4G chipmaker Sequans Communications S.A. (NYSE: SQNS) today announced financial results for the third quarter ended Sept 30, 2019.
Third Quarter Highlights:
Revenue: Revenue was $7.5 million, a decrease of 7.8% compared to the second quarter of 2019, primarily due to lower product revenue in Cat 1 IoT, partially offset by an increase in other revenue. Q3 2019 revenue represented a decrease of 27.4% compared to the third quarter of 2018, reflecting primarily the decline in the broadband revenue from emerging markets and lower verticals revenue.
Gross margin: Gross margin was 38.0% compared to 40.1% in the second quarter of 2019, compared to 35.0% in the third quarter of 2018.
Operating loss: Operating loss was $7.5 million compared to an operating loss of $6.6 million in the second quarter of 2019 and an operating loss of $7.9 million in the third quarter of 2018.
Net loss: Net loss was $8.7 million, or ($0.09) per diluted share/ADS, compared to a net loss of $8.9 million, or ($0.09) per diluted share/ADS, in the second quarter of 2019 and a net loss of $8.7 million, or ($0.09) per diluted share/ADS, in the third quarter of 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 $7.5 million, or ($0.08) per diluted share/ADS, compared to a non-IFRS net loss of $7.6 million, or ($0.08) per diluted share/ADS in the second quarter of 2019, and a non-IFRS net loss of $8.0 million, or ($0.08) per diluted share/ADS, in the third quarter of 2018.
Cash: Cash and cash equivalents at Sept 30, 2019 totaled $6.3 million. This excludes an upfront payment of $18 million received in October 2019, related to a new strategic agreement that was executed after the quarter closed. Cash and cash equivalents at June 30, 2019 totaled $5.9 million.
“IoT revenue was temporarily affected in Q3 by a short-term channel inventory issue with one Cat 1 customer. We expect this inventory issue to be resolved during Q4, overall Cat 1 demand remains good, and we expect significant growth next year,” said Georges Karam, Sequans CEO. “We continue to see momentum building in Cat M/NB and a major new design win should contribute to our ramp next year. Broadband demand remains steady, and we continue to expect gradual improvement in broadband revenue, mainly from new design wins.
“On the strategic front, we are very pleased to have signed a multi-year non-exclusive license and services agreement with an estimated value exceeding $35 million over 3+ years, subject to Sequans achieving pre-agreed milestones,” added Dr. Karam. “Also, during Q4 we have concluded another strategic agreement, and we see an expanding list of potential new strategic opportunities. This demonstrates a growing recognition that Sequans represents a scarce resource with obvious technology leadership. In addition, we are happy to announce we are sampling our NB-only solution, making us the only company worldwide to offer a complete range of cellular IoT solutions, including NB-only, dual-mode Cat M/NB as well as a fully-optimized Cat 1 solution.”
|
In millions of US$ except percentages, shares and per share amounts |
Key Metrics |
|||||||||||
|
Q3 2019 |
%* |
Q2 2019 |
%* |
Q3 2018(1) |
%* |
|||||||
|
Revenue |
$7.5 |
|
|
$8.1 |
|
|
$10.3 |
|
|
|||
|
Gross profit |
2.8 |
|
38.0 |
% |
3.3 |
|
40.1 |
% |
3.6 |
|
35.0 |
% |
|
Operating loss |
(7.5 |
) |
(99.9 |
)% |
(6.6 |
) |
(81.3 |
)% |
(7.9 |
) |
(77.1 |
)% |
|
Net loss |
(8.7 |
) |
(116.5 |
)% |
(8.9 |
) |
(109.7 |
)% |
(8.7 |
) |
(84.3 |
)% |
|
Diluted EPS |
($0.09 |
) |
|
($0.09 |
) |
|
($0.09 |
) |
|
|||
|
Weighted average number of diluted shares/ADS |
95,082,574 |
|
|
94,970,749 |
|
|
94,533,229 |
|
|
|||
|
Cash flow from (used in) operations |
(1.0 |
) |
|
(5.7 |
) |
|
(1.3 |
) |
|
|||
|
Cash, cash equivalents and short-term deposit at quarter-end |
6.3 |
|
|
5.9 |
|
|
5.2 |
|
|
|||
|
Additional information on non-cash items: |
|
|
|
|
|
|
||||||
|
– Stock-based compensation included in operating result |
0.4 |
|
|
0.4 |
|
|
0.4 |
|
|
|||
|
– Non-cash interest on convertible debt and other financing |
1.2 |
|
|
1.0 |
|
|
0.8 |
|
|
|||
|
– Non-cash impact of convertible debt amendment |
— |
|
|
— |
|
|
0.3 |
|
|
|||
|
– Non-cash impact of deferred tax expense (benefit) |
(0.3 |
) |
|
(0.2 |
) |
|
(0.8 |
) |
|
|||
|
Non-IFRS diluted EPS (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 |
) |
|
($0.08 |
) |
|
|||
|
* Percentage of revenue |
||||||||||||
|
(1) Updated from the 2018 earnings release provided on October 30, 2018 |
||||||||||||
Q4 2019 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 fourth quarter of 2019 to show sequential improvement.
