Reaffirms 2022 Outlook
Highlights
- Total revenues of $26.2 million for the three months ended June 30, 2022, up 19% compared to the three months ended June 30, 2021
- Gross margin of 61% for the three months ended June 30, 2022, compared to 57% for the three months ended June 30, 2021
- Net loss of $2.4 million for the three months ended June 30, 2022, compared to net loss of $0.2 million for the three months ended June 30, 2021; primarily due to $1.8 million benefit from tax and discontinued operations in the second quarter 2021
- Adjusted EBITDA of $1.2 million for the three months ended June 30, 2022, compared to $1.0 million for the three months ended June 30, 2021
- Adjusted EPS of $(0.02) for the three months ended June 30, 2022, compared to $0.03 for the three months ended June 30, 2021; impacted by discontinued operations and associated taxes
Luna Innovations Incorporated (NASDAQ: LUNA), a global leader in advanced optical technology, today announced its financial results for the three and six months ended June 30, 2022.
"As I reflect on the first half of 2022, I'm pleased with the team's top-line performance and ability to navigate ongoing macroeconomic and market factors," said Scott Graeff, President and Chief Executive Officer of Luna. "We achieved double-digit revenue growth for the second-quarter in nearly all of our product lines, and I'm proud of the Luna team for their accomplishments. The team's focus and execution will carry us through the remainder of 2022 and will allow us to achieve growth in each business. This, combined with strong bookings, gives me the confidence to reaffirm our 2022 outlook."
Graeff continued, "We've recently completed several acquisitions and one large divestiture. As with all transactions, we are reviewing expense infrastructure to ensure operational efficiency. The strategic actions that we've recently undertaken to enhance operations, expand our IP portfolio and refresh product lines are gaining momentum. As a result, today Luna is a clear leader and a company fully focused on Enabling the Future with Fiber."
Second-Quarter Fiscal 2022 Financial Summary Highlights of the financial results for the three months ended June 30, 2022 are: |
||||||||||||
|
|
|
Three Months Ended June 30, |
|
Change |
|||||||
(in thousands, except share and per share data) |
|
2022 |
|
2021 |
|
|
||||||
Revenues |
|
$ |
26,162 |
|
|
$ |
21,965 |
|
|
19 |
% |
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
15,963 |
|
|
|
12,581 |
|
|
27 |
% |
|
Gross margin |
|
|
61 |
% |
|
|
57 |
% |
|
|
||
|
|
|
|
|
|
|
||||||
Operating expense |
|
|
18,425 |
|
|
|
14,615 |
|
|
26 |
% |
|
Operating loss |
|
|
(2,462 |
) |
|
|
(2,034 |
) |
|
|
|
|
Operating margin |
|
|
(9 |
) % |
|
|
(9 |
) % |
|
|
|
|
|
|
|
|
|
|
|
||||||
Other expense, net and income tax (expense)/benefit |
|
|
(480 |
) |
|
|
873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net loss from continuing operations |
|
$ |
(2,942 |
) |
|
$ |
(1,161 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from discontinued operations, net of income taxes |
|
|
591 |
|
|
|
931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net loss |
|
$ |
(2,351 |
) |
|
$ |
(230 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss per diluted share (EPS) |
|
$ |
(0.07 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
Adjusted EPS |
|
$ |
(0.02 |
) |
|
$ |
0.03 |
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
32,478,736 |
|
|
|
31,494,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
1,184 |
|
|
$ |
1,021 |
|
|
16 |
% |
|
A reconciliation of Adjusted EPS and Adjusted EBITDA to the nearest comparable figures under generally accepted accounting principles ("GAAP") can be found in the schedules included in this release.
Revenues for the three months ended June 30, 2022 increased 19% compared to the prior-year period, primarily due to revenue generated by the Lios acquisition.
Gross margin increased to 61% for the three months ended June 30, 2022, compared to 57% for the three months ended June 30, 2021, driven primarily by favorable product mix. Operating loss and margin were $2.5 million and 9% of total revenues, respectively, for the three months ended June 30, 2022, compared to $2.0 million and 9% of total revenues, respectively, for the three months ended June 30, 2021. The increase in operating loss was primarily due to our recent acquisitions, partially offset by lower deal and integration costs.
