Exhibit 99.1

 

 

Powerfleet Reports Third Quarter 2025 Financial Results

 

Q3 revenue rises to $106 million, an increase of 45% year-over-year, with service revenue representing 77% of total revenue

 

Adjusted EBITDA climbs to $22 million, an increase of 77%, driving an annual run rate surpassing $85 million— doubling 2024 adjusted EBITDA

 

FY25 full year guidance increased $10 million for revenue and $2.5 million for adjusted EBITDA

 

Meaningful increase in adjusted gross margin performance, with total adjusted gross margins now above 60%, and adjusted service gross margins approaching 70%

 

Post-M&A integration ahead of schedule, priming for double digit growth trajectory in FY26

 

WOODCLIFF LAKE, NJ – February 10, 2025 – Powerfleet, Inc. (Nasdaq: AIOT) reported its financial results for the third quarter ended December 31, 2024. This marks the first full quarter following the closing of the acquisition of Fleet Complete and the third full quarter since closing the business combination with MiX Telematics Ltd (MiX). Prior year comparison numbers are adjusted to reflect the pro-forma financial performance of the business combination with MiX.

 

THIRD QUARTER 2025 FINANCIAL HIGHLIGHTS

 

  Total revenue: Increased by 45% to $106.4 million.
  Service revenue: Accounted for 77% of total revenue, increasing 45% to $81.7 million, driven by the Fleet Complete acquisition and Unity’s safety-focused solutions.
  Product revenue: Grew 42% to $24.7 million, driven by the Fleet Complete acquisition and in-warehouse product strength.
  Gross profit: Increased by 44% to $58.8 million. Gross profit, adjusted for the amortization of acquisition-related intangibles, increased by $23.3 million, or 57%, to $64.2 million.
  Combined adjusted gross margin: Exceeded 60%, an increase from 55.5% in the prior year, with adjusted service margins expanding by 4.4% to 69.3% and product margins improving by 5.3% to 30.6%.
  Adjusted EBITDA: Increased 77% to $22.5 million, up from $12.7 million in the prior year, driven by the Fleet Complete acquisition, organic growth, and cost synergies.
  Exits the quarter with over 2.6 million recurring revenue subscribers actively leveraging the company’s comprehensive suite of solutions

 

 

 

 

 

MANAGEMENT COMMENTARY

 

“Our strategic focus on achieving global scale through accretive M&A transactions has fundamentally reshaped our business. With the rapid follow-up of the Fleet Complete acquisition after the MiX combination, we have built a scaled P&L that sets the stage for long-term growth,” said CEO Steve Towe.

 

“With these strong financial foundations in place, our primary focus is now on seamlessly integrating the combined businesses, executing our strategic priorities, and positioning Powerfleet for accelerated top-line growth.”

 

“The process of integration is well underway, as we align our organizational structure to drive sustainable growth and enhance operational excellence. Simultaneously, our cost synergy program remains on track, with $15 million in annualized savings secured exiting the December quarter and more than $16 million targeted by fiscal year-end.”

 

“On the commercial front, the Fleet Complete acquisition has significantly expanded our market opportunity through scaled channel partnerships with leading telecommunications providers. Our direct sales efforts continue to drive high-value wins, including a major Unity in-warehouse safety solution deal with one of the largest beverage companies in North America, with long-term total contract value revenue potential in the $25 million to $30 million range. Meanwhile, AI camera solutions continue to gain strong traction, with sales volumes up 52% year-over-year through our largest channel partner.”

 

THIRD QUARTER 2025 FINANCIAL RESULTS

 

Total revenue increased 45% year-over-year to $106.4 million, driven by the Fleet Complete acquisition and strong in-warehouse product sales, which helped offset headwinds in the U.S. logistics segment. Product revenue grew 42% to $24.7 million, while service revenue rose 45% to $81.7 million, fueled by the Fleet Complete acquisition and Unity’s safety-centric solutions.

 

Gross profit increased by 44% to $58.8 million. Gross profit, adjusted for the amortization of acquisition-related intangibles, increased by $23.3 million, or 57%, to $64.2 million. Gross margin saw significant expansion, with product gross margin improving to 30.6%, up from 25.3% in the prior year. Service gross margin, adjusted for $5.4 million in non-cash amortization, increased by 4.4% to 69.3%. As a result, the combined adjusted gross margin surpassed 60%, up from 55.5% in the prior year.

