8-K
false 0001839132 0001839132 2023-03-31 2023-03-31 0001839132 mvla:CommonStock0.00001ParValuePerShareMember 2023-03-31 2023-03-31 0001839132 mvla:WarrantsEachWarrantExercisableForOneShareOfCommonStockAtAnExercisePriceOf11.50Member 2023-03-31 2023-03-31

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): March 31, 2023

 

 

Movella Holdings Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-40074   98-1575384

(State or other jurisdiction

of incorporation)

  (Commission
File Number)
 

(I.R.S. Employer

Identification No.)

 

Suite 110  
3535 Executive Terminal Drive  
Henderson, NV   89052
(Address of principal executive offices)   (Zip Code)

(310) 481-1800

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading
Symbol(s)

 

Name of each exchange
on which registered

Common stock, $0.00001 par value per share   MVLA   The Nasdaq Stock Market LLC
Warrants, each warrant exercisable for one share of common stock at an exercise price of $11.50   MVLAW   The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On March 31, 2023, Movella Holdings Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2022. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information under Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
Number
  

Exhibit Description

99.1    Press release issued by Movella Holdings Inc. dated March 31, 2023.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: March 31, 2023

 

    MOVELLA HOLDINGS INC.
By:  

/s/ Stephen Smith

    Name: Stephen Smith
    Title:   Chief Financial Officer
EX-99.1

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Movella Reports Fourth Quarter and Full Year 2022 Financial Results

 

   

Achieved record quarterly revenue of $12.1 million in the fourth quarter

 

   

$60.3 million net proceeds from our Nasdaq listing in February 2023 expected to provide runway to expand sales & marketing, develop new products, and execute operations for future growth

 

   

Announced early access to new OBSKUR platform, providing user-friendly tools for livestreaming influencers to deliver interactive experiences

HENDERSON, Nevada, March 31, 2023 — Movella Holdings Inc. (NASDAQ: MVLA) (“Movella”), a leading full-stack provider of sensors, software, and analytics that enable the digitization of movement, today reported its results for the fourth quarter and twelve months ended December 31, 2022.

“2022 was an exciting and transformative year for Movella as we positioned ourselves to become a publicly traded company at the forefront of developing and delivering new, cutting-edge movement digitization technologies and products to our customers,” said Movella CEO Ben Lee. “In addition to our established core business that continues to record strong growth, we believe we will remain well-positioned to provide critical enabling solutions for applications in emerging high-growth markets such as next-generation gaming, livestreaming, digital health, and autonomous robots. We are excited about the positive market response to our recently introduced products and our opportunities going forward.”

Fourth Quarter 2022

 

   

Revenue. Net revenue in Q4 totaled $12.1 million, compared to $10.2 million in the same period in the previous year.

 

   

Gross Profit. GAAP gross profit in Q4 rose to $5.7 million compared to $5.6 million in the previous year. Non-GAAP gross profit totaled $6.9 million, compared to $6.8 million in the same period in the previous year.

 

   

Loss from Operations. GAAP loss from operations in Q4 was $10.8 million, compared to $5.5 million in the same period in the previous year. Non-GAAP loss from operations was $1.5 million, an improvement of $2.2 million from the same period in the previous year.

 

   

GAAP Net Loss. GAAP net loss attributable to common stockholders totaled $15.0 million, compared to $6.0 million in the same period in the previous year.

 

   

Adjusted EBITDA. Adjusted EBITDA loss in Q4 was $1.2 million, an improvement of $2.0 million compared to the same period in the previous year.

 

   

Cash and cash equivalents. Cash and cash equivalents at quarter end was $14.3 million, compared to $3.9 million at the end of Q3 2022.

Fiscal Year 2022

 

   

Revenue. Net revenue for the full year totaled $40.5 million, compared to $34.4 million in the previous year.

 

   

Gross Profit. GAAP gross profit for the full year rose to $19.2 million, compared to $18.0 million previous year. Non-GAAP gross profit totaled $24.5 million, compared to $22.7 million in the previous year.

 

   

Loss from Operations. GAAP loss from operations for 2022 was $28.3 million, compared to $19.7 million previous year. Non-GAAP loss from operations was $12.3 million, compared to $12.3 million in the previous year.

