.
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)
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| (Address of principal executive offices) | (Zip Code) | ||||
( | ||
| (Registrant’s telephone number, including area code) | ||
NOT APPLICABLE
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading symbol | Name of each exchange on which registered | ||||||
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:
| 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)) | |||||
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 Wednesday, March 16, 2022, Telos Corporation (the “Company”) issued a press release reporting certain financial results of the Company for the three and twelve months ended December 31, 2021. A copy of the press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference.
The Company’s press release contains non-GAAP financial measures. Pursuant to the requirements of Regulation G, the Company has provided reconciliations within the press release of the non-GAAP financial measures to the most directly comparable GAAP financial measures. Disclosure regarding definitions of these measures used by the Company and why the Company’s management believes the measures provide useful information to investors is also included in the press release.
The Company will conduct a conference call to discuss its financial results on Wednesday, March 16, 2022, at 8:00 a.m., Eastern Time.
The information in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is furnished pursuant to Item 2.02 of this Current Report on Form 8-K. Such information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 8.01. Other Events.
The Company will not file its Annual Report on Form 10-K on March 16, 2022, as previously expected and as reported on its recently-filed Form 12b-25. The principal reasons for the delay in completing our year-end closing and financial reporting process are primarily due to delays in completing our assessment of the effectiveness of our internal control over financial reporting. As a result of the foregoing, the Company’s independent registered public accounting firm has not yet completed its audits of the Company’s financial statements and internal control over financial reporting as of December 31, 2021.
Item 9.01. Financial Statements and Exhibits.
Press Release, issued March 16, 2022 | ||||||||
.
.
S I G N A T U R E S
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.
| TELOS CORPORATION | |||||||||||
| By: | /s/ Mark Bendza | ||||||||||
| Mark Bendza | |||||||||||
| Chief Financial Officer | |||||||||||
Date: March 16, 2022
.
d
Exhibit 99.1
Telos Corporation Announces Fourth Quarter Results: Delivers 43% Sales Growth and Expands Gross Margin 196 Basis Points; Issues 2022 Guidance
–Increased Quarterly Revenue 43% to $64.1 Million; Driven by 37% Growth in Security Solutions and 49% Growth in Secure Networks
–Increased Quarterly Gross Profit 51% to $24.1 Million; Expanded Gross Margin 196 Basis Points to 37.7%
–Generated Full Year Cash Flow from Operations of $7.3 Million; a $9.4 Million Increase Over 2020
Ashburn, Va. – March 16, 2022 – Telos® Corporation (NASDAQ: TLS), a leading provider of cyber, cloud and enterprise security solutions for the world’s most security-conscious organizations, today announced financial results for the fourth quarter and full year 2021.
“We delivered reported revenue growth of 35%, 59% adjusted for the wind down of the 2020 Census program, notwithstanding customer delays on two large programs, and increased gross profit 38% during our first full year as a public company,” said John B. Wood, chairman and CEO, Telos. “During the year, we focused on investments to position the company for continued growth, investing internally in our sales and marketing efforts, and we acquired Diamond Fortress Technologies, adding contactless biometrics technology to help Telos serve the needs of organizations in existing and new markets. I am pleased with our results and I am confident in our positioning to perform for our customers, our shareholders, and our employees.”
