RICHMOND, Calif., Feb. 15, 2024 /PRNewswire/ -- SunPower Corp. (NASDAQ:SPWR), a leading solar technology and energy services provider, today announced financial results for the fourth quarter and full year ending December 31, 2023.
"With the recent infusion of capital, SunPower is focused on driving positive free cash flow and profitability," said Peter Faricy, SunPower CEO. "This is a new opportunity for SunPower to reinforce our strong foundation as we continue to navigate an uncertain market in early 2024. With this funding and industry tailwinds of extended tax credits and lower equipment costs, we believe SunPower is positioned to execute on maximizing the value proposition of solar and storage for our customers."
On February 15, the company announced it raised $175 million in new capital financing from TotalEnergies and Global Infrastructure Partners, including $45 million of prior bridge financing, $80 million in new investment, and $50 million that is available to be borrowed upon the satisfaction of certain conditions. As a part of the transaction, the Company also received $25 million of revolving debt capacity as part of new long-term waivers from key financial partners.
"$48 million of the Adjusted EBITDA delta between guidance and our final reporting can be attributed to restatement impacts and items we believe are one-time charges or not expected to recur," said Beth Eby, SunPower CFO. "For 2024, we are focused on profitability and free cash flow, and we expect to be cash flow positive in the second half of 2024 and beyond. We will provide additional guidance later in the year, after we assess the implications of the recapitalization and restructuring."
FY 2024 GUIDANCE | |
Net Loss (GAAP) | ($160) million - ($80) million |
Gross Margin (Non-GAAP) | 17% - 19% |
Free Cash Flow1 | Positive in second half 2024 |
1 Cash from operations minus capital expenditures |
Financial Highlights | ||||
($ Millions, except percentages, residential customers, and per-share data) | 4th Quarter 2023 | 4th Quarter 2022 | Fiscal Year 2023 | Fiscal Year 2022 |
GAAP revenue from continuing operations | $356.9 | $498.0 | $1,685.2 | $1,741.9 |
GAAP gross margin from continuing operations | 3.1 % | 22.8 % | 14.1 % | 23.1 % |
GAAP net (loss) income from continuing operations | $(115.6) | $5.1 | $(227.1) | $93.7 |
GAAP net (loss) income from continuing operations per diluted share | $(0.66) | $0.03 | $(1.30) | $0.54 |
Non-GAAP revenue from continuing operations1, 4 | $361.3 | $498.0 | $1,689.7 | $1,749.2 |
Non-GAAP gross margin from continuing operations1, 3, 4 | 4.5 % | 23.0 % | 14.6 % | 23.7 % |
Non-GAAP net (loss) income from continuing operations1, 3, 4 | $(89.5) | $19.5 | $(158.5) | $30.0 |
Non-GAAP net (loss) income from continuing operations per diluted share1, 3, 4 | $(0.51) | $0.11 | $(0.91) | $0.17 |
Adjusted EBITDA1, 3, 4 | $(67.6) | $30.6 | $(84.2) | $70.0 |
Residential customers | 586,250 | 427,300 | 586,250 | 427,300 |
Cash2 | $87.4 | $123.7 | $87.4 | $123.7 |
The sale of our C&I Solutions business met the criteria for classification as "discontinued operations" in accordance with GAAP beginning the first quarter of fiscal 2022. For all periods presented, the financial results of C&I Solutions are excluded in the table above. |
1 Information about SunPower's use of non-GAAP financial information, including a reconciliation to GAAP, is provided under "Use of Non-GAAP Financial Measures" below |
2 Includes cash, and cash equivalents, excluding restricted cash |
3 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Transition Costs" from our non-GAAP results, and have adjusted all comparative periods to reflect the current presentation. |
4 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
Earnings Conference Call Information
SunPower will discuss its full year and fourth quarter 2023 financial results on Thursday, Feb. 15 at 8 a.m. ET. Analysts intending to participate in the Q&A session must register for a personal link and dial-in at: https://register.vevent.com/register/BI49f0f6c1dcda48db936395f3333e1574.
The live audio webcast and supplemental financial information will be available on SunPower's investor website at http://investors.sunpower.com/events.cfm.
