FINANCIAL STATEMENTS
−Removed: Condensed Balance Sheets
−Removed: (In thousands)
−Removed: September 30,
+Added: Condensed Consolidated Balance Sheets
+Added: (In thousands, except share and
+Added: per share data)
Current assets
−Removed: Accounts receivable
+Added: Accounts receivable, net of allowance for credit losses of $ 112 and $ 447
Prepaid expenses and other current assets
+Added: Inventory, net
Total current assets
9 unchanged sentences
Note payable, current
+Added: Deferred consideration, current
Contingent consideration, current
4 unchanged sentences
Contingent consideration, noncurrent
+Added: Other liabilities, noncurrent
+Added: Deferred tax liabilities, noncurrent
Operating lease liabilities, noncurrent
1 unchanged sentence
Stockholders' equity
−Removed: Preferred stock, $ 0.001 par value, 10,000,000 authorized, none outstanding as of September 30, 2023 and December 31, 2022.
−Removed: Common stock, $ 0.001 par value, 350,000,000 shares authorized, 13,937,366 and 10,178,306 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively.
+Added: Preferred stock, $ 0.001 par value, 10,000,000 authorized, none outstanding as of March 31, 2024 and December 31, 2023.
+Added: Common stock, $ 0.001 par value, 350,000,000 shares authorized, 14,438,270 and 14,398,243 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively.
Additional paid-in-capital
Accumulated deficit
+Added: Accumulated Other Comprehensive Income (AOCI)
Total stockholders' equity
1 unchanged sentence
The accompanying unaudited notes are an integral
−Removed: part of these unaudited condensed financial statements
−Removed: Condensed Statement of Operations
+Added: part of these unaudited condensed consolidated financial statements
+Added: Condensed Consolidated Statement of Operations
+Added: and Comprehensive Loss
(Unaudited, in thousands except per share data)
Three Months Ended
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: September 30,
Cost of revenues
−Removed: Gross profit (loss)
Operating expenses
6 unchanged sentences
Income tax expense
+Added: Net foreign currency translation adjustments
+Added: Total Comprehensive Loss
Net loss per share - basic
3 unchanged sentences
The accompanying unaudited notes are an integral
−Removed: part of these unaudited condensed financial statements
−Removed: Statements of Changes in Stockholders’
+Added: part of these unaudited condensed consolidated financial statements
+Added: Consolidated Statements of Changes in Stockholders’
(Unaudited, in thousands)
−Removed: Stockholders'
−Removed: Balance at December 31, 2021
−Removed: Stock issued for director services - vested
−Removed: Stock issued to (released from) escrow account - unvested
−Removed: Stock issued for acquisition
−Removed: Stock option expense
−Removed: Warrants exercised for cash
−Removed: Balance at March 31, 2022
−Removed: Stock issued for director services - vested
−Removed: Stock issued to escrow account - unvested
−Removed: Stock option expense
−Removed: Warrants exercised for cash
−Removed: Balance at June 30, 2022
−Removed: Stock issued for director services - vested
−Removed: Stock issued to escrow account - unvested
−Removed: Stock option expense
−Removed: Warrants exercised for cash
−Removed: Stock option exercise (cashless)
−Removed: Stock issued for Committed Equity Facility
−Removed: Balance at September 30, 2022
−Removed: Stockholders'
+Added: Additional Paid-in
+Added: Accumulated Other Comprehensive
+Added: Total Stockholders'
Balance at December 31, 2022
6 unchanged sentences
Balance at March 31, 2023
−Removed: Stock issued for director services - vested
−Removed: Stock issued to (released from) escrow account - unvested
−Removed: Settlement of earnout related to acquisition
−Removed: Employee stock-based compensation expense
−Removed: Proceeds from issuance of common stock, pursuant to public offering
−Removed: Warrants exercised for cash
−Removed: Sale of stock under Committed Equity Facility
−Removed: Balance at June 30, 2023
+Added: Balance at December 31, 2023
Stock issued for director services - vested
Stock issued to (released from) escrow account - unvested
+Added: Stock-based compensation to consultants
Employee stock-based compensation expense
Warrants exercised for cash
−Removed: Expenses to maintain
−Removed: Committed Equity Facility
−Removed: Balance at September 30, 2023
+Added: Impact of foreign currency translation
+Added: Balance at March 31, 2024
The accompanying unaudited notes are an integral
−Removed: part of these unaudited condensed financial statements
−Removed: Condensed Statements of Cash Flows
+Added: part of these unaudited condensed consolidated financial statements
+Added: Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
−Removed: Nine Months Ended
−Removed: September 30,
+Added: Three Months Ended
Operating Activities:
1 unchanged sentence
Depreciation and amortization
+Added: Provision on credit losses
Common stock issued for services
1 unchanged sentence
Employee stock-based compensation
+Added: Disposal of property and equipment
+Added: Abandoned patent costs
Stock Compensation expense for non-employees
3 unchanged sentences
Prepaid expenses and other current assets
+Added: Operating lease right of use asset
Increase (decrease) in:
1 unchanged sentence
Accrued expenses
+Added: Operating lease liability
Sales tax payable
Deferred revenue
+Added: Other long term liabilities
Net cash used in operating activities
Investing Activities:
−Removed: Working capital payment for acquisition
Purchase of property and equipment
+Added: Payment of Deferred Consideration
Funding of patent costs
3 unchanged sentences
Proceeds from warrant exercises
−Removed: Borrowings (repayments) of note payable
−Removed: Payments of equity offering costs
−Removed: Proceeds from issuance of common stock and warrants, pursuant to public offering
−Removed: Net cash provided by financing activities
−Removed: Net increase (decrease) in cash
+Added: Borrowings of note payable
+Added: Net cash used in financing activities
+Added: Effect of exchange rate changes
+Added: Net decrease in cash
Cash at beginning of period
4 unchanged sentences
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
−Removed: Fair value of common stock issued as consideration for business combination
−Removed: Purchase of property and equipment by incurring debt
Purchase of property and equipment by incurring current liabilities
−Removed: Depreciation cost capitalized into inventory
Right-of-use assets obtained in exchange for lease liabilities
+Added: Issuance of stock for Committed Equity Line
Warrants issued for services to non-employee
Shares issued for services to non-employee
−Removed: The accompanying unaudited notes are an integral part of these unaudited
−Removed: condensed financial statements
−Removed: NOTES TO THE CONDENSED FINANCIAL STATEMENTS
+Added: The accompanying unaudited notes are an integral
+Added: part of these unaudited condensed consolidated financial statements
+Added: NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations
−Removed: Beam Global, a Nevada corporation
−Removed: (hereinafter the “Company,” “us,” “we,” “our” or “Beam”), is a sustainable
−Removed: technology innovation company based in San Diego, California.
−Removed: We develop, manufacture, and
−Removed: sell high-quality, renewably energized infrastructure products for electric vehicle charging infrastructure, energy security, and disaster
−Removed: preparedness.
−Removed: We also produce proprietary energy storage battery products.