d
Fourth Quarter 2021 Financial Highlights (in millions, except per share data)
| 4Q 2021 | 4Q 2020 | ||||||||||
Revenue | $64.1 | $44.9 | |||||||||
| Gross Profit | $24.1 | $16.0 | |||||||||
| Gross Margin | 37.7% | 35.7% | |||||||||
| GAAP Net Income (Loss) | $(5.5) | $2.7 | |||||||||
Adjusted Net Income (Loss) 1, 2 | $7.3 | $(4.1) | |||||||||
Enterprise EBITDA1 | $(4.0) | $5.4 | |||||||||
Adjusted EBITDA1, 2 | $8.8 | $(2.6) | |||||||||
| GAAP Net (Loss) Income per Share Attributable to Telos Corporation, Diluted | $(0.08) | $0.08 | |||||||||
Adjusted EPS 1, 2 | $0.11 | $(0.08) | |||||||||
| Weighted-average Shares of Common Stock Outstanding, Diluted | 66.8 | 51.3 | |||||||||
| Cash Flow from Operations | $(2.4) | $(14.1) | |||||||||
Free Cash Flow 1 | $(7.2) | $(15.4) | |||||||||
1 Adjusted EBITDA, Enterprise EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow are non-GAAP financial measures. Refer to "Non-GAAP Financial Measures" below
2 After adjustment for stock compensation expense of $12.9 million in the fourth quarter 2021 and none in the fourth quarter 2020
Selected Fourth Quarter Business Highlights:
New Business Activities
•The U.S. Air Force Air Combat Command (ACC) awarded Telos option year four of the Defensive Cyber Operations (DCO) Whitespace Program with performance through the beginning of January 2023. Telos has been providing plans and program support, client systems, cyber transport, and cyber operations to augment U.S. Air Force personnel in the performance of core information technology services.
•The U.S. Air Force Materiel Command awarded Telos two task orders in support of the Theater Deployable Communications architecture upgrade. Work under the task orders includes delivering modules and kits with inclusive baseline cybersecurity posture for equipment being provided.
•Xacta® continues to provide value to customers, primarily in security compliance and with FedRAMP authorization efforts. In the fourth quarter, the company received renewals and new wins with commercial entities such as M.C. Dean, Northrop Grumman, Oracle, Verizon, and others.
d
•The Company had another solid quarter of Xacta renewals and new wins with existing government customers, including the Federal Bureau of Investigation, the U.S. Social Security Administration, the Department of the Interior, and others.
Partner Enhancements
•The Telos CyberProtect Partner Program™ continued to progress. The program has signed and recruited partners across the ecosystem, delivering access to verticals such as healthcare, state, local and education, and commercial enterprise and bolstering the company's position in the federal market.
•Experienced early success in pressure testing the sales channel, with several deals transacting through the system. Additionally, the sales channel successfully added new contract vehicles providing access to a broader base of customers with specific procurement vehicles.
Financial Outlook:
We have determined Telos to be an “Agent,” as defined by ASC 606, as it relates to the per-applicant fee for service collected by Telos and paid to the TSA and FBI as part of Telos’ upcoming TSA PreCheck enrollment services offering. In accordance with ASC 606, Telos is to record revenue from applicants for this service net of the fees paid to the TSA and FBI as part of the arrangement. | |||||||||||||||||
1Q 20224 | Full Year 20224 | ||||||||||||||||
Gross Revenue Equivalent1 | $44 - $48 Million | $226 - $276 Million | |||||||||||||||
Gross to Net Revenue Conversion2 | $0 - $0 Million | $0 - ($19) Million | |||||||||||||||
| Revenue Guidance | $44 - $48 Million | $226 - $257 Million | |||||||||||||||
| YoY Growth | (21%) - (13%) | (7%) - 6% | |||||||||||||||
Adjusted EBITDA3 Guidance | ($2.0) - $2.0 Million | $21 - $28 Million | |||||||||||||||
1 To aid comparison with prior communications, illustrates revenue guidance as if TSA PreCheck program revenue were recognized on a gross basis
2 Impact of converting TSA PreCheck program from gross revenue recognition to net revenue recognition
3 Adjusted EBITDA is a non-GAAP financial measure. Refer to "Non-GAAP Financial Measures" below
4 1Q 2022 guidance does not include revenue from the TSA PreCheck program. Full year 2022 guidance includes $31 million of gross revenue or $12 million of net revenue from the TSA PreCheck program in the high end of guidance
This guidance consists of forward-looking statements and actual results may differ materially. Refer to the Forward-Looking Statements section below for information on the factors that could cause the Company’s actual results to differ materially from these forward-looking statements. Adjusted EBITDA is a non-GAAP financial measure. The Company has not provided the most directly comparable GAAP measure to this forward-looking non-GAAP financial measure because certain items are out of the Company’s control or cannot be reasonably predicted. Accordingly, a reconciliation for forward-looking Adjusted EBITDA is not available without unreasonable effort.
d
Delayed Filing of Annual Report on Form 10-K
The Company will not file its Annual Report on Form 10-K on March 16, 2022, as previously expected and as reported on its recently-filed Form 12b-25. The principal reasons for the delay in completing our year-end closing and financial reporting process are primarily due to delays in completing our assessment of the effectiveness of our internal control over financial reporting. As a result of the foregoing, the Company’s independent registered public accounting firm has not yet completed its audits of the Company’s financial statements and internal control over financial reporting as of December 31, 2021.
