[October 31, 2017] |
|
Sequans Communications Announces Third Quarter 2017 Financial Results
4G chipmaker Sequans Communications S.A. (NYSE: SQNS) today
announced financial results for the third quarter ended September 30,
2017.
Third Quarter 2017 Highlights:
Revenue: Revenue was $11.3 million. Revenue for the third quarter
of 2017 decreased 14.5% compared to the second quarter of 2017 and
decreased 9.3% compared to the third quarter of 2016, reflecting
decreases in both product and other revenue.
Gross margin: Gross margin was 44.3% compared to 42.1% in the
second quarter of 2017 and compared to 46.8% in the third quarter of
2016, reflecting an increase in the proportion of chip sales in the
product mix in the third quarter of 2017 compared to the prior quarter
and the impact of fixed costs on a lower product revenue base in the
third quarter of 2017 compared to the same quarter in the prior year.
Operating loss: Operating loss was $5.6 million compared to an
operating loss of $4.1 million in the second quarter of 2017 and an
operating loss of $4.0 million in the third quarter of 2016.
Net loss: Net loss was $6.9 million, or ($0.09) per diluted
share/ADS, compared to a net loss of $6.0 million, or ($0.08) per
diluted share/ADS, in the second quarter of 2017 and a net loss of $5.1
million, or ($0.08) per diluted share/ADS, in the third quarter of 2016.
Non-IFRS Net loss: Excluding the non-cash items of stock-based
compensation and the effective interest adjustments related to the
convertible debt and other financings, non-IFRS net loss was $5.9
million, or ($0.07) per diluted share/ADS, compared to a non-IFRS net
loss of $4.9 million, or ($0.06) per diluted share/ADS in the second
quarter of 2017, and a non-IFRS net loss of $4.3 million, or ($0.07) per
diluted share/ADS, in the third quarter of 2016.
Cash: Cash, cash equivalents and short-term deposit at
September 30, 2017 totaled $13.3 million compared to $19.5 million at
June 30, 2017.
|
|
|
|
|
In millions of US$ except percentages, shares and per share amounts
|
|
|
|
Key Metrics
|
|
|
|
Q3 2017
|
|
|
%*
|
|
|
Q2 2017
|
|
|
%*
|
|
|
Q3 2016
|
|
|
%*
|
Revenue
|
|
|
|
$11.3
|
|
|
|
|
|
|
$13.2
|
|
|
|
|
|
|
$12.5
|
|
|
|
|
Gross profit
|
|
|
|
5.0
|
|
|
|
44.3
|
%
|
|
|
5.6
|
|
|
|
42.1
|
%
|
|
|
5.8
|
|
|
|
46.8
|
%
|
Operating loss
|
|
|
|
(5.6
|
)
|
|
|
(49.2
|
)%
|
|
|
(4.1
|
)
|
|
|
(30.9
|
)%
|
|
|
(4.0
|
)
|
|
|
(31.7
|
)%
|
Net loss
|
|
|
|
(6.9
|
)
|
|
|
(61.2
|
)%
|
|
|
(6.0
|
)
|
|
|
(45.3
|
)%
|
|
|
(5.1
|
)
|
|
|
(41.1
|
)%
|
Diluted EPS
|
|
|
|
($0.09
|
)
|
|
|
|
|
|
($0.08
|
)
|
|
|
|
|
|
($0.08
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of diluted shares/ADS
|
|
|
|
79,774,103
|
|
|
|
|
|
|
75,896,815
|
|
|
|
|
|
|
61,642,549
|
|
|
|
|
Cash flow from (used in) operations
|
|
|
|
(5.3
|
)
|
|
|
|
|
|
(4.4
|
)
|
|
|
|
|
|
(9.5
|
)
|
|
|
|
Cash, cash equivalents and short-term deposit at quarter-end
|
|
|
|
13.3
|
|
|
|
|
|
|
19.5
|
|
|
|
|
|
|
24.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional information on non-cash items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Stock-based compensation included in operating result
|
|
|
|
0.3
|
|
|
|
|
|
|
0.3
|
|
|
|
|
|
|
0.2
|
|
|
|
|
- Change in the fair value of convertible debt embedded derivative
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
- Non-cash interest on convertible debt and other financing
|
|
|
|
0.8
|
|
|
|
|
|
|
0.8
|
|
|
|
|
|
|
0.6
|
|
|
|
|
Non-IFRS diluted EPS (excludes stock-based compensation, effective
interest adjustments related to the convertible and other debt and
embedded derivative)
|
|
|
|
($0.07
|
)
|
|
|
|
|
|
($0.06
|
)
|
|
|
|
|
|
($0.07
|
)
|
|
|
|
* Percentage of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
"Our IoT business continues to grow as expected," said Georges Karam,
Sequans' CEO. "Our visibility is improving as our Cat 1
customers continue to ramp and are pursuing plans to serve more
operators. We expect accelerating growth from IoT next year, based on a
full year of Cat 1 revenue as well as the Cat M1/NB1 ramp from design
wins already in hand. We also expect our broadband business to stabilize
during Q4 and to improve during the course of 2018.