−Removed: Our Electric Vehicle (EV) charging infrastructure products
−Removed: are powered by locally generated renewable energy and enable vital and highly valuable EV charging and energy securityservices in locations
−Removed: where it is either too expensive, too disruptive, or impossible to connect to a utility grid, or where the requirements for electrical
−Removed: power are so important that grid failures, like blackouts, are intolerable.
−Removed: We do not compete with EV charging companies;
−Removed: rather, we enable
−Removed: such companies by providing infrastructure solutions that replace the time consuming and expensive process of construction and electrical
−Removed: work which are usually required to install traditional grid-tied EV chargers.
−Removed: We also do not compete with utilities.
−Removed: Our products provide
−Removed: utilities with another tool to deliver reliable and low-cost electricity to EV chargers and, in the case of a grid failure, to first responders
−Removed: and others, through our integrated emergency power panels.
−Removed: We also provide energy storage technologies that make commodity battery cells
−Removed: safer, longer lasting and more energy efficient and our thermal and battery management systems (BMS) and associated packaging make batteries
−Removed: safe and usable in a variety of mobility, energy-security, and stationary applications.
−Removed: October 20, 2023, Beam completed an acquisition of Amiga DOO Kraljevo (“Amiga”).
−Removed: Amiga is a business located in
−Removed: Serbia and engaged in the manufacture and distribution of steel structures with electronic integration, such as streetlights, cell towers,
−Removed: and ski lift towers.
−Removed: Amiga currently has engineering, product development and manufacturing capabilities which we believe are well
−Removed: suited to manufacturing and perfecting Beam’s current products for the European market.
−Removed: Amiga is one of Europe’s leading manufacturers
−Removed: of streetlights and Beam believes it is well positioned to bring Beam’s patented EV Standard™ to market both in the EU and
−Removed: Amiga’s team of engineers will be integrated with Beam’s current team which Beam believes will provide a valuable enhancement
−Removed: and acceleration of product development cycles.
−Removed: Amiga’s current customer list includes entities in 16 international nations which
−Removed: are similar to Beam’s current customers in the United States, creating what Beam believes will be a significant post-acquisition
−Removed: advantage in selling Beam’s products to an international customer base.
−Removed: Our charging infrastructure
−Removed: products are rapidly deployed without the need for construction or electrical work.
−Removed: We compete with the highly fragmented and disintegrated
−Removed: ecosystem of general contractors, electrical contractors, consultants, engineers, permitting specialists and others who are required to
−Removed: perform a traditional grid-tied EV charger installation construction and electrical project.
−Removed: Our clean-technology products are designed
−Removed: to replace a complicated, expensive, time-consuming and risk prone process with an easy, low total cost of ownership, robust and reliable
+Added: Beam is a clean technology
+Added: innovator based in San Diego, California;
+Added: Broadview, Illinois and Kraljevo, Serbia.
+Added: We develop, design, engineer, manufacture and sell
+Added: high-quality, renewably energized infrastructure products for electric vehicle (“EV”) charging, outdoor media and branding,
+Added: and energy security and disaster preparedness as well as safe and compact, highly energy-dense battery solutions.
+Added: Beam’s products
+Added: enable vital and highly valuable energy production in locations where it is either too expensive or too impactful to connect to the utility
+Added: grid, or where the requirements for electrical power are so important that grid failures, like blackouts, are intolerable.
+Added: energy storage products provide high energy density in a safe, compact and bespoke form-factors ideal for the rapidly increasing numbers
+Added: of mobile and stationary equipment and products which require electrical energy without being connected to the electrical grid.
+Added: Beam’s products and
+Added: proprietary technology solutions target four markets that are experiencing significant growth with annual global spending in the billions
+Added: electric vehicle (EV) charging infrastructure;
+Added: energy storage solutions;
+Added: energy security and disaster preparedness;
+Added: outdoor media advertising.
Basis of Presentation
The interim unaudited condensed
−Removed: financial statements included herein have been prepared in accordance with accounting principles generally accepted in the United States
−Removed: (“GAAP”) for interim financial statements and are in the form prescribed by the Securities and Exchange Commission in instructions
−Removed: to Form 10-Q and Rule 10-01 of Regulation S-X.
−Removed: In management’s opinion, all adjustments (consisting of normal recurring adjustments
−Removed: and reclassifications) necessary to present fairly our results of operations and cash flows for the three months and nine months ended
−Removed: September 30, 2023 and 2022, and our financial position as of September 30, 2023, have been made.
−Removed: The results of operations for such interim
−Removed: periods are not necessarily indicative of the operating results to be expected for the full year.
+Added: consolidated financial statements included herein have been prepared in accordance with accounting principles generally accepted in the
+Added: United States (“GAAP”) for interim financial statements and are in the form prescribed by the Securities and Exchange Commission
+Added: in instructions to Form 10-Q and Rule 10-01 of Regulation S-X.
+Added: In management’s opinion, all adjustments (consisting of normal recurring
+Added: adjustments and reclassifications) necessary to present fairly our results of operations and cash flows for the three months ending March
+Added: 31, 2024 and 2023, and our financial position as of March 31, 2024, have been made.
+Added: The results of operations for such interim periods
+Added: are not necessarily indicative of the operating results to be expected for the full year.
Certain information and disclosures
normally included in the notes to the annual financial statements have been condensed or omitted from these interim financial statements.
−Removed: Accordingly, these interim unaudited condensed financial statements should be read in conjunction with the financial statements and notes
−Removed: thereto for the year ended December 31, 2022.
+Added: Accordingly, these interim unaudited condensed consolidated financial statements should be read in conjunction with the financial statements
+Added: and notes thereto for the year ended December 31, 2023.
The December 31, 2023 balance sheet is derived from those statements.
1 unchanged sentence
The preparation of financial
−Removed: statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and
−Removed: liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues
−Removed: and expenses during the reporting period.
−Removed: Actual results could differ from those estimates.
−Removed: Significant estimates in the accompanying
−Removed: financial statements include the allowance for doubtful accounts receivable, valuation of inventory and standard cost allocations, depreciable
−Removed: lives of property and equipment, valuation of contingent consideration liability, valuation of intangible assets, estimates of loss contingencies,
−Removed: estimates of the valuation of lease liabilities and the related right of use assets, valuation of share-based costs, and the valuation
−Removed: allowance on deferred tax assets.
+Added: statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
+Added: and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
+Added: date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
+Added: Actual results could
+Added: differ from those estimates.
+Added: Significant estimates in the accompanying financial statements include the allowance for credit losses (CECL),
+Added: valuation of inventory and standard cost allocations, depreciable lives of property and equipment, valuation of contingent consideration
+Added: liability, valuation of intangible assets, estimates of loss contingencies, estimates of the valuation of lease liabilities and the related
+Added: right of use assets, valuation of share-based costs, and the valuation allowance on deferred tax assets.
Recent Accounting Pronouncements
−Removed: In June 2016, the FASB issued
−Removed: ASU 2016-13, Financial Instruments – Credit Losses (ASC Topic 326) requiring initial recognition of
−Removed: credit losses, as well as any subsequent change in the estimate, when it is probable that a loss has been incurred.
−Removed: The standard eliminates
−Removed: the threshold for initial recognition in current U.S.