Conference Call and Webcast
Sequans plans to conduct a teleconference and live webcast to discuss the financial results for the third quarter of 2019 today, November 6, 2019 at 8:00 a.m. EST /14:00 CET. To participate in the live call, analysts and investors should dial 800-230-1059, or 612-234-9959 if outside the U.S. A live and archived webcast of the call will be available from the Investors section of the Sequans website at www.sequans.com/investors/. A replay of the conference call will be available until December 6, 2019 by dialing toll free 800-475-6701 or 320-365-3844 from outside the U.S., using the following access code: 472756.
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 IoT and Broadband sales, the expected value of a recent strategic agreement, the potential for new strategic transactions 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, and (xiii) other factors detailed in documents we file from time to time with the Securities and Exchange Commission. Forward-looking statements in this release are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.
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 provider of single-mode 4G LTE wireless semiconductor solutions for Internet of Things (IoT) and a wide range of broadband data devices. Founded in 2003, Sequans has developed and delivered seven generations of 4G technology and its chips are certified and shipping in 4G networks around the world. Today, Sequans offers two LTE product lines: StreamliteLTE™, optimized for IoT and M2M devices and StreamrichLTE™, optimized for feature-rich mobile computing and home and portable router devices. The company is based in Paris, France with additional offices in the United States, United Kingdom, Sweden, Israel, Hong Kong, Singapore, 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) |
Sept 30, |
|
June 30, |
|
Sept 30, |
||||||
|
|
|||||||||||
|
|
|
|
|
|
|
||||||
|
Revenue : |
|
|
|
|
|
||||||
|
Product revenue |
$ |
5,872 |
|
|
$ |
6,966 |
|
|
$ |
7,526 |
|
|
Other revenue |
1,598 |
|
|
1,136 |
|
|
2,759 |
|
|||
|
Total revenue |
7,470 |
|
|
8,102 |
|
|
10,285 |
|
|||
|
Cost of revenue |
|
|
|
|
|
||||||
|
Cost of product revenue |
4,234 |
|
|
4,368 |
|
|
6,026 |
|
|||
|
Cost of other revenue |
394 |
|
|
482 |
|
|
664 |
|
|||
|
Total cost of revenue |
4,628 |
|
|
4,850 |
|
|
6,690 |
|
|||
|
Gross profit |
2,842 |
|
|
3,252 |
|
|
3,595 |
|
|||
|
Operating expenses : |
|
|
|
|
|
||||||
|
Research and development |
6,205 |
|
|
5,773 |
|
|
6,750 |
|
|||
|
Sales and marketing |
1,857 |
|
|
2,026 |
|
|
2,229 |
|
|||
|
General and administrative |
2,245 |
|
|
2,038 |
|
|
2,545 |
|
|||
|
|
|
|
|
|
|
||||||
|
Total operating expenses |
10,307 |
|
|
9,837 |
|
|
11,524 |
|
|||
|
Operating loss |
(7,465 |
) |
|
(6,585 |
) |
|
(7,929 |
) |
|||
|
Financial income (expense): |
|
|
|
|
|
||||||
|
Interest income (expense), net |
(2,293 |
) |
|
(2,214 |
) |
|
(1,278 |
) |
|||
|
Convertible debt amendment |
— |
|
|
— |
|
|
(265 |
) |
|||
|
Foreign exchange gain (loss) |
874 |
|
|
(303 |
) |
|
58 |
|
|||
|
Loss before income taxes |
(8,884 |
) |
|
(9,102 |
) |
|
(9,414 |
) |
|||
|
Income tax expense (benefit) |
(179 |
) |
|
(213 |
) |
|
(739 |
