Non-GAAP Financial Information
This press release contains non-GAAP financial measures, including non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP operating expense, EBITDA and Adjusted EBITDA.
- We define non-GAAP gross margin as GAAP gross margin excluding the effect of stock-based compensation, amortization of acquired intangible assets, restructuring, acquisition-related and integration costs, and inventory step-up adjustments
- We define non-GAAP operating loss as GAAP operating loss excluding the effect of stock-based compensation, amortization of acquired intangible assets, restructuring, inventory step-up adjustments, and acquisition-related and integration costs
- We define non-GAAP net loss as GAAP net loss excluding the effect of stock-based compensation, amortization of acquired intangible assets, restructuring, inventory step-up adjustments, acquisition-related and integration costs, and change in fair value of investments
- We define non-GAAP operating expense as GAAP operating expense excluding the effect of stock-based compensation, amortization of acquired intangible assets, restructuring, and acquisition-related and integration costs including in operating expenses
- We define EBITDA as GAAP net income (loss) excluding interest, income taxes, and depreciation and amortization expense
- We define Adjusted EBITDA as EBITDA excluding change in fair value of investments, inventory step-up adjustments, stock-based compensation, restructuring, and acquisition-related and integration costs
In addition to Desktop Metal’s results determined in accordance with GAAP, Desktop Metal’s management uses this non-GAAP financial information to evaluate the Company’s ongoing operations and for internal planning and forecasting purposes. We believe that this non-GAAP financial information, when taken collectively, may be helpful to investors in assessing Desktop Metal’s operating performance.
We believe that the use of Non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP operating expense, EBITDA and Adjusted EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends because it eliminates the effect of financing, capital expenditures, and non-cash expenses such as stock-based compensation and warrants, and provides investors with a means to compare Desktop Metal’s financial measures with those of comparable companies, which may present similar non-GAAP financial measures to investors. However, investors should be aware that when evaluating non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP operating expense, EBITDA and Adjusted EBITDA, we may incur future expenses similar to those excluded when calculating these measures. In addition, our presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Our computation of these measures may not be comparable to other similarly titled measures computed by other companies because not all companies calculate these measures in the same fashion.
Because of these limitations, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP operating expense, EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP operating expense, EBITDA and Adjusted EBITDA on a supplemental basis. Management uses, and investors should consider, our non-GAAP financial measures only in conjunction with our GAAP results. Desktop Metal has not provided a reconciliation of its Adjusted EBITDA outlook to net income because estimates of all of the reconciling items cannot be provided without unreasonable efforts.
Set forth below is a reconciliation of each non-GAAP financial measure used in this press release to its most directly comparable GAAP financial measure.
DESKTOP METAL, INC. |
||||||||||||||||||||||
NON-GAAP RECONCILIATION TABLE |
