EX-99.1 2 pi-ex991_6.htm EX-99.1 pi-ex991_6.htm

Exhibit 99.1

Impinj Announces Fourth Quarter and Full Year 2016 Financial Results

SEATTLE, WA, Feb. 16, 2017 – Impinj, Inc. (NASDAQ: PI), a leading provider and pioneer of RAIN RFID solutions for identifying, locating and authenticating everyday items, today announced its financial results for the fourth quarter and full year ended Dec. 31, 2016.

“The fourth quarter was a strong close to a landmark and transformational year for Impinj. During the year, our continued execution of our strategy and the dedication of the entire Impinj team resulted in 43% revenue growth, approximately 70% endpoint IC volume growth and improved margin,” said Chris Diorio, Impinj co-founder and CEO. “We raised a total of approximately $107 million in net proceeds in two successful equity offerings, expanding our available capital to continue investing in the massive market opportunity and enhance our leading market position.”

Fourth Quarter 2016 Financial Summary

 

Revenue grew 49% year-over-year to $33.7 million

 

GAAP gross margin of 54.6%; non-GAAP gross margin of 55.6%

 

GAAP net income and net income attributable to common stockholders of $0.1 million, or income of $0.01 per diluted share using 20.7 million shares

 

Adjusted EBITDA of $2.4 million

 

Non-GAAP net income of $2.2 million, or income of $0.11 per diluted share using 20.7 million shares

Full Year 2016 Financial Summary

 

Revenue grew 43% year-over-year to $112.3 million

 

GAAP gross margin of 52.9%; non-GAAP gross margin of 53.9%


 

GAAP net loss of $1.7 million; GAAP net loss attributable to common stockholders of $7.9 million or a loss of $0.74 per diluted share using 10.8 million shares

 

Adjusted EBITDA of $5.1 million

 

Non-GAAP net income of $3.7 million, or income of $0.22 per diluted share using 16.8 million shares

A reconciliation between historical GAAP and non-GAAP information, including weighted average basic and diluted shares, is contained in the tables below. Additionally, descriptions of these non-GAAP financial measures are provided in the "Non-GAAP Financial Measures" section below.

First Quarter 2017 Financial Outlook

Impinj provides guidance based on current market conditions and expectations; actual results may differ materially. Please refer to the comments below regarding forward-looking statements. For the first quarter of 2017, Impinj currently expects:

 

Revenue in the range of $30.0 million to $31.5 million

 

Adjusted EBITDA in the range of a loss of $1.0 million to income of $0.5 million

 

Non-GAAP earnings in the range of a loss of $1.25 million to income of $0.25 million, and non-GAAP diluted earnings per share in the range of a loss of $0.06 and income of $0.01 with an expected share count in the range of 21.0 million to 22.0 million shares

All forward-looking non-GAAP financial measures in this section titled "First Quarter 2017 Financial Outlook" exclude non-cash income and expenses. Impinj has not reconciled guidance for these non-GAAP measures to their most directly comparable GAAP measures because some items that impact these measures are either not within our control or not reasonably predictable, at least not without unreasonable effort.

Conference Call Information

Impinj will host a conference call and webcast today, Feb. 16, 2017 at 5:00 p.m. ET / 2:00 p.m. PT for analysts and investors to discuss the company’s fourth quarter and full year


2016 results as well as its outlook for its first quarter of 2017. Open to the public, investors may access the call by dialing +1-412-317-6060. A live webcast of the conference call will also be accessible on the company's website at investor.impinj.com. Following the webcast, an archived version will be available on the website for one year. A telephonic replay of the call will be available one hour after the call and will run for five business days and may be accessed by dialing +1-412-317-0088 and entering passcode 10098908.

Management’s prepared written remarks, along with quarterly financial data for the last eight quarters, will be made available on the company’s website at investor.impinj.com commensurate with this release. Management encourages interested parties to review the prepared remarks before the conference call and submit questions via email to ir@impinj.com. Questions received prior to the call will be considered for discussion on the live conference call.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding the market for RAIN RFID, our strategy, prospects, and our financial outlook for the first quarter of 2017. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the caption "Risk Factors" and elsewhere in our filings with the U.S. Securities and Exchange Commission, including, but not limited to, the Form 10-Q filed with the SEC on November 15, 2016. All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.


Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which we have prepared and presented in accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), we use the following non-GAAP financial measures: non-GAAP gross margin, net income and earnings per share and Adjusted EBITDA. In computing these non-GAAP financial measures, we exclude the effects of stock-based compensation expense, depreciation and amortization, non-cash interest and other income/expense, and non-cash income tax expense not considered to be indicative of our ongoing core business operating results. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. We believe these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain income, expenses and expenditures that may not be indicative of our ongoing core business operating results. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance. Our presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

For a reconciliation of these non-GAAP financial measures to GAAP measures, please see the tables captioned "Reconciliations of GAAP Financial Measures to Non-GAAP Financial Measures" included at the end of this release.

About Impinj

Impinj (NASDAQ: PI) is a leading provider of RAIN RFID solutions. The Impinj Platform connects billions of everyday items such as apparel, medical supplies, automobile parts, drivers’ licenses, food and luggage to applications such as inventory management, patient safety, asset tracking and item authentication, delivering real-time information to


businesses about items they create, manage, transport and sell. The Impinj Platform wirelessly delivers information about these items’ unique identity, location and authenticity, or Item Intelligence™, to the digital world, which Impinj believes is the essence of the Internet of Things.

 

### 

 

Contacts:

Investor Relations

Maria Riley & Chelsea Lish

The Blueshirt Group

ir@impinj.com

+1-206-315-4470

 

Media Relations

Erika Goodmanson

Sr. Director, Marketing and Communications

egoodmanson@impinj.com

+1-206-812-9744



IMPINJ, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value, unaudited)

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

33,636

 

 

$

10,121

 

Short-term investments

 

 

66,905

 

 

 

 

Accounts receivable, net

 

 

17,447

 

 

 

12,889

 

Inventory

 

 

27,734

 

 

 

11,837

 

Prepaid expenses and other current assets

 

 

3,004

 

 

 

1,095

 

Total current assets

 

 

148,726

 

 

 

35,942

 

Property and equipment, net

 

 

14,929

 

 

 

12,351

 

Other non-current assets

 

 

 

 

 

637

 

Goodwill

 

 

3,881

 

 

 

3,881

 

Other intangible assets, net

 

 

 

 

 

37

 

Total assets

 

$

167,536

 

 

$

52,848

 

Liabilities, redeemable convertible preferred stock and stockholders' equity

    (deficit):

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

7,166

 

 

$

3,182

 

Accrued compensation and employee related benefits

 

 

7,647

 

 

 

4,038

 

Accrued liabilities

 

 

6,098

 

 

 

2,895

 

Current portion of long-term debt

 

 

2,589

 

 

 

5,227

 

Current portion of capital lease obligations

 

 

1,130

 

 

 

1,190

 

Current portion of deferred rent

 

 

306

 

 

 

258

 

Current portion of deferred revenue

 

 

445

 

 

 

684

 

Total current liabilities

 

 

25,381

 

 

 

17,474

 

Long-term debt, net of current portion

 

 

9,676

 

 

 

10,683

 

Capital lease obligations, net of current portion

 

 

1,698

 

 

 

2,526

 

Long-term liabilities—other

 

 

770

 

 

 

678

 

Warrant liability

 

 

 

 

 

2,865

 

Deferred rent, net of current portion

 

 

5,022

 

 

 

4,984

 

Deferred revenue, net of current portion

 

 

966

 

 

 

710

 

Total liabilities

 

 

43,513

 

 

 

39,920

 

Commitment and contingencies

 

 

 

 

 

 

 

 

Redeemable convertible preferred stock, $0.001 par value

 

 

 

 

 

 

 

 

Series 1: none authorized and issued at December 31, 2016; 5,334 shares

    authorized, issued and outstanding at December 31, 2015

 

 

 

 

 

60,184

 

Series 2: none authorized and issued at December 31, 2016; 2,979 shares

    authorized and 2,557 shares issued and outstanding at December 31, 2015

 

 

 

 

 

37,779

 

Total redeemable convertible preferred stock

 

 

 

 

 

97,963

 

Stockholders' equity (deficit):

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value — 5,000 shares authorized; no shares issued

   and outstanding at December 31, 2016; no shares authorized, issued and

   outstanding at December 31, 2015

 

 

 

 

 

 

Common stock, $0.001 par value, 495,000 shares authorized; 20,336 and 4,382

    shares issued and outstanding at December 31, 2016 and December 31, 2015,

    respectively

 

 

20

 

 

 

4

 

Additional paid-in capital

 

 

311,216

 

 

 

