Exhibit 99.1

 

 

Powerfleet Reports Second Quarter 2025 Financial Results

 

Q2 FY25 revenue up 7%, to $77.0 million, and Adjusted EBITDA up +41%, to $14.5 million year-over-year, demonstrating continued strong execution of the immediate business objectives post-MiX combination.

 

First half FY25 results exceeded expectations with revenue up 9%, to $152.4 million and Adjusted EBITDA up 46% year-over -year, to $28.2 million.

 

50% of the planned two-year annualized cost synergy target of $27 million secured within 6 months of the close of the MiX combination.

 

WOODCLIFF LAKE, NJ – November 12, 2024 – Powerfleet, Inc. (Nasdaq: AIOT) reported its financial results for the second quarter ended September 30, 2024. This marks the second full quarter following the closing of the business combination with MiX Telematics Ltd. with the prior year comparison numbers adjusted to reflect the pro forma financial performance of the combined businesses.

 

SECOND QUARTER 2025 FINANCIAL HIGHLIGHTS

 

  Total revenue was $77.0 million, up 7% year-over-year, driven by the continued strength of our Unity safety solutions.
     
  Product revenue rose by 13% year-over-year to $20.3 million, with adjusted gross margins expanding by 3% sequentially to 35%, exceeding current guidance of +30%.
     
  Service revenue growth of 5% was in line with annual revenue guidance, reaching $56.7 million, with adjusted gross margins expanding by 1.0% to 63.7% versus the prior year.
     
  Realized $13.5 million in annual cost synergies within the first six months of the MiX combination, achieving 50% of the two-year $27 million target. Cost synergies are the major driver of reduction in adjusted operating expenses, which declined by over 5% to $36.9 million versus the prior year.
     
  Adjusted EBITDA, a non-GAAP metric, increased by 41% to $14.5 million versus the prior year, benefiting from the flow through of expanded gross profit and the realization of cost synergies.

 

FIRST HALF 2025 FINANCIAL HIGHLIGHTS

 

  Total revenue was $152.4 million, up 9% year-over-year, running ahead of annual guidance and reflecting strong execution in the first six months following the close of the MiX combination.
     
  Gross profit, after adjusting for the amortization of acquisition-related intangibles and other integration expenses, increased by $6.4 million, or 8% versus the prior year.
     
  Adjusted EBITDA, a non-GAAP metric, increased by $8.9 million, or 46%, to $28.2 million versus the prior year, driven by increased gross margin from higher sales and the benefits of cost synergies.

 

1
 

 

 

MANAGEMENT COMMENTARY

 

“Just six months into the MiX combination, we’re already seeing the integration gain strong momentum, setting the foundation for us to fully capitalize on the additional strategic opportunities offered by the Fleet Complete acquisition,” said CEO Steve Towe.

 

“In the first half of fiscal 2025, we reported revenue of $152 million—up 9% from last year—and a 46% increase in adjusted EBITDA to $28.2 million. We have already secured $13.5 million in annual run-rate cost synergies, achieving 50% of our two-year $27 million target from the MiX combination within 6 months.”

 

“We are energized by the expanded opportunities gained through the Fleet Complete acquisition. Our strategic direction is sharply focused on three key priorities: maximizing efficiency to accelerate adjusted EBITDA growth, driving towards accelerated top-line revenue expansion, and enhancing customer retention. These priorities serve as the foundation for how we align our resources, empower our teams, and execute initiatives for maximum impact.”

 

“On the revenue front, we’re driving the adoption of our Unity platform, in-warehouse solutions, and AI camera offerings to meet growing demand across North America, Europe, and beyond. Leveraging the Fleet Complete North American channel relationships, we expect accelerated growth beginning in FY2026, as well as global traction for their mid-market products and differentiated AI camera solutions. These initiatives underscore our strategy to capture high-demand markets while deepening customer engagement and expanding wallet share with highly sticky integrated solutions.”

 

SECOND QUARTER 2025 FINANCIAL RESULTS

 

Total revenue for the quarter increased by 7% year-over-year to $77.0 million, up from $72.0 million in the same period of the prior year. This growth was largely driven by the continued success of our differentiated safety-centric product solutions, with product revenue, a leading indicator, increasing 13% to $20.3 million.

 

Service revenue grew by 5% year-over-year to $56.7 million, aligning with our annual guidance and demonstrating the resilience of our broad offerings and global portfolio, which more than offset the previously disclosed expected churn in the legacy MiX customer base.

