Bloom Energy Announces Fourth Quarter 2021 and Full Year 2021 Financial Results and Updates Long-term Growth Prospects
Bloom Energy Corporation (NYSE: BE) reported a robust fourth quarter for 2021, achieving $342.5 million in revenue, a 37.3% increase from 2020. The company recorded 735 system acceptances, marking a 63.3% year-over-year rise. For the full year, revenue reached $972.2 million, up 22.4% from 2020, with a total of 1,879 system acceptances. However, GAAP gross margin decreased to 20.3% from 20.9%. Bloom raised its long-term revenue growth outlook to 30-35% over the next decade, projecting $1.1 - $1.15 billion in 2022 revenue.
- Revenue increased by 37.3% in Q4 2021 compared to Q4 2020.
- Record acceptances of 735 systems in Q4 2021, up 63.3% year-over-year.
- Total revenue for 2021 was $972.2 million, a 22.4% increase from the previous year.
- Record ending backlog of 6,549 systems, nearly doubling from 2020.
- Long-term revenue growth outlook increased to 30-35% over the next 10 years.
- GAAP gross margin declined to 20.3% in 2021 from 20.9% in 2020.
- Non-GAAP gross margin decreased to 21.7% in 2021 from 23.1% in 2020.
- Operating loss of $13.5 million in Q4 2021, worsening from $4.5 million in Q4 2020.
Fourth Quarter Highlights
-
Revenue of
in the fourth quarter of 2021, an increase of$342.5 million 37.3% compared to in the fourth quarter of 2020.$249.4 million -
Record acceptances of 735 systems in the fourth quarter of 2021, an increase of
63.3% compared to the fourth quarter of 2020. -
Cash flows from operating activities of
, compared to$47.2 million ( in the fourth quarter of 2020.$18.7) million -
Ending cash balance of
in the fourth quarter of 2021, compared to$615.1 million in the fourth quarter of 2020.$416.7 million
Total Year Highlights
- Record ending backlog of 6,549 systems in the fourth quarter of 2021, compared to 1,994 in 2020.
-
Revenue of
in 2021, an increase of$972.2 million 22.4% compared to in 2020.$794.2 million -
Record acceptances of 1,879 systems in 2021, an increase of
41.8% compared to 2020. -
GAAP gross margin of
20.3% in 2021, a decline of 0.6 percentage points compared to a gross margin of20.9% in 2020. -
Non-GAAP gross margin of
21.7% in 2021, a decline of 1.3 percentage points compared to gross margin of23.1% in 2020. - Launched commercial availability of Bloom Electrolyzer and Hydrogen Energy Server starting in 2022 to establish leadership position in unlocking a net zero emissions future.
- In the fourth quarter of 2021, announced an expansion of the strategic partnership with SK ecoplant Co., Ltd. to accelerate hydrogen commercialization resulting in 450 MW of equipment backlog to be recognized over the next three years.