About SunPower
SunPower (NASDAQ: SPWR) is a leading residential solar, storage and energy services provider in North America. SunPower offers solar + storage solutions that give customers control over electricity consumption and resiliency during power outages while providing cost savings to homeowners. For more information, visit www.sunpower.com.
Forward-Looking Statements
This release includes information that constitutes forward-looking statements. Forward-looking statements often address expected future business and financial performance, and often contain words such as "believe," "expect," "anticipate," "intend," "plan," or "will." By their nature, forward-looking statements address matters that are subject to risks and uncertainties. Any such forward-looking statements may involve risk and uncertainties that could cause actual results to differ materially from any future results encompassed within the forward-looking statements. All statements, other than statements of historical fact, are forward-looking statements. Examples of such forward-looking statements include, but are not limited to, statements regarding: the Company's anticipated results, cash flow and financial outlook; expectations regarding growth, demand and our future performance and our ability to capture or meet consumer demand; the Company's ability to continue as a going concern; expectations regarding our recent recapitalization, including our ability to satisfy conditions precedent to additional funding; our plans and expectations with respect to our strategic partnerships and initiatives; our strategic plans and areas of investment and focus; and our expectations for industry trends and factors, and the impact on our business and strategic plans.
The anticipated results, financial outlook and other forward-looking statements presented in this release are estimates based on information available to management as of the date of this release and are subject to change. There can be no assurance that the Company's actual results will not differ from the anticipated results, financial outlook and other forward-looking statements presented in this release. Factors that could cause or contribute to such differences include, but are not limited to the Company's ability to realize the anticipated benefits of capital received and project financings; the Company's ability to comply with its financing agreements, including debt covenants or cure any defaults; the Company's ability to repay its obligations as they come due; and our liquidity, indebtedness, and ability to obtain additional financing for our projects and customers; challenges managing our acquisitions, joint ventures, and partnerships, including our ability to successfully manage acquired assets and supplier relationships; the timing and execution of any restructuring plans; and the risks and other important factors discussed under the caption "Risk Factors" in the Company's Annual Report on Form 10-K/A for the fiscal year ended January 1, 2023 and the Quarterly Report on Form 10-Q for the quarterly period ended October 1, 2023, and the Company's other filings with the SEC. These forward-looking statements should not be relied upon as representing the Company's views as of any subsequent date, and the Company is under no obligation to, and expressly disclaims any responsibility to, update or alter its forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
©2024 SunPower Corporation. All rights reserved. SUNPOWER, the SUNPOWER logo, SUNPOWER FINANCIAL, MYSUNPOWER and SUNVAULT are trademarks or registered trademarks of SunPower Corporation in the U.S.
SUNPOWER CORPORATION CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | |||
December 31, 2023 | January 1, 2023 | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 87,424 | $ 377,026 | |
Restricted cash and cash equivalents, current portion | 1,949 | 10,668 | |
Short-term investments | — | 132,480 | |
Accounts receivable, net | 169,556 | 169,674 | |
Contract assets | 45,638 | 57,070 | |
Loan receivables held for sale, net | 4,467 | — | |
Inventories | 260,909 | 295,731 | |
