XML 45 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Restatement of Quarterly Financial Information (Unaudited)
12 Months Ended
Dec. 31, 2024
Quarterly Financial Information Disclosure [Abstract]  
Restatement of Quarterly Financial Information (Unaudited)

Note 22 – Restatement of Quarterly Financial Information (Unaudited)

The following tables reflect the impact of the restatements to the specific line items presented in the Company’s previously reported Condensed Consolidated Statement of Loss and the Condensed Consolidated Statement of Comprehensive Loss for the three months ended March 31, 2024, the three and six months ended June 30, 2024, the three and nine months ended September 30, 2024 and the three months ended December 31, 2024. The Company will restate its previously reported 2024 quarterly financial information based on the summary tables presented below in its future filings with the SEC, as applicable. As discussed in the 2024 Form 10-K, we had revised and planned to revise certain of our previously issued consolidated financial statements. As the condensed consolidated financial statements effectuating the revision for the March 31, 2024 and June 30, 2024 quarterly periods have not yet been reissued as of the date of filing this Form 10-K/A, the revision errors impacting these periods have been subsumed into the restatement of those condensed consolidated financial statements noted below. The impacts of the restatements on 2023 quarters to net loss were $0.5 million, $0.0 million, $0.1 million and $1.8 million for the first, second, third and fourth quarters, respectively.

 

 

 

Three Months Ended March 31, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

181,273

 

 

$

 

 

$

181,273

 

Services & Support

 

 

 

44,900

 

 

 

 

 

 

44,900

 

Total Revenue

 

 

 

226,173

 

 

 

 

 

 

226,173

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

126,326

 

 

 

1,940

 

 

 

128,266

 

Network Solutions - inventory write-down and other charges

 

 

 

8,782

 

 

 

 

 

 

8,782

 

Services & Support

 

 

 

18,810

 

 

 

 

 

 

18,810

 

Total Cost of Revenue

 

 

 

153,918

 

 

 

1,940

 

 

 

155,858

 

Gross Profit

 

 

 

72,255

 

 

 

(1,940

)

 

 

70,315

 

Selling, general and administrative expenses

 

 

 

59,100

 

 

 

(109

)

 

 

58,991

 

Research and development expenses

 

 

 

60,251

 

 

 

(36

)

 

 

60,215

 

Goodwill impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Operating Loss

 

 

 

(339,679

)

 

 

(6,565

)

 

 

(346,244

)

Interest and dividend income

 

 

 

397

 

 

 

 

 

 

397

 

Interest expense

 

 

 

(4,598

)

 

 

 

 

 

(4,598

)

Net investment gain

 

 

 

2,253

 

 

 

 

 

 

2,253

 

Other income (expense), net

 

 

 

1,310

 

 

 

 

 

 

1,310

 

Loss Before Income Taxes

 

 

 

(340,317

)

 

 

(6,565

)

 

 

(346,882

)

Income tax benefit

 

 

 

18,647

 

 

 

 

 

 

18,647

 

Net Loss

 

 

$

(321,670

)

 

$

(6,565

)

 

$

(328,235

)

Less: Net Income (Loss) attributable to non-controlling interest(1)

ADJ 1

 

 

2,880

 

 

 

(350

)

 

 

2,530

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(324,550

)

 

$

(6,215

)

 

$

(330,765

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

78,814

 

 

 

78,814

 

 

 

78,814

 

Weighted average shares outstanding – diluted

 

 

 

78,814

 

 

 

78,814

 

 

 

78,814

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(4.12

)

 

$

(0.08

)

 

$

(4.20

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(4.12

)

 

$

(0.08

)

 

$

(4.20

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(321,670

)

 

$

(6,565

)

 

$

(328,235

)

Other Comprehensive (Loss) Income, net of tax

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on available-for-sale securities

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

 

(60

)

 

 

 

 

 

(60

)

Foreign currency translation (loss) gain

ADJ 1, 3

 

 

(17,745

)

 

 

(28

)

 

 

(17,773

)

Other Comprehensive (Loss) Income, net of tax

 

 

 

(17,805

)

 

 

(28

)

 

 

(17,833

)

Comprehensive Loss, net of tax

 

 

 

(339,475

)

 

 

(6,593

)

 

 

(346,068

)

Less: Comprehensive Income attributable to non-controlling interest, net of tax

ADJ 1

 

 

2,880

 

 

 

(349

)

 

 

2,531

 

Comprehensive Loss attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(342,355

)

 

$

(6,244

)

 

$

(348,599

)

(1) For the three months ended March 31, 2024, we recognized $2.5 million of net gain attributable to non-controlling interest, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA.