−Removed: GAAP and it covers a broad range of financial instruments, including trade and other
−Removed: receivables at each reporting date.
−Removed: The measurement of expected credit losses is based on historical experience, current conditions, and
−Removed: reasonable and supportable forecasts that affect the collectability of the financial assets.
−Removed: The Company adopted this standard effective
−Removed: January 1, 2023 with no material effect on the financial statements.
+Added: In October 2023, the FASB
+Added: issued ASU 2023-06, “Disclosure Improvements” (“ASU 2023-06”), which amends the disclosure or presentation requirements
+Added: related to various subtopics in the FASB Accounting Standards Codification (the “Codification”).
+Added: The ASU was issued in response
+Added: to the SEC’s disclosure update and simplification initiative issued in August 2018.
+Added: The effective date for the amendments for each
+Added: topic will be the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K becomes effective,
+Added: with early adoptions prohibited.
+Added: In December 2023, the FASB
+Added: issued ASU No.
+Added: 2023-09, “ Income Taxes (Topic 740):
+Added: Improvements to Income Tax Disclosures ” (“ASU 2023-09”).
+Added: ASU 2023-09 requires disaggregated information about a company’s effective tax rate reconciliation and information on income taxes
+Added: This standard is effective for Beam beginning with our annual financial statements for the fiscal year ending December 31, 2025.
+Added: Early adoption is permitted.
+Added: The Company is currently evaluating the impact that the updated standard will have on our consolidated financial
Concentrations
3 unchanged sentences
cash in banks and financial institutions that at times may exceed federally insured limits.
−Removed: The Company has not experienced any
−Removed: losses in such accounts from inception through September 30, 2023.
−Removed: As of September 30, 2023, approximately $ 15.2 million of the Company’s
−Removed: cash deposits were greater than the federally insured limits.
−Removed: On March 10, 2023, Silicon
−Removed: Valley Bank (“SVB”) was closed by the California Department of Financial Protection and Innovation, which immediately appointed
−Removed: the Federal Deposit Insurance Corporation (“FDIC”) as receiver.
−Removed: At the time, the Company maintained all of its cash deposits
−Removed: All deposits and substantially all of the assets of SVB were transferred to Silicon Valley Bridge Bank, N.A.
−Removed: which is no longer affiliated with SVB.
−Removed: On March 27, 2023, First-Citizens Bank & Trust Company entered into an agreement with the
−Removed: FDIC to purchase substantially all loans and certain other assets and assume all customer deposits and certain other liabilities of SVBB.
−Removed: The Company has full access to all of its deposited funds with SVBB and we have also established deposit accounts at Bank of America.
+Added: The Company has not experienced any losses
+Added: in such accounts from inception through March 31, 2024.
+Added: As of March 31, 2024, approximately $ 4.8 million of the Company’s cash deposits
+Added: were greater than the federally insured limits.
Major Customers
2 unchanged sentences
We are not aware of any material credit risks associated with our customers.
−Removed: 81 % of our third
+Added: 84 % of our first
quarter revenues were derived from pre-funded federal, state and local government programs, and the remaining 16 % were derived from commercial
1 unchanged sentence
such customers.
−Removed: For the three months ended September 30, 2023, two customers accounted for 28 % and 24 % of total revenues and for the nine
−Removed: months ended September 30, 2023, three customers accounted for 43 %, 23 % and 10 % of total revenues, with no other single customer accounting
−Removed: for more than 10% of revenues.
−Removed: At September 30, 2023, accounts receivable from three customers accounted for 24 %, 15 % and 14 % of total
−Removed: accounts receivable with no other single customer accounting for more than 10% of the accounts receivable balance.
−Removed: At December 31, 2022,
−Removed: accounts receivable from three customers accounted for 30 %, 15 % and 11 % of total accounts receivable each with no other single customer
−Removed: accounting for more than 10% of the accounts receivable balance.
−Removed: For the nine months ended September 30, 2023 and 2022, the Company’s
−Removed: sales to federal, state and local governments represented 84 % and 59 % of revenues, respectively.
+Added: For the three months ended March 31, 2024, two customers accounted for 30 % and 18 % of total revenues, with no other single
+Added: customer accounting for more than 10 % of total revenues.
+Added: At March 31, 2024, accounts receivable from three customers accounted for 22 %,
+Added: 18 % and 14 % of total accounts receivable with no other single customer accounting for more than 10% of the accounts receivable balance.
+Added: At December 31, 2023, accounts receivable from four customers accounted for 11 %, 10 %, 10 % and 10 % of total accounts receivable each with
+Added: no other single customer accounting for more than 10% of the accounts receivable balance.
+Added: For the three months ended March 31, 2024 and
+Added: 2023, the Company’s sales to federal, state and local governments represented 84 % and 86 % of revenues, respectively.
+Added: Fair Value Measurement
+Added: The Company follows the authoritative guidance that
+Added: establishes a formal framework for measuring fair values of assets and liabilities in the consolidated financial statements that are already
+Added: required by generally accepted accounting principles to be measured at fair value.
+Added: The guidance defines fair value as the price that would
+Added: be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
+Added: date (exit price).
+Added: The transaction is based on a hypothetical transaction in the principal or most advantageous market considered from
+Added: the perspective of the market participant that holds the asset or owes the liability.
+Added: The Company utilizes market data or assumptions that
+Added: market participants who are independent, knowledgeable, and willing and able to transact would use in pricing the asset or liability,
+Added: including assumptions about risk and the risks inherent in the inputs to the valuation technique.
+Added: These inputs can be readily observable,
+Added: market corroborated or generally unobservable.
+Added: The Company attempts to utilize valuation techniques that maximize the use of observable
+Added: inputs and minimize the use of unobservable inputs.
+Added: The Company is able to classify fair value balances
+Added: based on the observability of those inputs.
+Added: The guidance establishes a formal fair value hierarchy based on the inputs used to measure
+Added: The hierarchy gives the highest priority to Level 1 measurements and the lowest priority to level 3 measurements, and accordingly,
+Added: Level 1 measurement should be used whenever possible.
+Added: The hierarchy is broken down into three levels based
+Added: on the reliability of inputs as follows:
+Added: Level 1 – Quoted prices in active markets for
+Added: identical assets or liabilities or published net asset value for alternative investments with characteristics similar to a mutual fund.
+Added: Level 2 – Inputs other than quoted prices included
+Added: within Level 1 that are observable for the asset or liability, either directly or indirectly.
+Added: Level 3 – Unobservable inputs for the asset or
+Added: The methods used may produce a fair value
+Added: calculation that may not be indicative of net realizable value or reflective of future fair values.
+Added: Furthermore, while management
+Added: believes its valuation methods are appropriate, the fair value of certain financial instruments could result in a difference fair
+Added: value measurement at the reporting date.
+Added: There were no changes in the Company’s valuation methodologies from the prior
+Added: For purpose of this disclosure, the carrying amounts
+Added: for financial assets and liabilities such as cash and cash equivalents, accounts receivable – trade, other prepaid expenses and
+Added: current assets, accounts payable and other current liabilities, all approximate fair value due to their short-term nature as of March
+Added: The Company had Level 3 liabilities as of March 31, 2024.