Operating expenses totaled $60.0 million, including $6.7 million in one-time transaction and restructuring costs, compared to $5.0 million in the prior year. Excluding these costs, adjusted operating expenses were $53.4 million, up from $37.4 million, with the increase solely attributable to the Fleet Complete acquisition.

 

 

 

 

 

 

Adjusted EBITDA increased 77% to $22.5 million, up from $12.7 million in the prior year, reflecting contributions from the Fleet Complete acquisition, organic growth, and cost synergies. Net loss attributable to common stockholders was $0.11 per share, compared to $0.05 per share in the prior year, reflecting higher transaction costs, interest expense and taxes. After adjusting for one-time expenses and amortization of acquisition-related intangibles, adjusted net income was $0.01 per share, down from $0.03 per share in the prior year. The $0.02 decline was fully accounted for by a $0.07 per share increase in interest expense and taxes.

 

Net debt exiting the quarter was $229.7 million, consisting of $38.6 million in cash and $268.3 million in total debt. Net debt was below year-end guidance of $235 million, benefiting from the delayed settlement of transaction costs.

 

FULL-YEAR 2025 FINANCIAL OUTLOOK

 

We are raising our full-year 2025 guidance to reflect the strength of our year-to-date financial performance and the accounting impact of Fleet Complete’s conversion from Canadian accounting standards to U.S. GAAP.

 

Annual revenue is now expected to exceed $362.5 million, a $10 million increase from our prior guidance of approximately $352.5 million.
Adjusted EBITDA is now expected to exceed $75 million, a $2.5 million increase from our prior guidance of $72.5 million, with both figures inclusive of $5 million in secured annualized run-rate synergies.

 

INVESTOR CONFERENCE CALL

 

As previously announced, Powerfleet will hold a conference call on Monday, February 10, 2025, at 8:30 a.m. Eastern time (5:30 a.m. Pacific time) to discuss results for the third quarter fiscal 2025 ended December 31, 2024.

 

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

 

Date: Monday, February 10, 2025

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: 466496

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

 

 

 

 

 

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 gross profit, adjusted service margin, adjusted operating expenses, adjusted net income per share and net debt. 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, gross profit, 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.

 

 

 

 

 

 

These forward-looking statements include, without limitation, our expectations with respect to our 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 our 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; (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; and (ix) such other factors as are set forth in the periodic reports filed by us with the Securities and Exchange Commission (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

Alliance Advisors IR

AIOTIRTeam@allianceadvisors.com

 

Powerfleet Media Contact

Jonathan Bates

jonathan.bates@powerfleet.com

+44 121 717-5360

 

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Three Months Ended December 31,   Nine Months Ended December 31, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Revenues:                
Products  $17,402   $24,687   $49,872   $63,718 
Services   56,233    81,742    164,210    195,159 
Total revenues   73,635    106,429    214,082    258,877 
                     
Cost of revenues:                    
Cost of products   12,996    17,129    35,381    43,809 
Cost of services   19,762    30,517    58,312    75,294 
Total cost of revenues   32,758    47,646    93,693    119,103 
                     
Gross profit   40,877    58,783    120,389    139,774 
                     
Operating expenses:                    
Selling, general and administrative expenses   38,957    55,405    110,473    147,522 
Research and development expenses   3,434    4,621    11,060    11,157 
Total operating expenses   42,391    60,026    121,533    158,679 
                     
Loss from operations   (1,514)   (1,243)   (1,144)   (18,905)
                     
Interest income   341    359    853    831 
Interest expense   (1,742)   (7,942)   (3,111)   (14,675)
Bargain purchase - Movingdots   1,517        1,800     
Other income/(expense), net   58    (2,011)   (266)   (961)
                     
Net loss before income taxes   (1,340)   (10,837)   (1,868)   (33,710)
                     
Income tax expense   (670)   (3,513)   (5,097)   (4,821)
                     
Net loss before non-controlling interest   (2,010)   (14,350)   (6,965)   (38,531)
Non-controlling interest   (32)   1    (38)   (17)
                     
Net loss   (2,042)   (14,349)   (7,003)   (38,548)
                     
Accretion of preferred stock   (1,878)       (5,484)    
Preferred stock dividend   (1,129)       (3,385)   (25)
                     