 

   

GAAP Net Loss. GAAP net loss attributable to common stockholders for 2022 totaled $35.1 million, compared to $20.2 million in the previous year.


   

Adjusted EBITDA. Adjusted EBITDA loss for the full year was $10.9 million, compared to Adjusted EBITDA loss of $10.3 million in the previous year.

 

   

Cash and cash equivalents. Cash and cash equivalents at year end totaled $14.3 million compared to $11.2 million at the end of 2021.

“We succeeded in achieving several significant milestones in 2022 and in the fourth quarter, which was our strongest quarter ever,” said Movella CFO Steve Smith. “However, we are increasingly cautious given accelerating macro-environment challenges that may impact our revenue pipeline, including rising interest rates, escalations in the Ukraine conflict, rampant inflation, bank failures, and unprecedented layoffs in the tech sector, causing customer project delays that we expect will continue to add pressure to our top line this year. Fortunately, we are in a strong cash position due to our February 2023 Nasdaq listing which, through a series of transactions, raised $60.3 million net proceeds, and which we expect will allow us to weather this environment, maintain focus on new product introductions, and expansion of our global markets.”

Business Highlights

Since the beginning of the fourth quarter, Movella has introduced several new cutting-edge products, pioneering new use cases with high-profile visibility, and achieved milestones in our partner engagement.

New Products

 

   

Opened early access application window for OBSKUR, Movella’s all-in-one broadcast software platform that provides content creators with user-friendly tools to deliver interactive experiences, including real-time human movements for digital avatars during livestreams on well-known streaming sites such as Twitch.

 

   

Introduced and shipped Xsens Vision Navigator in partnership with Fixposition expanding centimeter-level accurate movement positioning for autonomous robot applications operating in a variety of GNSS challenged environments.

 

   

Launched MTi-8, a miniature form factor and cost-effective motion sensor module, for a wide range of embedded outdoor movement tracking applications, saving users development time, and the expense of integrating gyroscopes, accelerometers, and other sensors.

High-Profile Market Engagement and Visibility

 

   

Demonstrated MotionPrint technology with iconic athletes Steve Young and Jayson Tatum, digitized their unique signature movements, and created monetizable “Motion IP.”

 

   

Made Wall Street history when Movella CEO, Ben Lee, rang Nasdaq’s Opening Bell while being digitized with Movella Xsens motion capture technology, alongside football legend Steve Young.

 

   

Formed strategic partnership with Euleria Health, a Movella DOT digital health developer, for affordable rehabilitation and physical therapy solutions.

Partnership Engagement

 

   

Announced revolutionary integration with 3D avatar creator, Ready Player Me, enabling users to seamlessly add movement to their avatars in real-time, bringing entire body movements into virtual worlds.

 

   

Grew channel partner network to 125 globally, adding 31 distributors and value-added resellers since the start of 2022, expanding the global availability of Movella products.

 

   

Increased Movella DOT app developer network to over 800 independent third party developers.


About Movella Holdings Inc.

Movella is a leading full-stack provider of sensors, software, and analytics that enable the digitization of movement. Movella serves the entertainment, health & sports, and automation & mobility markets. Our innovations enable customers to capitalize on the value of movement by transforming data into meaningful and actionable insights. Partnering with leading global brands such as Electronic Arts, EPIC Games, 20th Century Studios, Netflix, Toyota, Siemens and over 500 sports organizations, Movella is creating extraordinary outcomes that move humanity forward. To learn more, please visit www.movella.com.