 

Combined gross margin of 53.7% reflects a $1.2 million non-cash amortization expense related to acquisition-related intangibles from the MiX combination, along with $0.7 million in inventory write-offs due to integration efforts to streamline product offerings. Excluding these expenses, adjusted gross margin was 56.1%, in both the current and prior year.

 

Operating expenses for the quarter totaled $40.8 million, including $3.9 million in one-time transaction and restructuring costs, versus the prior year of $41.0 million, which included $2.0 million in one-time costs. On an adjusted basis, total operating expenses were down by 5% annually, reflecting the success of our cost synergy program, which secured $13.5 million in annual savings through the end of September.

 

2
 

 

 

We reported a net loss attributable to common stockholders of $1.9 million, or $(0.02) per share, compared to $(0.06) in the prior year. However, after adjusting for one-time expenses and the amortization of acquisition-related intangibles, adjusted earnings per basic share was $0.02 for the current year versus a loss of $(0.01) in the prior period.

 

Adjusted EBITDA increased by 41% to $14.5 million from $10.3 million in the previous year. This growth was driven by strong top-line performance, resulting in a $2.9 million increase in gross margin after accounting for the impact of the amortization of acquisition-related intangibles plus the flow through benefits of cost synergies.

 

Excluding $62 million in proceeds from the private placement related to the Fleet Complete acquisition, we ended the quarter with net debt of $119 million. Adjusting for $1.9 million in unsettled transaction costs, pro forma net debt stood at $121 million, versus $110 million at the close of the MiX combination. The $11 million increase in pro forma net debt was primarily driven by an increase in net working capital of $8.2 million that is directly attributable to higher net receivables following strong top-line performance.

 

FULL-YEAR 2025 FINANCIAL OUTLOOK

 

We are reaffirming our guidance from the October 2nd fireside chat. Capturing six months of Fleet Complete’s financial performance, full-year 2025 revenue is expected to exceed $352.5 million. Adjusted EBITDA is anticipated to exceed $72.5 million, inclusive of an incremental $5 million in secured exit run-rate cost synergies. This guidance reflects Fleet Complete’s pre-acquisition accounting treatment, which remains subject to review as we work to conform to US GAAP standards.

 

INVESTOR CONFERENCE CALL

 

As previously announced, Powerfleet will hold a conference call on Tuesday, November 12, 2024, at 8:30 a.m. Eastern time (5:30 a.m. Pacific time) to discuss results for the second quarter fiscal 2025 ended September 30, 2024.

 

Management will make prepared remarks followed by a question-and-answer session.

 

Date: Tuesday, November 12, 2024

Time: 8:30 a.m. Eastern time (5:30 a.m. Pacific time)

Toll Free: 888-506-0062

International: 973-528-0011

Participant Access Code: 216765

 

The conference call will be broadcast simultaneously and available for replay here and via the investor section of the company’s website at ir.powerfleet.com.

 

3
 

 

 

NON-GAAP FINANCIAL MEASURES

 

To supplement its financial statements presented in accordance with Generally Accepted Accounting Principles (GAAP), Powerfleet provides certain non-GAAP measures of financial performance. These non-GAAP measures include adjusted EBITDA, adjusted gross margin, adjusted operating expenses, adjusted earnings per share, net debt and net working capital. Reference to these non-GAAP measures should be considered in addition to results prepared under current accounting standards, but are not a substitute for, or superior to, GAAP results. These non-GAAP measures are provided to enhance investors’ overall understanding of Powerfleet’s current financial performance. Specifically, Powerfleet believes the non-GAAP measures provide useful information to both management and investors by excluding certain expenses, gains and losses and fluctuations in currency rates that may not be indicative of its core operating results and business outlook. These non-GAAP measures are not measures of financial performance or liquidity under GAAP and, accordingly, should not be considered as an alternative to net income, gross margin, cash flow from operating activities or earnings per share as an indicator of operating performance or liquidity. Because Powerfleet’s method for calculating the non-GAAP measures may differ from other companies’ methods, the non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Reconciliation of all non-GAAP measures included in this press release to the most directly comparable GAAP measures can be found in the financial tables included in this press release.

 

ABOUT POWERFLEET

 

Powerfleet (Nasdaq: AIOT; JSE: PWR) is a global leader in the artificial intelligence of things (AIoT) software-as-a-service (SaaS) mobile asset industry. With more than 30 years of experience, Powerfleet unifies business operations through the ingestion, harmonization, and integration of data, irrespective of source, and delivers actionable insights to help companies save lives, time, and money. Powerfleet’s ethos transcends our data ecosystem and commitment to innovation; our people-centric approach empowers our customers to realize impactful and sustained business improvement. The company is headquartered in New Jersey, United States, with offices around the globe. Explore more at www.powerfleet.com. Powerfleet has a primary listing on The Nasdaq Global Market and a secondary listing on the Main Board of the Johannesburg Stock Exchange (JSE).