 

 

 

 

 

 

Three Months Ended June 30, 2024

 

 

Six Months Ended June 30, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

179,194

 

 

$

 

 

$

179,194

 

 

$

360,467

 

 

$

 

 

$

360,467

 

Services & Support

 

 

 

46,797

 

 

 

 

 

 

46,797

 

 

 

91,697

 

 

 

 

 

 

91,697

 

Total Revenue

 

 

 

225,991

 

 

 

 

 

 

225,991

 

 

 

452,164

 

 

 

 

 

 

452,164

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

124,457

 

 

 

316

 

 

 

124,773

 

 

 

250,783

 

 

 

2,256

 

 

 

253,039

 

Network Solutions - Inventory Write Down

 

 

 

143

 

 

 

 

 

 

143

 

 

 

8,925

 

 

 

 

 

 

8,925

 

Services & Support

 

 

 

19,816

 

 

 

 

 

 

19,816

 

 

 

38,626

 

 

 

 

 

 

38,626

 

Total Cost of Revenue

 

 

 

144,416

 

 

 

316

 

 

 

144,732

 

 

 

298,334

 

 

 

2,256

 

 

 

300,590

 

Gross Profit

 

 

 

81,575

 

 

 

(316

)

 

 

81,259

 

 

 

153,830

 

 

 

(2,256

)

 

 

151,574

 

Selling, general and administrative expenses

 

 

 

59,493

 

 

 

(129

)

 

 

59,364

 

 

 

118,593

 

 

 

(238

)

 

 

118,355

 

Research and development expenses

 

 

 

60,388

 

 

 

(36

)

 

 

60,352

 

 

 

120,639

 

 

 

(72

)

 

 

120,567

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Operating Loss

 

 

 

(38,306

)

 

 

(151

)

 

 

(38,457

)

 

 

(377,985

)

 

 

(6,716

)

 

 

(384,701

)

Interest and dividend income

 

 

 

366

 

 

 

 

 

 

366

 

 

 

763

 

 

 

 

 

 

763

 

Interest expense

 

 

 

(6,906

)

 

 

 

 

 

(6,906

)

 

 

(11,504

)

 

 

 

 

 

(11,504

)

Net investment gain (loss)

 

 

 

872

 

 

 

 

 

 

872

 

 

 

3,125

 

 

 

 

 

 

3,125

 

Other income (expense), net

 

 

 

(901

)

 

 

 

 

 

(901

)

 

 

409

 

 

 

 

 

 

409

 

Loss Before Income Taxes

 

 

 

(44,875

)

 

 

(151

)

 

 

(45,026

)

 

 

(385,192

)

 

 

(6,716

)

 

 

(391,908

)

Income tax (expense) benefit

 

 

 

(2,136

)

 

 

 

 

 

(2,136

)

 

 

16,511

 

 

 

 

 

 

16,511

 

Net Loss

 

 

$

(47,011

)

 

$

(151

)

 

$

(47,162

)

 

$

(368,681

)

 

$

(6,716

)

 

$

(375,397

)

Net Income (Loss) attributable to non-controlling interest (1)

ADJ 1

 

 

2,854

 

 

 

(349

)

 

 

2,505

 

 

 

5,734

 

 

 

(699

)

 

 

5,035

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(49,865

)

 

$

198

 

 

$

(49,667

)

 

$

(374,415

)

 

$

(6,017

)

 

$

(380,432

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

78,852

 

 

 

78,852

 

 

 

78,852

 

 

 

78,803

 

 

 

78,803

 

 

 

78,803

 

Weighted average shares outstanding – diluted

 

 

 

78,852

 

 

 

78,852

 

 

 

78,852

 

 

 

78,803

 

 

 