||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
For the Year Ended |
|
|||||||||||||||||||
|
|
December 31, |
|
|||||||||||||||||||
(Dollars in thousands) |
|
2023 |
|
2022 |
|
2021 |
|
|||||||||||||||
GAAP gross margin |
|
$ |
(10,090) |
|
$ |
15,071 |
|
$ |
18,293 |
|
||||||||||||
Stock-based compensation included in cost of sales(1) |
|
|
2,262 |
|
|
2,257 |
|
|
1,018 |
|
||||||||||||
Amortization of acquired intangible assets included in cost of sales |
|
|
27,789 |
|
|
23,707 |
|
|
8,467 |
|
||||||||||||
Restructuring expense in cost of sales |
|
|
30,205 |
|
|
3,273 |
|
|
— |
|
||||||||||||
Acquisition-related and integration costs included in cost of sales |
|
|
958 |
|
|
1,148 |
|
|
— |
|
||||||||||||
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
1,496 |
|
|
2,194 |
|
||||||||||||
Non-GAAP gross margin |
|
$ |
51,124 |
|
$ |
46,952 |
|
$ |
29,972 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GAAP operating loss |
|
$ |
(323,221) |
|
$ |
(731,763) |
|
$ |
(201,455) |
|
||||||||||||
Stock-based compensation (2),(3) |
|
|
33,177 |
|
|
48,785 |
|
|
28,778 |
|
||||||||||||
Amortization of acquired intangible assets |
|
|
41,617 |
|
|
38,662 |
|
|
17,581 |
|
||||||||||||
Restructuring expense |
|
|
37,488 |
|
|
6,574 |
|
|
— |
|
||||||||||||
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
1,496 |
|
|
2,194 |
|
||||||||||||
Acquisition-related and integration costs (4) |
|
|
6,179 |
|
|
6,766 |
|
|
23,788 |
|
||||||||||||
In-process research and development assets acquired |
|
|
— |
|
|
— |
|
|
25,581 |
|
||||||||||||
Impairment charges |
|
|
8,518 |
|
|
— |
|
|
— |
|
||||||||||||
Goodwill impairment |
|
|
112,911 |
|
|
498,800 |
|
|
— |
|
||||||||||||
Non-GAAP operating loss |
|
$ |
(83,331) |
|
$ |
(130,680) |
|
$ |
(103,533) |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GAAP net loss |
|
$ |
(323,271) |
|
$ |
(740,343) |
|
$ |
(240,334) |
|
||||||||||||
Stock-based compensation (2),(3) |
|
|
33,177 |
|
|
48,785 |
|
|
28,778 |
|
||||||||||||
Amortization of acquired intangible assets |
|
|
41,617 |
|
|
38,662 |
|
|
17,581 |
|
||||||||||||
Restructuring expense |
|
|
37,488 |
|
|
6,957 |
|
|
— |
|
||||||||||||
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
1,496 |
|
|
2,194 |
|
||||||||||||
Acquisition-related and integration costs (4) |
|
|
6,179 |
|
|
6,766 |
|
|
23,788 |
|
||||||||||||
In-process research and development assets acquired |
|
|
— |
|
|
— |
|
|
25,581 |
|
||||||||||||
Impairment charges |
|
|
8,518 |
|
|
— |
|
|
— |
|
||||||||||||
Goodwill impairment |
|
|
112,911 |
|
|
498,800 |
|
|
— |
|
||||||||||||
Change in fair value of investments |
|
|
1,239 |
|
|
8,164 |
|
|
12,475 |
|
||||||||||||
Change in fair value of warrant liability |
|
|
— |
|
|
— |
|
|
56,576 |
|
||||||||||||
Non-GAAP net loss |
|
$ |
(82,142) |
|
$ |
(130,713) |
|
$ |
(73,361) |
|
||||||||||||
(1) Includes $0.1 million of liability-award stock-based compensation associated with bonuses granted in dollar amounts and paid out in RSUs under our bonus plan (“liability-award stock-based compensation”) for the years ended December 31, 2023 and 2022. |
||||||||||||||||||||||
(2) Includes $7.3 million of stock-based compensation expense associated with the 2022 Initiative for the year ended December 31, 2022. | ||||||||||||||||||||||
(3) Includes $2.0 million and $1.0 million of liability-award stock-based compensation, respectively, for the years ended December 31, 2023 and 2022. |
||||||||||||||||||||||
(4) For the year ended December 31, 2023, we incurred $10.0 million in merger expenses related to the Stratasys transaction and recognized a $10.0 million reduction in expenses as a result of the reimbursement from Stratasys, with no net impact to the adjustment for Acquisition-related and integration costs for the year ended December 31, 2023. |