+Added: There were no transfers between levels during the reporting period.
+Added: Fair value of contingent consideration
+Added: Contingent Consideration as of December 31, 2023
+Added: Change in fair value
+Added: Contingent Consideration as of March 31, 2024
Significant Accounting Policies
−Removed: During the nine months ended
−Removed: September 30, 2023, there were no changes to our significant accounting policies as described in our Annual Report on Form 10-K for the
−Removed: year ended December 31, 2022, except for the adoption of ASC Topic 326 effective January 1, 2023 with no material effect on the financial
+Added: During the three months ended
+Added: March 31, 2024, there were no changes to our significant accounting policies as described in our Annual Report on Form 10-K for the year
+Added: ended December 31, 2023.
Net Loss Per Share
1 unchanged sentence
computed by dividing the net loss by the weighted average number of shares of common stock outstanding during the periods presented.
−Removed: net loss per common share is computed using the weighted average number of common stock outstanding for the period, and, if dilutive,
+Added: net loss per share of common stock is computed using the weighted average number of common stock outstanding for the period, and, if dilutive,
potential common stock outstanding during the period.
−Removed: Potential common stock consists of shares of common stock issuable upon the exercise
−Removed: of stock options, stock warrants, or other common stock equivalents.
−Removed: Potentially dilutive securities are excluded from the computation
−Removed: if their effect is anti-dilutive.
+Added: Potential common stock outstanding consists of shares of common stock issuable upon
+Added: the exercise of stock options, stock warrants, or other common stock equivalents.
+Added: Potentially common stock outstanding are excluded from
+Added: the computation if their effect is anti-dilutive.
Options to purchase 592,658
−Removed: shares of common stock and warrants to purchase 618,395 shares of common stock were outstanding at September 30, 2023.
+Added: shares of common stock and warrants to purchase 570,718 shares of common stock were outstanding at March 31, 2024.
Options to purchase
−Removed: 279,658 common shares and warrants to purchase 469,305 shares of common stock were outstanding at September 30, 2022.
−Removed: These options and
−Removed: warrants were not included in the computation of diluted loss per share for the three months and nine months ended September 30, 2023
−Removed: and 2022 because the effects would have been anti-dilutive.
+Added: 346,758 common shares and warrants to purchase 624,306 shares of common stock were outstanding at March 31, 2023.
+Added: These options and warrants
+Added: were not included in the computation of diluted loss per share for the three months ended March 31, 2024 and 2023 because the effects
+Added: would have been anti-dilutive.
These options and warrants may dilute future earnings per share.
5 unchanged sentences
The Company had net losses
−Removed: of $ 11.0 million (which includes $ 3.0 million of non-cash expenses) and $ 11.9 million (which includes $ 5.2 million of non-cash expenses)
−Removed: and net cash used in operating activities of $13.8 million and $15.7 million for the nine months ended September 30, 2023 and 2022, respectively.
−Removed: At September 30, 2023, the Company had a cash balance of $ 14.8 million and working capital of $ 34.4 million .
−Removed: In June of 2023, the Company
−Removed: sold shares of its common stock in a public offering for net proceeds of approximately $ 25 million after deducting underwriting
−Removed: discounts and commissions and offering expenses paid by the Company.
−Removed: The Company used a portion of the proceeds to fund the acquisition
−Removed: of Amiga DOO Kraljevo (See note 3 below for further information), a European based manufacturer of smart street lights, street furniture
−Removed: and communications and security infrastructure products, in furtherance of the Company’s strategy to expand its business in Europe
−Removed: as well as for working capital and general corporate purposes.
−Removed: Based on the Company’s current operating plan, the Company believes
−Removed: that it has the ability to fund its operations and meet contractual obligations for at least twelve months from the date of this report.
−Removed: In 2022, the Company
−Removed: entered into a Common Stock Purchase Agreement and Registration Rights Agreement with B.
+Added: of $ 3 .0 million
+Added: (which includes $ 1.1 million of non-cash
+Added: expenses) and $ 3.8
+Added: million (which includes $ 0.9 million
+Added: of non-cash expenses) and net cash used in operating activities of $ 3 .0 million and $ 0.6 million for the three months ended March 31,
+Added: 2024 and 2023, respectively.
+Added: At March 31, 2024, the Company had a cash balance of $ 5 .0
+Added: million and working capital of $ 17.8 million.
+Added: on the Company’s current operating plan and the available working capital that can be converted to cash, particularly the accounts
+Added: receivable balance of approximately $ 20.1 million
+Added: the Company believes that it has the ability to fund its operations and meet contractual obligations for at least twelve months from
+Added: the date of this report.
+Added: In 2022, the Company entered
+Added: into a Common Stock Purchase Agreement and Registration Rights Agreement with B.
Riley Principal Capital II, LLC (“B.
−Removed: Riley”) under which the Company has the right, but not the obligation, to sell up to $30.0 million worth of shares, but in any
−Removed: event, no more than 2.0 million shares of its common stock over a period of 24 months in its sole discretion (see note 11 for
−Removed: further information).
−Removed: The Company issued 198,033
−Removed: shares for $2.5 million for the first nine months of 2023 under this agreement, compared to none for the same period in 2022.
−Removed: is $27.5 million shares of common stock remaining under this facility available to sell through Q4 2024.
−Removed: The Company’s
−Removed: outstanding warrants generated $ 0.1
−Removed: million and $ 0.3
−Removed: million of proceeds during each of the nine months ended September 30, 2023 and 2022, respectively.
−Removed: There are remaining 418,395
−Removed: warrants issued as part of our 2019 public offering which have an exercise price of $6.30 and which expire in April of
−Removed: The Company has total warrants outstanding to purchase 618,395
−Removed: shares of our Common Stock at September 30, 2023, which could potentially generate an additional $6.0 million of proceeds over the
−Removed: next 4.5 years, conditioned upon the warrant holders’ ability and decision to exercise them.
−Removed: The proceeds from these offerings
−Removed: are expected to provide working capital to fund business operations and the development of new products.
+Added: under which the Company has the right, but not the obligation, to sell up to $30.0 million worth of shares, but in any event, no more
+Added: than 2.0 million shares of its common stock over a period of 24 months in its sole discretion (see note 11 for further information).
+Added: Company has issued 199,469 shares for $ 2.5 million since 2022 under this agreement.
+Added: There is $ 27.5 million worth of shares of common stock
+Added: remaining under this facility available to sell through Q4 2024.
+Added: The Company’s outstanding
+Added: warrants generated $ 0.3 million and $ 0.1 million of proceeds during each of the three months ended March 31, 2024 and 2023, respectively.
+Added: Warrants to purchase 370,718 shares of common stock which were issued in our 2019 public offering expired on April 18, 2024.
+Added: the warrants issued in our 2019 public offering which recently expired, the Company has a warrant outstanding to purchase up to 200,000
+Added: shares of our common stock at an exercise price equal to $ 17.00 per share that expires in March 2028 that could potentially generate an
+Added: additional $3.4 million of proceeds, conditioned upon the market price of our common stock and the warrant holder’s ability and
+Added: decision to exercise them.