This press release contains “forward-looking statements” within the meaning of federal securities laws. The words “accelerate,” “anticipate,” “believe,” “continue,” “could,” “enable,” “estimate,” “expect,” “extend,” “fuel,” “future,” “growth,” “intend,” “may,” “might,” “opportunity,” “outlook,” “plan,” “position,” “possible,” “potential,” “predict,” “progress,” “project,” “realize,” “see,” “seem,” “should,” “will,” “would,” and similar expressions, or the negative of such expressions, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements include, but are not limited to, statements regarding the following: our belief that we will remain well-positioned to provide critical enabling solutions for applications in emerging high-growth markets; our opportunities going forward; macro-environment challenges and their potential impact on our revenue pipeline and top line; our cash position and ability to weather such challenges; the anticipated or potential features, benefits, use cases and applications for Movella’s products and technology and timing thereof; the anticipated benefits of non-GAAP financial measures; the market opportunity for Movella’s products and technology; or other characterizations of future events or circumstances, including any underlying assumptions. These statements are based on the current expectations of Movella’s management and are not predictions of actual performance and as such, are provided for illustrative purposes only. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond Movella’s control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, the following: (i) failure to realize the anticipated benefits of the business combination; (ii) general economic and macro-economic conditions and Movella’s financial performance and factors affecting the same; (iii) changes adversely affecting the businesses and target markets in which Movella is engaged; (iv) Movella’s ability to execute on its business strategy and plans and to manage growth; and (v) risks related to regulatory matters, as well as the factors described under the headings “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” and under similar headings in the final prospectus filed with the Securities and Exchange Commission (the “SEC”) pursuant to Rule 424(b)(3) by Pathfinder on January 17, 2023, the Company’s annual report on Form 10-K for the year ended December 31, 2022 and current reports on Form 8-K filed on February 13, 2023 and March 31, 2023, and in future filings Movella may file with the SEC in the future. If any of these risks materialize or the underlying assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that Movella presently knows or currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. In addition, forward-looking statements reflect expectations, plans or forecasts of future events and views as of the date of this press release. Movella anticipates that subsequent events and developments will cause its assessments to change. However, Movella specifically disclaims any obligation to update any forward-looking statements, except to the extent required by applicable law. These forward-looking statements should not be relied upon as representing Movella’s assessments as of any date subsequent to the date of this press release and are not intended to serve as a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Accordingly, undue reliance should not be placed upon the forward-looking statements.

Non-GAAP Financial Measures

Movella Holdings has provided financial information in this news release that has not been prepared in accordance with GAAP. Adjusted EBITDA, non-GAAP gross profit, and non-GAAP operating loss exclude net loss attributable to non-controlling interests, preferred stock dividends, share-based compensation expense, loss from discontinued operations, loss on debt extinguishments related to the consummation of the business combination agreement, debt issuance costs, fair value adjustments on debt instruments for which we elected the fair value option under ASC 825, and impairment of acquired intangible assets. Adjusted EBITDA also excludes interest, taxes, depreciation and amortization, and other income (expense).


Adjusted EBITDA, non-GAAP gross profit, and non-GAAP operating loss are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. These non-GAAP financial measures have limitations as an analytical tool and are not intended to be used in isolation or as a substitute for net loss, gross profit, operating loss or any other performance measure determined in accordance with GAAP. We present these non-GAAP financial measures because we consider each to be an important supplemental measure of our performance.

We use these non-GAAP financial measures to make operational decisions, evaluate our performance, prepare forecasts and determine compensation. Further, we believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance when planning, forecasting and analyzing future periods. Share-based compensation expenses are expected to vary depending on the number of new incentive award grants issued to both current and new employees, the number of such grants forfeited by former employees, and changes in our stock price, stock market volatility, expected option term and risk-free interest rates, all of which are difficult to estimate. In calculating non-GAAP financial measures, we exclude certain non-cash and one-time items in order to facilitate comparability of our operating performance on a period-to-period basis because such expenses are not, in our view, related to our ongoing operating performance. We use this view of our operating performance for purposes of comparison with its business plan and individual operating budgets and in the allocation of resources.

We further believe that these non-GAAP financial measures are useful to investors in providing greater transparency to the information used by management in its operational decision-making. The Company believes that the use of these non-GAAP financial measures also facilitates a comparison of our underlying operating performance with that of other companies in our industry, which use similar non-GAAP financial measures to supplement their GAAP results.

In the future, we expect to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items in the presentation of our non-GAAP financial measures should not be construed as an inference that these costs are unusual, infrequent or non-recurring. Investors and potential investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. The limitations of relying on non-GAAP financial measures include, but are not limited to, the fact that other companies, including other companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting their usefulness as a comparative tool.

Investors and potential investors are encouraged to review the reconciliation of our non-GAAP financial measures contained within this news release with our GAAP financial results.

