FTC Solar, Inc. (Nasdaq: FTCI), a leading provider of solar tracker
systems, today announced financial results for the first quarter
that ended March 31, 2025.
“We’re pleased to report first quarter results
which were ahead of target mid-points on all metrics,” said Yann
Brandt, President and Chief Executive Officer of FTC Solar. “In
recent months we have added multiples of our current annual revenue
run rate to our backlog, signed agreements totaling more than 6.5
gigawatts with Tier 1 customers, added incremental liquidity for
our balance sheet, strengthened our sales team, further
strengthened our product offering and capabilities, and increased
our commercial traction with bids on many gigawatts of future
projects.
“Much of our recent momentum has been driven by
the significant expansion of our innovative and differentiated 1P
product line, including high wind offerings up to 150mph,
terrain-following options, large stow range, compatibility across
module manufacturers and types, and the upcoming availability of
100% domestic content. This compelling product line has helped
drive significant increases in customer visits, bidding volume,
average project size and customer access.
“Overall, I’m bullish on the long-term potential
and prospects for FTC Solar. We’re well positioned in a growth
market to take significant share, with the right combination of
people and products, providing the best value for our customers.
Our priority is to demonstrate continued progress and convert the
increased customer interest and wins into sustainable growth and
profitability.”
Summary Financial Performance: Q1 2025
compared to Q1 2024
|
|
U.S. GAAP |
|
|
Non-GAAP(c) |
|
|
|
Three months ended March 31, |
|
(in thousands, except per share data) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Revenue |
|
$ |
20,803 |
|
|
$ |
12,587 |
|
|
$ |
20,803 |
|
|
$ |
12,587 |
|
Gross
margin percentage |
|
|
(16.6 |
%) |
|
|
(16.7 |
%) |
|
|
(14.4 |
%) |
|
|
(13.7 |
%) |
Total
operating expenses |
|
$ |
7,113 |
|
|
$ |
10,394 |
|
|
$ |
6,645 |
|
|
$ |
8,702 |
|
Loss
from operations(a) |
|
$ |
(10,560 |
) |
|
$ |
(12,502 |
) |
|
$ |
(9,750 |
) |
|
$ |
(10,655 |
) |
Net
loss |
|
$ |
(3,819 |
) |
|
$ |
(8,771 |
) |
|
$ |
(10,801 |
) |
|
$ |
(10,873 |
) |
Diluted
loss per share(b) |
|
$ |
(0.58 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.84 |
) |
|
$ |
(0.87 |
) |
|
(a) |
|
Adjusted EBITDA for Non-GAAP |
|
(b) |
|
Prior year amounts per share have
been revised to reflect the 1-for-10 reverse stock split, effective
November 29, 2024 |
|
(c) |
|
See below for reconciliation of
Non-GAAP financial measures to the nearest comparable GAAP
measures |
|
|
|
|
The contracted portion of the company's backlog1
now stands at approximately $482 million.
First Quarter
ResultsTotal first-quarter revenue was $20.8 million,
which was above our target range. This revenue level represents an
increase of 57.6% compared to the prior quarter and an increase of
65.3% compared to the year-earlier quarter due to higher product
volumes.
GAAP gross loss was $3.4 million, or 16.6% of
revenue, compared to gross loss of $3.8 million, or 29.1% of
revenue, in the prior quarter. Non-GAAP gross loss was $3.0 million
or 14.4% of revenue. The result for this quarter compares to
non-GAAP gross loss of $1.7 million in the prior-year period.
GAAP operating expenses were $7.1 million. On a
non-GAAP basis, operating expenses were $6.6 million. This result
compares to non-GAAP operating expenses of $8.7 million in the
year-ago quarter.
GAAP net loss was $3.8 million or
$0.58 per diluted share, compared to a loss of $12.2 million or
$0.96 per diluted share in the prior quarter
and a net loss of $8.8 million or $0.70 per
diluted share (post-split) in the year-ago quarter. Adjusted EBITDA
loss, which excludes an approximate $5.9 million net gain from the
change in fair value of the warrant liability, gain from collection
of a contingent earnout payment and other non-cash items, was $9.8
million, compared to Adjusted EBITDA losses of $9.8 million(2) in
the prior quarter and $10.7 million in the year-ago quarter.