Advances to suppliers, current portion | 659 | 12,059 | |
Prepaid expenses and other current assets | 258,164 | 197,811 | |
Total current assets | 828,766 | 1,252,519 | |
Restricted cash and cash equivalents, net of current portion | 9,111 | 18,812 | |
Property, plant and equipment, net | 108,198 | 76,473 | |
Operating lease right-of-use assets | 31,290 | 36,926 | |
Solar power systems leased, net | 37,892 | 41,779 | |
Goodwill | 125,998 | 125,998 | |
Other intangible assets, net | 14,018 | 24,192 | |
Other long-term assets | 191,811 | 186,927 | |
Total assets | $ 1,347,084 | $ 1,763,626 | |
Liabilities and Equity | |||
Current liabilities: | |||
Accounts payable | $ 220,356 | $ 243,139 | |
Accrued liabilities | 154,589 | 148,119 | |
Operating lease liabilities, current portion | 11,176 | 11,356 | |
Contract liabilities, current portion | 153,466 | 141,863 | |
Short-term debt | 344,332 | 82,240 | |
Convertible debt, current portion | — | 424,919 | |
Total current liabilities | 883,919 | 1,051,636 | |
Long-term debt | 249 | 308 | |
Operating lease liabilities, net of current portion | 23,619 | 29,347 | |
Contract liabilities, net of current portion | 10,553 | 11,588 | |
Other long-term liabilities | 122,075 | 114,702 | |
Total liabilities | 1,040,415 | 1,207,581 | |
Equity: | |||
Common stock | 175 | 174 | |
Additional paid-in capital | 2,858,046 | 2,855,930 | |
Accumulated deficit | (2,332,763) | (2,085,784) | |
Accumulated other comprehensive income (loss) | 13,996 | 11,568 | |
Treasury stock, at cost | (233,755) | (226,646) | |
Total stockholders' equity | 305,699 | 555,242 | |
Noncontrolling interests in subsidiaries | 970 | 803 | |
Total equity | 306,669 | 556,045 | |
Total liabilities and equity | $ 1,347,084 | $ 1,763,626 | |
SUNPOWER CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
Total revenues | $ 356,905 | $ 497,968 | $ 1,685,222 | $ 1,741,943 | ||||
Total cost of revenues | 345,926 | 384,204 | 1,446,767 | 1,338,942 | ||||
Gross profit | 10,979 | 113,764 | 238,455 | 403,001 | ||||
Operating expenses: | ||||||||
Research and development | 4,799 | 5,560 | 23,960 | 24,759 | ||||
Sales, general, and administrative | 104,865 | 92,848 | 393,026 | 387,260 | ||||
Restructuring charges (credits) | 6,806 | — | 12,679 | 244 | ||||
Expense (income) from transition services agreement, net | 79 | 1,356 | 109 | 69 | ||||
Total operating expenses | 116,549 | 99,764 | 429,774 | 412,332 | ||||
Operating (loss) income | (105,570) | 14,000 | (191,319) | (9,331) | ||||
Other (expense) income, net: | ||||||||
Interest income | 490 | 2,922 | 2,746 | 3,200 | ||||
Interest expense | (9,832) | (6,342) | (28,956) | (21,565) | ||||
Other, net | (1,242) | (6,755) | (11,833) | 115,405 | ||||
Other (expense) income, net | (10,584) | (10,175) | (38,043) | 97,040 | ||||
(Loss) income from continuing operations before income taxes and equity in earnings (losses) of unconsolidated investees | (116,154) | 3,825 | (229,362) | 87,709 | ||||
Benefits from (provision for) income taxes | 623 | 1,903 | (946) | 8,383 | ||||
Equity in earnings (losses) of unconsolidated investees | (36) | 336 | 3,374 | 2,272 | ||||
Net (loss) income from continuing operations | (115,567) | 6,064 | (226,934) | 98,364 | ||||
(Loss) income from discontinued operations before income taxes and equity in (losses) earnings of unconsolidated investees | (7,926) | (1,476) | (20,006) | (51,729) | ||||
(Provision for) benefits from income taxes | (363) | (158) | — | 640 | ||||
Net (loss) income from discontinued operations | (8,289) | (1,634) | (20,006) | (51,089) | ||||
Net (loss) income | (123,856) | 4,430 | (246,940) | 47,275 | ||||
Net (income) loss from continuing operations attributable to noncontrolling interests | (43) | (1,005) | (167) | (4,676) | ||||
Net loss (income) from discontinued operations attributable to noncontrolling interests | — | — | — | 250 | ||||
Net (income) loss attributable to noncontrolling interests | (43) | (1,005) | (167) | (4,426) | ||||
Net (loss) income from continuing operations attributable to stockholders | (115,610) | 5,059 | (227,101) | 93,688 | ||||