Net loss was $2.4 million, or $0.07 per fully diluted share, for the three months ended June 30, 2022, compared to net loss of $0.2 million, or $0.01 per fully diluted share, for the three months ended June 30, 2021. Adjusted EPS was $(0.02) for the three months ended June 30, 2022 compared to $0.03 for the three months ended June 30, 2021. The second-quarter 2022 results were impacted by discontinued operations and associated taxes.
Adjusted EBITDA was $1.2 million for three months ended June 30, 2022, compared to $1.0 million for the three months ended June 30, 2021.
Six Months Ended Fiscal 2022 Financial Summary Highlights of the financial results for the six months ended June 30, 2022 are: |
|||||||||||||
|
|
|
Six Months Ended June 30, |
|
Change |
||||||||
(in thousands, except share and per share data) |
|
2022 |
|
2021 |
|
|
|||||||
Revenues |
|
|
48,642 |
|
|
|
42,962 |
|
|
13 |
|
% |
|
|
|
|
|
|
|
|
|
||||||
Gross profit |
|
|
30,242 |
|
|
|
24,852 |
|
|
22 |
|
% |
|
Gross margin |
|
|
62 |
% |
|
|
58 |
% |
|
|
|||
|
|
|
|
|
|
|
|||||||
Operating expense |
|
|
35,069 |
|
|
|
28,466 |
|
|
23 |
|
% |
|
Operating loss |
|
|
(4,827 |
) |
|
|
(3,614 |
) |
|
|
|
||
Operating margin |
|
|
(10 |
) % |
|
|
(8 |
) % |
|
|
|
||
|
|
|
|
|
|
|
|||||||
Other expense, net and income tax benefit |
|
|
543 |
|
|
|
1,394 |
|
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Net loss from continuing operations |
|
$ |
(4,284 |
) |
|
$ |
(2,220 |
) |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Income from discontinued operations, net of income taxes |
|
|
11,515 |
|
|
|
1,672 |
|
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Net income/(loss) |
|
$ |
7,231 |
|
|
$ |
(548 |
) |
|
|
|
||
|
|
|
|
|
|
|
|
||||||
Earnings/(loss) per diluted share (EPS) |
|
$ |
0.22 |
|
|
$ |
(0.02 |
) |
|
|
|
||
Adjusted EPS |
|
$ |
0.02 |
|
|
$ |
0.05 |
|
|
(60 |
) |
% |
|
Diluted weighted average shares outstanding |
|
|
32,361,560 |
|
|
|
31,413,451 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
2,906 |
|
|
$ |
2,352 |
|
|
24 |
|
% |
|
A reconciliation of Adjusted EPS and Adjusted EBITDA to the nearest comparable GAAP figures can be found in the schedules included in this release.
Revenues for the six months ended June 30, 2022 increased compared to the prior-year period, primarily due to revenue generated by the Lios acquisition.
Gross margin of $30.2 million for the six months ended June 30, 2022 increased from $24.9 million for the six months ended June 30, 2021 primarily due to higher sales. Operating loss and margin declined to $4.8 million and 10% of total revenues, respectively, for the six months ended June 30, 2022, compared to $3.6 million and 8% of total revenues, respectively, for the six months ended June 30, 2021. The increase in operating loss was primarily due to our recent acquisitions.
Net income was $7.2 million, or $0.22 per fully diluted share, for the six months ended June 30, 2022, compared to a net loss of $0.5 million, or $(0.02) per fully diluted share, for the six months ended June 30, 2021. Adjusted EPS was $0.02 for the six months ended June 30, 2022, compared to $0.05 for the six months ended June 30, 2021.
Adjusted EBITDA was $2.9 million for the six months ended June 30, 2022, compared to $2.4 million for the six months ended June 30, 2021.
2022 Full-Year Outlook
Luna is confirming the 2022 outlook it originally provided on March 14, 2022, which included the mid-March divestiture of Luna Labs and the acquisition of Lios, and also is providing a third-quarter 2022 outlook:
- Total revenue of $109 million to $115 million for the full year 2022
- Adjusted EBITDA of $10 million to $12 million for the full year 2022
- Total revenues in the range of $28 million to $30 million for the third quarter 2022
Luna is not providing an outlook for net income, which is the most directly comparable GAAP measure to Adjusted EBITDA, because changes in the items that Luna excludes from net income to calculate Adjusted EBITDA, such as share-based compensation, tax expense, and significant non-recurring charges, among other things, can be dependent on future events that are less capable of being controlled or reliably predicted by management and are not part of Luna's routine operating activities.
