UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2014

OR

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period From              to             

Commission file number: 001-36309

 

INOGEN, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

33-0989359

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

326 Bollay Drive
Goleta, California

 

93117

(Address of principal executive offices)

 

(Zip Code)

(805) 562-0500

(Registrant’s telephone number, including area code)

None

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x    No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x    No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ¨

  

Accelerated filer ¨

  

Non-accelerated filer x

  

Smaller reporting company ¨

 

  

 

  

(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o    No x

The total number of shares of common stock outstanding as of July 31, 2014 was 18,240,043.

 

 

 

 

 

 


 

TABLE OF CONTENTS

 

 

 

Part I – Financial Information

 

Page

Item 1.

 

Financial Statements (Unaudited)

 

3

 

 

Balance Sheets as of June 30, 2014 and December 31, 2013

 

3

 

 

Statements of Operations for the Three Months Ended June 30, 2014 and June 30, 2013 and Six Months Ended June 30, 2014 and June 30, 2013

 

5

 

 

Statements of Redeemable Convertible Preferred Stock for the Six Months Ended June 30, 2014

 

6

 

 

Statements of Stockholders’ Equity (Deficit) for the Six Months Ended June 30, 2014

 

7

 

 

Statements of Cash Flows for the Six Months ended June 30, 2014 and June 30, 2013

 

8

 

 

Condensed Notes to the Financial Statements

 

9

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

26

Item 3.

 

Quantitative and Qualitative Disclosures about Market Risk

 

39

Item 4.

 

Controls and Procedures

 

40

 

 

Part II – Other Information

 

 

Item 1.

 

Legal Proceedings

 

41

Item 1A.

 

Risk Factors

 

41

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

64

Item 6.

 

Exhibits

 

66

 

 

 

2


 

INOGEN, INC.

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.

 

Inogen, Inc.

Balance Sheets

(unaudited)

(amounts in thousands)

 

 

June 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

69,046

 

 

$

13,521

 

Accounts receivable, net of allowances of $4,139 and $3,390 at June 30, 2014 and December 31, 2013, respectively

 

15,645

 

 

 

10,231

 

Inventories, net of allowances of $152 and $100 at June 30, 2014 and December 31, 2013, respectively

 

6,101

 

 

 

4,248

 

Deferred cost of rental revenue

 

431

 

 

 

289

 

Income tax receivable

 

-

 

 

 

87

 

Deferred tax asset-current

 

5,345

 

 

 

3,923

 

Prepaid expenses and other current assets

 

1,126

 

 

 

531

 

Total current assets

 

97,694

 

 

 

32,830

 

Property and equipment

 

 

 

 

 

 

 

Rental equipment, net of allowances of $682 and $157 at June 30, 2014 and December 31, 2013, respectively

 

42,859

 

 

 

37,573

 

Manufacturing equipment and tooling

 

2,641

 

 

 

2,551

 

Computer equipment and software

 

3,508

 

 

 

2,973

 

Furniture and equipment

 

604

 

 

 

601

 

Leasehold improvements

 

888

 

 

 

887

 

Construction in process

 

1,067

 

 

 

1,093

 

Total property and equipment

 

51,567

 

 

 

45,678

 

Less accumulated depreciation

 

(20,917

)

 

 

(15,956

)

Property and equipment, net

 

30,650

 

 

 

29,722

 

Intangible assets, net

 

315

 

 

 

215

 

Deferred tax asset - noncurrent

 

16,727

 

 

 

17,865

 

Other assets

 

80

 

 

 

1,765

 

Total assets

$

145,466

 

 

$

82,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying condensed notes to the financial statements.

 

 

 

3


 

Inogen, Inc.

Balance Sheets (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

 

June 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Liabilities, redeemable convertible preferred stock and stockholders' equity (deficit)

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

12,355

 

 

$

9,219

 

Accrued payroll

 

2,841

 

 

 

2,898

 

Current portion of long-term debt

 

7,080

 

 

 

5,258

 

Warranty reserve

 

605

 

 

 

420

 

Deferred revenue

 

1,984

 

 

 

1,487

 

Income tax payable

 

1,435

 

 

 

-

 

Total current liabilities

 

26,300

 

 

 

19,282

 

Long-term liabilities

 

 

 

 

 

 

 

Warranty reserve-noncurrent

 

473

 

 

 

389

 

Preferred stock warrant liability

 

-

 

 

 

260

 

Deferred revenue-noncurrent

 

1,546

 

 

 

776

 

Long-term debt, net of current portion

 

6,333

 

 

 

5,391

 

Total liabilities

 

34,652

 

 

 

26,098

 

Commitments and contingencies (Note 5)

 

 

 

 

 

 

 

Redeemable convertible preferred stock

 

 

 

 

 

 

 

Preferred stock, $0.001 par value per share; 10,000,000 shares authorized; 0 and 9,541,631 shares issued and outstanding; liquidation preference of $0 and $136,660 at June 30, 2014 and December 31, 2013, respectively

 

-

 

 

 

118,671

 

Stockholders' equity (deficit)

 

 

 

 

 

 

 

Preferred stock, $0.001 par value per share; 100,000 shares authorized; 0 and 66,666 shares issued and outstanding; liquidation preference of $0 and $250 at June 30, 2014 and December 31, 2013, respectively

 

-

 

 

 

247

 

Common stock, $0.001 par value per share; 60,000,000 shares authorized for both periods;  18,240,043 and 280,974 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively

 

18

 

 

 

1

 

Additional paid-in-capital

 

171,141

 

 

 

-

 

Accumulated deficit

 

(60,345

)

 

 

(62,620

)

Total stockholders' equity (deficit)

 

110,814

 

 

 

(62,372

)

Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit)

$

145,466

 

 

$

82,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying condensed notes to the financial statements.