) |
|||
|
Loss |
$ |
(8,705 |
) |
|
$ |
(8,889 |
) |
|
$ |
(8,675 |
) |
|
Attributable to : |
|
|
|
|
|
||||||
|
Shareholders of the parent |
(8,705 |
) |
|
(8,889 |
) |
|
(8,675 |
) |
|||
|
Minority interests |
— |
|
|
— |
|
|
— |
|
|||
|
Basic loss per share |
($0.09 |
) |
|
($0.09 |
) |
|
($0.09 |
) |
|||
|
Diluted loss per share |
($0.09 |
) |
|
($0.09 |
) |
|
($0.09 |
) |
|||
|
Weighted average number of shares used for computing: |
|
|
|
|
|
||||||
|
— Basic |
95,082,574 |
|
|
94,970,749 |
|
|
94,533,229 |
|
|||
|
— Diluted |
95,082,574 |
|
|
94,970,749 |
|
|
94,533,229 |
|
|||
|
(1) Updated from the 2018 earnings release provided on October 30, 2018 |
|||||||||||
|
SEQUANS COMMUNICATIONS S.A. |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
|
Nine months ended Sept 30, |
||||||
|
(in thousands of US$, except share and per share amounts) |
2019 |
|
2018(1) |
||||
|
|
|
|
|
||||
|
Revenue : |
|
|
|
||||
|
Product revenue |
$ |
17,519 |
|
|
$ |
25,082 |
|
|
Other revenue |
5,091 |
|
|
9,095 |
|
||
|
Total revenue |
22,610 |
|
|
34,177 |
|
||
|
Cost of revenue |
|
|
|
||||
|
Cost of product revenue |
12,177 |
|
|
19,014 |
|
||
|
Cost of other revenue |
1,450 |
|
|
1,902 |
|
||
|
Total cost of revenue |
13,627 |
|
|
20,916 |
|
||
|
Gross profit |
8,983 |
|
|
13,261 |
|
||
|
Operating expenses : |
|
|
|
||||
|
Research and development |
18,135 |
|
|
21,421 |
|
||
|
Sales and marketing |
6,104 |
|
|
7,232 |
|
||
|
General and administrative |
6,196 |
|
|
6,792 |
|
||
|
|
|
|
|
||||
|
Total operating expenses |
30,435 |
|
|
35,445 |
|
||
|
Operating loss |
(21,452 |
) |
|
(22,184 |
) |
||
|
Financial income (expense): |
|
|
|
||||
|
Interest income (expense), net |
(6,483 |
) |
|
(3,745 |
) |
||
|
Convertible debt amendment
|
— |
|
|
(265 |
) |
||
|
Foreign exchange gain (loss) |
893 |
|
|
34 |
|
||
|
Loss before income taxes |
(27,042 |
) |
|
(26,160 |
) |
||
|
Income tax expense (benefit) |
(409 |
) |
|
(646 |
) |
||
|
Loss |
$ |
(26,633 |
) |
|
$ |
(25,514 |
) |
|
Attributable to : |
|
|
|
||||
|
Shareholders of the parent |
(26,633 |
) |
|
(25,514 |
) |
||
|
Minority interests |
— |
|
|
— |
|
||
|
Basic loss per share |
($0.28 |
) |
|
($0.27 |
) |
||
|
Diluted loss per share |
($0.28 |
) |
|
($0.27 |
) |
||
|
Weighted average number of shares used for computing: |
|
|
|
||||
|
— Basic |
94,947,800 |
|
|
93,486,416 |
|
||
|
— Diluted |
94,947,800 |
|
|
93,486,416 |
|
||
|
(1) Updated from the 2018 earnings release provided on October 30, 2018 |
|||||||
|
SEQUANS COMMUNICATIONS S.A. |
||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
||||||
|
|
At Sept 3, |
At Dec 31, |
||||
|
(in thousands of US$) |
2019 |
2018 |
||||
|
|
|
|
||||
|
ASSETS |
|
|
||||
|
Non-current assets |
|
|
||||
|
Property, plant and equipment |
$ |
9,110 |
|
$ |
6,271 |
|
|
Intangible assets |
15,653 |
|
12,409 |
|
||
|
Deposits and other receivables |
379 |
|
394 |
|
||
|
Other non-current financial assets |
320 |
|
337 |
|
||
|
Total non-current assets |
25,462 |
|
19,411 |
|
||
|
Current assets |
|
|
||||
|
Inventories |
7,396 |
|
8,243 |
|
||
|
Trade receivables |
11,948 |
|
13,177 |
|
||
|
Contract assets |
3,021 |
|
2,707 |
|
||
|
Prepaid expenses and other receivables |
