Exhibit 99.1

 

 

 

 

FOR IMMEDIATE RELEASE

 

Inogen Announces Second Quarter 2021 Financial Results

– Q2 2021 Record Total Revenue of $101.6 million, up 41.7% from the same period in 2020 –

 

Goleta, California, August 4, 2021Inogen, Inc. (NASDAQ: INGN), a medical technology company offering innovative respiratory products for use in the homecare setting, today reported financial results for the three months ended June 30, 2021.

 

Second Quarter 2021 Highlights

 

Total revenue of $101.6 million, up 41.7% from the same period in 2020, primarily due to strong consumer demand, improved average selling prices in all channels, and reduced COVID-19 pandemic-related impacts

Domestic direct-to-consumer revenue of $40.9 million, up 35.6% from the same period in 2020

Rental revenue of $11.3 million, up 85.2% from the same period in 2020

Cash, cash equivalents, and marketable securities were $250.0 million with no debt outstanding as of June 30, 2021

 

“We saw strong revenue growth of 41.7% as compared to the second quarter of 2020, when the COVID-19 pandemic drove a significant negative impact on our business,” said Inogen’s President and Chief Executive Officer, Nabil Shabshab. “We are pleased with the recovery in our core business. Demand and average selling prices for portable oxygen concentrators increased primarily due to higher consumer confidence and higher COVID-19 vaccination rates leading to increased patient ambulation in the second quarter of 2021. While we are confident in the underlying strength of our business, we are navigating rising costs and supply chain constraints like many companies across the globe. The semiconductor chip shortage is impacting our ability to supply our customers with batteries and portable oxygen concentrators. As a result, we expect revenue growth constraints and a higher cost of goods sold per unit starting in the third quarter of 2021 versus the first half of 2021 until chip availability increases.”  

 

Second Quarter 2021 Financial Results

 

Total revenue for the three months ended June 30, 2021 increased 41.7% to $101.6 million from $71.7 million in the same period in 2020. Overall demand and average selling prices for the Company’s products was strong in the second quarter of 2021. However, due to supply chain constraints and in an effort to optimize financial results, the Company focused supply capacity on its direct-to-consumer and international business-to-business sales channels.

 

 


 

 

Domestic business-to-business sales in the second quarter of 2021 increased 27.8% to $27.6 million compared to $21.6 million in the second quarter of 2020. The Company believes this increase in the second quarter of 2021 was primarily due to greater demand for portable oxygen concentrators (POCs) for both traditional long-term oxygen therapy patients and secondarily due to COVID-19 patients upon hospital discharge as well as higher reseller demand.  

 

International business-to-business sales in the second quarter of 2021 increased by 57.3% (47.8% increase on a constant currency basis - see accompanying table for reconciliation of GAAP and non-GAAP measures) to $21.8 million compared to $13.9 million in the second quarter of 2020. The Company believes the increase was primarily driven by improving COVID-19 vaccination rates and increased ambulation of patients in Europe, increased operational capacity of certain European respiratory assessment centers, and increased sales in India associated with the spike in COVID-19 cases in that market. International business-to-business sales in the second quarter of 2021 included $2.0 million in sales to the Company’s distributor in India versus no sales in the second quarter of 2020.  

 

Direct-to-consumer domestic sales increased 35.6% to $40.9 million in the second quarter of 2021 from $30.2 million in the second quarter of 2020. The Company believes the increase was primarily driven by increased demand for POCs due to higher COVID-19 vaccination rates within the Company’s patient population and the relaxation of closure orders related to the COVID-19 public health emergency (PHE) leading to increased ambulation, as well as improved consumer confidence.  This increased demand was partially offset by lower average inside sales representative headcount, which was down approximately 18% from the comparative period as attrition outpaced hiring, primarily due to increased competition for sales professionals in 2021, along with reduced hiring of new sales representatives in 2020 due to the COVID-19 pandemic.