 

 

 

4


 

Inogen, Inc.

Statements of Operations

(unaudited)

(amounts in thousands, except share and per share amounts)

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2014

 

 

 

2013

 

 

 

2014

 

 

 

2013

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales revenue

$

20,464

 

 

$

12,751

 

 

$

35,321

 

 

$

21,646

 

Rental revenue

 

9,929

 

 

 

7,406

 

 

 

18,705

 

 

 

14,258

 

Total revenue

 

30,393

 

 

 

20,157

 

 

 

54,026

 

 

 

35,904

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales revenue

 

10,682

 

 

 

6,464

 

 

 

18,223

 

 

 

11,655

 

Cost of rental revenue, including depreciation of $2,503 and $1,624 for the three months ended and $4,760 and $2,966 for the six months ended, respectively

 

4,597

 

 

 

2,636

 

 

 

8,751

 

 

 

5,075

 

Total cost of revenue

 

15,279

 

 

 

9,100

 

 

 

26,974

 

 

 

16,730

 

Gross profit

 

15,114

 

 

 

11,057

 

 

 

27,052

 

 

 

19,174

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

879

 

 

 

640

 

 

 

1,514

 

 

 

1,143

 

Sales and marketing

 

6,364

 

 

 

4,595

 

 

 

12,069

 

 

 

8,742

 

General and administrative

 

3,908

 

 

 

3,430

 

 

 

7,957

 

 

 

6,264

 

Total operating expenses

 

11,151

 

 

 

8,665

 

 

 

21,540

 

 

 

16,149

 

Income from operations

 

3,963

 

 

 

2,392

 

 

 

5,512

 

 

 

3,025

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(203

)

 

 

(95

)

 

 

(336

)

 

 

(199

)

Interest income

 

12

 

 

 

3

 

 

 

18

 

 

 

6

 

Change in fair value of preferred stock warrant liability

 

-

 

 

 

(263

)

 

 

36

 

 

 

(243

)

Other income

 

4

 

 

 

-

 

 

 

11

 

 

 

209

 

Total other expense, net

 

(187

)

 

 

(355

)

 

 

(271

)

 

 

(227

)

Income before provision for income taxes

 

3,776

 

 

 

2,037

 

 

 

5,241

 

 

 

2,798

 

Provision for income taxes

 

1,490

 

 

 

77

 

 

 

2,067

 

 

 

108

 

Net income

$

2,286

 

 

$

1,960

 

 

$

3,174

 

 

$

2,690

 

Less deemed dividend on redeemable convertible preferred stock

 

-

 

 

 

(1,785

)

 

 

(987

)

 

 

(3,508

)

Net income (loss)  before preferred rights dividend

$

2,286

 

 

$

175

 

 

$

2,187

 

 

$

(818

)

Less preferred rights dividend on redeemable convertible preferred stock

 

-

 

 

 

(175

)

 

 

-

 

 

 

-

 

Net income (loss) after deemed dividend

$

2,286

 

 

$

-

 

 

$

2,187

 

 

$

(818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share attributable to common stockholders (note 2)

$

0.13

 

 

$

-

 

 

$

0.13

 

 

$

(2.98

)

Diluted net income (loss) per share attributable to common stockholders (note 2)

$

0.11

 

 

$

-

 

 

$

0.11

 

 

$

(2.98

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in calculating income (loss) per share attributable to common stockholders (note 2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic common shares

 

18,201,661

 

 

 

274,487

 

 

 

13,843,803

 

 

 

274,396

 

Diluted common shares

 

20,146,915

 

 

 

274,487

 

 

 

15,826,754

 

 

 

274,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying condensed notes to the financial statements.

 

 

 

5


 

Inogen, Inc.

Statements of Redeemable Convertible Preferred Stock

(unaudited)

(amounts in thousands, except share amounts)

 

 

Series B

 

 

Series C

 

 

Series D

 

 

Series E

 

 

Series F

 

 

Series G

 

 

Total

 

 

redeemable

 

 

redeemable

 

 

redeemable

 

 

redeemable

 

 

redeemable

 

 

redeemable

 

 

redeemable

 

 

convertible

 

 

convertible

 

 

convertible

 

 

convertible

 

 

convertible

 

 

convertible

 

 

convertible

 

 

preferred stock

 

 

preferred stock

 

 

preferred stock

 

 

preferred stock

 

 

preferred stock

 

 

preferred stock

 

 

preferred

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

stock

 

Balance, December 31, 2013

 

425,511

 

 

$

5,056

 

 

 

365,903

 

 

$

6,460

 

 

 

1,573,126

 

 

$

34,619

 

 

 

1,634,874

 

 

$

29,130

 

 

 

2,701,957

 

 

$

15,620

 

 

 

2,840,260

 

 

$

27,786

 

 

$

118,671

 

Warrants exercised

 

 

 

 

 

 

 

11,094

 

 

 

279

 

 

 

11,415

 

 

 

314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

593

 

Deemed dividend on

   redeemable convertible

   preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139

 

 

 

 

 

 

207

 

 

 

 

 

 

641

 

 

 

987

 

Conversion of preferred stock

  to common stock in

  connection with initial

  public offering

 

(425,511

)

 

 

(5,056

)

 

 

(376,997

)

 

 

(6,739

)

 

 

(1,584,541

)

 

 

(34,933

)

 

 

(1,634,874

)

 

 

(29,269

)

 

 

(2,701,957

)

 

 

(15,827

)

 

 

(2,840,260

)

 

 

(28,427

)

 

 

(120,251

)

Balance, June 30, 2014

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying condensed notes to the financial statements.

 

 

 

6


 

Inogen, Inc.