The outlook above does not include any future acquisitions, divestitures, or unanticipated events.
Non-GAAP Financial Measures
In evaluating the operating performance of its business, Luna’s management considers Adjusted EBITDA and Adjusted EPS, which exclude certain charges and income that are required by GAAP. Adjusted EBITDA and Adjusted EPS provide useful information to both management and investors by excluding the effect of certain non-cash expenses and items that Luna believes may not be indicative of its operating performance, because either they are unusual and Luna does not expect them to recur in the ordinary course of its business, or they are unrelated to the ongoing operation of the business in the ordinary course. Adjusted EBITDA and Adjusted EPS should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. Adjusted EBITDA and Adjusted EPS have been reconciled to the nearest GAAP measure in the table following the financial statements attached to this press release.
Conference Call Information
As previously announced, Luna will conduct an investor conference call at 8:30 am (ET) today, August 11, 2022, to discuss its financial results for the three and six months ended June 30, 2022. The investor conference call will be accessible by telephone and through the internet. Participants may register using this link to obtain dial-in details. Registration details are also available by visiting www.lunainc.com under the tab "Investor Relations." To participate in the webcast, please follow instructions via the links above at least 15 minutes before the call to download the necessary software and to avoid any delays in listening to the call. A replay of the conference call will be available on the company's website under "Webcasts and Presentations" for 30 days following the conference call.
About Luna
Luna Innovations Incorporated (www.lunainc.com) is a leader in optical technology, providing unique capabilities in high-performance, fiber optic-based, test products for the telecommunications industry and distributed fiber optic-based sensing for a multitude of industries. Luna’s business model is designed to accelerate the process of bringing new and innovative technologies to market.
Forward-Looking Statements
The statements in this release that are not historical facts constitute “forward-looking statements” made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These statements include Luna's expectations regarding its projected full year and third quarter 2022 financial results and outlook, and the Company's growth potential. Management cautions the reader that these forward-looking statements are only predictions and are subject to a number of both known and unknown risks and uncertainties, and actual results, performance, and/or achievements of Luna may differ materially from the future results, performance, and/or achievements expressed or implied by these forward-looking statements as a result of a number of factors. These factors include, without limitation, failure of demand for Luna's products and services to meet expectations, failure of target market to grow and expand, technological and strategic challenges, uncertainties related to the ultimate impact of the COVID-19 pandemic and those risks and uncertainties set forth in Luna’s Form 10-Q for the quarter ended June 30, 2022, and Luna's other periodic reports and filings with the Securities and Exchange Commission ("SEC"). Such filings are available on the SEC’s website at www.sec.gov and on Luna’s website at www.lunainc.com. The statements made in this release are based on information available to Luna as of the date of this release and Luna undertakes no obligation to update any of the forward-looking statements after the date of this release.