Subsequent EventsThe company announced today
the appointments of Darrell Jackson and Max Sultan to its Board of
Directors. The appointments were effective as of April 28,
2025.
Mr. Jackson brings more than 30 years of executive and Board
leadership experience to FTC Solar. He has been the CEO of The
Efficace Group, an executive coaching and consulting firm, since
2018. Prior to Efficace, he served as President and CEO of Seaway
Bank and Trust Company. Earlier in his career, he spent more than
19 years at Northern Trust Company, serving in various roles,
including as EVP and President of Wealth Management, and spent
approximately 14 years with BMO Harris. Mr. Jackson currently
serves on the Janus Henderson Funds Board of Trustees, is an
independent director for Amalgamated Financial Corporation, and is
on the Board of Directors of two privately held companies, Dome
Construction, Inc., and William R. Gray and Company. Mr. Jackson
earned a BA in Communications from St. Xavier University and holds
an Executive MBA degree from the Kellogg Graduate School of
Management at Northwestern University.
Mr. Sultan is currently a partner at Applied Value Group, a
strategy and operations management consulting firm, having joined
the firm in August 2013. He has led consulting engagements on
issues including sourcing and supply chain, product design and
innovation, and commercial excellence, and has worked with several
renewable energy clients. Mr. Sultan has been a member of the Board
of Directors of ES Solar, a private residential and commercial
installer based in Utah since June 2023. He has previously served
on the Boards of Applied Value Technologies and Division 5, LLC.
Mr. Sultan holds a Bachelor of Business Administration degree from
the Goizueta Business School at Emory University. Mr. Sultan was
nominated to the Board by AV Securities, Inc., pursuant to the
terms of the Promissory Note placement which closed in December
2024.
OutlookFor the second quarter,
we expect revenue at the midpoint of our guidance range to show
continued sequential growth relative to the first quarter. We
continue to expect 2025 revenue to be weighted toward the second
half and continue to expect to achieve adjusted EBITDA breakeven on
a quarterly basis within 2025.
(in millions) |
|
1Q'25Guidance |
|
1Q'25Actual |
|
2Q'25Guidance(3) |
Revenue |
|
$18.0 – $20.0 |
|
$20.8 |
|
$19.0 – $24.0 |
Non-GAAP Gross Loss |
|
$(4.8) – $(2.3) |
|
$(3.0) |
|
$(4.4) – $(2.0) |
Non-GAAP Gross Margin |
|
(26.6%) – (11.7%) |
|
(14.4%) |
|
(23.4%) – (8.5%) |
Non-GAAP operating
expenses |
|
$7.7 – $8.4 |
|
$6.6 |
|
$7.8 – $8.6 |
Non-GAAP adjusted EBITDA |
|
$(13.3) – $(10.0) |
|
$(9.8) |
|
$(13.3) – $(10.0) |
|
|
|
|
|
|
|
First Quarter 2025 Earnings Conference
CallFTC Solar’s senior management will host a conference
call for members of the investment community at 8:30 a.m. E.T.
today, during which the company will discuss its first quarter
results, its outlook and other business items. This call will be
webcast and can be accessed within the Investor Relations section
of FTC Solar's website at https://investor.ftcsolar.com. A replay
of the conference call will also be available on the website for 30
days following the webcast.
About FTC Solar Inc. Founded in
2017 by a group of renewable energy industry veterans, FTC Solar is
a global provider of solar tracker systems, technology, software,
and engineering services. Solar trackers significantly increase
energy production at solar power installations by dynamically
optimizing solar panel orientation to the sun. FTC Solar’s
innovative tracker designs provide compelling performance and
reliability, with an industry-leading installation cost-per-watt
advantage.