 

Rental revenue in the second quarter of 2021 increased 85.2% to $11.3 million from $6.1 million in the same period in 2020, primarily due to increased patients on service, higher billable patients as a percent of total patients on service, and higher Medicare reimbursement rates. As of June 30, 2021, the Company had approximately 37,100 patients on service, which was up 6.9% sequentially compared to March 31, 2021, and up 40.5% compared to June 30, 2020. The increase in patients on service was primarily driven by greater utilization of leads for rental opportunities and physician facing initiatives to increase prescriber awareness by the Company’s sales force as well as the relaxed Medicare criteria for oxygen therapy reimbursement due to the COVID-19 PHE.

 

Total gross margin was 49.6% in the second quarter of 2021 versus 45.7% in the comparative period in 2020. Sales revenue gross margin increased to 48.4% in the second quarter of 2021 versus 45.0% in the second quarter of 2020, primarily due to increased mix of domestic direct-to-consumer sales, which have a higher gross margin versus the Company’s business-to-business sales, and improved average selling prices in all channels. The increase was partially offset by higher cost of goods sold per unit in the quarter, primarily due to increased labor and overhead costs and material costs. Rental revenue gross margin increased to 58.6% in the second quarter of 2021 versus 53.0% in the second quarter of 2020, primarily due to higher billable patients as a percent of total patients on service and higher Medicare reimbursement rates, partially offset by higher service and depreciation expense per patient on service.    

 

Total operating expense increased to $38.7 million in the second quarter of 2021 versus $35.1 million in the second quarter of 2020, primarily due to increased personnel-related expense and increased media and advertising costs. These increases were partially offset by a $9.0 million

 


 

decrease in the change in fair value of the New Aera earnout liability (non-cash) versus the comparative period.

 

Research and development expense increased to $4.1 million in the second quarter of 2021, compared to $3.3 million in the second quarter of 2020, primarily associated with increased personnel-related expense. Sales and marketing expense increased to $29.3 million in the second quarter of 2021 versus $22.1 million in the comparative period of 2020, primarily due to increased personnel-related expense, advertising costs, and other direct-to-consumer sales and marketing costs. Media and advertising costs were $8.7 million in the second quarter of 2021 compared to $7.2 million in the second quarter of 2020.  General and administrative expense decreased to $5.2 million in the second quarter of 2021 versus $9.7 million in the second quarter of 2020, primarily due to a $9.0 million decrease in the change in the fair value of the New Aera earnout liability and lower consulting costs, partially offset by increased personnel-related expense including $0.8 million in officer transition costs.  The change in the fair value of the New Aera earnout liability was a benefit of $8.1 million in the second quarter of 2021 compared to an expense of $0.9 million in the second quarter of 2020.  The reduction in the fair value of the earnout liability in the second quarter of 2021 was associated with the reduced expected revenue from the TAV technology due to the negative Medicare reimbursement coding outlook based on the recent court decision to dismiss the Company’s legal case against CMS with regards to non-invasive ventilation coding.    

 

In the second quarter of 2021, the Company reported operating income of $11.7 million, Adjusted EBITDA of $12.4 million, net income of $5.1 million, and earnings per diluted common share of $0.22 (see accompanying table for reconciliation of GAAP and non-GAAP measures).  

 

As of June 30, 2021, the Company had cash, cash equivalents, and marketable securities of $250.0 million with no debt outstanding.  

 

Financial Outlook for 2021

 

The Company continues to see ongoing uncertainty in the business caused by the continued and varying impact of the COVID-19 pandemic, including related to supply chain disruption, the increased cost of critical components, the impact of the Delta variant and the potential emergence of new variants, the durability of higher consumer confidence and increased consumer ambulation, and worldwide vaccination rates. As a result, the Company is still unable to provide guidance for the full year 2021, including its revenue, revenue mix, net loss, and Adjusted EBITDA estimates for such periods.  

 

The Company believes the semiconductor chip shortage experienced across many industries, has and will likely continue to have a negative impact on its ability to manufacture products as these chips are used across all of its portable oxygen concentrators in both its batteries and printed circuit boards. The Company will continue to work with its manufacturing partners and explore other open-market avenues to procure necessary semiconductor chips, but expects increasing challenges in terms of supply and pricing inflation until supply meets demand and prices stabilize.

