Non-GAAP Financial Information
This press release includes Adjusted Net Income, Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures that we use to supplement our results presented in accordance with U.S. GAAP. We believe Adjusted Net Income, Adjusted EBITDA and Adjusted EBITDA margin are useful in evaluating our operating performance, as they are similar to measures reported by our public competitors and regularly used by security analysts, institutional investors and other interested parties in analyzing operating performance and prospects. Adjusted Net Income, Adjusted EBITDA and Adjusted EBITDA margin are not intended to be a substitute for any U.S. GAAP financial measure and, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry.
We define and calculate Adjusted Net Income as net income (loss) before the impact of any change in the estimated fair value of the company’s warrants or earnout shares, tax receivable agreement liability, optimization plan expenses, goodwill impairment, stock-based compensation, and certain other non-cash and non-core items, as described in the reconciliation included in the appendix to this press release. We define and calculate Adjusted EBITDA as net income (loss) before the impact of interest income or expense, income tax expense and depreciation and amortization, and further adjusted for the following items: change in the estimated fair value of the company’s warrants or earnout shares, tax receivable agreement liability, optimization plan expenses, goodwill impairment, stock-based compensation, and certain other non-cash and non-core items, as described in the reconciliation included in the appendix to this press release. Adjusted EBITDA excludes certain expenses that are required in accordance with U.S. GAAP because they are non-recurring (for example, in the case of optimization plan expenses), non-cash (for example, in the case of depreciation, amortization, goodwill impairment, and stock-based compensation) or are not related to our underlying business performance (for example, in the case of interest income and expense). Adjusted EBITDA margin represents Adjusted EBITDA divided by total revenue. We include these non-GAAP financial measures because they are used by management to evaluate Fathom’s core operating performance and trends and to make strategic decisions regarding the allocation of capital and new investments.
Information reconciling forward-looking Adjusted EBITDA to GAAP financial measures is unavailable to Fathom without unreasonable effort. The company is not able to provide reconciliations of forward-looking Adjusted EBITDA to GAAP financial measures because certain items required for such reconciliations are outside of Fathom's control and/or cannot be reasonably predicted, such as the provision for income taxes. Preparation of such reconciliations would require a forward-looking balance sheet, statement of income and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to Fathom without unreasonable effort. Fathom provides a range for its Adjusted EBITDA forecast that it believes will be achieved, however it cannot accurately predict all the components of the Adjusted EBITDA calculation. Fathom provides an Adjusted EBITDA forecast because it believes that Adjusted EBITDA, when viewed with the company's results under GAAP, provides useful information for the reasons noted above. However, Adjusted EBITDA is not a measure of financial performance or liquidity under GAAP and, accordingly, should not be considered as an alternative to net income or cash flow from operating activities as an indicator of operating performance or liquidity.