78,803

 

 

 

78,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(0.63

)

 

$

0.00

 

 

$

(0.63

)

 

$

(4.75

)

 

$

(0.08

)

 

$

(4.83

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(0.63

)

 

$

0.00

 

 

$

(0.63

)

 

$

(4.75

)

 

$

(0.08

)

 

$

(4.83

)

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

Net Loss

 

 

$

(47,011

)

 

$

(151

)

 

$

(47,162

)

 

$

(368,681

)

 

$

(6,716

)

 

$

(375,397

)

Other Comprehensive Loss, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

 

(7

)

 

 

 

 

 

(7

)

 

 

(67

)

 

 

 

 

 

(67

)

Foreign currency translation gain (loss)

ADJ 1, 3, 4

 

 

(1,375

)

 

 

(67

)

 

 

(1,442

)

 

 

(19,120

)

 

 

(95

)

 

 

(19,215

)

Other Comprehensive Loss, net of tax

 

 

 

(1,382

)

 

 

(67

)

 

 

(1,449

)

 

 

(19,187

)

 

 

(95

)

 

 

(19,282

)

Comprehensive Loss, net of tax

 

 

 

(48,393

)

 

 

(218

)

 

 

(48,611

)

 

 

(387,868

)

 

 

(6,811

)

 

 

(394,679

)

Less: Comprehensive Income attributable to non-controlling interest

ADJ 1

 

 

2,854

 

 

 

(350

)

 

 

2,504

 

 

 

5,734

 

 

 

(699

)

 

 

5,035

 

Comprehensive Loss attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(51,247

)

 

$

132

 

 

$

(51,115

)

 

$

(393,602

)

 

$

(6,112

)

 

$

(399,714

)

(1) For the three and six months ended June 30, 2024, we recognized $2.5 million and $5.0 million, respectively, net income attributable to non-controlling interest, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA.

 

 

 

Three Months Ended September 30, 2024

 

 

Nine Months Ended September 30, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

181,488

 

 

$

 

 

$

181,488

 

 

$

541,955

 

 

$

 

 

$

541,955

 

Services & Support

 

 

 

46,216

 

 

 

 

 

 

46,216

 

 

 

137,913

 

 

 

 

 

 

137,913

 

Total Revenue

 

 

 

227,704

 

 

 

 

 

 

227,704

 

 

 

679,868

 

 

 

 

 

 

679,868

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

126,103

 

 

 

2,217

 

 

 

128,320

 

 

 

376,886

 

 

 

4,473

 

 

 

381,359

 

Network Solutions - Inventory Write Down

 

 

 

(328

)

 

 

 

 

 

(328

)

 

 

8,597

 

 

 

 

 

 

8,597

 

Services & Support

 

 

 

16,678

 

 

 

 

 

 

16,678

 

 

 

55,304

 

 

 

 

 

 

55,304

 

Total Cost of Revenue

 

 

 

142,453

 

 

 

2,217

 

 

 

144,670

 

 

 

440,787

 

 

 

4,473

 

 

 

445,260

 

Gross Profit

 

 

 

85,251

 

 

 

(2,217

)

 

 

83,034

 

 

 

239,081

 

 

 

(4,473

)

 

 

234,608

 

Selling, general and administrative expenses

 

 

 

57,621

 

 

 

(71

)

 

 

57,550

 

 

 

176,214

 

 

 

(309

)

 

 

175,905

 

Research and development expenses

 

 

 

51,614

 

 

 

(37

)

 

 

51,577

 

 

 

172,253

 

 

 

(109

)

 

 

172,144

 

Goodwill impairment

ADJ 4

 

 

 

 

 

 

 

 

 

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Operating Loss

 

 

 

(23,984

)

 

 

(2,109

)

 

 

(26,093

)

 

 

(401,969

)

 

 

(8,825

)

 

 

(410,794

)

Interest and dividend income

 

 

 

664

 

 

 

 

 

 

664

 

 

 

1,427

 

 

 

 

 

 

1,427

 

Interest expense

 

 

 

(5,679

)

 

 

 

 

 

(5,679

)

 

 

(17,183

)

 

 

 

 

 

(17,183

)

Net investment gain (loss)