Footnotes1. The term ‘backlog’
or ‘contracted and awarded’ refers to the combination of our
executed contracts (contracted) and awarded orders (awarded), which
are orders that have been documented and signed through a contract,
where we are in the process of documenting a contract but for which
a contract has not yet been signed, or that have been awarded in
writing or verbally with a mutual understanding that the order will
be contracted in the future. In the case of certain projects,
including those that are scheduled for delivery on later dates, we
have not locked in binding pricing with customers, and we instead
use estimated average selling price to calculate the revenue
included in our contracted and awarded orders for such projects.
Actual revenue for these projects could differ once contracts with
binding pricing are executed, and there is also a risk that a
contract may never be executed for an awarded but uncontracted
project, or that a contract may be executed for an awarded but
uncontracted project at a date that is later than anticipated, or
that a contract once executed may be subsequently amended,
supplemented, rescinded, cancelled or breached, including in a
manner that impacts the timing and amounts of payments due
thereunder, thus reducing anticipated revenues. Please refer to our
SEC filings, including our Form 10-K, for more information on our
contracted and awarded orders, including risk factors.2. A
reconciliation of prior quarter Non-GAAP financial measures to the
nearest comparable GAAP measures may be found in Exhibit 99.1 of
our Form 8-K filed on March 31, 2025.3. We do not provide a
quantitative reconciliation of our forward-looking non-GAAP
guidance measures to the most directly comparable GAAP financial
measures because certain information needed to reconcile those
measures is not available without unreasonable efforts due to the
inherent difficulty in forecasting and quantifying these measures
as a result of changes in project schedules by our customers that
may occur, which are outside of our control, and the impact, if
any, of credit loss provisions, asset impairment charges,
restructuring or changes in the timing and level of indirect or
overhead spending, as well as other matters, that could occur which
could significantly impact the related GAAP financial measures.
Forward-Looking StatementsThis
press release contains forward looking statements. These statements
are not historical facts but rather are based on our current
expectations and projections regarding our business, operations and
other factors relating thereto. Words such as “may,” “will,”
“could,” “would,” “should,” “anticipate,” “predict,” “potential,”
“continue,” “expects,” “intends,” “plans,” “projects,” “believes,”
“estimates” and similar expressions are used to identify these
forward-looking statements. These statements are only predictions
and as such are not guarantees of future performance and involve
risks, uncertainties and assumptions that are difficult to predict,
including, without limitation, the risks and uncertainties
described in more detail above and in our filings with the U.S.
Securities and Exchange Commission, including the “Risk Factors”
and “Management’s Discussion and Analysis of Financial Condition
and Results of Operations” sections of our Annual Report on Form
10-K filed with the U.S. Securities and Exchange Commission (the
“SEC”), our Quarterly Reports on Form 10-Q, and other documents,
including Current Reports on Form 8-K, that we have filed, or will
file, with the SEC. You should not rely on our forward-looking
statements as predictions of future events, as actual results may
differ materially from those in the forward-looking statements as a
result of certain risks and uncertainties, including, without
limitation, the risks and uncertainties described in more detail
above and in our filings with the SEC, including the “Risk Factors”
and “Management’s Discussion and Analysis of Financial Condition
and Results of Operations” sections of our Annual Report on Form
10-K filed with the SEC, our Quarterly Reports on Form 10-Q, and
other documents, including Current Reports on Form 8-K, that we
have filed, or will file, with the SEC. Any forward-looking
statements in this release speak only as of the date on which they
are made. FTC Solar undertakes no duty or obligation to update any
forward-looking statements contained in this release as a result of
new information, future events or changes in its expectations,
except as required by law.