"We also reached an agreement with the institutional holders of our
convertible notes maturing in April, 2018 and in April, 2019 to extend
each maturity by one year in exchange for adjustments to certain terms,
as described in the filing we made today on Form 6-K. We believe this
agreement is in the best interests of all our shareholders because it
removes a significant near-term cash requirement and allows us to focus
on the business."
Q4 2017 Outlook
The following statements are based on management's current
assumptions and expectations. These statements are
forward-looking and actual results may differ materially. Sequans
undertakes no obligation to update these statements.
Sequans expects revenue for the fourth quarter of 2017 to be in the
range of $11 to $13 million with non-IFRS gross margin above 40%. Based
on this revenue range and expected gross margin, non-IFRS net loss per
diluted share/ADS is expected to be between ($0.06) and ($0.08) for the
fourth quarter of 2017, based on approximately 79.8 million weighted
average number of diluted shares/ADSs. Non-IFRS EPS guidance excludes
the impact of stock-based compensation, the non-cash fair-value and
effective interest adjustments related to the convertible debt and other
financings, and any other relevant non-cash or non-recurring expenses.
Conference Call and Webcast
Sequans plans to conduct a teleconference and live webcast to discuss
the financial results for the third quarter of 2017 today, October 31,
2017 at 8:00 a.m. EDT / 13:00 CET. To participate in the live call,
analysts and investors should dial 800-230-1074 (or +1 612-234-9959 if
outside the U.S.). A live and archived webcast of the call will be
available from the Investors section of the Sequans website at www.sequans.com/investors/.
A replay of the conference call will be available until December 1, 2017
by dialing toll free 800-475-6701 in the U.S., or +1 320-365-3844 from
outside the U.S., using the following access code: 430997.
Forward-Looking Statements
This press release contains projections and other forward-looking
statements regarding future events or our future financial performance.
All statements other than present and historical facts and conditions
contained in this release, including any statements regarding our future
results of operations and financial positions, business strategy, plans
and our objectives for future operations and potential strategic
partnerships, are forward-looking statements (within the meaning of the
Private Securities Litigation Reform Act of 1995, Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended). These statements are only predictions
and reflect our current beliefs and expectations with respect to future
events and are based on assumptions and subject to risk and
uncertainties and subject to change at any time. We operate in a very
competitive and rapidly changing environment. New risks emerge from time
to time. Given these risks and uncertainties, you should not place undue
reliance on these forward-looking statements. Actual events or results
may differ materially from those contained in the projections or
forward-looking statements. Some of the factors that could cause actual
results to differ materially from the forward-looking statements
contained herein include, without limitation: (i) the contraction or
lack of growth of markets in which we compete and in which our products
are sold, (ii) unexpected increases in our expenses, including
manufacturing expenses, (iii) our inability to adjust spending quickly
enough to offset any unexpected revenue shortfall, (iv) delays or
cancellations in spending by our customers, (v) unexpected average
selling price reductions, (vi) the significant fluctuation to which our
quarterly revenue and operating results are subject due to cyclicality
in the wireless communications industry and transitions to new process
technologies, (vii) our inability to anticipate the future market
demands and future needs of our customers, (viii) our inability to
achieve new design wins or for design wins to result in shipments of our
products at levels and in the timeframes we currently expect, (ix) our
inability to enter into and execute on strategic alliances, (x) the
impact of natural disasters on our sourcing operations and supply chain,
and (xi) other factors detailed in documents we file from time to time
with the Securities and Exchange Commission. Forward-looking statements
in this release are made pursuant to the safe harbor provisions
contained in the Private Securities Litigation Reform Act of 1995.