Commenting on the fourth quarter and full year earnings, KR Sridhar, founder, chairman, and CEO of
Summary of Key Financial Metrics
Preliminary Summary GAAP Profit and Loss Statements
( |
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Revenue |
342,471 |
207,228 |
249,387 |
972,176 |
794,247 |
|||||
Cost of Revenue |
273,768 |
170,345 |
185,761 |
774,595 |
628,454 |
|||||
Gross Profit |
68,703 |
36,883 |
63,626 |
197,581 |
165,793 |
|||||
Gross Margin |
|
|
|
|
|
|||||
Operating Expenses |
82,208 |
80,772 |
68,144 |
312,083 |
246,578 |
|||||
Operating Loss |
(13,505) |
(43,889) |
(4,518) |
(114,502) |
(80,785) |
|||||
Operating Margin |
( |
( |
( |
( |
( |
|||||
Non-operating Expenses1 |
19,818 |
8,481 |
22,620 |
49,943 |
76,768 |
|||||
Net Loss |
(33,323) |
(52,370) |
(27,138) |
(164,445) |
(157,553) |
|||||
GAAP EPS |
(0.19) |
(0.30) |
( |
( |
( |
1. |
Non-operating expenses and tax provision and non-controlling interest |
Preliminary Summary Non-GAAP Financial Information1
( |
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Revenue |
342,471 |
207,228 |
249,387 |
972,176 |
794,247 |
|||||
Cost of Revenue2 |
269,706 |
167,400 |
182,097 |
760,784 |
610,979 |
|||||
Gross Profit2 |
72,765 |
39,828 |
67,290 |
211,392 |
183,268 |
|||||
Gross Margin2 |
|
|
|
|
|
|||||
Operating Expenses2 |
67,448 |
62,751 |
55,300 |
249,762 |
190,160 |
|||||
Operating Income (loss) 2 |
5,317 |
(22,923) |
11,990 |
(38,370) |
(6,892) |
|||||
Operating Margin2 |
|
( |
|
( |
( |
|||||
Adjusted EBITDA4 |
18,692 |
(9,777) |
25,521 |
14,031 |
45,497 |
|||||
Adjusted EPS3 |
(0.05) |
(0.20) |
( |
( |
( |
1. |
A detailed reconciliation of GAAP to Non-GAAP financial measures is provided at the end of this press release |
|
2. |
Excludes stock-based compensation |
|
3. |
Adjusted EPS is net income (loss) excluding net loss attributable to non-controlling interest, gain (loss) on revaluation of embedded derivatives, loss on extinguishment of debt, fair value adjustment for PPA derivatives, stock-based compensation expense, interest rate swap settlement, contingent consideration remeasurement using the adjusted Weighted Average Shares Outstanding (WASO) share count |
|
4. |
Adjusted EBITDA is net income (loss) excluding net loss attributable to non-controlling interest, gain (loss) on revaluation of embedded derivatives, loss on extinguishment of debt, fair value adjustment for PPA derivatives, stock-based compensation expense, interest rate swap settlement, contingent consideration remeasurement, depreciation and amortization, provision for income tax, and interest expense |
Outlook
-
Bloom increases long-term revenue growth outlook five points to 30
-35% over next 10 years.
-
Bloom provides the following outlook for the full-year 2022:
-
Revenue:
-$1.1 $1.15 billion -
Product & Service Revenue: ~
27% -
Non-GAAP Gross Margin*: ~
24% -
Non-GAAP Operating Margin*: ~
1% - Cash Flow from Operations: Positive
-
Revenue:
*Non-GAAP gross margin and non-GAAP operating margin only exclude stock-based compensation.
Acceptances
We use acceptances as a key operating metric to measure the volume of our completed Energy Server installation activity from period to period. Acceptance typically occurs upon transfer of control to our customers, which, depending on the contract terms, is when the system is: shipped and delivered to our customers; when the system is shipped and delivered and is physically ready for startup and commissioning; or when the system is shipped and delivered and is turned on and producing power.