 

 

 

1,382

 

 

 

 

 

 

1,382

 

 

 

4,507

 

 

 

 

 

 

4,507

 

Other income (expense), net

 

 

 

(850

)

 

 

 

 

 

(850

)

 

 

(441

)

 

 

 

 

 

(441

)

Loss Before Income Taxes

 

 

 

(28,467

)

 

 

(2,109

)

 

 

(30,576

)

 

 

(413,659

)

 

 

(8,825

)

 

 

(422,484

)

Income tax (expense) benefit

 

 

 

(390

)

 

 

 

 

 

(390

)

 

 

16,121

 

 

 

 

 

 

16,121

 

Net Loss

 

 

$

(28,857

)

 

$

(2,109

)

 

$

(30,966

)

 

$

(397,538

)

 

$

(8,825

)

 

$

(406,363

)

Net Income attributable to non-controlling interest (1)

 

 

 

2,382

 

 

 

 

 

 

2,382

 

 

 

7,417

 

 

 

 

 

 

7,417

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(31,239

)

 

$

(2,109

)

 

$

(33,348

)

 

$

(404,955

)

 

$

(8,825

)

 

$

(413,780

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

78,952

 

 

 

78,952

 

 

 

78,952

 

 

 

78,873

 

 

 

78,873

 

 

 

78,873

 

Weighted average shares outstanding – diluted

 

 

 

78,952

 

 

 

78,952

 

 

 

78,952

 

 

 

78,873

 

 

 

78,873

 

 

 

78,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(0.36

)

 

$

(0.02

)

 

$

(0.38

)

 

$

(5.10

)

 

$

(0.11

)

 

$

(5.21

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(0.36

)

 

$

(0.02

)

 

$

(0.38

)

 

$

(5.10

)

 

$

(0.11

)

 

$

(5.21

)

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

 

 

 

$

 

Net Loss

 

 

$

(28,857

)

 

$

(2,109

)

 

$

(30,966

)

 

$

(397,538

)

 

$

(8,825

)

 

$

(406,363

)

Other Comprehensive Income (Loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

 

109

 

 

 

 

 

 

109

 

 

 

42

 

 

 

 

 

 

42

 

Foreign currency translation gain (loss)

 

 

 

18,988

 

 

 

(186

)

 

 

18,802

 

 

 

(130

)

 

 

(281

)

 

 

(411

)

Other Comprehensive Income (Loss), net of tax

 

 

 

19,097

 

 

 

(186

)

 

 

18,911

 

 

 

(88

)

 

 

(281

)

 

 

(369

)

Comprehensive Loss, net of tax

 

 

 

(9,760

)

 

 

(2,295

)

 

 

(12,055

)

 

 

(397,626

)

 

 

(9,106

)

 

 

(406,732

)

Less: Comprehensive Income attributable to non-controlling interest

 

 

 

2,382

 

 

 

 

 

 

2,382

 

 

 

7,417

 

 

 

 

 

 

7,417

 

Comprehensive Loss attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(12,142

)

 

$

(2,295

)

 

$

(14,437

)

 

$

(405,043

)

 

$

(9,106

)

 

$

(414,149

)

(1) For the three and nine months ended September 30, 2024, we accrued $3.1 million and $7.4 million, respectively, net income attributable to non-controlling interest, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA.

 

 

 

 

 

Three Months Ended December 31, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

197,009

 

 

$

 

 

$

197,009

 

Services & Support

 

 

 

45,843

 

 

 

 

 

 

45,843

 

Total Revenue

 

 

 

242,852

 

 

 

 

 

 

242,852

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

134,184

 

 

 

1,677

 

 

 

135,861

 

Network Solutions - Inventory Write Down

 

 

 

 

 

 

 

 

 

 

Services & Support

 

 

 

17,435

 

 

 

 

 

 

17,435

 

Total Cost of Revenue

 

 

 

151,619

 

 

 

1,677

 

 

 

153,296

 

Gross Profit

 

 

 

91,233

 

 

 

(1,677

)

 

 

89,556

 

Selling, general and administrative expenses

 

 

 

57,155

 

 

 

(142

)

 

 

57,013

 