DESKTOP METAL, INC. |
||||||||||||||||||||||
NON-GAAP OPERATING EXPENSE RECONCILIATION TABLE |
||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
For the Year Ended |
|
|||||||||||||||||||
|
|
December 31, |
|
|||||||||||||||||||
(Dollars in thousands) |
|
2023 |
|
2022 |
|
2021 |
|
|||||||||||||||
GAAP operating expenses |
|
$ |
313,131 |
|
$ |
746,834 |
|
$ |
219,748 |
|
||||||||||||
Stock-based compensation included in operating expenses (1),(2) |
|
|
(30,915) |
|
|
(46,528) |
|
|
(27,760) |
|
||||||||||||
Amortization of acquired intangible assets included in operating expenses |
|
|
(13,828) |
|
|
(14,955) |
|
|
(9,114) |
|
||||||||||||
Restructuring expense included in operating expenses |
|
|
(7,283) |
|
|
(3,301) |
|
|
— |
|
||||||||||||
Acquisition-related and integration costs included in operating expenses (3) |
|
|
(5,221) |
|
|
(5,618) |
|
|
(23,788) |
|
||||||||||||
In-process research and development assets acquired |
|
|
— |
|
|
— |
|
|
(25,581) |
|
||||||||||||
Impairment charges |
|
|
(8,518) |
|
|
— |
|
|
— |
|
||||||||||||
Goodwill impairment |
|
|
(112,911) |
|
|
(498,800) |
|
|
— |
|
||||||||||||
Non-GAAP operating expenses |
|
$ |
134,455 |
|
$ |
177,632 |
|
$ |
133,505 |
|
||||||||||||
(1) Includes $7.3 million of stock-based compensation expense associated with the 2022 Initiative for the year ended December 31, 2022. |
||||||||||||||||||||||
(2) Includes $1.9 million and $0.9 million of liability-award stock-based compensation, respectively, for the years ended December 31, 2023 and 2022. | ||||||||||||||||||||||
(3) For the year ended December 31, 2023, we incurred $10.0 million in merger expenses related to the Stratasys transaction and recognized a $10.0 million reduction in expenses as a result of the reimbursement from Stratasys, with no net impact to the adjustment for Acquisition-related and integration costs for the year ended December 31, 2023. |
DESKTOP METAL, INC. |
|||||||||||||||||||||||
NON-GAAP ADJUSTED EBITDA RECONCILIATION TABLE |
|||||||||||||||||||||||
(in thousands) |
|||||||||||||||||||||||
|
|||||||||||||||||||||||
|
|
|
|
For the Years Ended |
|
||||||||||||||||||
|
|
|
|
December 31, |
|
||||||||||||||||||
(Dollars in thousands) |
|
|
|
2023 |
|
2022 |
|
2021 |
|
||||||||||||||
Net loss attributable to common stockholders |
|
|
|
$ |
(323,271) |
|
$ |
(740,343) |
|
$ |
(240,334) |
|
|||||||||||
Interest (income) expense, net |
|
|
|
|
4,099 |
|
|
1,743 |
|
|
(334) |
|
|||||||||||
Income tax expense (benefit) |
|
|
|
|
(3,105) |
|
|
(1,498) |
|
|
(29,668) |
|
|||||||||||
Depreciation and amortization |
|
|
|
|
53,632 |
|
|
50,767 |
|
|
24,854 |
|
|||||||||||
In-process research and development assets acquired |
|
|
|
|
— |
|
|
— |
|
|
25,581 |
|
|||||||||||
EBITDA |
|
|
|
|
(268,645) |
|
|
(689,331) |
|
|
(219,901) |
|
|||||||||||
Change in fair value of warrant liability |
|
|
|
|
— |
|
|
- |
|
|
56,576 |
|
|||||||||||
Change in fair value of investments |
|
|
|
|
1,239 |
|
|
8,164 |
|
|
12,475 |
|
|||||||||||
Inventory step-up adjustment |
|
|
|
|
— |
|
|
1,496 |
|
|
2,194 |
|
|||||||||||
Stock-based compensation expense (1),(2) |
|
|
|
|
33,177 |
|
|
48,785 |
|
|
28,778 |
|
|||||||||||
Restructuring expense |
|
|
|
|
37,488 |
|
|
6,957 |
|
|
— |
|
|||||||||||
Goodwill impairment |
|
|
|
|
112,911 |
|
|
498,800 |
|
|
— |
|
|||||||||||
Impairment charges |
|
|
|
|
8,518 |
|
|
|
|
|
|
|
|||||||||||
Acquisition-related and integration costs (3) |
|
|
|
|
6,179 |
|
|
6,766 |
|
|
23,788 |
|
|||||||||||
Adjusted EBITDA |
|
|
|
$ |
(69,133) |
|
$ |
(118,363) |