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This press release contains forward-looking statements within the meaning of federal securities laws. Powerfleet’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Forward-looking statements may be identified by words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” and similar expressions.

 

4
 

 

 

These forward-looking statements include, without limitation, our expectations with respect to its beliefs, plans, goals, objectives, expectations, anticipations, assumptions, estimates, intentions and future performance, as well as anticipated financial impacts of our transactions with MiX Telematics and Fleet Complete. Forward-looking statements involve significant known and unknown risks, uncertainties and other factors, which may cause their actual results, performance or achievements to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. Most of these factors are outside our control and are difficult to predict. The risks and uncertainties referred to above include, but are not limited to, risks related to: (i) future economic and business conditions, including the conflict between Israel and Hamas; (ii) integration of our, MiX Telematics’ and Fleet Complete’s businesses and the ability to recognize the anticipated synergies and benefits of the transactions with MiX Telematics and Fleet Complete; (iii) the loss of any of our key customers or reduction in the purchase of our products by any such customers; (iv) the failure of the markets for our products to continue to develop; (v) the negative effects of the transactions on the market price of our securities; (vi) our inability to adequately protect our intellectual property; (vii) our inability to manage growth; (viii) the effects of competition from a wide variety of local, regional, national and other providers of wireless solutions; (ix) failure to make timely filings of our periodic reports with the Securities and Exchange Commission (“SEC”) and (x) such other factors as are set forth in the periodic reports filed by us with the SEC, including but not limited to those described under the heading “Risk Factors” in our annual reports on Form 10-K, quarterly reports on Form 10-Q and any other filings made with the SEC from time to time, which are available via the SEC’s website at http://www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove to be incorrect, actual results may vary materially from those indicated or anticipated by these forward-looking statements. Therefore, you should not rely on any of these forward-looking statements.

 

The forward-looking statements included in this press release are made only as of the date of this press release, and except as otherwise required by applicable securities law, we assume no obligation, nor do we intend to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances.

 

Powerfleet Investor Contacts

Carolyn Capaccio and Jody Burfening

LHA Investor Relations

AIOTIRTeam@lhai.com

 

Powerfleet Media Contact

Jonathan Bates

jonathan.bates@powerfleet.com
+44 121 717-5360

 

5
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Three Months Ended September 30,   Six Months Ended September 30, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Revenues:                    
Products  $17,947   $20,293   $32,470   $39,031 
Services   54,057    56,725    107,977    113,417 
Total revenues   72,004    77,018    140,447    152,448 
                     
Cost of revenues:                    
Cost of products   11,454    13,929    22,385    26,680 
Cost of services   20,169    21,746    38,550    44,777 
Total cost of revenues   31,623    35,675    60,935    71,457 
                     
Gross profit   40,381    41,343    79,512    80,991 
                     
Operating expenses:                    
Selling, general and administrative expenses   36,941    37,335    71,516    92,117 
Research and development expenses   4,062    3,435    7,626    6,536 
Total operating expenses   41,003    40,770    79,142    98,653 
                     
(Loss)/profit from operations   (622)   573    370    (17,662)
                     
Interest income   221    168    512    472 
Interest expense   (693)   (4,042)   (1,367)   (6,733)
Bargain purchase - Movingdots           283     
Other income/(expense), net   385    1,674    (324)   1,050 
                     
Net loss before income taxes   (709)   (1,627)   (526)   (22,873)
                     
Income tax expense   (2,591)   (256)   (4,427)   (1,309)
                     
Net loss before non-controlling interest   (3,300)   (1,883)   (4,953)   (24,182)
Non-controlling interest       (5)   (6)   (18)
                     
Net loss   (3,300)   (1,888)   (4,959)   (24,200)
                     
Accretion of preferred stock   (1,834)       (3,606)    
Preferred stock dividend   (1,128)       (2,257)   (25)
                     
Net loss attributable to common stockholders  $(6,262)  $(1,888)  $(10,822)  $(24,225)
                     
Net loss per share attributable to common stockholders - basic and diluted  $(0.06)  $(0.02)  $(0.10)  $(0.23)
                     
Weighted average common shares outstanding - basic and diluted   106,360    107,532    106,333    107,335 