FTC Solar Investor Contact:Bill Michalek Vice
President, Investor Relations FTC SolarT: (737) 241-8618 E:
IR@FTCSolar.com
|
FTC Solar, Inc.Condensed Consolidated
Statements of Comprehensive
Loss(unaudited) |
|
|
|
Three months ended March 31, |
|
(in thousands, except shares and per share
data) |
|
2025 |
|
|
2024 |
|
Revenue: |
|
|
|
|
|
|
Product |
|
$ |
18,202 |
|
|
$ |
10,905 |
|
Service |
|
|
2,601 |
|
|
|
1,682 |
|
Total revenue |
|
|
20,803 |
|
|
|
12,587 |
|
Cost of revenue: |
|
|
|
|
|
|
Product |
|
|
20,111 |
|
|
|
12,367 |
|
Service |
|
|
4,139 |
|
|
|
2,328 |
|
Total cost of revenue |
|
|
24,250 |
|
|
|
14,695 |
|
Gross loss |
|
|
(3,447 |
) |
|
|
(2,108 |
) |
Operating expenses |
|
|
|
|
|
|
Research and development |
|
|
924 |
|
|
|
1,439 |
|
Selling and marketing |
|
|
1,136 |
|
|
|
2,388 |
|
General and administrative |
|
|
5,053 |
|
|
|
6,567 |
|
Total operating expenses |
|
|
7,113 |
|
|
|
10,394 |
|
Loss from operations |
|
|
(10,560 |
) |
|
|
(12,502 |
) |
Interest expense |
|
|
(711 |
) |
|
|
(317 |
) |
Interest income |
|
|
6 |
|
|
|
181 |
|
Gain from disposal of
investment in unconsolidated subsidiary |
|
|
3,204 |
|
|
|
4,085 |
|
Gain from change in fair value
of warrant liability |
|
|
4,604 |
|
|
|
— |
|
Other income, net |
|
|
4 |
|
|
|
36 |
|
Loss from unconsolidated
subsidiary |
|
|
(112 |
) |
|
|
(265 |
) |
Loss before income taxes |
|
|
(3,565 |
) |
|
|
(8,782 |
) |
(Provision for) benefit from
income taxes |
|
|
(254 |
) |
|
|
11 |
|
Net loss |
|
|
(3,819 |
) |
|
|
(8,771 |
) |
Other comprehensive
income (loss): |
|
|
|
|
|
|
Foreign currency translation
adjustments |
|
|
28 |
|
|
|
(181 |
) |
Comprehensive loss |
|
$ |
(3,791 |
) |
|
$ |
(8,952 |
) |
Net loss per
share: |
|
|
|
|
|
|
Basic(*) |
|
$ |
(0.30 |
) |
|
$ |
(0.70 |
) |
Diluted(*) |
|
$ |
(0.58 |
) |
|
$ |
(0.70 |
) |
Weighted-average
common shares outstanding: |
|
|
|
|
|
|
Basic(*) |
|
|
12,888,695 |
|
|
|
12,556,938 |
|
Diluted(*) |
|
|
14,588,972 |
|
|
|
12,556,938 |
|
___________
(*) |
Prior year amounts per share and number of shares, as applicable,
have been revised to reflect the 1-for-10 reverse stock split,
effective November 29, 2024. |
|
FTC Solar, Inc.Condensed Consolidated
Balance Sheets(unaudited) |
|
(in thousands, except shares and per share
data) |
|
March 31, 2025 |
|
|
December 31, 2024 |
|
ASSETS |
|
|
|
|
|
|
Current
assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,909 |
|
|
$ |
11,247 |
|
Accounts receivable, net of allowance for credit losses of $1,625
and $1,717 at March 31, 2025 and December 31, 2024,
respectively |
|
|
44,238 |
|
|
|
39,709 |
|
Inventories |
|
|
6,828 |
|
|
|
10,144 |
|
Prepaid and other current assets |
|
|
14,123 |
|
|
|
15,028 |
|
Total current assets |
|
|
71,098 |
|
|
|
76,128 |
|
Operating lease right-of-use
assets |
|
|
959 |
|
|
|
1,149 |
|
Property and equipment,
net |
|
|
1,951 |
|
|
|
2,217 |
|
Goodwill |
|
|
7,173 |
|
|
|
7,139 |
|
Equity method investment |
|
|
842 |
|
|
|
954 |
|
Other assets |
|
|
2,038 |
|
|
|
2,341 |
|
Total assets |
|
$ |
84,061 |
|
|
$ |
89,928 |
|
LIABILITIES AND
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
14,636 |
|
|
$ |
12,995 |
|
Accrued expenses |
|
|
23,245 |
|
|
|
20,134 |
|
Income taxes payable |
|
|
407 |
|
|
|
325 |
|
Deferred revenue |
|
|
2,237 |
|
|
|
5,306 |
|
Other current liabilities |
|
|
10,373 |
|
|
|
10,313 |
|
Total current liabilities |
|