Statements of Stockholders’ Equity (Deficit)

(unaudited)

(amounts in thousands, except share amounts)

 

 

Series A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

convertible

 

 

 

 

 

Additional

 

 

 

 

 

 

Total

 

 

preferred stock

 

 

Common stock

 

 

paid-in

 

 

Accumulated

 

 

stockholders'

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

deficit

 

 

equity (deficit)

 

Balance, December 31, 2013

 

66,666

 

 

$

247

 

 

 

280,974

 

 

$

1

 

 

$

-

 

 

$

(62,620

)

 

$

(62,372

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

578

 

 

 

88

 

 

 

666

 

Stock options exercised

 

 

 

 

 

 

 

93,414

 

 

 

 

 

 

109

 

 

 

 

 

 

109

 

Warrants exercised - preferred & common

 

 

 

 

 

 

 

76,597

 

 

 

 

 

 

76

 

 

 

 

 

 

76

 

Reclassification of warrant liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

 

 

 

 

 

22

 

Deemed dividend on redeemable convertible

   preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(987

)

 

 

(987

)

Conversion of preferred stock

 

(66,666

)

 

 

(247

)

 

 

14,259,647

 

 

 

14

 

 

 

120,484

 

 

 

 

 

 

120,251

 

Issuance of common stock in connection with initial public

  offering

 

 

 

 

 

 

 

3,529,411

 

 

 

3

 

 

 

49,872

 

 

 

 

 

 

49,875

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,174

 

 

 

3,174

 

Balance, June 30, 2014

 

 

 

$

 

 

 

18,240,043

 

 

$

18

 

 

$

171,141

 

 

$

(60,345

)

 

$

110,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying condensed notes to the financial statements.

 

 

 

7


 

Inogen, Inc.

Statements of Cash Flows

(unaudited)

(amounts in thousands)

 

 

Six months ended June 30,

 

 

2014

 

 

2013

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

$

3,174

 

 

$

2,690

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

5,586

 

 

 

3,653

 

Loss on rental units and other fixed assets

 

921

 

 

 

168

 

Provision for sales returns

 

1,178

 

 

 

760

 

Provision for doubtful accounts

 

571

 

 

 

969

 

Provision for rental revenue adjustments

 

3,411

 

 

 

1,500

 

Provision for inventory obsolescence

 

79

 

 

 

63

 

Stock-based compensation expense

 

666

 

 

 

51

 

Deferred tax assets

 

(284

)

 

 

 

Increase (decrease) in fair value of preferred stock warrant liability

 

(36

)

 

 

243

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

Accounts receivable

 

(10,574

)

 

 

(6,376

)

Inventories

 

(1,932

)

 

 

(171

)

Deferred costs of rental revenue

 

(142

)

 

 

(37

)

Prepaid expenses and other current assets

 

(595

)

 

 

(519

)

Accounts payable and accrued expenses

 

3,136

 

 

 

2,625

 

Accrued payroll

 

(57

)

 

 

172

 

Warranty reserve

 

269

 

 

 

279

 

Deferred revenue

 

1,267

 

 

 

715

 

Income tax receivable

 

87

 

 

 

 

Income tax payable

 

1,435

 

 

 

92

 

Net cash provided by operating activities

 

8,160

 

 

 

6,877

 

Cash flows from investing activities

 

 

 

 

 

 

 

Investment in intangible assets

 

(180

)

 

 

 

Production of rental equipment

 

(6,752

)

 

 

(7,746

)

Purchases of property and equipment

 

(603

)

 

 

(1,361

)

Net cash used in investing activities

 

(7,535

)

 

 

(9,107

)

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from borrowings

 

6,000

 

 

 

2,000

 

Proceeds from redeemable convertible preferred stock warrants and common stock warrants exercised

 

467

 

 

 

1,231

 

Proceeds from stock options exercised

 

109

 

 

 

 

Proceeds from initial public offering

 

56,471

 

 

 

 

Costs associated with initial public offering

 

(4,911

)

 

 

 

Repayments of debt from investment in intangible assets

 

(86

)

 

 

(106

)

Repayment of borrowings

 

(3,150

)

 

 

(1,833

)

Net cash provided by financing activities

 

54,900

 

 

 

1,292

 

Net increase (decrease) in cash and cash equivalents

 

55,525

 

 

 

(938

)

Cash and cash equivalents, beginning of period

 

13,521

 

 

 

15,112

 

Cash and cash equivalents, end of period

$

69,046

 

 

$

14,174

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

Cash paid during the period for interest

 

317

 

 

 

212

 

Cash paid during the period for income taxes

 

802

 

 

 

60

 

Non-cash transactions:

 

 

 

 

 

 

 

Deemed dividend on redeemable convertible preferred stock

 

987

 

 

 

3,508

 

 

See accompanying condensed notes to the financial statements.

 

 

8


 

Inogen, Inc.

Condensed Notes to the Financial Statements

(unaudited)

(amounts in thousands, except share and per share amounts)

 

1. General

a)

Basis of presentation

The unaudited condensed financial statements have been prepared on the same basis as the annual audited financial statements and, in the opinion of management, reflect all adjustments necessary for a fair presentation for each of the periods presented. The results of operations for interim periods are not necessarily indicative of results to be achieved for full fiscal years or other interim periods.

Inogen, Inc. (Company or Inogen) was incorporated in Delaware on November 27, 2001. The Company is a medical technology company that develops, manufactures and markets innovative oxygen concentrators used for supplemental long-term oxygen therapy by patients with chronic obstructive pulmonary disease, or COPD, and other chronic respiratory conditions. The Company’s proprietary Inogen One systems are designed to address the quality-of-life and other shortcomings of the traditional oxygen therapy model, which Inogen calls the delivery model. Traditionally, oxygen therapy patients have relied upon stationary oxygen concentrator systems in the home in conjunction with regular deliveries of oxygen tanks or cylinders for ambulatory, or mobile, use, limiting their mobility and requiring them to plan activities outside of their homes around delivery schedules and a finite oxygen supply.  The Company’s Inogen One systems concentrate the air around them to offer a single source of supplemental oxygen anytime, anywhere from devices weighing approximately five to seven pounds. Inogen’s products eliminate the need for oxygen deliveries, as well as regular use of a stationary concentrator, thereby improving patient quality-of-life and fostering patient mobility.