 

6
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

 

   March 31, 2024   September 30, 2024 
  

Pro Forma

Combined

   Consolidated 
ASSETS          
Current assets:          
Cash and cash equivalents  $51,091   $25,962 
Restricted cash   86,104    63,074 
Accounts receivables, net   55,008    64,819 
Inventory, net   25,800    23,488 
Deferred costs - current   42    13 
Prepaid expenses and other current assets   17,784    17,985 
Total current assets   235,829    195,341 
Fixed assets, net   48,306    51,928 
Goodwill   121,713    300,283 
Intangible assets, net   40,444    167,320 
Right-of-use asset   11,222    9,402 
Severance payable fund   3,796    3,864 
Deferred tax asset   3,874    3,602 
Other assets   19,090    16,595 
Total assets  $484,274   $748,335 
           
LIABILITIES          
Current liabilities:          
Short-term bank debt and current maturities of long-term debt  $22,109   $35,339 
Accounts payable and accrued expenses   60,763    66,098 
Deferred revenue - current   12,236    10,447 
Lease liability - current   2,648    2,248 
Total current liabilities   97,756    114,132 
Long-term debt - less current maturities   113,810    111,011 
Deferred revenue - less current portion   4,892    4,674 
Lease liability - less current portion   8,773    7,713 
Accrued severance payable   4,597    4,677 
Deferred tax liability   18,669    52,113 
Other long-term liabilities   2,980    2,905 
Total liabilities   251,477    297,225 
           
Convertible redeemable preferred stock: Series A   90,273     
           
STOCKHOLDERS’ EQUITY          
Preferred stock        
Common stock   63,842    1,096 
Additional paid-in capital   200,218    641,736 
Accumulated deficit   (78,516)   (178,996)
Accumulated other comprehensive loss   (17,133)   (1,364)
Treasury stock   (25,997)   (11,518)
           
Total stockholders’ equity   142,414    450,954 
Non-controlling interest   110    156 
Total equity   142,524    451,110 
           
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity  $484,274   $748,335 

 

7
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

   Six Months Ended September 30, 
   2023   2024 
   Pro Forma
Combined
   Consolidated 
Cash flows from operating activities          
Net loss  $(4,959)  $(24,200)
Adjustments to reconcile net loss to cash (used in)/provided by operating activities:          
Non-controlling interest   6    18 
Gain on bargain purchase   (283)    
Inventory reserve   650    904 
Stock based compensation expense   2,518    7,300 
Depreciation and amortization   13,577    19,399 
Right-of-use assets, non-cash lease expense   1,242    1,515 
Derivative mark-to-market adjustment       (2,197)
Bad debts expense   3,235    4,369 
Deferred income taxes   3,268    (283)
Shares issued for transaction bonuses       889 
Lease termination and modification losses       184 
Other non-cash items   2,613    1,522 
Changes in operating assets and liabilities:          
Accounts receivables   (9,404)   (12,553)
Inventories   (1,558)   955 
Prepaid expenses and other current assets   47    (3,009)
Deferred costs   (4,105)   (3,619)
Deferred revenue   222    (99)
Accounts payable and accrued expenses   5,453    (71)
Lease liabilities   (1,247)   (1,856)
Accrued severance payable, net   91    40 
           
Net cash provided by/(used in) operating activities   11,366    (10,792)
           
Cash flows from investing activities:          
Acquisition, net of cash assumed       27,531 
Proceeds from sale of fixed assets       217 
Capitalized software development costs   (4,964)   (4,676)
Capital expenditures   (9,866)   (10,454)
Deferred consideration paid   (267)    
Repayment of loan advanced to external parties       294 
           
Net cash (used in)/provided by investing activities   (15,097)   12,912 
           
Cash flows from financing activities:          
Repayment of long-term debt   (2,656)   (978)
Short-term bank debt, net   7,328    9,955 
Purchase of treasury stock upon vesting of restricted stock   (640)   (2,836)
Payment of preferred stock dividend and redemption of preferred stock   (2,257)   (90,298)
Proceeds from private placement, net       61,851 
Proceeds from exercise of stock options, net   36     
Cash paid on dividends to affiliates   (2,673)   (6)
           
Net cash used in financing activities   (862)   (22,312)
           
Effect of foreign exchange rate changes on cash and cash equivalents   (1,331)   (436)
Net decrease in cash and cash equivalents, and restricted cash   (5,924)   (20,628)
Cash and cash equivalents, and restricted cash at beginning of the period   55,746    109,664 
           