 

The acquisition costs for these chips from third parties is expected to be significantly higher in the third quarter of 2021 than the standard purchase price and is expected to continue to increase if and to the extent that supply is available during the shortage. As a result, the Company expects

 


 

these inflated costs will increase the Company’s cost of goods sold starting in the third quarter of 2021 and continuing until supply meets demand and prices stabilize. The Company believes based on its assessment and industry feedback that these supply shortages may continue through the second quarter of 2022. As a result, in the interim the Company expects to be supply constrained and unable to meet full customer demand for its products.  

 

While the Company is still unable to provide financial guidance for full year 2021, the Company expects total revenue in the second half of 2021 to be lower than the first half of 2021, with the largest negative impact on its domestic business-to-business channel.  

 

The Company also expects increased cost of goods sold per unit in the second half of 2021 due to cost inflation of materials and labor throughout the supply chain including semiconductor chips and higher freight costs. To partially offset these rising costs, the Company plans to implement price increases across its products, which are planned to be effective as of September 1, 2021.

 

The Company will continue to make investments in clinical research, research and development, and building the necessary infrastructure to support future revenue growth and predictability as well as margin expansion. As a result, operating expenses for the year in 2021 are expected to exceed those in 2020. In addition, while the Company incurred minimal expenses related to bonus and performance-based stock compensation expense in 2020, it expects such costs to increase in 2021 along with certain expenses related to the previously announced officer transitions and additions.  

 

In total, the Company expects net losses in both the third and fourth quarters of 2021 and a net loss for full-year 2021, reflecting the anticipated supply-constrained revenue decline, increased cost of goods sold per unit, and higher operating expense in the second half of 2021 as compared to the first half of 2021.  

 

Conference Call

 

Individuals interested in listening to the conference call today at 1:30pm PT/4:30pm ET may do so by dialing (877) 841-3961 for domestic callers or (201) 689-8589 for international callers. To listen to a live webcast, please visit the Investor Relations section of Inogen's website at: http://investor.inogen.com/.  

 

A replay of the call will be available beginning August 4, 2021 at 3:30pm PT/6:30pm ET through August 18, 2021. To access the replay, dial (877) 660-6853 or (201) 612-7415 and reference Access Code: 13721387. The webcast will also be available on Inogen's website for one year following the completion of the call.

 

Inogen has used, and intends to continue to use, its Investor Relations website, http://investor.inogen.com/, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. For more information, visit http://investor.inogen.com/.

About Inogen

 

We are a medical technology company offering innovative respiratory products for use in the homecare setting.  We primarily develop, manufacture and market innovative portable oxygen

 


 

concentrators used to deliver supplemental long-term oxygen therapy to patients suffering from chronic respiratory conditions.

For more information, please visit www.inogen.com.

 