As contemplated by the Securities and Exchange Commission (SEC) under Rule 10-01 of Regulation S-X, the accompanying financial statements and related footnotes have been condensed and do not contain certain information that will be included in the Company’s annual financial statements and footnotes thereto. For further information refer to the financial statements and related footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 filed with the SEC on April 1, 2014 (Annual Report).

b)

Use of estimates

The preparation of the Company’s condensed financial statements in accordance with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in these condensed financial statements and accompanying notes. Management bases these estimates and assumptions upon historical experience, existing and known circumstances, authoritative accounting pronouncements and other factors that management believes to be reasonable. Significant areas requiring the use of management estimates relate to inventory and rental asset valuations and write-downs, accounts receivable reserves and allowance for bad debts, returns and adjustments, stock compensation expense, impairment assessments, depreciation and amortization, income tax provision and uncertain tax positions, fair value of financial instruments, and fair values of acquired intangibles.  Actual results could differ materially from these estimates.

c)

Reclassifications

Certain reclassifications have been made to prior years financial statements to conform to current period financial statement presentation with no effect on previously reported financial position, results of operations or cash flows.

d)

Initial public offering (IPO)

The Company completed an initial public offering on February 20, 2014, and sold 3,529,411 shares to the public for $16.00 per share.  In addition, the selling shareholders sold 981,902 shares for a combined total of 4,511,313 shares sold in the offering.  The Company netted approximately $49,668 after the underwriters discount and other associated expenses.  In connection with the completion of our IPO, the Company’s outstanding redeemable convertible preferred stock and non-redeemable preferred stock were all converted to common stock.  As of June 30, 2014, the Company had 18,240,043 shares of common stock outstanding.

9


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

e)

Revenue from contracts with customers

In May 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (ASU 2014-09), which supersedes nearly all existing revenue recognition guidance under U.S. GAAP. The core principle of ASU 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration to which an entity expects to be entitled for those goods or services. ASU 2014-09 defines a five step process to achieve this core principle and, in doing so, more judgment and estimates may be required within the revenue recognition process than are required under existing U.S. GAAP.

The standard is effective for annual periods beginning after December 15, 2016, and interim periods therein, using either of the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients, or (ii) a retrospective approach with the cumulative effect of initially adopting ASU 2014-09 recognized at the date of adoption (which includes additional footnote disclosures). The Company is currently evaluating the impact of the Company’s pending adoption of ASU 2014-09 on the Company’s consolidated financial statements and has not yet determined the method by which the Company will adopt the standard in 2017.

 

2. Summary of significant accounting policies

Sales revenue

The Company generates revenue primarily from sales and rentals of its products. The Company’s products consist of its proprietary line of oxygen concentrators and related accessories. Other revenue, which is included in sales revenue on the Statements of Operations, comes from service contracts, extended warranty contracts and freight revenue for product shipments.

Revenue from product sales is recognized when all of the following criteria are met: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred or services have been rendered; (3) the price to the customer is fixed or determinable; and (4) collectability is reasonably assured. Revenue from product sales is recognized upon shipment of the product. Provisions for estimated returns and discounts are made at the time of shipment. Provisions for standard warranty obligations, which are included in cost of sales revenue on the Statements of Operations, are also provided for at the time of shipment.

Revenue from the sales of the Company’s services is recognized when no significant obligations remain undelivered and collection of the receivables is reasonably assured. The Company offers extended service contracts on its Inogen One concentrator line for periods ranging from 12 to 24 months after the end of the standard warranty period. Revenue from these extended service contracts is recognized in income on a straight-line basis over the contract period.

Accruals for estimated standard warranty expenses are made at the time that the associated revenue is recognized. The provisions for estimated returns, discounts and warranty obligations are made based on known claims and discount commitments and estimates of additional returns and warranty obligations based on historical data and future expectations. The Company accrued $1,078 and $809 to provide for future warranty costs at June 30, 2014 and December 31, 2013, respectively.

 The Company also offers a lifetime warranty for direct-to-consumer sales. For a fixed price, the Company agrees to provide a fully functional oxygen concentrator for the remaining life of the patient. Lifetime warranties are only offered to patients upon the initial sale of oxygen equipment by the Company and are non-transferable. Product sales with lifetime warranties are considered to be multiple element arrangements within the scope of the Accounting Standards Codification (ASC) 605-25—Revenue Recognition-Multiple-Element Arrangements.

There are two deliverables when product that includes a lifetime warranty is sold. The first deliverable is the oxygen concentrator equipment which comes with a standard warranty of three years. The second deliverable is the lifetime warranty that provides for a functional oxygen concentrator for the remaining lifetime of the patient. These two deliverables qualify as separate units of accounting.

10


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

The revenue is allocated to the two deliverables on a relative selling price method. The Company has vendor-specific objective evidence of selling price for the equipment. To determine the selling price of the lifetime warranty, the Company uses its best estimate of the selling price for that deliverable as the lifetime warranty is neither separately priced nor is the selling price available through third-party evidence. To calculate the selling price associated with the lifetime warranties, management considered the profit margins of the overall business, the average estimated cost of lifetime warranties and the price of extended warranties. A significant estimate used to calculate the price and expense of lifetime warranties is the life expectancy of patients. Based on clinical studies, the Company estimates that 60% of patients will succumb to their disease within three years. Given the approximate mortality rate of 20% per year, the Company estimates on average all patients will succumb to their disease within five years. The Company has taken into consideration that when patients decide to buy an Inogen portable oxygen concentrator with a lifetime warranty, they typically have already been on oxygen for a period of time, which can have a large impact on their life expectancy from the time the Company’s product is deployed.