Webcast Information
Telos will host a live webcast to discuss its fourth quarter and full year 2021 financial results at 8:00 a.m. Eastern Time today, March 16, 2022. To access the webcast, visit https://edge.media-server.com/mmc/p/b286ugp2. Related presentation materials will be made available on the Investors section of the Company’s website at https://investors.telos.com. In addition, an archived webcast will be available approximately two hours after the conclusion of the live event on the Investors section of the Company’s website.
Forward-Looking Statements
This press release contains forward-looking statements which are made under the safe harbor provisions of the federal securities laws. These statements are based on the Company’s management’s current beliefs, expectations and assumptions about future events, conditions and results and on information currently available to them. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The Company believes that these risks and uncertainties include, but are not limited to, those described under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” set forth from time to time in the Company’s filings and reports with the U.S. Securities and Exchange Commission (SEC), including its Annual Report on Form 10-K for the year ended December 31, 2021 and its Quarterly Reports on Form 10-Q, as well as future filings and reports by the Company, copies of which are available at https://investors.telos.com and on the SEC’s website at www.sec.gov.
d
Although the Company bases these forward-looking statements on assumptions that they believe are reasonable when made, they caution the reader that forward-looking statements are not guarantees of future performance and that the Company’s actual results of operations, financial condition and liquidity, and industry developments may differ materially from statements made in or suggested by the forward-looking statements contained in this release. Given these risks, uncertainties and other factors, many of which are beyond its control, the Company cautions the reader not to place undue reliance on these forward-looking statements. Any forward-looking statement speaks only as of the date of such statement and, except as required by law, the Company undertakes no obligation to update any forward-looking statement publicly, or to revise any forward-looking statement to reflect events or developments occurring after the date of the statement, even if new information becomes available in the future. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless specifically expressed as such, and should only be viewed as historical data.
Non-GAAP Financial Measures
In addition to our results determined in accordance with GAAP, we believe the non-GAAP financial measures of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow are useful in evaluating our operating performance. We believe that this non-GAAP financial information, when taken collectively with our GAAP results, may be helpful to readers of our financial statements because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. A reconciliation is provided below for each of these non-GAAP financial measures to the most directly comparable financial measure stated in accordance with GAAP.
The Company uses these non-GAAP financial measures to understand and evaluate its core operating performance and trends, to prepare and approve its annual budget, to develop short-term and long-term operating plans, and to evaluate the performance of certain management personnel when determining incentive compensation. The Company believes these non-GAAP financial measures facilitate comparison of its operating performance on a consistent basis between periods by excluding certain items that may, or could, have a disproportionate positive or negative impact on its results of operations in any particular period. When viewed in combination with the Company’s results prepared in accordance with GAAP, these non-GAAP financial measures help provide a broader picture of factors and trends affecting the Company’s results of operations.
d
Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow are supplemental measures of operating performance that are not made under GAAP and do not represent, and should not be considered as an alternative to, net income (loss), earnings per share or net cash flows provided by operating activities, as determined by GAAP.
The Company defines Enterprise EBITDA as net (loss) income attributable to Telos Corporation, adjusted for net income attributable to non-controlling interest, non-operating (income) expense, interest expense, provision for (benefit from) income taxes, and depreciation and amortization. The Company defines Adjusted EBITDA as Enterprise EBITDA, adjusted for transaction gains/losses/expenses related to our IPO and stock-based compensation expense. The Company defines Adjusted Net Income (Loss) as net income (loss) attributable to Telos Corporation, adjusted for non-operating expense (income), transaction-related gains/losses/expenses, and stock-based compensation expense. The Company defines Adjusted EPS as Adjusted Net Income (Loss) divided by the weighted-average number of common shares outstanding for the period. Free cash flow is defined as net cash provided by or used in operating activities, less purchases of property and equipment and capitalized software development costs.
Each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow has limitations as an analytical tool, and you should not consider any of them in isolation, or as a substitute for analysis of our results as reported under GAAP. Among other limitations, each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow does not reflect our future requirements for capital expenditures or contractual commitments, does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations, and does not reflect income tax expense or benefit. Other companies in our industry may calculate Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS and Free Cash Flow differently than we do, which limits its usefulness as a comparative measure. Because of these limitations, each of Enterprise EBITDA, Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted EPS, and Free Cash Flow should not be considered as a replacement for net income (loss), earnings per share or net cash flows provided by operating activities, as determined by GAAP, or as a measure of the Company’s profitability. The Company compensates for these limitations by relying primarily on its GAAP results and using non-GAAP measures only for supplemental purposes.
d
About Telos Corporation
Telos Corporation (NASDAQ: TLS) empowers and protects the world’s most security-conscious organizations with solutions for continuous security assurance of individuals, systems, and information. Telos’ offerings include cybersecurity solutions for IT risk management and information security; cloud security solutions to protect cloud-based assets and enable continuous compliance with industry and government security standards; and enterprise security solutions for identity and access management, secure mobility, organizational messaging, and network management and defense. The company serves commercial enterprises, regulated industries and government customers around the world.
###
Media:
Mia Wilcox
media@telos.com
(610) 564-6773
Investors:
InvestorRelations@telos.com
(703) 724-4777
d
TELOS CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands, except earnings per share data)
| Years Ended December 31, | |||||||||||||||||
| 2021 | 2020 | 2019 | |||||||||||||||
| (Unaudited) | |||||||||||||||||
| Revenue | |||||||||||||||||
| Services | $ | 221,548 | $ | 161,180 | $ | 143,581 | |||||||||||
| Products | 20,885 | 18,737 | 15,637 | ||||||||||||||
| 242,433 | 179,917 | 159,218 | |||||||||||||||
| Costs and expenses | |||||||||||||||||
| Cost of sales – Services | 143,357 | 106,969 | 98,772 | ||||||||||||||
| Cost of sales – Products | 13,047 | 10,528 | 8,102 | ||||||||||||||
| 156,404 | 117,497 | 106,874 | |||||||||||||||
| Selling, general and administrative expenses | |||||||||||||||||
| Sales and marketing | 19,655 | 6,176 | 5,951 | ||||||||||||||
| Research and development | 19,096 | 14,243 | 10,647 | ||||||||||||||
| General and administrative | 88,742 | 41,704 | 30,721 | ||||||||||||||
| 127,493 | 62,123 | 47,319 | |||||||||||||||
| Operating (loss) income | (41,464) | 297 | 5,025 | ||||||||||||||
| Other income (expenses) | |||||||||||||||||
| Gain on redemption of public preferred stock | — | 14,012 | — | ||||||||||||||
| Non-operating (expense) income | (921) | (255) | 201 | ||||||||||||||
| Interest expense | (777) | (7,259) | (7,467) | ||||||||||||||
| (Loss) income before income taxes | (43,162) | 6,795 | (2,241) | ||||||||||||||
| Benefit from income taxes | 28 | 46 | 104 | ||||||||||||||
| Net (loss) income | (43,134) | 6,841 | (2,137) | ||||||||||||||
| Less: Net income attributable to non-controlling interest | — | (5,154) | (4,264) | ||||||||||||||