100,276

 

Accumulated other comprehensive income (loss)

 

 

(10

)

 

 

 

Accumulated deficit

 

 

(187,203

)

 

 

(185,315

)

Total stockholders' equity (deficit)

 

 

124,023

 

 

 

(85,035

)

Total liabilities, redeemable convertible preferred stock and stockholders'

    equity (deficit)

 

$

167,536

 

 

$

52,848

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenue

 

$

33,467

 

 

$

22,224

 

 

$

111,769

 

 

$

77,389

 

Development, service and licensing revenue

 

 

188

 

 

 

403

 

 

 

518

 

 

 

1,090

 

Total revenue

 

 

33,655

 

 

 

22,627

 

 

 

112,287

 

 

 

78,479

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product revenue

 

 

15,206

 

 

 

10,471

 

 

 

52,614

 

 

 

37,360

 

Cost of development, service and licensing revenue

 

 

61

 

 

 

117

 

 

 

220

 

 

 

273

 

Total cost of revenue

 

 

15,267

 

 

 

10,588

 

 

 

52,834

 

 

 

37,633

 

Gross profit

 

 

18,388

 

 

 

12,039

 

 

 

59,453

 

 

 

40,846

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

7,403

 

 

 

5,091

 

 

 

25,185

 

 

 

17,579

 

Sales and marketing

 

 

6,428

 

 

 

4,428

 

 

 

22,330

 

 

 

14,579

 

General and administrative

 

 

4,212

 

 

 

1,998

 

 

 

12,426

 

 

 

7,087

 

Total operating expenses

 

 

18,043

 

 

 

11,517

 

 

 

59,941

 

 

 

39,245

 

Income (loss) from operations

 

 

345

 

 

 

522

 

 

 

(488

)

 

 

1,601

 

Interest income (expense) and other income (expense), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(311

)

 

 

(466

)

 

 

(1,633

)

 

 

(1,208

)

Interest income and other income (expense), net

 

 

139

 

 

 

850

 

 

 

616

 

 

 

673

 

Total interest income (expense) and other income

   (expense), net

 

 

(172

)

 

 

384

 

 

 

(1,017

)

 

 

(535

)

Income (loss) before tax expense

 

 

173

 

 

 

906

 

 

 

(1,505

)

 

 

1,066

 

Income tax expense

 

 

(70

)

 

 

(88

)

 

 

(168

)

 

 

(166

)

Net income (loss)

 

$

103

 

 

$

818

 

 

$

(1,673

)

 

$

900

 

Less: Accretion of preferred stock

 

 

 

 

 

(2,825

)

 

 

(6,258

)

 

 

(11,301

)

Net income (loss) attributable to common stockholders

 

$

103

 

 

$

(2,007

)

 

$

(7,931

)

 

$

(10,401

)

Net income (loss) per share attributable to common

    stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

(0.49

)

 

$

(0.74

)

 

$

(2.67

)

Diluted

 

$

0.01

 

 

$

(0.49

)

 

$

(0.74

)

 

$

(2.67

)

Weighted-average shares used to compute net income

    (loss) per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

19,078

 

 

 

4,127

 

 

 

10,778

 

 

 

3,893

 

Diluted

 

 

20,667

 

 

 

4,127

 

 

 

10,778

 

 

 

3,893

 

 

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net income (loss)

 

$

103

 

 

$

818

 

 

$

(1,673

)

 

$

900

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on investments

 

 

(17

)

 

 

 

 

 

(17

)

 

 

 

Foreign currency translation

 

 

7

 

 

 

 

 

 

7

 

 

 

 

Total other comprehensive income (loss)

 

 

(10

)

 

 

 

 

 

(10

)

 

 

 

Comprehensive income (loss)

 

$

93

 

 

$

818

 

 

$

(1,683

)

 

$

900

 

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2016

 

 

2015

 

Operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(1,673

)

 

$

900

 

Adjustment to reconcile net income (loss) to net cash provided

   by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,869

 

 

 

1,972

 

Amortization and write-off of debt issuance costs

 

 

239

 

 

 

152

 

Amortization of premium on short-term investments

 

 

31

 

 

 

 

Revaluation of warrant liability

 

 

(559

)

 

 

(703

)

Stock-based compensation

 

 

2,765

 

 

 

1,178

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(4,515

)

 

 

(3,327

)

Inventory

 

 

(15,897

)

 

 

(2,783

)

Prepaid expenses and other assets

 