Net loss attributable to common stockholders  $(5,049)  $(14,349)  $(15,872)  $(38,573)
                     
Net loss per share attributable to common stockholders - basic and diluted  $(0.05)  $(0.11)  $(0.15)  $(0.33)
                     
Weighted average common shares outstanding - basic and diluted   106,335    132,189    106,367    115,650 

 

1

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

 

   March 31, 2024   December 31, 2024 
  

Pro Forma

Combined

   Consolidated 
ASSETS          
Current assets:          
Cash and cash equivalents  $51,091   $33,634 
Restricted cash   86,104    5,011 
Accounts receivables, net   55,008    82,167 
Inventory, net   25,800    27,985 
Deferred costs - current   42    6 
Prepaid expenses and other current assets   17,784    25,455 
Total current assets   235,829    174,258 
Fixed assets, net   48,306    55,257 
Goodwill   121,713    374,939 
Intangible assets, net   40,444    263,396 
Right-of-use asset   11,222    12,308 
Severance payable fund   3,796    4,461 
Deferred tax asset   3,874    5,766 
Other assets   19,090    18,284 
Total assets  $484,274   $908,669 
           
LIABILITIES          
Current liabilities:          
Short-term bank debt and current maturities of long-term debt  $22,109   $34,596 
Accounts payable and accrued expenses   60,763    86,481 
Deferred revenue - current   12,236    17,912 
Lease liability - current   2,648    4,763 
Total current liabilities   97,756    143,752 
Long-term debt - less current maturities   113,810    233,750 
Deferred revenue - less current portion   4,892    3,949 
Lease liability - less current portion   8,773    8,268 
Accrued severance payable   4,597    4,906 
Deferred tax liability   18,669    52,461 
Other long-term liabilities   2,980    3,042 
Total liabilities   251,477    450,128 
           
Convertible redeemable preferred stock: Series A   90,273     
           
STOCKHOLDERS’ EQUITY          
Preferred stock        
Common stock   63,842    1,339 
Additional paid-in capital   200,218    669,492 
Accumulated deficit   (78,516)   (193,345)
Accumulated other comprehensive loss   (17,133)   (7,578)
Treasury stock   (25,997)   (11,518)
           
Total stockholders’ equity   142,414    458,390 
Non-controlling interest   110    151 
Total equity   142,524    458,541 
           
           
Total liabilities, convertible redeemable preferred stock, and stockholders’ equity  $484,274   $908,669 

 

2

 

 

POWERFLEET, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

   Nine Months Ended December 31, 
   2023   2024 
   Pro Forma
Combined
   Consolidated 
Cash flows from operating activities          
Net loss  $(7,003)  $(38,548)
Adjustments to reconcile net loss to cash provided by/(used in) operating activities:          
Non-controlling interest   38    17 
Gain on bargain purchase   (1,800)    
Inventory reserve   1,821    1,571 
Stock based compensation expense   3,903    8,438 
Depreciation and amortization   21,179    33,042 
Right-of-use assets, non-cash lease expense   2,156    4,284 
Derivative mark-to-market adjustment       (475)
Bad debts expense   4,900    7,229 
Deferred income taxes   2,935    676 
Shares issued for transaction bonuses       889 
Lease termination and modification losses       232 
Other non-cash items   3,907    727 
Changes in operating assets and liabilities:          
Accounts receivables   (11,552)   (15,245)
Inventories   (2,030)   2,623 
Prepaid expenses and other current assets   381    2,062 
Deferred costs   (6,323)   (5,124)
Deferred revenue   (292)   1,031 
Accounts payable and accrued expenses   6,117    (15,655)
Lease liabilities   (2,157)   (4,098)
Accrued severance payable, net   (21)   (562)
           
Net cash provided by/(used in) operating activities   16,159    (16,886)
           
Cash flows from investing activities:          
Acquisition, net of cash assumed       (137,112)
Proceeds from sale of fixed assets       256 
Capitalized software development costs   (7,203)   (7,310)
Capital expenditures   (15,140)   (16,607)
Deferred consideration paid   (1,414)    
Repayment of loan advanced to external parties       294 
           
Net cash used in investing activities   (23,757)   (160,479)
           