| Net (loss) income attributable to Telos Corporation | $ | (43,134) | $ | 1,687 | $ | (6,401) | |||||||||||
| Net (loss) earnings per share attributable to Telos Corporation, basic | $ | (0.65) | $ | 0.04 | $ | (0.17) | |||||||||||
| Net (loss) earnings per share attributable to Telos Corporation, diluted | $ | (0.65) | $ | 0.04 | $ | (0.17) | |||||||||||
| Weighted-average shares of common stock outstanding, basic | 66,374 | 41,642 | 37,729 | ||||||||||||||
| Weighted-average shares of common stock outstanding, diluted | 66,374 | 42,877 | 37,729 | ||||||||||||||
d
TELOS CORPORATION
CONSOLIDATED BALANCE SHEETS
(amounts in thousands)
ASSETS
| December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (Unaudited) | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 126,562 | $ | 106,045 | |||||||
| Accounts receivable, net | 59,844 | 30,913 | |||||||||
| Inventories, net | 1,247 | 3,311 | |||||||||
| Prepaid expenses | 3,329 | 3,059 | |||||||||
| Other current assets | 732 | 786 | |||||||||
| Total current assets | 191,714 | 144,114 | |||||||||
| Property and equipment | |||||||||||
| Furniture and equipment | 15,420 | 13,574 | |||||||||
| Leasehold improvements | 2,994 | 2,669 | |||||||||
| Property and equipment under finance leases | 30,784 | 30,791 | |||||||||
| 49,198 | 47,034 | ||||||||||
| Less: Accumulated depreciation and amortization | (34,057) | (32,057) | |||||||||
| Net property and equipment | 15,141 | 14,977 | |||||||||
| Operating lease right-of-use assets | 852 | 1,464 | |||||||||
| Goodwill | 17,922 | 14,916 | |||||||||
| Intangible assets, net | 19,199 | 7,420 | |||||||||
| Other assets | 1,253 | 926 | |||||||||
| Total assets | $ | 246,081 | $ | 183,817 | |||||||
d
TELOS CORPORATION
CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share and par value data)
LIABILITIES AND STOCKHOLDERS' EQUITY
| December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (Unaudited) | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable and other accrued liabilities | $ | 34,548 | $ | 20,899 | |||||||
| Accrued compensation and benefits | 6,557 | 8,474 | |||||||||
| Contract liabilities | 6,381 | 5,654 | |||||||||
| Finance lease obligations – short-term | 1,461 | 1,339 | |||||||||
| Operating lease obligations – short-term | 564 | 677 | |||||||||
| Other current liabilities | 1,430 | 1,903 | |||||||||
| Total current liabilities | 50,941 | 38,946 | |||||||||
| Finance lease obligations - long-term | 12,840 | 14,301 | |||||||||
| Operating lease obligations - long-term | 388 | 941 | |||||||||
| Deferred income taxes | 723 | 652 | |||||||||
| Other liabilities | 935 | 1,873 | |||||||||
| Total liabilities | 65,827 | 56,713 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders’ equity | |||||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 66,767,450 shares and 64,625,071 shares issued and outstanding as of December 31, 2021 and 2020, respectively | 105 | 103 | |||||||||
| Additional paid-in capital | 367,153 | 270,800 | |||||||||
| Accumulated other comprehensive income | (27) | 44 | |||||||||
| Accumulated deficit | (186,977) | (143,843) | |||||||||
| Total stockholders’ equity | 180,254 | 127,104 | |||||||||
| Total liabilities and stockholders' equity | $ | 246,081 | $ | 183,817 | |||||||
d
TELOS CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands)
| Years Ended December 31, | |||||||||||||||||
| 2021 | 2020 | 2019 | |||||||||||||||
| (Unaudited) | |||||||||||||||||
| Operating activities: | |||||||||||||||||
| Net (loss) income | $ | (43,134) | $ | 6,841 | $ | (2,137) | |||||||||||
| Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities: | |||||||||||||||||