Luna Innovations Incorporated Consolidated Balance Sheets (Unaudited) (in thousands, except share data) |
|||||||
|
June 30, 2022 |
|
December 31, 2021 |
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
4,864 |
|
|
$ |
17,128 |
|
Accounts receivable, net |
|
30,422 |
|
|
|
20,913 |
|
Contract assets |
|
3,369 |
|
|
|
5,166 |
|
Inventory |
|
30,754 |
|
|
|
22,493 |
|
Prepaid expenses and other current assets |
|
6,535 |
|
|
|
3,793 |
|
Assets held for sale |
|
— |
|
|
|
12,952 |
|
Total current assets |
|
75,944 |
|
|
|
82,445 |
|
Property and equipment, net |
|
4,499 |
|
|
|
2,988 |
|
Intangible assets, net |
|
20,399 |
|
|
|
17,177 |
|
Goodwill |
|
28,441 |
|
|
|
18,984 |
|
Operating lease right-of-use assets |
|
4,774 |
|
|
|
5,075 |
|
Other non-current assets |
|
3,214 |
|
|
|
247 |
|
Deferred tax asset |
|
4,612 |
|
|
|
3,321 |
|
Total assets |
$ |
141,883 |
|
|
$ |
130,237 |
|
Liabilities and stockholders’ equity |
|
|
|
||||
Liabilities: |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt obligations |
$ |
2,000 |
|
|
$ |
4,167 |
|
Accounts payable |
|
3,881 |
|
|
|
2,809 |
|
Accrued and other current liabilities |
|
16,413 |
|
|
|
9,258 |
|
Contract liabilities |
|
4,816 |
|
|
|
4,649 |
|
Current portion of operating lease liabilities |
|
2,449 |
|
|
|
2,101 |
|
Liabilities associated with assets held for sale |
|
— |
|
|
|
9,703 |
|
Total current liabilities |
|
29,559 |
|
|
|
32,687 |
|
Long-term debt obligations, net of current portion |
|
19,218 |
|
|
|
11,673 |
|
Long-term portion of operating lease liabilities |
|
2,767 |
|
|
|
3,509 |
|
Deferred tax liability |
|
1,357 |
|
|
|
— |
|
Other long-term liabilities |
|
421 |
|
|
|
445 |
|
Total liabilities |
|
53,322 |
|
|
|
48,314 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Common stock, par value $0.001, 100,000,000 shares authorized, 34,528,065 and 33,855,725 shares issued, 32,752,348 and 32,116,270 shares outstanding at June 30, 2022 and December 31, 2021, respectively |
|
35 |
|
|
|
34 |
|
Treasury stock at cost, 1,784,957 and 1,744,026 shares at June 30, 2022 and December 31, 2021, respectively |
|
(5,542 |
) |
|
|
(5,248 |
) |
Additional paid-in capital |
|
102,043 |
|
|
|
98,745 |
|
Accumulated deficit |
|
(4,345 |
) |
|
|
(11,575 |
) |
Accumulated other comprehensive loss |
|
(3,630 |
) |
|
|
(33 |
) |
Total stockholders’ equity |
|
88,561 |
|
|
|
81,923 |
|
Total liabilities and stockholders’ equity |
$ |
141,883 |
|
|
$ |
130,237 |
|
Luna Innovations Incorporated Consolidated Statements of Operations (Unaudited) (in thousands, except share and per share data) |
|||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
|
2022 |
2021 |
2022 |
2021 |
|||||||||||
|
|
|
|||||||||||||
Revenues |
$ |
26,162 |
|
$ |
21,965 |
|
$ |
48,642 |
|
$ |
42,962 |
|
|||
Cost of revenues |
|
10,199 |
|
|
9,384 |
|
|
18,400 |
|
|
18,110 |
|
|||
Gross profit |
|
15,963 |
|
|
12,581 |
|
|
30,242 |
|
|
24,852 |
|
|||
Operating expense: |
|
|
|
|
|||||||||||
Selling, general and administrative |
|
15,760 |
|
|
12,805 |
|
|
29,862 |
|
|
23,739 |
|
|||
Research, development and engineering |
|
2,665 |
|
|
1,810 |
|
|
5,207 |
|
|
4,727 |
|
|||
Total operating expense |
|
18,425 |
|
|
14,615 |
|
|
35,069 |
|
|
28,466 |
|
|||
Operating loss |
|
(2,462 |
) |
|
(2,034 |
) |
|
(4,827 |
) |
|
(3,614 |
) |
|||
Other income/(expense): |
|
|
|
|
|||||||||||
Other income |
|
53 |
|
|
— |
|
|
74 |
|
|
— |
|
