Intellicheck Announces Fourth Quarter and Full-Year 2021 Financial Results
Intellicheck, Inc. (Nasdaq: IDN) reported its financial results for the fourth quarter and full-year 2021, showcasing total revenue growth of 27% to $3.9 million in Q4 and 53% to $16.4 million for the full year. SaaS revenues rose 38% YoY, totaling $12.97 million. Despite increased revenues, the company faced a net loss of $1.4 million in Q4 and $4.1 million for the year, primarily due to increased operating expenses of $17 million. The gross profit margin decreased to 78.6% for the year, attributed to hardware sales. Q1 2022 guidance indicates SaaS revenue between $3.2 to $3.35 million.
- Total revenue increased 27% in Q4 to $3.9 million.
- Full-year revenue grew 53% to $16.4 million.
- SaaS revenue up 38% YoY, totaling $12.97 million.
- Net loss of $1.4 million in Q4 versus net income of $1.3 million in Q4 2020.
- Full-year net loss of $4.1 million compared to net income of $558,000 in 2020.
- Operating expenses surged to $17 million from $9.6 million in 2020.
SaaS Revenues Grew
Fourth Quarter SaaS Revenues Grew
“We made a number of significant changes in 2021 to move the Company forward. We have launched Platform 2.0 featuring additional multinational ID and KYC capabilities. We are also seeing results from our emphasis on increasing brand awareness with an increase in inbound leads for the age-restricted market. We believe these initiatives will drive our continued growth and will promote additional opportunities with both new and existing clients,” said
Gross profit as a percentage of revenues was
Operating expenses for the three months ended
Net loss for the three months ended
Adjusted EBITDA (earnings before gains on debt forgiveness, interest and other income, income taxes, depreciation, amortization, equity compensation expense and certain non-recurring charges) was (
Total revenue for the full year ended
Gross profit as a percentage of revenue was
Operating expenses for the year ended
Net loss for the year ended
As of
The financial results reported today do not consider any adjustments that may be required in connection with the completion of the Company’s audit process and should be considered preliminary until
Q1 2022 Outlook
We have learned that one of our financial services clients has begun a project that will enable them to extend credit to tens of thousands of additional merchants. This required the financial services client to put a code freeze on all other development, which meant multiple retailers that had been expected to go live in the first half of the year will not. The above-described project should be an interim delay to our short-term growth as they expect to resume integrations in the September timeframe. We believe this short-term pain now represents a likely long-term gain as these additional applications will now need validations. This is very likely going to impact our Q1 results and although we still have a few weeks remaining in the quarter we currently anticipate our first quarter SaaS revenues will be in the range of
Conference Call Information
The Company will hold an earnings conference call on
A replay of the conference call will be available shortly after completion of the live event. To listen to the replay, please dial 877-660-6853 and use conference identification number 13726737. For callers outside the
|
|||||||||
BALANCE SHEETS |
|||||||||
|
|||||||||
|
|
2021 |
2020 |
||||||
|
|
(in thousands except share amounts) |
|||||||
ASSETS |
|
|
|
|
|
|
|
||
CURRENT ASSETS: |
|
|
|
|
|
|
|
||
Cash |
|
$ |
13,651 |
|
$ |
13,121 |
|
||
Accounts receivable, net of allowance of |
|
|
|||||||
as of |
|
|
2,192 |
|
|
|
|
2,120 |
|
Other current assets |
|