Cautionary Note Concerning Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements regarding the Company’s expectations related to its financial results for 2021 by channel, cost of goods sold, net loss, and Adjusted EBITDA; the anticipated impact of the COVID-19 pandemic on the Company’s business; expectations with respect to the Company’s supply chain, including the availability semiconductor chips used in its batteries and POCs; demand for the Company’s products in its various business channels; the Company’s operating and sales strategy in respect to the COVID-19 pandemic; expectations regarding changes to reimbursement rates; expectations related to the Company’s physician sales force; expectations regarding the Company’s compensation expense; and expectations related to the Company’s rental strategy and growth prospects. Any statements contained in this communication that are not statements of historical fact may be deemed to be forward-looking statements. Words such as “believes,” “anticipates,” “plans,” “expects,” “will,” “intends,” “potential,” “possible,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from currently anticipated results, including but not limited to, risks arising from the possibility that Inogen will not realize anticipated revenue; risks related to the Company’s supply chain and limited availability of semiconductor chips used in its batteries and POCs or cost inflation for such components; the risks related to the COVID-19 pandemic; the impact of changes in reimbursement rates and reimbursement and regulatory policies; the possible loss of key employees, customers, or suppliers; risks relating to Inogen’s acquisition of New Aera, Inc. and the possibility that Inogen will not realize anticipated revenue from the technology acquired from New Aera or that expenses and costs will exceed Inogen’s expectations; intellectual property risks if Inogen is unable to secure and maintain patent or other intellectual property protection for the intellectual property used in its products. In addition, Inogen's business is subject to numerous additional risks and uncertainties, including, among others, risks relating to market acceptance of its products; competition; its sales, marketing and distribution capabilities; its planned sales, marketing, and research and development activities; interruptions or delays in the supply of components or materials for, or manufacturing of, its products; seasonal variations; unanticipated increases in costs or expenses; and risks associated with international operations. Information on these and additional risks, uncertainties, and other information affecting Inogen’s business operating results are contained in its Quarterly Report on Form 10-Q for the period ended March 31, 2021, and in its other filings with the Securities and Exchange Commission. Additional information will also be set forth in Inogen’s Quarterly Report on Form 10-Q for the period ended June 30, 2021, to be filed with the Securities and Exchange Commission. These forward-looking statements speak only as of the date hereof.  Inogen disclaims any obligation to update these forward-looking statements except as may be required by law.

 

Use of Non-GAAP Financial Measures

 

Inogen has presented certain financial information in accordance with U.S. GAAP and also on a non-GAAP basis for the three and six months ended June 30, 2021 and June 30, 2020. Management believes that non-GAAP financial measures, taken in conjunction with U.S. GAAP

 


 

financial measures, provide useful information for both management and investors by excluding certain non-cash and other expenses that are not indicative of Inogen's core operating results. Management uses non-GAAP measures to compare Inogen's performance relative to forecasts and strategic plans, to benchmark Inogen's performance externally against competitors, and for certain compensation decisions. Non-GAAP information is not prepared under a comprehensive set of accounting rules and should only be used to supplement an understanding of Inogen's operating results as reported under U.S. GAAP. Inogen encourages investors to carefully consider its results under U.S. GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between U.S. GAAP and non-GAAP results are presented in the accompanying tables of this release. For future periods, Inogen is unable to provide a reconciliation of non-GAAP measures without unreasonable effort as a result of the uncertainty regarding, and the potential variability of, the amounts of interest income, interest expense, depreciation and amortization, stock-based compensation, provision for income taxes, and certain other infrequently occurring items, such as acquisition-related costs, that may be incurred in the future.

 

Investor Relations & Media Contact:

Ali Bauerlein

ir@inogen.net

 

 

-- Financial Tables Follow –

 

 

 

 

 


 

 

 

Consolidated Balance Sheets

 

(unaudited)

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

238,850

 

 

$

211,962

 

Marketable securities

 

 

11,106

 

 

 

19,257

 

Accounts receivable, net

 

 

36,946

 

 

 

29,717

 

Inventories, net

 

 

27,225

 

 

 

24,815

 

Income tax receivable

 

 

1,982

 

 

 

2,048

 

Prepaid expenses and other current assets

 

 

11,457

 

 

 

17,898

 

Total current assets

 

 

327,566

 

 

 

305,697

 

Property and equipment, net

 

 

34,030

 

 

 

28,230

 

Goodwill

 

 

33,085

 

 

 

33,165

 

Intangible assets, net

 

 

64,424

 

 

 

68,797

 

Operating lease right-of-use asset

 

 

26,637

 

 

 

8,827

 

Deferred tax asset - noncurrent

 

 

9,171

 

 

 

14,467

 

Other assets

 

 

3,261

 

 

 

2,669

 

Total assets

 

$

498,174

 

 

$

461,852

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

31,543

 

 

$

33,712

 

Accrued payroll

 

 

12,108

 

 

 

7,091

 

Warranty reserve - current

 

 

6,210

 

 

 

5,740

 

Operating lease liability - current

 

 

3,562

 

 

 

1,931

 

Deferred revenue - current

 

 

8,013

 

 

 

6,994

 

Income tax payable

 

 

404

 

 

 