|||
Interest expense, net |
|
(111 |
) |
|
(122 |
) |
|
(224 |
) |
|
(265 |
) |
|||
Total other expense, net |
|
(58 |
) |
|
(122 |
) |
|
(150 |
) |
|
(265 |
) |
|||
Loss from continuing operations before income taxes |
|
(2,520 |
) |
|
(2,156 |
) |
|
(4,977 |
) |
|
(3,879 |
) |
|||
Income tax expense/(benefit) |
|
422 |
|
|
(995 |
) |
|
(693 |
) |
|
(1,659 |
) |
|||
Net loss from continuing operations |
|
(2,942 |
) |
|
(1,161 |
) |
|
(4,284 |
) |
|
(2,220 |
) |
|||
Income from discontinued operations, net of income tax expense (benefit) of ($856), $101, $166 and $146 |
|
591 |
|
|
931 |
|
|
594 |
|
|
1,672 |
|
|||
Gain on sale of discontinued operations, net of tax of $3,117 |
|
— |
|
|
— |
|
|
10,921 |
|
|
— |
|
|||
Net income from discontinued operations |
|
591 |
|
|
931 |
|
|
11,515 |
|
|
1,672 |
|
|||
Net (loss)/income |
$ |
(2,351 |
) |
$ |
(230 |
) |
$ |
7,231 |
|
$ |
(548 |
) |
|||
Net loss per share from continuing operations: |
|
|
|
|
|||||||||||
Basic |
$ |
(0.09 |
) |
$ |
(0.04 |
) |
$ |
(0.13 |
) |
$ |
(0.07 |
) |
|||
Diluted |
$ |
(0.09 |
) |
$ |
(0.04 |
) |
$ |
(0.13 |
) |
$ |
(0.07 |
) |
|||
Net income per share from discontinued operations: |
|
|
|
|
|||||||||||
Basic |
$ |
0.02 |
|
$ |
0.03 |
|
$ |
0.36 |
|
$ |
0.05 |
|
|||
Diluted |
$ |
0.02 |
|
$ |
0.03 |
|
$ |
0.36 |
|
$ |
0.05 |
|
|||
Net (loss)/income per share attributable to common stockholders: |
|
|
|
|
|||||||||||
Basic |
$ |
(0.07 |
) |
$ |
(0.01 |
) |
$ |
0.22 |
|
$ |
(0.02 |
) |
|||
Diluted |
$ |
(0.07 |
) |
$ |
(0.01 |
) |
$ |
0.22 |
|
$ |
(0.02 |
) |
|||
Weighted average shares: |
|
|
|
|
|||||||||||
Basic |
|
32,478,736 |
|
|
31,494,563 |
|
|
32,361,560 |
|
|
31,413,451 |
|
|||
Diluted |
|
32,478,736 |
|
|
31,494,563 |
|
|
32,361,560 |
|
|
31,413,451 |
|
|||
Luna Innovations Incorporated Consolidated Statements of Cash Flows (Unaudited) (in thousands) |
|||||||
|
Six Months Ended June 30, |
||||||
|
2022 |
|
2021 |
||||
|
|
||||||
Cash flows used in operating activities |
|
|
|
||||
Net income/(loss) |
$ |
7,231 |
|
|
$ |
(548 |
) |
Adjustments to reconcile net income/loss to net cash used in operating activities |
|
|
|
||||
Depreciation and amortization |
|
2,694 |
|
|
|
2,360 |
|
Share-based compensation |
|
2,177 |
|
|
|
1,514 |
|
Gain from discontinued operations, net of tax |
|
(10,921 |
) |
|
|
— |
|
Deferred taxes |
|
(124 |
) |
|
|
— |
|
Tax benefit from release of valuation allowance |
|
— |
|
|
|
475 |
|
Change in assets and liabilities |
|
|
|
||||
Accounts receivable |
|
(6,555 |
) |
|
|
(473 |
) |
Contract assets |
|
140 |
|
|
|
763 |
|
Inventory |
|
(4,281 |
) |
|
|
(1,562 |
) |
Other current assets |
|
(3,870 |
) |
|
|
(2,399 |
) |
Other long-term assets |
|
646 |
|
|
|
— |
|
Accounts payable and accrued and other current liabilities |
|
6,123 |
|
|
|
(2,185 |
) |
Contract liabilities |
|
1,196 |
|
|
|
(826 |
) |
Other long term-liabilities |
|
(1,524 |
) |
|
|
— |
|
Net cash used in operating activities |
|
(7,068 |
) |
|
|
(2,881 |
) |
Cash flows used in investing activities |
|
|
|
||||
Acquisition of property and equipment |
|
(1,657 |
) |
|
|
(551 |
) |
Intangible property costs |
|
4 |
|
|
|
(141 |
) |
Proceeds from sale of property and equipment |
|
25 |
|
|
|
— |
|
Proceeds from sale of discontinued operations |
|
12,973 |
|
|
|
— |
|
Acquisition of Lios |
|
(22,085 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(10,740 |
) |
|
|
(692 |
) |
Cash flows provided by/(used in) financing activities |
|
|
|
||||
Payments on finance lease obligations |
|
(24 |
) |
|
|
(24 |
) |
Proceeds from borrowings under debt obligations |