Cash flows from financing activities:          
Repayment of long-term debt   (3,079)   (2,140)
Short-term bank debt, net   10,268    11,887 
Purchase of treasury stock upon vesting of restricted stock   (643)   (2,836)
Repayment of financing lease   (129)     
Payment of preferred stock dividend and redemption of preferred stock   (3,385)   (90,298)
Proceeds from private placement, net       66,459 
Proceeds from long-term debt        125,000  
Payment of long-term debt costs         (1,410 )
Proceeds from exercise of stock options, net   36    912 
Cash paid on dividends to affiliates   (4,002)   (6)
           
Net cash (used in)/provided by financing activities   (934)   107,568 
           
Effect of foreign exchange rate changes on cash and cash equivalents   (1,600)   (1,222)
Net decrease in cash and cash equivalents, and restricted cash   (10,132)   (71,019)
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  $45,614   $38,645 
           
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   44,441    33,634 
Restricted cash   1,173    5,011 
Cash, cash equivalents, and restricted cash, end of the period  $45,614   $38,645 
           
Supplemental disclosure of cash flow information:          
Cash paid for:          
Taxes  $1,757   $1,052 
Interest  $1,828   $11,517 
           
Noncash investing and financing activities:          
Common stock issued for transaction bonus  $   $9 
Shares issued in connection with MiX Combination  $   $362,005 
Shares issued in connection with Fleet Complete acquisition  $   $21,343 
Value of licensed intellectual property acquired in connection with Movingdots acquisition  $1,517   $ 
Preferred stock dividends paid in shares  $1,108   $ 

 

3

 

 

POWERFLEET, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES
(In thousands)
                 
   Three Months Ended December 31,   Nine Months Ended December 31, 
   2023   2024   2023   2024 
   Pro Forma
Combined
   Consolidated   Pro Forma
Combined
   Consolidated 
Net loss attributable to common stockholders  $(5,049)  $(14,349)  $(15,872)  $(38,573)
Non-controlling interest   32    (1)   38    17 
Preferred stock dividend and accretion   3,007        8,870    25 
Interest expense, net   1,095    7,583    2,257    13,844 
Other expense, net   8        32     
Income tax expense   670    3,513    5,097    4,821 
Depreciation and amortization   7,602    13,643    21,179    33,042 
Stock-based compensation   1,385    1,138    3,903    8,438 
Foreign currency losses   637    543    1,055    1,288 
Restructuring-related expenses   144    841    741    3,108 
Gain on bargain purchase - Movingdots   (1,517)       (1,800)    
Derivative mark-to-market adjustment       1,722        (475)
Recognition of pre October 1, 2024 Contract Assets (Fleet Complete)       2,041        2,041 
Net profit on fixed assets   (45)       (49)    
Contingent consideration remeasurement   (511)       (1,049)    
Acquisition-related expenses   4,885    5,301    7,136    20,872 
Integration-related expenses       520        2,259 
Non-recurring transitional service agreement costs   361        482     
Adjusted EBITDA  $12,704   $22,495   $32,020   $50,707 

 

4

 

 

POWERFLEET, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME FINANCIAL MEASURES
(In thousands)
                 
   Three Months Ended December 31,   Nine Months Ended December 31, 
   2023   2024   2023   2024 
   Pro Forma
Combined
   Consolidated   Pro Forma
Combined
   Consolidated 
Net loss  $(2,042)  $(14,349)  $(7,003)  $(38,548)
Incremental intangible assets amortization expense as a result of MiX Telematics and Fleet Complete business combinations       5,393        9,551 
Stock-based compensation (non-recurring/accelerated cost)               4,693 
Foreign currency losses   637    543    1,055    1,288 
Income tax effect of net foreign exchange (losses)/gains   (644)   1,631    (110)   (225)
Restructuring-related expenses   144    841    741    3,108 
Income tax effect of restructuring costs       (30)   (7)   (154)
Derivative mark-to-market adjustment       1,722        (475)
Acquisition-related expenses   4,885    5,301    7,136    20,872 
Integration-related expenses       520        2,259 
Non-recurring transitional service agreement costs   361        482     
Contingent consideration remeasurement   (511)       (1,049)    
Income tax effect of contingent consideration remeasurement                
Non-GAAP net income  $2,830   $1,572   $1,245   $2,369 
                     