|
50,898 |
|
|
|
49,073 |
|
Long-term debt |
|
|
10,169 |
|
|
|
9,466 |
|
Operating lease liability, net
of current portion |
|
|
344 |
|
|
|
411 |
|
Warrant liability |
|
|
4,916 |
|
|
|
9,520 |
|
Other non-current
liabilities |
|
|
2,206 |
|
|
|
2,422 |
|
Total liabilities |
|
|
68,533 |
|
|
|
70,892 |
|
Commitments and
contingencies |
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
Preferred stock par value of $0.0001 per share, 10,000,000 shares
authorized; none issued as of March 31, 2025 and
December 31, 2024 |
|
|
— |
|
|
|
— |
|
Common stock par value of $0.0001 per share, 850,000,000 shares
authorized; 13,068,309 and 12,853,823 shares issued and outstanding
as of March 31, 2025 and December 31, 2024 |
|
|
1 |
|
|
|
1 |
|
Treasury stock, at cost; 1,076,257 shares as of March 31, 2025
and December 31, 2024 |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
367,601 |
|
|
|
367,318 |
|
Accumulated other comprehensive loss |
|
|
(514 |
) |
|
|
(542 |
) |
Accumulated deficit |
|
|
(351,560 |
) |
|
|
(347,741 |
) |
Total stockholders’ equity |
|
|
15,528 |
|
|
|
19,036 |
|
Total liabilities and stockholders’ equity |
|
$ |
84,061 |
|
|
$ |
89,928 |
|
|
|
FTC Solar, Inc.Condensed Consolidated
Statements of Cash Flows(unaudited) |
|
|
|
Three months ended March 31, |
|
(in thousands) |
|
2025 |
|
|
2024 |
|
Cash flows from operating activities |
|
|
|
|
|
|
Net loss |
|
$ |
(3,819 |
) |
|
$ |
(8,771 |
) |
Adjustments to reconcile net loss to cash used in operating
activities: |
|
|
|
|
|
|
Stock-based compensation |
|
|
280 |
|
|
|
1,639 |
|
Depreciation and amortization |
|
|
302 |
|
|
|
404 |
|
Gain from change in fair value of warrant liability |
|
|
(4,604 |
) |
|
|
— |
|
Gain from sale of property and equipment |
|
|
(3 |
) |
|
|
— |
|
Amortization of debt discount and issue costs |
|
|
210 |
|
|
|
177 |
|
Paid-in-kind non-cash interest |
|
|
492 |
|
|
|
— |
|
Provision (credit) for obsolete and slow-moving inventory |
|
|
— |
|
|
|
177 |
|
Loss from unconsolidated subsidiary |
|
|
112 |
|
|
|
265 |
|
Gain from disposal of investment in unconsolidated subsidiary |
|
|
(3,204 |
) |
|
|
(4,085 |
) |
Warranties issued and remediation added |
|
|
1,045 |
|
|
|
838 |
|
Warranty recoverable from manufacturer |
|
|
80 |
|
|
|
98 |
|
Credit loss provisions(reversals) |
|
|
(92 |
) |
|
|
670 |
|
Deferred income taxes |
|
|
426 |
|
|
|
225 |
|
Lease expense and other |
|
|
327 |
|
|
|
309 |
|
Impact
on cash from changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
(4,437 |
) |
|
|
(1,770 |
) |
Inventories |
|
|
3,316 |
|
|
|
(116 |
) |
Prepaid and other current assets |
|
|
918 |
|
|
|
45 |
|
Other assets |
|
|
(216 |
) |
|
|
(226 |
) |
Accounts payable |
|
|
1,688 |
|
|
|
3,989 |
|
Accruals and other current liabilities |
|
|
2,539 |
|
|
|
(6,200 |
) |
Deferred revenue |
|
|
(3,069 |
) |
|
|
1,285 |
|
Other non-current liabilities |
|
|
(415 |
) |
|
|
(523 |
) |
Lease payments and other, net |
|
|
(359 |
) |
|
|
(287 |
) |
Net cash used in operations |
|
|
(8,483 |
) |
|
|
(11,857 |
) |
Cash flows from
investing activities: |
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(83 |
) |
|
|
(432 |
) |
Proceeds from sale of property and equipment |
|
|
3 |
|
|
|
— |
|
Equity method investment in Alpha Steel |
|
|
— |
|
|
|
(1,035 |
) |
Proceeds from disposal of investment in unconsolidated
subsidiary |
|
|
3,204 |
|
|
|
4,085 |
|