Research and development expenses

 

 

 

49,210

 

 

 

104

 

 

 

49,314

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

 

(15,132

)

 

 

(1,639

)

 

 

(16,771

)

Interest and dividend income

 

 

 

1,631

 

 

 

 

 

 

1,631

 

Interest expense

 

 

 

(4,870

)

 

 

 

 

 

(4,870

)

Net investment gain (loss)

 

 

 

(920

)

 

 

 

 

 

(920

)

Other income (expense), net

 

 

 

687

 

 

 

 

 

 

687

 

Loss Before Income Taxes

 

 

 

(18,604

)

 

 

(1,639

)

 

 

(20,243

)

Income tax (expense) benefit

ADJ 4

 

 

(24,906

)

 

 

1,445

 

 

 

(23,461

)

Net Loss

 

 

$

(43,510

)

 

$

(194

)

 

$

(43,704

)

Net Income attributable to non-controlling interest (1)

 

 

 

2,407

 

 

 

 

 

 

2,407

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(45,917

)

 

$

(194

)

 

$

(46,111

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

79,091

 

 

 

79,091

 

 

 

79,091

 

Weighted average shares outstanding – diluted

 

 

 

79,091

 

 

 

79,091

 

 

 

79,091

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(0.58

)

 

$

(0.00

)

 

$

(0.58

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(0.58

)

 

$

(0.00

)

 

$

(0.58

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(43,510

)

 

$

(194

)

 

$

(43,704

)

Other Comprehensive Income (Loss), net of tax

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

 

1,437

 

 

 

 

 

 

1,437

 

Foreign currency translation gain (loss)

ADJ 3, 4

 

 

(37,917

)

 

 

573

 

 

 

(37,344

)

Other Comprehensive Income (Loss), net of tax

 

 

 

(36,480

)

 

 

573

 

 

 

(35,907

)

Comprehensive Loss, net of tax

 

 

 

(79,990

)

 

 

379

 

 

 

(79,611

)

Less: Comprehensive Income attributable to non-controlling interest

 

 

 

2,407

 

 

 

 

 

 

2,407

 

Comprehensive Loss attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(82,397

)

 

$

379

 

 

$

(82,018

)

(1) For the three months ended December 31, 2024 we accrued $2.4 million of net income attributable to non-controlling interest, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA.

 

The following tables reflect the impact of the restatements to the specific line items presented in the Company’s previously reported Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024, the six months ended June 30, 2024 and the nine months ended September 30, 2024.

 

 

 

Three Months Ended March 31, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

$

(321,670

)

 

$

(6,565

)

 

$

(328,235

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

22,528

 

 

 

(138

)

 

 

22,390

 

Goodwill Impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Amortization of debt issuance cost

 

 

 

1,013

 

 

 

 

 

 

1,013

 

Gain on investments, net

 

 

 

(2,621

)

 

 

 

 

 

(2,621

)

Net loss on disposal of property, plant and equipment

 

 

 

150

 

 

 

 

 

 

150

 

Stock-based compensation expense

 

 

 

3,957

 

 

 

(3

)

 

 

3,954

 

Deferred income taxes

 

 

 

(19,738

)

 

 

 

 

 

(19,738

)

Other, net

 

 

 

545

 

 

 

 

 

 

545

 

Inventory write down

 

 

 

3,992

 

 

 

 

 

 

3,992

 

Inventory reserves

 

 

 

1,837

 

 

 

 

 

 

1,837

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

26,002

 

 

 

(3,498

)

 

 

22,504

 

Other receivables

 

 

 

5,605

 

 

 

 

 

 

5,605

 

Income taxes receivable, net

ADJ 4

 

 

(1,296

)

 

 

4,735

 

 

 

3,439

 

Inventory

 

 

 

30,426

 

 

 

1,940

 

 

 

32,366

 

Prepaid expenses, other current assets and other assets

 

 

 

(15,882

)

 

 

(3,408

)

 

 

(19,290

)

Accounts payable

 

 

 

553

 

 

 

 

 

 

553

 

Accrued expenses and other liabilities

 

 

 

7,459

 

 

 

3,494

 

 

 

10,953

 

Income taxes payable, net

 

 

