Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data.
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 42 )
44
Consolidated
Balance Sheets at December 31, 2022 (As restated) and 2023
47
Consolidated
Statements of Operations for the Years Ended December 31, 2021 (As restated), 2022 (As restated) and 2023
48
Consolidated
Statements of Comprehensive Loss for the Years Ended December 31, 2021 (As restated), 2022 (As restated) and 2023
49
Consolidated
Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2021 (As restated), 2022 (As restated) and
2023
50
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2021 (As restated), 2022 (As restated) and 2023
51
Notes to the Consolidated Financial Statements
52
43
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Stockholders and the Board of Directors of Powerfleet, Inc.
Opinion
on the Financial Statements
We have audited the accompanying
consolidated balance sheets of PowerFleet, Inc. and subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated
statements of operations, comprehensive loss, changes in stockholders’ equity and cash flows for each of the three years in the
period ended December 31, 2023, and the related notes (collectively referred to as the “consolidated financial statements”).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company
at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December
31, 2023, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2023, based
on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (2013 framework), and our report dated May 9, 2024 expressed an adverse opinion thereon.
Restatement of 2022 and 2021 Financial Statements
As discussed in Note 2 to
the consolidated financial statements, the 2022 and 2021 consolidated financial statements have been restated to correct misstatements.
Basis
for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance
with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material
misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures
included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included
evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation
of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical
Audit Matters
The critical audit matters communicated below are
matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the
audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of the critical audit matters does not alter in any way our opinion on
the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing
a separate opinion on the critical audit matters or on the accounts or disclosures to which they relate.
44
Valuation
of Goodwill
Description
of the Matter
At December 31, 2023, the Company reported $83.5 million of goodwill. As discussed in Notes 3 and 9 to the consolidated
financial statements, goodwill is tested for impairment at least annually at the reporting unit level.
Auditing management’s annual goodwill impairment test was complex and highly judgmental due to the significant
estimation required to determine the fair value of the reporting unit. In particular, the fair value estimate was sensitive to significant
assumptions, such as the weighted average cost of capital, revenue growth and cost growth all of which are affected by expectations about
future operations and market conditions. Further, the identified material weakness relating to management not adequately preparing and
maintaining evidence of their review of significant assumptions relating to the annual goodwill impairment assessment affected our audit
procedures in this area.
How
We Addressed the
Matter
in Our Audit
To test the fair value of the
Company’s reporting unit, we performed audit procedures with the assistance of internal valuation specialists that included,
among others, assessing methodologies and testing the significant assumptions discussed above and the underlying data used by the
Company in its analysis. We compared the significant assumptions used by management to current industry and economic trends,
including key performance indicators, and evaluated whether changes in the Company’s business would affect the significant
assumptions. We assessed the historical accuracy of management’s estimates and performed a sensitivity analysis of significant
assumptions to evaluate the changes in the fair value of the reporting unit that would result from changes in the assumptions. We
compared the data used in the analysis to supporting documentation and analyses. The nature and extent of our audit procedures
considered the inability to rely on controls over management’s goodwill impairment review process as a result of the material
weakness described above.
Uncertain Tax Positions
Description
of the Matter
As discussed in Note 18 of the consolidated financial statements, the Company has recorded a liability of $0.3 million
related to uncertain tax positions as of December 31, 2023. The Company conducts business in the US and various foreign countries and
is therefore subject to US federal and state income taxes, as well as income taxes of multiple foreign jurisdictions. Due to the multinational
operations of the Company and changes in global income tax laws and regulations, including those in the US, there is complexity in the
accounting for and monitoring of the provision for uncertain tax positions.
Auditing management’s identification and measurement of uncertain tax positions involved complex analysis and
auditor judgment related to the evaluation of the income tax consequences of changes in income tax laws and regulations in various jurisdictions,
which are often subject to interpretation.
How
We Addressed the Matter in Our Audit
Our audit procedures included, among others, evaluating the Company’s assumptions and the underlying data used
to identify its uncertain tax positions and to estimate the amount of the related unrecognized income tax benefits by jurisdiction. We
obtained an understanding of the Company’s legal structure by reviewing its organizational charts. Due to the complexity of the
tax law in various jurisdictions, we involved our income tax professionals to assess the Company’s interpretation of and compliance
with tax laws in these jurisdictions, as well as to identify relevant tax law changes. In certain circumstances, we involved our income
tax professionals to evaluate the technical merits of the Company’s tax positions and to evaluate income tax opinions or other third-party
advice obtained by the Company.
/s/
Ernst & Young LLP
We
have served as the Company’s auditor since 2019.
Iselin,
New Jersey
May
9, 2024
45
Report
of Independent Registered Public Accounting Firm
To
the Stockholders and the Board of Directors of Powerfleet, Inc.
Opinion
on Internal Control Over Financial Reporting
We have audited PowerFleet, Inc. and subsidiaries’ internal control over financial reporting as of December
31, 2023, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations
of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, because of the effect of the material weaknesses described
below on the achievement of the objectives of the control criteria, PowerFleet, Inc. and subsidiaries (the Company) has not maintained
effective internal control over financial reporting as of December 31, 2023, based on the COSO criteria.
A material weakness is a deficiency, or
combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a
material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely
basis. The following material weaknesses have been identified and included in management’s assessment. Management has
identified material weaknesses in the design and operation of controls related to the determination of standalone selling price,
capitalized software, the Movingdots GmbH business combination, valuation of goodwill, measurement and valuation of the convertible
redeemable preferred stock and the financial statement close process, which includes the information technology general controls in
the areas of user access and change management over key information technology systems that support the Company’s financial
reporting processes, the related process-level information technology dependent manual controls and application controls.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States)
(PCAOB), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated statements of operations,
comprehensive loss, changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31,
2023, and the related notes. These material weaknesses were considered in determining the nature, timing and extent of audit tests applied
in our audit of the 2023 consolidated financial statements, and this report does not affect our report dated May 9, 2024, which expressed
an unqualified opinion thereon.
Basis
for Opinion
The Company’s management is responsible for
maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial
reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to
express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm
registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting,
assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control
based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our
audit provides a reasonable basis for our opinion.
Definition
and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial
reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control
over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail,
accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and
that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition
of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because
of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/
Ernst & Young LLP
Iselin,
New Jersey
May
9, 2024
46
POWERFLEET,
INC. AND SUBSIDIARIES
Consolidated
Balance Sheets
(In
thousands, except per share data)
December 31, 2022
(As restated)
December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents
$ 17,680
$ 19,022
Restricted cash
309
310
Accounts receivable, net of allowance for credit losses of $ 2,567 and $ 2,797
in 2022 and 2023, respectively
32,647
32,440
Inventory, net
22,272
22,602
Deferred costs – current
762
83
Prepaid expenses and other current assets
7,536
7,568
Total current assets
81,206
82,025
Fixed assets, net
9,249
12,383
Goodwill
83,487
83,487
Intangible assets, net
22,908
20,075
Right of use asset
7,820
6,195
Severance payable fund
3,760
3,802
Deferred tax asset
3,308
2,863
Other assets
6,318
6,916
Total assets
$ 218,056
$ 217,746
LIABILITIES
Current liabilities:
Short-term bank debt and current maturities of long-term debt
$ 10,312
$ 21,091
Accounts payable and accrued expenses
25,397
30,296
Deferred revenue – current
6,376
5,666
Lease liability – current
2,441
1,503
Total current liabilities
44,526
58,556
Long-term debt – less current maturities
11,403
-
Deferred revenue – less current portion
4,431
4,956
Lease liability – less current portion
5,628
4,908
Accrued severance payable
4,365
4,533
Deferred tax liability
4,901
4,450
Other long-term liabilities
1,788
2,422
Total liabilities
77,042
79,825
Commitments and Contingencies (note 19)
-
-
Convertible redeemable preferred stock: Series A – 100
shares authorized, $ 0.01
par value; 59
and 60
shares issued and outstanding at December 31, 2022 and December 31, 2023, respectively, at redemption value of $ 90,273 at December 31, 2023
72,031
80,277
STOCKHOLDERS’ EQUITY
Preferred stock; authorized 50,000
shares, $ 0.01 par value;
-
-
Common stock; authorized 75,000 shares, $ 0.01 par value; 37,605 and 38,716 shares issued at December 31, 2022 and December 31, 2023, respectively; shares outstanding, 36,170 and 37,229 at December 31, 2022 and December 31, 2023, respectively
376
387
Additional paid-in capital
219,055
212,703
Accumulated deficit
( 140,806 )
( 146,281 )
Accumulated other comprehensive loss
( 1,210 )
( 616 )
Treasury stock; 1,435 and 1,487 common shares at cost at December 31, 2022 and December 31, 2023, respectively
( 8,510 )
( 8,651 )
Total Powerfleet, Inc. stockholders’ equity
68,905
57,542
Non-controlling interest
78
102
Total equity
68,983
57,644
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 218,056
$ 217,746
SEE
ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
47
POWERFLEET,
INC. AND SUBSIDIARIES
Consolidated
Statements of Operations
(In
thousands, except per share data)
Year Ended December 31,
2021 (As
restated)
2022 (As
restated)
2023
Revenues:
Products
$ 52,902
$ 56,945
$ 49,741
Services
73,058
78,967
83,995
Total revenues
125,960
135,912
133,736
Cost of revenues:
Cost of products
39,627
42,569
36,404
Cost of services
26,580
28,350
30,256
Total cost of revenues
66,207
70,919
66,660
Gross profit
59,753
64,993
67,076
Operating expenses:
Selling, general and administrative expenses
56,496
63,492
71,253
Research and development expenses
11,429
8,472
8,380
Total operating expenses
67,925
71,964
79,633
Loss from operations
( 8,172 )
( 6,971 )
( 12,557 )
Interest income
45
71
103
Interest expense, net
( 2,764 )
994
( 1,602 )
Bargain purchase – Movingdots
-
-
9,034
Other (expense) income, net
8
24
( 29 )
Net loss before income taxes
( 10,883 )
( 5,882 )
( 5,051 )
Income tax expense
( 1,888 )
( 870 )
( 589 )
Net loss before non-controlling interest
( 12,771 )
( 6,752 )
( 5,640 )
Non-controlling interest
5
( 2 )
( 35 )
Net loss
( 12,766 )
( 6,754 )
( 5,675 )
Accretion of preferred stock
( 5,190 )
( 5,906 )
( 7,139 )
Preferred stock dividends
( 4,112 )
( 4,231 )
( 4,493 )
Net loss attributable to common stockholders
$ ( 22,068 )
$ ( 16,891 )
$ ( 17,307 )
Net loss per share attributable to common stockholders – basic and diluted
$ ( 0.64 )
$ ( 0.48 )
$ ( 0.49 )
Weighted average common shares outstanding – basic and diluted
34,571
35,393
35,628
SEE
ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
48
POWERFLEET,
INC. AND SUBSIDIARIES
Consolidated
Statements of Comprehensive Loss
(In
thousands, except per share data)
December 31,
2021 (As
restated)
2022 (As
restated)
2023
Net loss attributable to common stockholders
$ ( 22,068 )
$ ( 16,891 )
$ ( 17,307 )
Foreign currency translation adjustment
( 8 )
( 1,601 )
594
Total other comprehensive income (loss)
( 8 )
( 1,601 )
594
Comprehensive loss
$ ( 22,076 )
$ ( 18,492 )
$ ( 16,713 )
SEE
ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
49
POWERFLEET,
INC. AND SUBSIDIARIES
Consolidated
Statements of Changes in Stockholders’ Equity
(In
thousands, except per share data)
Common
Stock
Additional
Accumulated
Other
Number of
Shares
Amount
Paid-in
Capital
Accumulated
Deficit
Comprehensive
Income (Loss)
Treasury
Stock
Non-controlling
Interest
Stockholders’
Equity
Balance at January 1, 2021 (As issued)
32,280
$ 323
$ 206,499
$ ( 121,150 )
$ 399
$ ( 6,858 )
$ 75
$ 79,288
Restatement adjustments
-
-
( 4,713 )
( 137 )
-
-
-
( 4,850 )
Balance
at January 1, 2021 (As restated)
32,280
323
201,786
( 121,287 )
399
( 6,858 )
75
74,438
Net
loss attributable to common stockholders (As restated)
-
-
( 9,303 )
( 12,765 )
-
-
-
( 22,068 )
Net
loss attributable to non-controlling interest
-
-
-
-
-
-
( 5 )
( 5 )
Foreign
currency translation adjustment
-
-
-
-
( 8 )
-
16
8
Issuance
of restricted shares
449
5
( 4 )
-
-
-
-
1
Forfeiture
of restricted shares
( 89 )
( 1 )
-
-
-
-
-
( 1 )
Vesting
of restricted stock units
39
-
-
-
-
-
-
-
Shares
issued pursuant to exercise of stock options
156
2
875
-
-
-
-
877
Shares
withheld pursuant to exercise of stock options
-
-
-
-
-
( 647 )
-
( 647 )
Shares
withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 794 )
-
( 794 )
Common
shares issued, net of issuance costs
4,428
44
26,822
-
-
-
-
26,866
Stock
based compensation
-
-
4,676
-
-
-
-
4,676
Balance
at December 31, 2021 (As restated)
37,263
$ 373
$ 224,852
$ ( 134,052 )
$ 391
$ ( 8,299 )
$ 86
$ 83,351
Net
loss attributable to common stockholders (As restated)
-
-
( 10,137 )
( 6,754 )
-
-
-
( 16,891 )
Net
income attributable to non-controlling interest
-
-
-
-
-
-
2
2
Foreign
currency translation adjustment
-
-
-
-
( 1,601 )
-
( 10 )
( 1,611 )
Issuance
of restricted shares
492
5
( 5 )
-
-
-
-
-
Forfeiture
of restricted shares
( 186 )
( 2 )
2
-
-
-
-
-
Vesting
of restricted stock units
36
-
-
-
-
-
-
-
Shares
withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 211 )
-
( 211 )
Stock
based compensation
-
-
4,343
-
-
-
-
4,343
Balance
at December 31, 2022 (As restated)
37,605
$ 376
$ 219,055
$ ( 140,806 )
$ ( 1,210 )
$ ( 8,510 )
$ 78
$ 68,983
Balance
37,605
$ 376
$ 219,055
$ ( 140,806 )
$ ( 1,210 )
$ ( 8,510 )
$ 78
$ 68,983
Retained earnings adjustment for adoption of ASU 2016-13
-
-
-
200
-
-
-
200
Net
loss attributable to common stockholders (As restated)
-
-
( 11,632 )
( 5,675 )
-
-
-
( 17,307 )
Net
income attributable to non-controlling interest
-
-
-
-
-
-
35
35
Net
income (loss) attributable to non-controlling interest
-
-
-
-
-
-
35
35
Warrant
issued in connection with acquisition
-
-
1,347
-
-
-
-
1,347
Foreign
currency translation adjustment
-
-
-
-
594
-
( 11 )
583
Issuance
of restricted shares
1,247
13
( 13 )
-
-
-
-
-
Forfeiture
of restricted shares
( 152 )
( 2 )
2
-
-
-
-
Exercise
of stock options
16
-
36
-
-
-
-
36
Shares
withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 141 )
-
( 141 )
Stock
based compensation
-
-
3,908
-
-
-
-
3,908
Balance
at December 31, 2023
38,716
$ 387
$ 212,703
$ ( 146,281 )
$ ( 616 )
$ ( 8,651 )
$ 102
$ 57,644
Balance
38,716
$ 387
$ 212,703
$ ( 146,281 )
$ ( 616 )
$ ( 8,651 )
$ 102
$ 57,644
SEE
ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
50
POWERFLEET,
INC. AND SUBSIDIARIES
Consolidated
Statements of Cash Flows
In
thousands (except per share data)
2021
2022
2023
Year Ended December 31,
2021 (As restated)
2022 (As restated)
2023
Cash flows from operating activities:
Net loss
$ ( 12,766 )
$ ( 6,754 )
$ ( 5,675 )
Adjustments to reconcile net loss to cash (used in) provided by operating activities:
Non-controlling interest
( 5 )
2
35
Gain on bargain purchase
-
-
( 9,034 )
Inventory reserve
( 22 )
149
1,500
Stock based compensation expense
4,676
4,343
3,908
Depreciation and amortization
8,553
8,262
9,445
Right-of-use assets, non-cash lease expense
2,908
2,756
2,814
Bad debt expense
997
66
1,767
Deferred income taxes
1,888
708
( 6 )
Other non-cash items
305
707
103
Changes in:
Accounts receivable
( 9,549 )
( 1,368 )
( 1,460 )
Inventory
( 5,943 )
( 4,473 )
( 1,743 )
Prepaid expenses and other assets
( 2,860 )
( 816 )
791
Deferred costs
2,990
1,608
679
Deferred revenue
( 1,767 )
( 627 )
( 295 )
Accounts payable and accrued expenses
8,140
( 533 )
4,440
Lease liabilities
( 2,790 )
( 2,739 )
( 2,851 )
Accrued severance payable, net
( 145 )
( 42 )
( 21 )
Net cash (used in) provided by operating activities
( 5,390 )
1,249
4,397
Cash flows from investing activities:
Acquisitions, net of cash assumed
-
-
8,722
Purchase of investments
-
( 100 )
( 100 )
Capitalized software development costs
( 627 )
( 2,219 )
( 3,629 )
Capital expenditures
( 2,400 )
( 4,011 )
( 3,464 )
Net cash (used in) provided by investing activities
( 3,027 )
( 6,330 )
1,529
Cash flows from financing activities:
Net proceeds from stock offering
26,867
-
-
Repayment of long-term debt
( 5,571 )
( 5,659 )
( 4,408 )
Short-term bank debt, net
( 270 )
5,709
4,321
Purchase of treasury stock upon vesting of restricted stock
( 794 )
( 211 )
( 141 )
Repayment of financing lease
( 138 )
( 121 )
( 129 )
Payment of preferred stock dividend
( 4,112 )
-
( 3,385 )
Proceeds from exercise of stock options, net
229
-
36
Net cash (used in) provided by financing activities
16,211
( 282 )
( 3,706 )
Effect of foreign exchange rate changes on cash and cash equivalents
531
( 3,408 )
( 877 )
Net increase (decrease) in cash, cash equivalents and restricted cash
8,325
( 8,771 )
1,343
Cash, cash equivalents and restricted cash - beginning of year
18,435
26,760
17,989
Cash, cash equivalents and restricted cash - end of year
$ 26,760
$ 17,989
$ 19,332
Reconciliation of cash, cash equivalents, and restricted cash, beginning of year
Cash and cash equivalents
18,127
26,452
17,680
Restricted cash
308
308
309
Cash, cash equivalents, and restricted cash, beginning of year
$ 18,435
$ 26,760
$ 17,989
Reconciliation of cash, cash equivalents, and restricted cash, end of year
Cash and cash equivalents
26,452
17,680
19,022
Restricted cash
308
309
310
Cash, cash equivalents, and restricted cash, end of year
$ 26,760
$ 17,989
$ 19,332
Supplemental disclosure of cash flow information:
Cash paid for:
Taxes
$ 58
$ 63
$ 175
Interest
$ 1,474
$ 1,308
$ 1,656
Noncash investing and financing activities:
Value of shares withheld pursuant to exercise of stock options
$ 647
$ -
$ -
Value of warrant issued in connection with Movingdots acquisition
$ -
$ -
$ 1,347
Value of licensed intellectual property acquired in connection with Movingdots acquisition
$ -
$ -
$ 1,517
Preferred stock dividends paid in shares
$ -
$
4,231
$
1,108
SEE
ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
51
POWERFLEET,
INC. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2022 and 2023
In
thousands (except per share data)
NOTE
1 - DESCRIPTION OF BUSINESS AND LIQUIDITY
The
Company is a global leader of Internet-of-Things (“IoT”) solutions providing valuable business intelligence for managing
high-value enterprise assets that improve operational efficiencies.
I.D.
Systems, Inc. was incorporated in the State of Delaware in 1993. Powerfleet, Inc. was incorporated in the State of Delaware in February
2019 for the purpose of effectuating the transactions pursuant to which the Company acquired Pointer Telocation Ltd. (the “Pointer Merger”)
and commenced operations on October 3, 2019, upon the closing of the Pointer Merger.
Impact
of Macroeconomic Conditions and Supply Chain Disruptions
Higher
interest rates and inflation, fluctuations in currency values, and the conflicts between Russia
and Ukraine and between Israel and Hamas have resulted in significant economic disruption and adversely impacted the broader global
economy, including our customers and suppliers. The extent of the impact of such conditions on our business and financial results will
depend largely on future developments that cannot be accurately predicted at this time, including the duration of higher interest rates
and inflation, the resilience of currency values, and the resolution or escalation of geopolitical conflicts, particularly those between
Russia and Ukraine and between Israel and Hamas, and the impact of these and other factors on capital and financial markets and the related
impact on the financial circumstances of our employees, customers and suppliers.
In
addition, the Company has experienced a significant impact to its supply chain given the challenges stemming from ongoing
macroeconomic conditions, including delays in supply chain deliveries, extended lead times and shortages of certain key components,
some raw material cost increases and slowdowns at certain production facilities. As a result of these supply chain issues, the
Company has had to increase its volume of inventory beginning in 2022 to ensure supply. The Company incurred supply chain constraint
expenses which lowered its gross margins and decreased its profitability primarily during the last six months of 2021 and first nine
months of 2022. The supply chain disruptions have delayed and may continue to delay the timing of some orders and expected
deliveries of the Company’s products. If the impact of the supply chain disruptions is more severe than the Company expects,
it could result in longer lead times, inventory supply challenges and further increased costs, all of which could result in the
deterioration of the Company’s results, potentially for a longer period than currently anticipated.
As
of the date of these audited consolidated financial statements, the full extent to which global economic conditions and geopolitical
conflicts may materially impact the Company’s business, results of operations and financial condition is uncertain.
Liquidity
As
of December 31, 2023, the Company had cash (including restricted cash) and cash equivalents of $ 19,300 and working capital of $ 23,500 . The Company’s primary sources of cash are cash flows from sales of products and services, its holdings of cash, cash equivalents
and investments from the sale of its capital stock and borrowings under its credit facilities. To date, the Company has not generated sufficient
cash flows solely from operating activities to fund its operations.
In
addition, the Company’s subsidiaries, Powerfleet Israel Ltd. (“Powerfleet Israel”) and Pointer Telocation Ltd.