Net cash provided by investing activities |
|
|
3,124 |
|
|
|
2,618 |
|
Cash flows from
financing activities: |
|
|
|
|
|
|
Proceeds from stock option exercises |
|
|
3 |
|
|
|
— |
|
Net cash provided by financing activities |
|
|
3 |
|
|
|
— |
|
Effect
of exchange rate changes on cash, cash equivalents and restricted
cash |
|
|
18 |
|
|
|
(59 |
) |
Decrease
in cash, cash equivalents and restricted cash |
|
|
(5,338 |
) |
|
|
(9,298 |
) |
Cash and
cash equivalents at beginning of period |
|
|
11,247 |
|
|
|
25,235 |
|
Cash,
cash equivalents and restricted cash at end of period |
|
$ |
5,909 |
|
|
$ |
15,937 |
|
|
Notes to Reconciliations of Non-GAAP Financial Measures
to Nearest Comparable GAAP Measures
We utilize Adjusted EBITDA, Adjusted Net Loss,
and Adjusted EPS as supplemental measures of our performance. We
define Adjusted EBITDA as net loss plus (i) provision for (benefit
from) income taxes, (ii) interest expense, net, (iii) depreciation
expense, (iv) amortization of intangibles, (v) stock-based
compensation, (vi) loss from changes in fair value of our warrant
liability, and (vii) Chief Executive Officer ("CEO") transition
costs, non-routine legal fees, costs associated with our reverse
stock split, severance and certain other costs (credits). We also
deduct the contingent gains arising from earnout payments and
project escrow releases relating to the disposal of our investment
in an unconsolidated subsidiary and gains from changes in fair
value of our warrant liability from net loss in arriving at
Adjusted EBITDA. We define Adjusted Net Loss as net loss plus (i)
amortization of debt discount and issue costs and intangibles, (ii)
stock-based compensation, (iii) loss from changes in fair value of
our warrant liability, (iv) CEO transition costs, non-routine legal
fees, costs associated with our reverse stock split, severance and
certain other costs (credits), and (v) the income tax expense
(benefit) of those adjustments, if any. We also deduct the
contingent gains arising from earnout payments and project escrow
releases relating to the disposal of our investment in an
unconsolidated subsidiary and gains from change in fair value of
our warrant liability from net loss in arriving at Adjusted Net
Loss. Adjusted EPS is defined as Adjusted Net Loss on a per share
basis using our weighted average diluted shares outstanding.
Non-GAAP gross profit (loss), Non-GAAP operating
expense, Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS are
intended as supplemental measures of performance that are neither
required by, nor presented in accordance with, U.S. generally
accepted accounting principles (“GAAP”). We present these non-GAAP
measures, many of which are commonly used by investors and
analysts, because we believe they assist those investors and
analysts in comparing our performance across reporting periods on
an ongoing basis by excluding items that we do not believe are
indicative of our core operating performance. In addition, we use
Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS to evaluate the
effectiveness of our business strategies.
Non-GAAP gross profit (loss), Non-GAAP operating
expense, Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS should
not be considered in isolation or as substitutes for performance
measures calculated in accordance with GAAP, and you should not
rely on any single financial measure to evaluate our business.