|
21,150 |
|
|
|
— |
|
Payments of debt obligations |
|
(15,772 |
) |
|
|
(2,072 |
) |
Repurchase of common stock |
|
(294 |
) |
|
|
(420 |
) |
Proceeds from ESPP |
|
521 |
|
|
|
530 |
|
Proceeds from the exercise of options |
|
1,158 |
|
|
|
1,490 |
|
Net cash provided by/(used in) financing activities |
|
6,739 |
|
|
|
(496 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(1,195 |
) |
|
|
673 |
|
Net decrease in cash and cash equivalents |
|
(12,264 |
) |
|
|
(3,396 |
) |
Cash and cash equivalents-beginning of period |
|
17,128 |
|
|
|
15,366 |
|
Cash and cash equivalents-end of period |
$ |
4,864 |
|
|
$ |
11,970 |
|
Luna Innovations Incorporated Reconciliation of Net Income/(Loss) to EBITDA and Adjusted EBITDA (in thousands) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
|
|
|
||||||||||||
Net (loss)/income |
$ |
(2,351 |
) |
|
$ |
(230 |
) |
|
$ |
7,231 |
|
|
$ |
(548 |
) |
Net income from discontinued operations |
|
591 |
|
|
|
931 |
|
|
|
11,515 |
|
|
|
1,672 |
|
Net loss from continuing operations |
|
(2,942 |
) |
|
|
(1,161 |
) |
|
|
(4,284 |
) |
|
|
(2,220 |
) |
Interest expense, net |
|
111 |
|
|
|
122 |
|
|
|
224 |
|
|
|
265 |
|
Income tax expense/(benefit) |
|
422 |
|
|
|
(995 |
) |
|
|
(693 |
) |
|
|
(1,659 |
) |
Depreciation and amortization |
|
1,538 |
|
|
|
1,109 |
|
|
|
2,694 |
|
|
|
2,309 |
|
EBITDA |
|
(871 |
) |
|
|
(925 |
) |
|
|
(2,059 |
) |
|
|
(1,305 |
) |
Share-based compensation |
|
934 |
|
|
|
787 |
|
|
|
2,000 |
|
|
|
1,444 |
|
Integration and transaction expense |
|
156 |
|
|
|
991 |
|
|
|
2,000 |
|
|
|
1,877 |
|
Amortization of inventory step-up |
|
257 |
|
|
|
168 |
|
|
|
257 |
|
|
|
336 |
|
Other non-recurring charges (1) |
|
708 |
|
|
|
— |
|
|
|
708 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
1,184 |
|
|
$ |
1,021 |
|
|
$ |
2,906 |
|
|
$ |
2,352 |
|
(1) - Other non-recurring charges include customer accommodation, facility consolidation and debt refinancing costs. |
|||||||||||||||
Luna Innovations Incorporated Reconciliation of Net Income/(Loss) to Adjusted EPS (in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
|
|
|
|
||||||||||||
Net (loss)/income |
$ |
(2,351 |
) |
|
$ |
(230 |
) |
|
$ |
7,231 |
|
|
$ |
(548 |
) |
Net income from discontinued operations |
|
591 |
|
|
|
931 |
|
|
|
11,515 |
|
|
|
1,672 |
|
Net loss from continuing operations |
|
(2,942 |
) |
|
|
(1,161 |
) |
|
|
(4,284 |
) |
|
|
(2,220 |
) |
Share-based compensation |
|
934 |
|
|
|
787 |
|
|
|
2,000 |
|
|
|
1,444 |
|
Integration and transaction expense |
|
156 |
|
|
|
991 |
|
|
|
2,000 |
|
|
|
1,877 |
|
Amortization of intangible assets |
|
992 |
|
|
|
766 |
|
|
|
1,813 |
|
|
|
1,592 |
|
Amortization of inventory step-up |
|
257 |
|
|
|
168 |
|
|
|
257 |
|
|
|
336 |
|
Other non-recurring charges (1) |
|
708 |
|
|
|
— |
|
|
|
708 |
|
|
|
— |
|
Income tax effect on adjustments |
|
(762 |
) |
|
|
(678 |
) |
|
|
(1,695 |
) |
|
|
(1,312 |
) |
Adjusted (loss)/income from continuing operations |
$ |
(657 |
) |
|
$ |
873 |
|
|
$ |
799 |
|
|
$ |
1,717 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Adjusted EPS |
$ |
(0.02 |
) |
|
$ |
0.03 |
|
|
$ |
0.02 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted weighted average shares (in thousands): |
|
|
|
|
|
|
|
||||||||
Diluted |
|
32,479 |
|
|
|
31,495 |
|
|
|
32,362 |
|
|
|
31,413 |
|
(1) - Other non-recurring charges include customer accommodation, facility consolidation and debt refinancing costs. |
|||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20220811005179/en/
Contacts
Investor Contact:
Allison Woody
Phone: 540-769-8465
Email: IR@lunainc.com