|
$ |
(96,090) |
|
|||||||||||
(1) Includes $7.3 million of stock-based compensation expense associated with the 2022 Initiative for the year ended December 31, 2022. |
|||||||||||||||||||||||
(2) Includes $1.0 million of liability-award stock-based compensation for the year ended December 31, 2022. |
|||||||||||||||||||||||
(3) For the year ended December 31, 2023, we incurred $10.0 million in merger expenses related to the Stratasys transaction and recognized a $10.0 million reduction in expenses as a result of the reimbursement from Stratasys, with no net impact to the adjustment for Acquisition-related and integration costs for the year ended December 31, 2023. |
DESKTOP METAL, INC. |
||||||
NON-GAAP RECONCILIATION TABLE |
||||||
(in thousands) |
||||||
|
||||||
|
|
For the Quarter Ended |
||||
|
|
December 31, |
||||
(Dollars in thousands) |
|
2023 |
|
2022 |
||
GAAP gross margin |
|
$ |
(16,739) |
|
$ |
8,311 |
Stock-based compensation included in cost of sales |
|
|
475 |
|
|
365 |
Amortization of acquired intangible assets included in cost of sales |
|
|
7,045 |
|
|
5,890 |
Restructuring expense in cost of sales |
|
|
26,984 |
|
|
147 |
Acquisition-related and integration costs included in cost of sales |
|
|
45 |
|
|
— |
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
— |
Non-GAAP gross margin |
|
$ |
17,810 |
|
$ |
14,713 |
|
|
|
|
|
|
|
GAAP operating loss |
|
$ |
(177,267) |
|
$ |
(311,895) |
Stock-based compensation |
|
|
6,478 |
|
|
7,615 |
Amortization of acquired intangible assets |
|
|
10,320 |
|
|
10,140 |
Restructuring expense |
|
|
30,878 |
|
|
1,488 |
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
— |
Acquisition-related and integration costs |
|
|
2,866 |
|
|
133 |
In-process research and development assets acquired |
|
|
— |
|
|
— |
Impairment charges |
|
|
2,456 |
|
|
— |
Goodwill impairment |
|
|
110,461 |
|
|
269,300 |
Non-GAAP operating loss |
|
$ |
(13,808) |
|
$ |
(23,219) |
|
|
|
|
|
|
|
GAAP net loss |
|
$ |
(174,529) |
|
$ |
(312,353) |
Stock-based compensation |
|
|
6,478 |
|
|
7,615 |
Amortization of acquired intangible assets |
|
|
10,320 |
|
|
10,140 |
Restructuring expense |
|
|
30,878 |
|
|
1,488 |
Inventory step-up adjustment in cost of sales |
|
|
— |
|
|
— |
Acquisition-related and integration costs |
|
|
2,866 |
|
|
133 |
In-process research and development assets acquired |
|
|
— |
|
|
— |
Impairment charges |
|
|
2,456 |
|
|
— |
Goodwill impairment |
|
|
110,461 |
|
|
269,300 |
Change in fair value of investments |
|
|
178 |
|
|
(329) |
Change in fair value of warrant liability |
|
|
— |
|
|
— |
Non-GAAP net loss |
|
$ |
(10,892) |
|
$ |
(24,006) |
DESKTOP METAL, INC. |
||||||
NON-GAAP ADJUSTED EBITDA RECONCILIATION TABLE |
||||||
(in thousands) |
||||||
|
||||||
|
|
For the Quarter Ended |
||||
|
|
December 31, |
||||
(Dollars in thousands) |
|
2023 |
|
2022 |
||
Net loss attributable to common stockholders |
|
$ |
(174,528) |
|
$ |
(312,353) |
Interest (income) expense, net |
|
|
1,134 |
|
|
462 |
Income tax expense (benefit) |
|
|
(2,430) |
|
|
104 |
Depreciation and amortization |
|
|
13,312 |
|
|
12,473 |
In-process research and development assets acquired |
|
|
— |
|
|
— |
EBITDA |
|
|
(162,512) |
|
|
(299,314) |
Change in fair value of warrant liability |
|
|
— |
|
|
- |
Change in fair value of investments |
|
|
178 |
|
|
(329) |
Inventory step-up adjustment |
|
|
— |
|
|
— |
Stock-based compensation expense |
|
|
6,478 |
|
|
7,615 |
Restructuring expense |
|
|
30,878 |
|
|
1,488 |
Goodwill impairment |
|
|
110,461 |
|
|
269,300 |
Impairment charges |
|
|
2,456 |
|
|
|
Acquisition-related and integration costs |
|
|
2,866 |
|
|
133 |
Adjusted EBITDA |
|
$ |
(9,195) |
|
$ |
(21,107) |