Use of Non-IFRS/non-GAAP Financial Measures
To supplement our unaudited consolidated financial statements prepared
in accordance with IFRS, we disclose certain non-IFRS, or non-GAAP,
financial measures. These measures exclude non-cash charges relating to
stock-based compensation and the non-cash financial expense related to
the convertible debt and its embedded derivative issued in April 2015
and April 2016. We believe that these measures can be useful to
facilitate comparisons among different companies. These non-GAAP
measures have limitations in that the non-GAAP measures we use may not
be directly comparable to those reported by other companies. We seek to
compensate for this limitation by providing a reconciliation of the
non-GAAP financial measures to the most directly comparable IFRS
measures in the table attached to this press release. We are not able to
provide a non-GAAP reconciliation for forward-looking IFRS estimates for
gross margin and net loss per diluted share without unreasonable
efforts, because certain adjustments are not known until the end of the
period. The impact of these adjustments could be significant to our
actual IFRS results.
About Sequans Communications
Sequans Communications S.A. (NYSE: SQNS) is a leading provider of
single-mode 4G LTE wireless semiconductor solutions for Internet of
Things (IoT) and a wide range of broadband data devices. Founded in
2003, Sequans has developed and delivered seven generations of 4G
technology and its chips are certified and shipping in 4G networks
around the world. Today, Sequans offers two LTE product lines:
StreamliteLTE™, optimized for IoT and M2M devices and StreamrichLTE™,
optimized for feature-rich mobile computing and home and portable router
devices. The company is based in Paris, France with additional offices
in the United States, United Kingdom, Sweden, Israel, Hong Kong,
Singapore, Taiwan, South Korea, and China.
Visit Sequans online at www.sequans.com; www.facebook.com/sequans; www.twitter.com/sequans
Condensed financial tables follow
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
Three months ended
|
(in thousands of US$, except share and per share amounts)
|
|
|
|
Sept 30, 2017
|
|
|
|
June 30, 2017
|
|
|
|
Sept 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue :
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue
|
|
|
|
$
|
8,869
|
|
|
|
|
$
|
10,159
|
|
|
|
|
$
|
9,523
|
|
Other revenue
|
|
|
|
|
2,430
|
|
|
|
|
|
3,058
|
|
|
|
|
|
2,934
|
|
Total revenue
|
|
|
|
|
11,299
|
|
|
|
|
|
13,217
|
|
|
|
|
|
12,457
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
5,678
|
|
|
|
|
|
7,064
|
|
|
|
|
|
5,900
|
|
Cost of other revenue
|
|
|
|
|
615
|
|
|
|
|
|
591
|
|
|
|
|
|
731
|
|
Total cost of revenue
|
|
|
|
|
6,293
|
|
|
|
|
|
7,655
|
|
|
|
|
|
6,631
|
|
Gross profit
|
|
|
|
|
5,006
|
|
|
|
|
|
5,562
|
|
|
|
|
|
5,826
|
|
Operating expenses :
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
6,769
|
|
|
|
|
|
6,254
|
|
|
|
|
|
6,391
|
|
Sales and marketing
|
|
|
|
|
2,014
|
|
|
|
|
|
2,072
|
|
|
|
|
|
1,926
|
|
General and administrative
|
|
|
|
|
1,786
|
|
|
|
|
|
1,323
|
|
|
|
|
|