643 |
|
341 |
|
||||
Total current assets |
|
16,486 |
|
15,582 |
|
||||
|
|
|
|||||||
PROPERTY AND EQUIPMENT, net |
|
737 |
|
139 |
|
||||
|
|
8,102 |
|
8,102 |
|
||||
INTANGIBLE ASSETS, net |
|
378 |
|
483 |
|
||||
OPERATING LEASE RIGHT-OF-USE ASSET |
|
|
- |
|
|
|
|
31 |
|
OTHER ASSETS |
|
8 |
|
4 |
|
||||
|
|
|
|||||||
Total assets |
|
$ |
25,711 |
|
$ |
24,341 |
|
||
|
|
||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
||||||||
|
|
||||||||
CURRENT LIABILITIES: |
|
||||||||
Accounts payable |
|
$ |
368 |
|
$ |
46 |
|
||
Accrued expenses |
|
2,870 |
|
1,639 |
|
||||
Operating lease liability, current portion |
|
|
- |
|
|
|
|
33 |
|
Deferred revenue, current portion |
|
1,266 |
|
403 |
|
||||
Total current liabilities |
|
4,504 |
|
2,121 |
|
||||
|
|
|
|||||||
NONCURRENT LIABILITIES |
|
|
|||||||
Deferred revenue, long-term portion |
|
8 |
|
9 |
|
||||
|
|
|
|||||||
Total liabilities |
|
4,512 |
|
2,130 |
|
||||
|
|
|
|
|
|
|
|
||
COMMITMENTS AND CONTINGENCIES (Note 10) |
|
||||||||
|
|
|
|
|
|
|
|
||
STOCKHOLDERS’ EQUITY: |
|
||||||||
Common stock – |
|
19 |
|
|
|
18 |
|
||
Additional paid-in capital |
|
141,703 |
|
|
|
138,570 |
|
||
Accumulated deficit |
|
(120,523 |
) |
|
|
(116,377 |
) |
||
Total stockholders’ equity |
|
21,199 |
|
|
|
22,211 |
|
||
|
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
25,711 |
|
|
$ |
24,341 |
|
||
|
|||||||||
STATEMENTS OF OPERATIONS |
|||||||||
FOR THE YEARS ENDED |
|||||||||
|
|
2021 |
2020 |
||||||
|
|
(in thousands except shares and per share amounts) |
|||||||
REVENUES |
|
$ |
16,393 |
|
|
|
$ |
10,735 |
|
COST OF REVENUES |
|
|
(3,511 |
) |
|
|
(1,426 |
) |
|
Gross profit |
|
|
12,882 |
|
|
|
|
9,309 |
|
|
|
|
|
|
|
|
|||
OPERATING EXPENSES |
|
|
|
|
|
|
|||
Selling, general and administrative |
|
|
11,564 |
|
|
|
|
5,894 |
|
Research and development |
|
|
5,480 |
|
|
|
|
3,675 |
|
|
|
|
|
|
|
|
|||
Total operating expenses |
|
|
17,044 |
|
|
|
|
9,569 |
|
|
|
|
|
|
|
|
|||
Loss from operations |
|
|
(4,162 |
) |
|
|
|
(260 |
) |
|
|
|
|
|
|
|
|||
OTHER INCOME |
|
|
|
|
|
|
|||
Gain on forgiveness of unsecured promissory note |
|
|
10 |
|
|
|
|
796 |
|
Interest and other income |
|
|
6 |
|
|
|
|
22 |
|
Total other income |
|
|
16 |
|
|
|
|
818 |
|
|
|
|
|
|
|
|
|||
Net (loss) income |
|
$ |
(4,146 |
) |
|
|
$ |
558 |
|
|
|
|
|
|
|
|
|||
PER SHARE INFORMATION: |
|
|
|
|
|
|
|||
Income (Loss) per common share - |
|
|
|
|
|
|
|||
Basic |
|
$ |
(0.22 |
) |
|
|
$ |
0.03 |
|
Diluted |
|
$ |
(0.22 |
) |
|
|
$ |
0.03 |
|
|
|
|
|
|
|
|
|||
Weighted average common shares used in computing per share amounts - |
|
|
|
|
|
|
|||
Basic |
|
|
18,676,965 |
|
|
|
|
17,324,150 |
|
Diluted |
|
|
18,676,965 |
|
|
|
|
18,020,866 |
|
|
|||||||||||||||||||||||
STATEMENTS OF STOCKHOLDERS’ EQUITY |
|||||||||||||||||||||||
FOR THE YEARS ENDED |
|||||||||||||||||||||||
(in thousands, except number of shares) |
|||||||||||||||||||||||
Additional |
Total |
||||||||||||||||||||||
Common Stock |
Paid-in |
Accumulated |
Stockholders’ |
||||||||||||||||||||
Shares |
Amount |
Capital |
Deficit |
Equity |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
BALANCE, |
|
|
16,041,650 |
|
|
|
$ |
16 |
|
|
$ |
128,669 |
|
|
|
$ |
(116,935 |
) |
|
$ |
11,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity compensation expense |
|
|
- |
|
|
|
|
- |
|
|
|
409 |
|
|
|
|
- |
|
|
|
|
409 |
|
Issuance of common stock, net of costs |
|
|
1,769,230 |
|
|
|
|
2 |
|
|
|
10,567 |
|
|
|
|
- |
|
|
|
|
10,569 |
|
Exercise of stock options, net of cashless exercise of 93,840 shares |
|
|
689,901 |
|
|
|
|
- |
|
|
|
203 |
|
|
|
|
- |
|
|
|
|
203 |
|
Issuance of shares for vested restricted stock grants |
|
|
24,778 |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