 

1,155

 

 

 

 

 

 

1,155

 

Net cash provided by (used in) operating activities

 

 

 

36,598

 

 

 

1,327

 

 

 

37,925

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

(12,183

)

 

 

(1,327

)

 

 

(13,510

)

Purchases of intangibles - developed technology

 

 

 

(1,191

)

 

 

 

 

 

(1,191

)

Proceeds from sales and maturities of available-for-sale investments

 

 

 

873

 

 

 

 

 

 

873

 

Purchases of available-for-sale investments

 

 

 

(44

)

 

 

 

 

 

(44

)

Net cash provided by (used in) investing activities

 

 

 

(12,545

)

 

 

(1,327

)

 

 

(13,872

)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Tax withholdings related to stock-based compensation settlements

 

 

 

(176

)

 

 

 

 

 

(176

)

Proceeds from stock option exercises

 

 

 

219

 

 

 

 

 

 

219

 

Dividend payments

 

 

 

 

 

 

 

 

 

 

Proceeds from receivables purchase agreement

 

 

 

30,231

 

 

 

 

 

 

30,231

 

Repayments on receivables purchase agreement

 

 

 

(32,437

)

 

 

 

 

 

(32,437

)

Proceeds from draw on revolving credit agreements

 

 

 

 

 

 

 

 

 

 

Repayment of revolving credit agreements

 

 

 

 

 

 

 

 

 

 

Payment for redemption of redeemable non-controlling interest

 

 

 

(5

)

 

 

 

 

 

(5

)

Payment of debt issuance cost

 

 

 

(1,994

)

 

 

 

 

 

(1,994

)

Repayment of notes payable

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by financing activities

 

 

 

(4,162

)

 

 

 

 

 

(4,162

)

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

 

19,891

 

 

 

 

 

 

19,891

 

Effect of exchange rate changes

 

 

 

(301

)

 

 

 

 

 

(301

)

Cash and cash equivalents, beginning of period

 

 

 

87,167

 

 

 

 

 

 

87,167

 

Cash and cash equivalents, end of period

 

 

$

106,757

 

 

$

 

 

$

106,757

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash financing activities:

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

5,243

 

 

$

 

 

$

5,243

 

Cash paid for income taxes

 

 

$

2,315

 

 

$

 

 

$

2,315

 

Cash used in operating activities related to operating leases

 

 

$

2,384

 

 

$

 

 

$

2,384

 

Supplemental disclosure of non-cash investing activities:

 

 

 

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations

 

 

$

842

 

 

$

 

 

$

842

 

Purchases of property, plant and equipment included in accounts payable

 

 

$

1,689

 

 

$

 

 

$

1,689

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(368,681

)

 

$

(6,716

)

 

$

(375,397

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

45,156

 

 

 

(313

)

 

 

44,843

 

Goodwill Impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Amortization of debt issuance cost

 

 

 

1,013

 

 

 

 

 

 

1,013

 

Gain on investments, net

 

 

 

(2,867

)

 

 

 

 

 

(2,867

)

Net loss on disposal of property, plant and equipment

 

 

 

185

 

 

 

 

 

 

185

 

Stock-based compensation expense

 

 

 

7,793

 

 

 

(6

)

 

 

7,787

 

Deferred income taxes

 

 

 

(13,684

)

 

 

 

 

 

(13,684

)

Other, net

 

 

 

(126

)

 

 

 

 

 

(126

)

Inventory write down - business efficiency program

 

 

 

4,135

 

 

 

 

 

 

4,135

 

Inventory reserves

 

 

 

3,722

 

 

 

 

 

 

3,722

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

26,913

 

 

 

(3,498

)

 

 

23,415

 

Other receivables

 

 

 

6,279

 

 

 

 

 

 

6,279

 

Income taxes receivable, net

 

 

 

(5,653

)

 

 

4,735

 

 

 

(918

)

Inventory

ADJ 3

 

 

62,151

 

 

 

2,256

 

 

 

64,407

 

Prepaid expenses, other current assets and other assets

 

 

 

(14,731

)

 

 

(3,408

)

 

 

(18,139

)

Accounts payable

 

 

 

(3,966

)

 