After applying the relative selling price method, revenue from equipment sales is recognized when all other revenue recognition criteria for product sales are met. Lifetime warranty revenue is recognized using the straight-line method during the fourth and fifth year after the delivery of the equipment which is the estimated usage period of the contract based on the average patient life expectancy.

Shipping and handling costs for sold products and rental assets, shipped to the Company’s customers are included on the Statements of Operations as part of cost of sales revenue and cost of rental revenue, respectively.

Revenue from the sales of used rental equipment is recognized upon delivery and when collectability is reasonably assured and other revenue recognition criteria are met. When a rental unit is sold, the related cost and accumulated depreciation are removed from their respective accounts, and any gains or losses are included in cost of sales revenue on the Statements of Operations.

Rental revenue

The Company recognizes equipment rental revenue over the non-cancelable lease term, which is one month, less estimated adjustments, in accordance with ASC 840—Leases. The Company has separate contracts with each patient that are not subject to a master lease agreement with any payor. The Company evaluates the individual lease contracts at lease inception and the start of each monthly renewal period to determine if there is reasonable assurance that the bargain renewal option associated with the potential capped free rental period would be exercised. Historically, the exercise of such bargain renewal option is not reasonably assured at lease inception and most subsequent monthly lease renewal periods. If the Company determines that the reasonable assurance threshold for an individual patient is met at lease inception or at a monthly lease renewal period, such determination would impact the bargain renewal period for an individual lease. The Company would first consider the lease classification issue (sales-type lease or operating lease) and then appropriately recognize or defer rental revenue over the lease term, which may include a portion of the capped rental period. To date, the Company has not deferred any amounts associated with the capped rental period. Amounts related to the capped rental period have not been material in the periods presented.

The lease term begins on the date products are shipped to patients and are recorded at amounts estimated to be received under reimbursement arrangements with third-party payors, including Medicare, private payors, and Medicaid. Due to the nature of the industry and the reimbursement environment in which the Company operates, certain estimates are required to record net revenue and accounts receivable at their net realizable values. Inherent in these estimates is the risk that they will have to be revised or updated as additional information becomes available. Specifically, the complexity of many third-party billing arrangements and the uncertainty of reimbursement amounts for certain services from certain payors may result in adjustments to amounts originally recorded. Such adjustments are typically identified and recorded at the point of cash application, claim denial or account review. Accounts receivable are reduced by an allowance for doubtful accounts which provides for those accounts from which payment is not expected to be received, although product was delivered and revenue was earned. Upon determination that an account is uncollectible, it is written-off and charged to the allowance. Amounts billed but not earned due to the timing of the billing cycle are deferred and recognized in income on a straight-line basis over the monthly billing period. For example, if the first day of the billing period does not fall on the first of the month, then a portion of the monthly billing period will fall in the subsequent month and the related revenue and cost would be deferred based on the service days in the following month.

11


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

Rental revenue is recognized as earned, less estimated adjustments. Revenue not billed at the end of the period is reviewed for the likelihood of collections and accrued. The rental revenue stream is not guaranteed and payment will cease if the patient no longer needs oxygen or returns the equipment. Revenue recognized is at full estimated allowable amounts; transfers to secondary insurances or patient responsibility have no net effect on revenue. Rental revenue is earned for that month if the patient is on service on the first day of the 30-day period commencing on the recurring date of service for a particular claim, regardless if there is a change in condition or death after that date.

Included in rental revenue are unbilled amounts for which the revenue recognition criteria had been met as of period-end but were not yet billed to the payor. The estimate of unbilled rental revenue accrual is based on historical trends and estimates of future collectability.

Fair value of financial instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, debt and warrants. The carrying values of cash and cash equivalents, accounts receivable and accounts payable and accrued expenses approximate fair values based on the short-term nature of these financial instruments.

The fair value of the Company’s debt approximates carrying value based on the Company’s current incremental borrowing rate for similar types of borrowing arrangements. Imputed interest associated with the Company’s non-interest bearing debt is insignificant and has been appropriate recognized in the respective periods.

The fair value of the Company’s preferred stock warrant liability was estimated using a Monte Carlo valuation model.

Fair value accounting

ASC 820—Fair Value Measurements and Disclosures, creates a single definition of fair value, establishes a framework for measuring fair value in U.S. GAAP and expands disclosures about fair value measurements. ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement, and states that a fair value measurement should be determined based on assumptions that market participants would use in pricing the asset or liability. Assets and liabilities adjusted to fair value in the balance sheet are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Level inputs, as defined by ASC 820, are as follows:

 

Level input

  

Input definition

Level 1

  

Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.

 

 

 

Level 2

  

Inputs, other than quoted prices included in Level 1 that are observable for the asset or liability through corroboration with market data at the measurement date.

 

 

 

Level 3

  

Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.

 

The following table summarizes fair value measurements by level at December 31, 2013 for the liabilities measured at fair value on a recurring basis:

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Preferred stock warrant liability

$

 

 

$

 

 

$

260

 

 

$

260

 

Total liabilities

$

 

 

$

 

 

$

260

 

 

$

260

 

 

12


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

The following table summarizes the fair value measurements using significant Level 3 inputs, and changes therein as of ended June 30, 2014 and December 31, 2013, respectively.