1,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
10,569
|
|
|
|
|
|
9,649
|
|
|
|
|
|
9,776
|
|
Operating loss
|
|
|
|
|
(5,563
|
)
|
|
|
|
|
(4,087
|
)
|
|
|
|
|
(3,950
|
)
|
Financial income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net
|
|
|
|
|
(1,202
|
)
|
|
|
|
|
(1,194
|
)
|
|
|
|
|
(1,062
|
)
|
Foreign exchange gain (loss)
|
|
|
|
|
(90
|
)
|
|
|
|
|
(626
|
)
|
|
|
|
|
(61
|
)
|
Loss before income taxes
|
|
|
|
|
(6,855
|
)
|
|
|
|
|
(5,907
|
)
|
|
|
|
|
(5,073
|
)
|
Income tax expense (benefit)
|
|
|
|
|
65
|
|
|
|
|
|
83
|
|
|
|
|
|
53
|
|
Loss
|
|
|
|
$
|
(6,920
|
)
|
|
|
|
$
|
(5,990
|
)
|
|
|
|
$
|
(5,126
|
)
|
Attributable to :
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders of the parent
|
|
|
|
|
(6,920
|
)
|
|
|
|
|
(5,990
|
)
|
|
|
|
|
(5,126
|
)
|
Minority interests
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
Basic loss per share
|
|
|
|
|
($0.09
|
)
|
|
|
|
|
($0.08
|
)
|
|
|
|
|
($0.08
|
)
|
Diluted loss per share
|
|
|
|
|
($0.09
|
)
|
|
|
|
|
($0.08
|
)
|
|
|
|
|
($0.08
|
)
|
Weighted average number of shares used for computing:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
|
79,774,103
|
|
|
|
|
|
75,896,815
|
|
|
|
|
|
61,642,549
|
|
- Diluted
|
|
|
|
|
79,774,103
|
|
|
|
|
|
75,896,815
|
|
|
|
|
|
61,642,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
Nine months ended Sept 30
|
(in thousands of US$, except share and per share amounts)
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Revenue :
|
|
|
|
|
|
|
|
Product revenue
|
|
|
|
$
|
28,668
|
|
|
|
$
|
22,634
|
|
Other revenue
|
|
|
|
|
8,278
|
|
|
|
|
8,992
|
|
Total revenue
|
|
|
|
|
36,946
|
|
|
|
|
31,626
|
|
Cost of revenue
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
18,731
|
|
|
|
|
14,695
|
|
Cost of other revenue
|
|
|
|
|
1,795
|
|
|
|
|
2,282
|
|
Total cost of revenue
|
|
|
|
|
20,526
|
|
|
|
|
16,977
|
|
Gross profit
|
|
|
|
|
16,420
|
|
|
|
|
14,649
|
|
Operating expenses :
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
19,217
|
|
|
|
|
20,007
|
|
Sales and marketing
|
|
|
|
|
6,582
|
|
|
|
|
4,922
|
|
General and administrative
|
|
|
|
|
4,520
|
|
|
|
|
4,598
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
|
30,319
|
|
|
|
|
29,527
|
|
Operating loss
|
|
|
|
|
(13,899
|
)
|
|
|
|
(14,878
|
)
|
Financial income (expense):
|
|
|
|
|
|
|
|
Interest income (expense), net
|
|
|
|
|
(3,434
|
)
|
|
|
|
(2,606
|
)
|
Other financial expense
|
|
|
|
|
-
|
|
|
|
|
(83
|
)
|
Change in the fair value of convertible debt embedded derivative
|
|
|
|
|
-
|
|
|
|
|
(1,583
|
)
|
Foreign exchange gain (loss)
|
|
|
|
|
(962
|
)
|
|
|
|
(77
|
)
|
Loss before income taxes
|
|
|
|
|
(18,295
|
)
|
|
|
|
(19,227
|
)
|
Income tax expense (benefit)
|
|
|
|
|
219
|
|
|
|
|
189
|
|
Loss
|
|
|
|
$
|
(18,514
|
)
|
|
|
$
|
(19,416
|
)
|
Attributable to :
|
|
|
|
|
|
|
|
Shareholders of the parent
|
|
|
|
|
(18,514
|
)
|
|
|
|
(19,416
|
)
|
Minority interests
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Basic loss per share
|
|
|
|
|
($0.24
|
)
|
|
|
|
($0.32
|
)
|
Diluted loss per share
|
|
|
|
|
($0.24
|
)
|
|
|
|
($0.32
|
)
|
Weighted average number of shares used for computing:
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
|
76,918,723
|
|
|
|
|
60,049,335
|
|
- Diluted
|
|
|
|
|
76,918,723
|
|
|
|
|
60,049,335
|
|
|
|
|
|
|
|
|
|
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
|
At Sept 30,
|
|
|
At December 31,
|
(in thousands of US$)
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
$
|
6,567
|
|
|
|
$
|
6,659
|
|
Intangible assets
|
|
|
|
|
8,752
|
|
|
|
|
7,707
|
|
Deposits and other receivables
|
|
|
|
|
396
|
|
|
|
|
332
|
|
Available for sale assets
|
|
|
|
|
347
|
|
|
|
|
310
|
|
Total non-current assets
|
|
|
|
|
16,062
|
|
|
|
|
15,008
|
|
Current assets
|
|
|
|
|
|
|
|
Inventories
|
|
|
|
|
8,848
|
|
|
|
|
8,693
|
|
Trade receivables
|
|
|
|
|
16,327
|
|
|
|
|
15,285
|
|
Prepaid expenses and other receivables
|
|
|
|
|
4,086
|
|
|
|
|
3,172
|
|
Recoverable value added tax
|
|
|
|
|
539
|
|
|
|
|
470
|
|
Research tax credit receivable
|
|
|
|
|
2,386
|
|
|
|
|
1,902
|
|
Short term deposit
|
|
|
|
|
345
|
|
|
|
|
345
|
|
Cash and cash equivalents
|
|
|
|
|
12,982
|
|
|
|
|
20,202
|
|
Total current assets
|
|
|
|
|
45,513
|
|
|
|
|
50,069
|
|
Total assets
|
|
|
|
$
|
61,575
|
|
|
|
$
|
65,077
|
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
Issued capital, euro 0.02 nominal value, 79,842,318 shares
authorized, issued and outstanding at September 30, 2017 (75,030,078
at December 31, 2016)
|
|
|
|
$
|
2,030
|
|
|
|
$
|
1,923
|
|
Share premium
|
|
|
|
|
204,936
|
|
|
|
|
189,029
|
|
Other capital reserves
|
|
|
|
|
29,215
|
|
|
|
|
28,257
|
|
Accumulated deficit
|
|
|
|
|
(228,067
|
)
|
|
|
|
(209,553
|
)
|
Other components of equity
|
|
|
|
|
(634
|
)
|
|
|
|
(796
|
)
|
Total equity
|
|
|
|
|
7,480
|
|
|
|
|
8,860
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
Government grant advances, loans and other liabilities
|
|
|
|
|
6,245
|
|
|
|
|
5,144
|
|
Convertible debt and accrued interest
|
|
|
|
|
5,953
|
|
|
|
|
16,338
|
|
Provisions
|
|
|
|
|
1,687
|
|
|
|
|
1,306
|
|
Other Liabilities
|
|
|
|
|
24
|
|
|
|
|
22
|
|
Deferred revenue
|
|
|
|
|
1,405
|
|
|
|
|
1,940
|
|
Total non-current liabilities
|
|
|
|
|
15,314
|
|
|
|
|
24,750
|
|
Current liabilities
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
|
11,587
|
|
|
|
|
18,358
|
|
Interest-bearing receivables financing
|
|
|
|
|
7,581
|
|
|
|
|
7,712
|
|
Government grant advances
|
|
|
|
|
796
|
|
|
|
|
601
|
|
Convertible debt and accrued interest
|
|
|
|
|
13,154
|
|
|
|
|
-
|
|
Other current liabilities
|
|
|
|
|
4,679
|
|
|
|
|
4,415
|
|
Deferred revenue
|
|
|
|
|
758
|
|
|
|
|
335
|
|
Provisions
|
|
|
|
|
226
|
|
|
|
|
46
|
|
Total current liabilities
|
|
|
|
|
38,781
|
|
|
|
|
31,467
|
|
Total equity and liabilities
|
|
|
|
$
|
61,575
|
|
|
|
$
|
65,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
|
|
|
|
|
|
Nine months ended Sept 30
|
(in thousands of US$)
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
|
$
|
(18,295
|
)
|
|
|
$
|
(19,227
|
)
|
Non-cash adjustment to reconcile income before tax to net cash from
(used in) operating activities
|
|
|
|
|
|
|
|
Depreciation and impairment of property, plant and equipment
|
|
|
|
|
2,025
|
|
|
|
|
2,353
|
|
Amortization and impairment of intangible assets