Consolidated Balance Sheets |
||||||
($ in thousands) |
|
Period Ended |
||||
|
|
March 31, 2023 |
|
December 31, 2022 |
||
Assets |
|
|
|
|
||
Current assets |
|
|
|
|
||
Cash |
|
$ |
12,129 |
|
$ |
10,713 |
Accounts receivable, net |
|
|
26,275 |
|
|
28,641 |
Inventory |
|
|
16,771 |
|
|
15,718 |
Prepaid expenses and other current assets |
|
|
3,403 |
|
|
3,588 |
Total current assets |
|
|
58,578 |
|
|
58,660 |
Property and equipment, net |
|
|
47,809 |
|
|
47,703 |
Right-of-use lease assets, net |
|
|
12,804 |
|
|
12,565 |
Intangible assets, net |
|
|
246,877 |
|
|
251,412 |
Other non-current assets |
|
|
190 |
|
|
175 |
Total assets |
|
$ |
366,258 |
|
$ |
370,515 |
Liabilities and Shareholders’ Equity |
|
|
|
|
||
Current liabilities |
|
|
|
|
||
Accounts payable |
|
$ |
7,280 |
|
$ |
7,982 |
Accrued expenses |
|
|
8,701 |
|
|
8,176 |
Current lease liability |
|
|
2,294 |
|
|
2,374 |
Other current liabilities |
|
|
4,617 |
|
|
4,828 |
Current portion of debt, net |
|
|
48,377 |
|
|
42,744 |
Total current liabilities |
|
|
71,269 |
|
|
66,104 |
Long-term debt, net |
|
|
111,738 |
|
|
114,327 |
Fathom earnout shares liability |
|
|
1,780 |
|
|
5,960 |
Sponsor earnout shares liability |
|
|
280 |
|
|
930 |
Warrant liability |
|
|
1,000 |
|
|
2,780 |
Payable to related parties pursuant to the tax receivable agreement (includes $4,300 and $4,000 at fair value, respectively) |
|
|
28,160 |
|
|
25,360 |
Noncurrent lease liability |
|
|
10,799 |
|
|
11,083 |
Total liabilities |
|
|
225,026 |
|
|
226,544 |
Commitments and Contingencies: |
|
|
|
|
||
Contingently Redeemable Preferred Equity: |
|
|
|
|
||
Redeemable non-controlling interest in Fathom OpCo |
|
|
84,283 |
|
|
92,207 |
Shareholders' and Members' Equity: |
|
|
|
|
||
Class A common stock, $0.0001 par value; 300,000,000 shares authorized; issued and outstanding 69,546,514 and 65,808,764 shares as of March 31, 2023 and December 31, 2022, respectively |
|
|
7 |
|
|
7 |
Class B common stock, $0.0001 par value; 180,000,000 shares authorized; issued and outstanding 66,692,781 and 70,153,051 shares as of March 31, 2023 and December 31, 2022, respectively |
|
|
7 |
|
|
7 |
Additional paid-in-capital |
|
|
591,011 |
|
|
587,941 |
Accumulated other comprehensive loss |
|
|
(107) |
|
|
(107) |
Accumulated deficit |
|
|
(533,969) |
|
|
(536,084) |
Shareholders’ equity attributable to Fathom Digital Manufacturing Corporation |
|
|
56,949 |
|
|
51,764 |
Total Liabilities, Shareholders’ Equity, Members' Equity, and Redeemable Non-Controlling Interest |
|
$ |
366,258 |
|
$ |
370,515 |
Consolidated Statements of Comprehensive Income (Loss) |
||||||
|
|
Three Months Ended |
||||
($ in thousands) |
|
March 31, 2023 |
|
March 31, 2022 |
||
|
|
|
|
|
||
Revenue |
|
$ |
35,007 |
|
$ |
40,541 |
Cost of revenue |
|
|
23,062 |
|
|
28,544 |
Gross profit |
|
|
11,945 |
|
|
11,997 |
Operating expenses |
|
|
|
|
||
Selling, general, and administrative |
|
|
10,771 |
|
|
14,763 |
Depreciation and amortization |
|
|
4,576 |
|
|
4,517 |
Restructuring |
|
|
650 |
|
|
- |
Total operating expenses |
|
|
15,997 |
|
|
19,280 |
Operating loss |
|
|
(4,052) |
|
|
(7,283) |
Interest expense and other (income) expense |
|
|
|
|
||
Interest expense |
|
|
3,470 |
|
|
1,473 |
Other expense |
|
|
365 |
|
|
116 |
Other income |
|
|
(6,610) |
|
|
(27,165) |
Total interest expense and other (income) expense, net |
|
|
(2,775) |
|
|
(25,576) |
Net (loss) income before income tax |
|
|
(1,277) |
|
|
18,293 |
Income tax expense (benefit) |