Balance Sheet Highlights
Bloom Energy’s cash position, including restricted cash, as of
Conference Call Details
Bloom will host a conference call today,
Use of Non-GAAP Financial Measures
This release includes certain non-GAAP financial measures as defined by the rules and regulations of the
About
Forward-Looking Statements
This press release contains certain forward-looking statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “will” and “would” or the negative of these words or similar terms or expressions that concern Bloom’s expectations, strategy, priorities, plans or intentions. These forward-looking statements include, but are not limited to, Bloom’s expectations regarding revenue growth, margin expansion and its innovative solutions; Bloom’s expectations regarding its growth plans; and Bloom’s financial outlook for 2022. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results due to a variety of factors including, but not limited to, Bloom’s limited operating history; the emerging nature of the distributed generation market and rapidly evolving market trends; the significant losses Bloom has incurred in the past; the significant upfront costs of Bloom’s Energy Servers and Bloom’s ability to secure financing for its products; Bloom’s ability to drive cost reductions and to successfully mitigate against potential price increases; Bloom’s ability to service its existing debt obligations; Bloom’s ability to be successful in new markets; the ability of the Bloom Energy Server to operate on the fuel source a customer will want; the success of the strategic partnership with SK ecoplant in
The Investor Relations section of Bloom’s website at investor.bloomenergy.com contains a significant amount of information about
Condensed Consolidated Balance Sheets (preliminary & unaudited) |
||||||||
(in thousands) |
||||||||
|
|
|||||||
|
2021 |
2020 |
||||||
Assets |
|
|
||||||
Current assets: |
|
|
||||||
Cash and cash equivalents |
$ |
396,035 |
|
$ |
246,947 |
|
||
Restricted cash |
|
92,540 |
|
|
52,470 |
|
||
Accounts receivable |
|
87,789 |
|
|
96,186 |
|
||
Contract assets |
|
25,201 |
|
|
3,327 |
|
||
Inventories |
|
143,370 |
|
|
142,059 |
|
||
Deferred cost of revenue |
|
25,040 |
|
|
41,469 |
|
||
Customer financing receivable |
|
5,784 |
|
|
5,428 |
|
||
Prepaid expenses and other current assets |
|
30,661 |
|
|
30,718 |
|
||
Total current assets |
|
806,420 |
|
|
618,604 |
|
||
Property, plant and equipment, net |
|
604,106 |
|
|
600,628 |
|
||
Operating lease right-of-use assets |
|
106,660 |
|
|
35,621 |
|
||
Customer financing receivable, non-current |
|
39,484 |
|
|
45,268 |
|
||
Restricted cash, non-current |
|
126,539 |
|
|
117,293 |
|
||
Deferred cost of revenue, non-current |
|
1,289 |
|
|
2,462 |
|
||
|
|
1,957 |
|
|
|
|||
Other long-term assets |
|
39,116 |
|
|
34,511 |
|
||
Total assets |
$ |
1,725,571 |
|
$ |
1,454,387 |
|
||
Liabilities, Redeemable Convertible Preferred Stock, Redeemable Noncontrolling Interest, Stockholders’ (Deficit) Equity and Noncontrolling Interest |
|
|
||||||
Current liabilities: |
|
|
||||||
Accounts payable |
$ |
72,967 |
|
$ |
58,334 |
|
||
Accrued warranty |
|
11,746 |
|
|
10,263 |
|
||
Accrued expenses and other current liabilities |
|
114,139 |
|
|
112,004 |
|
||
Deferred revenue and customer deposits |
|
82,080 |
|
|
114,286 |
|
||
Operating lease liabilities |
|
13,101 |
|
|
7,899 |
|
||
Financing obligations |
|
14,721 |
|
|
12,745 |
|
||
Recourse debt |
|
8,348 |
|
|
|
|||
Non-recourse debt |
|
17,483 |
|
|
120,846 |
|
||
Total current liabilities |