|
|
|
|
|
1,758
|
|
|
|
|
1,532
|
|
Share-based payment expense
|
|
|
|
|
958
|
|
|
|
|
663
|
|
Increase in provisions
|
|
|
|
|
675
|
|
|
|
|
50
|
|
Financial expense (income)
|
|
|
|
|
3,434
|
|
|
|
|
2,616
|
|
Change in the fair value of convertible debt embedded derivative
|
|
|
|
|
-
|
|
|
|
|
1,583
|
|
Foreign exchange loss (gain)
|
|
|
|
|
567
|
|
|
|
|
181
|
|
Working capital adjustments
|
|
|
|
|
|
|
|
Decrease (Increase) in trade receivables and other receivables
|
|
|
|
|
(2,057
|
)
|
|
|
|
1,504
|
|
Increase in inventories
|
|
|
|
|
(155
|
)
|
|
|
|
(2,903
|
)
|
Decrease (Increase) in research tax credit receivable
|
|
|
|
|
(484
|
)
|
|
|
|
940
|
|
Increase (Decrease) in trade payables and other liabilities
|
|
|
|
|
(7,299
|
)
|
|
|
|
1,893
|
|
Decrease in deferred revenue
|
|
|
|
|
(112
|
)
|
|
|
|
(444
|
)
|
Decrease in government grant advances
|
|
|
|
|
(403
|
)
|
|
|
|
(559
|
)
|
Income tax paid
|
|
|
|
|
(206
|
)
|
|
|
|
(175
|
)
|
Net cash flow used in operating activities
|
|
|
|
|
(19,594
|
)
|
|
|
|
(9,910
|
)
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
Purchase of intangible assets and property, plant and equipment
|
|
|
|
|
(4,096
|
)
|
|
|
|
(3,724
|
)
|
Sale (purchase) of financial assets
|
|
|
|
|
(101
|
)
|
|
|
|
(11
|
)
|
Sale of short-term deposit
|
|
|
|
|
-
|
|
|
|
|
49
|
|
Interest received
|
|
|
|
|
47
|
|
|
|
|
10
|
|
Net cash flow used in investments activities
|
|
|
|
|
(4,150
|
)
|
|
|
|
(3,676
|
)
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
Proceeds from issue of warrants, exercise of stock options/warrants
|
|
|
|
|
906
|
|
|
|
|
267
|
|
Public equity offering proceeds, net of transaction costs paid
|
|
|
|
|
14,942
|
|
|
|
|
23,445
|
|
Repayment of interest-bearing receivables financing
|
|
|
|
|
(131
|
)
|
|
|
|
(843
|
)
|
Proceeds from interest-bearing research project financing
|
|
|
|
|
1,126
|
|
|
|
|
-
|
|
Proceeds from convertible debt, net of transaction cost
|
|
|
|
|
-
|
|
|
|
|
6,932
|
|
Repayment of government loans
|
|
|
|
|
(56
|
)
|
|
|
|
-
|
|
Repayment of borrowings and finance lease liabilities
|
|
|
|
|
-
|
|
|
|
|
(12
|
)
|
Interest paid
|
|
|
|
|
(272
|
)
|
|
|
|
(159
|
)
|
Net cash flows from financing activities
|
|
|
|
|
16,515
|
|
|
|
|
29,630
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
(7,229
|
)
|
|
|
|
16,044
|
|
Net foreign exchange difference
|
|
|
|
|
9
|
|
|
|
|
(25
|
)
|
Cash and cash equivalent at January 1
|
|
|
|
|
20,202
|
|
|
|
|
8,288
|
|
Cash and cash equivalents at end of the period
|
|
|
|
$
|
12,982
|
|
|
|
$
|
24,307
|
|
|
|
|
|
|
|
|
|
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS
|
|
(in thousands of US$, except share and per share amounts)
|
|
|
|
Three months ended
|
|
|
|
Sept 30, 2017
|
|
|
June 30, 2017
|
|
|
Sept 30, 2016
|
Net IFRS loss as reported
|
|
|
|
$
|
(6,920
|
)
|
|
|
$
|
(5,990
|
)
|
|
|
$
|
(5,126
|
)
|
Add back
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
|
310
|
|
|
|
|
307
|
|
|
|
|
183
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
|
756
|
|
|
|
|
759
|
|
|
|
|
626
|
|
Non-IFRS loss adjusted
|
|
|
|
$
|
(5,854
|
)
|
|
|
$
|
(4,924