(“Pointer” and, together with Powerfleet Israel, the “Borrowers”) were party to a Credit Agreement (the
“Prior Credit Agreement”) with Bank Hapoalim B.M. (“Hapoalim”), pursuant to which Hapoalim provided
Powerfleet Israel with two senior secured term loan facilities denominated in New Israeli Shekels (“NIS”) in an initial
aggregate principal amount of $ 30,000
(comprised of two facilities in the aggregate principal amounts of $ 20,000
and $ 10,000 )
and a five-year
revolving credit facility to Pointer in an initial aggregate principal amount of $ 10,000 .
The proceeds of the term loan facilities were used to finance a portion of the cash consideration payable in the Company’s
acquisition of Pointer. The Company borrowed net NIS 4,915 ,
or $ 1,355 ,
under the revolving credit facility as of December 31, 2023. See Note 12 for additional information.
On March 18, 2024, the Borrowers entered into an amended
and restated credit agreement (the “A&R Credit Agreement”), which refinanced the facilities under, and amended and restated,
the Prior Credit Agreement. The A&R Credit Agreement provides for (i) two senior secured term loan facilities denominated in NIS to
Powerfleet Israel in an aggregate principal amount of $ 30,000 (comprised of two facilities in the aggregate principal amounts of $ 20,000
and $ 10,000 , respectively) and (ii) two revolving credit facilities to Pointer in an aggregate principal amount of $ 20,000 (comprised
of two revolvers in the aggregate principal amounts of $ 10,000 and $ 10,000 , respectively). On March 18, 2024, Powerfleet Israel
drew down $ 30,000 in cash under the term loan facilities and used the proceeds to prepay approximately $ 11,200 , representing
the remaining outstanding balance, of the term loans extended to Powerfleet Israel under the Prior Credit Agreement and distributed the
remaining proceeds to Powerfleet. The proceeds of the revolving facilities may be used by Pointer for general corporate purposes, including
working capital and capital expenditures.
On April 2, 2024, the Company
consummated the transactions contemplated by the Implementation Agreement, dated as of October 10, 2023 (the “Implementation
Agreement”), that the Company entered into with Main Street 2000 Proprietary Limited, a private company incorporated in the
Republic of South Africa and a wholly owned subsidiary of the Company, and MiX Telematics Limited, a public company incorporated
under the laws of the Republic of South Africa (“MiX Telematics”), pursuant to which MiX Telematics became an indirect,
wholly owned subsidiary of the Company (the “MiX Combination”). The Implementation Agreement required, as a condition to
closing of the MiX Combination, that the Company obtain a debt and/or equity financing in an amount sufficient to provide for the
redemption in full of all outstanding shares of the Company’s Series A Convertible Preferred Stock (“Series A Preferred
Stock”). In order to meet this condition, the Company entered into a facilities agreement (the “Facilities
Agreement”) with FirstRand Bank Limited (acting through its Rand Merchant Bank division) (“RMB”) on March 7, 2024
and shortly thereafter drew down $ 85,000 in
cash under the Facilities Agreement. On April 2, 2024, concurrently with the closing of the MiX Combination, the Company used the
net proceeds received from RMB and from incremental borrowing capacity as a result of the refinancing of credit facilities with
Hapoalim to redeem in full $ 90,300 for the outstanding shares of the Series A Preferred Stock.
52
See Note 20 for additional information on the
financings that occurred after the year ended December 31, 2023.
Management
believes the Company’s cash and cash equivalents of $ 19.3
million as of December 31, 2023 in conjunction with cash generated from the execution of its strategic plan over the next 12 months, and proceeds from the debt agreements are sufficient to fund the projected operations for at least the next 12 months from the
issuance date of these financial statements (May 9, 2024) and service the Company’s outstanding obligations. Such
expectation is based, in part, on the achievement of a certain volume of assumed revenue and gross margin; however, there is no
guarantee the Company will achieve this amount of revenue and gross margin during the assumed time period. Management assessed
various additional operating cost reduction options that are available to the Company and would be implemented, if assumed levels of
revenue and gross margin are not achieved and additional funding is not obtained.
NOTE
2 – RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS
Description
of Restatement Adjustments
In
connection with the preparation of the Company’s audited consolidated financial statements for the year ended December 31,
2023, the Company determined that the accounting for the redemption premium associated with the Series A Preferred Stock was
understated resulting in an understatement of “net loss attributable to common stockholders” and “net loss per
share attributable to common stockholders” for each period, an understatement of the value of the convertible redeemable
preferred stock as of each balance sheet date, and an overstatement of the additional paid-in capital as of each balance sheet date.
The required adjustments to correct the redemption value of the calculation of the Series A Preferred Stock and the related
accretion of the value of the preferred stock in the consolidated statement of operations include the recording of a non-cash
accretion resulting in an increase in the net loss attributable to common stockholders, an increase in the
“convertible redeemable preferred stock”, and a decrease of “additional paid-in capital” for all annual and
interim periods in fiscal years 2021, 2022, and through September 30, 2023.
The correction of the error results in reporting the value of the convertible preferred stock including
the accretion to the redemption value from the date of original issuance through each balance sheet date applying the interest method.
The Company determined that it is appropriate to restate the financial statements for the fiscal years ended December 31, 2021 and 2022
and each of the interim periods during the 2022 and 2023 fiscal years included
in this Annual Report on Form 10-K in addition to correcting other unrelated immaterial errors that were previously either unrecorded
or recorded as out-of-period adjustments.
The following tables present the impact of all
of these adjustments on the Company’s previously reported consolidated financial statements. The “As Reported” amounts
in the following tables are amounts derived from the Company’s previously filed Annual Reports on Form 10-K and Quarterly Reports
on Form 10-Q. The amounts in the columns labeled “Redemption Premium Adjustment” represent the effect of adjustments resulting
from the correction of the understatement of the Company’s net loss attributable to common stockholders and net loss per share
attributable to common stockholders for each period for each period, as well as the impact of the cumulative amount on the value of the
convertible redeemable preferred stock and additional paid-in capital as of each balance sheet date. The amounts in the columns labeled
“Other Adjustments” represent the effect of other adjustments that relate to other unrelated errors in previously filed financial
statements that were not material, individually or in the aggregate, to such filed financial statements. The effects of the restatement
have been corrected in all impacted tables and footnotes throughout these consolidated financial statements.
53
Consolidation Financial Statements – Restatement
Reconciliation Tables
SCHEDULE
OF CONSOLIDATION FINANCIAL STATEMENTS
Audited Financial Statements
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported Consolidated Balance
Sheet as of December 31, 2022:
December
31, 2022 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 17,680
$ -
$ -
$ 17,680
Restricted
cash
309
-
-
309
Accounts
receivable
32,493
-
154
32,647
Inventory,
net
22,272
-
-
22,272
Deferred
costs - current
762
-
-
762
Prepaid
expenses and other current assets
7,709
-
( 173 )
7,536
Total
current assets
81,225
-
( 19 )
81,206
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
9,249
-
-
9,249
Goodwill
83,487
-
-
83,487
Intangible
assets, net
22,908
-
-
22,908
Right
of use asset
7,820
-
-
7,820
Severance
payable fund
3,760
-
-
3,760
Deferred
tax asset
3,225
-
83
3,308
Other
assets
5,761
-
557
6,318
Total
assets
$ 217,435
$ -
$ 621
$ 218,056
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 10,312
$ -
$ -
$ 10,312
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
26,598
-
( 1,201 )
25,397
Deferred
revenue - current
6,363
-
13
6,376
Lease
liability - current
2,441
-
-
2,441
Total
current liabilities
45,714
-
( 1,188 )
44,526
Long-term
debt - less current maturities
11,403
-
-
11,403
Deferred
revenue - less current portion
4,390
-
41
4,431
Lease
liability - less current portion
5,628
-
-
5,628
Accrued
severance payable
4,365
-
-
4,365
Deferred
tax liability
4,919
-
( 18 )
4,901
Other
long-term liabilities
636
-
1,152
1,788
Total
liabilities
77,055
-
( 13 )
77,042
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
57,565
14,466
-
72,031
Preferred
stock
-
-
-
-
Common
stock
376
-
-
376
Additional
paid-in capital
233,521
( 14,466 )
-
219,055
Accumulated
deficit
( 141,440 )
-
634
( 140,806 )
Accumulated
other comprehensive loss
( 1,210 )
-
-
( 1,210 )
Treasury
stock
( 8,510 )
-
-
( 8,510 )
STOCKHOLDERS’ EQUITY
Total
Powerfleet, Inc. stockholders’ equity
82,737
( 14,466 )
634
68,905
Non-controlling
interest
78
-
-
78
Total
equity
82,815
( 14,466 )
634
68,983
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 217,435
$ -
$ 621
$ 218,056
54
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported Consolidated Statement
of Operations for the year ended December 31, 2021:
Year
Ended December 31, 2021 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 52,981
$ -
$ ( 79 )
$ 52,902
Services
73,227
-
( 169 )
73,058
Total
revenues
126,208
-
( 248 )
125,960
Cost
of revenues:
Cost
of products
39,445
-
182
39,627
Cost
of services
26,580
-
-
26,580
Total
cost of revenues
66,025
-
182
66,207
Gross
profit
60,183
-
( 430 )
59,753
Operating
expenses:
Selling,
general and administrative expenses
57,100
-
( 604 )
56,496
Research
and development expenses
11,058
-
371
11,429
Total
operating expenses
68,158
-
( 233 )
67,925
Loss
from operations
( 7,975 )
-
( 197 )
( 8,172 )
Interest
income
45
-
-
45
Interest
expense, net
( 2,764 )
-
-
( 2,764 )
Bargain
purchase – Movingdots
-
-
-
-
Other
(expense) income, net
8
-
-
8
Net
loss before income taxes
( 10,686 )
-
( 197 )
( 10,883 )
Income
tax (expense) benefit
( 2,607 )
-
719
( 1,888 )
Net
loss before non-controlling interest
( 13,293 )
-
522
( 12,771 )
Non-controlling
interest
5
-
-
5
Net
loss
( 13,288 )
-
522
( 12,766 )
Accretion
of preferred stock
( 672 )
( 4,518 )
-
( 5,190 )
Preferred
stock dividends
( 4,112 )
-
-
( 4,112 )
Net
loss attributable to common stockholders
$ ( 18,072 )
$ ( 4,518 )
$ 522
$ ( 22,068 )
Net
loss per share attributable to common
stockholders – basic and diluted
$ ( 0.52 )
$ ( 0.13 )
$ 0.02
$ ( 0.64 )
Weighted
average common shares outstanding – basic and diluted
34,571
34,571
34,571
34,571
55
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported Consolidated Statement
of Operations for the year ended December 31, 2022:
Year
Ended December 31, 2022 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 56,313
$ -
$ 632
$ 56,945
Services
78,844
-
123
78,967
Total
revenues
135,157
-
755
135,912
Cost
of revenues:
Cost
of products
42,636
-
( 67 )
42,569
Cost
of services
28,350
-
-
28,350
Total
cost of revenues
70,986
-
( 67 )
70,919
Gross
profit
64,171
-
822
64,993
Operating
expenses:
Selling,
general and administrative expenses
63,001
-
491
63,492
Research
and development expenses
8,964
-
( 492 )
8,472
Total
operating expenses
71,965
-
( 1 )
71,964
Loss
from operations
( 7,794 )
-
823
( 6,971 )
Interest
income
71
-
-
71
Interest
expense, net
994
-
-
994
Bargain
purchase – Movingdots
-
-
-
-
Other
(expense) income, net
24
-
-
24
Net
loss before income taxes
( 6,705 )
-
823
( 5,882 )
Income
tax (expense) benefit
( 296 )
-
( 574 )
( 870 )
Net
loss before non-controlling interest
( 7,001 )
-
249
( 6,752 )
Non-controlling
interest
( 2 )
-
-
( 2 )
Net
loss
( 7,003 )
-
249
( 6,754 )
Accretion
of preferred stock
( 671 )
( 5,235 )
-
( 5,906 )
Preferred
stock dividends
( 4,231 )
-
-
( 4,231 )
Net
loss attributable to common stockholders
$ ( 11,905 )
$ ( 5,235 )
$ 249
$ ( 16,891 )
Net
loss per share attributable to common stockholders – basic and diluted
$ ( 0.34 )
$ ( 0.15 )
$ 0.01
$ ( 0.48 )
Weighted
average common shares outstanding – basic and diluted
35,393
35,393
35,393
35,393
56
The following table presents the impact of the financial statement adjustments on the Company’s previously reported
Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2021 and 2022, respectively:
CORRECTED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
As
Reported
Redemption
premium adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
premium adjustment
Other
Adjustments
As
Restated
Additional
Paid-In Capital
Accumulated
Deficit
CORRECTED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
As
Reported
Redemption
premium adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
premium adjustment
Other
Adjustments
As
Restated
Balance
at December 31, 2020
$ 206,499
$ ( 4,713 )
$ -
$ 201,786
$ ( 121,150 )
$ -
$ ( 137 )
$ ( 121,287 )
Net
loss attributable to common stockholders
( 4,785 )
( 4,518 )
-
( 9,303 )
( 13,287 )
-
522
( 12,765 )
Issuance
of restricted shares
( 4 )
-
-
( 4 )
-
-
-
-
Shares
issued pursuant to exercise of stock options
875
-
-
875
-
-
-
-
Common
shares issued, net of issuance costs
26,822
-
-
26,822
-
-
-
-
Stock
based compensation
4,676
-
-
4,676
-
-
-
-
Balance
at December 31, 2021
$ 234,083
$ ( 9,231 )
$ -
$ 224,852
$ ( 134,437 )
$ -
$ 385
$ ( 134,052 )
Net
loss attributable to common stockholders
( 4,902 )
( 5,235 )
-
( 10,137 )
( 7,003 )
-
249
( 6,754 )
Issuance
of restricted shares
( 5 )
-
-
( 5 )
-
-
-
-
Forfeiture
of restricted shares
2
-
-
2
-
-
-
-
Stock
based compensation
4,343
-
-
4,343
-
-
-
-
Balance
at December 31, 2022
$ 233,521
$ ( 14,466 )
$ -
$ 219,055
$ ( 141,440 )
$ -
$ 634
$ ( 140,806 )
57
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported Consolidated Statement
of Comprehensive Loss for the years ended December 31, 2021 and 2022, respectively:
Year
Ended December 31,
2021
(As restated)
2022
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 18,072 )
$ ( 4,518 )
$ 522
$ ( 22,068 )
$ ( 11,905 )
$ ( 5,235 )
$ 249
$ ( 16,891 )
Foreign
currency translation adjustment
( 8 )
-
-
( 8 )
( 1,601 )
-
-
( 1,601 )
Total
other comprehensive loss
( 8 )
-
-
( 8 )
( 1,601 )
-
-
( 1,601 )
Comprehensive
loss
$ ( 18,080 )
$ ( 4,518 )
$ 522
$ ( 22,076 )
$ ( 13,506 )
$ ( 5,235 )
$ 249
$ ( 18,492 )
58
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported Consolidated Statement
of Cash Flows for the year ended December 31, 2021:
As
Reported
Other
Adjustments
As
Restated
Year
Ended December 31,
2021
(As restated)
As
Reported
Other
Adjustments
As
Restated
Cash
flows from operating activities
Net
loss
$
( 13,288
)
$
522
$
( 12,766
)
Adjustments
to reconcile net loss to cash (used in) provided by operating activities:
Non-controlling
interest
( 5
)
-
( 5
)
Gain
on bargain purchase
-
-
-
Inventory
reserve
( 22
)
-
( 22
)
Stock
based compensation expense
4,676
-
4,676
Depreciation
and amortization
8,553
-
8,553
Right-of-use
assets, non-cash lease expense
2,859
49
2,908
Bad
debt expense
1,442
( 445
)
997
Deferred
income taxes
2,607
( 719
)
1,888
Other
non-cash items
305
-
305
Changes
in:
Accounts
receivable
( 9,643
)
94
( 9,549
)
Inventory
( 6,058
)
115
( 5,943
)
Prepaid
expenses and other assets
( 2,918
)
58
( 2,860
)
Deferred
costs
3,349
( 359
)
2,990
Deferred
revenue
( 2,290
)
523
( 1,767
)
Accounts
payable and accrued expenses
8,300
( 160 )
8,140
Lease
liabilities
( 2,741
)
( 49
)
( 2,790
)
Accrued
severance payable, net
( 145
)
-
( 145
)
Net
cash used in operating activities
( 5,019
)
( 371
)
( 5,390
)
Cash
flows from investing activities:
Acquisitions,
net of cash assumed
-
-
-
Purchase
of investments
-
-
-
Capitalized
software development costs
( 627
)
-
( 627
)
Capital
expenditures
( 2,771
)
371
( 2,400
)
Net
cash (used in) provided by investing activities
( 3,398
)
371
( 3,027
)
Cash
flows from financing activities:
Net
proceeds from stock offering
26,867
-
26,867
Repayment
of long-term debt
( 5,571
)
-
( 5,571
)
Repayment
of financing lease
( 138
)
-
( 138
)
Short-term
bank debt, net
( 270
)
-
( 270
)
Purchase
of treasury stock upon vesting of restricted stock
( 794
)
-
( 794
)
Payment
of preferred stock dividend
( 4,112
)
-
( 4,112
)
Proceeds
from exercise of stock options, net
229
-
229
Net
cash used in financing activities
16,211
-
16,211
Effect
of foreign exchange rate changes on cash and cash equivalents
531
-
531
Net increase in cash, cash equivalents and restricted cash
8,325
-
8,325
Cash,
cash equivalents and restricted cash – beginning of period
18,435
-
18,435
Cash,
cash equivalents and restricted cash – end of period
$
26,760
$
-
$
26,760
Reconciliation
of cash, cash equivalents, and restricted cash, beginning of period
Cash
and cash equivalents
18,127
-
18,127
Restricted
cash
308
-
308
Cash,
cash equivalents, and restricted cash, beginning of period
$
18,435
$
-
$
18,435
Reconciliation
of cash, cash equivalents, and restricted cash, end of period
Cash
and cash equivalents
26,452
-
26,452
Restricted
cash
308
-
308
Cash,
cash equivalents, and restricted cash, end of period
$
26,760
$
-
$
26,760
Supplemental
disclosure of cash flow information:
Cash
paid for:
Taxes
58
-
58
Interest
1,474
-
1,474
Noncash
investing and financing activities:
Value
of shares withheld pursuant to exercise of stock options
$
647
$
-
$
647
59
The following table presents the impact of the
financial statement adjustments on the Company’s previously reported Consolidated Statement of Cash Flows for the year ended
December 31, 2022:
Cash
flows from operating activities
As Reported
Other
Adjustments
As
Restated
Year
Ended December 31,
2022
(As restated)
Cash
flows from operating activities
As Reported
Other
Adjustments
As
Restated
Net
loss
$ ( 7,003 )
$ 249
$ ( 6,754 )
Adjustments
to reconcile net loss to cash (used in) provided by operating activities:
Non-controlling
interest
2
-
2
Gain
on bargain purchase
-
-
-
Inventory
reserve
149
-
149
Stock
based compensation expense
4,343
-
4,343
Depreciation
and amortization
8,262
-
8,262
Right-of-use
assets, non-cash lease expense
2,756
-
2,756
Bad
debt expense
66
-
66
Deferred
income taxes
134
574
708
Other
non-cash items
707
-
707
Changes
in:
Accounts
receivable
( 1,638 )
270
( 1,368 )
Inventory
( 4,473 )
-
( 4,473 )
Prepaid
expenses and other assets
( 374 )
( 442 )
( 816 )
Deferred
costs
1,249
359
1,608
Deferred
revenue
( 158 )
( 469 )
( 627 )
Accounts
payable and accrued expenses
( 484 )
( 49 )
( 533 )
Lease
liabilities
( 2,739 )
-
( 2,739 )
Accrued
severance payable, net
( 42 )
-
( 42 )
Net
cash provided by operating activities
757
492
1,249
Cash
flows from investing activities:
Acquisitions,
net of cash assumed
-
-
-
Purchase
of investments
( 100 )
-
( 100 )
Capitalized
software development costs
( 2,219 )
-
( 2,219 )
Capital
expenditures
( 3,519 )
( 492 )
( 4,011 )
Net
cash used in investing activities
( 5,838 )
( 492 )
( 6,330 )
Cash
flows from financing activities:
Net
proceeds from stock offering
-
-
-
Repayment
of long-term debt
( 5,659 )
-
( 5,659 )
Repayment
of financing lease
( 121 )
-
( 121 )
Short-term
bank debt, net
5,709
-
5,709
Purchase
of treasury stock upon vesting of restricted stock
( 211 )
-
( 211 )
Payment
of preferred stock dividend
-
-
-
Proceeds
from exercise of stock options, net
-
-
-
Net
cash used in financing activities
( 282 )
-
( 282 )
Effect
of foreign exchange rate changes on cash and cash equivalents
( 3,408 )
-
( 3,408 )
Net decrease in cash, cash equivalents and restricted cash
( 8,771 )
-
( 8,771 )
Cash,
cash equivalents and restricted cash – beginning of period
26,760
-
26,760
Cash,
cash equivalents and restricted cash – end of period
$ 17,989
$ -
$ 17,989
Reconciliation
of cash, cash equivalents, and restricted cash, beginning of period
Cash
and cash equivalents
26,452
-
26,452
Restricted
cash
308
-
308
Cash,
cash equivalents, and restricted cash, beginning of period
$ 26,760
$ -
$ 26,760
Reconciliation
of cash, cash equivalents, and restricted cash, end of period
Cash
and cash equivalents
17,680
-
17,680
Restricted
cash
309
-
309
Cash,
cash equivalents, and restricted cash, end of period
$ 17,989
$ -
$ 17,989
Supplemental