In March 2023, the Company
entered into a supply chain line of credit agreement with OCI Group for up to $100 million to further support our working capital requirements.
−Removed: Subject to the terms of the agreement, OCI Group will make available to the Company funding based on amounts owed to the Company by customers.
−Removed: Furthermore, we could pursue other equity or debt financings.
−Removed: The Company believes that it will become profitable in the next few years
−Removed: as our revenues continue to grow, we improve our gross margins and we leverage our overhead costs, but we expect to continue to incur
−Removed: losses for a period of time.
−Removed: There is no guarantee that profitable operations will be achieved, the warrants will be exercised or that
−Removed: additional capital or debt financing will be available on a timely basis, on favorable terms, or at all, and such funding, if raised,
−Removed: may not be sufficient to meet our obligations or enable us to continue to implement our long-term business strategy.
−Removed: obtaining additional funding or entering into other strategic transactions could result in significant dilution to our stockholders.
+Added: Subject to the terms of the agreement, OCI Group will make available to the Company funding based on amounts owed to the Company by its
+Added: The Company believes that
+Added: it will become profitable in the next few years as our revenues continue to grow, we improve our gross margins and we leverage our overhead
+Added: costs, but we expect to continue to incur losses for a period of time.
+Added: If necessary, the Company may raise additional capital to finance
+Added: its future operations through equity or debt financings.
+Added: There is no guarantee that profitable operations will be achieved, or that additional
+Added: capital or debt financing will be available on a timely basis, on favorable terms, or at all, and such funding, if raised, may not be
+Added: sufficient to meet our obligations or enable us to continue to implement our long-term business strategy.
+Added: In addition, obtaining
+Added: additional funding or entering into other strategic transactions could result in significant dilution to our stockholders.
BUSINESS COMBINATION
−Removed: All Cell Technologies, LLC
−Removed: On March 4, 2022, the Company
−Removed: acquired substantially all the assets of All Cell Technologies, LLC (“All Cell”), a leader in energy storage
−Removed: This acquisition has increased and diversified our Company’s revenue, intellectual property portfolio and customer base,
−Removed: and improved our gross profitability and manufacturing capabilities.
−Removed: The Company purchased substantially all of the assets and business
−Removed: of All Cell for 1,055,000 shares of our common stock (“Closing Consideration”) plus an additional $ 0.9 million in cash for
−Removed: the net working capital held by All Cell at closing.
−Removed: In addition, All Cell is eligible
−Removed: to earn an additional number of shares of our common stock if the acquired energy storage business meets certain revenue milestones (the
−Removed: “Earnout Consideration”).
−Removed: The Earnout Consideration was:
−Removed: (i) two times the amount of energy storage products revenue and contracted
−Removed: backlog that is greater than $7.5 million for 2022, and is (ii) two times the amount of energy storage products 2023 revenue which exceeds
−Removed: the greater of either $13.5 million or 135% of the 2022 cumulative revenue, capped at $20.0 million.
−Removed: Any revenues exceeding $20.0 million
−Removed: in 2023 will not be eligible for the Earnout Consideration.
−Removed: The maximum aggregate number of shares of our common stock that we will issue
−Removed: to All Cell for the Closing Consideration and Earnout Consideration will not exceed 1.8 million shares.
−Removed: Revenue from energy storage products
−Removed: used in Beam Global products will not be considered as contributing to revenue in the Earnout calculation.
−Removed: The Company issued 446,815
−Removed: shares of stock valued at $ 7.05 million as payment for the 2022 Earnout Consideration.
−Removed: The valuation of the Earnout
−Removed: Consideration was performed using a two-factor Monte Carlo simulation, which includes estimates and assumptions such as forecasted revenues
−Removed: of All Cell, volatility, discount rates, share price and the milestone settlement value.
−Removed: As such valuation includes the use of unobservable
−Removed: inputs, it is considered to be a Level 3 measurement.
−Removed: The fair value of the Earnout Consideration is reassessed on a quarterly basis
−Removed: with the change recorded to operating expenses.
−Removed: Change in the fair value of the Earnout Consideration during the year ended December
−Removed: 31, 2022 and the nine months ended September 30, 2023 is as follows (in thousands):
−Removed: Schedule of fair value earnout
−Removed: Balance as of December 31, 2021
−Removed: Acquisition of All Cell
−Removed: Change in estimated fair value
−Removed: Balance as of December 31, 2022
−Removed: Issue earnout shares for 2022
−Removed: Change in estimated fair value
−Removed: Balance as of September 30, 2023
−Removed: Amiga DOO Kralievo
−Removed: October 20, 2023, Beam acquired Amiga DOO Kraljevo (“Amiga”), pursuant to a Share Sale and Purchase Agreement dated
−Removed: October 6, 2023 (the “Purchase Agreement”) by and among Beam and the owners of Amiga (the “Sellers”).
−Removed: Amiga, located in Serbia, is engaged in the manufacture and distribution of steel structures with integrated electronics, such as
−Removed: streetlights, cell towers, and ski lift towers.
−Removed: Pursuant to the terms of the Purchase Agreement, Beam acquired all the equity stock
−Removed: of Amiga from the Sellers in exchange for cash and common stock.
−Removed: With respect to the cash portion of the purchase price, Beam paid
−Removed: to the Sellers EUR 4,550,000 at closing and will pay the Sellers EUR 2,450,000 on or before December 31, 2023.
+Added: Amiga DOO Kraljevo
+Added: October 20, 2023, the Company acquired Amiga DOO Kraljevo (“Amiga”), pursuant to a Share Sale and Purchase Agreement dated
+Added: October 6, 2023 (the “Purchase Agreement”) by and among the Company and the owners of Amiga (the “Sellers”).
+Added: to the terms of the Purchase Agreement, the Company acquired all the equity stock of Amiga from the Sellers in exchange for cash and common
+Added: With respect to the cash portion of the purchase price, the Company paid to the Sellers 4.6 million euros ($ 4.9 million) at closing
+Added: and an additional 2.5 million euros ($ 2.7 million) was deferred on December 31, 2023, and paid on January 2, 2024.
With respect to the
−Removed: equity portion of the purchase price, Beam issued to the Sellers 293,675 shares of our common stock and, on or before December 31,
−Removed: 2023, will issue to the Sellers an additional 158,132 shares of our common stock.
−Removed: Sellers are eligible to earn additional shares of our common stock if such Seller is providing services to Beam and Amiga meets certain
−Removed: revenue milestones for fiscal years 2024 and 2025 (the “Earnout Consideration”).
−Removed: The Earnout Consideration that Sellers are
−Removed: eligible to receive for 2024 is equal to two times the amount of revenue of Amiga (“Amiga Net Revenue”) that is greater than
−Removed: EUR 13,500,000 for 2024.
−Removed: The Earnout Consideration that Sellers are eligible to receive for 2025 is equal to (i) two times the amount
−Removed: of Amiga Net Revenue for 2025 that exceeds the greater of (i) EUR 18,225,000 or (ii) 135% of the Amiga Net Revenue for 2024.
−Removed: Consideration for each period will be calculated based on the volume weighted average price of Beam’s common stock for the thirty
−Removed: trading days prior to the end of the applicable measurement period.