|
334,585 |
|
|
436,377 |
|
||
Deferred revenue and customer deposits, non-current |
|
63,880 |
|
|
87,463 |
|
||
Operating lease liabilities, non-current |
|
106,187 |
|
|
41,849 |
|
||
Financing obligations, non-current |
|
461,899 |
|
|
459,981 |
|
||
Recourse debt, non-current |
|
283,483 |
|
|
168,008 |
|
||
Non-recourse debt, non-current |
|
217,416 |
|
|
102,045 |
|
||
Other long-term liabilities |
|
51,097 |
|
|
17,268 |
|
||
Total liabilities |
|
1,518,547 |
|
|
1,312,991 |
|
||
Redeemable convertible preferred stock, Series A: 10,000,000 shares authorized and 10,000,000 shares and no shares issued and outstanding at |
208,551 |
|
— |
|||||
Redeemable noncontrolling interest | 300 |
377 |
||||||
Stockholders’ equity (deficit): |
||||||||
Common stock: |
|
18 |
|
|
17 |
|
||
Additional paid-in capital |
|
3,219,081 |
|
|
3,182,753 |
|
||
Accumulated other comprehensive loss |
|
(350 |
) |
|
(9 |
) |
||
Accumulated deficit |
|
(3,263,075 |
) |
|
(3,103,937 |
) |
||
Total stockholders’ (deficit) equity |
|
(44,326 |
) |
|
78,824 |
|
||
Noncontrolling interest |
|
42,499 |
|
|
62,195 |
|
||
Total liabilities, redeemable noncontrolling interest, stockholders' (deficit) equity and noncontrolling interest |
$ |
1,725,571 |
|
$ |
1,454,387 |
|
Condensed Consolidated Statements of Operations (preliminary & unaudited) |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
|
Three Months Ended
|
Years Ended
|
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
Revenue: |
|
|
|
|
||||||||||||
Product |
$ |
250,165 |
|
$ |
171,801 |
|
$ |
663,512 |
|
$ |
518,633 |
|
||||
Installation |
|
42,349 |
|
|
28,827 |
|
|
96,059 |
|
|
101,887 |
|
||||
Service |
|
32,809 |
|
|
32,137 |
|
|
144,184 |
|
|
109,633 |
|
||||
Electricity |
|
17,148 |
|
|
16,622 |
|
|
68,421 |
|
|
64,094 |
|
||||
Total revenue |
|
342,471 |
|
|
249,387 |
|
|
972,176 |
|
|
794,247 |
|
||||
Cost of revenue: |
|
|
|
|
||||||||||||
Product |
|
181,765 |
|
|
105,071 |
|
|
471,654 |
|
|
332,724 |
|
||||
Installation |
|
43,458 |
|
|
29,604 |
|
|
110,214 |
|
|
116,542 |
|
||||
Service |
|
37,017 |
|
|
39,493 |
|
|
148,286 |
|
|
132,329 |
|
||||
Electricity |
|
11,528 |
|
|
11,593 |
|
|
44,441 |
|
|
46,859 |
|
||||
Total cost of revenue |
|
273,768 |
|
|
185,761 |
|
|
774,595 |
|
|
628,454 |
|
||||
Gross profit |
|
68,703 |
|
|
63,626 |
|
|
197,581 |
|
|
165,793 |
|
||||
Operating expenses: |
|
|
|
|
||||||||||||
Research and development |
|
26,794 |
|
|
21,690 |
|
|
103,396 |
|
|
83,577 |
|
||||
Sales and marketing |
|
23,696 |
|
|
18,840 |
|
|
86,499 |
|
|
55,916 |
|
||||
General and administrative |
|
31,718 |
|
|
27,614 |
|
|
122,188 |
|
|
107,085 |
|
||||
Total operating expenses |
|
82,208 |
|
|
68,144 |
|
|
312,083 |
|
|
246,578 |
|
||||
Loss from operations |
|
(13,505 |
) |
|
(4,518 |
) |
|
(114,502 |
) |
|
(80,785 |
) |
||||
Interest income |
|
40 |
|
|
70 |
|
|
262 |
|
|
1,475 |
|
||||
Interest expense |
|
(25,227 |
) |
|
(21,246 |
) |
|
(69,025 |
) |
|
(76,276 |
) |
||||
Interest expense to related parties |
|
— |
|
|
— |
|
|
— |
|
|
(2,513 |
) |
||||
Other income (expense), net |
|
(10,087 |
) |
|
(4,176 |
) |
|
(8,139 |
) |
|
(8,318 |
) |
||||
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
— |
|
|
(12,878 |
) |
||||
Gain (loss) on revaluation of embedded derivatives |
|
725 |
|
|
(1,737 |
) |
|
(919 |
) |
|
464 |
|
||||
Loss before income taxes |
|
(48,054 |
) |
|
(31,607 |
) |
|
(192,323 |
) |
|
(178,831 |
) |
||||
Income tax provision |
|
451 |
|
|
(16 |
) |
|
1,046 |
|
|
256 |
|
||||
Net loss |
|
(48,505 |
) |
|
(31,591 |
) |