Net (loss) income from discontinued operations attributable to stockholders | (8,289) | (1,634) | (20,006) | (50,839) | ||||
Net (loss) income attributable to stockholders | $ (123,899) | $ 3,425 | $ (247,107) | $ 42,849 | ||||
Net (loss) income per share attributable to stockholders - basic and diluted: | ||||||||
Continuing operations | $ (0.66) | $ 0.03 | $ (1.30) | $ 0.54 | ||||
Discontinued operations | $ (0.05) | $ (0.01) | $ (0.11) | $ (0.29) | ||||
Net (loss) income per share - basic and diluted | $ (0.71) | $ 0.02 | $ (1.41) | $ 0.25 | ||||
Weighted-average shares: | ||||||||
Basic | 175,354 | 174,231 | 175,041 | 173,919 | ||||
Diluted | 175,354 | 175,518 | 175,041 | 174,603 | ||||
SUNPOWER CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
Cash flows from operating activities: | ||||||||
Net (loss) income | $ (123,856) | $ 4,430 | $ (246,940) | $ 47,275 | ||||
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||
Depreciation and amortization | 15,448 | 8,030 | 52,442 | 30,291 | ||||
Amortization of cloud computing arrangements | 1,454 | 1,790 | 5,705 | 5,339 | ||||
Impairment losses | 5,631 | — | 5,631 | — | ||||
Stock-based compensation | 5,064 | 7,378 | 26,203 | 26,434 | ||||
Amortization of debt issuance costs | 416 | 1,108 | 1,948 | 3,664 | ||||
Equity in losses (earnings) of unconsolidated investees | 36 | (335) | (3,374) | (2,271) | ||||
Loss (gain) on equity investments | — | 6,255 | 10,805 | (114,710) | ||||
Unrealized loss (gain) on derivatives | 6,455 | 11 | 5,125 | (2,293) | ||||
Distributions from equity investees | 143 | (13) | 739 | 120 | ||||
Net (gain) loss from lease terminations | (780) | — | (780) | — | ||||
Deferred income taxes | 453 | (1,314) | (83) | (13,973) | ||||
Loss (gain) on loan receivables held for sale | 991 | — | 1,352 | — | ||||
Other, net | 5,754 | 1,081 | 6,689 | 1,209 | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 28,380 | 5,833 | (6,574) | (59,969) | ||||
Contract assets | (8,492) | (13,856) | 11,450 | (14,174) | ||||
Inventories | 63,575 | (75,463) | 34,822 | (90,227) | ||||
Project assets | — | — | 3 | 295 | ||||
Loan receivables held for sale | 9,984 | — | (5,820) | — | ||||
Prepaid expenses and other assets | (26,541) | 4,301 | (49,953) | (200,687) | ||||
Operating lease right-of-use assets | 2,959 | 2,833 | 11,357 | 11,445 | ||||
Advances to suppliers | 5,828 | (5,627) | 11,400 | (11,915) | ||||
Accounts payable and other accrued liabilities | 47,760 | 45,887 | (22,572) | 120,518 | ||||
Contract liabilities | (78,376) | (397) | 10,569 | 97,900 | ||||
Operating lease liabilities | (2,329) | (3,340) | (11,860) | (15,168) | ||||
Net cash (used in) provided by operating activities | (40,043) | (11,408) | (151,716) | (180,897) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property, plant, and equipment | (10,929) | (11,849) | (50,438) | (48,807) | ||||
Investments in software development costs | (1,810) | (1,465) | (6,459) | (5,690) | ||||
Proceeds from sale of property, plant, and equipment | 10 | — | 35 | — | ||||
Cash paid for working capital settlement related to C&I Solutions sale | — | — | (30,892) | — | ||||
Cash received from C&I Solutions sale, net of de-consolidated cash | — | — | — | 146,303 | ||||
Cash paid for equity investments under the Dealer Accelerator Program and other | — | — | (7,500) | (30,920) | ||||
Proceeds from sale of equity investment | — | — | 121,675 | 440,108 | ||||
Cash paid for investments in unconsolidated investees | (1,501) | (2,431) | (10,571) | (8,173) | ||||
Distributions from equity investees, in excess of cumulative earnings | — | 13 | 149 | 150 | ||||
Net cash (used in) provided by investing activities | (14,230) | (15,732) | 15,999 | 492,971 | ||||
Cash flows from financing activities: | ||||||||
Proceeds from bank loans and other debt | 50,000 | 21,482 | 543,440 | 146,211 | ||||
Repayment of bank loans and other debt | (12,465) | (15,439) | (279,947) | (182,340) | ||||
Distributions to noncontrolling interests attributable to residential projects | — | (9,201) | — | (9,201) | ||||
Repayment of convertible debt | — | — | (424,991) | — | ||||