Exercise of warrants |
|
|
50,750 |
|
|
|
|
- |
|
|
|
112 |
|
|
|
|
- |
|
|
|
|
112 |
|
Settlement of executive bonuses with issuance of restricted stock units |
|
|
14,993 |
|
|
|
|
- |
|
|
|
85 |
|
|
|
|
- |
|
|
|
|
85 |
|
Shares forfeited in exchange for withholding taxes |
|
|
(180,844 |
) |
|
|
|
- |
|
|
|
(1,475 |
) |
|
|
|
- |
|
|
|
|
(1,475 |
) |
Net income |
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
558 |
|
|
|
|
558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
BALANCE, |
|
|
18,410,458 |
|
|
|
$ |
18 |
|
|
$ |
138,570 |
|
|
|
$ |
(116,377 |
) |
|
$ |
22,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity compensation expense |
|
|
- |
|
|
|
|
- |
|
|
|
3,068 |
|
|
|
|
- |
|
|
|
|
3,068 |
|
Exercise of stock options, net of cashless exercise of 58,926 shares |
|
|
301,375 |
|
|
|
|
1 |
|
|
|
46 |
|
|
|
|
- |
|
|
|
|
47 |
|
Issuance of shares for vested restricted stock grants |
|
|
32,170 |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
Exercise of warrants |
|
|
9,000 |
|
|
|
|
- |
|
|
|
19 |
|
|
|
|
- |
|
|
|
|
19 |
|
Net loss |
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
(4,146 |
) |
|
|
|
(4,146 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
BALANCE, |
|
|
18,753,003 |
|
|
|
$ |
19 |
|
|
$ |
141,703 |
|
|
|
$ |
(120,523 |
) |
|
$ |
21,199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
STATEMENTS OF CASH FLOWS |
|||||||||
FOR THE YEARS ENDED |
|||||||||
|
|
2021 |
2020 |
||||||
|
|
(In thousands) |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
||
Net (loss) income |
|
$ |
(4,146 |
) |
|
|
$ |
558 |
|
Adjustments to reconcile net loss (income) to net cash provided by (used in) operating activities: |
|
|
|
|
|||||
Depreciation and amortization |
|
169 |
|
|
|
180 |
|
||
Equity compensation expense |
|
|
3,068 |
|
|
|
|
409 |
|
Gain on forgiveness of unsecured promissory note |
|
|
(10 |
) |
|
|
|
(796 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
||
Increase in accounts receivable |
|
(72 |
) |
|
|
(445 |
) |
||
Increase in other current assets |
|
(302 |
) |
|
|
(15 |
) |
||
(Increase) decrease in other assets |
|
|
(4 |
) |
|
|
|
3 |
|
Increase in accounts payable and accrued expenses |
|
1,551 |
|
|
|
261 |
|
||
Increase (decrease) in deferred revenue |
|
862 |
|
|
|
(174 |
) |
||
Net cash provided by (used in) operating activities |
|
1,116 |
|
|
|
(19 |
) |
||
|
|
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|||||
Purchases of software license |
|
|
- |
|
|
|
|
(400 |
) |
Capital expenditures |
|
|
(662 |
) |
|
|
|
(45 |
) |
Collection on note receivable |
|
|
- |
|
|
|
|
29 |
|
Net cash used in investing activities |
|
(662 |
) |
|
|
(416 |
) |
||
|
|
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|||||
Return of repayment of unsecured promissory note |
|
|
10 |
|
|
|
|
- |
|
Net proceeds from issuance of common stock |
|
|
- |
|
|
|
|
10,569 |
|
Loan proceeds on unsecured promissory note under Paycheck Protection Program |
|
|
- |
|
|
|
|
796 |
|
Loan proceeds on unsecured promissory note under Economic Injury Disaster Loan program |
|
|
- |
|
|
|
|
10 |
|
Net proceeds from issuance of common stock from exercise of stock options |
|
47 |
|
|
|
203 |
|
||
Proceeds from issuance of common stock from exercise of warrants |
|
|
19 |
|
|
|
|
112 |
|
Withholding taxes paid on exercise of stock options and vesting of restricted stock units |
|
|
- |
|
|
|
|
(1,475 |
) |
Loan payments on unsecured promissory note |
|
|
- |
|
|
|
|
(10 |
) |
Net cash provided by financing activities |
|
76 |
|
|
|
10,205 |
|
||
|
|
|
|
|
|||||
Net increase in cash |
|
530 |
|
|
|
9,770 |
|
||
|
|
|
|
|
|||||
CASH, beginning of year |
|
13,121 |
|
|
|
3,351 |
|
||
|
|
|
|
|