|
(193,369 |
) |
|
(179,087 |
) |
||||
Less: Net loss attributable to noncontrolling interests and redeemable noncontrolling interests |
|
(15,182 |
) |
|
(4,453 |
) |
|
(28,924 |
) |
|
(21,534 |
) |
||||
Net loss attributable to Class A and Class B common stockholders |
|
(33,323 |
) |
|
(27,138 |
) |
|
(164,445 |
) |
|
(157,553 |
) |
||||
Net loss per share available to Class A and Class B common stockholders, basic and diluted |
$ |
(0.19 |
) |
$ |
(0.16 |
) |
$ |
(0.95 |
) |
$ |
(1.14 |
) |
||||
Weighted average shares used to compute net loss per share attributable to Class A and Class B common stockholders, basic and diluted |
|
175,922 |
|
|
165,975 |
|
|
173,438 |
|
|
138,722 |
|
Condensed Consolidated Statement of Cash Flows (preliminary & unaudited) |
||||||||
(in thousands) |
||||||||
|
|
|
||||||
|
|
Years Ended |
||||||
|
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(193,369 |
) |
|
$ |
(179,087 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
53,454 |
|
|
|
52,279 |
|
Non-cash lease expense |
|
|
9,708 |
|
|
|
5,328 |
|
Write-off of property, plant and equipment, net |
|
|
— |
|
|
|
38 |
|
Impairment of equity method investment |
|
|
— |
|
|
|
4,236 |
|
Revaluation of derivative contracts |
|
|
17,532 |
|
|
|
(425 |
) |
Stock-based compensation expense |
|
|
73,274 |
|
|
|
73,893 |
|
Gain on remeasurement of investment |
|
|
(1,966 |
) |
|
|
— |
|
Contingent consideration remeasurement |
|
|
(3,623 |
) |
|
|
— |
|
Interest Rate Swap Settlement |
|
|
10,879 |
|
|
|
— |
|
Termination of interest rate swap contracts |
|
|
(11,520 |
) |
|
|
— |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
11,785 |
|
Amortization of debt issuance costs and premium, net |
|
|
3,797 |
|
|
|
6,455 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
8,570 |
|
|
|
(61,685 |
) |
Contract assets |
|
|
(21,874 |
) |
|
|
— |
|
Inventories |
|
|
(885 |
) |
|
|
(33,004 |
) |
Deferred cost of revenue |
|
|
17,567 |
|
|
|
19,910 |
|
Customer financing receivable |
|
|
5,428 |
|
|
|
5,159 |
|
Prepaid expenses and other current assets |
|
|
1,520 |
|
|
|
(3,124 |
) |
Other long-term assets |
|
|
(2,854 |
) |
|
|
2,904 |
|
Accounts payable |
|
|
13,132 |
|
|
|
(620 |
) |
Accrued warranty |
|
|
1,482 |
|
|
|
(241 |
) |
Accrued expenses and other current liabilities |
|
|
(2,145 |
) |
|
|
17,753 |
|
Operating lease right-of-use assets and operating lease liabilities |
|
|
(11,810 |
) |
|
|
(2,855 |
) |
Deferred revenue and customer deposits |
|
|
(57,002 |
) |
|
|
(12,972 |
) |
Other long-term liabilities |
|
|
30,024 |
|
|
|
(4,523 |
) |
Net cash used in operating activities |
|
|
(60,681 |
) |
|
|
(98,796 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Purchase of property, plant and equipment |
|
|
(49,810 |
) |
|
|
(37,913 |
) |
Net cash acquired from step acquisition |
|
|
3,114 |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(46,696 |
) |
|
|
(37,913 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of debt, net |
|
|
134,039 |
|
|
|
300,000 |
|
Proceeds from issuance of debt to related parties |
|
|
— |
|
|
|
30,000 |
|
Repayment of debt |
|
|
(123,374 |
) |
|
|
(176,522 |
) |
Repayment of debt - related parties |
|
|
— |
|
|
|
(2,105 |
) |
Debt issuance costs |
|
|
— |
|
|
|
(13,247 |
) |
Proceeds from financing obligations |
|
|
16,849 |
|
|
|
26,279 |
|
Repayment of financing obligations |
|
|
(13,642 |
) |
|
|
(10,756 |
) |
Contribution from noncontrolling interest |
|
|
— |
|
|
|
6,513 |
|
Distributions to noncontrolling interests and redeemable noncontrolling interests |
|
|
(5,838 |