Proceeds from lease terminations | 780 | — | 780 | — | ||||
Payments for financing leases | (1,388) | (668) | (4,479) | (1,432) | ||||
Purchases of stock for tax withholding obligations on vested restricted stock | (129) | (943) | (7,108) | (11,405) | ||||
Net cash provided by (used in) financing activities | 36,798 | (4,769) | (172,305) | (58,167) | ||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | — | — | — | — | ||||
Net (decrease) increase in cash, cash equivalents, and restricted cash | (17,475) | (31,909) | (308,022) | 253,907 | ||||
Cash, cash equivalents, and restricted cash, beginning of period | 115,959 | 438,415 | 406,506 | 152,599 | ||||
Cash, cash equivalents, and restricted cash, end of period | $ 98,484 | $ 406,506 | $ 98,484 | $ 406,506 | ||||
Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets, including discontinued operations: | ||||||||
Cash and cash equivalents | $ 87,424 | $ 377,026 | $ 87,424 | $ 377,026 | ||||
Restricted cash and cash equivalents, current portion | 1,949 | 10,668 | 1,949 | 10,668 | ||||
Restricted cash and cash equivalents, net of current portion | 9,111 | 18,812 | 9,111 | 18,812 | ||||
Total cash, cash equivalents, and restricted cash | $ 98,484 | $ 406,506 | $ 98,484 | $ 406,506 | ||||
Supplemental disclosure of non-cash activities: | ||||||||
Property, plant, and equipment acquisitions funded by liabilities (including financing leases) | $ 3,874 | $ 3,298 | $ 18,830 | $ 12,380 | ||||
Right-of-use assets obtained in exchange for lease obligations | $ 2,044 | $ 1,464 | $ 6,050 | $ 14,452 | ||||
Net working capital settlement related to C&I Solutions sale | $ — | $ — | $ — | $ 7,005 | ||||
Accrued contingent consideration on equity method investment | $ 2,857 | $ — | $ 2,857 | $ — | ||||
Supplemental cash flow disclosures: | ||||||||
Cash paid for interest | $ 8,124 | $ 741 | $ 33,385 | $ 21,064 | ||||
Cash paid for income taxes | $ 297 | $ 2,250 | $ 1,739 | $ 7,437 | ||||
Cash received for interest | $ 270 | $ 1,474 | $ 2,739 | $ 1,474 | ||||
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), the company uses non-GAAP measures that are adjusted for certain items from the most directly comparable GAAP measures. The specific non-GAAP measures listed below are: revenue; gross margin; net (loss) income; net (loss) income per diluted share; and adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"). Management believes that each of these non-GAAP measures are useful to investors, enabling them to better assess changes in each of these key elements of the company's results of operations across different reporting periods on a consistent basis, independent of certain items as described below. Thus, each of these non-GAAP financial measures provide investors with another method to assess the company's operating results in a manner that is focused on its ongoing, core operating performance, absent the effects of these items. Management uses these non-GAAP measures internally to assess the business, its financial performance, current and historical results, as well as for strategic decision-making and forecasting future results. Many of the analysts covering the company also use these non-GAAP measures in their analysis. Given management's use of these non-GAAP measures, the company believes these measures are important to investors in understanding the company's operating results as seen through the eyes of management. These non-GAAP measures are not prepared in accordance with GAAP or intended to be a replacement for GAAP financial data; and therefore, should be reviewed together with the GAAP measures and are not intended to serve as a substitute for results under GAAP, and may be different from non-GAAP measures used by other companies.
We exclude the following adjustments from our non-GAAP financial measures:
Non-GAAP Adjustments
For more information about these non-GAAP financial measures, please see the tables captioned "Reconciliations of GAAP Measures to Non-GAAP Measures" set forth at the end of this release, which should be read together with the preceding financial statements prepared in accordance with GAAP.