1,242

 

Total current liabilities

 

 

61,840

 

 

 

56,710

 

Warranty reserve - noncurrent

 

 

9,128

 

 

 

8,654

 

Operating lease liability - noncurrent

 

 

24,911

 

 

 

8,078

 

Earnout liability - noncurrent

 

 

19,165

 

 

 

26,940

 

Deferred revenue - noncurrent

 

 

12,189

 

 

 

11,822

 

Deferred tax liability - noncurrent

 

 

25

 

 

 

25

 

Total liabilities

 

 

127,258

 

 

 

112,229

 

Stockholders' equity

 

 

 

 

 

 

 

 

Common stock

 

 

23

 

 

 

22

 

Additional paid-in capital

 

 

289,615

 

 

 

273,521

 

Retained earnings

 

 

79,975

 

 

 

75,605

 

Accumulated other comprehensive income

 

 

1,303

 

 

 

475

 

Total stockholders' equity

 

 

370,916

 

 

 

349,623

 

Total liabilities and stockholders' equity

 

$

498,174

 

 

$

461,852

 

 

 


 

 

 

Consolidated Statements of Comprehensive Income

 

(unaudited)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales revenue

 

$

90,304

 

 

$

65,612

 

 

$

167,385

 

 

$

148,752

 

Rental revenue

 

 

11,259

 

 

 

6,079

 

 

 

21,110

 

 

 

11,428

 

Total revenue

 

 

101,563

 

 

 

71,691

 

 

 

188,495

 

 

 

160,180

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales revenue

 

 

46,565

 

 

 

36,082

 

 

 

89,200

 

 

 

83,200

 

Cost of rental revenue, including depreciation of $2,054 and $1,221, for the three months ended and $3,942 and $2,520 for the six months ended, respectively

 

 

4,663

 

 

 

2,860

 

 

 

9,087

 

 

 

5,865

 

Total cost of revenue

 

 

51,228

 

 

 

38,942

 

 

 

98,287

 

 

 

89,065

 

Gross profit

 

 

50,335

 

 

 

32,749

 

 

 

90,208

 

 

 

71,115

 

Operating expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

4,123

 

 

 

3,290

 

 

 

8,138

 

 

 

6,895

 

Sales and marketing

 

 

29,317

 

 

 

22,086

 

 

 

54,808

 

 

 

49,249

 

General and administrative

 

 

5,224

 

 

 

9,724

 

 

 

17,723

 

 

 

19,501

 

Total operating expense

 

 

38,664

 

 

 

35,100

 

 

 

80,669

 

 

 

75,645

 

Income (loss) from operations

 

 

11,671

 

 

 

(2,351

)

 

 

9,539

 

 

 

(4,530

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

29

 

 

 

176

 

 

 

86

 

 

 

728

 

Other income (expense)

 

 

304

 

 

 

5,700

 

 

 

(6

)

 

 

5,640

 

Total other income, net

 

 

333

 

 

 

5,876

 

 

 

80

 

 

 

6,368

 

Income before provision for income taxes

 

 

12,004

 

 

 

3,525

 

 

 

9,619

 

 

 

1,838

 

Provision for income taxes

 

 

6,902

 

 

 

945

 

 

 

5,249

 

 

 

847

 

Net income

 

$

5,102

 

 

$

2,580

 

 

$

4,370

 

 

$

991

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in foreign currency translation adjustment

 

 

123

 

 

 

178

 

 

 

(334

)

 

 

20

 

Change in net unrealized gains (losses) on foreign currency hedging

 

 

390

 

 

 

(417

)

 

 

1,534

 

 

 

244

 

Less: reclassification adjustment for net (gains) losses included in net income

 

 

(132

)

 

 

134

 

 

 

(373

)

 

 

146

 

Total net change in unrealized gains (losses) on foreign currency hedging

 

 

258

 

 

 

(283

)

 

 

1,161

 

 

 

390

 

Change in net unrealized gains (losses) on marketable securities

 

 

(3

)

 

 

1

 

 

 

1

 

 

 

(5

)

