers, (viii) our inability to achieve new design wins or for design wins to result in shipments of our products at levels and in the timeframes we currently expect, (ix) our inability to enter into and execute on strategic alliances, (x) (our ability to meet performance milestones under strategic license agreements, (xi) the impact of natural disasters on our sourcing operations and supply chain, (xii) our ability to remediate material weaknesses in our internal controls relating to the impact of accounting changes relating to deferred tax assets and deferred tax liabilities related to the application of IFRS to deferred taxes on debt instruments with equity components, (xiii) the potential impact of the coronavirus on the production of our products in China or demand for our products by customers whose supply chain is impacted, (xiv) our ability to extend the maturity of our convertible note due April 2020, and (xv) other factors detailed in documents we file from time to time with the Securities and Exchange Commission. We have not filed our Form 20-F for the year ended December 31, 2019. As a result, all financial results described in this earnings release should be considered preliminary, and are subject to change to reflect the completion of our audit and any necessary adjustments or changes in accounting estimates that are identified prior to the time we file the Form 20-F.

Use of Non-IFRS/non-GAAP Financial Measures

To supplement our unaudited consolidated financial statements prepared in accordance with IFRS, we disclose certain non-IFRS, or non-GAAP, financial measures. These measures exclude the non-cash stock-based compensation and the non-cash impacts of convertible debt amendments, effective interest adjustments related to the convertible debt and other financings, and deferred tax benefit or expense related to the convertible debt and other financings. We believe that these measures can be useful to facilitate comparisons among different companies. These non-GAAP measures have limitations in that the non-GAAP measures we use may not be directly comparable to those reported by other companies. We seek to compensate for this limitation by providing a reconciliation of the non-GAAP financial measures to the most directly comparable IFRS measures in the table attached to this press release.

About Sequans Communications

Sequans Communications S.A. (NYSE: SQNS) is a leading developer and provider of 5G and 4G chips and modules for IoT devices. For 5G/4G massive IoT applications, Sequans provides a comprehensive product portfolio based on its flagship Monarch LTE-M/NB-IoT and Calliope Cat 1 chip platforms, featuring industry-leading low power consumption, a large set of integrated functionalities, and global deployment capability. For 5G/4G broadband and critical IoT applications, Sequans offers a product portfolio based on its Cassiopeia 4G Cat 4/Cat 6 and high-end Taurus 5G chip platforms, optimized for low-cost residential, enterprise, and industrial applications. Founded in 2003, Sequans is based in Paris, France with additional offices in the United States, United Kingdom, Israel, Hong Kong, Singapore, Sweden, Taiwan, South Korea, and China.

Visit Sequans online at www.sequans.com; www.facebook.com/sequans; www.twitter.com/sequans

Condensed financial tables follow

SEQUANS COMMUNICATIONS S.A.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

Three months ended

(in thousands of US$, except share and per share amounts)

Dec 31,

2019

Sept 30,

2019 (1)

Dec 31,

2018

 

 

 

 

 

Revenue :

 

 

 

Product revenue

$

5,054

 

$

6,008

 

$

3,856

 

Other revenue

4,112

 

1,312

 

2,217

 

Total revenue

9,166

 

7,320

 

6,073

 

Cost of revenue

 

 

 

Cost of product revenue

4,507

 

4,159

 

2,943

 

Cost of other revenue

349

 

394

 

503

 

Total cost of revenue

4,856

 

4,553

 

3,446

 

Gross profit

4,310

 

2,767

 

2,627

 

Operating expenses :

 

 

 

Research and development

5,665

 

6,205

 

6,488

 

Sales and marketing

1,864

 

1,857

 

2,179

 

General and administrative

2,374

 

2,245

 

3,294

 

 

 

 

 

Total operating expenses

9,903

 

10,307

 

11,961

 

Operating loss

(5,593

)

(7,540

)

(9,334

)

Financial income (expense):

 

 

 

Interest income (expense), net

(2,491

)

(2,293

)

(1,631

)

Other financial expenses

 

 

(400

)

Foreign exchange gain (loss)

(822

)

874

 

332

 

Loss before income taxes

(8,906

)

(8,959

)

(11,033

)

Income tax expense (benefit)

(374

)

(179

)

(1,139

)

Loss

$

(8,532

)

$

(8,780

)

$

(9,894

)

Attributable to :

 

 

 

Shareholders of the parent

(8,532

)

(8,780

)

(9,894

)

Minority interests

 