 

 

 

 

 

 

Warrant

liability

 

Balance as of December 31, 2013

$

260

 

Fair value of preferred stock warrants exercised

 

(148

)

Change in fair value

 

(36

)

Reclassification of liability to additional paid in capital

 

(76

)

Balance as of June 30, 2014

$

 

 

The preferred stock warrant liability was marked to market at each reporting date and the fair value was estimated using a Monte Carlo valuation model, which takes into consideration the market values of comparable public companies, considering among other factors, the use of multiples of earnings, and adjusted to reflect the restrictions on the ability of the Company’s shares to trade in an active market.

Accounts receivable and allowance for bad debts, returns, and adjustments

Accounts receivable are customer obligations due under normal sales and rental terms. The Company performs credit evaluations of the customers’ financial condition and generally does not require collateral. The allowance for doubtful accounts is maintained at a level that, in management’s opinion, is adequate to absorb potential losses related to accounts receivable and is based upon the Company’s continuous evaluation of the collectability of outstanding balances. Management’s evaluation takes into consideration such factors as past bad debt experience, economic conditions and information about specific receivables. The Company’s evaluation also considers the age and composition of the outstanding amounts in determining their net realizable value.

The allowance is based on estimates, and ultimate losses may vary from current estimates. As adjustments to these estimates become necessary, they are reported in earnings in the periods that they become known. The allowance is increased by bad debt provisions charged to bad debt expense, net of recoveries, in operating expense and is reduced by direct write-offs, net of recoveries.

The Company does not allow returns from providers. Provision for sales returns applies to direct-to-consumer sales only. This reserve is calculated based on actual historical return rates under the Company’s 30-day return program and is applied to the sales revenue for direct-to-consumer sales for the last month of the quarter reported.

The Company also records an allowance for rental revenue adjustments and write-offs, which is recorded as a reduction of rental revenue and rental accounts receivable balances. These adjustments and write-offs result from contractual adjustments, audit adjustments, untimely claims filings or billings not paid due to another provider performing same or similar functions for the patient in the same period, all of which prevent billed revenue becoming realizable. The reserve is based on historical revenue adjustments as a percentage of rental revenue billed during the related period.

When recording the allowance for doubtful accounts, the bad debt expense account (general and administrative expense account) is charged, when recording allowance for sales returns, the sales returns account (contra sales revenue account) is charged, and when recording the allowance for adjustments, the rental revenue adjustments account (contra rental revenue account) is charged.

At June 30, 2014 and December 31, 2013, included in accounts receivable on the balance sheets were earned but unbilled receivables of $2,729 and $1,435, respectively.

Concentration of credit risk

Financial instruments that potentially subject the Company to concentration of credit risk consist principally of cash and cash equivalents and accounts receivable. At times, cash account balances may be in excess of the amounts insured by the Federal Deposit Insurance Corporation (FDIC). However, management believes the risk of loss to be minimal. The Company performs periodic evaluations of the relative credit standing of these institutions and has not experienced any losses on its cash and cash equivalents and short-term investments to date.

13


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

Concentration of customers and vendors

The Company sells its products to home medical equipment providers in the United States and in foreign countries on a credit basis. No single customer represented more than 10% of the Company’s total revenue for the six months ended June 30, 2014 and June 30, 2013.  No single customer represented more than 10% of the Company’s total accounts receivable balance as of June 30, 2014, or as of December 31, 2013.

The Company also rents products directly to patients, which resulted in a customer concentration relating to Medicare’s service reimbursement programs. Medicare’s service reimbursement programs (net of patient co-insurance obligations) accounted for 71.7% and 73.3% of rental revenue for the three months ended June 30, 2014 and June 30, 2013, respectively, and based on total revenue were 23.4% and 26.9% for the three months ended June 30, 2014 and June 30, 2013, respectively. Medicare’s service reimbursement programs (net of patient co-insurance obligations) accounted for 72.1% and 74.3% of rental revenue for the six months ended June 30, 2014 and June 30, 2013, respectively, and based on total revenue were 25.0% and 29.5% for the six months ended June 30, 2014 and June 30, 2013, respectively.  Accounts receivable balances relating to Medicare’s service reimbursement programs amounted to $3,300 or 21.1% of total accounts receivable at June 30, 2014 as compared to $2,560, or 25.0% of total accounts receivable at December 31, 2013.

The Company currently purchases raw materials from a limited number of vendors, which resulted in a concentration of three major vendors. The three major vendors supply the Company with raw materials used to manufacture the Company’s products. For the six months ended June 30, 2014, the Company’s three major vendors accounted for 22.6%, 18.1%, and 8.5% respectively, of total raw material purchases.  For the six months ended June 30, 2013, the Company’s three major vendors accounted for 17.3%, 15.5% and 11.1%, respectively, of total raw material purchases.

A portion of revenue is earned from sales outside the United States. Non-U.S. revenue is denominated in U.S. dollars. A breakdown of the Company’s revenue from U.S. and non-U.S. sources for the three months and six months ended June 30, 2014 and June 30, 2013 is as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

U.S. revenue

 

$

24,237

 

 

$

15,051

 

 

$

43,424

 

 

$

27,574

 

Non-U.S. revenue

 

 

6,156

 

 

 

5,106

 

 

 

10,602

 

 

 

8,330

 

Total revenue

 

$

30,393

 

 

$

20,157

 

 

$

54,026

 

 

$

35,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

Inventories are stated at the lower of cost or market. Cost is determined using a standard cost method, including material, labor and manufacturing overhead, whereby the standard costs are updated at least quarterly to reflect approximate actual costs using the first-in, first out (FIFO) method and market represents the lower of replacement cost or estimated net realizable value. The Company records adjustments at least quarterly to inventory for potentially excess, obsolete, slow-moving or impaired items. Inventories consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2014

 

 

2013

 

Raw materials and work-in-progress

 

$

5,437

 

 

$

3,783

 