Total other comprehensive income (loss), net of tax

 

 

378

 

 

 

(104

)

 

 

828

 

 

 

405

 

Comprehensive income

 

$

5,480

 

 

$

2,476

 

 

$

5,198

 

 

$

1,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share attributable to common stockholders (1)

 

$

0.23

 

 

$

0.12

 

 

$

0.20

 

 

$

0.05

 

Diluted net income per share attributable to common stockholders (1)

 

$

0.22

 

 

$

0.12

 

 

$

0.19

 

 

$

0.04

 

Weighted-average number of shares used in calculating net income per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic common shares

 

 

22,444,246

 

 

 

21,963,472

 

 

 

22,313,546

 

 

 

21,939,919

 

Diluted common shares

 

 

22,874,321

 

 

 

22,221,356

 

 

 

22,734,079

 

 

 

22,229,744

 

 

 

(1)

Reconciliations of net income attributable to common stockholders basic and diluted can be found in Inogen’s Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission.

 

 


 

 

 

Supplemental Financial Information

 

(unaudited)

 

(in thousands, except units and patients)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue by region and category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business-to-business domestic sales

 

$

27,558

 

 

$

21,564

 

 

$

58,301

 

 

$

49,118

 

Business-to-business international sales

 

 

21,823

 

 

 

13,874

 

 

 

37,543

 

 

 

33,957

 

Direct-to-consumer domestic sales

 

 

40,923

 

 

 

30,174

 

 

 

71,541

 

 

 

65,677

 

Direct-to-consumer domestic rentals

 

 

11,259

 

 

 

6,079

 

 

 

21,110

 

 

 

11,428

 

Total revenue

 

$

101,563

 

 

$

71,691

 

 

$

188,495

 

 

$

160,180

 

Additional financial measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Units sold

 

 

52,400

 

 

 

42,500

 

 

 

101,800

 

 

 

95,900

 

Net rental patients as of period-end

 

 

37,100

 

 

 

26,400

 

 

 

37,100

 

 

 

26,400

 

 

Reconciliation of U.S. GAAP to Other Non-GAAP Financial Measures

 

(unaudited)

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

Non-GAAP EBITDA and Adjusted EBITDA

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income

 

$

5,102

 

 

$

2,580

 

 

$

4,370

 

 

$

991

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(29

)

 

 

(176

)

 

 

(86

)

 

 

(728

)

Provision for income taxes

 

 

6,902

 

 

 

945

 

 

 

5,249

 

 

 

847

 

Depreciation and amortization

 

 

5,241

 

 

 

4,480

 

 

 

10,339

 

 

 

8,942

 

EBITDA (non-GAAP)

 

 

17,216

 

 

 

7,829

 

 

 

19,872

 

 

 

10,052

 

Stock-based compensation

 

 

3,239

 

 

 

1,277

 

 

 

5,755

 

 

 

4,061

 

Change in fair value of earnout liability

 

 

(8,082

)

 

 

932

 

 

 

(7,817

)

 

 

(20

)

Adjusted EBITDA (non-GAAP)

 

$

12,373

 

 

$

10,038

 

 

$

17,810

 

 

$

14,093

 

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

2021

 

 

 

 

 

 

June 30,

2021

 

 

 

 

 

Non-GAAP international constant currency revenue

 

(using 2020

FX rates)

 

 

June 30,

2020

 

 

(using 2020

FX rates)

 

 

June 30,

2020

 

International revenues (GAAP)

 

$

21,823

 

 

$

13,874

 

 

$

37,543

 

 

$

33,957

 

Foreign exchange impact

 

 

(1,314

)

 

 

 

 

 

(2,445

)

 

 

 

International constant currency revenues (non-GAAP)

 

$

20,509

 

 

$

13,874

 

 

$

35,098

 

 

$

33,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International revenue growth (GAAP)

 

 

57.3

%

 

 

 

 

 

 

10.6

%

 

 

 

 

International constant currency revenue growth (non-GAAP)

 

 

47.8

%

 

 

 

 

 

 

3.4

%