| Gain on redemption of public preferred stock | — | (14,012) | — | ||||||||||||||
| Net loss on early extinguishment of debt and other transactions | — | 275 | — | ||||||||||||||
| Stock-based compensation | 60,231 | 4 | — | ||||||||||||||
| Dividends from preferred stock recorded as interest expense | — | 3,384 | 3,823 | ||||||||||||||
| Depreciation and amortization | 5,624 | 5,353 | 4,972 | ||||||||||||||
| Provision for inventory obsolescence | 10 | (1) | 376 | ||||||||||||||
| Provision for (benefit from) doubtful accounts receivable | 7 | (412) | 414 | ||||||||||||||
| Provision for doubtful non-trade receivables | — | 569 | — | ||||||||||||||
| Amortization of debt issuance costs | — | 978 | 461 | ||||||||||||||
| Provision for (benefit from) deferred income tax | 70 | 31 | (197) | ||||||||||||||
| Loss on disposal of fixed assets | 6 | 1 | 15 | ||||||||||||||
| Accretion of discount on acquisition holdback | 19 | — | — | ||||||||||||||
| Changes in assets and liabilities: | |||||||||||||||||
| (Increase) decrease in accounts receivable | (28,937) | (2,559) | 6,186 | ||||||||||||||
| Decrease (increase) in inventories | 2,054 | (1,345) | 2,048 | ||||||||||||||
| Increase in prepaid expenses, other current assets and other assets | (982) | (938) | (4,005) | ||||||||||||||
| Increase (decrease) in accounts payable and other accrued payables | 16,086 | 3,413 | (6,730) | ||||||||||||||
| (Decrease) increase in accrued compensation and benefits | (1,917) | (3,713) | 3,105 | ||||||||||||||
| Increase (decrease) in contract liabilities | 727 | (683) | 1,106 | ||||||||||||||
| (Decrease) increase in other current liabilities and other liabilities | (2,602) | 710 | 2,379 | ||||||||||||||
| Cash provided by (used in) operating activities | 7,262 | (2,104) | 11,816 | ||||||||||||||
| Investing activities: | |||||||||||||||||
| Cash paid for acquisition | (5,925) | — | — | ||||||||||||||
| Capitalized software development costs | (9,968) | (6,681) | (2,442) | ||||||||||||||
| Purchases of property and equipment | (3,201) | (780) | (4,090) | ||||||||||||||
| Cash used in investing activities | (19,094) | (7,461) | (6,532) | ||||||||||||||
| Financing activities: | |||||||||||||||||
| Proceeds from issuance of common stock, net of issuance costs | 64,269 | 272,813 | — | ||||||||||||||
| Repurchase of outstanding warrants | (26,894) | — | — | ||||||||||||||
| Repurchase of common stock | (1,251) | — | — | ||||||||||||||
| Redemption of public preferred stock | — | (108,878) | — | ||||||||||||||
| Purchase of Telos ID membership interest | — | (30,000) | — | ||||||||||||||
| Payment of senior term loan | — | (17,351) | — | ||||||||||||||
| Payment of subordinated debt | — | (3,657) | — | ||||||||||||||
| Proceeds from senior term loan | — | — | 4,881 | ||||||||||||||
| Payments under finance lease obligations | (1,339) | (1,225) | (1,115) | ||||||||||||||
| Amendment fee paid to lender | — | (100) | — | ||||||||||||||
| Distributions to Telos ID Class B member – non-controlling interest | (2,436) | (2,743) | (2,371) | ||||||||||||||
| Cash provided by financing activities | 32,349 | 108,859 | 1,395 | ||||||||||||||
| Increase in cash and cash equivalents | 20,517 | 99,294 | 6,679 | ||||||||||||||
| Cash and cash equivalents, beginning of the year | 106,045 | 6,751 | 72 | ||||||||||||||
| Cash and cash equivalents, end of year | $ | 126,562 | $ | 106,045 | $ | 6,751 | |||||||||||
d
Enterprise EBITDA and Adjusted EBITDA (Unaudited, amounts in thousands)
| Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||||||||||||||
| 2021 | % to Revenue | 2020 | % to Revenue | 2021 | % to Revenue | 2020 | % to Revenue | ||||||||||||||||||||||||||||