Weighted average shares outstanding   106,335    132,189    106,367    115,650 
                     
Non-GAAP net income per share - basic  $0.03   $0.01   $0.01   $0.02 

 

5

 

 

 

POWERFLEET, INC. AND SUBSIDIARIES
ADJUSTED GROSS PROFIT MARGINS
(In thousands)
                 
   Three Months Ended December 31,   Nine Months Ended December 31, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Revenues:                
Products  $17,402   $24,687   $49,872   $63,718 
Services   56,233    81,742    164,210    195,159 
Total revenues   73,635    106,429    214,082    258,877 
                     
Cost of revenues:                    
Cost of products   12,996    17,129    35,381    43,809 
Cost of services   19,762    30,517    58,312    75,294 
Total cost of revenues   32,758    47,646    93,693    119,103 
                     
Gross profit  $40,877   $58,783   $120,389   $139,774 
                     
Product margin   25.3%   30.6%   29.1%   31.2%
Service margin   64.9%   62.7%   64.5%   61.4%
Total gross profit margin   55.5%   55.2%   56.2%   54.0%
                     
Incremental intangible assets amortization expense as a result of MiX Telematics and Fleet Complete business combinations  $   $5,393   $   $9,551 
Inventory rationalization  $   $6   $   $740 
                     
Product margin   25.3%   30.6%   29.1%   32.4%
Service margin   64.9%   69.3%   64.5%   66.3%
Adjusted total gross profit margin   55.5%   60.3%   56.2%   58.0%

 

6

 

 

POWERFLEET, INC. AND SUBSIDIARIES
ADJUSTED OPERATING EXPENSES
(In thousands)
                 
   Three Months Ended December 31,   Nine Months Ended December 31, 
   2023   2024   2023   2024 
   Pro Forma Combined   Consolidated   Pro Forma Combined   Consolidated 
Total operating expenses  $42,391   $60,026   $121,533   $158,679 
Adjusted for once-off costs                    
Acquisition-related expenses   4,885    5,301    7,136    20,872 
Integration-related costs       520        2,259 
Stock-based compensation (non-recurring/accelerated cost)               4,693 
Restructuring-related expenses   144    841    741    3,108 
    5,029    6,662    7,877    30,932 
                     
Adjusted operating expenses  $37,362   $53,364   $113,656   $127,747 

 

7

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Three Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Adjustments to align disclosure   Pro Forma Combined 
Revenues:                
Products  $12,916   $5,430   $(944)  $17,402 
Services   21,634    33,655    944    56,233 
Total revenues   34,550    39,085        73,635 
                     
Cost of revenues:                    
Cost of products   10,009    3,645    (658)   12,996 
Cost of services   7,162    11,942    658    19,762 
Total cost of revenues   17,171    15,587        32,758 
                     
Gross profit   17,379    23,498        40,877 
                     
Operating expenses:                    
Selling, general and administrative expenses   19,337    19,620        38,957 
Research and development expenses   2,010    1,424        3,434 
Total operating expenses   21,347    21,044        42,391 
                     
(Loss)/income from operations   (3,968)   2,454        (1,514)
                     
Interest income   34    307        341 
Interest expense   (1,138)   (604)       (1,742)
Bargain purchase - Movingdots   1,517            1,517 
Other (expense)/income, net   (8)   66        58 
                     
Net (loss)/income before income taxes   (3,563)   2,223        (1,340)
                     
Income tax benefit/(expense)   92    (762)       (670)
                     
Net (loss)/income before non-controlling interest   (3,471)   1,461        (2,010)
Non-controlling interest   (32)           (32)
                     
Net (loss)/income   (3,503)   1,461        (2,042)
                     
Accretion of preferred stock   (1,878)           (1,878)
Preferred stock dividend   (1,129)           (1,129)
                     
Net (loss)/income attributable to common stockholders  $(6,510)  $1,461   $   $(5,049)
                     
Net (loss)/income per share attributable to common stockholders - basic and diluted  $(0.18)  $0.02        $(0.05)
                     
Weighted average common shares outstanding - basic   35,706    70,629         106,335 

 

8

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

   Nine Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Adjustments to align disclosure   Pro Forma Combined 
Revenues:                
Products  $37,232   $14,895   $(2,255)  $49,872 
Services   63,652    98,303    2,255    164,210 
Total revenues   100,884    113,198        214,082 
                     