) |
|
|
(7,622 |
) |
Proceeds from issuance of common stock |
|
|
89,790 |
|
|
|
23,491 |
|
Proceeds from issuance of redeemable convertible preferred stock, net |
|
|
208,551 |
|
|
|
— |
|
Net cash provided by financing activities |
|
|
306,375 |
|
|
|
176,031 |
|
Effect of exchange rate changes on cash, cash equivalent and restricted cash |
|
|
(594 |
) |
|
|
— |
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
198,404 |
|
|
|
39,322 |
|
Cash, cash equivalents, and restricted cash: |
|
|
|
|
||||
Beginning of period |
|
|
416,710 |
|
|
|
377,388 |
|
End of period |
|
$ |
615,114 |
|
|
$ |
416,710 |
|
Reconciliation of GAAP to Non-GAAP Financial Measures (preliminary & unaudited) (in thousands)
Gross Profit and Gross Margin to Gross Profit Excluding Stock-Based Compensation and Gross Margin Excluding Stock-Based Compensation
Gross profit and gross margin excluding stock-based compensation (SBC) are supplemental measures of operating performance that do not represent and should not be considered alternatives to gross profit or gross margin, as determined under GAAP. These measures remove the impact of stock-based compensation. We believe that gross profit and gross margin excluding stock-based compensation supplement the GAAP measures and enable us to more effectively evaluate our performance period-over-period. A reconciliation of gross profit and gross margin excluding stock-based compensation to gross profit and gross margin, the most directly comparable GAAP measures, and the computation of gross margin excluding stock-based compensation are as follows:
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Revenue |
342,471 |
207,228 |
249,387 |
972,176 |
794,247 |
|||||
Gross profit |
68,703 |
36,883 |
63,626 |
197,581 |
165,793 |
|||||
Gross margin % |
|
|
|
|
|
|||||
Stock-based compensation - cost of revenue |
4,062 |
2,945 |
3,664 |
13,811 |
17,475 |
|||||
Gross profit excluding SBC |
72,765 |
39,828 |
67,290 |
211,392 |
183,268 |
|||||
Gross margin excluding SBC % |
|
|
|
|
|
Cost of Revenue and Operating Expenses to Cost of Revenue and Operating Expenses Excluding Stock-Based Compensation
Cost of revenue and operating expenses excluding stock-based compensation are a supplemental measure of operating performance that does not represent and should not be considered an alternative to cost of revenue and operating expenses, as determined under GAAP. This measure removes the impact of stock-based compensation. We believe that cost of revenue and operating expenses excluding stock-based compensation supplements the GAAP measure and enables us to more effectively evaluate our performance period-over-period. A reconciliation of cost of revenue and operating expenses excluding stock-based compensation to cost of revenue and operating expenses, the most directly comparable GAAP measure, are as follows:
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Cost of revenue |
273,768 |
170,345 |
185,761 |
774,595 |
628,454 |
|||||
Stock-based compensation - cost of revenue |
4,062 |
2,945 |
3,664 |
13,811 |
17,475 |
|||||
Cost of revenue – excluding SBC |
269,706 |
167,400 |
182,097 |
760,784 |
610,979 |
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Operating expenses |
82,208 |
|
80,772 |
|
68,144 |
|
312,083 |
|
246,578 |
|
Stock-based compensation - operating expenses |
14,760 |
|
18,021 |
|
12,844 |
|
62,321 |
|
56,418 |
|
Operating expenses – excluding SBC |
67,448 |
|
62,751 |
|
55,300 |
|
249,762 |
|
190,160 |
Operating Loss to Operating Income (Loss) Excluding Stock-Based Compensation