These Non-GAAP financial measures, when presented, are reconciled
to the most closely applicable GAAP measure as disclosed below.
The following table reconciles Non-GAAP gross
profit (loss) to the most closely related GAAP measure for the
three months ended March 31, 2025 and 2024, respectively:
|
|
Three months ended March 31, |
|
(in thousands, except percentages) |
|
2025 |
|
|
2024 |
|
U.S. GAAP revenue |
|
$ |
20,803 |
|
|
$ |
12,587 |
|
U.S. GAAP gross
loss |
|
$ |
(3,447 |
) |
|
$ |
(2,108 |
) |
Depreciation expense |
|
|
173 |
|
|
|
168 |
|
Stock-based compensation |
|
|
243 |
|
|
|
216 |
|
Severance costs |
|
|
34 |
|
|
|
— |
|
Non-GAAP gross
loss |
|
$ |
(2,997 |
) |
|
$ |
(1,724 |
) |
Non-GAAP gross margin
percentage |
|
|
(14.4 |
%) |
|
|
(13.7 |
%) |
|
The following table reconciles Non-GAAP
operating expenses to the most closely related GAAP measure for the
three months ended March 31, 2025 and 2024, respectively:
|
|
Three months ended March 31, |
|
(in thousands) |
|
2025 |
|
|
2024 |
|
U.S. GAAP operating expenses |
|
$ |
7,113 |
|
|
$ |
10,394 |
|
Depreciation expense |
|
|
(129 |
) |
|
|
(102 |
) |
Amortization expense |
|
|
— |
|
|
|
(134 |
) |
Stock-based compensation |
|
|
(37 |
) |
|
|
(1,423 |
) |
CEO transition |
|
|
(160 |
) |
|
|
— |
|
Non-routine legal fees |
|
|
— |
|
|
|
(33 |
) |
Reverse stock split |
|
|
(1 |
) |
|
|
— |
|
Severance costs |
|
|
(141 |
) |
|
|
— |
|
Non-GAAP operating expenses |
|
$ |
6,645 |
|
|
$ |
8,702 |
|
|
The following table reconciles Non-GAAP Adjusted
EBITDA to the related GAAP measure of loss from operations for the
three months ended March 31, 2025 and 2024, respectively:
|
|
Three months ended March 31, |
|
(in thousands) |
|
2025 |
|
|
2024 |
|
U.S. GAAP loss from operations |
|
$ |
(10,560 |
) |
|
$ |
(12,502 |
) |
Depreciation expense |
|
|
302 |
|
|
|
270 |
|
Amortization expense |
|
|
— |
|
|
|
134 |
|
Stock-based compensation |
|
|
280 |
|
|
|
1,639 |
|
CEO transition |
|
|
160 |
|
|
|
— |
|
Non-routine legal fees |
|
|
— |
|
|
|
33 |
|
Reverse stock split |
|
|
1 |
|
|
|
— |
|
Severance costs |
|
|
175 |
|
|
|
— |
|
Other income, net |
|
|
4 |
|
|
|
36 |
|
Loss from unconsolidated subsidiary |
|
|
(112 |
) |
|
|
(265 |
) |
Adjusted EBITDA |
|
$ |
(9,750 |
) |
|
$ |
(10,655 |
) |
|
The following table reconciles Non-GAAP Adjusted
EBITDA and Adjusted Net Loss to the related GAAP measure of net
loss for the three months ended March 31, 2025 and 2024,
respectively:
|
|
Three months ended March 31, |
|
|
|
2025 |
|
|
2024 |
|
(in thousands, except shares and per share
data) |
|
Adjusted EBITDA |
|
|
Adjusted Net Loss |
|
|
Adjusted EBITDA |
|
|
Adjusted Net Loss |
|
Net loss per U.S. GAAP |
|
$ |
(3,819 |
) |
|
$ |
(3,819 |
) |
|
$ |
(8,771 |
) |
|
$ |
(8,771 |
) |
Reconciling items - |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
|
254 |
|
|
|
— |
|
|
|
(11 |
) |
|
|
— |
|
Interest expense |
|
|
711 |
|
|
|
— |
|
|
|
317 |
|
|
|
— |
|
Interest income |
|
|
(6 |
) |
|
|
— |
|
|
|
(181 |
) |
|
|
— |
|
Amortization of debt discount and issue costs in interest
expense |
|
|
— |