Finished goods

 

 

816

 

 

 

565

 

Less: reserves

 

 

(152

)

 

 

(100

)

Inventories

 

$

6,101

 

 

$

4,248

 

14


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

 

Property and equipment

Property and equipment are stated at cost. Depreciation and amortization are calculated using the straight-line method over the assets estimated useful lives as follows:

 

Rental equipment

  

1.5-5 years

Manufacturing equipment and tooling

  

5 years

Computer equipment and software

  

3 years

Furniture and equipment

  

3-5 years

Leasehold improvements

  

Shorter of 3-10 years or life of underlying lease

 

Expenditures for additions, improvements and replacements are capitalized and depreciated to a salvage value of zero. Repair and maintenance costs are included in cost of revenue on the Statements of Operations. Repair and maintenance expense, which includes labor, parts and freight for rental equipment was $400 and $196 for the three months ended June 30, 2014 and June 30, 2013, respectively, and $790 and $456 for the six months ended June 30, 2014 and June 30, 2013, respectively.

Included within property and equipment is construction in process relating to the design and engineering of tooling, jigs and other machinery.  In addition, this item also includes computer software that has been purchased, but has not completed the final configuration process for implementation into the Company’s systems. These items have not been placed in service, therefore no depreciation and amortization has been recognized in respective periods.

Depreciation and amortization expense related to property and equipment and rental equipment is summarized below for the three months ended June 30, 2014 and June 30, 2013, respectively, and the six months ended June 30, 2014 and June 30, 2013, respectively.

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Depreciation and amortization

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Rental equipment

 

$

2,503

 

 

$

1,624

 

 

$

4,760

 

 

$

2,966

 

Other property and equipment

 

 

384

 

 

 

301

 

 

 

746

 

 

 

552

 

Total depreciation and amortization

 

$

2,887

 

 

$

1,925

 

 

$

5,506

 

 

$

3,518

 

 

Property and equipment and rental equipment with associated accumulated depreciation is summarized below for June 30, 2014 and December 31, 2013, respectively.

 

 

 

June 30,

 

 

December 31,

 

 

 

2014

 

 

2013

 

Property and equipment

 

 

 

 

 

 

 

 

Rental equipment, net of allowance

 

$

42,859

 

 

$

37,573

 

Other property and equipment

 

 

8,708

 

 

 

8,105

 

Property and equipment

 

 

51,567

 

 

 

45,678

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

Rental equipment

 

 

16,760

 

 

 

12,545

 

Other property and equipment

 

 

4,157

 

 

 

3,411

 

Accumulated depreciation

 

 

20,917

 

 

 

15,956

 

 

 

 

 

 

 

 

 

 

Net property and equipment

 

 

 

 

 

 

 

 

Rental equipment

 

 

26,099

 

 

 

25,028

 

Other property and equipment

 

 

4,551

 

 

 

4,694

 

Property and equipment, net

 

$

30,650

 

 

$

29,722

 

 

15


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

Income taxes

The Company accounts for income taxes in accordance with ASC 740—Income Taxes. Under ASC 740, income taxes are recognized for the amount of taxes payable or refundable for the current three months and six months and deferred tax liabilities and assets are recognized for the future tax consequences of transactions that have been recognized in the Company’s financial statements or tax returns. A valuation allowance is provided when it is more likely than not that some portion, or all, of the deferred tax asset will not be realized.

The Company accounts for uncertainties in income tax in accordance with ASC 740-10—Accounting for Uncertainty in Income Taxes. ASC 740-10 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This accounting standard also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition.

The Company recognizes interest and penalties on taxes, if any, within operations as income tax expense. No significant interest or penalties were recognized during the periods presented.

The Company operates in multiple states. The statute of limitations has expired for all tax years prior to 2010 for federal and 2009 to 2010 for various state tax purposes. However, the net operating loss generated on the federal and state tax returns in prior years may be subject to adjustments by the federal and state tax authorities.

Accounting for stock-based compensation

The Company accounts for its stock-based compensation in accordance with ASC 718, Compensation—Stock Compensation, which establishes accounting for share-based awards, exchanged for employee services and requires companies to expense the estimated fair value of these awards over the requisite employee service period. Stock–based compensation cost is determined at the grant date using the Black-Scholes option pricing model. The value of the award that is ultimately expected to vest is recognized as expense on a straight line basis over the employee’s requisite service period.

As part of the provisions of ASC 718, the Company is required to estimate potential forfeitures of stock grants and adjust compensation cost recorded accordingly. The estimate of forfeitures will be adjusted over the requisite service period to the extent that actual forfeitures differ, or are expected to differ, from such estimates. Changes in estimated forfeitures will be recognized through a cumulative catch-up adjustment in the period of change and will also impact the amount of stock compensation expense to be recognized in future periods.

Business segments

The Company operates in only one business segment – manufacturing, sales, rental and marketing of respiratory products.

Stock split

On November 11, 2013, the Company’s board of directors and stockholders approved a 3:1 reverse stock split. This became effective as of November 12, 2013 and the effect of this event has been reflected in all of the share quantities and per share amounts throughout these financial statements. The shares of common stock retained a par value of $0.001.

Earnings per share

Earnings per share (EPS) is computed in accordance with ASC 260, Earnings per Share, and is calculated using the weighted-average number of common shares outstanding during each period. Diluted EPS assumes the conversion, exercise or issuance of all potential common stock equivalents (which can include dilution of outstanding stock options, redeemable convertible preferred stock and preferred stock warrants, and common stock warrants) unless the effect is to reduce a loss or increase the income per share. For purposes of this calculation, common stock subject to repurchase by the Company, options and warrants are considered to be common stock equivalents and are only included in the calculation of diluted earnings per share when their effect is dilutive.