 

 

Basic loss per share

($0.09

)

($0.09

)

($0.10

)

Diluted loss per share

($0.09

)

($0.09

)

($0.10

)

Weighted average number of shares used for computing:

 

 

 

— Basic

95,189,022

 

95,082,574

 

94,599,554

 

— Diluted

95,189,022

 

95,082,574

 

94,599,554

 

Basic loss per ADS*

($0.36

)

($0.37

)

($0.42

)

Diluted loss per ADS*

($0.36

)

($0.37

)

($0.42

)

Weighted average number of ADS used for computing:

 

 

 

— Basic

23,797,256

 

23,770,644

 

23,649,889

 

— Diluted

23,797,256

 

23,770,644

 

23,649,889

 

(1) Updated from the Q3 2019 earnings release provided on November 6, 2019

* Reflects the November 29, 2019 adjustment in the ratio of shares to ADS : each ADS represents 4 ordinary shares

SEQUANS COMMUNICATIONS S.A.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

Twelve months ended Dec 31,

(in thousands of US$, except share and per share amounts)

2019

2018

 

 

 

Revenue :

 

 

Product revenue

$

21,947

 

$

28,938

 

Other revenue

8,917

 

11,312

 

Total revenue

30,864

 

40,250

 

Cost of revenue

 

 

Cost of product revenue

16,684

 

21,957

 

Cost of other revenue

1,799

 

2,405

 

Total cost of revenue

18,483

 

24,362

 

Gross profit

12,381

 

15,888

 

Operating expenses :

 

 

Research and development

23,800

 

27,909

 

Sales and marketing

7,968

 

9,411

 

General and administrative

8,570

 

10,085

 

 

 

 

Total operating expenses

40,338

 

47,405

 

Operating loss

(27,957

)

(31,517

)

Financial income (expense):

 

 

Interest income (expense), net

(8,974

)

(5,376

)

Other financial expenses

 

(400

)

Convertible debt amendment

 

(265

)

Foreign exchange gain (loss)

71

 

366

 

Loss before income taxes

(36,860

)

(37,192

)

Income tax expense (benefit)

(783

)

(968

)

Loss

$

(36,077

)

$

(36,224

)

Attributable to :

 

 

Shareholders of the parent

(36,077

)

(36,224

)

Minority interests

 

 

Basic loss per share

($0.38

)

($0.39

)

Diluted loss per share

($0.38

)

($0.39

)

Weighted average number of shares used for computing:

 

 

— Basic

95,008,518

 

93,767,005

 

— Diluted

95,008,518

 

93,767,005

 

Basic loss per ADS*

($1.52

)

($1.55

)

Diluted loss per ADS*

($1.52

)

($1.55

)

Weighted average number of ADS used for computing:

 

 

— Basic

23,752,130

 

23,441,751

 

— Diluted

23,752,130

 

23,441,751

 

 

* Reflects the November 29, 2019 adjustment in the ratio of shares to ADS: each ADS represents 4 ordinary shares

SEQUANS COMMUNICATIONS S.A.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

At Dec 31,

At Dec 31,

(in thousands of US$)

2019

2018

 

 

 

ASSETS

 

 

Non-current assets

 

 

Property, plant and equipment

$

8,821

 

$

6,271

 

Intangible assets

16,733

 

12,409

 

Deposits and other receivables

401

 

394

 

Other non-current financial assets

335

 

337

 

Total non-current assets

26,290

 

19,411

 

Current assets

 

 

Inventories

6,664

 

8,243

 

Trade receivables

8,390

 

13,177

 

Contract assets

1,587

 

2,707

 

Prepaid expenses and other receivables

2,556

 

3,237

 

Recoverable value added tax

534

 

565

 

Research tax credit receivable

3,132

 

3,148

 

Cash and cash equivalents

14,098

 

12,086

 

Total current assets

36,961

 

43,163

 

Total assets

$

63,251

 

$

62,574

 

 

 

 

EQUITY AND LIABILITIES

 

 

Equity

 

 

Issued capital, euro 0.02 nominal value, 95,587,146 shares authorized, issued and outstanding at December 31, 2019 (94,732,539 shares at December 31, 2018)

$

2,403

 

$

2,384

 

Share premium

233,720

 

225,470

 

Other capital reserves

43,653

 

39,768

 

Accumulated deficit

(308,113

)

(272,036

)

Other components of equity

(605

)

(605

)

Total equity

(28,942

)

(5,019

)