Media

media@movella.com

Investors

investors@movella.com


MOVELLA HOLDINGS INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(unaudited)

 

     As of
December 31,
 
     2022     2021  

Current assets

    

Cash and cash equivalents

   $ 14,334     $ 11,166  

Accounts receivable, net of allowance for doubtful accounts of $144 and $20 at December 31, 2022 and 2021

     6,690       4,478  

Inventories

     5,164       4,535  

Prepaid expenses and other current assets

     3,274       2,308  

Current assets from discontinued operations

     —         291  
  

 

 

   

 

 

 

Total current assets

     29,462       22,778  

Property and equipment, net

     2,361       2,734  

Goodwill

     36,381       38,584  

Intangible assets, net

     5,807       20,902  

Non-marketable equity securities

     25,285       25,000  

Capitalized equity issuance costs and other assets

     4,265       110  

Right-of-use assets

     3,281       —    

Deferred tax assets

     86       —    
  

 

 

   

 

 

 

Total assets

   $ 106,928     $ 110,108  
  

 

 

   

 

 

 

Liabilities, mezzanine equity and stockholders’ deficit

    

Current liabilities

    

Accounts payable

   $ 5,967     $ 2,528  

Accrued expenses and other current liabilities

     7,944       5,622  

Line of credit and current portion of long-term debt

     148       1,353  

Current portion of deferred revenue

     3,334       2,422  

Payable to Kinduct sellers – current

     4,303       5,954  

Current liabilities from discontinued operations

     —         357  
  

 

 

   

 

 

 

Total current liabilities

     21,696       18,236  

Long-term portion of term debt

     25,649       8,396  

Convertible notes, net – related party

     6,186       —    

Deferred revenue, net of current portion

     1,344       1,170  

Deferred tax liabilities, net

     —         222  

Operating lease liabilities and other non-current liabilities

     3,088       371  
  

 

 

   

 

 

 

Total liabilities

     57,963       28,395  
  

 

 

   

 

 

 

Commitments and contingencies

    

Mezzanine equity

    

Series D-1 convertible preferred stock, $0.0001 par value. 6,562,724 shares authorized, and issued and outstanding at December 31, 2022 and 2021; liquidation preference of $30,000 as of December 31, 2022 and 2021

     41,991       39,307  

Series A convertible preferred stock, $0.0001 par value. 10,000,000 shares authorized, and issued and outstanding at December 31, 2022 and 2021; liquidation preference of $10,000 as of December 31, 2022 and 2021

     9,950       9,950  

Series B convertible preferred stock, $0.0001 par value. 11,791,929 shares authorized; 8,747,602 and 8,741,929 shares issued and outstanding at December 31, 2022 and 2021; liquidation preference of $24,816 and $24,800 as of December 31, 2022 and 2021

     24,680       24,680  

Series C convertible preferred stock, $0.0001 par value. 13,122,055 shares authorized, and issued and outstanding at December 31, 2022 and 2021; liquidation preference of $37,226 as of December 31, 2022 and 2021

     37,032       37,032  

Series D convertible preferred stock, $0.0001 par value. 7,470,088 shares authorized, and issued and outstanding at December 31, 2022 and 2021; liquidation preference of $31,043 as of December 31, 2022 and 2021

     30,780       30,780  

Series E convertible preferred stock, $0.0001 par value. 18,024,809 shares authorized; 10,458,755 shares issued and outstanding at December 31, 2022 and 2021; liquidation preference of $43,463 as of December 31, 2022 and 2021

     40,750       40,750  
  

 

 

   

 

 

 

Total mezzanine equity

     185,183       182,499  
  

 

 

   

 

 

 

Stockholders’ deficit

    

Common stock, $0.0001 par value. 95,000,000 shares authorized, 12,751,023 and 9,184,092 shares issued and outstanding at December 31, 2022 and 2021

     1       1  

Additional paid-in capital

     692       —    

Accumulated other comprehensive (loss) income

     (1,646     1,431  

Accumulated deficit

     (142,016     (109,601
  

 

 

   

 

 

 

Total Movella stockholders’ deficit

     (142,969     (108,169
  

 

 

   

 

 

 