|||||
CASH, end of year |
|
$ |
13,651 |
|
|
|
$ |
13,121 |
|
|
|
|
|
|
|
|
|
||
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
||
Settlement of executive bonuses with restricted stock units |
|
$ |
3,365 |
|
|
|
$ |
85 |
|
Adjusted EBITDA
We use Adjusted EBITDA as a non-GAAP financial performance measurement. Adjusted EBITDA is calculated by adjusting net income (loss) for certain reductions such as gains on debt forgiveness and interest and other income and certain addbacks such as income taxes, impairments of long-lived assets and goodwill, depreciation, amortization, and equity compensation expense. Adjusted EBITDA is provided to investors to supplement the results of operations reported in accordance with GAAP. Management believes that Adjusted EBITDA provides an additional tool for investors to use in comparing our financial results with other companies that also use Adjusted EBITDA in their communications to investors. By excluding non-cash charges such as gains on debt forgiveness, impairments of long-lived assets and goodwill, amortization, depreciation, and equity compensation, as well as non-operating charges for interest and income taxes, investors can evaluate our operations and can compare the results on a more consistent basis to the results of other companies. In addition, Adjusted EBITDA is one of the primary measures management uses to monitor and evaluate financial and operating results.
We consider Adjusted EBITDA to be an important indicator of our operational strength and performance of our business and a useful measure of our historical operating trends. However, there are significant limitations to the use of Adjusted EBITDA since it excludes gains on debt forgiveness, interest and other income, impairments of long-lived assets and goodwill, equity compensation expense, all of which impact our profitability, as well as depreciation and amortization related to the use of long-term assets which benefit multiple periods. We believe that these limitations are compensated by providing Adjusted EBITDA only with GAAP net income (loss) and clearly identifying the difference between the two measures. Consequently, Adjusted EBITDA should not be considered in isolation or as a substitute for net income (loss) presented in accordance with GAAP. Adjusted EBITDA as defined by us may not be comparable with similarly named measures provided by other entities.
|
|
(Unaudited) |
|||||||||||||
|
Three Months Ended |
|
|
Years Ended |
|||||||||||
|
|
|
|
|
|||||||||||
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
||
Net (loss) income |
$ |
(1,396 |
) |
$ |
1,260 |
|
|
$ |
(4,146 |
) |
|
$ |
558 |
|
|
Reconciling items: |
|
|
|
|
|
|
|
|
|
||||||
Gain on forgiveness of unsecured promissory note |
|
- |
|
|
|
(796 |
) |
|
|
(10 |
) |
|
|
(796 |
) |
Interest and other income |
|
- |
|
|
(4 |
) |
|
|
(6 |
) |
|
|
(22 |
) |
|
Depreciation and amortization |
|
42 |
|
|
|
52 |
|
|
|
169 |
|
|
|
180 |
|
Equity compensation expense |
|
797 |
|
|
|
123 |
|
|
|
3,068 |
|
|
|
409 |
|
Adjusted EBITDA |
$ |
(557 |
) |
|
$ |
635 |
|
|
$ |
(925 |
) |
|
$ |
329 |
|
About
Safe Harbor Statement
Statements in this news release about Intellicheck’s future expectations, including: the advantages of our products, future demand for Intellicheck’s existing and future products, whether revenue and other financial metrics will improve in future periods, whether
View source version on businesswire.com: https://www.businesswire.com/news/home/20220309005596/en/
Investor Relations:
Media and Public Relations:
Source:
FAQ
What were Intellicheck's Q4 2021 earnings results?
What is Intellicheck's revenue guidance for Q1 2022?
How did Intellicheck's SaaS revenue perform in 2021?