−Removed: In no event and under no circumstances will the Sellers receive from
−Removed: Beam or will Beam issue to the Sellers an amount of our common stock that exceeds 19.99% of the total outstanding common stock of Beam
−Removed: immediately prior to the closing.
−Removed: We expect the acquisition
−Removed: of Amiga to assist in introducing our products to Europe, increasing and diversifying our revenues, enhancing our manufacturing and engineering
−Removed: capabilities, accelerating the development of EV Standard™ and other products both in Europe and the US, adding new customer segments
−Removed: in both Europe and the US, increasing barriers to entry for future competition, and advancing Beam’s position as a leader in the
−Removed: green economy.
+Added: equity portion of the purchase price, the Company issued to the Sellers 293,675 shares of our common stock upon closing and an additional
+Added: 158,132 shares before December 31, 2023.
+Added: The Sellers are eligible to earn
+Added: additional shares of the Company’s common stock if Amiga meets certain revenue milestones for the years ended December 31, 2024
+Added: and 2025 (the “Earnout Consideration”).
+Added: The Earnout Consideration that Sellers are eligible to receive is equal to two times
+Added: the amount of revenue of Amiga (“Amiga Net Revenue”) that is greater than specific revenue targets for each of the years ended
+Added: December 31, 2024 and 2025.
+Added: The Earnout Consideration will be paid in the Company’s stock for each annual target period and will
+Added: be calculated based on the volume weighted average price of Beam’s common stock for the thirty trading days prior to the end of
+Added: the applicable measurement period.
+Added: In no event and under no circumstances will the Company issue to the Sellers an amount of the Company’s
+Added: common stock that exceeds 19.99% of the total outstanding common stock of the Company immediately prior to the closing.
+Added: An estimate of
+Added: the fair value of the contingent consideration has been recorded in the opening balance sheet.
+Added: Additionally , if within five years
+Added: of the closing date of the acquisition Amiga receives a final award in specific legal proceedings in excess of EUR 3.8 million, the amount
+Added: exceeding EUR 3.8 million is payable to the Sellers.
+Added: This is not currently considered probable and therefore no accrual has been established.
+Added: O n February 16, 2024, the Company and the Sellers entered into an amendment to the Purchase Agreement
+Added: to remove the requirement that the Sellers shall be providing services to Amiga as a condition to receive the Earnout Consideration.
+Added: the three months ended March 31, 2024, the Company recorded $ 0.1 million of income related to the fair value adjustment of the liability
+Added: for Earnout Consideration.
+Added: located in Serbia, is engaged in the manufacture and distribution of steel structures with integrated electronics, such as streetlights,
+Added: cell towers, and ski lift towers.
+Added: We expect the acquisition of Amiga to assist in introducing our products to Europe, increasing
+Added: and diversifying our revenues, enhancing our manufacturing and engineering capabilities, accelerating the development of EV Standard™
+Added: and other products both in Europe and the US, adding new customer segments in both Europe and the US, increasing barriers to entry for
+Added: future competition, and advancing Beam’s position as a leader in the green economy.
+Added: The acquisition was accounted
+Added: for as a business combination in accordance with Accounting Standards Codification (ASC) 805, Business Combinations .
+Added: Goodwill represents
+Added: the premium the Company paid over net fair value of tangible and intangible assets acquired.
+Added: On November 7, 2023, Amiga changed
+Added: its name to Beam Europe LLC.
+Added: Pro Forma Financial Information
+Added: The following pro forma financial
+Added: information summarizes the combined results of operations of Beam Global and Amiga as if the companies had been combined as of the beginning
+Added: of the three months ended March 31, 2023 (in thousands):
+Added: Schedule of pro forma financial information
+Added: The pro forma financial information
+Added: is presented for information purposes only and is not indicative of the results of operations that would have been achieved had the acquisition
+Added: been completed at the beginning of the three months ended March 31, 2023.
+Added: In addition, the unaudited pro forma financial information is
+Added: not a projection of future results of operations of the combined company, nor does it reflect the expected realization of any synergies
+Added: or cost savings associated with the acquisition.
+Added: The unaudited pro forma financial information includes adjustments to reflect the incremental
+Added: amortization expense of the identifiable intangible assets and transaction costs.
+Added: The statement of operations, in the table above,
+Added: for the three months ended March 31, 2023 includes revenues of $ 1.4 million and loss from operations of $ 0.5 million from the acquired
+Added: Amiga business.
Inventory consists of the following (in thousands):
Schedule of inventory
−Removed: September 30,
Finished goods
1 unchanged sentence
Raw materials
−Removed: Total inventory
+Added: Total inventory, net
PROPERTY AND EQUIPMENT
2 unchanged sentences
Schedule of property and equipment
−Removed: September 30,
Office furniture and equipment
Computer equipment and software
−Removed: Leasehold improvements
+Added: Land, buildings and leasehold improvements
Machinery and equipment
2 unchanged sentences
Property and Equipment, net
+Added: Depreciation expense
+Added: during the three months ended March 31, 2024 and March 31, 2023 was $ 0.7
+Added: million and $ 0.1
+Added: million, respectively.
INTANGIBLE ASSETS
10 unchanged sentences
Intangible assets
−Removed: September 30, 2023
+Added: March 31, 2024
Gross Carrying Amount
5 unchanged sentences
Intangible assets
+Added: Amortization expense
+Added: during the three months ended March 31, 2024 and March 31, 2023 was $ 0.2
+Added: million and $ 0.3
+Added: million, respectively.
ACCRUED EXPENSES
2 unchanged sentences
Schedule of accrued expenses
−Removed: September 30,
+Added: Accrued Expenses:
Accrued vacation
2 unchanged sentences
Accrued warranty
+Added: Customer prepayments
Other accrued expense
Total accrued expenses
−Removed: In May 2023, the Company purchased
−Removed: two new trucks and financed the purchase through an auto loan.
−Removed: The loan has a term of 60 months, requires monthly payments of approximately
−Removed: $ 4,452 , and bears interest at a rate of 7.55 percent per year.
−Removed: Payment on the loan began in July 2023, and the loan has a short-term balance
−Removed: of $ 38,000 .
+Added: Other Long-Term Liabilities:
+Added: Long-term deferred tax liability
+Added: Acquired long-term liability
+Added: Total long-term liabilities
+Added: Acquired long-term liability of $ 3.8 million consists
+Added: of a restructuring debt settlement from the acquisition of Amiga.
+Added: The debt restructuring was entered into in 2021 for a nine year term
+Added: with six years and nine months remaining at March 31, 2024.
+Added: Payments are due quarterly as a percent of the remaining balance due.
+Added: In May 2023, the Company
+Added: purchased two new trucks and financed the purchase through an auto loan.
+Added: The loan has a term of 60 months, requires monthly payments
+Added: of approximately $ 4
+Added: thousand, and bears interest at a rate of 7.55
+Added: percent per year.
+Added: Payment on the loan began in July 2023, and the loan has a short-term balance of $ 40
+Added: In March 2024, the Company purchased a forklift and financed the purchase through an auto loan.