disclosure of cash flow information:
Cash
paid for:
Taxes
63
-
63
Interest
1,308
-
1,308
Noncash
investing and financing activities:
Preferred stock dividends paid in shares
$ 4,231
$ --
$ 4,231
60
Unaudited Financial Statements
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited Consolidated
Balance Sheet as of March 31, 2022:
As
Reported
Redemption
Premium Adjustment
Adjustments
Corrected
March
31, 2022 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 20,559
$ -
$ -
$ 20,559
Restricted
cash
308
-
-
308
Accounts
receivable
31,861
-
55
31,916
Inventory,
net
20,313
-
-
20,313
Deferred
costs – current
1,416
-
-
1,416
Prepaid
expenses and other current assets
10,716
-
-
10,716
Total
current assets
85,173
-
55
85,228
Deferred
costs less current portion
224
-
-
224
Fixed
assets, net
8,532
-
-
8,532
Goodwill
83,487
-
-
83,487
Intangible
assets, net
24,848
-
-
24,848
Right
of use asset
9,597
-
-
9,597
Severance
payable fund
4,282
-
-
4,282
Deferred
tax asset
4,977
-
-
4,977
Other
assets
4,778
-
91
4,869
Total
assets
$ 225,898
$ -
$ 146
$ 226,044
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 6,006
$ -
$ -
$ 6,006
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
28,777
-
( 814 )
27,963
Deferred
revenue current
7,168
-
97
7,265
Lease
liability – current
2,718
-
-
2,718
Total
current liabilities
44,669
-
( 717 )
43,952
Long-term
debt – less current maturities
16,258
-
-
16,258
Deferred
revenue – less current portion
4,466
-
-
4,466
Lease
liability – less current portion
7,128
-
-
7,128
Accrued
severance payable
4,857
-
-
4,857
Deferred
tax liability
5,305
-
( 14 )
5,291
Other
long-term liabilities
738
-
814
1,552
Total
liabilities
83,421
-
83
83,504
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
53,859
10,414
-
64,273
STOCKHOLDERS’ EQUITY
Preferred
stock
-
-
-
-
Common
stock
376
-
-
376
Additional
paid-in capital
233,342
( 10,414 )
317
223,245
Accumulated
deficit
( 137,366 )
-
( 159 )
( 137,525 )
Accumulated
other comprehensive loss
644
-
( 95 )
549
Treasury
stock
( 8,480 )
-
-
( 8,480 )
Total
Powerfleet, Inc. stockholders’ equity
88,516
( 10,414 )
63
78,165
Non-controlling
interest
102
-
-
102
Total
equity
88,618
( 10,414 )
63
78,267
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 225,898
$ -
$ 146
$ 226,044
61
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Balance Sheet as of June 30, 2022:
June
30, 2022 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 17,703
$ -
$ -
$ 17,703
Restricted
cash
309
-
-
309
Accounts
receivable
33,491
-
( 3 )
33,488
Inventory,
net
23,540
-
-
23,540
Deferred
costs – current
1,315
-
-
1,315
Prepaid
expenses and other current assets
9,020
-
( 78 )
8,942
Total
current assets
85,378
-
( 81 )
85,297
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
8,333
-
-
8,333
Goodwill
83,487
-
-
83,487
Intangible
assets, net
24,022
-
-
24,022
Right
of use asset
8,463
-
-
8,463
Severance
payable fund
3,610
-
-
3,610
Deferred
tax asset
4,395
-
( 448 )
3,947
Other
assets
5,063
-
( 41 )
5,022
Total
assets
$ 222,751
$ -
$ ( 570 )
$ 222,181
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 7,794
$ -
$ -
$ 7,794
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
29,233
-
( 997 )
28,236
Deferred
revenue – current
7,331
-
-
7,331
Lease
liability – current
2,494
-
-
2,494
Total
current liabilities
46,852
-
( 997 )
45,855
Long-term
debt – less current maturities
13,408
-
-
13,408
Deferred
revenue – less current portion
4,139
-
-
4,139
Lease
liability – less current portion
6,237
-
-
6,237
Accrued
severance payable
4,118
-
-
4,118
Deferred
tax liability
5,091
-
( 10 )
5,081
Other
long-term liabilities
647
-
997
1,644
-
Total
liabilities
80,492
-
( 10 )
80,482
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
55,074
11,678
-
66,752
STOCKHOLDERS’ EQUITY
Preferred
stock
-
-
-
-
Common
stock
375
-
-
375
Additional
paid-in capital
233,756
( 11,678 )
-
222,078
Accumulated
deficit
( 137,484 )
-
( 448 )
( 137,932 )
Accumulated
other comprehensive loss
( 1,062 )
-
( 112 )
( 1,174 )
Treasury
stock
( 8,485 )
-
-
( 8,485 )
Total
Powerfleet, Inc. stockholders’ equity
87,100
( 11,678 )
( 560
)
74,862
Non-controlling
interest
85
-
-
85
Total
equity
87,185
( 11,678 )
( 560 )
74,947
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 222,751
$ -
$ ( 570
)
$ 222,181
62
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Balance Sheet as of September 30, 2022:
September
30, 2022 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 16,703
$ -
$ -
$ 16,703
Restricted
cash
309
-
-
309
Accounts
receivable
33,352
-
39
33,391
Inventory,
net
23,572
-
-
23,572
Deferred
costs - current
1,025
-
-
1,025
Prepaid
expenses and other current assets
8,868
-
( 78 )
8,790
Total
current assets
83,829
-
( 39 )
83,790
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
8,994
-
-
8,994
Goodwill
83,487
-
-
83,487
Intangible
assets, net
23,312
-
-
23,312
Right
of use asset
7,999
-
-
7,999
Severance
payable fund
3,614
-
-
3,614
Deferred
tax asset
3,740
-
-
3,740
Other
assets
5,086
-
184
5,270
Total
assets
$ 220,061
$ -
$ 145
$ 220,206
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 9,366
$ -
$ -
$ 9,366
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
28,818
-
( 1,114 )
27,704
Deferred
revenue - current
6,523
-
-
6,523
Lease
liability - current
2,464
-
-
2,464
Total
current liabilities
47,171
-
( 1,114 )
46,057
Long-term
debt - less current maturities
11,914
-
-
11,914
Deferred
revenue - less current portion
4,208
-
-
4,208
Lease
liability - less current portion
5,793
-
-
5,793
Accrued
severance payable
4,148
-
-
4,148
Deferred
tax liability
5,182
-
( 9 )
5,173
Other
long-term liabilities
628
-
1,126
1,754
Total
liabilities
79,044
-
3
79,047
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
56,309
13,032
-
69,341
STOCKHOLDERS’ EQUITY
Preferred
stock
-
-
-
-
Common
stock
376
-
-
376
Additional
paid-in capital
233,590
( 13,032 )
-
220,558
Accumulated
deficit
( 139,784 )
-
250
( 139,534 )
Accumulated
other comprehensive loss
( 1,050 )
-
( 108 )
( 1,158 )
Treasury
stock
( 8,492 )
-
-
( 8,492 )
Total
Powerfleet, Inc. stockholders’ equity
84,640
( 13,032 )
142
71,750
Non-controlling
interest
68
-
-
68
Total
equity
84,708
( 13,032 )
142
71,818
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 220,061
$ -
$ 145
$ 220,206
63
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Balance Sheet as of March 31, 2023:
March
31, 2023 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 24,780
$ -
$ -
$ 24,780
Restricted
cash
309
-
-
309
Accounts
receivable
31,442
-
145
31,587
Inventory,
net
22,649
-
-
22,649
Deferred
costs – current
523
-
-
523
Prepaid
expenses and other current assets
7,959
-
-
7,959
Total
current assets
87,662
-
145
87,807
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
9,953
-
( 12 )
9,941
Goodwill
83,487
-
-
83,487
Intangible
assets, net
22,328
-
( 45 )
22,283
Right
of use asset
7,332
-
-
7,332
Severance
payable fund
3,684
-
-
3,684
Deferred
tax asset
2,496
-
97
2,593
Other
assets
5,984
-
658
6,642
Total
assets
$ 222,926
$ -
$ 843
$ 223,769
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 9,359
$ -
$ -
$ 9,359
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
27,682
-
( 1,446 )
26,236
Deferred
revenue – current
6,327
-
33
6,360
Lease
liability – current
2,481
-
-
2,481
Total
current liabilities
45,849
-
( 1,413 )
44,436
Long-term
debt – less current maturities
10,638
-
-
10,638
Deferred
revenue – less current portion
4,378
-
109
4,487
Lease
liability – less current portion
5,065
-
-
5,065
Accrued
severance payable
4,396
-
-
4,396
Deferred
tax liability
4,593
-
( 9 )
4,584
Other
long-term liabilities
623
-
1,446
2,069
Total
liabilities
75,542
-
133
75,675
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
58,840
15,952
-
74,792
STOCKHOLDERS’ EQUITY
Preferred
stock
-
-
-
-
Common
stock
376
-
-
376
Additional
paid-in capital
234,425
( 15,952 )
-
218,473
Accumulated
deficit
( 136,671 )
-
710
( 135,961 )
Accumulated
other comprehensive loss
( 1,098 )
-
-
( 1,098 )
Treasury
stock
( 8,554 )
-
-
( 8,554 )
Total
Powerfleet, Inc. stockholders’ equity
88,478
( 15,952 )
710
73,236
Non-controlling
interest
66
-
-
66
Total
equity
88,544
( 15,952 )
710
73,302
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 222,926
$ -
$ 843
$ 223,769
64
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Balance Sheet as of June 30, 2023:
June
30, 2023 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 21,729
$ -
$ -
$ 21,729
Restricted
cash
309
-
-
309
Accounts
receivable
31,318
-
( 39 )
31,279
Inventory,
net
22,125
-
-
22,125
Deferred
costs – current
338
-
-
338
Prepaid
expenses and other current assets
7,298
-
-
7,298
Total
current assets
83,117
-
( 39 )
83,078
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
10,226
-
( 65 )
10,161
Goodwill
83,487
-
-
83,487
Intangible
assets, net
21,871
-
( 91 )
21,780
Right
of use asset
6,936
-
-
6,936
Severance
payable fund
3,566
-
-
3,566
Deferred
tax asset
1,942
-
97
2,039
Other
assets
6,131
-
625
6,756
Total
assets
$ 217,276
$ -
$ 527
$ 217,803
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 11,197
$ -
$ -
$ 11,197
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
24,960
-
( 1,571 )
23,389
Deferred
revenue – current
6,193
-
37
6,230
Lease
liability – current
2,448
-
-
2,448
Total
current liabilities
44,798
-
( 1,534
)
43,264
Long-term
debt – less current maturities
9,940
-
-
9,940
Deferred
revenue – less current portion
4,582
-
126
4,708
Lease
liability – less current portion
4,715
-
-
4,715
Accrued
severance payable
4,284
-
-
4,284
Deferred
tax liability
4,030
-
( 54 )
3,976
Other
long-term liabilities
668
-
1,571
2,239
Total
liabilities
73,017
-
109
73,126
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
59,008
17,557
-
76,565
STOCKHOLDERS’ EQUITY
Preferred
stock
-
-
-
-
Common
stock
377
-
-
377
Additional
paid-in capital
234,015
( 17,557 )
-
216,458
Accumulated
deficit
( 139,648 )
-
418
( 139,230 )
Accumulated
other comprehensive loss
( 998 )
-
-
( 998 )
Treasury
stock
( 8,558 )
-
-
( 8,558 )
Total
Powerfleet, Inc. stockholders’ equity
85,188
( 17,557 )
418
68,049
Non-controlling
interest
63
-
-
63
Total
equity
85,251
( 17,557 )
418
68,112
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 217,276
$ -
$ 527
$ 217,803
65
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited Consolidated
Balance Sheet as of September 30, 2023:
.
September
30, 2023 (As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
ASSETS
Current
assets:
Cash
and cash equivalents
$ 19,297
$ -
$ -
$ 19,297
Restricted
cash
310
-
-
310
Accounts
receivable
33,606
-
188
33,794
Inventory,
net
21,055
-
-
21,055
Deferred
costs - current
191
-
-
191
Prepaid
expenses and other current assets
8,721
-
-
8,721
Total
current assets
83,180
-
188
83,368
Deferred
costs less current portion
-
-
-
-
Fixed
assets, net
10,222
-
( 119 )
10,103
Goodwill
83,487
-
-
83,487
Intangible
assets, net
21,157
-
( 136 )
21,021
Right
of use asset
6,490
-
-
6,490
Severance
payable fund
3,427
-
-
3,427
Deferred
tax asset
1,915
-
97
2,012
Other
assets
6,228
-
653
6,881
Total
assets
$ 216,106
$ -
$ 683
$ 216,789
LIABILITIES
Current
liabilities:
Short-term
bank debt and current maturities of long-term debt
$ 12,137
$ -
$ -
$ 12,137
Convertible
note payable
-
-
-
-
Accounts
payable and accrued expenses
28,109
-
( 1,656 )
26,453
Deferred
revenue – current
6,101
-
37
6,138
Lease
liability – current
2,286
-
-
2,286
Total
current liabilities
48,633
-
( 1,619 )
47,014
Long-term
debt – less current maturities
9,617
-
-
9,617
Deferred
revenue – less current portion
4,804
-
123
4,927
Lease
liability – less current portion
4,415
-
-
4,415
Accrued
severance payable
4,142
-
-
4,142
Deferred
tax liability
4,283
-
( 21 )
4,262
Other
long-term liabilities
649
-
1,656
2,305
Total
liabilities
76,543
-
139
76,682
Commitments
and Contingencies (note 19)
Convertible
redeemable preferred stock
59,176
19,224
-
78,400
STOCKHOLDERS’ EQUITY
Preferred
stock
-
Common
stock
387
-
-
387
Additional
paid-in capital
233,811
( 19,224 )
-
214,587
Accumulated
deficit
( 143,322 )
-
544
( 142,778 )
Accumulated
other comprehensive loss
( 1,904 )
-
-
( 1,904 )
Treasury
stock
( 8,648 )
-
-
( 8,648 )
Total
Powerfleet, Inc. stockholders’ equity
80,324
( 19,224 )
544
61,644
Non-controlling
interest
63
-
-
63
Total
equity
80,387
( 19,224 )
544
61,707
Total
liabilities, convertible redeemable preferred stock, and stockholders’ equity
$ 216,106
$ -
$ 683
$ 216,789
66
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited Consolidated
Statement of Operations for the three months ended March 31, 2022 and 2023:
Three
Months Ended March 31, 2022
(As restated)
Three
Months Ended March 31, 2023
(As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 14,392
$ -
$ 127
$ 14,519
$ 12,404
$ -
$ 104
$ 12,508
Services
18,769
-
-
18,769
20,435
-
( 91 )
20,344
Total
revenues
33,161
-
127
33,288
32,839
-
13
32,852
Cost
of revenues:
Cost
of products
11,978
-
( 67 )
11,911
9,002
-
-
9,002
Cost
of services
6,784
-
6,784
7,219
-
57
7,276
Total cost of revenues
18,762
-
( 67 )
18,695
16,221
-
57
16,278
Gross
profit
14,399
-
194
14,593
16,618
-
( 44 )
16,574
Operating
expenses:
Selling,
general and administrative expenses
14,912
-
665
15,577
16,787
-
154
16,941
Research
and development expenses
3,229
-
( 492 )
2,737
1,723
-
-
1,723
Total
operating expenses
18,141
-
173
18,314
18,510
-
154
18,664
Loss
from operations
( 3,742 )
-
21
( 3,721 )
( 1,892 )
-
( 198 )
( 2,090 )
Interest
income
13
-
-
13
24
-
-
24
Interest
expense, net
100
-
-
100
( 137 )
-
-
( 137 )
Bargain
purchase – Movingdots
-
-
-
-
7,234
-
-
7,234
Other
(expense) income, net
( 1 )
-
95
94
( 66 )
-
69
3
Net
loss before income taxes
( 3,630 )
-
116
( 3,514 )
5,163
-
( 129 )
5,034
Income
tax (expense) benefit
703
-
( 661 )
42
( 397 )
-
5
( 392 )
Net
loss before non-controlling interest
( 2,927 )
-
( 545 )
( 3,472 )
4,766
-
( 124 )
4,642
Non-controlling
interest
( 1 )
-
-
( 1 )
3
-
-
3
Net
loss
( 2,928 )
-
( 545 )
( 3,473 )
4,769
-
( 124 )
4,645
Accretion
of preferred stock
( 168 )
( 1,183
)
-
( 1,351
)
( 168 )
( 1,487 )
-
( 1,655 )
Preferred
stock dividends
( 1,028 )
-
-
( 1,028 )
( 1,107 )
-
-
( 1,107 )
Net
loss attributable to common stockholders
$ ( 4,124 )
$ ( 1,183 )
$ ( 545 )
$ ( 5,852 )
$ 3,494
$ ( 1,487 )
$ ( 124 )
$ 1,883
Net
loss per share attributable to common
stockholders - basic and diluted
$ ( 0.12 )
$ ( 0.03 )
$ ( 0.02 )
$ ( 0.17 )
$ 0.11
$ ( 0.06 )
$ ( 0.01 )
$ 0.04
Weighted
average common shares outstanding - basic
35,332
35,332
35,332
35,332
35,548
35,548
35,548
35,548
Weighted
average common shares outstanding - diluted
35,332
35,332
35,332
35,332
35,628
35,628
35,628
35,628
67
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Operations for the three months ended June 30, 2022 and 2023:
Three
Months Ended June 30, 2022
(As restated)
Three
Months Ended June 30, 2023
(As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 14,818
$ -
$ ( 229 )
$ 14,589
$ 11,012
$ -
$ 72
$ 11,084
Services
19,776
-
155
19,931
21,038
-
( 30 )
21,008
Total
revenues
34,594
-
( 74 )
34,520
32,050
-
42
32,092
Cost
of revenues:
Cost
of products
11,336
-
-
11,336
8,550
-
-
8,550
Cost
of services
7,028
-
-
7,028
7,467
-
57
7,524
Total
cost of revenues
18,364
-
-
18,364
16,017
-
57
16,074
Gross
profit
16,230
-
( 74 )
16,156
16,033
-
( 15 )
16,018
Operating
expenses:
Selling,
general and administrative expenses
15,817
-
( 220 )
15,597
16,987
-
211
17,198
Research
and development expenses
2,001
-
-
2,001
2,179
-
42
2,221
Total
operating expenses
17,818
-
( 220 )
17,598
19,166
-
253
19,419
Loss
from operations
( 1,588 )
-
146
( 1,442 )
( 3,133 )
-
( 268 )
( 3,401 )
Interest
income
15
-
-
15
22
-
-
22
Interest
expense, net
1,493
-
-
1,493
( 173 )
-
-
( 173 )
Bargain
purchase – Movingdots
-
-
-
-
283
-
-
283
Other
(expense) income, net
3
-
17
20
69
-
( 69 )
-
Net
loss before income taxes
( 77 )
-
163
86
( 2,932 )
-
( 337 )
( 3,269 )
Income
tax (expense) benefit
( 40 )
-
( 452 )
( 492 )
( 39 )
-
45
6
Net
loss before non-controlling interest
( 117 )
-
( 289 )
( 406 )
( 2,971 )
-
( 292 )
( 3,263 )
Non-controlling
interest
( 1 )
-
-
( 1 )
( 6 )
-
-
( 6 )
Net
loss
( 118 )
-
( 289 )
( 407 )
( 2,977 )
-
( 292 )
( 3,269 )
Accretion
of preferred stock
( 168 )
( 1,264 )
-
( 1,432 )
( 168 )
( 1,604 )
-
( 1,772
)
Preferred
stock dividends
( 1,048 )
-
-
( 1,048 )
( 1,129 )
-
-
( 1,129 )
Net
loss attributable to common stockholders
$ ( 1,334 )
$ ( 1,264 )
$ ( 289 )
$ ( 2,887 )
$ ( 4,274 )
$ ( 1,604 )
$ ( 292 )
$ ( 6,170 )
Net
loss per share attributable to common
stockholders – basic and diluted
$ ( 0.04 )
$ ( 0.04 )
$ ( 0.01 )
$ ( 0.08 )
$ ( 0.12 )
$ ( 0.05 )
$ ( 0.01 )
$ ( 0.17 )
Weighted
average common shares outstanding – basic
35,386
35,386
35,386
35,386
35,605
35,605
35,605
35,605
Weighted
average common shares outstanding – diluted
35,386
35,386
35,386
35,386
35,605
35,605
35,605
35,605
68
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited Consolidated
Statement of Operations for the six months ended June 30, 2022 and 2023:
Six
Months Ended June 30, 2022
(As restated)
Six
Months Ended June 30, 2023
(As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 29,210
$ -
$ ( 102 )
$ 29,108
$ 23,416
$ -
$ 177
$ 23,593
Services
38,545
-
155
38,700
41,473
-
( 121 )
41,352
Total
revenues
67,755
-
53
67,808
64,889
-
56
64,945
Cost
of revenues:
Cost
of products
23,314
-
( 67 )
23,247
17,552
-
-
17,552
Cost
of services
13,812
-
-
13,812
14,686
-
114
14,800
Total
cost of revenues
37,126
-
( 67 )
37,059
32,238
-
114
32,352
Gross
profit
30,629
-
120
30,749
32,651
-
( 58 )
32,593
Operating
expenses:
Selling,
general and administrative expenses
30,729
-
445
31,174
33,774
-
365
34,139
Research
and development expenses
5,230
-
( 492 )
4,738
3,902
-
42
3,944
Total
operating expenses
35,959
-
( 47 )
35,912
37,676
-
407
38,083
Loss
from operations
( 5,330 )
-
167
( 5,163 )
( 5,025 )
-
( 465 )
( 5,490 )
Interest
income
28
-
28
46
-
46
Interest
expense, net
1,593
-
-
1,593
( 310 )
-
-
( 310 )
Bargain
purchase – Movingdots
-
-
-
-
7,517
-
-
7,517
Other
(expense) income, net
2
-
112
114
3
-
-
3
Net
loss before income taxes
( 3,707 )
-
279
( 3,428 )
2,231
-
( 465 )
1,766
Income
tax (expense) benefit
663
-
( 1,113 )
( 450 )
( 436 )
-
50
( 386 )
Net
loss before non-controlling interest
( 3,044 )
-
( 834 )
( 3,878 )
1,795
-
( 415 )
1,380
Non-controlling
interest
( 2 )
-
-
( 2 )
( 3 )
-
-
( 3 )
Net
loss
( 3,046 )
-
( 834 )
( 3,880 )
1,792
-
( 415 )
1,377
Accretion
of preferred stock
( 336 )
( 2,447 )
-
( 2,783 )
( 336 )
( 3,091 )
-
( 3,427 )
Preferred
stock dividends
( 2,076 )
-
-
( 2,076 )
( 2,236 )
-
-
( 2,236 )
Net
loss attributable to common stockholders
$ ( 5,458 )
$ ( 2,447 )
$ ( 834 )
$ ( 8,739 )
$ ( 780 )
$ ( 3,091 )
$ ( 415 )
$ ( 4,286 )
Net
loss per share attributable to common
stockholders – basic and diluted
$ ( 0.15 )
$ ( 0.07 )
$ ( 0.02 )
$ ( 0.25 )
$ 0.01
$ ( 0.12 )
$ ( 0.01 )
$ ( 0.12 )
Weighted
average common shares outstanding – basic
35,359
35,359
35,359
35,359
35,577
35,577
35,577
35,577
Weighted
average common shares outstanding – diluted
35,359
35,359
35,359
35,359
35,670
35,577
35,577
35,577
69
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Operations for the three months ended September 30, 2022 and 2023:
Three
Months Ended September 30, 2022
(As restated)
Three
Months Ended September 30, 2023
(As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 14,021
$ -
$ 419
$ 14,440
$ 13,147
$ -
$ 85
$ 13,232
Services
20,267
-
( 152 )
20,115
21,048
-
( 38 )
21,010
Total
revenues
34,288
-
267
34,555
34,195
-
4 7
34,242
Cost
of revenues:
Cost
of products
9,839
-
( 59 )
9,780
8,843
-
-
8,843
Cost
of services
7,268
-
59
7,327
8,237
-
57
8,294
Total
cost of revenues
17,107
-
-
17,107
17,080
-
57
17,137
Gross
profit
17,181
-
267
17,448
17,115
-
( 10 )
17,105
Operating
expenses:
Selling,
general and administrative expenses
16,664
-
( 119 )
16,545
17,988
-
( 211 )
17,777
Research
and development expenses
1,735
-
130
1,865
2,384
-
42
2,426
Total
operating expenses
18,399
-
11
18,410
20,372
-
( 169 )
20,203
Loss
from operations
( 1,218 )
-
256
( 962 )
( 3,257 )
-
159
( 3,098 )
Interest
income
20
-
-
20
23
-
-
23
Interest
expense, net
( 331 )
-
-
( 331 )
( 154 )
-
-
( 154 )
Bargain
purchase – Movingdots
-
-
-
-
-
-
-
-
Other
(expense) income, net
-
-
( 4 )
( 4 )
( 24 )
-
-
( 24 )
Net
loss before income taxes
( 1,529 )
-
252
( 1,277 )
( 3,412 )
-
159
( 3,253 )
Income
tax (expense) benefit
( 770 )
-
447
( 323 )
( 262 )
-
( 33 )
( 295 )
Net
loss before non-controlling interest
( 2,299 )
-
699
( 1,600 )
( 3,674 )
-
126
( 3,548 )
Non-controlling
interest
( 1 )
-
-
( 1 )
-
-
-
-
Net
loss
( 2,300 )
-
699
( 1,601 )
( 3,674 )
-
126
( 3,548 )
Accretion
of preferred stock
( 168 )
( 1,353 )
-
( 1,521 )
( 167 )
( 1,667 )
-
( 1,834 )
Preferred
stock dividends
( 1,067 )
-
-
( 1,067 )
( 1,128 )
-
-
( 1,128 )
Net
loss attributable to common stockholders
$ ( 3,535 )
$ ( 1,353 )
$ 699
$ ( 4,189 )