Operating loss excluding stock-based compensation is a supplemental measure of operating performance that does not represent and should not be considered an alternative to operating loss, as determined under GAAP. This measure removes the impact of stock-based compensation. We believe that operating income (loss) excluding stock-based compensation supplements the GAAP measure and enables us to more effectively evaluate our performance period-over-period. A reconciliation of operating income (loss) excluding stock-based compensation to operating loss, the most directly comparable GAAP measure, and the computation of operating income (loss) excluding stock-based compensation are as follows:
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Operating loss |
(13,505) |
(43,889) |
(4,518) |
(114,502) |
(80,785) |
|||||
Stock-based compensation |
18,822 |
20,966 |
16,508 |
76,132 |
73,893 |
|||||
Operating Income (loss) excluding SBC |
5,317 |
(22,923) |
11,990 |
(38,370) |
(6,892) |
Net Loss to Adjusted Net Loss and Computation of Adjusted Net Loss per Share (EPS)
Adjusted net loss and adjusted net loss per share are supplemental measures of operating performance that do not represent and should not be considered alternatives to net loss and net loss per share, as determined under GAAP. These measures remove the impact of the non-controlling interests associated with our legacy PPA entities, the revaluation of derivatives, fair market value adjustment for the PPA derivatives, the loss on termination of interest rate swaps related to PPA V debt that was extinguished, contingent consideration related to the BE Japan acquisition, and stock-based compensation, all of which are non-cash charges. We believe that adjusted net loss and adjusted net loss per share supplement GAAP measures and enable us to more effectively evaluate our performance period-over-period. A reconciliation of adjusted net loss to net loss, the most directly comparable GAAP measure, and the computation of adjusted net loss per share are as follows:
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Net loss to Common Stockholders |
(33,323) |
(52,370) |
(27,138) |
(164,445) |
(157,553) |
|||||
Loss on extinguishment of debt |
— |
— |
— |
— |
12,878 |
|||||
Loss for non-controlling interests1 |
(15,182) |
(4,292) |
(4,453) |
(28,924) |
(21,534) |
|||||
Loss (gain) on derivatives liabilities2 |
13,356 |
184 |
1,737 |
15,000 |
(464) |
|||||
Loss (gain) on the fair value adjustments for certain PPA derivatives3 |
— |
(125) |
140 |
(1,053) |
110 |
|||||
Interest Rate Swap Settlement4 |
10,879 |
— |
— |
10,879 |
— |
|||||
Contingent Consideration Remeasurement5 |
(3,623) |
— |
— |
(3,623) |
— |
|||||
Stock-based compensation |
18,822 |
20,966 |
16,508 |
76,132 |
73,893 |
|||||
Adjusted Net Loss |
(9,071) |
(35,637) |
(13,206) |
(96,034) |
(92,670) |
|||||
|
|
|
|
|
|
|||||
Net loss to Common Stockholders per share |
|
|
|
|
|
|||||
Adjusted net loss per share (EPS) |
|
|
|
|
|
|||||
GAAP weighted average shares outstanding attributable to common, Basic and Diluted (thousands) |
175,922 |
174,269 |
165,975 |
173,438 |
138,722 |
|||||
Adjusted weighted average shares outstanding attributable to common, Basic and Diluted (thousands)6 |
175,922 |
174,269 |
165,975 |
173,438 |
138,722 |
1. |
Represents the profits and losses allocated to the non-controlling interests under the hypothetical liquidation at book value (HLBV) method |
|
2. |
Represents the adjustments to the fair value of the embedded derivatives associated with the convertible notes and other derivatives |