SUNPOWER CORPORATION RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (In thousands, except percentages and per share data) (Unaudited) | ||||||||
Adjustments to Revenue: | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
GAAP revenue | $ 356,905 | $ 497,968 | $ 1,685,222 | $ 1,741,943 | ||||
Legacy power plant and development projects1 | — | — | — | 7,239 | ||||
Mark to market loss (gain) on interest rate swaps | 4,345 | — | 4,435 | — | ||||
Non-GAAP revenue | $ 361,250 | $ 497,968 | $ 1,689,657 | $ 1,749,182 | ||||
1 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
Adjustments to Gross Profit (Loss) / Margin: | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
GAAP gross profit from continuing operations | $ 10,979 | $ 113,764 | $ 238,455 | $ 403,001 | ||||
Legacy power plant and development projects1 | — | — | — | 7,239 | ||||
(Gain) loss on sale and impairment of residential lease assets | (266) | (268) | (1,066) | (1,101) | ||||
Mark to market loss (gain) on interest rate swaps | 4,345 | — | 4,435 | — | ||||
Stock-based compensation expense | 1,217 | 1,257 | 5,258 | 4,689 | ||||
Litigation | — | — | 62 | — | ||||
Transaction-related costs | — | — | — | 162 | ||||
Business reorganization costs | — | — | — | 11 | ||||
Non-GAAP gross profit2 | $ 16,275 | $ 114,753 | $ 247,144 | $ 414,001 | ||||
GAAP gross margin (%) | 3.1 % | 22.8 % | 14.1 % | 23.1 % | ||||
Non-GAAP gross margin (%) | 4.5 % | 23.0 % | 14.6 % | 23.7 % | ||||
1 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
2 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Transition Costs" from our non-GAAP results, and have adjusted all comparative periods to reflect the current presentation. |
Adjustments to Net (Loss) Income: | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
GAAP net (loss) income from continuing operations attributable to stockholders | $ (115,610) | $ 5,059 | $ (227,101) | $ 93,688 | ||||
Mark-to-market (gain) loss on equity investments | (374) | 6,255 | 8,254 | (117,038) | ||||
Legacy power plant and development projects1 | — | — | — | 7,239 | ||||
(Gain) loss on sale and impairment of residential lease assets | (266) | (268) | (1,066) | (1,101) | ||||
Impairment of property, plant, and equipment | 957 | — | 957 | — | ||||
Litigation | 5,606 | 1,242 | 6,025 | 4,813 | ||||
Stock-based compensation expense | 5,064 | 7,372 | 26,203 | 26,305 | ||||
Amortization of intangible assets and software | 2,844 | 2,847 | 11,410 | 10,554 | ||||
Transaction-related costs | 76 | 44 | 918 | 1,601 | ||||
Mark to market loss (gain) on interest rate swaps | 6,455 | 11 | 5,125 | (2,293) | ||||
Business reorganization costs | — | — | — | 4,526 | ||||
Restructuring charges (credits) | 6,799 | 1 | 12,679 | (452) | ||||
Acquisition-related costs | (359) | 114 | (556) | 11,570 | ||||
Tax effect | (1,110) | (2,831) | (558) | (8,951) | ||||
Equity loss (income) from unconsolidated investees | 410 | (335) | (823) | (471) | ||||
Non-GAAP net (loss) income attributable to stockholders2 | $ (89,508) | $ 19,511 | $ (158,533) | $ 29,990 | ||||
1 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
2 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Transition Costs" from our non-GAAP results, and have adjusted all comparative periods to reflect the current presentation. |
Adjustments to Net (Loss) Income per diluted share | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
Net (loss) income per diluted share | ||||||||
Numerator: | ||||||||
GAAP net (loss) income from continuing operations attributable to stockholders1 | $ (115,610) | $ 5,059 | $ (227,101) | $ 93,688 | ||||
Non-GAAP net (loss) income from continuing operations attributable to stockholders1, 2, 3 | $ (89,508) | $ 1,435 | $ (158,533) | $ 29,990 | ||||
Denominator: | ||||||||
GAAP weighted-average shares | 175,354 | 174,231 | 175,041 | 173,919 | ||||
Effect of dilutive securities: | ||||||||
Restricted stock units | — | 1,287 | — | 684 | ||||
GAAP dilutive weighted-average common shares: | 175,354 | 175,518 | 175,041 | 174,603 | ||||