16


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

The shares used to compute basic and diluted net income per share represent the weighted-average common shares outstanding, reduced by the weighted-average unvested common shares subject to repurchase. Further, as the Company’s holders of redeemable convertible preferred stock have the right to participate in any dividend declared on the Company’s common stock, basic and diluted EPS are potentially subject to computation using the two-class method, under which the Company’s undistributed earnings are allocated amongst the holders of common and redeemable convertible preferred stock.

On February 20, 2014, the Company completed an initial public offering (IPO) of 4,411,763 shares of common stock at a price of $16.00 per share. The Company sold 3,529,411 shares of common stock and certain stockholders sold 882,352 shares of common stock. As of March 7, 2014 the underwriters elected to purchase 99,550 additional shares of common stock at the IPO price from the certain selling shareholders.  All redeemable convertible preferred stock and non-redeemable preferred stock-outstanding as of the IPO automatically converted into 14,259,647 shares of common stock.

The computation of EPS is as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Numerator—basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,286

 

 

$

1,960

 

 

$

3,174

 

 

$

2,690

 

Less deemed dividend on redeemable convertible preferred stock

 

 

-

 

 

 

(1,785

)

 

 

(987

)

 

 

(3,508

)

Net income (loss) before preferred rights dividend

 

 

2,286

 

 

 

175

 

 

 

2,187

 

 

 

(818

)

Less preferred rights dividend

 

 

-

 

 

 

(175

)

 

 

-

 

 

 

-

 

Less:  undistributed earnings to preferred stock

 

 

-

 

 

 

-

 

 

 

(438

)

 

 

-

 

  Net income (loss) attributable to common stockholders - basic

 

$

2,286

 

 

$

-

 

 

$

1,749

 

 

$

(818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator—diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,286

 

 

$

1,960

 

 

$

3,174

 

 

$

2,690

 

Less deemed dividend on redeemable convertible preferred stock

 

 

-

 

 

 

(1,785

)

 

 

(987

)

 

 

(3,508

)

Net income (loss) before preferred rights dividend

 

 

2,286

 

 

 

175

 

 

 

2,187

 

 

 

(818

)

Less preferred rights dividend

 

 

-

 

 

 

(175

)

 

 

-

 

 

 

-

 

Less undistributed earnings to preferred stock

 

 

-

 

 

 

-

 

 

 

(393

)

 

 

-

 

  Net income (loss) attributable to common stockholders - diluted

 

$

2,286

 

 

$

-

 

 

$

1,794

 

 

$

(818

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares - basic common stock

 

 

18,201,661

 

 

 

274,487

 

 

 

13,843,803

 

 

 

274,396

 

Weighted-average common shares - diluted common stock

 

 

20,146,915

 

 

 

274,487

 

 

 

15,826,754

 

 

 

274,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share - basic common stock

 

$

0.13

 

 

$

-

 

 

$

0.13

 

 

$

(2.98

)

Net income (loss) per share - diluted common stock

 

$

0.11

 

 

$

-

 

 

$

0.11

 

 

$

(2.98

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The computations of diluted net income applicable to common shareholders exclude redeemable convertible preferred stock, warrants and common stock options which were anti-dilutive for the three months and six months ended June 30, 2013. There were no anti-dilutive instruments for the three and six months ended June 30, 2014.

17


Inogen, Inc.

Condensed Notes to the Financial Statements (continued)

(unaudited)

(amounts in thousands, except share and per share amounts)

 

3. Intangible assets

During the year ended December 31, 2008, the Company acquired Comfort Life Medical, LLC (Comfort Life). The acquisition resulted in recording an intangible asset in the amount of $92 related to the Medicare license held by the acquired company. The Company amortizes this intangible asset over its estimated useful life of ten years. As of June 30, 2014 and December 31, 2013, there were no impairments recorded related to this intangible asset. On April 1, 2009, Comfort Life Medical, LLC merged with Inogen, Inc., and was simultaneously dissolved. During the year ended December 31, 2009, the Company was assigned four patents previously held as an exclusive license from Air Products & Chemicals (APC) in exchange for an increase in a long-term liability due to APC of $250. The acquisition of these patents resulted in an intangible asset of $250. During the year ended December 31, 2011, the Company purchased additional patents from APC for a total value of $650. The Company amortizes these intangible assets over an estimated useful life of five years. There were no impairments recorded related to these intangible assets for the three and six months ended June 30, 2014 and June 30, 2013.  The Company recalculated interest and amortization of the period based on adjusted asset and debt.

During the year ended December 31, 2011, the Company acquired Breathe Oxygen Services, LLC. The acquisition resulted in recording an intangible asset in the amount of $66 related to the Medicare license held by the acquired Breathe Oxygen Services that allowed them to operate in the state of Tennessee as well as other assets. On August 29, 2011, Breathe Oxygen Services, LLC merged with Inogen, Inc., and was simultaneously dissolved.  The Company amortizes this intangible asset over its estimated useful life of ten years. During the three months and six months ended June 30, 2014 and June 30, 2013, there were no impairments recorded related to this intangible asset. The Company also capitalizes costs incurred for the production of direct response advertising commercials and amortizes these intangible assets over a useful life of two years. During the three months and six months ended June 30, 2014, the Company paid $11 and $180 for its patient setup video, website development and redesign and production of commercials.  The Company did not capitalize any intangible assets during the three and six months ended June 30, 2013.

Amortization expense for intangible assets for the three months ended June 30, 2014 and June 30, 2013 was $41 and $67, respectively, and for the six months ended June 30, 2014 and June 30, 2013 was $80 and $135, respectively.

The following tables represent the changes in net carrying values of the intangibles as of the respective dates:

 

June 30, 2014

 

Average

estimated

useful lives

(in years)

 

Gross

carrying

amount