+Added: The loan has a term of 60
+Added: months, requires monthly payments of approximately $ 661 ,
+Added: and bears interest at a rate of 6.54
+Added: percent per year.
+Added: Payment on the loan began in February 2024, and the loan has a short-term balance of $ 6
COMMITMENTS AND CONTINGENCIES
2 unchanged sentences
be involved in litigation relating to claims arising out of our operations in the normal course of business.
−Removed: As of September 30, 2023,
−Removed: there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of our operations.
+Added: As of March 31, 2024, there
+Added: were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of our operations.
Other Commitments:
15 unchanged sentences
There was no Federal income
−Removed: tax expense for the nine months ended September 30, 2023 or 2022 due to the Company’s net losses.
−Removed: Income tax expense represents
+Added: tax expense for the three months ended March 31, 2024 or 2023 due to the Company’s net losses.
+Added: Income tax expense represents the
minimum state taxes due.
As a result of the Company’s history of incurring operating losses, a full valuation allowance has been
−Removed: established to offset all deferred tax assets as of September 30, 2023 and no benefit has been provided for the year-to-date loss.
−Removed: a quarterly basis, the company evaluates the positive and negative evidence to assess whether the more likely than not criteria have been
+Added: established to offset all deferred tax assets as of March 31, 2024 and no benefit has been provided for the quarter-to-date loss.
+Added: quarterly basis, the company evaluates the positive and negative evidence to assess whether the more likely than not criteria have been
satisfied in determining whether there will be further adjustments to the valuation allowance.
4 unchanged sentences
Riley up to $30.0 million, but
−Removed: in any event, a maximum of 2.0 million shares of the Company’s common stock at 97% of the volume weighted average price
−Removed: (“VWAP”) of the Company’s common stock on the trading day, calculated in accordance with the Purchase Agreement,
−Removed: over a period of 24 months subject to certain limitations and conditions contained in the Purchase Agreement.
−Removed: Sales and timing of
−Removed: any sales are solely at the election of the Company, and the Company is under no obligation to sell any common stock to B.
−Removed: under the Purchase Agreement.
−Removed: As consideration for B.
−Removed: Riley’s commitment to purchase shares of the Company’s common
−Removed: stock the Company issued B.
+Added: in any event, a maximum of 2.0 million shares of the Company’s common stock at 97% of the volume weighted average price of the
+Added: Company’s common stock, as calculated in accordance with the Purchase Agreement, over a period of 24 months subject to certain
+Added: limitations and conditions contained in the Purchase Agreement.
+Added: Sales and timing of any sales are solely at the election of the
+Added: Company, and the Company is under no obligation to sell any common stock to B.
+Added: Riley under the Purchase Agreement.
+Added: As consideration
+Added: Riley’s commitment to purchase shares of the Company’s common stock the Company issued B.
shares of its common stock in both September 2022 and April 2023.
3 unchanged sentences
the Company’s common stock under the Purchase Agreement.
−Removed: the nine months ended September 30, 2023, the Company issued 198,033 shares under the Purchase Agreement for $2.5 million in proceeds,
−Removed: of which $ 0.5 million was offset by the offering costs.
−Removed: Stock Issued For Services
−Removed: During the nine months ended
−Removed: September 30, 2023, the Company issued 6,444 shares of its common stock in exchange for marketing services to be provided over a six-month
−Removed: The fair value of such stock issued is $ 0.1 million and was recorded to prepaid expenses and other current assets upon issuance
−Removed: and recognized over the service period which ended in the third quarter of 2023.
+Added: Company has issued 199,469 shares under the Purchase Agreement for $ 2.5 million in proceeds, of which $ 0.5 million was offset by the offering
+Added: costs as of March 31, 2024.
Stock Options
−Removed: Option activity for the nine months ended September
+Added: Option activity for the three months ended March
31, 2024 is as follows:
Schedule of option activity
−Removed: Number of Options
−Removed: Weighted Average Exercise Price
−Removed: Weighted Average Remaining Contractual Life
Outstanding at December 31, 2023
−Removed: Outstanding at September 30, 2023
−Removed: The fair value of each
−Removed: option is estimated on the date of grant using the Black-Scholes option-pricing model using the assumptions in the table below and
−Removed: we assumed there would not be dividends paid during the life of the options granted during the nine months ended
−Removed: September 30, 2023 and 2022:
−Removed: Schedule of options granted
−Removed: Nine months ended
−Removed: September 30, 2023
+Added: Outstanding at March 31, 2024
+Added: The fair value of each option
+Added: is estimated on the date of grant using the Black-Scholes option-pricing model using the assumptions in the table below and we assumed
+Added: there would not be dividends paid during the life of the options granted during the three months ended March 31, 2024 and 2023:
+Added: Schedule of assumptions for options granted
+Added: Three months ended March 31,
Expected volatility
1 unchanged sentence
Expected term
−Removed: 6.5 - 7 Years
Risk-free interest rate
1 unchanged sentence
Weighted-average FV
−Removed: The Company’s
−Removed: stock option compensation expense was $ 0.1
−Removed: million and $ 0.4
−Removed: million for the three and nine months ended September 30, 2023 respectively, and $ 0.1
−Removed: million and $ 0.3
−Removed: million for each of the three and nine months ended September 30, 2022.
−Removed: There was $ 1.0
−Removed: million of total unrecognized compensation costs related to outstanding stock options at September 30, 2023 which will be
−Removed: recognized over 4.0
−Removed: Total intrinsic value of options outstanding and options exercisable were $ 0.2
−Removed: million and $ 0.2
−Removed: million , respectively, as of September 30, 2023.
−Removed: The number of shares of common stock underlying stock options vested and
−Removed: unvested as of September 30, 2023 were 278,182
−Removed: respectively.
+Added: The Company’s stock
+Added: option compensation expense was $ 0.2 million for the three months ended March 31, 2024, and $ 0.1 million for the three months ended March
+Added: There was $ 1.6 million of total unrecognized compensation costs related to outstanding stock options at March 31, 2024 which
+Added: will be recognized over 3.0 years.
+Added: Total intrinsic value of options outstanding and options exercisable were $ 0.4 million and $ 0.2 million,
+Added: respectively, as of March 31, 2024.
+Added: The number of shares of common stock underlying stock options vested and unvested as of March 31,
+Added: 2024 were 351,788 and 240,870 , respectively.
Restricted Stock Units
2 unchanged sentences
Executive Officer (“CEO”).
−Removed: 50% of the RSUs vested upon grant, with 25% vesting on February 1 st of 2024 and 2025.
−Removed: The number of shares that will be earned under the PSUs will be determined based on the achievement of specific performance metrics during
−Removed: the three-years ending December 31, 2024.
+Added: For the RSUs, 50% vested upon the grant date, 25% vested
+Added: on February 1, 2024 and 25% will vest on February 1, 2025.
+Added: The number of shares that will be earned under the PSUs will be determined
+Added: based on the achievement of specific performance metrics during the three-years ending December 31, 2024.
There was no activity during
−Removed: the nine months ended September 30, 2023.
−Removed: 142,500 PSUs and 71,250 RSUs remain outstanding as of September 30, 2023, with weighted-average
−Removed: grant-date fair values of $ 13.05 each.
