Shapeways Reports Third Quarter 2022 Results

Non-GAAP Financial Information

In addition to Shapeways’ results determined in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), Shapeways believes that Adjusted EBITDA, a non-U.S. GAAP financial measure, is useful in evaluating its operational performance. Shapeways uses this non-U.S. GAAP financial information to evaluate its ongoing operations and for internal planning and forecasting purposes. Shapeways believes that this non-U.S. GAAP financial information, when reviewed collectively with its U.S. GAAP results, may be helpful to investors in assessing its operating performance.

Shapeways defines Adjusted EBITDA as net (loss) income excluding debt forgiveness, interest expense, net of interest income, income tax benefit, depreciation and amortization, stock-based compensation, change in fair value of warrant liabilities, change in fair value of earnout liability, restructuring costs, acquisition costs and other (which includes other income and non-operating gains and losses).

Shapeways believes that the use of Adjusted EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends because it eliminates the effect of financing and capital expenditures and provides investors with a means to compare its financial measures with those of comparable companies, which may present similar non-U.S. GAAP financial measures to investors. However, you should be aware that when evaluating Adjusted EBITDA Shapeways may incur future expenses similar to those excluded when calculating these measures. In addition, Shapeways’ presentation of these measures should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items.

Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with U.S. GAAP. Shapeways compensates for these limitations by relying primarily on its U.S. GAAP results and using Adjusted EBITDA on a supplemental basis. You should review the reconciliation of net income (loss) to Adjusted EBITDA below and not rely on any single financial measure to evaluate Shapeways’ business. 

 

SHAPEWAYS HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

 

 

September 30, 2022

 

December 31, 2021

 

(Unaudited)

 

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

46,941

 

 

$

79,677

 

Restricted cash

 

136

 

 

 

142

 

Accounts receivable

 

1,941

 

 

 

1,372

 

Inventory

 

1,242

 

 

 

927

 

Prepaid expenses and other current assets

 

5,416

 

 

 

4,360

 

Total current assets

 

55,676

 

 

 

86,478

 

Property and equipment, net

 

14,649

 

 

 

4,388

 

Right-of-use assets, net

 

2,475

 

 

 

842

 

Goodwill

 

6,411

 

 

 

1,835

 

Intangible assets, net

 

5,470

 

 

 

 

Security deposits

 

267

 

 

 

175

 

Total assets

$

84,948

 

 

$

93,718

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

1,761

 

 

$

1,909

 

Accrued expenses and other liabilities

 

5,681

 

 

 

2,645

 

Operating lease liabilities, current

 

777

 

 

 

639

 

Deferred revenue

 

1,036

 

 

 

921

 

Total current liabilities

 

9,255

 

 

 

6,114

 

Operating lease liabilities, net of current portion

 

1,777

 

 

 

326

 

Warrant liabilities

 

46

 

 

 

2,274

 

Total liabilities

 

11,078

 

 

 

8,714

 

Commitments and contingencies

 

 

 

Stockholders’ equity

 

 

 

Preferred stock ($0.0001 par value; 10,000,000 shares authorized; none issued or outstanding as of September 30, 2022 and December 31, 2021, respectively)

 

 

 

 

 

Common stock ($0.0001 par value; 120,000,000 shares authorized; 49,294,285 and 48,627,739 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively)

 

5

 

 

 

5

 

Additional paid-in capital

 

200,657

 

 

 

198,179

 

Accumulated deficit

(126,072

)

 

(112,811

)

Accumulated other comprehensive loss

 

(720

)

 

 

(369

)

Total stockholders’ equity

 

73,870

 

 

 

85,004

 

Total liabilities and stockholders’ equity

$

84,948

 

 

$

93,718

 

 

SHAPEWAYS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(UNAUDITED)

(in thousands, except share and per share amounts)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenue, net

$

8,449

 

 

$

7,716

 

 

$

24,452

 

 

$

25,354

 

Cost of revenue

 

4,758

 

 

 

4,055

 

 

 

13,710

 

 

 

13,271

 

Gross profit

 

3,691

 

 

 

3,661

 

 

 

10,742

 

 

 

12,083

 

Operating expenses

 

 

 

 

 

 

 

Selling, general and administrative

 

7,605

 

 

 

4,399

 

 

 

20,516

 

 

 

10,613

 

Research and development

 

2,572

 

 

 

1,673

 

 

 

6,992

 

 

 

4,099

 

Total operating expenses

 

10,177

 

 

 

6,072

 

 

 

27,508

 

 

 

14,712

 

Loss from operations

 

(6,486

)

 

 

(2,411

)

 

 

(16,766

)

 

 

(2,629

)

Other income (expense)

 

 

 

 

 

 

 

Long-term debt forgiveness

 

 

 

 

 

 

 

 

 