$ ( 4,969 )
$ ( 1,667 )
$ 126
$ ( 6,510 )
Net
loss per share attributable to common
stockholders – basic and diluted
$ ( 0.10 )
$ ( 0.04 )
$ 0.02
$ ( 0.12 )
$ ( 0.14 )
$ ( 0.05 )
$ 0.00
$ ( 0.18 )
Weighted
average common shares outstanding – basic
35,406
35,406
35,406
35,406
35,653
35,653
35,653
35,653
Weighted
average common shares outstanding – diluted
35,406
35,406
35,406
35,406
35,653
35,653
35,653
35,653
70
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Operations for the nine months ended September 30, 2022 and 2023:
Nine
Months Ended September 30, 2022
(As restated)
Nine
Months Ended September 30, 2023
(As restated)
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium Adjustment
Other
Adjustments
As
Restated
Revenues:
Products
$ 43,231
$ -
$ 318
$ 43,549
$ 36,563
$ -
$ 262
$ 36,825
Services
58,812
-
3
58,815
62,521
-
( 159 )
62,362
Total
revenues
102,043
-
321
102,364
99,084
-
103
99,187
Cost
of revenues:
Cost
of products
33,152
-
( 126 )
33,026
26,394
-
-
26,394
Cost
of services
21,081
-
59
21,140
22,923
-
171
23,094
Total cost of revenues
54,233
-
( 67 )
54,166
49,317
-
171
49,488
Gross
profit
47,810
-
388
48,198
49,767
-
( 68 )
49,699
Operating
expenses:
Selling,
general and administrative expenses
47,393
-
327
47,720
51,763
-
154
51,917
Research
and development expenses
6,965
-
( 362 )
6,603
6,285
-
84
6,369
Total
operating expenses
54,358
-
( 35 )
54,323
58,048
-
238
58,286
Loss
from operations
( 6,548 )
-
423
( 6,125 )
( 8,281 )
-
( 306 )
( 8,587 )
Interest
income
48
-
48
69
-
69
Interest
expense, net
1,262
-
-
1,262
( 464 )
-
-
( 464 )
Bargain
purchase - Movingdots
-
-
-
-
7,517
-
7,517
Other
(expense) income, net
1
-
108
109
( 22 )
-
-
( 22 )
Net
loss before income taxes
( 5,237 )
-
531
( 4,706 )
( 1,181 )
-
( 306 )
( 1,487 )
Income
tax (expense) benefit
( 107 )
-
( 666 )
( 773 )
( 698 )
-
17
( 681 )
Net
loss before non-controlling interest
( 5,344 )
-
( 135 )
( 5,479 )
( 1,879 )
-
( 289 )
( 2,168 )
Non-controlling
interest
( 3 )
-
-
( 3 )
( 3 )
-
-
( 3 )
Net
loss
( 5,347 )
-
( 135 )
( 5,482 )
( 1,882 )
-
( 289 )
( 2,171 )
Accretion
of preferred stock
( 504 )
( 3,801 )
-
( 4,305 )
( 503 )
( 4,758 )
-
( 5,261 )
Preferred
stock dividends
( 3,143 )
-
-
( 3,143 )
( 3,364 )
-
-
( 3,364 )
Net
loss attributable to common stockholders
$ ( 8,994 )
$ ( 3,801 )
$ ( 135 )
$ ( 12,930 )
$ ( 5,749 )
$ ( 4,758 )
$ ( 289 )
$ ( 10,796 )
Net
loss per share attributable to common stockholders – basic and diluted
$ ( 0.25 )
$ ( 0.11 )
$ ( 0.00 )
$ ( 0.37 )
$ ( 0.16 )
$ ( 0.13 )
$ ( 0.01 )
$ ( 0.30 )
Weighted
average common shares outstanding – basic
35,375
35,375
35,375
35,375
35,602
35,602
35,602
35,602
Weighted
average common shares outstanding – diluted
35,375
35,375
35,375
35,375
35,602
35,602
35,602
35,602
71
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Comprehensive Loss for the three months ended March 31, 2022 and 2023, respectively:
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Three
Months Ended March 31,
2022
(As restated)
2023
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 4,124 )
$ ( 1,183 )
$ ( 545 )
$ ( 5,852 )
$ 3,494
$ ( 1,487 )
$ ( 124 )
$ 1,883
Foreign
currency translation adjustment (As Restated)
158
-
-
158
112
-
-
112
Total
other comprehensive income (loss)
158
-
-
158
112
-
-
112
Comprehensive
loss
$ ( 3,966 )
$ ( 1,183 )
$ ( 545 )
$ ( 5,694 )
$ 3,606
$ ( 1,487 )
$ ( 124 )
$ 1,995
72
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Comprehensive Loss for the three months ended June 30, 2022 and 2023, respectively:
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Three
Months Ended June 30,
2022
(As restated)
2023
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 1,334 )
$ ( 1,264 )
$ ( 289 )
$ ( 2,887 )
$ ( 4,274 )
$ ( 1,604 )
$ ( 292 )
$ ( 6,170 )
Foreign
currency translation adjustment (As restated)
( 1,723 )
-
-
( 1,723 )
100
-
-
100
Total
other comprehensive income (loss)
( 1,723 )
-
-
( 1,723 )
100
-
-
100
Comprehensive
loss
$ ( 3,057 )
$ ( 1,264 )
$ ( 289 )
$ ( 4,610 )
$ ( 4,174 )
$ ( 1,604 )
$ ( 292 )
$ ( 6,070 )
73
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Comprehensive Loss for the six months ended June 30, 2022 and 2023, respectively:
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Six
Months Ended June 30,
2022
(As restated)
2023
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 5,458 )
$ ( 2,447 )
$ ( 834 )
$ ( 8,739 )
$ ( 780 )
$ ( 3,091 )
$ ( 415 )
$ ( 4,286 )
Foreign
currency translation adjustment (As restated)
( 1,565 )
-
-
( 1,565 )
212
-
-
212
Total
other comprehensive income (loss)
( 1,565 )
-
-
( 1,565 )
212
-
-
212
Comprehensive
loss
$ ( 7,023 )
$ ( 2,447 )
$ ( 834 )
$ ( 10,304 )
$ ( 568 )
$ ( 3,091 )
$ ( 415 )
$ ( 4,074 )
74
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Comprehensive Loss for the three months ended September 30, 2022 and 2023, respectively:
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Three
Months Ended September 30,
2022
(As restated)
2023
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 3,535 )
$ ( 1,353 )
$ 699
$ ( 4,189 )
$ ( 4,969 )
$ ( 1,667 )
$ 126
$ ( 6,510 )
Foreign
currency translation adjustment (As restated)
16
-
-
16
( 906 )
-
-
( 906 )
Total
other comprehensive income (loss)
16
-
-
16
( 906 )
-
-
( 906 )
Comprehensive
loss
$ ( 3,519 )
$ ( 1,353 )
$ 699
$ ( 4,173 )
$ ( 5,875 )
$ ( 1,667 )
$ 126
$ ( 7,416 )
75
The following table presents the impact of
the financial statement adjustments on the Company’s previously reported unaudited Consolidated Statement of Comprehensive
Loss for the nine months ended September 30, 2022 and 2023, respectively:
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Nine
Months Ended September 30,
2022
(As restated)
2023
(As restated)
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
As
Reported
Redemption
Premium
Adjustment
Other
Adjustments
As
Restated
Net
loss attributable to common stockholders
$ ( 8,994 )
$ ( 3,801 )
$ ( 135 )
$ ( 12,930 )
$ ( 5,749 )
$ ( 4,758 )
$ ( 289 )
$ ( 10,796 )
Foreign
currency translation adjustment (As restated)
( 1,549 )
-
-
( 1,549 )
( 694 )
-
-
( 694 )
Total
other comprehensive loss
( 1,549 )
-
-
( 1,549 )
( 694 )
-
-
( 694 )
Comprehensive
loss
$ ( 10,543 )
$ ( 3,801 )
$ ( 135 )
$ ( 14,479 )
$ ( 6,443 )
$ ( 4,758 )
$ ( 289 )
$ ( 11,490 )
76
The
following table presents the as restated balances in the unaudited
Consolidated Statements of Changes in Stockholders’ Equity for the three-month periods ended March 31, 2022, June 30, 2022,
and September 30, 2022:
Common Stock
Number of Shares
Amount
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Treasury Stock
Non-controlling Interest
Stockholders’
Equity
Balance at December 31, 2021 (As Reported)
37,263
$ 373
$ 234,083
$ ( 134,437 )
$ 391
$ ( 8,299 )
$ 86
$ 92,197
Effect of Restatement
-
-
( 9,231 )
385
-
-
-
( 8,846 )
Balance at January 1, 2022 (As Restated)
37,263
$ 373
$ 224,852
$ ( 134,052 )
$ 391
$ ( 8,299 )
$ 86
$ 83,351
Net loss attributable to common stockholders (As restated)
-
-
( 2,379 )
( 3,473 )
-
-
-
( 5,852 )
Net loss attributable to non-controlling interest
-
-
-
-
-
-
1
1
Foreign currency translation adjustment (As restated)
-
-
-
-
158
-
15
173
Issuance of restricted shares
398
4
( 4 )
-
-
-
-
-
Forfeiture of restricted shares
( 121 )
( 1 )
1
-
-
-
-
-
Vesting of restricted stock units
30
-
-
-
-
-
-
-
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 181 )
-
( 181 )
Stock based compensation (As restated)
-
-
775
-
-
-
-
775
Balance at March 31, 2022 (As Restated)
37,570
$ 376
$ 223,245
$ ( 137,525 )
$ 549
$ ( 8,480 )
$ 102
$ 78,267
Net loss attributable to common stockholders (As restated)
-
-
( 2,480 )
( 407 )
-
-
-
( 2,887 )
Net loss attributable to non-controlling interest
-
-
-
-
-
-
1
1
Foreign currency translation adjustment (As restated)
-
-
-
-
( 1,723 )
-
( 18 )
( 1,741 )
Forfeiture of restricted shares
( 24 )
( 1 )
1
-
-
-
-
-
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 5 )
-
( 5 )
Stock based compensation (As restated)
-
-
1,312
-
-
-
-
1,312
Balance at June 30, 2022 (As Restated)
37,546
$ 375
$ 222,078
$ ( 137,932 )
$ ( 1,174 )
$ ( 8,485 )
$ 85
$ 74,947
Net loss attributable to common stockholders (As restated)
-
-
( 2,589 )
( 1,602 )
-
-
-
( 4,191 )
Net loss attributable to non-controlling interest
-
-
-
-
-
-
1
1
Foreign currency translation adjustment
-
-
-
-
16
-
( 18 )
( 2 )
Issuance of restricted shares
78
1
( 1 )
-
-
-
-
-
Forfeiture of restricted shares
( 40 )
-
-
-
-
-
-
-
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 7 )
-
( 7 )
Stock based compensation
-
-
1,070
-
-
-
-
1,070
Balance at September 30, 2022 (As Restated)
37,584
$ 376
$ 220,558
$ ( 139,534 )
$ ( 1,158 )
$ ( 8,492 )
$ 68
$ 71,818
77
The
following table presents the total quarterly net impact of the financial statement adjustments on the Company’s previously
reported unaudited Consolidated Statements of Changes in Stockholders’ Equity for the three-month periods ended March 31,
2023, June 30, 2023, and September 30, 2023:
Number of Shares
Amount
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Treasury Stock
Non-controlling Interest
Stockholders’
Equity
Common Stock
Number of Shares
Amount
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Treasury Stock
Non-controlling Interest
Stockholders’
Equity
Balance at January 1, 2023 (As Restated)
37,605
$ 376
$ 219,055
$ ( 140,806 )
$ ( 1,210 )
$ ( 8,510 )
$ 78
$ 68,983
Retained earnings adjustment for adoption of ASU 2016-13
-
-
-
200
-
-
-
200
Net (loss) income attributable to common stockholders (As restated)
-
-
( 2,761 )
4,645
-
-
-
1,884
Net loss attributable to non-controlling interest
-
-
-
-
-
-
( 3 )
( 3 )
Foreign currency translation adjustment
-
-
-
-
112
-
( 9 )
103
Issuance of restricted shares
75
-
-
-
-
-
-
-
Forfeiture of restricted shares
( 59 )
-
-
-
-
-
-
-
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 44 )
-
( 44 )
Stock based compensation
-
-
832
-
-
-
-
832
Warrant issuance in connection with acquisition
-
-
1,347
-
-
-
-
1,347
Balance at March 31, 2023 (As Restated)
37,621
$ 376
$ 218,473
$ ( 135,961 )
$ ( 1,098 )
$ ( 8,554 )
$ 66
$ 73,302
Net loss attributable to common stockholders (As restated)
-
-
( 2,902 )
( 3,269 )
-
-
-
( 6,171 )
Net income attributable to non-controlling interest
-
-
-
-
-
-
6
6
Foreign currency translation adjustment
-
-
-
-
100
-
( 9 )
91
Issuance of restricted shares
162
1
( 1 )
-
-
-
-
-
Forfeiture of restricted shares
( 82 )
-
-
-
-
-
-
-
Exercise of stock options
16
-
36
-
-
-
-
36
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 4 )
-
( 4 )
Stock based compensation
-
-
852
-
-
-
-
852
Balance at June 30, 2023 (As Restated)
37,717
$ 377
$ 216,458
$ ( 139,230 )
$ ( 998 )
$ ( 8,558 )
$ 63
$ 68,112
Net loss attributable to common stockholders (As restated)
-
-
( 2,962 )
( 3,548 )
-
-
-
( 6,510 )
Net loss attributable to non-controlling interest
-
-
-
-
-
-
-
-
Foreign currency translation adjustment
-
-
-
-
( 906 )
-
-
( 906 )
Issuance of restricted shares
982
10
( 10 )
-
-
-
-
-
Forfeiture of restricted shares
-
-
-
-
-
-
-
-
Exercise of stock options
-
-
-
-
-
-
-
-
Shares withheld pursuant to vesting of restricted stock
-
-
-
-
-
( 90 )
-
( 90 )
Stock based compensation
-
-
1,101
-
-
-
-
1,101
Balance at September 30, 2023 (As Restated)
38,699
$ 387
$ 214,587
$ ( 142,778 )
$ ( 1,904 )
$ ( 8,648 )
$ 63
$ 61,707
78
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Cash Flows for the three months ended March 31, 2022 and 2023:
Three
Months Ended March 31,
2022
(As restated)
2023
(As restated)
As
Reported
Other
Adjustments
As
Restated
As
Reported
Other
Adjustments
As
Restated
Cash
flows from operating activities
Net
(loss) income
$ ( 2,928 )
$ ( 545 )
$ ( 3,473
)
$ 4,769
$ ( 124 )
$ 4,645
Adjustments
to reconcile net income (loss) to cash (used in) provided by operating activities:
Non-controlling
interest
1
-
1
( 3 )
-
( 3 )
Gain
on bargain purchase
-
-
-
( 7,234 )
-
( 7,234 )
Inventory
reserve
53
-
53
2
-
2
Stock
based compensation expense
457
317
774
832
-
832
Depreciation
and amortization
2,089
-
2,089
2,233
57
2,290
Right-of-use
assets, non-cash lease expense
658
-
658
658
-
658
Bad
debt expense
252
-
252
228
200
428
Deferred
income taxes
( 703 )
662
( 41 )
377
( 5 )
372
Other
non-cash items
556
-
556
46
-
46
Changes
in:
-
-
Accounts
receivable
( 533 )
369
( 164 )
815
9
824
Inventory
( 1,929 )
-
( 1,929 )
( 237 )
-
( 237 )
Prepaid
expenses and other assets
( 1,337 )
( 149 )
( 1,486 )
189
( 274 )
( 85 )
Deferred
costs
372
359
731
239
239
Deferred
revenue
689
( 426 )
263
( 91 )
88
( 3 )
Accounts
payable and accrued expenses
809
-
809
( 374 )
49
( 325 )
Lease
liabilities
( 631 )
-
( 631 )
( 694 )
-
( 694 )
Net
cash (used in) provided by operating activities
( 2,125 )
587
( 1,538 )
1,755
-
1,755
Cash
flows from investing activities:
Acquisitions,
net of cash assumed
-
-
-
8,722
-
8,722
Purchase
of investments
-
-
-
( 100 )
-
( 100 )
Capitalized
software development costs
-
-
-
( 680 )
-
( 680 )
Capital
expenditures
( 610 )
( 492 )
( 1,102 )
( 1,100 )
-
( 1,100 )
Net
cash (used in) provided by investing activities
( 610 )
( 492 )
( 1,102 )
6,842
-
6,842
Cash
flows from financing activities:
Repayment
of long-term debt
( 1,497 )
-
( 1,497 )
( 1,329 )
-
( 1,329 )
Short-term
bank debt, net
-
-
-
( 1 )
-
( 1 )
Purchase
of treasury stock upon vesting of restricted stock
( 181 )
-
( 181 )
( 44 )
-
( 44 )
Net
cash used in by financing activities
( 1,678 )
-
( 1,678 )
( 1,374 )
-
( 1,374 )
Effect
of foreign exchange rate changes on cash and cash equivalents
( 1,480 )
( 95 )
( 1,575 )
( 123 )
-
( 123 )
Net
(decrease) increase in cash, cash equivalents and restricted cash
( 5,893 )
-
( 5,893 )
7,100
-
7,100
Cash,
cash equivalents and restricted cash - beginning of period
26,760
-
26,760
17,989
-
17,989
Cash,
cash equivalents and restricted cash - end of period
$ 20,867
$ -
$ 20,867
$ 25,089
$ -
$ 25,089
Reconciliation
of cash, cash equivalents, and restricted cash, beginning of period
Cash
and cash equivalents
26,452
-
26,452
17,680
-
17,680
Restricted
cash
308
-
308
309
-
309
Cash,
cash equivalents, and restricted cash, beginning of period
$ 26,760
$ -
$ 26,760
$ 17,989
$ -
$ 17,989
Reconciliation
of cash, cash equivalents, and restricted cash, end of period
Cash
and cash equivalents
20,559
-
20,559
24,780
-
24,780
Restricted
cash
308
-
308
309
-
309
Cash,
cash equivalents, and restricted cash, end of period
$ 20,867
$ -
$ 20,867
$ 25,089
$ -
$ 25,089
Supplemental
disclosure of cash flow information:
Cash
paid for:
Taxes
3
-
3
5
-
5
Interest
326
-
326
383
-
383
Noncash
investing and financing activities:
Value
of warrant issued in connection with Movingdots acquisition
$ -
$ -
$ -
$ 1,347
$ -
$ 1,347
79
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Cash Flows for the six months ended June 30, 2022 and 2023:
Six
Months Ended June 30,
2022
(As restated)
2023
(As restated)
Cash
flows from operating activities
As
Reported
Other
Adjustments
As
Restated
As
Reported
Other
Adjustments
As
Restated
Net loss (income)
$ ( 3,046 )
$ ( 834 )
$ ( 3,880 )
$ 1,792
$ ( 415 )
$ 1,377
Adjustments to reconcile net
(loss) income to cash (used in) provided by operating activities:
Non-controlling
interest
2
-
2
3
-
3
Gain on
bargain purchase
-
-
-
( 7,517 )
-
( 7,517 )
Inventory
reserve
119
-
119
375
-
375
Stock
based compensation expense
2,086
-
2,086
1,684
-
1,684
Depreciation
and amortization
4,133
-
4,133
4,498
114
4,612
Right-of-use
assets, non-cash lease expense
1,382
-
1,382
1,318
-
1,318
Bad debt
expense
( 364 )
( 364 )
826
200
1,026
Deferred
income taxes
( 663 )
1,113
450
398
( 50
)
348
Other
non-cash items
604
-
604
73
-
73
Changes
in:
Accounts
receivable
( 2,911 )
428
( 2,483 )
( 37 )
193
156
Inventory
( 5,410 )
-
( 5,410 )
152
-
152
Prepaid
expenses and other assets
( 412 )
61
( 351 )
500
( 241 )
259
Deferred
costs
696
359
1,055
424
-
424
Deferred
revenue
533
( 523 )
10
( 53 )
108
55
Accounts
payable and accrued expenses
1,856
-
1,856
( 1,840 )
49
( 1,791 )
Lease
liabilities
( 1,335 )
-
( 1,335 )
( 1,344 )
-
( 1,344 )
Accrued
severance payable, net
30
-
30
88
-
88
Net
cash (used in) provided by operating activities
( 2,700 )
604
( 2,096 )
1,340
( 42
)
1,298
Cash flows
from investing activities:
Acquisitions, net of cash
assumed
-
-
-
8,722
-
8,722
Purchase of investments
-
-
-
( 100 )
-
( 100 )
Capitalized software development
costs
-
-
-
( 1,677 )
-
( 1,677 )
Capital
expenditures
( 2,013 )
( 492 )
( 2,505 )
( 2,108 )
42
( 2,066 )
Net
cash (used in) provided by investing activities
( 2,013 )
( 492 )
( 2,505 )
4,837
42
4,879
Cash flows
from financing activities:
Repayment of long-term debt
( 2,897 )
-
( 2,897 )
( 2,658 )
-
( 2,658 )
Short-term bank debt, net
2,330
-
2,330
2,736
-
2,736
Purchase of treasury stock
upon vesting of restricted stock
( 186 )
-
( 186 )
( 48 )
-
( 48 )
Payment of preferred stock
dividend
-
-
-
( 1,128 )
-
( 1,128 )
Proceeds
from exercise of stock options
-
-
-
36
-
36
Net
cash used in financing activities
( 753 )
-
( 753 )
( 1,062 )
-
( 1,062 )
Effect
of foreign exchange rate changes on cash and cash equivalents
( 3,282 )
( 112
)
( 3,394 )
( 1,066 )
-
( 1,066 )
Net (decrease)
increase in cash, cash equivalents and restricted cash
( 8,748 )
-
( 8,748 )
4,049
-
4,049
Cash,
cash equivalents and restricted cash - beginning of period
26,760
-
26,760
17,989
-
17,989
Cash,
cash equivalents and restricted cash - end of period
$ 18,012
$ -
$ 18,012
$ 22,038
$ -
$ 22,038
Reconciliation of cash, cash
equivalents, and restricted cash, beginning of period
Cash and
cash equivalents
26,452
-
26,452
17,680
-
17,680
Restricted
cash
308
-
308
309
-
309
Cash,
cash equivalents, and restricted cash, beginning of period
$ 26,760
$ -
$ 26,760
$ 17,989
$ -
$ 17,989
Reconciliation of cash, cash
equivalents, and restricted cash, end of period
Cash and
cash equivalents
17,703
-
17,703
21,729
-
21,729
Restricted
cash
309
-
309
309
-
309
Cash,
cash equivalents, and restricted cash, end of period
$ 18,012
$ -
$ 18,012
$ 22,038
$ -
$ 22,038
Supplemental
disclosure of cash flow information:
Cash paid
for:
Taxes
48
-
48
106
-
106
Interest
639
-
639
621
-
621
Noncash
investing and financing activities:
Value
of warrant issued in connection with Movingdots acquisition
$ -
$ -
$ -
$ 1,347
$ -
$ 1,347
80
The
following table presents the impact of the financial statement adjustments on the Company’s previously reported unaudited
Consolidated Statement of Cash Flows for the nine months ended September 30, 2022 and 2023:
Nine
Months Ended September 30,
2022 (As Restated)
2023
(As Restated)
Cash
flows from operating activities
As
Reported
Other
Adjustments
As
Restated
As
Reported
Other
Adjustments
As
Restated
Net loss
$ ( 5,347 )
$ ( 135 )
$ ( 5,482 )
$ ( 1,882 )
$ ( 289 )
$ ( 2,171 )
Adjustments to reconcile net
loss to cash (used in) provided by operating activities:
Non-controlling
interest
3
-
3
3
-
3
Gain on
bargain purchase
-
-
-
( 7,517 )
-
( 7,517 )
Inventory
reserve
177
-
177
619
-
619
Stock
based compensation expense
3,156
-
3,156
2,785
-
2,785
Depreciation
and amortization
6,152
-
6,152
6,926
171
7,097
Right-of-use
assets, non-cash lease expense
2,071
-
2,071
1,900
-
1,900
Bad debt
expense
102
-
102
1,161
200
1,361
Deferred
income taxes
107
666
773
674
( 17
)
657
Other
non-cash items
660
-
660
172
-
172
Changes
in:
Accounts
receivable
( 3,025 )
386
( 2,639 )
( 3,006 )
( 36 )
( 3,042 )
Inventory
( 5,544 )
-
( 5,544 )
( 2,260 )
-
( 2,260 )
Prepaid
expenses and other assets
( 761 )
( 164 )
( 925 )
235
( 269 )
( 34 )
Deferred
costs
986
359
1,345
571
571
Deferred
revenue
( 197 )
( 523 )
( 720 )
113
106
219
Accounts
payable and accrued expenses
1,717
12
1,729
1,124
49
1,173
Lease
liabilities
( 2,034 )
-
( 2,034 )
( 1,941 )
-
( 1,941 )
Accrued
severance payable, net
63
-
63
91
-
91
Net
cash used in operating activities
( 1,714 )
601
( 1,113 )
( 232 )
( 85
)
( 317 )
Cash flows
from investing activities:
Acquisitions, net of cash
assumed
-
-
-
8,722
-
8,722
Purchase of investments
-
-
-
( 100 )
-
( 100 )
Capitalized software development
costs
-
-
-
( 2,727 )
-
( 2,727 )
Capital
expenditures
( 4,001 )
( 492 )
( 4,493 )
( 2,626 )
85
( 2,541 )
Net
cash (used in) provided by investing activities
( 4,001 )
( 492 )
( 4,493 )
3,269
85
3,354
Cash flows
from financing activities:
Repayment of long-term debt
( 4,279 )
-
( 4,279 )
( 3,985 )
-
( 3,985 )
Short-term bank debt, net
3,949
-
3,949
4,995
-
4,995
Purchase of treasury stock
upon vesting of restricted stock
( 193 )
-
( 193 )
( 138 )
-
( 138 )
Payment of preferred stock
dividend
-
-
( 2,257 )
-
( 2,257 )
Proceeds
from exercise of stock options
-
-
-
36
-
36
Net
cash used in financing activities
( 523 )
-
( 523 )
( 1,349 )
-
( 1,349 )
Effect
of foreign exchange rate changes on cash and cash equivalents
( 3,510 )
( 109
)
( 3,619 )
( 70 )
-
( 70 )
Net (decrease)
increase in cash, cash equivalents and restricted cash
( 9,748 )
-
( 9,748 )
1,618
-
1,618
Cash,
cash equivalents and restricted cash - beginning of period
26,760
-
26,760
17,989
-
17,989
Cash,
cash equivalents and restricted cash - end of period
$ 17,012
$ -
$ 17,012
$ 19,607
$ -
$ 19,607
Reconciliation of cash, cash
equivalents, and restricted cash, beginning of period
Cash and
cash equivalents
26,452
-
26,452
17,680
-
17,680
Restricted
cash
308
-
308
309
-
309
Cash,
cash equivalents, and restricted cash, beginning of period
$ 26,760
$ -
$ 26,760
$ 17,989
$ -
$ 17,989
Reconciliation of cash, cash
equivalents, and restricted cash, end of period
Cash and
cash equivalents
16,703
-
16,703
19,297
-
19,297
Restricted
cash
309
-
309
310
-
310
Cash,
cash equivalents, and restricted cash, end of period
$ 17,012
$ -
$ 17,012
$ 19,607
$ -
$ 19,607
Supplemental
disclosure of cash flow information:
Cash paid
for:
Taxes
52
-
52
120
-
120
Interest
945
-
945
921
-
921
Noncash
investing and financing activities:
Value
of warrant issued in connection with Movingdots acquisition
$ -
$ -
$ -
$ 1,347
$ -
$ 1,347
81
NOTE
3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
[A]
Principles of consolidation :
The
consolidated financial statements include the accounts of Powerfleet, Inc. and its subsidiaries (which, as noted above, are collectively
referred to herein as the “Company”). All material intercompany balances and transactions have been eliminated in consolidation.
[B]
Use of estimates :
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with U.S. GAAP requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. The Company continually evaluates estimates used in the preparation of the financial statements for
reasonableness. The most significant estimates relate to realization of deferred tax assets, accounting for uncertain tax positions,
the impairment of intangible assets, including goodwill, capitalized software development costs, market-based stock-based
compensation costs, and assumptions used in business combinations. Actual results could differ from those estimates.
As
of December 31, 2023, the impact of global uncertainties continues to unfold. As a result, many of our estimates and assumptions required
increased judgment and carry a higher degree of variability and volatility. As events continue to evolve and additional information becomes
available, our estimates may change materially in future periods.
[C]
Cash and cash equivalents :
The
Company considers all highly liquid debt instruments with an original maturity of three months or less when purchased to be cash equivalents
unless they are legally or contractually restricted. The Company’s cash and cash equivalent balances exceed Federal Deposit Insurance
Corporation (“FDIC”) and other local jurisdictional limits. Restricted cash at December 31, 2022 and 2023 consists of cash
held in escrow for purchases from a vendor.
82
[D]
Accounts receivable and allowance for credit losses :
Accounts
receivable are recorded at the invoiced amount and do not bear interest. Amounts collected on trade accounts receivable are included
in net cash provided by operating activities in the consolidated statements of cash flows. The Company maintains an allowance for credit
losses against its accounts receivable for potential losses.
The
Company’s receivables were evaluated to determine an appropriate allowance for credit losses. For trade receivables, the Company’s
historical collections were analyzed by the number of days past due to determine the uncollectible rate in each range of days past due
and considerations of any changes expected in the future. The estimate of the allowance for credit losses is charged to the allowance
for credit losses based on the age of receivables multiplied by the historical uncollectible rate for the range of days past due or earlier
if the account is deemed uncollectible for other reasons. Recoveries of amounts previously charged as uncollectible are credited to the
allowance for credit losses.
Accounts
receivable is net of an allowance for credit losses in the amount of $ 2,567 and $ 2,797 in 2022 and 2023, respectively. The Company
does not have any off-balance sheet credit exposure related to its customers.
An
analysis of the allowance for credit losses for the period ended December 31, 2023 is as follows:
SCHEDULE
OF ALLOWANCE FOR CREDIT LOSSES
Allowance for credit losses, December 31, 2022
$ 2,567
Allowance for credit losses, beginning balance
$ 2,567
Adjustment for adoption of ASU 2016-13
( 200
)
Current period provision for expected credit losses
1,767
Write-offs charged against the allowance
( 1,473 )
Foreign currency translation
136
Allowance for credit losses, December 31, 2023
$ 2,797
Allowance for credit losses, ending balance
$ 2,797
During
the year ended December 31, 2023, the change in the allowance for credit losses was due to the change in the age of trade
receivables, offset by write-offs of bad debts.
[E]
Revenue recognition :
The
Company and its subsidiaries generate revenue from sales of systems and products and from customer SaaS and hosting infrastructure fees.
Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services.
Sales, value add, and other taxes the Company collects concurrently with revenue-producing activities are excluded from revenue. Incidental
items that are immaterial in the context of the contract are recognized as expense. The expected costs associated with the Company’s
base warranties continue to be recognized as an expense when the products are sold (see Note 13).
Revenue
is recognized when performance obligations under the terms of a contract with the customer are satisfied. Product sales are recognized
at a point in time when title transfers, when the products are shipped, or when control of the system is transferred to the customer,
which usually is upon delivery of the system and when contractual performance obligations have been satisfied. For products which are
not distinct to the customer separate from the SaaS services provided, the Company considers both hardware and SaaS services a bundled
performance obligation. Under the applicable accounting guidance, all of the Company’s billings for future services are deferred
and classified as a current and long-term liability. The deferred revenue is recognized over the service contract life, ranging from
one to five years, beginning at the time that a customer acknowledges acceptance of the equipment and service. Payment terms are generally
30 days after invoice date.
The
Company recognizes revenue for remotely hosted SaaS agreements and post-contract maintenance and support agreements beyond our standard
warranties over the life of the contract. Revenue is recognized ratably over the service periods and the cost of providing these services
is expensed as incurred. Amounts invoiced to customers which are not recognized as revenue are classified as deferred revenue and classified
as short-term or long-term based upon the terms of future services to be delivered. Deferred revenue also includes prepayment of extended
maintenance, hosting and support contracts.
The
Company earns other service revenues from installation services, training and technical support services which are short-term in nature
and revenue for these services is recognized at the time of performance when the service is provided.
The
Company also derives revenue from leasing arrangements. Such arrangements provide for monthly payments covering product or system sale,
maintenance, support and interest. These arrangements meet the criteria to be accounted for as operating or sales-type leases. Accordingly,
for sales-type leases an asset is established for the “sales-type lease receivable” at the present value of the expected
lease payments and revenue is deferred and recognized over the service contract, as described above. Maintenance revenues and interest
income are recognized monthly over the lease term.
83
The
Company’s contracts with customers may include multiple performance obligations. For such arrangements, the Company allocates
revenue to each performance obligation based on its relative standalone selling price (“SSP”). Judgment is required to
determine the SSP for each distinct performance obligation. The Company generally determines standalone selling prices based on
observable prices charged to customers. Significant pricing practices taken into consideration include the Company’s discounting practices, the size and volume of its
transactions, the customer demographic, price lists, its go-to-market strategy and historical and current sales and contract prices.
As the Company’s go-to-market strategies evolve, it may modify its pricing practices in the future, which could result in
changes to SSP.
In
certain cases, the Company is able to establish SSP based on observable prices of products or services sold separately in comparable
circumstances to similar customers. The Company uses a single amount to estimate SSP when it has observable prices. If SSP is not
directly observable, for example when pricing is highly variable, the Company uses a range of SSP. The Company determines the SSP
range using information that may include pricing practices or other observable inputs. The Company typically has more than one SSP
for individual products and services due to the stratification of those products and services by customer size.
The Company recognizes
an asset for the incremental costs of obtaining the contract arising from the sales commissions to employees because the Company expects
to recover those costs through future fees from the customers. The Company amortizes the asset over one to five years because the asset
relates to the services transferred to the customer during the contract term of one to five years.
The
Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length of one
year or less and (ii) contracts for which the Company recognizes revenue at the amount to which the Company has the right to invoice
for services performed.
[F]
Deferred costs :
Deferred
product costs consist of Powerfleet for Logistics equipment costs deferred in accordance with our revenue recognition policy. The Company
evaluates the realizability of the carrying amount of the deferred contract costs. To the extent the carrying value of the deferred contract
costs exceeds the contract revenue, an impairment loss will be recognized.
[G]
Inventory :
Inventories
are stated at the lower of cost or net realizable value. Cost is determined using the “moving average” cost method or the
first-in first-out (“FIFO”) method. Inventory consists of components, work in process and finished products.
Inventory
valuation reserves are established in order to report inventories at the lower of cost or net realizable value in the consolidated balance
sheet. The determination of inventory valuation reserves requires management to make estimates and judgments on the future salability
of inventories. Valuation reserves for obsolete and slow-moving inventory are estimated based on assumptions of future sales forecasts,
product life cycle expectations, the impact of new product introductions, production requirements, and specific identification of items,
such as product discontinuance or engineering/material changes and by comparing the inventory levels to historical usage rates.
[H]
Fixed assets and depreciation :
Fixed
assets are recorded at cost, net of accumulated depreciation. Depreciation and amortization are recognized using the straight-line method
over the estimated useful lives of the assets. The following table provides the range of estimated useful lives used for each asset type:
SCHEDULE
OF ESTIMATED USEFUL LIVES OF ASSET
Useful
Life
(years)
Computer
software
3
- 5
Installed
products
3
- 5
Computers
and electronic equipment
3
- 10
Furniture
and fixtures
5
- 7
Leasehold
improvements
Shorter
of useful life or lease term
84
[I]
Long-lived assets :
Long-lived
assets, which includes definite lived intangible assets and fixed assets, are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is assessed by a comparison
of the carrying amount of the assets to the future undiscounted net cash flows expected to be generated by the asset. If such assets
are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds
the fair value of the assets and would be charged to earnings. Fair value is determined through various valuation techniques including
discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary.
[J]
Goodwill and intangibles :
Goodwill
represents costs in excess of fair values assigned to the underlying net assets of acquired businesses. Goodwill and intangible assets
deemed to have indefinite lives are not amortized and are tested for impairment on an annual basis and between annual tests whenever
events or changes in circumstances indicate that the carrying amount may not be recoverable. Intangible assets other than goodwill are
amortized over their useful lives unless the lives are determined to be indefinite. Intangible assets are carried at cost, less accumulated
amortization. Intangible assets consist of trademarks and trade name, patents, customer relationships, software to be sold or leased,
and other intangible assets. Goodwill is tested at the reporting unit level, which is defined as an operating segment or one level below
the operating segment. The Company operates in one operating segment which is its only reporting unit. The Company tests its goodwill
for impairment annually, which is the first day of the Company’s fourth quarter or when an indicator of impairment exists, by comparing
the fair value of the reporting unit to its carrying value.
In
the evaluation of goodwill for impairment, the Company has the option to perform a qualitative assessment to determine whether further
impairment testing is necessary or to perform a quantitative assessment by comparing the fair value of a reporting unit to its carrying
amount, including goodwill. Under the qualitative assessment, an entity is not required to calculate the fair value of a reporting unit
unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. By eliminating “Step
2” from the goodwill impairment test, the quantitative analysis of goodwill will result in an impairment loss for the amount that
the carrying value of the reporting unit exceeds its fair value which is limited to the total amount of goodwill allocated to the reporting
unit.
The
Company performed a quantitative assessment whereby the fair value of the reporting unit is calculated using a market approach and a
discounted cash flow method, as a form of the income approach. The market approach includes the use of comparative revenue and adjusted
EBITDA multiples to complement discounted cash flow results. The discounted cash flow method is based on the present value of the projected
cash flows and a terminal value. The terminal value represents the expected normalized future cash flows of the reporting unit beyond
the cash flows from the discrete projection period. The fair value of the reporting unit is calculated based on the sum of the present
value of the cash flows from the discrete period and the present value of the terminal value. The discount rate represented our estimate
of the WACC, or expected return, that a marketplace participant would have required as of the valuation date. The application of our
goodwill impairment test required key assumptions underlying our valuation model.
The
discounted cash flow analysis factored in assumptions on discount rates and terminal growth rates to reflect risk profiles, as well as
revenue and cost growth relative to history and market trends and expectations. The market multiples approach incorporated judgment involved
in the selection of comparable public company multiples and benchmarks. The selection of companies and multiples was influenced by differences
in growth and profitability, and volatility in market prices of peer companies. These valuation inputs are inherently judgmental, and
an adverse change in one or a combination of these inputs could trigger a goodwill impairment loss in the future. In connection with the Company’s goodwill impairment testing as of October 1, 2023, the estimated fair value exceeded its carrying
value by approximately 6 %.
For
the years ended December 31, 2021, 2022 and 2023, the Company did not incur an impairment charge.
[K]
Product warranties :
The
Company typically provides a 1 – 5-year warranty on its products. Estimated future warranty costs are accrued in the period that
the related revenue is recognized. These estimates are derived from historical data and trends of product reliability and costs of repairing
and replacing defective products.
[L]
Research and development :
Research
and development costs are charged to expense as incurred and consists primarily of salaries and related expenses, supplies and
contractor costs. Research and development costs were $ 11,429
(as restated), $ 8,472
(as restated), and $ 8,380
in 2021, 2022 and 2023, respectively.
[ M]
Patent costs :
Costs
incurred in connection with acquiring patent rights are charged to expense as incurred.
85
[N]
Concentrations of credit risk :
Financial
instruments that potentially subject the Company and its subsidiaries to concentrations of credit risk consist principally of cash and
cash equivalents, trade receivables and trade payables.
The
Company’s cash and cash equivalents are invested primarily in deposits with major banks worldwide. Generally, these deposits may
be redeemed upon demand and, therefore, bear low risk. Management believes that the financial institutions that hold the Company’s
investments have a high credit rating.
For
the years ended December 31, 2023, 2022, and 2021, there were no customers who generated revenues greater than 10 % of the Company’s
consolidated total revenues or generated greater than 10 % of the Company’s consolidated accounts receivable.
[O]
Benefit plan :
The
Company maintains a retirement plan under Section 401(k) of the Internal Revenue Code, which covers all eligible employees. All employees
with U.S. source income are eligible to participate in the plan immediately upon employment. The Company did not make any contributions
to the plan during the year ended December 31, 2021. In 2022 and 2023, the Company contributed $ 285 and $ 379 , respectively, to the plan.
[P]
Severance pay :
The
liability of the Company’s subsidiaries in Israel for severance pay is calculated pursuant to Israel’s Severance Pay Law
5273-1963 (the “Severance Law”) based on the most recent salary of the employees multiplied by the number of years of employment
as of balance sheet date and are presented on an undiscounted basis. Employees are entitled to one month’s salary for each year
of employment, or a portion thereof. The liability for the Company and its subsidiaries in Israel is fully provided by monthly deposits
with insurance policies and by accrual. The value of these policies is recorded as an asset in the Company’s balance sheet.
The
deposited funds may be withdrawn only upon the fulfillment of the obligation pursuant to the Severance Law or labor agreements. The value
of the deposited funds is based on the cash surrendered value of these policies, and includes profits or losses accumulated to balance
sheet date.
Some
of the Company’s employees are subject to Section 14 of the Severance Law and the General Approval of the Labor Minister dated
June 30, 1998, issued in accordance to the said Section 14, mandating that upon termination of such employees’ employment, all
the amounts accrued in their insurance policies shall be released to them. The severance pay liabilities and deposits covered by these
plans are not reflected in the balance sheet as the severance pay risks have been irrevocably transferred to the severance funds.
[Q]
Stock-based compensation :
The
Company accounts for stock-based employee compensation for all share-based payments, including grants of stock options and restricted
stock, as an operating expense based on their fair values on the grant date. The Company recorded stock-based compensation expense of
$ 4,416 ,
$ 4,343 ,
and $ 3,908 for
the years ended December 31, 2021, 2022 and 2023, respectively.
The
Company estimates the fair value of share-based option awards on the grant date using an option pricing model. The value of the portion
of the award that is ultimately expected to vest is recognized as expense over the requisite service period in the Company’s consolidated
statement of operations. The Company estimates forfeitures at the time of grant in order to estimate the amount of share-based awards
that will ultimately vest. The estimate is based on the Company’s historical rates of forfeitures. Estimated forfeitures are revised,
if necessary, in subsequent periods if actual forfeitures differ from those estimates.