+Added: the three months ended March 31, 2024.
+Added: 142,500 PSUs and 71,250 RSUs remain outstanding as of March 31, 2024, with weighted-average grant-date
+Added: fair values of $ 13.05 each.
Stock compensation expense
−Removed: related to the RSUs and PSUs was $ 0.9 million during the nine months ended September 30, 2023, with $ 1.7 million in unrecognized stock
−Removed: compensation expense remaining to be recognized over 1.4 years as of September 30, 2023.
+Added: related to the RSUs and PSUs was $ 0.3 million during the three months ended March 31, 2024, with $ 1.1 million in unrecognized stock compensation
+Added: expense remaining to be recognized over 1.0 years as of March 31, 2024.
Restricted Stock Awards
10 unchanged sentences
A summary of activity of the restricted stock
−Removed: awards for the nine months ended September 30, 2023 is as follows:
+Added: awards for the three months ended March 31, 2024 is as follows:
Schedule of restricted stock awards
−Removed: Average Grant-
−Removed: Date Fair Value
Nonvested at December 31, 2023
−Removed: Nonvested at September 30, 2023
+Added: Nonvested at March 31, 2024
Stock compensation expense
−Removed: related to restricted stock awards was $ 0.3 million during each of the nine months ended September 30, 2023 and 2022.
−Removed: During the quarter ended September
−Removed: 30, 2023, 5,400 shares were forfeited from the escrow account as a result of the departure of a board member.
−Removed: As of September 30, 2023,
−Removed: there were unreleased shares of common stock representing $ 0.1 million of unrecognized restricted stock grant expense which will be recognized
−Removed: over 1.25 years.
−Removed: During the nine months ended
−Removed: September 30, 2023, the Company issued warrants to purchase up to 200,000 shares of the Company’s common stock at a price per share
−Removed: equal to $17.00 to a consultant for investor relations services to be provided over a five-year period.
−Removed: The warrants are immediately exercisable
−Removed: but are subject to repurchase by the Company until the required service is provided.
−Removed: The fair value of such warrants was $8.05 per share
−Removed: or $ 1.6 million on the date of grant using the Black-Scholes option-pricing model.
−Removed: This model incorporated certain assumptions for inputs
−Removed: including a risk-free market interest rate of 3.86%, expected dividend yield of the underlying common stock of 0%, expected life of 2.5
−Removed: years and expected volatility in the market value of the underlying common stock based on our historical volatility of 99.6%.
−Removed: value of the warrants was recorded to prepaid expenses and other current assets to be recognized over the service period.
−Removed: During the nine
−Removed: months ended September 30, 2023, $ 0.1 million was recorded as expense and at September 30, 2023, $1.1 million of cost has not been recognized
−Removed: and will be recognized over the next 4.50 years.
+Added: related to restricted stock awards was $ 37 thousand and $ 0.1 million during each of the three months ended March 31, 2024 and 2023 respectively.
+Added: As of March 31, 2024, there
+Added: were unvested shares of common stock representing $ 18 thousand of unrecognized restricted stock grant expense which will be recognized
+Added: In 2023, the Company issued
+Added: warrants to purchase up to 200,000 shares of the Company’s common stock at a price per share equal to $17.00 to a consultant for
+Added: investor relations services to be provided over a five-year period.
+Added: The warrants were immediately exercisable but are subject to repurchase
+Added: by the Company until the required service is provided.
+Added: The fair value of such warrants was $8.05 per share or $ 1.6 million on the date
+Added: of grant using the Black-Scholes option-pricing model.
+Added: This model incorporated certain assumptions for inputs including a risk-free market
+Added: interest rate of 3.86%, expected dividend yield of the underlying common stock of 0%, expected life of 2.5 years and expected volatility
+Added: in the market value of the underlying common stock based on our historical volatility of 99.6%.
+Added: The fair value of the warrants was recorded
+Added: to prepaid expenses and other current assets to be recognized over the service period.
+Added: During the three months ended March 31, 2024, $ 0.3
+Added: million was recorded as expense and $1.3 million of cost has not been recognized and will be recognized over the next 4.0 years.
A summary of activity of warrants outstanding
−Removed: for the nine months ended September 30, 2023 is as follows:
+Added: for the three months ended March 31, 2024 is as follows:
Schedule of warrants outstanding
2 unchanged sentences
Outstanding at December 31, 2023
−Removed: Outstanding at September 30, 2023
−Removed: Exercisable at September 30, 2023
+Added: Outstanding at March 31, 2024
+Added: Exercisable at March 31, 2024
Exercisable warrants as of
−Removed: September 30, 2023 have a weighted average remaining contractual life of 1.83 years.
−Removed: The intrinsic value of the exercisable shares of
−Removed: the warrants at September 30, 2023 was $ 0.5 million .
+Added: March 31, 2024 have a weighted average remaining contractual life of 1.44 years.
+Added: The intrinsic value of the exercisable shares of the
+Added: warrants at March 31, 2024 was $ 0.2 million.
+Added: Warrants to purchase 370,718 shares of common stock at an exercise price equal to $ 6.30
+Added: which were issued in our 2019 public offering expired on April 18, 2024.
For each of the identified
2 unchanged sentences
Three Months Ended
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: September 30,
Product sales
4 unchanged sentences
Total revenues
−Removed: During the nine months ended
−Removed: September 30, 2023 and 2022, 14 %
−Removed: of revenues were derived from customers located in California, respectively.
−Removed: In addition, 10 %
−Removed: of revenues in the nine months ended September 30, 2023 and 2022 were international sales, respectively.
−Removed: At September 30, 2023 and
−Removed: December 31, 2022, deferred revenue was $ 0.8 million and $ 1.4 million , respectively.
−Removed: These amounts consisted mainly of customer deposits
−Removed: in the amount of $ 0.4 million and $ 1.1 million for September 30, 2023 and December 31, 2022, respectively and prepaid multi-year maintenance
−Removed: plans for previously sold products which account for $ 0.5 million and $ 0.3 million for September 30, 2023 and December 31, 2022, respectively,
−Removed: and pertain to services to be provided through 2029.
+Added: During the three months ended
+Added: March 31, 2024 and 2023, 27 % and 60 % of revenues were derived from customers located in California, respectively.
+Added: In addition, 11 % and
+Added: 10 % of revenues in the three months ended March 31, 2024 and 2023 were international sales, respectively.
+Added: At March 31, 2024 and December
+Added: 31, 2023, deferred revenue was $ 1.5 million and $ 1.2 million, respectively.
+Added: These amounts consisted mainly of customer deposits in the
+Added: amount of $ 0.9 million and $ 0.7 million for March 31, 2024 and December 31, 2023, respectively and prepaid multi-year maintenance plans
+Added: for previously sold products which account for $ 0.6 million and $ 0.5 million for March 31, 2024 and December 31, 2023, respectively, and
+Added: pertain to services to be provided through 2031.
+Added: SUBSEQUENT EVENTS
+Added: Management has evaluated events that have occurred subsequent to the date of these condensed consolidated financial statements and has determined that no such reportable subsequent events exist through March 31, 2024.
+Added: Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.