|
|
55 |
|
|
(706) |
Net (loss) income |
|
$ |
(1,332) |
|
$ |
18,999 |
Net loss attributable to Fathom OpCo non-controlling interest |
|
|
(3,447) |
|
|
(5,259) |
Net income attributable to controlling interest |
|
|
2,115 |
|
|
24,258 |
Comprehensive income: |
|
|
|
|
||
Loss from foreign currency translation adjustments |
|
|
- |
|
|
(107) |
Comprehensive income, net of tax |
|
$ |
2,115 |
|
$ |
24,151 |
Weighted average Class A common shares outstanding |
|
|
|
|
||
Basic |
|
|
67,047,713 |
|
|
50,785,656 |
Diluted |
|
|
136,124,236 |
|
|
135,839,973 |
Q1 2023 Revenue by Product Line |
|||||
|
|
|
|
|
|
|
Three Months Ended |
||||
($ in thousands) |
3/31/2023 |
% Revenue |
3/31/2022 |
% Revenue |
% Change |
Revenue By Product Line |
|
|
|
|
|
Additive manufacturing |
$3,588 |
10.2% |
$4,149 |
10.2% |
-13.5% |
Injection molding |
$4,679 |
13.4% |
$6,815 |
16.8% |
-31.3% |
CNC machining |
$14,230 |
40.6% |
$13,326 |
32.9% |
6.8% |
Precision sheet metal |
$10,383 |
29.7% |
$14,683 |
36.2% |
-29.3% |
Other revenue |
$2,127 |
6.1% |
$1,568 |
3.9% |
35.7% |
Total |
$35,007 |
100.0% |
$40,541 |
100.0% |
-13.7% |
Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income (Loss) |
||||||
($ in thousands) |
|
Three Months Ended |
||||
|
|
March 31, 2023 |
|
March 31, 2022 |
||
Net income (loss) |
|
$ |
(1,332) |
|
$ |
18,999 |
Stock compensation |
|
|
1,093 |
|
|
2,128 |
Inventory step-up amortization |
|
|
- |
|
|
3,241 |
Restructuring |
|
|
650 |
|
|
- |
Change in fair value of warrant liability (1) |
|
|
(1,780) |
|
|
(8,100) |
Change in fair value of earnout shares liability (1) |
|
|
(4,830) |
|
|
(18,970) |
Change in fair value of tax receivable agreement (1) |
|
|
- |
|
|
- |
Integration, non-recurring, non-operating, cash, and non-cash costs (2) |
|
|
395 |
|
|
1,878 |
Adjusted net income (loss) |
|
$ |
(5,504) |
|
$ |
(824) |
1 Represents the impacts from the change in fair value related to the earnout shares liability, the warrant liability and the tax receivable agreement associated with the business combination completed on December 23, 2021; 2 Represents adjustments for other integration, non-recurring, non-operating, cash, and non-cash costs related primarily to integration costs for acquisitions and severance. |
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA |
||||||
($ in thousands) | Three Months Ended |
|||||
|
March 31, 2023 |
March 31, 2022 |
||||
Net income (loss) |
$ |
(1,332) |
$ |
18,999 |
||
Depreciation and amortization |
|
6,079 |
|
6,208 |
||
Interest expense, net |
|
3,470 |
|
1,500 |
||
Income tax benefit |
|
55 |
|
(706) |
||
Stock compensation |
|
1,093 |
|
2,128 |
||
Inventory step-up amortization |
|
- |
|
3,241 |
||
Restructuring |
|
650 |
|
- |
||
Change in fair value of warrant liability (1) |
|
(1,780) |
|
(8,100) |
||
Change in fair value of earnout shares liability (1) |
|
(4,830) |
|
(18,970) |
||
Change in fair value of tax receivable agreement (1) |
|
300 |
|
- |
||
Integration, non-recurring, non-operating, cash, and non-cash costs (2) |
|
395 |
|
1,878 |
||
Adjusted EBITDA |
$ |
4,100 |
$ |
6,178 |
1 Represents the impacts from the change in fair value related to the earnout shares liability, the warrant liability and the tax receivable agreement associated with the business combination completed on December 23, 2021; 2 Represents adjustments for other integration, non-recurring, non-operating, cash, and non-cash costs related primarily to integration costs for acquisitions and severance. |