86
[R]
Income taxes :
The
Company uses the asset and liability method of accounting for deferred income taxes. Deferred income taxes are measured by applying enacted
statutory rates to net operating loss carryforwards and to the differences between the financial reporting and tax bases of assets and
liabilities. Deferred tax assets are reduced, if necessary, by a valuation allowance if it is more likely than not that some portion
or all of the deferred tax assets will not be realized.
The
Company recognizes uncertainty in income taxes in the financial statements using a recognition threshold and measurement attribute of
a tax position taken or expected to be taken in a tax return. The Company applies the “more-likely-than-not” recognition
threshold to all tax positions, commencing at the adoption date of the applicable accounting guidance, which resulted in no unrecognized
tax benefits as of such date. Additionally, there have been no unrecognized tax benefits subsequent to adoption. The Company has opted
to classify interest and penalties that would accrue according to the provisions of relevant tax law as selling, general, and administrative
expenses and incomes taxes, respectively, in the consolidated statement of operations. For the years ended December 31, 2021, 2022 and
2023, interest and penalties were immaterial. The Company elected to account for the U.S. tax on its Global Intangible Low-Taxed Income (“GILTI”) from
its foreign subsidiaries as a period cost and, therefore included GILTI expense in its effective tax rate calculation.
[S]
Fair value of financial instruments :
The
Company utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad
levels. The following is a brief description of those levels:
●
Level
1: Unadjusted quoted prices in active markets for identical assets or liabilities
●
Level
2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted
prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets
that are not active.
●
Level
3: Unobservable inputs that reflect the reporting entity’s estimates of market participant assumptions
The
Company’s cash and cash equivalents and investments in securities are carried at fair value. The carrying value of financing receivables
approximates fair value due to the interest rate implicit in the instruments approximating current market rates. The carrying value of
accounts receivables, accounts payable and accrued liabilities and short-term bank debt approximates their fair values due to the short
period to maturity of these instruments. The fair value of the Company’s debt is based on observable relevant market information
and future cash flows discounted at current rates, which are Level 2 measurements.
SCHEDULE
OF FAIR VALUE OF FINANCIAL INSTRUMENTS
December 31, 2023
Carrying Amount
Fair Value
Debt
$ 21,091
$ 20,919
[T]
Advertising and marketing expense :
Advertising
and marketing costs are expensed as incurred. Advertising and marketing expense for the years ended December 31, 2021, 2022 and 2023
amounted to $ 1,185 ,
$ 1,130 (as restated),
and $ 2,300 ,
respectively.
[U]
Foreign currency :
The
Company’s reporting currency is the U.S dollar (“USD”). For businesses where the majority of the revenues are generated
in USD or linked to the USD and a substantial portion of the costs are incurred in USD, the Company’s management believes that
the USD is the primary currency of the economic environment and thus their functional currency. Due to the fact that Argentina has been
determined to be highly inflationary, the financial statements of our subsidiary in Argentina have been remeasured as if its functional
currency was the USD. The Company also has foreign operations where the functional currency is the local currency. For these operations,
assets and liabilities are translated using the end-of-period exchange rates and revenues, expenses and cash flows are translated using
average rates of exchange for the period. Equity is translated at the rate of exchange at the date of the equity transaction. Translation
adjustments are recognized in stockholders’ equity as a component of accumulated other comprehensive income (loss). Net translation
gains (losses) from the translation of foreign currency are $ ( 8 ) , $ ( 1,601 ) and $ 594 at December 31, 2021, 2022 and 2023, respectively,
which are included in comprehensive loss in the Consolidated Statement of Changes in Stockholders’ Equity.
87
Foreign
currency transaction gains and losses related to operational expenses denominated in a currency other than the functional currency are
included in determining net income or loss. Foreign currency transaction gains (losses) for the years ended December 31, 2021, 2022 and
2023 of $ ( 128 ) ,
$ ( 847 ) ,
and $ 277 ,
respectively, are included in selling, general and administrative expenses in the Consolidated Statement of Operations. Foreign currency
transaction gains (losses) related to long-term debt of $ 810 ,
$ 2,689
and $ 591 ,
for the years ended December 31, 2021, 2022 and 2023, respectively, are included in interest expense in the Consolidated Statement of
Operations.
[ V]
Commitments and contingencies :
From
time to time, the Company is involved in various litigation matters involving claims incidental to its business and acquisitions, including
employment matters, acquisition related claims, patent infringement and contractual matters, among other issues. While the outcome of
any such litigation matters cannot be predicted with certainty, management currently believes that the outcome of these proceedings,
including the matters described below, either individually or in the aggregate, will not have a material adverse effect on its business,
results of operations or financial condition. The Company records reserves related to legal matters when losses related to such litigation
or contingencies are both probable and reasonably estimable.
[W]
Recently issued accounting pronouncements :
In
November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2023-07, “Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which requires additional operating
segment disclosures in annual and interim consolidated financial statements. ASU 2023-07 is effective for annual periods beginning after
December 15, 2023 and for interim periods beginning after December 15, 2024 on a retrospective basis, with early adoption permitted.
The Company is evaluating the effect of adopting ASU 2023-07.
In
December 2023, the FASB issued Accounting Standards Update No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”
(“ASU 2023-09”), which requires disclosure of disaggregated income taxes paid, prescribes standard categories for the components
of the effective tax rate reconciliation and modifies other income tax-related disclosures. ASU 2023-09 is effective for annual periods
beginning after December 15, 2024 on a retrospective or prospective basis. The Company is evaluating the effect of adopting ASU 2023-09.
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments - Credit Losses
(Topic 326) Measurement of Credit Losses on Financial Instruments,” which amends the guidance on measuring credit losses on financial
assets held at amortized cost. The amendment is intended to address the issue that the previous “incurred loss” methodology
was restrictive for an entity’s ability to record credit losses based on not yet meeting the “probable” threshold. The
new language will require these assets to be valued at amortized cost presented at the net amount expected to be collected with a valuation
provision. This updated standard is effective for fiscal years beginning after December 15, 2022. The Company adopted ASU No. 2016-13
on January 1, 2023. The adoption of the standard did not result in a material impact on the consolidated financial statements.
[X] Business Combinations
In accordance with ASC 805, Business
Combinations (ASC 805), the Company recognizes the tangible and intangible assets acquired and liabilities assumed based on
their estimated fair values. Determining these fair values requires management to make significant estimates and assumptions, especially
with respect to intangible assets.
The Company recognizes identifiable
assets acquired and liabilities assumed at their acquisition date fair value. During the measurement period, which may be up
to one year from the acquisition date, the Company records adjustments to the assets acquired and liabilities assumed with the
corresponding offset to goodwill or bargain purchase to the extent that it identifies adjustments to the preliminary fair values. Upon
the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, any subsequent
adjustments are recorded to the consolidated statements of operations.
[Y]
Segment Information :
The
Company has a single operating and reportable segment. The Company’s chief operating decision maker is its Chief Executive Officer,
who reviews financial information presented on a consolidated basis for purposes of making operating decisions, assessing financial performance,
and allocating resources. The Company derives its revenue from the sale of systems and products and from customer SaaS and hosting infrastructure
fees (see Note 17 – Segment Information).
88
NOTE
4 – ACQUISITION
On
March 6, 2023, the Company entered into a share purchase and transfer agreement (the “Movingdots Agreement”) with Swiss Re
Reinsurance Holding Company Ltd (“Swiss Re”), pursuant to which the Company would acquire all of the outstanding shares of
Movingdots GmbH (“Movingdots”), a wholly owned subsidiary of Swiss Re, for consideration consisting of € 1
and the issuance by the Company of a ten-year
warrant to purchase 800,000
shares of the Company’s common stock at
an exercise price of $ 7.00
per share (the “Swiss Re Warrants”)
with fair value of approximately $ 1,347
at March 31, 2023 and noncash consideration in
the form of a nonexclusive irrevocable, perpetual, fully paid-up, royalty free license agreement between Movingdots and Swiss Re for
certain of the acquired intellectual property (the “Movingdots Acquisition”) . The Movingdots Acquisition was consummated
on March 31, 2023 (the “Movingdots Closing”).
As
a result of the Movingdots Acquisition, Movingdots, a German company providing insurance telematics and sustainable mobility solutions,
became a direct, wholly owned subsidiary of Powerfleet. Movingdots’ end-to-end telematics app solution will enhance Powerfleet’s
software-as-a-service (“SaaS”)-based fleet intelligence platform, Unity, with additional customization capabilities and insurance
risk insights. Movingdots’ expertise in safety and sustainability aligns with Unity’s focus on data-powered applications.
The Movingdots Acquisition also strengthens Powerfleet’s global reach, particularly in Europe. Revenue and net loss of Movingdots since the Movingdots Closing included in the consolidated income statement was $ 523
and $( 3,808 ), respectively.
As
part of the Movingdots Agreement Swiss Re was also obligated to (i) transfer certain intellectual property rights from Swiss Re to Movingdots,
(ii) enter into a distribution agreement pursuant to which Swiss Re is allowed to promote the Movingdots solutions, and (iii) grant a
license agreement between Swiss Re’s affiliates and Movingdots.
The
Swiss Re Warrants were valued using the Black-Scholes Model using the following assumptions at the date of issuance:
SCHEDULE
OF WARRANTS VALUATION ASSUMPTIONS
Expected volatility
50 %
Expected term (in years)
10
Risk free interest rate
3.50 %
Dividend yield
0 %
Fair value per share
$ 1.68
Warrants measurement input
$ 1.68
Purchase
Price Allocation
The
Movingdots Acquisition met the criteria for a business combination to be accounted for using the acquisition method under ASC 805,
Business Combinations (“ASC 805”), with the Company identified as the legal and the accounting acquirer. The Company
recognized approximately $ 500
of acquisition-related costs which were expensed in the consolidated statement of operations for the year ended December 31,
2023.
The
following table details the allocation of the purchase price to the assets acquired and liabilities assumed in connection with the acquisition
of Movingdots:
SCHEDULE
OF PURCHASE PRICE ALLOCATION IN ASSETS ACQUIRED AND LIABILITIES
Consideration:
Cash
$ -
Fair value of Powerfleet warrants on March 31, 2023
1,347
Total consideration
$ 1,347
Assets acquired:
Cash
$ 8,722
Accounts receivable
247
Prepaid expenses
103
Other assets
270
Inventory
96
Fixed assets
1,889
Total assets acquired
11,327
Liabilities assumed:
Accounts payable and accrued expenses
946
Total liabilities assumed
946
Total identifiable net assets acquired
10,381
Gain on bargain purchase
( 9,034 )
Purchase price consideration
$ 1,347
89
The fair value estimates of the assets acquired
and liabilities assumed, including fixed assets and accounts payable and accrued expenses, were
subject to adjustments through the initial measurement period. As of December 31, 2023, the measurement period was complete and an
adjustment of approximately $ 1,500
was recorded to increase the fixed assets above for valuation of intellectual property, internal use software, and adjustments of an approximate $ 300 increase in net assets acquired related primarily to reductions in accounts
payable and accrued expenses. Adjustments resulted in an increase to the gain on
bargain purchase. Determining the fair values of the assets and liabilities of Movingdots required certain assumptions and
judgment.
The intellectual property was valued using the
replacement method. Since this asset does not directly generate revenue (i.e., it is intended to support other revenue-generating
assets and its utility is premised on avoided operating costs), the fair value analysis considers the costs that would be incurred
to recreate the intellectual property in the event that the intellectual property did not exist (or the agreement to license the
intellectual property did not exist). The replacement cost method utilized assumptions on the length of time expected to be incurred
to recreate the intellectual property, the amount and cost of labor plus a 30% obsolescence factor, and 20% estimated developers
profit.
All other assets and liabilities acquired, as detailed
in the allocation chart above, were valued at fair value based on their short-term nature.
Consistent
with the requirements of ASC 805, the Company assessed whether all assets acquired and liabilities assumed have been appropriately
identified, measured and recognized, and performed re-measurements to verify that the consideration paid, assets acquired and
liabilities assumed have been properly valued. After applying the requirements of ASC 805-30-25-4, the Company recognized a gain on
bargain purchase as the estimated fair value of the identifiable net assets acquired exceeded the purchase consideration transferred
by approximately $ 9,034 .
Management believes that the recognized gain on bargain purchase represents the best estimates of the economic effect of the
Movingdots Acquisition based on all information that was available and existed as of the dates the financial statements were
issued.
The
gain on bargain purchase primarily resulted from Swiss Re’s motivation to divest its investment in Movingdots and its telematics
business, which was deemed a non-core business of Swiss Re on a go-forward basis. The sale of Movingdots was not subject to a competitive
bidding process. Under the Movingdots Agreement, Swiss Re also agreed to make a cash injection into Movingdots prior to the Movingdots
Closing in a form of additional paid in capital to ensure Movingdots had available cash in the amount of € 8,000 to be used to ensure
the liquidity of Movingdots and for broader combined business activities.
If
the Company makes an on-sale transfer of any shares of Movingdots that were acquired in connection with the Movingdots Acquisition at
any time between the signing date of the Movingdots Agreement and through 12 months after the Movingdots Closing, to any third-party
purchaser (an “on-sale transfer”), for an amount that is in excess of the purchase price consideration transferred, then
the Company shall pay Swiss Re an amount in cash (“on sale compensation”) equal to (i) €8,000, plus (ii) the difference
between such on-sale transfer price less the purchase price net of the net present value of the Swiss Re Warrants. The Company does not
currently intend to enter into an on-sale transfer.
Management
views that the insurance telematics and sustainability are important spaces for the Company to have propositions to enable future
strategic value, supporting the more evolved, IOT data-rich mass subscription space. The acquisition of Movingdots and its business
will, among other things:
●
open
strategic relationships with some key customers such as Mercedes, BMW and Vodafone;
●
provide
greater go-to-market opportunity to the Company with the European beachhead for future regional expansion, customer acquisition tool
to upsell the Company’s portfolio into German and European markets, and maintain a distribution channel and partnership with Swiss Re; and
●
provide
the Company with access to a team with technical skillsets across application development and management, cloud platform development,
user experience/user interface design development and technical product management;
The
following table represents the unaudited combined pro forma revenue and earnings for the annual periods ended December 31, 2022 and
2023:
SCHEDULE
OF PRO FORMA REVENUE AND EARNINGS
Year Ended December 31, 2022
Historical (as restated)
Pro forma combined
(unaudited)
Revenues
$ 135,912
$ 143,522
Operating loss
$ ( 6,971 )
$ ( 7,465 )
Net loss per share – basic and diluted
$ ( 0.48 )
$ ( 0.49 )
Net loss per share - basic
$ ( 0.48 )
$ ( 0.49 )
Year Ended December 31, 2023
Historical
Pro forma combined
(unaudited)
Revenues
$ 133,736
$ 136,258
Operating loss
$ ( 12,557 )
$ ( 12,547 )
Net loss per share – basic and diluted
$ ( 0.49 )
$ ( 0.48 )
Net loss per share - basic
$ ( 0.49 )
$ ( 0.48 )
The
unaudited combined pro forma revenue and earnings for the annual periods ended December 31, 2022 and 2023 were prepared as though
the Movingdots Acquisition had occurred as of January 1, 2022. This summary is not necessarily indicative of what the results of
operations would have been had the Movingdots Acquisition occurred as of such date, nor does it purport to represent results of
operations for any future periods.
90
NOTE
5 – REVENUE RECOGNITION
The
following table presents the Company’s revenues disaggregated by revenue source for the years ended December 31, 2021, 2022 and
2023.
SCHEDULE
OF REVENUE DISAGGREGATED BY REVENUE SOURCE
Year Ended December 31,
2021 (as restated)
2022 (as restated)
2023
Products
$ 52,902
$ 56,945
$ 49,741
Services
73,058
78,967
83,995
$ 125,960
$ 135,912
$ 133,736
The
balances of contract assets and contract liabilities from contracts with customers are as follows as of December 31, 2022 and 2023 are
as follows:
SCHEDULE
OF CONTRACT ASSETS AND CONTRACT LIABILITIES FROM CONTRACTS WITH CUSTOMERS
2022
2023
Year Ended December 31,
2022 (as restated)
2023
Assets:
Deferred contract cost
$ 2,740
$ 2,581
Deferred cost
$ 762
$ 83
Liabilities:
Deferred revenue – services (1)
$ 9,869
$ 10,511
Deferred revenue – products (1)
938
111
Deferred revenue
10,807
10,622
Less: Deferred revenue – current portion
( 6,376 )
( 5,666 )
Deferred revenue – long term
$ 4,431
$ 4,956
(1)
The
Company records deferred revenues when cash payments are received or due in advance of the Company’s performance. For the
years ended December 31, 2022 and 2023, the Company recognized revenue of $ 5,929
(as restated) and $ 6,046 ,
respectively, that was included in the deferred revenue balance at the beginning of each reporting period. The Company expects to
recognize as revenue through year 2028, when it transfers those goods and services and, therefore, satisfies its performance
obligation to the customers.
91
NOTE
6 – PREPAID EXPENSES AND OTHER ASSETS
Prepaid
expenses and other current assets consist of the following:
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
December 31, 2022 (as restated)
December 31, 2023
Sales-type lease receivables, current
$ 1,083
$ 1,104
Prepaid expenses
3,952
3,900
Contract assets
1,131
1,164
Other current assets
1,370
1,400
Prepaid expenses and other current
assets
$ 7,536
$ 7,568
NOTE
7 – INVENTORY
Inventory,
which primarily consists of finished goods and components used in the Company’s products, is stated at the lower of cost or net
realizable value using the “moving average” cost method or the first-in first-out (FIFO) method. Inventory is shown net of
a valuation reserve of $ 453 at December 31, 2022 and $ 524 at December 31, 2023.
Inventories
consist of the following:
SCHEDULE
OF INVENTORIES
December 31, 2022
December 31, 2023
Components
$ 12,443
$ 10,272
Work in process
462
31
Finished goods, net
9,367
12,299
Inventory, Net
$ 22,272
$ 22,602
NOTE
8 – FIXED ASSETS
Fixed
assets are stated at cost, less accumulated depreciation and amortization, and are summarized as follows:
SCHEDULE
OF FIXED ASSETS
December 31, 2022
December 31,
2023
Installed products
$ 8,586
$ 10,765
Computer software
7,195
10,650
Computer and electronic equipment
5,658
6,275
Furniture and fixtures
2,041
2,422
Leasehold improvements
1,415
1,417
24,895
31,529
Accumulated depreciation and amortization
( 15,646 )
( 19,146 )
$ 9,249
$ 12,383
Depreciation
and amortization expense for the years ended December 31, 2021, 2022 and 2023 was $ 3,399 ,
$ 3,183 ,
and $ 3,876 , respectively. This includes amortization of costs associated with computer software for the years ended December 31,
2021, 2022 and 2023 of $ 426 ,
$ 179 ,
and $ 605 ,
respectively.
92
NOTE
9 – INTANGIBLE ASSETS AND GOODWILL
Beginning
in 2022, the Company began to capitalize software costs for software to be sold, marketed, or leased to customers. Costs incurred internally
in researching and developing software products are charged to expense until technological feasibility has been established for the product.
Once technological feasibility is established, software costs are capitalized until the product is available for general release to customers.
Judgment is required in determining when technological feasibility of a product is established. The amortization of these costs will
be included in cost of revenue over the estimated life of the products.
The
following table summarizes identifiable intangible assets of the Company as of December 31, 2023 and 2022:
SCHEDULE
OF INTANGIBLE ASSETS
December 31, 2023
Useful Lives
(In Years)
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Amortized:
Customer relationships
9 - 12
$ 19,264
$ ( 7,606 )
$ 11,658
Trademark and tradename
3 - 15
7,553
( 3,682 )
3,871
Patents
7 - 11
628
( 441 )
187
Technology
7
10,911
( 10,784 )
127
Software to be sold or leased
3 - 6
4,602
( 535 )
4,067
42,958
( 23,048 )
19,910
Unamortized:
Customer list
104
104
Trademark and tradename
61
-
61
165
-
165
Total
$ 43,123
$ ( 23,048 )
$ 20,075
December 31, 2022
Useful Lives
(In Years)
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Amortized:
Customer relationships
9 - 12
$ 20,031
$ ( 6,830 )
$ 13,201
Trademark and tradename
3 - 15
7,589
( 2,990 )
4,599
Patents
7 - 11
628
( 351 )
277
Technology
7
10,667
( 7,866 )
2,801
Software to be sold or leased
3 - 6
1,865
-
1,865
40,780
( 18,037 )
22,743
Unamortized:
Customer list
104
-
104
Trademark and tradename
61
-
61
165
-
165
Total
$ 40,945
$ ( 18,037 )
$ 22,908
93
At
December 31, 2023, the weighted-average amortization period for the intangible assets was 8.6 years. At December 31, 2023, the weighted-average amortization periods for customer relationships, trademarks and trade names, patents,
technology, and capitalized software to be sold or leased were 11.9 ,
9.6 ,
7.0 ,
4.3 ,
and 3.0
years, respectively.
Amortization
expense for the years ended December 31, 2021, 2022 and 2023 was $ 5,154 ,
$ 5,079 ,
and $ 5,569 ,
respectively. Estimated future amortization expense for each of the five succeeding fiscal years for these intangible assets is as
follows:
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSE
Year Ending December 31,
2024
$ 4,156
2025
4,029
2026
3,412
2027
2,232
2028
2,023
Thereafter
4,058
Finite-Lived
intangible assets
$ 19,910
Global uncertainties continue to adversely impact
the broader global economy and have caused significant volatility in financial markets. If there is a lack of recovery or further global
softening in certain markets, or a sustained decline in the value of the Company’s common stock, the Company may conclude that indicators
of impairment exist and would then be required to calculate whether or not an impairment exists for its goodwill, other intangibles, and
long-lived assets, the results of which could result in material impairment charges. The Company tests for goodwill impairment at the
reporting unit level on October 1 of each year and between annual tests if a triggering event indicates the possibility of an impairment.
The Company monitors changing business conditions as well as industry and economic factors, among others, for events which could trigger
the need for an interim impairment analysis.
The Company performed a quantitative
impairment analysis at October 1, 2023 using a market-based and income-based quantitative assessment utilizing a combination of the (i)
the guideline public company method applying revenue multiples of similar companies and, (ii) the discounted cash flow method, respectively.