|
|
|
210 |
|
|
|
— |
|
|
|
177 |
|
Depreciation expense |
|
|
302 |
|
|
|
— |
|
|
|
270 |
|
|
|
— |
|
Amortization of intangibles |
|
|
— |
|
|
|
— |
|
|
|
134 |
|
|
|
134 |
|
Stock-based compensation |
|
|
280 |
|
|
|
280 |
|
|
|
1,639 |
|
|
|
1,639 |
|
Gain from disposal of investment in unconsolidated
subsidiary(a) |
|
|
(3,204 |
) |
|
|
(3,204 |
) |
|
|
(4,085 |
) |
|
|
(4,085 |
) |
Gain from change in fair value of warrant liability(b) |
|
|
(4,604 |
) |
|
|
(4,604 |
) |
|
|
— |
|
|
|
— |
|
CEO transition(c) |
|
|
160 |
|
|
|
160 |
|
|
|
— |
|
|
|
— |
|
Non-routine legal fees(d) |
|
|
— |
|
|
|
— |
|
|
|
33 |
|
|
|
33 |
|
Reverse stock split(e) |
|
|
1 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
Severance costs(f) |
|
|
175 |
|
|
|
175 |
|
|
|
— |
|
|
|
— |
|
Adjusted Non-GAAP amounts |
|
$ |
(9,750 |
) |
|
$ |
(10,801 |
) |
|
$ |
(10,655 |
) |
|
$ |
(10,873 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP net loss per share (Adjusted
EPS): |
|
|
|
|
|
|
|
|
|
|
|
|
Basic(g) |
|
N/A |
|
|
$ |
(0.84 |
) |
|
N/A |
|
|
$ |
(0.87 |
) |
Diluted(g) |
|
N/A |
|
|
$ |
(0.84 |
) |
|
N/A |
|
|
$ |
(0.87 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic(g) |
|
N/A |
|
|
|
12,888,695 |
|
|
N/A |
|
|
|
12,556,938 |
|
Diluted(g) |
|
N/A |
|
|
|
12,888,695 |
|
|
N/A |
|
|
|
12,556,938 |
|
(a) |
We exclude the gain from collections of contingent contractual
amounts arising from the sale in 2021 of our investment in an
unconsolidated subsidiary as these amounts are not considered part
of our normal ongoing operations. |
(b) |
We exclude non-cash changes in the fair value of our outstanding
warrants as we do not consider such changes to impact or reflect
changes in our core operating performance. |
(c) |
In connection with hiring a new CEO in August 2024, we agreed to
upfront and incremental sign-on bonuses (collectively, the "sign-on
bonuses"), a portion of which was paid to our CEO in 2024, with
clawback provisions over the next two years, and a portion of which
will be paid in 2025 and 2026, all contingent upon continued
employment as of the payment date. These sign-on bonuses will be
expensed each period through October 1, 2026, to reflect the
required service periods. We do not view these sign-on bonuses as
being part of the normal on-going compensation arrangements for our
CEO. |
(d) |
Non-routine legal fees represent legal fees and other costs
incurred for specific matters that were not ordinary or routine to
the operations of the business. |
(e) |
We incurred incremental professional fees in 2025 relating to final
reconciliation of information relating to our stock compensation
awards as a result of the Reverse Stock Split that was consummated
effective November 29, 2024. |
(f) |
Severance costs in 2025 were due to restructuring changes. |
(g) |
Prior year shares and amounts, as applicable, have been revised to
reflect the 1-for-10 reverse stock split, effective November 29,
2024. |
FTC Solar (NASDAQ:FTCI)
Historical Stock Chart
From Jun 2025 to Jul 2025
FTC Solar (NASDAQ:FTCI)
Historical Stock Chart
From Jul 2024 to Jul 2025