Non-current liabilities

 

 

Government grant advances and loans

6,150

 

5,674

 

Venture debt

7,071

 

11,811

 

Convertible debt and accrued interest

23,342

 

19,723

 

Contract liabilities

7,983

 

808

 

Lease liabilities

3,204

 

 

Trade payables

1,139

 

 

Provisions

1,905

 

1,689

 

Deferred tax liabilities

429

 

691

 

Total non-current liabilities

51,223

 

40,396

 

Current liabilities

 

 

Trade payables

8,769

 

9,412

 

Interest-bearing receivables financing

4,068

 

10,295

 

Venture Debt

5,109

 

823

 

Convertible debt and accrued interest

7,329

 

 

Lease liabilities

900

 

 

Government grant advances and loans

1,472

 

688

 

Contract liabilities

8,782

 

973

 

Other current liabilities

4,541

 

4,654

 

Provisions

 

352

 

Total current liabilities

40,970

 

27,197

 

Total equity and liabilities

$

63,251

 

$

62,574

 

SEQUANS COMMUNICATIONS S.A.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

 

Twelve months ended Dec 31,

(in thousands of US$)

2019

2018

Operating activities

 

 

Loss before income taxes

$

(36,860

)

$

(37,192

)

Non-cash adjustment to reconcile income before tax to net cash from (used in) operating activities

 

 

Depreciation and impairment of property, plant and equipment

3,815

 

3,060

 

Amortization and impairment of intangible assets

4,498

 

3,103

 

Share-based payment expense

1,798

 

1,812

 

Increase (decrease) in provisions

(244

)

431

 

Financial expense (income)

8,973

 

5,376

 

Other financial expenses

 

400

 

Convertible debt amendment

 

265

 

Foreign exchange loss (gain)

(313

)

(497

)

Loss on disposal of property, plant and equipment

15

 

13

 

Bad debt expense

515

 

1,782

 

Working capital adjustments

 

 

Decrease in trade receivables and other receivables

6,610

 

4,003

 

Decrease (Increase) in inventories

1,579

 

(867

)

Decrease in research tax credit receivable

622

 

559

 

Decrease in trade payables and other liabilities

(767

)

(3,899

)

Increase (decrease) in contract liabilities

14,984

 

(252

)

Increase (decrease) in government grant advances

72

 

(857

)

Income tax paid

(369

)

(78

)

Net cash flow provided by (used in) operating activities

4,928

 

(22,838

)

Investing activities

 

 

Purchase of intangible assets and property, plant and equipment

(4,870

)

(5,373

)

Capitalized development expenditures

(4,276

)

(3,835

)

Sale (purchase) of financial assets

(5

)

24

 

Sale of short-term deposit

 

347

 

Interest received

51

 

71

 

Net cash flow used in investments activities

(9,100

)

(8,766

)

Financing activities

 

 

Proceeds from issue of warrants, exercise of stock options/warrants

 

30

 

Public equity offering proceeds, net of transaction costs paid

 

20,841

 

Proceeds from issuance of venture debt, net of transaction costs

 

13,595

 

Proceeds from issuing of warrants, net of transaction costs paid

8,269

 

 

Proceeds (Repayment of) from interest-bearing receivables financing

(6,227

)

2,882

 

Proceeds from interest-bearing research project financing

1,126

 

1,574

 

Proceeds from convertible debt, net of transaction costs

7,967

 

4,388

 

Payment of lease liabilities

(1,299

)

 

Repayment of venture debt

(801

)

 

Repayment of government loans

(447

)

(589

)

Repayment of convertible debt and accrued expenses

 

(1,186

)

Interest paid

(2,405

)

(791

)

Net cash flows from financing activities

6,183

 

40,744

 

Net increase (decrease) in cash and cash equivalents

2,011

 

9,140

 

Net foreign exchange difference

1

 

(2

)

Cash and cash equivalent at January 1

12,086

 

2,948

 

Cash and cash equivalents at end of the period

$

14,098

 

$

12,086

 

SEQUANS COMMUNICATIONS S.A.

UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS

(in thousands of US$, except share and per share amounts)

Three months ended

Dec 31,

2019

Sept 30,

2019

Dec 31,

2018

Net IFRS loss as reported

$

(8,532

)

$

(8,780

)

$

(9,894

)

Add back

 

 

 

Stock-based compensation expense according to IFRS 2 (1)

517

 

362

 

308

 

Non-cash interest on convertible debt and other financing (2)

1,265

 

1,180

 

831

 

Non-cash impact of deferred tax income (loss)

(489

)

(287

)

(361

)

 

$

(7,239

)

$

(7,525

)

$

(9,116

)

IFRS basic loss per share as reported

($0.09

)

($0.09

)

($0.10

)

IFRS basic loss per ADS as reported *

($0.36

)

($0.37

)

($0.42

)

Add back

 

 

 

Stock-based compensation expense according to IFRS 2 (1)

$0.01

 

$0.00

 

$0.00

 

Non-cash interest on convertible debt and other financing (2)

$0.01

 

$0.01

 

$0.00

 

Non-cash impact of deferred tax income (loss)

($0.01

)

$0.00

 

$0.00

 

Non-IFRS basic loss per share

($0.08

)

($0.08

)

($0.10

)

Non-IFRS basic loss per ADS *

($0.30

)

($0.32

)

($0.39

)

IFRS diluted loss per share

($0.09

)

($0.09

)

($0.10

)

IFRS diluted loss per ADS*

($0.36

)

($0.37

)

($0.42

)

Add back

 

 

 

Stock-based compensation expense according to IFRS 2 (1)

$0.01

 

$0.00

 

$0.00

 

Non-cash interest on convertible debt and other financing (2)

$0.01

 

$0.01

 

$0.00

 

Non-cash impact of deferred tax income (loss)

($0.01

)

$0.00

 

$0.00

 

Non-IFRS diluted loss per share

($0.08

)

($0.08

)

($0.10

)

Non-IFRS diluted loss per ADS *

($0.30

)

($0.32

)

($0.39

)

 

 

 

 

(1) Included in the IFRS loss as follows:

 

 

 

Cost of product revenue

$

4

 

$

2

 

$

 

Research and development

136

 

110

 

147

 

Sales and marketing

100

 

54

 

6

 

General and administrative

277

 

196

 

155

 

(2) Related to the difference between contractual and effective interest rates

* Reflects the November 29, 2019 adjustment in the ratio of shares to ADS : each ADS represents 4 ordinary shares

SEQUANS COMMUNICATIONS S.A.

UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS

(in thousands of US$, except share and per share amounts)

Twelve months ended Dec 31,

2019

2018

Net IFRS loss as reported

$

(36,077

)

$

(36,224

)

Add back

 

 

Stock-based compensation expense according to IFRS 2 (1)

1,797

 

1,812

 

Non-cash interest on convertible debt and other financing (2)

4,358

 

3,008

 

Non-cash impact of convertible debt amendment 

 

265

 

Non-cash impact of deferred tax income (loss)

(1,018

)

(1,178

)

 

$

(30,940

)

$

(32,317

)

IFRS basic loss per share as reported

($0.38

)

($0.39

)

IFRS basic loss per ADS as reported *

($1.52

)

($1.55

)

Add back

 

 

Stock-based compensation expense according to IFRS 2 (1)

$0.02

 

$0.02

 

Non-cash interest on convertible debt and other financing (2)

$0.05

 

$0.03

 

Non-cash impact of convertible debt amendment 

$0.00

 

$0.00

 

Non-cash impact of deferred tax income (loss)

($0.01

)

$0.00

 

Non-IFRS basic loss per share

($0.33

)

($0.34

)

Non-IFRS basic loss per ADS *

($1.30

)

($1.38

)

IFRS diluted loss per share

($0.38

)

($0.39

)

IFRS diluted loss per ADS*

($1.52

)

($1.55

)

Add back

 

 

Stock-based compensation expense according to IFRS 2 (1)

$0.02

 

$0.02

 

Non-cash interest on convertible debt and other financing (2)

$0.05

 

$0.03

 

Non-cash impact of convertible debt amendment 

$0.00

 

$0.00

 

Non-cash impact of deferred tax income (loss)

($0.01

)

$0.00

 

Non-IFRS diluted loss per share

($0.33

)

($0.34

)

Non-IFRS basic loss per ADS * 

($1.30

)

($1.38

)

 

 

 

(1) Included in the IFRS loss as follows:

 

 

Cost of product revenue

$

10

 

$

8

 

Research and development

508

 

529

 

Sales and marketing

282

 

225

 

General and administrative

997

 

1,050

 

(2) Related to the difference between contractual and effective interest rates

 

* Reflects the November 29, 2019 adjustment in the ratio of shares to ADS : each ADS represents 4 ordinary shares