 

 

 

 

(3,966

)

Accrued expenses and other liabilities

 

 

 

19,152

 

 

 

3,493

 

 

 

22,645

 

Income taxes payable, net

 

 

 

(2,878

)

 

 

 

 

 

(2,878

)

Net cash provided by operating activities

 

 

 

56,496

 

 

 

1,313

 

 

 

57,809

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

(23,644

)

 

 

(1,327

)

 

 

(24,971

)

Purchases of intangibles - developed technology

 

 

 

(5,725

)

 

 

 

 

 

(5,725

)

Proceeds from sales and maturities of available-for-sale investments

 

 

 

956

 

 

 

 

 

 

956

 

Purchases of available-for-sale investments

 

 

 

(121

)

 

 

 

 

 

(121

)

Net cash used in investing activities

 

 

 

(28,534

)

 

 

(1,327

)

 

 

(29,861

)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Tax withholdings related to stock-based compensation settlements

 

 

 

(189

)

 

 

 

 

 

(189

)

Proceeds from stock option exercises

 

 

 

219

 

 

 

 

 

 

219

 

Dividend payments

 

 

 

 

 

 

 

 

 

 

Proceeds from receivables purchase agreement

 

 

 

68,556

 

 

 

 

 

 

68,556

 

Repayments on receivables purchase agreement

 

 

 

(66,399

)

 

 

 

 

 

(66,399

)

Proceeds from draw on revolving credit agreements

 

 

 

 

 

 

 

 

 

 

Repayment of revolving credit agreements

 

 

 

(5,000

)

 

 

 

 

 

(5,000

)

Payment for redemption of redeemable non-controlling interest

 

 

 

(25

)

 

 

 

 

 

(25

)

Payment of debt issuance cost

 

 

 

(1,994

)

 

 

 

 

 

(1,994

)

Repayment of notes payable

 

 

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

 

 

(4,832

)

 

 

 

 

 

(4,832

)

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

 

23,130

 

 

 

(14

)

 

 

23,116

 

Effect of exchange rate changes

 

 

 

888

 

 

 

14

 

 

 

902

 

Cash and cash equivalents, beginning of period

 

 

 

87,167

 

 

 

 

 

 

87,167

 

Cash and cash equivalents, end of period

 

 

$

111,185

 

 

$

 

 

$

111,185

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash financing activities:

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

6,554

 

 

$

 

 

$

6,554

 

Cash paid for income taxes

 

 

$

7,433

 

 

$

 

 

$

7,433

 

Cash used in operating activities related to operating leases

 

 

$

4,780

 

 

$

 

 

$

4,780

 

Supplemental disclosure of non-cash investing activities:

 

 

 

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations

 

 

$

1,999

 

 

$

 

 

$

1,999

 

Purchases of property, plant and equipment included in accounts payable

 

 

$

1,059

 

 

$

 

 

$

1,059

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(397,538

)

 

$

(8,825

)

 

$

(406,363

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

68,421

 

 

 

(527

)

 

 

67,894

 

Asset impairment

 

 

 

 

 

 

 

 

 

 

Goodwill impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Amortization of debt issuance cost

 

 

 

1,013

 

 

 

 

 

 

1,013

 

(Accretion) amortization on available-for-sale investments, net

 

 

 

 

 

 

 

 

 

 

(Gain) loss on investments

 

 

 

(4,238

)

 

 

 

 

 

(4,238

)

Net loss on disposal of property, plant and equipment

 

 

 

203

 

 

 

 

 

 

203

 

Stock-based compensation expense

 

 

 

11,417

 

 

 

65

 

 

 

11,482

 

Deferred income taxes

 

 

 

(13,399

)

 

 

 

 

 

(13,399

)

Inventory write down

 

 

 

4,135

 

 

 

 

 

 

4,135

 

Inventory reserves

 

 

 

6,667

 

 

 

 

 

 

6,667

 

Other, net

 

 

 

(267

)

 

 

 

 

 

(267

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

59,446

 

 

 

 

 

 

59,446

 

Other receivables

 

 

 

4,875

 

 

 

 

 

 

4,875

 

Income taxes receivable

 

 

 

(5,682

)