Non-controlling interest in subsidiaries

     6,751       7,383  
  

 

 

   

 

 

 

Total stockholders’ deficit

     (136,218     (100,786
  

 

 

   

 

 

 

Total liabilities, mezzanine equity and stockholders’ deficit

   $ 106,928     $ 110,108  
  

 

 

   

 

 

 


MOVELLA HOLDINGS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
  

 

 

   

 

 

 
     2022     2021     2022     2021  
  

 

 

   

 

 

   

 

 

   

 

 

 

Revenues

        

Product

   $ 10,068     $ 8,951     $ 34,283     $ 28,848  

Service

     2,049       1,258       6,183       5,566  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     12,117       10,209       40,466       34,414  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues

        

Product

     4,509       3,414       15,223       12,049  

Service

     1,873       1,151       6,071       4,412  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     6,382       4,565       21,294       16,461  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     5,735       5,644       19,172       17,953  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Research and development

     2,471       4,131       13,258       14,014  

Sales and marketing

     2,445       3,081       12,324       10,710  

General and administrative

     4,467       3,916       14,697       12,943  

Impairment of intangible assets

     7,164       —         7,164       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     16,547       11,128       47,443       37,667  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (10,812     (5,484     (28,271     (19,714
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Loss on debt extinguishment

     (646     —         (646     —    

Debt issuance costs

     (2,389     —         (2,389     —    

Revaluation of debt

     (300     —         (300     —    

Interest expense, net

     (524     (937     (2,167     (1,965

Other income, net

     251       249       613       2,148  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     (3,608     (688     (4,889     183  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (14,420     (6,172     (33,160     (19,531

Income tax benefit

     (24     (535     (113     (728
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss from continuing operations

     (14,396     (5,637     (33,047     (18,803

Loss from discontinued operations (net of tax)

     —         —         —         (156
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (14,396     (5,637     (33,047     (18,959

Net loss attributable to non-controlling interests

     (62     (275     (632     (1,300
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Movella Inc.

   $ (14,334   $ (5,362   $ (32,415   $ (17,659

Deemed dividend from accretion of Series D-1 preferred stock

     (677     (630     (2,684     (2,511
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (15,011   $ (5,992   $ (35,099   $ (20,170
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share from continuing operations, basic and diluted

   $ (1.18   $ (0.66   $ (3.11   $ (2.20

Net loss per share from discontinued operations, basic and diluted

   $ —       $ —       $ —       $ (0.02

Net loss per share, basic and diluted

   $ (1.18   $ (0.66   $ (3.11   $ (2.22

Weighted average shares outstanding, basic and diluted

     12,741,655       9,147,604       11,285,170       9,101,819  


MOVELLA HOLDINGS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2022     2021     2022     2021  
                          

Cash flows from operating activities

        

Net loss

   $ (14,396   $ (5,637   $ (33,047   $ (18,959

Adjustments to reconcile net loss to net cash used in operating activities

        

Depreciation and amortization

     1,806       1,825       7,919       7,280  

Stock-based compensation expense

     569       211       1,699       786  

Provision for excess and obsolete inventories

     (372     —         265       —    

Impairment of intangible assets

     7,164       —         7,164       —    

Loss on disposals of property and equipment

     —         11       —         24  

Unrealized loss (gain) on marketable securities

     —         8       58       (67

Accretion of convertible notes, net

     121       543       371       543  

Accretion of Kinduct deferred payout

     145       (244     451       —    

Amortization of debt discount and debt issuance costs

     150       107       369       249  

Gain on change in fair value of embedded derivative

     (160     —         (396     —    

Deferred income taxes

     (308     (1,149     (308     (1,037

Loss on revaluation of debt

     300       —         300       —    

Loss on debt extinguishment

     646       —         646       —    

Debt issuance costs

     2,389       —         2,389       —    

Gain on non-marketable equity securities

     (285     —         (285     —    

Gain from dissolution of TDI entity

     —         —         —         (665

Gain on forgiveness of PPP loan

     —         —         —         (612

Changes in operating assets and liabilities, net of acquisition

        