Cost of revenues:                    
Cost of products   27,402    9,938    (1,959)   35,381 
Cost of services   22,980    33,373    1,959    58,312 
Total cost of revenues   50,382    43,311        93,693 
                     
Gross profit   50,502    69,887        120,389 
                     
Operating expenses:                    
Selling, general and administrative expenses   54,312    56,161        110,473 
Research and development expenses   6,657    4,403        11,060 
Total operating expenses   60,969    60,564        121,533 
                     
(Loss)/income from operations   (10,467)   9,323        (1,144)
                     
Interest income   79    774        853 
Interest expense   (1,466)   (1,645)       (3,111)
Bargain purchase - Movingdots   1,800            1,800 
Other expense, net   (32)   (234)       (266)
                     
Net (loss)/income before income taxes   (10,086)   8,218        (1,868)
                     
Income tax expense   (197)   (4,900)       (5,097)
                     
Net (loss)/income before non-controlling interest   (10,283)   3,318        (6,965)
Non-controlling interest   (38)           (38)
                     
Net (loss)/income   (10,321)   3,318        (7,003)
                     
Accretion of preferred stock   (5,484)           (5,484)
Preferred stock dividend   (3,385)           (3,385)
                     
Net (loss)/income attributable to common stockholders  $(19,190)  $3,318   $   $(15,872)
                     
Net (loss)/income per share attributable to common stockholders - basic  $(0.54)  $0.05        $(0.15)
                     
Weighted average common shares outstanding - basic   35,655    70,712         106,367 

 

9

 

 

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 

 

10

 

 

POWERFLEET, INC. AND MiX TELEMATICS

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

   Nine Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Pro Forma
Combined
 
Cash flows from operating activities               
Net (loss)/income  $(10,321)  $3,318   $(7,003)
Adjustments to reconcile net (loss)/income to cash (used in)/provided by operating activities:               
Non-controlling interest   38        38 
Gain on bargain purchase   (1,800)       (1,800)
Inventory reserve   1,498    323    1,821 
Stock based compensation expense   3,076    827    3,903 
Depreciation and amortization   7,155    14,024    21,179 
Right-of-use assets, non-cash lease expense   2,156        2,156 
Bad debts expense   1,339    3,561    4,900 
Deferred income taxes   (378)   3,313    2,935 
Other non-cash items   58    3,849    3,907 
Changes in operating assets and liabilities:               
Accounts receivables   (2,284)   (9,268)   (11,552)
Inventories   (1,506)   (524)   (2,030)
Prepaid expenses and other current assets   876    (495)   381 
Deferred costs   440    (6,763)   (6,323)
Deferred revenue   (292)       (292)
Accounts payable and accrued expenses   4,765    1,352    6,117 
Lease liabilities   (2,157)       (2,157)
Accrued severance payable, net   (21)       (21)
                
Net cash provided by operating activities   2,642    13,517    16,159 
                
Cash flows from investing activities:               
Capitalized software development costs   (2,949)   (4,254)   (7,203)
Capital expenditures   (2,364)   (12,776)   (15,140)
Deferred consideration paid       (1,414)   (1,414)
                
Net cash used in investing activities   (5,313)   (18,444)   (23,757)
                
Cash flows from financing activities:               
Repayment of long-term debt   (3,079)       (3,079)
Short-term bank debt, net   4,322    5,946    10,268 
Purchase of treasury stock upon vesting of restricted stock   (97)   (546)   (643)
Repayment of financing lease   (129)       (129)
Payment of preferred stock dividend and redemption of preferred stock   (3,385)       (3,385)
Proceeds from exercise of stock options, net   36        36 
Cash paid on dividends to affiliates       (4,002)   (4,002)
                
Net cash (used in)/from financing activities   (2,332)   1,398    (934)
                
Effect of foreign exchange rate changes on cash and cash equivalents   (754)   (846)   (1,600)
Net decrease in cash and cash equivalents, and restricted cash   (5,757)   (4,375)   (10,132)
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  $19,332   $26,282   $45,614 
                
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   19,022    25,419    44,441 
Restricted cash   310    863    1,173 
Cash, cash equivalents, and restricted cash, end of the period  $19,332   $26,282   $45,614 
                
Supplemental disclosure of cash flow information:               
Cash paid for:               
Taxes  $170   $1,587   $1,757 
Interest  $1,273   $555   $1,828 
                