 

(1,759

)

 

 

(360

)

Deferred revenue

 

 

17

 

 

 

(466

)

Deferred rent

 

 

86

 

 

 

4,601

 

Accounts payable

 

 

3,883

 

 

 

754

 

Accrued compensation and benefits

 

 

3,462

 

 

 

1,356

 

Accrued liabilities

 

 

1,554

 

 

 

182

 

Net cash provided by (used in) operating activities

 

 

(9,497

)

 

 

3,456

 

Investing activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(67,103

)

 

 

 

Purchases of property and equipment

 

 

(3,530

)

 

 

(7,450

)

Net cash used in investing activities

 

 

(70,633

)

 

 

(7,450

)

Financing activities:

 

 

 

 

 

 

 

 

Proceeds from public offerings, net of offering costs

 

 

108,096

 

 

 

 

Payments on capital lease financing obligations

 

 

(1,229

)

 

 

(824

)

Payments on term loans

 

 

(65,320

)

 

 

(6,115

)

Proceeds from term loans

 

 

61,436

 

 

 

13,899

 

Proceeds from exercise of stock options

 

 

600

 

 

 

538

 

Proceeds from exercise of warrants

 

 

62

 

 

 

 

Payments of deferred offering costs

 

 

 

 

 

(322

)

Net cash provided by (used in) financing activities

 

 

103,645

 

 

 

7,176

 

Net increase (decrease) in cash and cash equivalents

 

 

23,515

 

 

 

3,182

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

Beginning of period

 

 

10,121

 

 

 

6,939

 

End of period

 

$

33,636

 

 

$

10,121

 

 



IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except percentages, unaudited)

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

GAAP Gross profit

 

$

18,388

 

 

$

12,039

 

 

$

59,453

 

 

$

40,846

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

281

 

 

265

 

 

 

1,059

 

 

952

 

Stock-based compensation

 

57

 

 

5

 

 

96

 

 

31

 

Non-GAAP Gross profit

 

$

18,726

 

 

$

12,309

 

 

$

60,608

 

 

$

41,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross margin

 

 

54.6

%

 

 

53.2

%

 

 

52.9

%

 

 

52.0

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

0.8

%

 

 

1.2

%

 

 

0.9

%

 

 

1.2

%

Stock-based compensation

 

 

0.2

%

 

 

0.0

%

 

 

0.1

%

 

 

0.0

%

Non-GAAP Gross margin

 

 

55.6

%

 

 

54.4

%

 

 

53.9

%

 

 

53.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Research and development expense

 

$

7,403

 

 

$

5,091

 

 

$

25,185

 

 

$

17,579

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(285

)

 

 

(250

)

 

 

(1,126

)

 

 

(574

)

Stock-based compensation

 

 

(567

)

 

 

(64

)

 

 

(983

)

 

 

(305

)

Non-GAAP Research and development expense

 

$

6,551

 

 

$

4,777

 

 

$

23,076

 

 

$

16,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Sales and marketing expense

 

$

6,428

 

 

$

4,428

 

 

$

22,330

 

 

$

14,579

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(108

)

 

 

(125

)

 

 

(475

)

 

 

(325

)

Stock-based compensation

 

 

(535

)

 

 

(185

)

 

 

(1,289

)

 

 

(692

)

Non-GAAP Sales and marketing expense

 

$

5,785

 

 

$

4,118

 

 

$

20,566

 

 

$

13,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP General and administrative expense

 

$

4,212

 

 

$

1,998

 

 

$

12,426

 

 

$

7,087

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(52

)

 

 

(49

)

 

 

(209

)

 

 

(121

)

Stock-based compensation

 

 

(189

)

 

 

(39

)

 

 

(397

)

 

 

(150

)

Non-GAAP General and administrative expense

 

$

3,971

 

 

$

1,910

 

 

$

11,820

 

 

$

6,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expense

 

$

18,043

 

 

$

11,517

 

 

$

59,941

 

 

$

39,245

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(445

)

 

 

(424

)

 

 

(1,810

)

 

 

(1,020

)

Stock-based compensation

 

 

(1,291

)

 

 

(288

)

 

 

(2,669

)

 

 

(1,147

)

Non-GAAP Total operating expense

 

$

16,307

 

 

$

10,805

 

 

$

55,462

 

 

$

37,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Interest expense

 

$

(311

)

 

$

(466

)

 

$

(1,633

)

 