Accounts receivable

     (2,196     (441     (2,351     (1,100

Inventories

     182       (971     (1,330     (2,185

Government subsidy receivable

     (1,416     —         (1,416     —    

Prepaid expenses and other assets

     21       3,688       182       3,342  

Other assets

     81       (89     (31     28  

Other receivables

     —         (27     —         1,086  

Accounts payable

     1,725       1,738       564       1,157  

Accrued expenses and other liabilities

     1,184       (1,263     793       (1,189

Deferred revenue

     1,017       229       1,431       401  

Other liabilities

     64       172       13       159  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in operating activities

     (1,569     (1,289     (14,550     (10,759
  

 

 

   

 

 

   

 

 

   

 

 

 
Cash flows from investing activities         

Purchase of intangibles

     —         —         (153     —    

Proceeds from licensing of IP—MEMSIC

     —         —         —         9,686  

Purchases of property and equipment

     (241     (882     (600     (1,877
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (241     (882     (753     7,809  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

        

Proceeds from term loans and revolving line of credit, net

     (69     8,298       547       8,298  

Proceeds from FP Pre-Close Note

     25,000       —         25,000       —    

Payment of debt issuance costs

     (1,534     (118     (1,534     (118

Repayment of loans using proceeds from Pre-Close Note

     (9,549     —         (9,549     —    

Proceeds from issuance of convertible notes

     —         —         4,873       —    

Principal payments of loans

     (66     (6,108     (346     (14,893

Payment of deferred payout to Kinduct sellers

     (1,000     —         (1,000     —    

Payment of debt extinguishment costs

     (470     —         (470     —    

Payment of equity issuance costs in advance of offering

     (990     —         (990     —    

Proceeds from the exercise of stock options

     16       33       1,659       58  

Costs incurred on issuance of Series E preferred stock

     —         —         —         (30
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     11,338       2,105       18,190       (6,685
  

 

 

   

 

 

   

 

 

   

 

 

 

Effect of foreign exchange rate changes on cash and equivalents

     924       159       281       (40
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     10,452       93       3,168       (9,675

Cash and cash equivalents

        

Beginning of period

     3,882       11,073       11,166       20,841  
  

 

 

   

 

 

   

 

 

   

 

 

 

End of period

   $ 14,334     $ 11,166     $ 14,334     $ 11,166  
  

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental disclosures of cash flow information

        

Cash paid for interest

   $ 251     $ 158     $ 1,051     $ 863  

Cash paid for taxes, net of refunds

     115       156       217       956  

Supplemental disclosure of non-cash financing activity

        

Accretion of Series D-1 convertible preferred Stock

   $ 677     $ 630     $ 2,684     $ 2,511  

Issuance of convertible notes in exchange for Kinduct deferred payout

     —         —         1,148       —    

Distribution of equity shares to TDI NCI

     —         —         —         499  

Issuance of warrants to lender

     —         225       18       225  

Right-of-use assets obtained in exchange for operating lease liabilities

     —         —         4,280       —    

Debt and equity issuance costs financed through accrued expenses and other current liabilities

     3,178       —         3,989       —    


MOVELLA HOLDINGS INC.

Reconciliation of GAAP Net Loss Attributable to Common Shareholders to Non-GAAP Net Loss

(In thousands)

(Unaudited)

 

     Three Months Ended
December 31, 2022
    Twelve Months Ended
December 31, 2022
 
     Net Loss     Net Loss Per
Share
    Net Loss     Net Loss Per
Share
 

GAAP net loss attributable to common shareholders

   $ (15,011   $ (1.18   $ (35,099   $ (3.11

Deemed dividends from accretion of Series D-1 Preferred Stock

     677       0.05       2,684       0.24  

Stock-based compensation

     569       0.04       1,699       0.15  

Loss on debt extinguishment

     646       0.05       646       0.06  

Debt issuance costs

     2,389       0.19       2,389       0.21  

Revaluation of debt

     300       0.02       300       0.03  

Impairment of intangible assets

     7,164       0.57       7,164       0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (3,266   $ (0.26   $ (20,217   $ (1.79
  

 

 

   

 

 

   

 

 

   

 

 

 


MOVELLA HOLDINGS INC.