The fair value determination used in the impairment assessment requires estimates of the fair values based present value or other
valuation techniques or a combination thereof, necessitating subjective judgments and assumptions by management. These estimates and assumptions
could result in significant differences to the amounts reported if underlying circumstances were to change. The Company concluded that
no impairment relating to goodwill existed at December 31, 2023.
As of December 31, 2022 and 2023, the Company determined
that no impairment existed to the goodwill, customer list and trademark and trade name of its acquired intangible assets. There have been
no changes in the carrying amount of goodwill from January 1, 2023 to December 31, 2023.
94
NOTE
10 – STOCK-BASED COMPENSATION
The
Company’s stockholders have approved the Company’s 2018 Incentive Plan (as amended the “2018 Plan”) pursuant
to which the Company may grant stock options, restricted stock and other equity-based awards with respect to up to an aggregate of 7,500
shares of the Company’s common stock with a vesting period of approximately four to five years . There were 2,158 shares available
for future issuance under the 2018 Plan as of December 31, 2023.
The
2018 Plan is administered by the Compensation Committee of the Company’s Board of Directors, which has the authority to determine,
among other things, the term during which an option may be exercised (not more than 10 years), the exercise price of an option and the
vesting provisions .
The
Company recognizes all employee share-based payments in the statement of operations as an operating expense, based on their fair values
on the applicable grant date.
During
the first fiscal quarter of 2022, the Company granted options to purchase 5,960 shares of the Company’s common stock to certain
senior managers, including the Company’s executive officers, consisting of options to purchase 895 shares of common stock with
time-based vesting conditions and options to purchase 5,065 shares of common stock with performance-based vesting conditions (which we
refer to as “market-based stock options”). The market-based stock options have an exercise price that range from $ 2.85 to
$ 21.00 . The market-based stock options will vest and become exercisable if the volume weighted average price of the Company’s common
stock during a consecutive 60-day trading period (the “60 Day VWAP”) ranges between $ 10.50 and $ 21.00 . The Company valued
the market-based stock option awards using a Monte Carlo simulation model using a daily price forecast over ten years until expiration
utilizing Geometric Brownian Motion that considers a variety of factors including, but not limited to, the Company’s common stock
price, risk-free rate ( 1.7 %), and expected stock price volatility ( 51.7 %) over the expected life of awards ( 10 years). The weighted average
fair value of market-based stock options granted during the period was $ 1.60 .
During
the year ended December 31, 2023, the Company granted options to purchase 1,335 shares of the Company’s common stock to certain senior managers, including the Company’s executive officers, consisting of options
to purchase 470 shares of common stock with time-based vesting conditions and options to purchase 865 shares of common stock with performance-based
vesting conditions (which we refer to as “market-based stock options”). The market-based stock options will vest and become
exercisable if the volume weighted average price of the Company’s common stock during a consecutive 60-day trading period (the
“60 Day VWAP”) reaches $ 12.00 . The Company valued the market-based stock option awards using a Monte Carlo simulation model
using a daily price forecast over ten years until expiration utilizing Geometric Brownian Motion that considers a variety of factors
including, but not limited to, the Company’s common stock price, risk-free rate ( 3.7 %), and expected stock price volatility ( 50 %)
over the expected life of awards ( 5.1 years). The weighted average fair value of market-based stock options granted during the year was
$ 1.56 .
During
the year ended December 31, 2023, the Company granted 1,247
shares of restricted stock to certain senior managers, including the Company’s executive officers, which vest in four equal
installments over a four-year period, provided that the executive is employed by the Company on each scheduled vesting date. These
grants included (i) a grant of 900
shares of restricted stock to Steve Towe, the Company’s Chief Executive Officer, which vests over four equal installments over
a four-year period, provided that the Mr. Towe is employed by the Company on each scheduled vesting date, and (ii) grants of 82
shares of restricted stock to certain members of the board of directors, which vest in full on the first anniversary of the date of
grant, provided that the director is a director of the Company on such date.
95
[A]
Stock options:
A
summary of the status of the Company’s stock options, relating to the Company’s market-based stock options that were granted
to certain senior managers, including the Company’s executive officers, as of December 31, 2021, 2022 and 2023 and changes during
the years then ended, is presented below:
SCHEDULE OF STOCK OPTIONS ACTIVITY
2021
2022
2023
Number of Shares
Weighted-
Average
Exercise Price
Number of Shares
Weighted-
Average
Exercise Price
Number of Shares
Weighted-
Average
Exercise Price
Outstanding at beginning of year
-
$ -
-
-
$ 5,065
$ 14.14
Granted
-
$ -
5,065
$ 14.14
865
$ 3.09
Exercised
-
$ -
-
$ -
-
$ -
Forfeited or expired
-
$ -
-
-
$ ( 485 )
$ 2.87
$
$
$
Outstanding at end of year
-
$ -
5,065
$ 14.14
5,445
$ 13.39
$
$
$
Exercisable at end of year
-
$ -
-
$ -
-
$ -
The
following table summarizes information about stock options relating to the market-based stock options that were granted to certain senior
managers, including the Company’s executive officers, at December 31, 2023.
SUMMARY OF STOCK OPTION INFORMATION BY EXERCISE PRICE RANGE
Options Outstanding
Options Exercisable
Exercise Prices ($)
Number Outstanding
Weighted - Average Remaining Contractual Life in Years
Weighted Average Exercise Price
Number Outstanding
Weighted - Average Exercise Price
$ 2.98 - $ 7.48
1,320
8.87
$ 3.18
-
$ -
$ 7.49 - $ 11.98
875
8.01
$ 10.50
-
$ -
$ 11.99 - $ 16.48
1,250
8.01
$ 14.00
-
$ -
$ 16.49 - $ 21.00
2,000
8.01
$ 21.00
-
$ -
5,445
8.22
$ 13.38
-
$ -
A
summary of the status of the Company’s stock options, excluding the market-based stock options that were granted to certain senior
managers, including the Company’s executive officers, as of December 31, 2021, 2022 and 2023 and changes during the years then
ended, is presented below:
SCHEDULE OF STOCK OPTIONS ACTIVITY
2021
2022
2023
Number
of Shares
Weighted-
Average
Exercise Price
Number
of Shares
Weighted-
Average
Exercise Price
Number
of Shares
Weighted-
Average
Exercise Price
Outstanding
at beginning of year
3,624
$ 5.85
3,470
$ 5.91
2,727
$ 5.29
Granted
120
$ 7.77
895
$ 4.08
470
$ 3.09
Exercised
( 156 )
$ 5.60
-
$ -
( 16 )
$ 2.33
Forfeited
or expired
( 118 )
$ 6.34
( 1,638 )
$ 5.95
( 989 )
$ 5.40
Outstanding
at end of year
3,470
$ 5.91
2,727
$ 5.29
2,192
$ 4.79
Exercisable
at end of year
1,546
$ 5.67
1,247
$ 5.79
1,189
$ 5.54
SUMMARY OF STOCK OPTION INFORMATION BY EXERCISE PRICE RANGE
Options Outstanding
Options Exercisable
Exercise Prices ($)
Number Outstanding
Weighted - Average Remaining Contractual Life in Years
Weighted Average Exercise Price
Number Outstanding
Weighted - Average Exercise Price
$ 2.98 - $ 4.23
696
8.82
$ 3.18
104
$ 3.26
$ 4.24 - $ 5.48
568
7.55
$ 4.83
188
$ 4.87
$ 5.49 - $ 6.73
895
5.08
$ 5.90
880
$ 5.90
$ 6.74 - $ 7.96
33
6.58
$ 7.80
17
$ 7.80
2,192
6.93
$ 4.79
1,189
$ 5.54
96
SCHEDULE OF OPTIONS OUTSTANDING AND EXERCISABLE
As of December 31, 2023
Aggregate
Intrinsic Value
Weighted - Average
Remaining Contractual
Life in Years
Options outstanding
$ -
6.92
Options exercisable
$ -
5.60
The
fair value of each option grant on the date of grant is estimated using the Black-Scholes option-pricing model reflecting the following
weighted-average assumptions:
SCHEDULE OF FAIR VALUE STOCK OPTION ASSUMPTIONS
Year Ended December 31,
2021
2022
2023
Expected volatility
50.2 %
49.4 %
55.6 %
Expected life of options (years)
6.5
6.5
6.1
Risk free interest rate
0.69 %
1.73 %
3.87 %
Dividend yield
0 %
0 %
0 %
Weighted-average fair value of options granted during the year
$ 3.81
$ 2.04
$ 1.66
Expected
volatility is based on historical volatility of the Company’s common stock and the expected life of options is based on historical
data with respect to employee exercise periods.
For
the years ended December 31, 2021, 2022 and 2023, the Company recorded $ 1,684 , $ 2,943 , and $ 2,712 , respectively, of stock-based compensation
expense in connection with the stock option grants.
The
fair value of options vested during the years ended December 31, 2021, 2022 and 2023 was $ 1,201 , $ 869 , and $ 931 , respectively. The total
intrinsic value of options exercised during the years ended December 31, 2021, 2022 and 2023 was $ 483 , $ 0 , and $ 9 , respectively.
As
of December 31, 2023, there was $ 1,342 of total unrecognized compensation costs related to non-vested options granted under the Company’s
stock option plans excluding the market-based stock options that were granted to certain senior managers, including the Company’s
executive officers. That cost is expected to be recognized over a weighted-average period of 2.41 years.
As
of December 31, 2023, there was $ 4,655 of total unrecognized compensation costs related to non-vested options granted under the Company’s
stock option plans for the market-based stock options that were granted to certain senior managers, including the Company’s executive
officers. That cost is expected to be recognized over a weighted-average period of 3.13 years.
The
Company estimates forfeitures at the time of valuation and reduces expense ratably over the vesting period. This estimate is adjusted
periodically based on the extent to which actual forfeitures differ, or are expected to differ, from the previous estimate.
97
[B]
Restricted Stock Awards:
The
Company grants restricted stock to employees, whereby the employees are contractually restricted from transferring the shares until they
are vested. The stock is unvested at the time of grant and, upon vesting, there are no legal restrictions on the stock. The fair value
of each share is based on the Company’s closing stock price on the date of the grant. A summary of the non-vested shares for the
years ended December 31, 2021, 2022 and 2023 is as follows:
SCHEDULE OF NON-VESTED RESTRICTED STOCK ACTIVITY
Number of Non-Vested Shares
Weighted- Average
Grant Date Fair Value
Non-vested, January 1, 2021
806
5.54
Granted
450
7.63
Vested
( 537 )
5.35
Forfeited or expired
( 90 )
6.51
Non-vested, December 31, 2021
629
7.06
Granted
492
3.72
Vested
( 229 )
6.99
Forfeited or expired
( 186 )
7.08
Non-vested, December 31, 2022
706
4.75
Granted
1,247
2.41
Vested
( 297 )
4.24
Forfeited or expired
( 152 )
5.32
Non-vested, December 31, 2023
1,504
2.86
For
the years ended December 31, 2021, 2022 and 2023, the Company recorded $ 2,529 , $ 1,347 , and $ 1,196 , respectively, of stock-based compensation
expense in connection with the restricted stock grants. As of December 31, 2023, there was $ 3,349 of total unrecognized compensation
cost related to non-vested shares. That cost is expected to be recognized over a weighted-average period of 3.03 years.
[C]
Restricted Stock Units:
The
Company also grants restricted stock units (“RSUs”) to employees. The following table summarizes the activity relating to
the Company’s RSUs for the years ended December 31, 2021, 2022 and 2023:
SCHEDULE OF NON-VESTED RESTRICTED STOCK ACTIVITY
Number of
Restricted
Stock Units
Weighted-Average
Grant Date
Fair Value
Restricted stock-units, non-vested, January 1, 2021
75
5.60
Vested
( 35 )
5.60
Forfeited or expired
( 4 )
5.60
Restricted stock-units, non-vested, December 31, 2021
36
5.60
Vested
( 36 )
5.60
Forfeited or expired
-
-
Restricted stock-units, non-vested, December 31, 2022
-
-
Vested
-
-
Forfeited or expired
-
-
Restricted stock-units, non-vested, December 31, 2023
-
-
For
the years ended December 31, 2021, 2022 and 2023 the Company recorded $ 203 , $ 53 , and $ 0 , respectively, of stock-based compensation expense
in connection with the RSUs. As of December 31, 2023, there was $- 0 - of total unrecognized compensation cost related to non-vested RSUs.
NOTE
11 - NET LOSS PER SHARE
SCHEDULE OF NET LOSS PER SHARE BASIC AND DILUTED
2021
2022
2023
December 31,
2021
(As
restated)
2022
(As
restated)
2023
Basic and diluted loss per share
Net loss attributable to common stockholders
$ ( 22,068 )
$ ( 16,891 )
$ ( 17,307 )
Weighted-average common share outstanding - basic and diluted
34,571
35,393
35,628
Net loss attributable to common stockholders - basic and diluted
$ ( 0.64 )
$ ( 0.48 )
$ ( 0.49 )
Basic
loss per share is calculated by dividing net loss attributable to common shareholders by the weighted-average number of common shares
outstanding during the period. Diluted loss per share reflects the potential dilution assuming common shares were issued upon the exercise
of outstanding options and the proceeds thereof were used to purchase outstanding common shares. Dilutive potential common shares include
outstanding stock options, warrants and restricted stock and performance share awards. We include participating securities (unvested
share-based payment awards and equivalents that contain non-forfeitable rights to dividends or dividend equivalents) in the computation
of EPS pursuant to the two-class method. Our participating securities consist solely of preferred stock, which have contractual participation
rights equivalent to those of stockholders of unrestricted common stock. The two-class method of computing earnings per share is an allocation
method that calculates earnings per share for common stock and participating securities. During periods of net loss, no effect is given
to the participating securities because they do not share in the losses of the Company. For the years ended December 31, 2021, 2022 and
2023, the basic and diluted weighted-average shares outstanding are the same, since the effect from the potential exercise of outstanding
stock options, conversion of preferred stock and vesting of restricted stock and restricted stock units totaling 11,628 , 16,571 and 18,164 ,
respectively, would have been anti-dilutive due to the loss.
98
NOTE
12 – SHORT-TERM BANK DEBT AND LONG-TERM DEBT
SCHEDULE OF LONG-TERM DEBT
December 31,
December 31,
2022
2023
Short-term bank debt
$ 5,709
$ 10,030
Current maturities of long-term debt
$ 4,603
$ 11,061
Long-term debt - less current maturities
$ 11,403
$ -
Debt
In
connection with the Pointer Merger, Powerfleet Israel incurred NIS denominated debt in term loan borrowings on the October 3, 2019 under the Prior Credit Agreement, pursuant to which Hapoalim agreed to provide Powerfleet Israel with
two senior secured term loan facilities in an initial aggregate principal amount of $ 30,000
(comprised of two facilities in the aggregate
principal amount of $ 20,000
and $ 10,000 ,
respectively (the “Prior Term A Facility” and “Prior Term B Facility”, respectively, and collectively, the “Prior
Term Facilities”)) and a five-year revolving credit facility (the “Prior Revolving Facility”) to Pointer denominated
in NIS in an initial aggregate principal amount of $ 10,000
(collectively, the “Prior Credit Facilities”).
As of December 31, 2023, the Company borrowed NIS 4,915
or $ 1,355 ,
under the Prior Revolving Facility. The available balance at December 31, 2023 was approximately $ 4,800 .
The
Prior Credit Facilities were scheduled to mature on October
3, 2024 . The indicative interest rate provided
for the Prior Term Facilities in the Prior Credit Agreement was approximately 4.73 %
for the Prior Term A Facility and 5.89 %
for the Prior Term B Facility. The
interest rate for the Prior Revolving Facility was, with respect to NIS-denominated loans, Hapoalim’s prime rate + 2.5%, and with
respect to US dollar-denominated loans, LIBOR + 4.6% (amended to SOFR + 2.15%). The interest rate at December 31, 2023 was 7.53 %.
In addition, the Company agreed to pay a 1% commitment fee on the unutilized and uncancelled availability under the Prior Revolving Facility .
The Prior Credit Facilities were secured by the shares held by Powerfleet Israel in Pointer and by Pointer over all of its assets. The
Prior Credit Agreement included customary representations, warranties, affirmative covenants, negative covenants (including the following
financial covenants, tested quarterly: Pointer’s net debt to EBITDA; Pointer’s net debt to working capital; minimum equity
of Powerfleet Israel; Powerfleet Israel equity to total assets; Powerfleet Israel net debt to EBITDA; and Pointer EBITDA to current payments
and events of default.
On
August 23, 2021, Powerfleet Israel and Pointer (the “Borrowers”) entered into an amendment (the
“Amendment”), effective as of August 1, 2021, to the Prior Credit Agreement with Hapoalim. The Amendment memorialized
the agreements between the Borrowers and Hapoalim regarding a reduction in the interest rates of the two Prior Term Facilities.
Pursuant to the Amendment, commencing as of November 12, 2020, the interest rate with respect to the Prior Term A Facility was
reduced to a fixed rate of 3.65 %
per annum and the interest rate with respect to the Prior Term B Facility was reduced to a fixed rate of 4.5 %
per annum. The Amendment also provided, among other things, for (i) a reduction in the credit allocation fee on undrawn and
uncancelled amounts of the Prior Revolving Facility from 1 %
to 0.5 %
per annum, (ii) removal of the requirement that Powerfleet Israel maintain $ 3,000
on deposit in a separate reserve fund, and (iii) modifications to certain of the affirmative and negative covenants, including a
financial covenant regarding the ratio of the Borrowers’ debt levels to Pointer’s EBITDA. The Company was in compliance
with the covenants as of December 31, 2023.
In
connection with the Prior Credit Facilities, the Company incurred debt issuance costs of $ 742 .
For the years ended December 31, 2021, 2022, and 2023, the Company recorded $ 290 ,
$ 215 ,
and $ 133 ,
respectively, of amortization of the debt issuance costs. The Company recorded charges of $ 1,078 ,
$ 824 ,
and $ 572
to interest expense on its consolidated statements of operations for the years ended December 31, 2021, 2022 and 2023 related to
interest expense associated with the Prior Credit Facilities.
On
October 31, 2022, the Borrowers entered into a third amendment to the Prior Credit Agreement (the “Third Amendment”)
with Hapoalim. The Third Amendment provided for, among other things, an additional revolving credit facility to Pointer denominated
in NIS in an initial aggregate principal amount of $ 10
million (the “Second Revolver”). The Second Revolver was available for a period of one month, commencing on October 31,
2022, and continued to be available for successive one-month periods until the Company’s entry into the A&R Credit
Agreement. As of December 31, 2023, the Company borrowed NIS 31,464 ,
or $ 8,675 ,
under the Second Revolver. The interest rate at December 31, 2023 was 7.97 %.
The available balance at December 31, 2023 was $ 1,325 .
See Note 20 (Subsequent Events) for additional information regarding the debt of the Company, including the A&R Credit Agreement and the Facilities
Agreement.
99
NOTE
13 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consist of the following:
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
December 31,
December 31,
2022 (As restated)
2023
Accounts payable
$ 14,702
$ 19,235
Accrued warranty
745
965
Accrued compensation
7,153
6,721
Government authorities
1,992
2,796
Other current liabilities
805
579
Accounts payable and accrued expenses
$ 25,397
$ 30,296
The
Company’s products are warranted against defects in materials and workmanship for a period of 1-8 years from the date of acceptance
of the product by the customer . The customers may purchase an extended warranty providing coverage up to a maximum of 60 months . A provision
for estimated future warranty costs is recorded for expected or historical warranty matters related to equipment shipped and is included
in accounts payable and accrued expenses in the Consolidated Balance Sheets as of December 31, 2022 and 2023.
The
following table summarizes warranty activity during the years ended December 31, 2022 and 2023:
SCHEDULE
OF PRODUCT WARRANTY LIABILITY
Year Ended December 31,
2022
2023
Accrued warranty reserve, beginning of year
$ 1,333
$ 2,054
Accrual for product warranties issued
1,103
1,238
Product replacements and other warranty expenditures
( 481 )
( 503 )
Expiration of warranties
99
( 136 )
Accrued warranty reserve, end of year (a)
$ 2,054
$ 2,653
(a)
Includes
accrued warranty included in other long-term liabilities at December 31, 2022 and 2023 of $ 1,309
(as restated) and $ 1,688 ,
respectively.
NOTE
14 - LEASES
The
Company determines whether an arrangement is a lease at inception. The
Company has operating leases for office space and office equipment. The Company’s leases have remaining lease terms of one
year to 10
years, some of which include options
to extend the lease term for up to five years .
Right-of-use (“ROU”) assets represent
the Company’s right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation
to make lease payments arising from the lease. Operating lease ROU assets and operating lease liabilities are recognized at the lease
commencement date based on the present value of the future lease payments over the lease term. The operating lease ROU asset also includes
any lease payments made in advance of lease commencement and excludes lease incentives. The lease terms used in the calculations of the
operating ROU assets and operating lease liabilities include options to extend or terminate the lease when the Company is reasonably certain
that it will exercise those options. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
As the Company’s leases do not provide an implicit
rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present
value of lease payments.
The Company has lease agreements with lease and non-lease
components, which are generally not accounted for separately.
The
Company has lease agreements which are classified as short-term in nature. These leases meet the criteria for operating lease classification.
Lease costs associated with the short-term leases are included in selling, general and administrative expenses on the Company’s
consolidated statements of operations.
Components
of lease expense are as follows:
SCHEDULE
OF COMPONENTS OF LEASE EXPENSE
Year Ended December 31,
2022
2023
Short term lease cost:
$ 443
$ 453
Supplemental
cash flow information and non-cash activity related to the Company’s operating leases are as follows:
SCHEDULE
OF CASH FLOW INFORMATION AND NON CASH ACTIVITY OF OPERATING LEASES
Year Ended December 31,
2022
2023
Non-cash activity:
Right-of-use assets obtained in exchange for lease obligations
$ 1,450
$ 1,198
Weighted-average
remaining lease term and discount rate for the Company’s operating leases are as follows:
SCHEDULE
OF WEIGHTED AVERAGE REMAINING LEASE TERM AND DISCOUNT RATE
December 31, 2023
Weighted-average remaining lease term (in years)
2.73
Weighted-average discount rate
5.86 %
100
Scheduled
maturities of operating lease liabilities outstanding as of December 31, 2023 are as follows:
SCHEDULED
MATURITIES OF OPERATING LEASE LIABILITIES
Year ending December 31,
2024
$ 2,463
2025
2,170
2026
1,012
2027
377
2028
316
Thereafter
654
Total lease payments
6,992
Less: Imputed interest
( 581 )
Present value of lease liabilities
$ 6,411
NOTE
15 – CONVERTIBLE REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’
EQUITY
[A]
Public Offering:
On
February 1, 2021 the Company closed an underwritten public offering of 4,428 shares of common stock (which included the full exercise
of the underwriters’ over-allotment option) for gross proceeds of approximately $ 28,800 , before deducting the underwriting discounts
and commissions and other offering expenses.