3,995 |
|
3,237 |
|
||
|
Recoverable value added tax |
507 |
|
565 |
|
||
|
Research tax credit receivable |
2,196 |
|
3,148 |
|
||
|
Cash and cash equivalents |
6,251 |
|
12,086 |
|
||
|
Total current assets |
35,314 |
|
43,163 |
|
||
|
Total assets |
$ |
60,776 |
|
$ |
62,574 |
|
|
|
|
|
||||
|
EQUITY AND LIABILITIES |
|
|
||||
|
Equity |
|
|
||||
|
Issued capital, euro 0.02 nominal value, 95,163,202 shares authorized, issued and outstanding at September 30, 2019 (94,732,539 shares at December 31, 2018) |
$ |
2,393 |
|
$ |
2,384 |
|
|
Share premium |
233,729 |
|
225,470 |
|
||
|
Other capital reserves |
43,135 |
|
39,768 |
|
||
|
Accumulated deficit |
(298,669 |
) |
(272,036 |
) |
||
|
Other components of equity |
(686 |
) |
(605 |
) |
||
|
Total equity |
(20,098 |
) |
(5,019 |
) |
||
|
Non-current liabilities |
|
|
||||
|
Government grant advances and loans |
6,756 |
|
5,674 |
|
||
|
Venture debt |
7,982 |
|
11,811 |
|
||
|
Convertible debt and accrued interest |
22,031 |
|
19,723 |
|
||
|
Lease liabilities |
2,978 |
|
— |
|
||
|
Trade payables |
1,344 |
|
— |
|
||
|
Provisions |
1,865 |
|
1,689 |
|
||
|
Deferred tax liabilities |
937 |
|
691 |
|
||
|
Deferred revenue |
445 |
|
808 |
|
||
|
Total non-current liabilities |
44,338 |
|
40,396 |
|
||
|
Current liabilities |
|
|
||||
|
Trade payables |
10,325 |
|
9,412 |
|
||
|
Interest-bearing receivables financing |
7,995 |
|
10,295 |
|
||
|
Venture Debt |
4,455 |
|
823 |
|
||
|
Convertible debt and accrued interest |
6,927 |
|
— |
|
||
|
Lease liabilities |
827 |
|
— |
|
||
|
Government grant advances and loans |
814 |
|
688 |
|
||
|
Other current liabilities |
4,223 |
|
4,654 |
|
||
|
Deferred revenue |
705 |
|
973 |
|
||
|
Provisions |
265 |
|
352 |
|
||
|
Total current liabilities |
36,536 |
|
27,197 |
|
||
|
Total equity and liabilities |
$ |
60,776 |
|
$ |
62,574 |
|
|
SEQUANS COMMUNICATIONS S.A. |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW |
|||||||
|
|
Nine months ended Sept 30, |
||||||
|
(in thousands of US$) |
2019 |
|
2018(1) |
||||
|
Operating activities |
|
|
|
||||
|
Loss before income taxes |
$ |
(27,042 |
) |
|
$ |
(26,160 |
) |
|
Non-cash adjustment to reconcile income before tax to net cash from (used in) operating activities |
|
|
|
||||
|
Depreciation and impairment of property, plant and equipment |
2,900 |
|
|
2,372 |
|
||
|
Amortization and impairment of intangible assets |
3,310 |
|
|
2,334 |
|
||
|
Share-based payment expense |
1,279 |
|
|
1,505 |
|
||
|
Increase (decrease) in provisions |
68 |
|
|
66 |
|
||
|
Financial expense (income) |
6,483 |
|
|
3,745 |
|
||
|
Convertible debt amendment |
— |
|
|
265 |
|
||
|
Foreign exchange loss (gain) |
(1,059 |
) |
|
(174 |
) |
||
|
Loss (Gain) on disposal of property, plant and equipment |
(32 |
) |
|
— |
|
||
|
Working capital adjustments |
|
|
|
||||
|
Decrease (Increase) in trade receivables and other receivables |
704 |
|
|
847 |
|
||
|
Decrease (Increase) in inventories |
847 |
|
|
89 |
|
||
|
Decrease in research tax credit receivable |
1,376 |
|
|
407 |
|
||
|
Increase in trade payables and other liabilities |
466 |
|
|
114 |
|
||
|
Increase (decrease) in deferred revenue |
(631 |
) |
|
94 |
|
||
|