| Net (loss) income attributable to Telos Corporation | $ | (5,490) | (8.6) | % | $ | 3,865 | 8.6 | % | $ | (43,134) | (17.8) | % | $ | 1,687 | 0.9 | % | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||
| Net income attributable to non-controlling interest | — | — | % | (1,130) | (2.5) | % | — | — | % | 5,154 | 2.9 | % | |||||||||||||||||||||||
| Non-operating (income) expenses | (80) | (0.1) | % | (6) | — | % | 921 | 0.4 | % | (20) | — | % | |||||||||||||||||||||||
| Interest expense | 194 | 0.3 | % | 1,233 | 2.7 | % | 777 | 0.3 | % | 7,259 | 4.0 | % | |||||||||||||||||||||||
| (Benefit from) provision for income taxes | (34) | (0.1) | % | 90 | 0.2 | % | (28) | — | % | (46) | — | % | |||||||||||||||||||||||
| Depreciation and amortization | 1,401 | 2.2 | % | 1,335 | 3.0 | % | 5,624 | 2.4 | % | 5,353 | 3.0 | % | |||||||||||||||||||||||
| Enterprise EBITDA | (4,009) | (6.3) | % | 5,387 | 12.0 | % | (35,840) | (14.7) | % | 19,387 | 10.8 | % | |||||||||||||||||||||||
| Transaction related gain/losses/expenses | — | — | % | (8,007) | (17.8) | % | — | — | % | (8,007) | (4.5) | % | |||||||||||||||||||||||
| Stock-based compensation expense | 12,853 | 20.1 | % | — | — | % | 60,231 | 24.8 | % | 4 | — | % | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 8,844 | 13.8 | % | $ | (2,620) | (5.8) | % | $ | 24,391 | 10.1 | % | $ | 11,384 | 6.3 | % | |||||||||||||||||||
Adjusted Net Income (Loss) and Adjusted EPS (Unaudited)
| Three Months Ended December 31, | 2021 | 2020 | |||||||||||||||||||||
| Adjusted Net Income (Loss) | Adjusted Earnings Per Share | Adjusted Net Income (Loss) | Adjusted Earnings Per Share | ||||||||||||||||||||
| (in thousands) | (in thousands) | ||||||||||||||||||||||
| Reported GAAP measure | $ | (5,490) | $ | (0.08) | $ | 3,865 | $ | 0.08 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Non-operating income | (80) | — | (6) | — | |||||||||||||||||||
| Transaction related gain/losses/expenses | — | — | (8,007) | (0.16) | |||||||||||||||||||
| Stock-based compensation expense | 12,853 | 0.19 | — | ||||||||||||||||||||
| Adjusted non-GAAP measure | $ | 7,283 | $ | 0.11 | $ | (4,148) | $ | (0.08) | |||||||||||||||
| Weighted-average shares of common stock outstanding, diluted | 66,756 | 51,302 | |||||||||||||||||||||
| Twelve Months Ended December 31, | 2021 | 2020 | |||||||||||||||||||||
| Adjusted Net Income (Loss) | Adjusted Earnings Per Share | Adjusted Net Income (Loss) | Adjusted Earnings Per Share | ||||||||||||||||||||
| (in thousands) | (in thousands) | ||||||||||||||||||||||
| Reported GAAP measure | $ | (43,134) | $ | (0.65) | $ | 1,687 | $ | 0.04 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Non-operating expenses (income) | 921 | 0.01 | (20) | — | |||||||||||||||||||
| Transaction related gain/losses/expenses | — | — | (8,007) | (0.19) | |||||||||||||||||||
| Stock-based compensation expense | 60,231 | 0.91 | 4 | — | |||||||||||||||||||
| Adjusted non-GAAP measure | $ | 18,018 | $ | 0.27 | $ | (6,336) | $ | (0.15) | |||||||||||||||
| Weighted-average shares of common stock outstanding, diluted | 66,374 | 42,877 | |||||||||||||||||||||
d
Free Cash Flow (Unaudited)
| Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net cash flows (used in) provided by operating activities | $ | (2,375) | $ | (14,061) | $ | 7,262 | $ | (2,104) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Capitalized software development costs | (3,296) | (1,222) | (9,968) | (6,681) | |||||||||||||||||||
| Purchases of property and equipment | (1,556) | (156) | (3,201) | (780) | |||||||||||||||||||
| Free cash flow | $ | (7,227) | $ | (15,439) | $ | (5,907) | $ | (9,565) | |||||||||||||||