[B]
Convertible Redeemable Preferred Stock:
The
Company is authorized to issue 150 shares of preferred stock, par value $ 0.01 per share of which 100 shares are designated Series A Preferred
Stock and 50 shares are undesignated.
Series
A Preferred Stock
In
connection with the completion of the Pointer Merger, on October 3, 2019, the Company issued 50 shares of Series A Preferred Stock to ABRY
Senior Equity V, L.P., ABRY Senior Equity Co-Investment Fund V, L.P and ABRY Investment Partnership, L.P. (the “Investors”).
For the years ended December 31, 2022 and December 31, 2023, the Company issued 4 and 1 additional shares of Series A Preferred Stock.
SCHEDULE
OF PREFERRED CONVERTIBLE REDEEMABLE PREFERRED STOCK
Number of Shares
Amount
(As
Restated)
Balance at January 1, 2021
55
$ 56,703
Dividend paid in kind shares issued
-
-
Accretion of preferred stock
-
5,191
Balance at December 31, 2021
55
$ 61,894
Dividend paid in kind shares issued
4
4,231
Accretion of preferred stock
-
5,906
Balance at December 31, 2022
59
$ 72,031
Dividend paid in kind shares issued
1
1,107
Accretion of preferred stock
-
7,139
Balance at December 31, 2023
60
$ 80,277
Liquidation
The
Series A Preferred Stock has a liquidation preference equal to the greater of (i) the original issuance price of $ 1,000.00
per share, subject to certain adjustments (the “Series A Issue Price”), plus all accrued and unpaid dividends thereon
(except in the case of a deemed liquidation event, then 150% of such amount) and (ii) the amount such holder would have received if
the Series A Preferred Stock had converted into common stock immediately prior to such liquidation . As of December 31, 2023, the Series A Preferred Stock had a liquidation preference of $ 30,091 calculated in accordance
with clause (i) above.
Dividends
Holders
of Series A Preferred Stock are entitled to receive cumulative dividends at a minimum rate of 7.5 % per annum (calculated on the basis
of the Series A Issue Price), quarterly in arrears. The dividends are payable at the Company’s election, in kind, through the issuance
of additional shares of Series A Preferred Stock, or in cash, provided no dividend payment failure has occurred and is continuing and
that there has not previously occurred two or more dividend payment failures. Commencing on the 66-month anniversary of the date on which
any shares of Series A Preferred Stock are first issued (the “Original Issuance Date”), and on each monthly anniversary thereafter,
the dividend rate will increase by 100 basis points, until the dividend rate reaches 17.5 % per annum, subject to the Company’s
right to defer the increase for up to three consecutive months on terms set forth in the Company’s Amended and Restated Certificate
of Incorporation (the “Charter”). The following table summarizes the dividend paid activity for the years ended December
31, 2021, 2022, and 2023:
SCHEDULE
OF DIVIDEND PAID ACTIVITY
Dividends
paid in cash
Dividends
paid in shares
Total
Year Ended December 31, 2021
$ 4,112
$ -
$ 4,112
Year Ended December 31, 2022
$ -
$ 4,231
$ 4,231
Year Ended December 31, 2023
$ 3,385
$ 1,108
$ 4,493
As
of December 31, 2022 and December 31, 2023, dividends in arrears were $- 0 -
and $- 0 -
respectively.
101
Voting;
Consent Rights
The
holders of Series A Preferred Stock will be given notice by the Company of any meeting of stockholders or action to be taken by written
consent in lieu of a meeting of stockholders as to which the holders of common stock are given notice at the same time as provided
in, and in accordance with, the Company’s Amended and Restated Bylaws. Except as required by applicable law or as otherwise
specifically set forth in the Charter, the holders of Series A Preferred Stock are not entitled to vote on any matter presented to
the Company’s stockholders unless and until any holder of Series A Preferred Stock provides written notification to the Company
that such holder is electing, on behalf of all holders of Series A Preferred Stock, to activate their voting rights and in doing
so rendering the Series A Preferred Stock voting capital stock of the Company (such notice, a “Series A Voting Activation Notice”).
From and after the delivery of a Series A Voting Activation Notice, all holders of the Series A Preferred Stock will be entitled
to vote with the holders of common stock as a single class on an as-converted basis (provided, however, that any holder of Series
A Preferred Stock shall not be entitled to cast votes for the number of shares of common stock issuable upon conversion of such shares
of Series A Preferred Stock held by such holder that exceeds the quotient of (1) the aggregate Series A Issue Price for such shares
of Series A Preferred Stock divided by (2) $5.57 (subject to adjustment for stock splits, stock dividends, combinations, reclassifications
and similar events, as applicable)). So long as shares of Series A Preferred Stock are outstanding and convertible into shares of
common stock that represent at least 10% of the voting power of the common stock, or the Investors or their affiliates continue to
hold at least 33% of the aggregate amount of Series A Preferred Stock issued to the Investors on the Original Issuance Date, the
consent of the holders of at least a majority of the outstanding shares of Series A Preferred Stock will be necessary for the Company
to, among other things, (i) liquidate the Company or any operating subsidiary or effect any deemed liquidation event (as such term
is defined in the Charter), except for a deemed liquidation event in which the holders of Series A Preferred Stock receive an amount
in cash not less than the Redemption Price (as defined below), (ii) amend the Company’s organizational documents in a manner
that adversely affects the Series A Preferred Stock, (iii) issue any securities that are senior to, or equal in priority with, the
Series A Preferred Stock or issue additional shares of Series A Preferred Stock to any person other than the Investors or their affiliates,
(iv) incur indebtedness above the agreed-upon threshold, (v) change the size of the Company’s board of directors to a number
other than seven, or (vi) enter into certain affiliated arrangements or transactions .
Redemption
At
any time, each holder of Series A Preferred Stock may elect to convert each share of such holder’s then-outstanding Series
A Preferred Stock into the number of shares of the Company’s common stock equal to the quotient of (x) the Series A Issue Price,
plus any accrued and unpaid dividends, divided by (y) the Series A Conversion Price in effect at the time of conversion. The Series
A Conversion Price is initially equal to $ 7.319 , subject to certain adjustments as set forth in the Charter.
At
any time after the third anniversary of the Original Issuance Date, subject to certain conditions, the Company may redeem the Series
A Preferred Stock for an amount per share, equal to the greater of (i) the product of (x) 1.5 multiplied by (y) the sum of the Series
A Issue Price, plus all accrued and unpaid dividends and (ii) the product of (x) the number of shares of common stock issuable upon
conversion of such Series A Preferred Stock multiplied by (y) the volume weighted average price of the common stock during the 30
consecutive trading day period ending on the trading date immediately prior to the date of such redemption notice or, if calculated
in connection with a deemed liquidation event, the value ascribed to a share of common stock in such deemed liquidation event (the
“Redemption Price”) .
Further,
at any time (i) after the 66-month anniversary of the Original Issuance Date, (ii) following delivery of a mandatory conversion notice
by us, or (iii) upon a deemed liquidation event, subject to Delaware law governing distributions to stockholders, the holders of the
Series A Preferred Stock may elect to require us to redeem all or any portion of the outstanding shares of Series A Preferred Stock for
an amount per share equal to the Redemption Price.
The Company classifies its Series A Preferred
Stock outside of stockholders’ equity as the redemption of such shares is outside the Company’s control. The Company
adjusts the carrying values of the Series A Preferred Stock to redemption value to the earliest redemption date using the effective
interest rate method.
Concurrently with the closing of the MiX Combination on April 2,2024, the Company redeemed in full all of the
outstanding shares of the Series A Preferred Stock (see Note
20, Subsequent Events).
102
NOTE
16 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Comprehensive
income (loss) includes net loss and unrealized gains or losses on available-for-sale investments and foreign currency translation gains
and losses. Cumulative unrealized gains and losses on available-for-sale investments are reflected as accumulated other comprehensive
loss in stockholders’ equity on the Company’s Consolidated Balance Sheets.
The
accumulated balances for each classification of other comprehensive income (loss) are as follows:
SCHEDULE
OF ACCUMULATED OTHER COMPREHENSIVE LOSS
Foreign currency translation adjustment
Unrealized gain (losses) on investments
Accumulated other comprehensive income (loss)
Balance at January 1, 2021
$ 399
$ -
$ 399
Net current period change
( 8 )
-
( 8 )
Balance at December 31, 2021
$ 391
$ -
$ 391
Net current period change
( 1,601 )
-
( 1,601 )
Balance at December 31, 2022
$ ( 1,210 )
$ -
$ ( 1,210 )
Net current period change
594
-
594
Balance at December 31, 2023
$ ( 616 )
$ -
$ ( 616 )
NOTE
17 – SEGMENT INFORMATION
The
Company operates in one reportable segment, wireless IoT asset management. The following table summarizes revenues by geographic region.
SCHEDULE
OF REVENUES AND LONG LIVED ASSETS BY GEOGRAPHICAL REGION
2021
2022
2023
Year Ended December 31,
2021 (as restated)
2022 (as restated)
2023
United States
$ 50,772
$ 57,437
$ 59,233
Israel
44,673
44,580
41,689
Other
30,515
33,895
32,814
Total
revenues
$ 125,960
$ 135,912
$ 133,736
2021
2022
2023
Year Ended
December 31,
2021
2022
2023
Long lived assets by geographic region:
United States
$ 1,123
$ 941
$ 1,081
Israel
3,675
3,545
3,923
Other
4,190
4,763
7,379
Long
lived assets
$ 8,988
$ 9,249
12,383
103
NOTE
18 - INCOME TAXES
Loss
before income taxes consists of the following:
SCHEDULE
OF LOSS BEFORE INCOME TAXES
2021
2022
2023
Year Ended
December 31,
2021 (As restated)
2022 (As restated)
2023
U.S. operations
$ ( 14,996 )
$ ( 10,303 )
$ ( 16,494 )
Foreign operations
4,113
4,421
11,443
Loss before income
tax
$ ( 10,883 )
$ ( 5,882 )
$ ( 5,051 )
The
provision for income taxes consists of the following for the years ended December 31:
SCHEDULE
OF PROVISION FOR INCOME TAXES
2021
(As restated)
2022
(As restated)
2023
Current:
Federal
$ -
$ -
$ -
State
16
93
68
Foreign
127
69
519
Total current provision
$ 143
$ 162
$ 587
Deferred:
Federal
$ -
$ -
$ -
State
-
-
-
Foreign
1,745
708
2
Total deferred provision
$ 1,745
$ 708
$ 2
Total (benefit) provision for income taxes
$ 1,888
$ 870
$ 589
The
difference between income taxes at the statutory federal income tax rate and income taxes reported in the Consolidated Statements of
Operations for the years ended December 31 is attributable to the following:
SCHEDULE
OF STATUTORY FEDERAL INCOME TAX RATE
2021
(As restated)
2022
(As restated)
2023
Income tax benefit at the federal statutory rate
( 2,285 )
( 1,236 )
( 1,061 )
State and local income taxes, net of federal taxes
411
( 313 )
( 298 )
(Decrease) increase in valuation allowance
595
( 1,105 )
1,488
Remeasurement of deferred tax adjustments
1,302
359
4
Permanent differences and other
269
810
678
Foreign rate differential
1,008
( 151 )
( 1,924 )
GILTI inclusion
509
2,425
1,586
Other
79
81
57
Acquisition fees
-
-
59
Income tax expense
1,888
870
589
104
The
tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at
December 31, 2022 and 2023 are presented below:
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
December 31, 2022
(As restated)
December
31, 2023
Deferred tax
assets:
$
$
Net
operating loss carryforwards
27,722
27,643
Capital loss
carryforwards
10,670
10,465
Deferred revenue
2,035
2,241
Stock-based
compensation
459
302
Federal research
and development tax credits
1,058
1,058
Capitalized
research
980
1,396
Inventories
324
411
Bad debt reserve
594
724
Deferred lease
liability
548
425
Other
deductible temporary differences
2,610
2,055
Acquisition costs
-
923
Total gross
deferred tax assets
$ 47,000
$ 47,643
Less: valuation
allowance
( 43,692 )
( 44,780 )
Net
deferred tax assets
$ 3,308
$ 2,863
Deferred tax
liabilities:
$
$
Intangible amortization
( 4,403 )
( 4,068 )
ROU assets
( 498 )
( 382 )
Total
deferred tax liabilities
$ ( 4,901 )
$ ( 4,450 )
Net
deferred tax liabilities
$ ( 1,593 )
$ ( 1,587 )
A
reconciliation of the beginning and ending amount of unrecognized tax positions is as follows as of December 31:
SCHEDULE OF UNRECOGNIZED TAX POSITIONS
2022 (As restated)
2023
(revised)
Balance at the beginning of the year
$ 384
$ 344
Additions based on tax provisions taken related to current year
123
139
Reductions related to expiration of statute of limitations
( 163 )
( 189 )
Balance at the end of year
$ 344
$ 294
The
unrecognized tax benefits, if recognized, would reduce the Company’s annual effective tax rate. The Company does not expect any
significant changes to its unrecognized tax positions during the next twelve months.
At
December 31, 2023, the Company had an aggregate net operating loss carryforward of approximately $ 78,675
for U.S. federal income tax purposes.
At December 31, 2023, the Company had an aggregate net operating loss carryforward of approximately $ 39,263
for state income tax purposes and
a foreign net operating loss carryforwards of approximately $ 29,020 .
Substantially all of the net operating loss carryforwards expire from 2024 through 2037 for pre-2018 federal net operating loss carryforwards
and from 2024 through 2042 for state purposes. The net operating loss carryforwards may be limited to use in any particular year based
on Internal Revenue Code (“IRC”) Section 382 related to change of ownership restrictions. Section 382 of the IRC imposes
an annual limitation on the utilization of NOL carryforwards based on long-term bond rates and the value of the corporation at the time
of a change in ownership as defined by Section 382 of the IRC. In 2019, the Company incurred a change in ownership under Section 382
of the IRC and this change of ownership is not expected to materially impact the Company’s ability to utilize its net operating
loss carryforward amounts in the future. In addition, future stock issuances may subject the Company to further limitations on the utilization
of its net operating loss carryforwards under the same Internal Revenue Code provision.
At
December 31, 2023, the Company has New Jersey net operating loss carryforwards (“NJ NOLs”) included above in the approximate
amount of $ 8,567 expiring through 2043, which are available to reduce future earnings which would otherwise be subject to state income
tax.
The
Company is asserting permanent reinvestment of all accumulated undistributed earnings of its foreign subsidiaries as of December 31,
2023 in excess of annual debt service costs requirements.
For
the year ended December 31, 2023, the Company’s valuation allowance increased to $ 44,780 ,
compared to $ 43,692 (as restated) as
of December 31, 2022 primarily due to the increase of net operating losses and other timing differences. The Company has provided a
valuation allowance against the full amount of its domestic deferred tax assets and the majority of the foreign deferred tax assets.
The valuation allowance was established because of the uncertainty of realization of the deferred tax assets due to lack of
sufficient history of generating taxable income. Realization is dependent upon generating sufficient taxable income prior to the
expiration of the net operating loss carryforwards in future periods. The valuation decreased in 2022 by $ 1,333 and
increased in 2023 by $ 1,088 .
Audits
for federal income tax returns are closed for the years through 2019. However, the Internal Revenue Service (“IRS”) can audit
the NOL’s generated during those years in the years that the NOL’s are utilized. State income tax returns are generally subject
to examination for a period of three to six years after the filing of the respective tax return. The state impact of any federal changes
remains subject to examination by various states for a period of up to one year after formal notification to the states. Foreign income
tax returns are generally subject to examination based on the tax laws of the respective jurisdictions.
On
August 16, 2022, the President of the United States signed into law H.R. 5376, commonly referred to as the Inflation Reduction Act of
2022 (the “IRA”). The IRA is federal legislation designed to raise revenue from, among other things, the imposition of certain
corporate tax measures, while authorizing spending on energy and climate change initiatives and subsidizing the Affordable Care Act.
The IRA also introduced a 1 % excise tax on certain corporate stock buybacks, which would impose a nondeductible 1% excise tax on the
fair market value of certain stock that is “repurchased” during the taxable year by a publicly traded U.S. corporation or
acquired by certain of its subsidiaries. The passage of the IRA did not have a material impact to the Company nor its calculated AETR
as of December 31, 2023.
On
August 9, 2022, the President of the United States signed into law H.R. 4346, “The CHIPS and Science Act of 2022.” CHIPS
is a federal statue providing funding for research and domestic production of semiconductors. Additional funding can be provided through
CHIPS to various federal agencies as well as towards climate science research. Tax measures include a 25% advanced investment tax credit
for certain investments in semiconductor manufacturing. The passage of the CHIPS and Science Act did not have a material impact to the
Company nor its calculated AETR as of December 31, 2023.
105
NOTE
19 - COMMITMENTS AND CONTINGENCIES
Except
for normal operating leases, the Company is not currently subject to any material commitments.
[A]
Contingencies:
From
time to time, the Company is involved in various litigation matters involving claims incidental to its business and acquisitions, including
employment matters, acquisition related claims, patent infringement and contractual matters, among other issues. While the outcome of
any such litigation matters cannot be predicted with certainty, management currently believes that the outcome of these proceedings,
including the matters described below, either individually or in the aggregate, will not have a material adverse effect on its business,
results of operations or financial condition. The Company records reserves related to legal matters when losses related to such litigation
or contingencies are both probable and reasonably estimable.
In
August 2014, Pointer do Brasil Comercial Ltda. (“Pointer Brazil”) received a notification of lack of payment of VAT tax (Brazilian
ICMS tax) in the amount of $ 219 plus $ 1,164 of interest and penalty, totaling $ 1,383 as of December 31, 2023. The Company is vigorously
defending this tax assessment before the administrative court in Brazil, but in light of the administrative and judicial processes in
Brazil, it could take up to 14 years before the dispute is finally resolved. In case the administrative court rules against the Company,
the Company could claim before the judicial court, an appellate court in Brazil, a substantial reduction of interest charged, potentially
reducing the Company’s total exposure. The Company’s legal counsel is of the opinion that the chance of loss is not probable
and for this reason the Company has not made any provision.
In
July 2015, Pointer Brazil received a tax deficiency notice alleging that the services provided by Pointer Brazil should be classified
as “telecommunication services” and therefore Pointer Brazil should be subject to the state value-added tax. The aggregate
amount claimed to be owed under the notice was approximately $ 13,482 as of December 31, 2023. On August 14, 2018, the lower chamber of
the State Tax Administrative Court in São Paulo rendered a decision that was favorable to Pointer Brazil in relation to the ICMS
demands, but adverse in regards to the clerical obligation of keeping in good order a set of ICMS books and related tax receipts. The
remaining claim after this administrative decision is $ 226 . The state has appealed to the higher chamber of the State Tax Administrative
Court. The Company’s legal counsel is of the opinion that the chance of loss is not probable and that no material costs will arise
in respect to these claims. For this reason, the Company has not made any provision.
On
February 24, 2022, Pointer Mexico received a notification for 2015 tax assessment in the amount of $ 238 regarding the underpayment of
VAT and government fees from the Mexican Tax Service (“MTS”). Under the statute and case law, Pointer Mexico was entitled
to appeal before the MTS or file a lawsuit before the Federal Court of Administrative Justice (Tribunal Federal de Justicia Administrativa).
On April 19, 2022, Pointer Mexico filed an appeal for revocation of the assessment. On May 3, 2022, Pointer Mexico filed additional evidence
before the MTS. On January 24, 2023, the MTS resolved the administrative revocation appeal, confirming the tax assessment against Pointer
Mexico. Against this last resolution, Pointer Mexico is entitled to appeal before the Federal Court of Administrative Justice. The term
for the filing of this appeal lapses on March 8, 2023. Based on the current analysis of the facts and case, the Company has recorded
a provision of $ 238 .
NOTE
20 – SUBSEQUENT EVENTS
On February 28, 2024, the Company held a special meeting
of stockholders during which the stockholders approved, among other things, the issuance of shares of common stock of the Company to shareholders
of MiX Telematics pursuant to the Implementation Agreement and an amendment of the Company’s amended and restated certificate of
incorporation to increase the number of authorized shares of common stock from 75 million to 175 million (the “Charter Amendment”).
On March 22, 2024, the Company filed the Charter Amendment with the Secretary of State of the State of Delaware.
On March 7, 2024, the Company entered into the Facilities
Agreement with RMB, pursuant to which RMB agreed to provide the Company with two term loan facilities in an aggregate principal amount
of $ 85 million, comprised of two facilities in the aggregate principal amount of $ 42.5 million and $ 42.5 million, respectively. The proceeds
of the term loan facilities were used by the Company to redeem all the outstanding shares of the Series A Preferred
Stock and for general corporate purposes. The Company drew down $85 million in cash under the term loan facilities on March 13, 2024.
On March 18, 2024, the Borrowers entered into
the A&R Credit Agreement, which refinanced the facilities under, and amended and restated, the Prior Credit Agreement. The
A&R Credit Agreement provides for (i) two senior secured term loan facilities denominated in NIS to Powerfleet Israel in an
aggregate principal amount of $ 30
million (comprised of two facilities in the aggregate principal amounts of $ 20
million and $ 10
million, respectively) and (ii) two revolving credit facilities to Pointer in an aggregate principal amount of $ 20
million (comprised of two revolvers in the aggregate principal amounts of $ 10
million and $ 10
million, respectively). Powerfleet Israel drew down $ 30
million in cash under the term loan facilities on March 18, 2024 and used the proceeds to prepay approximately $ 11.2
million, representing the remaining outstanding balance, of the term loans extended to Powerfleet Israel under the Prior Credit
Agreement and distributed the remaining proceeds to Powerfleet. The proceeds of the revolving facilities may be used by Pointer for
general corporate purposes, including working capital and capital expenditures.
On
April 2, 2024, the MiX Combination was consummated, and MiX Telematics became an indirect, wholly owned subsidiary of the Company.
Concurrently with the closing of the MiX Combination, the Company used the net proceeds received from RMB and from incremental
borrowing capacity as a result of the refinancing of credit facilities with Hapoalim to redeem in full for $ 90.3 million for all of
the outstanding shares of the Series A Preferred Stock.
106
Item
9. Changes In and Disagreements with Accountants on Accounting and Financial Disclosure.
None.