Increase (decrease) in government grant advances |
245 |
|
|
(744 |
) |
||
|
Income tax paid |
(247 |
) |
|
(80 |
) |
||
|
Net cash flow used in operating activities |
(11,333 |
) |
|
(15,320 |
) |
||
|
Investing activities |
|
|
|
||||
|
Purchase of intangible assets and property, plant and equipment |
(2,888 |
) |
|
(4,456 |
) |
||
|
Capitalized development expenditures |
(3,537 |
) |
|
(2,224 |
) |
||
|
Sale (purchase) of financial assets |
32 |
|
|
25 |
|
||
|
Interest received |
5 |
|
|
71 |
|
||
|
Net cash flow used in investments activities |
(6,388 |
) |
|
(6,237 |
) |
||
|
Financing activities |
|
|
|
||||
|
Proceeds from issue of warrants, exercise of stock options/warrants |
— |
|
|
30 |
|
||
|
Public equity offering proceeds, net of transaction costs paid |
— |
|
|
20,840 |
|
||
|
Proceeds from issuing of warrants, net of transaction costs paid |
8,269 |
|
|
— |
|
||
|
Proceeds (Repayment of) from interest-bearing receivables financing |
(2,300 |
) |
|
2,136 |
|
||
|
Proceeds from interest-bearing research project financing |
1,126 |
|
|
1,574 |
|
||
|
Proceeds from convertible debt, net of transaction costs |
7,970 |
|
|
— |
|
||
|
Payment of lease liabilities |
(1,048 |
) |
|
— |
|
||
|
Repayment of government loans |
(335 |
) |
|
(352 |
) |
||
|
Interest paid |
(1,788 |
) |
|
(438 |
) |
||
|
Net cash flows from financing activities |
11,894 |
|
|
23,790 |
|
||
|
Net increase (decrease) in cash and cash equivalents |
(5,827 |
) |
|
2,233 |
|
||
|
Net foreign exchange difference |
(8 |
) |
|
(2 |
) |
||
|
Cash and cash equivalent at January 1 |
12,086 |
|
|
2,948 |
|
||
|
Cash and cash equivalents at end of the period |
$ |
6,251 |
|
|
$ |
5,179 |
|
|
(1) Updated from the 2018 earnings release provided on October 30, 2018 |
|||||||
|
SEQUANS COMMUNICATIONS S.A. |
|||||||||||
|
UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS |
|||||||||||
|
(in thousands of US$, except share and per share amounts) |
Three months ended |
||||||||||
|
Sept 30, |
|
June 30, |
|
Sept 30, |
|||||||
|
Net IFRS loss as reported |
$ |
(8,705 |
) |
|
$ |
(8,889 |
) |
|
$ |
(8,675 |
) |
|
Add back |
|
|
|
|
|
||||||
|
Stock-based compensation expense according to IFRS 2 (1) |
362 |
|
|
429 |
|
|
446 |
|
|||
|
Non-cash interest on convertible debt and other financing (2) |
1,180 |
|
|
1,041 |
|
|
761 |
|
|||
|
Non-cash impact of convertible debt amendment |
— |
|
|
— |
|
|
265 |
|
|||
|
Non-cash impact of deferred tax income (loss) |
(287 |
) |
|
(166 |
) |
|
(817 |
) |
|||
|
|
$ |
(7,450 |
) |
|
$ |
(7,585 |
) |
|
$ |
(8,020 |
) |
|
IFRS basic loss per share as reported |
($0.09 |
) |
|
($0.09 |
) |
|
($0.09 |
) |
|||
|
Add back |
|
|
|
|
|
||||||
|
Stock-based compensation expense according to IFRS 2 (1) |
$0.00 |
|
|
$0.00 |
|
|
$0.01 |
|
|||
|
Non-cash interest on convertible debt and other financing (2) |
$0.01 |
|
|
$0.01 |
|
|
$0.01 |
|
|||
|
Non-cash impact of convertible debt amendment |
$0.00 |
|
|
$0.00 |
|
|
$0.00 |
|
|||
|
Non-cash impact of deferred tax income (loss) |
$0.00 |
|
|
$0.00 |
|
|
($0.01 |
) |
|||
|
Non-IFRS basic loss per share |
($0.08 |
) |
|
($0.08 |
) |
|
($0.08 |
) |
|||
|
IFRS diluted loss per share |
($0.09 |
) |
|
($0.09 |
) |
|