 

 

4,735

 

 

 

(947

)

Inventory

ADJ 3

 

 

69,412

 

 

 

4,475

 

 

 

73,887

 

Prepaid expenses, other current assets and other assets

 

 

 

(20,083

)

 

 

(2,081

)

 

 

(22,164

)

Accounts payable

 

 

 

9,697

 

 

 

 

 

 

9,697

 

Accrued expenses and other liabilities

 

 

 

15,039

 

 

 

(5

)

 

 

15,034

 

Income taxes payable

 

 

 

(3,175

)

 

 

 

 

 

(3,175

)

Net cash provided by operating activities

 

 

 

98,526

 

 

 

2,607

 

 

 

101,133

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

(28,514

)

 

 

(2,654

)

 

 

(31,168

)

Purchases of intangibles - developed technology

 

 

 

(19,669

)

 

 

 

 

 

(19,669

)

Proceeds from sales and maturities of available-for-sale investments

 

 

 

1,195

 

 

 

 

 

 

1,195

 

Purchases of available-for-sale investments

 

 

 

(195

)

 

 

 

 

 

(195

)

Proceeds from beneficial interests in securitized accounts receivable

 

 

 

282

 

 

 

 

 

 

282

 

Net cash used in investing activities

 

 

 

(46,901

)

 

 

(2,654

)

 

 

(49,555

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Tax withholdings related to stock-based compensation settlements

 

 

 

(189

)

 

 

 

 

 

(189

)

Proceeds from stock option exercises

 

 

 

219

 

 

 

 

 

 

219

 

Dividend payments

 

 

 

 

 

 

 

 

 

 

Proceeds from receivables purchase agreement

 

 

 

68,556

 

 

 

 

 

 

68,556

 

Repayments on receivables purchase agreement

 

 

 

(83,772

)

 

 

 

 

 

(83,772

)

Proceeds from draw on revolving credit agreements

 

 

 

 

 

 

 

 

 

 

Repayment of revolving credit agreements

 

 

 

(5,000

)

 

 

 

 

 

(5,000

)

Payment for redemption of redeemable non-controlling interest

 

 

 

(17,395

)

 

 

 

 

 

(17,395

)

Payment of annual recurring compensation to non-controlling interest

 

 

 

(10,084

)

 

 

 

 

 

(10,084

)

Payment of debt issuance cost

 

 

 

(1,994

)

 

 

 

 

 

(1,994

)

Repayment of notes payable

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

(49,659

)

 

 

 

 

 

(49,659

)

Net (decrease) increase in cash and cash equivalents

 

 

 

1,966

 

 

 

(47

)

 

 

1,919

 

Effect of exchange rate changes

 

 

 

(677

)

 

 

47

 

 

 

(630

)

Cash, cash equivalents and restricted cash, beginning of year

 

 

 

87,167

 

 

 

 

 

 

87,167

 

Cash, cash equivalents and restricted cash, end of year

 

 

$

88,456

 

 

$

 

 

$

88,456

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash financing activities

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

18,225

 

 

$

 

 

$

18,225

 

Cash paid for income taxes, net of refunds

 

 

$

9,122

 

 

$

 

 

$

9,122

 

Cash used in operating activities related to operating leases

 

 

$

7,380

 

 

$

 

 

$

7,380

 

Supplemental disclosure of non-cash investing activities:

 

 

 

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations

 

 

$

2,122

 

 

$

 

 

$

2,122

 

Purchases of property, plant and equipment included in accounts payable

 

 

$

952

 

 

$

 

 

$

952

 

Redemption of redeemable non-controlling interest

 

 

$

2,976

 

 

$

 

 

$

2,976

 

 

As it relates to the impact of the restatements to the specific line items presented in the Company’s previously reported Condensed Consolidated Statements of Changes in Equity for the three months ended March 31, 2024 and June 30, 2024 Annual Recurring Compensation Earned changed by $0.4 million and Foreign Currency Remeasurement of Redeemable Non-Controlling Interest changed by $10.1 million and $1.9 million for the three months ended March 31, 2024 and June 30, 2024, respectively. Net income also changed for each quarterly period to reflect the cumulative impacts of the restatements.