$

(1,208

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense

 

 

19

 

 

 

56

 

 

 

130

 

 

 

152

 

Non-GAAP Interest expense

 

$

(292

)

 

$

(410

)

 

$

(1,503

)

 

$

(1,056

)


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

GAAP Interest income and other income (expense), net

 

$

139

 

 

$

850

 

 

$

616

 

 

$

673

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in the fair value of preferred stock warrant

    liability

 

 

 

 

 

(880

)

 

 

(559

)

 

 

(703

)

Write-off of unamortized debt issuance costs

 

 

 

 

 

 

 

 

109

 

 

 

 

Non-GAAP Interest income and other income (expense),

    net

 

$

139

 

 

$

(30

)

 

$

166

 

 

$

(30

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Income tax expense

 

$

(70

)

 

$

(88

)

 

$

(168

)

 

$

(166

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash income tax expense

 

 

23

 

 

 

23

 

 

 

91

 

 

 

91

 

Non-GAAP Income tax expense

 

$

(47

)

 

$

(65

)

 

$

(77

)

 

$

(75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income (loss)

 

$

103

 

 

$

818

 

 

$

(1,673

)

 

$

900

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

726

 

 

 

689

 

 

 

2,869

 

 

 

1,972

 

Stock-based compensation

 

 

1,348

 

 

 

293

 

 

 

2,765

 

 

 

1,178

 

Interest income (expense) and other, net

 

 

172

 

 

 

(384

)

 

 

1,017

 

 

 

535

 

Income tax expense

 

 

70

 

 

 

88

 

 

 

168

 

 

 

166

 

Adjusted EBITDA

 

$

2,419

 

 

$

1,504

 

 

$

5,146

 

 

$

4,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income (loss)

 

$

103

 

 

$

818

 

 

$

(1,673

)

 

$

900

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

726

 

 

 

689

 

 

 

2,869

 

 

 

1,972

 

Stock-based compensation

 

 

1,348

 

 

 

293

 

 

 

2,765

 

 

 

1,178

 

Non-cash interest expense

 

 

19

 

 

 

56

 

 

 

130

 

 

 

152

 

Change in the fair value of preferred stock warrant

    liability

 

 

 

 

 

(880

)

 

 

(559

)

 

 

(703

)

Write-off of unamortized debt issuance costs

 

 

 

 

 

 

 

 

109

 

 

 

 

Non-cash income tax expense

 

 

23

 

 

 

23

 

 

 

91

 

 

 

91

 

Non-GAAP Net income (loss)

 

$

2,219

 

 

$

999

 

 

$

3,732

 

 

$

3,590

 

Non-GAAP Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

 

$

0.08

 

 

$

0.24

 

 

$

0.29

 

Diluted

 

$

0.11

 

 

$

0.07

 

 

$

0.22

 

 

$

0.26

 

 

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Weighted-average shares used to compute GAAP net

    income (loss) per share attributable to common

    stockholders — basic

 

 

19,078

 

 

 

4,127

 

 

 

10,778

 

 

 

3,893

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of common stock issuable upon

    conversion of mandatorily redeemable convertible

    preferred stock

 

 

 

 

 

8,522

 

 

 

4,685

 

 

 

8,522

 

Weighted-average shares used to compute non-GAAP

    net income (loss) per share — basic

 

 

19,078

 

 

 

12,649

 

 

 

15,463

 

 

 

12,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute GAAP net

    income (loss) per share attributable to common

    stockholders — diluted

 

 

20,667

 

 

 

4,127

 

 

 

10,778

 

 

 

3,893

 

Weighted-average shares of common stock issuable upon

    conversion of mandatorily redeemable convertible

    preferred stock

 

 

 

 

 

8,522

 

 

 

4,685

 

 

 

8,522

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants to purchase common stock

 

 

 

 

 

17

 

 

 

9

 

 

 

16

 

Warrants to purchase mandatorily redeemable convertible

   preferred stock

 

 

 

 

 

33

 

 

 

19

 

 

 

 

Weighted-average unvested shares of common stock

   subject to repurchase

 

 

 

 

 

136

 

 

 

118

 

 

 

136

 

Stock Options

 

 

 

 

 

911

 

 

 

1,150

 

 

 

1,083

 

Weighted-average shares used to compute non-GAAP

    net income (loss) per share — diluted

 

 

20,667

 

 

 

13,746

 

 

 

16,759

 

 

 

13,650