Non-GAAP weighted-average shares | 175,354 | 174,231 | 175,041 | 173,919 | ||||
Effect of dilutive securities: | ||||||||
Restricted stock units | — | 1,287 | — | 684 | ||||
Non-GAAP dilutive weighted-average common shares1 | 175,354 | 175,518 | 175,041 | 174,603 | ||||
GAAP dilutive net (loss) income per share - continuing operations | $ (0.66) | $ 0.03 | $ (1.30) | $ 0.54 | ||||
Non-GAAP dilutive net (loss) income per share - continuing operations2, 3 | $ (0.51) | $ 0.11 | $ (0.91) | $ 0.17 | ||||
1 In accordance with the if-converted method, net (loss) income available to common stockholders excludes interest expense related to the 4.00% debentures if the debentures are considered converted in the calculation of net (loss) income per diluted share. If the conversion option for a debenture is not in the money for the relevant period, the potential conversion of the debenture under the if-converted method is excluded from the calculation of non-GAAP net income (loss) per diluted share. |
2 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
3 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Transition Costs" from our non-GAAP results, and have adjusted all comparative periods to reflect the current presentation. |
Adjusted EBITDA: | ||||||||
THREE MONTHS ENDED | TWELVE MONTHS ENDED | |||||||
December 31, 2023 | January 1, 2023 | December 31, 2023 | January 1, 2023 | |||||
GAAP net (loss) income from continuing operations attributable to stockholders | $ (115,610) | $ 5,059 | $ (227,101) | $ 93,688 | ||||
Mark-to-market loss (gain) on equity investments | (374) | 6,255 | 8,254 | (117,038) | ||||
Legacy power plant and development projects1 | — | — | — | 7,239 | ||||
(Gain) loss on sale and impairment of residential lease assets | (266) | (268) | (1,066) | (1,101) | ||||
Impairment of property, plant, and equipment | 957 | — | 957 | — | ||||
Litigation | 5,606 | 1,242 | 6,025 | 4,813 | ||||
Stock-based compensation expense | 5,064 | 7,372 | 26,203 | 26,305 | ||||
Amortization of intangible assets and software | 2,844 | 2,847 | 11,410 | 10,554 | ||||
Transaction-related costs | 76 | 44 | 918 | 1,601 | ||||
Mark to market loss (gain) on interest rate swaps | 6,455 | 11 | 5,125 | (2,293) | ||||
Business reorganization costs | — | — | — | 4,526 | ||||
Restructuring charges (credits) | 6,799 | 1 | 12,679 | (452) | ||||
Acquisition-related costs | (359) | 114 | (556) | 11,570 | ||||
Equity loss (income) from unconsolidated investees | 410 | (335) | (823) | (471) | ||||
Cash interest expense, net of interest income | 7,234 | 3,406 | 25,522 | 20,493 | ||||
(Benefit from) provision for income taxes | (623) | (1,903) | 946 | (8,383) | ||||
Depreciation | 14,215 | 6,726 | 47,262 | 18,983 | ||||
Adjusted EBITDA2 | $ (67,572) | $ 30,571 | $ (84,245) | $ 70,034 | ||||
1 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Results of operations of businesses exited/to be exited" from our non-GAAP results, with the exception of certain charges related to our legacy power plant and development projects sold in fiscal 2018 and 2019. All comparative periods have been adjusted to reflect the current presentation. |
2 Beginning in the second quarter of fiscal 2023, we are no longer excluding non-GAAP adjustments related to "Transition Costs" from our non-GAAP results, and have adjusted all comparative periods to reflect the current presentation. |
| Last Trade: | US$0.12 |
| Daily Volume: | 0 |
| Market Cap: | US$21.550M |
May 22, 2024 February 20, 2024 November 14, 2023 November 01, 2023 October 31, 2023 | |
Hillcrest Energy Technologies is a clean technology company developing high value, high performance power conversion technologies and digital control systems for next-generation powertrains and grid-connected renewable...
CLICK TO LEARN MORE
DevvStream provides upfront capital for sustainability projects in exchange for carbon credit rights. Through these rights, the company generates and manages carbon credits by utilizing the most technologically advanced...
CLICK TO LEARN MORE