|
)
|
|
|
$
|
(4,317
|
)
|
IFRS basic loss per share as reported
|
|
|
|
|
($0.09
|
)
|
|
|
|
($0.08
|
)
|
|
|
|
($0.08
|
)
|
Add back
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.00
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
Non-IFRS basic loss per share
|
|
|
|
|
($0.07
|
)
|
|
|
|
($0.06
|
)
|
|
|
|
($0.07
|
)
|
IFRS diluted loss per share
|
|
|
|
|
($0.09
|
)
|
|
|
|
($0.08
|
)
|
|
|
|
($0.08
|
)
|
Add back
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.00
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.01
|
|
Non-IFRS diluted loss per share
|
|
|
|
|
($0.07
|
)
|
|
|
|
($0.06
|
)
|
|
|
|
($0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(1) Included in the IFRS loss as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
2
|
|
|
|
$
|
2
|
|
|
|
$
|
4
|
|
Research and development
|
|
|
|
|
87
|
|
|
|
|
97
|
|
|
|
|
79
|
|
Sales and marketing
|
|
|
|
|
55
|
|
|
|
|
65
|
|
|
|
|
31
|
|
General and administrative
|
|
|
|
|
166
|
|
|
|
|
143
|
|
|
|
|
69
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Related to the difference between contractual and effective
interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEQUANS COMMUNICATIONS S.A.
|
|
UNAUDITED RECONCILIATION OF NON-IFRS FINANCIAL RESULTS
|
|
(in thousands of US$, except share and per share amounts)
|
|
|
|
Nine months ended Sept 30
|
|
|
|
2017
|
|
|
2016
|
Net IFRS loss as reported
|
|
|
|
$
|
(18,514
|
)
|
|
|
$
|
(19,416
|
)
|
Add back
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
|
958
|
|
|
|
|
663
|
|
Change in the fair value of convertible debt embedded derivative
|
|
|
|
|
-
|
|
|
|
|
1,583
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
|
2,119
|
|
|
|
|
1,547
|
|
Non-IFRS loss adjusted
|
|
|
|
$
|
(15,437
|
)
|
|
|
$
|
(15,623
|
)
|
IFRS basic loss per share as reported
|
|
|
|
|
($0.24
|
)
|
|
|
|
($0.32
|
)
|
Add back
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.00
|
|
Change in the fair value of convertible debt embedded derivative
|
|
|
|
$
|
0.00
|
|
|
|
$
|
0.03
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
$
|
0.03
|
|
|
|
$
|
0.03
|
|
Non-IFRS basic loss per share
|
|
|
|
|
($0.20
|
)
|
|
|
|
($0.26
|
)
|
IFRS diluted loss per share
|
|
|
|
|
($0.24
|
)
|
|
|
|
($0.32
|
)
|
Add back
|
|
|
|
|
|
|
|
Stock-based compensation expense according to IFRS 2 (1)
|
|
|
|
$
|
0.01
|
|
|
|
$
|
0.00
|
|
Change in the fair value of convertible debt embedded derivative
|
|
|
|
$
|
0.00
|
|
|
|
$
|
0.03
|
|
Non-cash interest on Convertible debt and other financing (2)
|
|
|
|
$
|
0.03
|
|
|
|
$
|
0.03
|
|
Non-IFRS diluted loss per share
|
|
|
|
|
($0.20
|
)
|
|
|
|
($0.26
|
)
|
|
|
|
|
|
|
|
|
(1) Included in the IFRS loss as follows:
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
7
|
|
|
|
$
|
12
|
|
Research and development
|
|
|
|
|
293
|
|
|
|
|
283
|
|
Sales and marketing
|
|
|
|
|
199
|
|
|
|
|
105
|
|
General and administrative
|
|
|
|
|
459
|
|
|
|
|
263
|
|
|
|
|
|
|
|
|
|
(2) Related to the difference between contractual and effective
interests
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20171031005636/en/
[ Back To TMCnet.com's Homepage ]
|