 

2,000

 

Change in fair value of earnout liability

 

1,784

 

 

 

 

 

 

1,784

 

 

 

 

Change in fair value of warrant liabilities

 

31

 

 

 

5,088

 

 

 

1,558

 

 

 

5,088

 

Interest expense

 

(7

)

 

 

(126

)

 

 

(7

)

 

 

(407

)

Interest income

 

21

 

 

 

1

 

 

 

23

 

 

 

1

 

Other income

 

110

 

 

 

 

 

 

149

 

 

 

1

 

Total other income (expense), net

 

1,939

 

 

 

4,963

 

 

 

3,507

 

 

 

6,683

 

(Loss) income before income tax expense

 

(4,547

)

 

 

2,552

 

 

 

(13,259

)

 

 

4,054

 

Income tax expense (benefit)

 

3

 

 

 

 

 

 

2

 

 

 

(71

)

Net (loss) income

 

(4,550

)

 

 

2,552

 

 

 

(13,261

)

 

 

4,125

 

Deemed dividend - Earnout Shares

 

 

(18,132

)

 

 

 

(18,132

)

Net loss attributable to common stockholders

$

(4,550

)

 

$

(15,580

)

 

$

(13,261

)

 

$

(14,007

)

Net (loss) income per share:

 

 

 

 

 

 

 

Basic

$

(0.09

)

 

$

0.07

 

 

$

(0.25

)

 

$

0.11

 

Diluted

$

(0.09

)

 

$

0.07

 

 

$

(0.25

)

 

$

0.11

 

Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

$

(0.09

)

 

$

(0.41

)

 

$

(0.25

)

 

$

(0.38

)

Diluted

$

(0.09

)

 

$

(0.41

)

 

$

(0.25

)

 

$

(0.38

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

53,185,561

 

 

 

37,932,345

 

 

 

52,985,344

 

 

 

37,351,244

 

Diluted

 

53,185,561

 

 

 

37,932,345

 

 

 

52,985,344

 

 

 

37,351,244

 

Other comprehensive loss

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

(125

)

 

 

(22

)

 

 

(351

)

 

 

(39

)

Comprehensive loss

$

(4,675

)

 

$

(15,602

)

 

$

(13,612

)

 

$

(14,046

)

 

SHAPEWAYS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands, except share and per share amounts)

 

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

Cash flows from operating activities:

 

 

 

Net (loss) income

$

(13,261

)

 

$

4,125

 

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

 

 

 

Depreciation and amortization

 

1,032

 

 

 

424

 

Stock-based compensation expense

 

1,519

 

 

 

783

 

Non-cash lease expense

 

687

 

 

 

696

 

Non-cash debt forgiveness

 

 

 

 

(2,000

)

Change in fair value of earnout liability

 

(1,784

)

 

 

 

Change in fair value of warrant liabilities

 

(1,558

)

 

 

(5,088

)

Change in operating assets and liabilities:

 

 

 

Accounts receivable

 

710

 

 

 

(924

)

Inventory

 

(152

)

 

 

173

 

Prepaid expenses and other assets

 

(1,335

)

 

 

83

 

Accounts payable

 

(396

)

 

 

(512

)

Accrued expenses and other liabilities

 

713

 

 

 

853

 

Lease liabilities

 

(732

)

 

 

(762

)

Deferred revenue

 

(458

)

 

 

(101

)

Net cash used in operating activities

 

(15,015

)

 

 

(2,250

)

Cash flows from investing activities:

 

 

 

Purchases of property and equipment

 

(9,043

)

 

 

(125

)

Cash paid for acquisitions, net of cash acquired

 

(8,861

)

 

 

 

Net cash used in investing activities

 

(17,904

)

 

 

(125

)

Cash flows from financing activities:

 

 

 

Proceeds from issuance of common stock

 

289

 

 

 

552

 

Proceeds received from exercise of preferred stock warrants

 

 

 

 

60

 

Effect of Merger, net of transaction costs

 

 

 

 

86,792

 

Repayments of loans payable

 

 

 

 

(3,459

)

Net cash provided by financing activities

 

289

 

 

83,945

 

Net change in cash and cash equivalents and restricted cash

 

(32,630

)

 

 

81,570

 

Effect of change in foreign currency exchange rates on cash and cash equivalents and restricted cash

 

(112

)

 

 

(28

)

Cash and cash equivalents and restricted cash at beginning of period

 

79,819

 

 

 

8,709

 

Cash and cash equivalents and restricted cash at end of period

$

47,077

 

 

$

90,251

 

Supplemental disclosure of cash and non-cash transactions:

 

 

 

Cash paid for interest

$

 

 

$

88

 

Accrued acquisition of property and equipment

$

 

 

$

441

 

Issuance of Legacy Shapeways common stock upon conversion of convertible notes

$

 