Cash and cash equivalents, and restricted cash at end of the period  $49,822   $89,036 
           
Reconciliation of cash, cash equivalents, and restricted cash, beginning of the period          
Cash and cash equivalents   54,656    24,354 
Restricted cash   1,090    85,310 
Cash, cash equivalents, and restricted cash, beginning of the period  $55,746   $109,664 
           
Reconciliation of cash, cash equivalents, and restricted cash, end of the period          
Cash and cash equivalents   48,757    25,962 
Restricted cash   1,065    63,074 
Cash, cash equivalents, and restricted cash, end of the period  $49,822   $89,036 
           
Supplemental disclosure of cash flow information:          
Cash paid for:          
Taxes  $1,270   $774 
Interest  $875   $6,262 
           
Noncash investing and financing activities:          
Common stock issued for transaction bonus  $   $9 
Shares issued in connection with MiX Combination  $   $362,005 

 

8
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

   Three Months Ended September 30,   Six Months Ended September 30, 
   2023   2024   2023   2024 
   Pro Forma
Combined
   Consolidated   Pro Forma
Combined
   Consolidated 
Net loss attributable to common stockholders  $(6,262)  $(1,888)  $(10,822)  $(24,225)
Non-controlling interest       5    6    18 
Preferred stock dividend and accretion   2,962        5,863    25 
Interest expense, net   472    3,345    1,162    6,261 
Income tax expense   2,591    256    4,427    1,309 
Depreciation and amortization   7,243    9,064    13,577    19,399 
Stock-based compensation   1,426    1,371    2,518    7,300 
Foreign currency losses   74    636    442    745 
Restructuring-related expenses   149    1,069    597    2,267 
Gain on bargain purchase - Movingdots           (283)    
Derivative mark-to-market adjustment       (2,197)       (2,197)
Net profit on fixed assets           (4)    
Contingent consideration remeasurement   (514)       (538)    
Acquisition related expenses   2,028    1,406    2,251    15,571 
Integration-related costs       1,410        1,739 
Non-recurring transitional service agreement costs   121        121     
Adjusted EBITDA  $10,290   $14,477   $19,317   $28,212 

 

9
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP NET LOSS FINANCIAL MEASURES

(In thousands)

 

   Three Months Ended September 30,   Six Months Ended September 30, 
   2023   2024   2023   2024 
   Pro Forma
Combined
   Consolidated   Pro Forma
Combined
   Consolidated 
Net loss  $(3,300)  $(1,888)  $(4,959)  $(24,200)
Incremental intangible assets amortization expense as a result of MiX Telematics business combination       1,163        4,158 
Stock-based compensation (non-recurring/accelerated cost)               4,693 
Foreign currency losses   74    636    442    745 
Income tax effect of net foreign exchange gains/(losses)   109    (1,109)   534    (1,856)
Restructuring related expenses   149    1,069    597    2,267 
Income tax effect of restructuring costs   (2)   (21)   (7)   (124)
Acquisition-related expenses   2,028    1,406    2,251    15,571 
Integration-related expenses       1,410        1,739 
Non-recurring transitional service agreement costs   121        121     
Contingent consideration remeasurement   (514)       (538)    
Income tax effect of contingent consideration remeasurement   (5)            
Non-GAAP net (loss)/profit  $(1,340)  $2,666   $(1,559)  $2,993 
                     
Weighted average shares outstanding   106,360    107,532    106,333    107,335 
                     
Non-GAAP net (loss)/profit per share - basic  $(0.01)  $0.02   $(0.01)  $0.03 

 

10
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

ADJUSTED GROSS PROFIT MARGINS

(In thousands)

 

   Three Months Ended September 30,   Six Months Ended September 30, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Revenues:                    
Products  $17,947   $20,293   $32,470   $39,031 
Services   54,057    56,725    107,977    113,417 
Total revenues   72,004    77,018    140,447    152,448 
                     
Cost of revenues:                    
Cost of products   11,454    13,929    22,385    26,680 
Cost of services   20,169    21,746    38,550    44,777 
Total cost of revenues   31,623    35,675    60,935    71,457 
                     
Gross profit  $40,381   $41,343   $79,512   $80,991 
                     
Product margin   36.2%   31.4%   31.1%   31.6%
Service margin   62.7%   61.7%   64.3%   60.5%
Total gross profit margin   56.1%   53.7%   56.6%   53.1%
                     
Incremental intangible assets amortization expense as a result of MiX Telematics business combination  $   $1,163   $   $4,158 
Inventory rationalization  $   $734   $   $734 
                     
Product margin   36.2%   35.0%   31.1%   33.5%
Service margin   62.7%   63.7%   64.3%   64.2%
Adjusted total gross profit margin   56.1%   56.1%   56.6%   56.3%

 

11
 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

ADJUSTED OPERATING EXPENSES

(In thousands)

 

   Three Months Ended September 30,   Six Months Ended September 30, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Total operating expenses  $41,003   $40,770   $79,142   $98,653 
Adjusted for once-off costs                    
Acquisition-related expenses   2,028    1,406    2,251    15,571 
Integration-related costs       1,410        1,739 
Stock-based compensation (non-recurring/accelerated cost)               4,693 
Restructuring-related expenses   156    1,069    627    2,267 
    2,184    3,885    2,878    24,270 
                     
Adjusted operating expenses  $38,819   $36,885   $76,264   $74,383 

 

12
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Three Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Adjustments to

align disclosure

  

Pro Forma

Combined

 
Revenues:                    
Products  $13,233   $5,324   $(610)  $17,947 
Services   21,010    32,437    610    54,057 
Total revenues   34,243    37,761        72,004 
                     
Cost of revenues:                    
Cost of products   8,842    3,269    (657)   11,454 
Cost of services   8,294    11,218    657    20,169 
Total cost of revenues   17,136    14,487        31,623 
                     
Gross profit   17,107    23,274        40,381 
                     
Operating expenses:                    
Selling, general and administrative expenses   17,778    19,163        36,941 
Research and development expenses   2,426    1,636        4,062 
Total operating expenses   20,204    20,799        41,003 
                     
(Loss)/income from operations   (3,097)   2,475        (622)
                     
Interest income   23    198        221 
Interest expense   (154)   (539)       (693)
Bargain purchase - Movingdots                
Other (expense)/income, net   (25)   410        385 
                     
Net (loss)/income before income taxes   (3,253)   2,544        (709)
                     
Income tax expense   (295)   (2,296)       (2,591)
                     
Net (loss)/income before non-controlling interest   (3,548)   248        (3,300)
Non-controlling interest                
                     
Net (loss)/income   (3,548)   248        (3,300)
                     
Accretion of preferred stock   (1,834)           (1,834)
Preferred stock dividend   (1,128)           (1,128)
                     
Net (loss)/income attributable to common stockholders  $(6,510)  $248   $   $(6,262)
                     
Net (loss)/income per share attributable to common stockholders - basic and diluted  $(0.18)  $0.004        $(0.06)
                     
Weighted average common shares outstanding - basic   35,653    70,707         106,360 

 

13
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Six Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Adjustments to

align disclosure

  

Pro Forma

Combined

 
Revenues:                    
Products  $24,317   $9,464   $(1,311)  $32,470 
Services   42,018    64,648    1,311    107,977 
Total revenues   66,335    74,112        140,447 
                     
Cost of revenues:                    
Cost of products   17,392    6,294    (1,301)   22,385 
Cost of services   15,818    21,431    1,301    38,550 
Total cost of revenues   33,210    27,725        60,935 
                     
Gross profit   33,125    46,387        79,512 
                     
Operating expenses:                    
Selling, general and administrative expenses   34,976    36,540        71,516 
Research and development expenses   4,646    2,980        7,626 
Total operating expenses   39,622    39,520    79,142    79,142 
                     
(Loss)/income from operations   (6,497)   6,867        370 
                     
Interest income   45    467        512 
Interest expense   (327)   (1,040)       (1,367)
Bargain purchase - Movingdots   283            283 
Other expense, net   (25)   (299)       (324)
                     
Net (loss)/income before income taxes   (6,521)   5,995        (526)
                     
Income tax expense   (289)   (4,138)       (4,427)
                     
Net (loss)/income before non-controlling interest   (6,810)   1,857        (4,953)
Non-controlling interest   (6)           (6)
                     
Net (loss)/income   (6,816)   1,857        (4,959)
                     
Accretion of preferred stock   (3,606)           (3,606)
Preferred stock dividend   (2,257)           (2,257)
                     
Net (loss)/income attributable to common stockholders  $(12,679)  $1,857   $   $(10,822)
                     
Net (loss)/income per share attributable to common stockholders - basic  $(0.36)  $0.03        $(0.10)
                     
Weighted average common shares outstanding - basic   35,629    70,704         106,333 

 

14
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

 