|
3. |
Represents the adjustments to the fair value of the derivative forward contract for one PPA entity, a wholly owned subsidiary |
|
4. |
Represents the loss on termination of interest rate swaps related to PPA V debt that was extinguished |
|
5. |
Represents the gain on the contingent consideration relating to the BE Japan acquisition |
|
6. |
Includes adjustments to reflect assumed conversion of certain convertible promissory notes |
Net Loss to Adjusted EBITDA
Adjusted EBITDA is a non-GAAP supplemental measure of operating performance that does not represent and should not be considered an alternative to operating loss or cash flow from operations, as determined by GAAP. Adjusted EBITDA is defined as net income (loss) before interest expense, income tax expense, non-controlling interest, revaluations, stock-based compensation and depreciation and amortization expense. We use Adjusted EBITDA to measure the operating performance of our business, excluding specifically identified items that we do not believe directly reflect our core operations and may not be indicative of our recurring operations. Adjusted EBITDA may not be comparable to similarly titled measures provided by other companies due to potential differences in methods of calculations. A reconciliation of Adjusted EBITDA to net loss is as follows:
|
Q421 |
Q321 |
Q420 |
FY21 |
FY20 |
|||||
Net loss to Common Stockholders |
(33,323) |
(52,370) |
(27,138) |
(164,445) |
(157,553) |
|||||
Loss on extinguishment of debt |
— |
— |
— |
— |
12,878 |
|||||
Loss for non-controlling interests1 |
(15,182) |
(4,292) |
(4,453) |
(28,924) |
(21,534) |
|||||
Loss (gain) on derivative liabilities2 |
13,356 |
184 |
1,737 |
15,000 |
(464) |
|||||
Loss (gain) on the fair value adjustments for certain PPA derivatives3 |
— |
(125) |
140 |
(1,053) |
110 |
|||||
Interest Rate Swap Settlement4 |
10,879 |
— |
— |
10,879 |
— |
|||||
Contingent Consideration Remeasurement5 |
(3,623) |
— |
— |
(3,623) |
— |
|||||
Stock-based compensation |
18,822 |
20,966 |
16,508 |
76,132 |
73,893 |
|||||
Adjusted Net Loss |
(9,071) |
(35,637) |
(13,206) |
(96,034) |
(92,670) |
|||||
Depreciation & amortization |
13,375 |
13,271 |
13,391 |
53,454 |
52,279 |
|||||
Provision (benefit) for income tax |
451 |
158 |
(16) |
1,046 |
256 |
|||||
Interest expense (income), Other expense (income), net |
13,937 |
12,431 |
25,352 |
55,565 |
85,632 |
|||||
Adjusted EBITDA |
18,692 |
(9,777) |
25,521 |
14,031 |
45,497 |
1. |
Represents the profits and losses allocated to the non-controlling interests under the hypothetical liquidation at book value (HLBV) method |
|
2. |
Represents the adjustments to the fair value of the embedded derivatives associated with the convertible notes and other derivatives |
|
3. |
Represents the adjustments to the fair value of the derivative forward contract for one PPA entity, a wholly owned subsidiary |
|
4. |
Represents the loss on termination of interest rate swaps related to PPA V debt that was extinguished |
|
5. |
Represents the gain on the contingent consideration relating to the BE Japan acquisition |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220210005393/en/
Investor Relations:
+1 (267) 370-9717
Edward.vallejo@bloomenergy.com
Media:
Jennifer Duffourg
+1 (480) 341-5464
jennifer.duffourg@bloomenergy.com
Source:
FAQ
What were Bloom Energy's Q4 2021 financial results?
How did Bloom Energy's acceptances perform in 2021?
What is Bloom Energy's revenue outlook for 2022?
What was the cash position for Bloom Energy as of December 31, 2021?