Noncash investing and financing activities:               
Value of licensed intellectual property acquired in connection with Movingdots acquisition  $1,517   $   $1,517 
Preferred stock dividends paid in shares  $1,108   $   $1,108 

 

11

 

 

POWERFLEET, INC. AND MiX TELEMATICS
RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES
(In thousands)
             
   Three Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Pro Forma
Combined
 
Net (loss)/profit attributable to common stockholders  $(6,510)  $1,461   $(5,049)
Non-controlling interest   32        32 
Preferred stock dividend and accretion   3,007        3,007 
Interest expense, net   798    297    1,095 
Other expense, net   8        8 
Income tax (benefit)/expense   (92)   762    670 
Depreciation and amortization   2,348    5,254    7,602 
Stock-based compensation   1,123    262    1,385 
Foreign currency (gains)/losses   144    493    637 
Restructuring-related expenses   144        144 
Gain on bargain purchase - Movingdots   (1,517)       (1,517)
Net profit on fixed assets       (45)   (45)
Contingent consideration remeasurement       (511)   (511)
Acquisition-related expenses   3,685    1,200    4,885 
Non-recurring transitional service agreement costs       361    361 
Adjusted EBITDA  $3,170   $9,534   $12,704 

 

12

 

 

POWERFLEET, INC. AND MiX TELEMATICS
RECONCILIATION OF GAAP TO ADJUSTED EBITDA FINANCIAL MEASURES
(In thousands)
             
   Nine Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Pro Forma
Combined
 
Net (loss)/profit attributable to common stockholders  $(19,190)  $3,318   $(15,872)
Non-controlling interest   38        38 
Preferred stock dividend and accretion   8,870        8,870 
Interest expense, net   1,386    871    2,257 
Other expense, net   32        32 
Income tax expense   197    4,900    5,097 
Depreciation and amortization   7,155    14,024    21,179 
Stock-based compensation   3,076    827    3,903 
Foreign currency translation   (291)   1,346    1,055 
Restructuring-related expenses   711    30    741 
Gain on Bargain purchase - Movingdots   (1,800)       (1,800)
Net profit on fixed assets       (49)   (49)
Contingent consideration remeasurement       (1,049)   (1,049)
Acquisition-related expenses   5,140    1,996    7,136 
Non-recurring transitional service agreement costs       482    482 
Adjusted EBITDA  $5,324   $26,696   $32,020 

 

13

 

 

POWERFLEET, INC. AND MiX TELEMATICS
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME FINANCIAL MEASURES
(In thousands)
             
   Three Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Pro Forma
Combined
 
Net (loss)/income  $(3,503)  $1,461   $(2,042)
Foreign currency losses   144    493    637 
Income tax effect of net foreign exchange losses       (644)   (644)
Restructuring-related expenses   144        144 
Acquisition-related expenses   3,685    1,200    4,885 
Non-recurring transitional service agreement costs       361    361 
Contingent consideration remeasurement       (511)   (511)
Non-GAAP net income  $470   $2,360   $2,830 
                
Weighted average shares outstanding   35,706    70,629    106,335 
                
Non-GAAP net income per share - basic  $0.01   $0.03   $0.03 

 

14

 

 

POWERFLEET, INC. AND MiX TELEMATICS
RECONCILIATION OF GAAP TO NON-GAAP NET (LOSS)/INCOME FINANCIAL MEASURES
(In thousands)
             
   Nine Months Ended December 31, 2023 
   Powerfleet Inc.   MiX Telematics   Pro Forma
Combined
 
Net (loss)/income  $(10,321)  $3,318   $(7,003)
Foreign currency (gains)/losses   (291)   1,346    1,055 
Income tax effect of net foreign exchange losses       (110)   (110)
Restructuring-related expenses   711    30    741 
Income tax effect of restructuring costs       (7)   (7)
Acquisition-related expenses   5,140    1,996    7,136 
Non-recurring transitional service agreement costs       482    482 
Contingent consideration remeasurement       (1,049)   (1,049)
Non-GAAP net (loss)/income  $(4,761)  $6,006   $1,245 
                
Weighted average shares outstanding   35,655    70,712    106,367 
                
Non-GAAP net (loss)/income per share - basic  $(0.13)  $0.08   $0.01 

 

15