Reconciliation of GAAP Cost of Revenues and Operating Costs and Expenses to Non-GAAP Cost of Revenues and Operating Costs and Expenses

Three Months Ended December 31, 2022

(In thousands)

(Unaudited)

 

           Adjustments         
     GAAP
Financials
    Stock-Based
Compensation
     Amortization
of Intangibles
     Impairment of
Intangibles
     Non-
GAAP
Financials
 

Revenues

             

Product

   $ 10,068       —          —          —        $ 10,068  

Service

     2,049       —          —          —          2,049  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     12,117       —          —          —          12,117  

Cost of revenues

             

Product

     4,509       —          530        —          3,979  

Service

     1,873       —          633        —          1,240  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenues

     6,382       —          1,163        —          5,219  
    

 

 

    

 

 

    

 

 

    

Gross profit

             

Product

     5,559                6,089  

Service

     176                809  
  

 

 

            

 

 

 

Total gross profit

     5,735                6,898  
  

 

 

            

 

 

 

Gross margin

             

Product

     55.2              60.5

Service

     8.6              39.5

Total gross margin

     47.3              56.9

Operating expenses

             

Research and development

     2,471       150        —          —          2,321  

Sales and marketing

     2,445       151        345        —          1,949  

General and administrative

     4,467       268        84        —          4,115  

Impairment of intangible assets

     7,164       —          —          7,164        —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

   $ 16,547     $ 569      $ 429      $ 7,164      $ 8,385  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $ 569      $ 1,592      $ 7,164     
    

 

 

    

 

 

    

 

 

    

Loss from operations

   $ (10,812            $ (1,487
  

 

 

            

 

 

 


MOVELLA HOLDINGS INC.

Reconciliation of GAAP Cost of Revenues and Operating Costs and Expenses to Non-GAAP Cost of Revenues and Operating Costs and Expenses

Twelve Months Ended December 31, 2022

(In thousands)

(Unaudited)

 

           Adjustments         
     GAAP
Financials
    Stock-Based
Compensation
     Amortization
of Intangibles
     Impairment of
Intangibles
     Non-
GAAP
Financials
 

Revenues

             

Product

   $ 34,283       —          —          —        $ 34,283  

Service

     6,183       —          —          —          6,183  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     40,466       —          —          —          40,466  

Cost of revenues

             

Product

     15,223       —          2,191        —          13,032  

Service

     6,071       —          3,093        —          2,978  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenues

     21,294       —          5,284        —          16,010  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

             

Product

     19,060                21,251  

Service

     112                3,205  
  

 

 

            

 

 

 

Total gross profit

     19,172                24,456  
  

 

 

            

 

 

 

Gross margin

             

Product

     55.6              62.0

Service

     1.8              51.8

Total gross margin

     47.4              60.4

Operating expenses

             

Research and development

     13,258       398        —          —          12,860  

Sales and marketing

     12,324       468        1,441        —          10,415  

General and administrative

     14,697       833        352        —          13,512  

Impairment of intangible assets

     7,164       —          —          7,164        —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

   $ 47,443     $ 1,699      $ 1,793      $ 7,164      $ 36,787  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total

     $ 1,699      $ 7,077      $ 7,164     
    

 

 

    

 

 

    

 

 

    

Loss from operations

   $ (28,271            $ (12,331
  

 

 

            

 

 

 


MOVELLA HOLDINGS INC.

Reconciliation of GAAP Net Loss Attributable to Common Shareholders to Adjusted EBITDA

(In thousands)

(Unaudited)

 

     Three Months Ended
December 31, 2022
    Twelve Months Ended
December 31, 2022
 

GAAP net loss attributable to common shareholders

   $ (15,011   $ (35,099

Deemed dividends from accretion of Series D-1 Preferred Stock

     677       2,684  

Interest expense, net

     524       2,167  

Income tax benefit

     (24     (113

Depreciation and amortization

     1,806       7,919  

Stock-based compensation

     569       1,699  

Impairment of intangible assets

     7,164       7,164  

Loss on debt extinguishment

     646       646  

Debt issuance costs

     2,389       2,389  

Revaluation of debt

     300       300  

Other expenses (income), net

     (251     (613
  

 

 

   

 

 

 

Adjusted EBITDA

   $ (1,211   $ (10,857