($0.09 |
) |
|||
|
Add back |
|
|
|
|
|
||||||
|
Stock-based compensation expense according to IFRS 2 (1) |
$0.00 |
|
|
$0.00 |
|
|
$0.01 |
|
|||
|
Non-cash interest on convertible debt and other financing (2) |
$0.01 |
|
|
$0.01 |
|
|
$0.01 |
|
|||
|
Non-cash impact of convertible debt amendment |
$0.00 |
|
|
$0.00 |
|
|
$0.00 |
|
|||
|
Non-cash impact of deferred tax income (loss) |
$0.00 |
|
|
$0.00 |
|
|
($0.01 |
) |
|||
|
Non-IFRS diluted loss per share |
($0.08 |
) |
|
($0.08 |
) |
|
($0.08 |
) |
|||
|
|
|
|
|
|
|
||||||
|
(1) Included in the IFRS loss as follows: |
|
|
|
|
|
||||||
|
Cost of product revenue |
$ |
2 |
|
|
$ |
3 |
|
|
$ |
2 |
|
|
Research and development |
110 |
|
|
121 |
|
|
116 |
|
|||
|
Sales and marketing |
54 |
|
|
60 |
|
|
66 |
|
|||
|
General and administrative |
196 |
|
|
245 |
|
|
262 |
|
|||
|
(2) Related to the difference between contractual and effective interest rates |
|||||||||||
|
(3) Updated from the 2018 earnings release provided on October 30, 2018 |
|||||||||||
|
SEQUANS COMMUNICATIONS S.A. |
|||||||
|
UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS |
|||||||
|
(in thousands of US$, except share and per share amounts) |
Nine months ended Sept 30, |
||||||
|
2019 |
|
2018 |
|||||
|
Net IFRS loss as reported |
$ |
(26,633 |
) |
|
$ |
(25,514 |
) |
|
Add back |
|
|
|
||||
|
Stock-based compensation expense according to IFRS 2 (1) |
1,279 |
|
|
1,504 |
|
||
|
Non-cash interest on convertible debt and other financing (2) |
3,093 |
|
|
2,177 |
|
||
|
Non-cash impact of convertible debt amendment |
— |
|
|
265 |
|
||
|
Non-cash impact of deferred tax income (loss) |
(529 |
) |
|
(817 |
) |
||
|
|
$ |
(22,790 |
) |
|
$ |
(22,385 |
) |
|
IFRS basic loss per share as reported |
($0.28 |
) |
|
($0.27 |
) |
||
|
Add back |
|
|
|
||||
|
Stock-based compensation expense according to IFRS 2 (1) |
$0.01 |
|
|
$0.02 |
|
||
|
Non-cash interest on convertible debt and other financing (2) |
$0.03 |
|
|
$0.02 |
|
||
|
Non-cash impact of convertible debt amendment |
$0.00 |
|
|
$0.00 |
|
||
|
Non-cash impact of deferred tax income (loss) |
$0.00 |
|
|
($0.01 |
) |
||
|
Non-IFRS basic loss per share |
($0.24 |
) |
|
($0.24 |
) |
||
|
IFRS diluted loss per share |
($0.28 |
) |
|
($0.27 |
) |
||
|
Add back |
|
|
|
||||
|
Stock-based compensation expense according to IFRS 2 (1) |
$0.01 |
|
|
$0.02 |
|
||
|
Non-cash interest on convertible debt and other financing (2) |
$0.03 |
|
|
$0.02 |
|
||
|
Non-cash impact of convertible debt amendment |
$0.00 |
|
|
$0.00 |
|
||
|
Non-cash impact of deferred tax income (loss) |
$0.00 |
|
|
($0.01 |
) |
||
|
Non-IFRS diluted loss per share |
($0.24 |
) |
|
($0.24 |
) |
||
|
|
|
|
|
||||
|
(1) Included in the IFRS loss as follows: |
|
|
|
||||
|
Cost of product revenue |
$ |
7 |
|
|
$ |
8 |
|
|
Research and development |
371 |
|
|
382 |
|
||
|
Sales and marketing |
182 |
|
|
219 |
|
||
|
General and administrative |
719 |
|
|
895 |
|
||
|
|
|
|
|
||||
|
(2) Related to the difference between contractual and effective interest rates |
|
|
|
||||
|
(3) Updated from the 2018 earnings release provided on October 30, 2018 |
|
|
|
||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20191106005401/en/