   March 31, 2024 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma

Combined

 
ASSETS               
Current assets:               
Cash and cash equivalents  $24,354   $26,737   $51,091 
Restricted cash   85,310    794    86,104 
Accounts receivables, net   30,333    24,675    55,008 
Inventory, net   21,658    4,142    25,800 
Deferred costs - current   42        42 
Prepaid expenses and other current assets   8,091    9,693    17,784 
Total current assets   169,788    66,041    235,829 
Fixed assets, net   12,719    35,587    48,306 
Goodwill   83,487    38,226    121,713 
Intangible assets, net   19,652    20,792    40,444 
Right-of-use asset   7,428    3,794    11,222 
Severance payable fund   3,796        3,796 
Deferred tax asset   2,781    1,093    3,874 
Other assets   9,029    10,061    19,090 
Total assets  $308,680   $175,594   $484,274 
                
LIABILITIES               
Current liabilities:               
Short-term bank debt and current maturities of long-term debt  $1,951   $20,158   $22,109 
Accounts payable and accrued expenses   34,008    26,755    60,763 
Deferred revenue - current   5,842    6,394    12,236 
Lease liability - current   1,789    859    2,648 
Total current liabilities   43,590    54,166    97,756 
Long-term debt - less current maturities   113,810        113,810 
Deferred revenue - less current portion   4,892        4,892 
Lease liability - less current portion   5,921    2,852    8,773 
Accrued severance payable   4,597        4,597 
Deferred tax liability   4,465    14,204    18,669 
Other long-term liabilities   2,496    484    2,980 
Total liabilities   179,771    71,706    251,477 
                
Convertible redeemable preferred stock: Series A   90,273        90,273 
                
STOCKHOLDERS’ EQUITY               
Preferred stock            
Common stock   387    63,455    63,842 
Additional paid-in capital   202,607    (2,389)   200,218 
Accumulated deficit   (154,796)   76,280    (78,516)
Accumulated other comprehensive loss   (985)   (16,148)   (17,133)
Treasury stock   (8,682)   (17,315)   (25,997)
                
Total stockholders’ equity   38,531    103,883    142,414 
Non-controlling interest   105    5    110 
Total equity   38,636    103,888    142,524 
                
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity  $308,680   $175,594   $484,274 

 

15
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

   Six Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma
Combined

 
Cash flows from operating activities               
Net (loss)/income  $(6,816)  $1,857   $(4,959)
Adjustments to reconcile net (loss)/income to cash (used in)/provided by operating activities:               
Non-controlling interest   6        6 
Gain on bargain purchase   (283)       (283)
Inventory reserve   617    33    650 
Stock based compensation expense   1,953    565    2,518 
Depreciation and amortization   4,807    8,770    13,577 
Right-of-use assets, non-cash lease expense   1,242        1,242 
Bad debts expense   933    2,302    3,235 
Deferred income taxes   285    2,983    3,268 
Other non-cash items   126    2,487    2,613 
Changes in operating assets and liabilities:               
Accounts receivables   (3,866)   (5,538)   (9,404)
Inventories   (2,023)   465    (1,558)
Prepaid expenses and other current assets   51    (4)   47 
Deferred costs   332    (4,437)   (4,105)
Deferred revenue   222        222 
Accounts payable and accrued expenses   1,498    3,955    5,453 
Lease liabilities   (1,247)       (1,247)
Accrued severance payable, net   91        91 
                
Net cash (used in)/provided by operating activities   (2,072)   13,438    11,366 
                
Cash flows from investing activities:               
Capitalized software development costs   (2,047)   (2,917)   (4,964)
Capital expenditures   (1,441)   (8,425)   (9,866)
Deferred consideration paid       (267)   (267)
                
Net cash used in investing activities   (3,488)   (11,609)   (15,097)
                
Cash flows from financing activities:               
Repayment of long-term debt   (2,656)       (2,656)
Short-term bank debt, net   4,996    2,332    7,328 
Purchase of treasury stock upon vesting of restricted stock   (94)   (546)   (640)
Payment of preferred stock dividend and redemption of preferred stock   (2,257)       (2,257)
Proceeds from exercise of stock options, net   36        36 
Cash paid on dividends to affiliates       (2,673)   (2,673)
                
Net cash from/(used in) financing activities   25    (887)   (862)
                
Effect of foreign exchange rate changes on cash and cash equivalents   53    (1,384)   (1,331)
Net decrease in cash and cash equivalents, and restricted cash   (5,482)   (442)   (5,924)
Cash and cash equivalents, and restricted cash at beginning of the period   25,089    30,657    55,746 
                
Cash and cash equivalents, and restricted cash at end of the period  $19,607   $30,215   $49,822 
                
Reconciliation of cash, cash equivalents, and restricted cash, beginning of the period               
Cash and cash equivalents   24,780    29,876    54,656 
Restricted cash   309    781    1,090 
Cash, cash equivalents, and restricted cash, beginning of the period  $25,089   $30,657   $55,746 
                
Reconciliation of cash, cash equivalents, and restricted cash, end of the period               
Cash and cash equivalents   19,297    29,460    48,757 
Restricted cash   310    755    1,065 
Cash, cash equivalents, and restricted cash, end of the period  $19,607   $30,215   $49,822 
                
Supplemental disclosure of cash flow information:               
Cash paid for:               
Taxes  $115   $1,155   $1,270 
Interest  $538   $337   $875 

 

16
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

   Three Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma

Combined

 
Net (loss)/profit attributable to common stockholders  $(6,510)  $248   $(6,262)
Non-controlling interest            
Preferred stock dividend and accretion   2,962        2,962 
Interest expense, net   131    341    472 
Income tax expense   295    2,296    2,591 
Depreciation and amortization   2,485    4,758    7,243 
Stock-based compensation   1,101    325    1,426 
Foreign currency (gains)/losses   (49)   123    74 
Restructuring-related expenses   142    7    149 
Contingent consideration remeasurement       (514)   (514)
Acquisition related expenses   1,232    796    2,028 
Non-recurring transitional service agreement costs       121    121 
Adjusted EBITDA  $1,789   $8,501   $10,290 

 

17
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES

(In thousands)

 

   Six Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma

Combined

 
Net (loss)/profit attributable to common stockholders  $(12,679)  $1,857   $(10,822)
Non-controlling interest   6        6 
Preferred stock dividend and accretion   5,863        5,863 
Interest expense, net   588    574    1,162 
Income tax expense   289    4,138    4,427 
Depreciation and amortization   4,807    8,770    13,577 
Stock-based compensation   1,953    565    2,518 
Foreign currency translation   (411)   853    442 
Restructuring related expenses   567    30    597 
Gain on Bargain purchase - Movingdots   (283)       (283)
Net profit on fixed assets       (4)   (4)
Contingent consideration remeasurement       (538)   (538)
Acquisition related expenses   1,455    796    2,251 
Non-recurring transitional service agreement costs       121    121 
Adjusted EBITDA  $2,155   $17,162   $19,317 

 

18
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

RECONCILIATION OF GAAP TO NON-GAAP NET (LOSS)/INCOME FINANCIAL MEASURES

(In thousands)

 

   Three Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma

Combined

 
Net (loss)/income  $(3,548)  $248   $(3,300)
Foreign currency (gains)/losses   (49)   123    74 
Income tax effect of net foreign exchange gains/(losses)       109    109 
Restructuring related expenses   142    7    149 
Income tax effect of restructuring costs       (2)   (2)
Acquisition related expenses   1,232    796    2,028 
Non-recurring transitional service agreement costs       121    121 
Contingent consideration remeasurement       (514)   (514)
Income tax effect of contingent consideration remeasurement       (5)   (5)
Non-GAAP net (loss)/income  $(2,223)  $883   $(1,340)
                
Weighted average shares outstanding   35,653    70,707    106,360 
                
Non-GAAP net (loss)/income per share - basic  $(0.06)  $0.01   $(0.01)

 

19
 

 

 

POWERFLEET, INC. AND MiX TELEMATICS

RECONCILIATION OF GAAP TO NON-GAAP NET (LOSS)/INCOME FINANCIAL MEASURES

(In thousands)

 

   Six Months Ended September 30, 2023 
  

Powerfleet

Inc.

  

MiX

Telematics

  

Pro Forma

Combined

 
Net (loss)/income  $(6,816)  $1,857   $(4,959)
Foreign currency (gains)/losses   (411)   853    442 
Income tax effect of net foreign exchange gains       534    534 
Restructuring related expenses   567    30    597 
Income tax effect of restructuring costs       (7)   (7)
Acquisition related expenses   1,455    796    2,251 
Non-recurring transitional service agreement costs       121    121 
Contingent consideration remeasurement       (538)   (538)
Non-GAAP net (loss)/income  $(5,205)  $3,646   $(1,559)
                
Weighted average shares outstanding   35,629    70,704    106,333 
                
Non-GAAP net (loss)/income per share - basic  $(0.15)  $0.05   $(0.01)

 

20