 

$

5,913

 

Repurchase of Legacy Shapeways common stock

$

 

 

$

(152

)

 

SHAPEWAYS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

For the Three and Nine Months Ended September 30, 2022 and 2021

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(Dollars in thousands)

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net (loss) income

 

$

(4,550

)

 

$

2,552

 

 

$

(13,261

)

 

$

4,125

 

Debt forgiveness

 

 

 

 

 

 

 

 

 

 

 

(2,000

)

Interest expense, net

 

 

(14

)

 

 

125

 

 

 

(16

)

 

 

406

 

Depreciation and amortization

 

 

473

 

 

 

146

 

 

 

1,032

 

 

 

424

 

Stock based compensation

 

 

1,207

 

 

 

438

 

 

 

1,519

 

 

 

783

 

Change in fair value of earnout liability

 

 

(1,784

)

 

 

 

 

 

(1,784

)

 

 

 

Change in fair value of warrant liabilities

 

 

(31

)

 

 

(5,088

)

 

 

(1,558

)

 

 

(5,088

)

Income tax benefit

 

 

3

 

 

 

 

 

 

2

 

 

 

(71

)

Acquisition costs

 

 

 

 

 

 

 

 

373

 

 

 

 

Restructuring costs

 

 

190

 

 

 

 

 

 

190

 

 

 

 

Other

 

 

(109

)

 

 

1

 

 

 

(148

)

 

 

21

 

Adjusted EBITDA

 

$

(4,615

)

 

$

(1,826

)

 

$

(13,651

)

 

$

(1,400

)

 

SHAPEWAYS HOLDINGS, INC.

QUARTERLY PERFORMANCE

(Unaudited)

(in thousands)

 

 

Three Months Ended,

 

September 30,
2021

 

December 31,
2021

 

March 31,
2022

 

June 30,
2022

 

September 30,
2022

Revenue

$

7,716

 

 

$

8,269

 

 

$

7,570

 

 

$

8,433

 

 

$

8,449

 

% YoY Growth

 

(5.0

)%

 

 

(5.0

)%

 

 

(14.0

)%

 

 

(5.0

)%

 

 

9.5

%

 

 

 

 

 

 

 

 

 

 

Gross Profit

$

3,661

 

 

$

3,867

 

 

$

3,409

 

 

$

3,642

 

 

$

3,691

 

Gross Margin

 

47.0

%

 

 

47.0

%

 

 

45.0

%

 

 

43.0

%

 

 

44.0

%

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

(1,826

)

 

$

(3,106

)

 

$

(4,303

)

 

$

(4,270

)

 

$

(4,615

)

 

SHAPEWAYS HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

 

Three Months Ended,

(Dollars in thousands)

September 30,
2021

 

December 31,
2021

 

March 31,
2022

 

June 30,
2022

 

September 30,
2022

Net (loss) income

$

2,552

 

 

$

(2,369

)

 

$

(4,037

)

 

$

(4,674

)

 

$

(4,550

)

Debt forgiveness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

125

 

 

 

(4

)

 

 

 

 

 

(1

)

 

 

(14

)

Depreciation and amortization

 

146

 

 

 

169

 

 

 

182

 

 

 

377

 

 

 

473

 

Stock based compensation

 

438

 

 

 

2,124

 

 

 

312

 

 

 

457

 

 

 

1,207

 

Change in fair value of earnout liability

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,784

)

Change in fair value of warrant liabilities

 

(5,088

)

 

 

(3,018

)

 

 

(762

)

 

 

(765

)

 

 

(31

)

Income tax benefit

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

3

 

Acquisition costs

 

 

 

 

 

 

 

 

 

 

373

 

 

 

 

Restructuring costs

 

 

 

 

 

 

 

 

 

 

 

 

 

190

 

Other

 

1

 

 

 

(8

)

 

 

2

 

 

 

(36

)

 

 

(109

)

Adjusted EBITDA

(1,826

)

 

(3,106

)

 

(4,303

)

 

$

(4,270

)

 

$

(4,615

)


Featured Video
Jobs
GIS Specialist for Washington State Department of Natural Resources at Olympia, Washington
Business Development Manager for Berntsen International, Inc. at Madison, Wisconsin
Business Technology Analyst for Surface Water Management at Everett, Washington
Manufacturing Test Engineer for Google at Prague, Czechia, Czech Republic
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Upcoming Events
Dimensions User Conference 2024 at The Venetian Resort Las Vegas NV - Nov 11 - 13, 2024
URISA GIS Leadership Academy at Embassy Suites Fort Worth Downtown 600 Commerce Street Fort Worth, TX - Nov 18 - 22, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering EDACafe - Electronic Design Automation TechJobsCafe - Technical Jobs and Resumes  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise