News | KORE

KORE Reports Fourth Quarter and Full Year 2021 Results

Written by KORE | Mar 29, 2022 8:05:00 PM

ATLANTA – March 29, 2022 – KORE Group Holdings, Inc. (NYSE: KORE, KORE WS) ("KORE" or the "Company"), a global leader in Internet of Things (IoT) solutions and worldwide IoT Connectivity-as-a-Service (“CaaS”), today reported financial and operational results for the fourth quarter and full year ended December 31, 2021.

“KORE had a great year in 2021,” said Romil Bahl, President & CEO of KORE. “In our 20th year of existence, we not only delivered our highest full-year revenue in the company’s history, we also executed well and achieved several key milestones, including the maturing of our KORE One platform and related IP, the launch of our leading global eSIM product suite named KORE OmniSIM, and our public listing on the NYSE. We have showcased that we can take in stride near-term headwinds related to the 2G and 3G sunsets in the U.S., which is our largest market by far. As we move past these sunsets, and with the Decade of IoT off and running, we have never been more excited about our position as the only pure-play IoT company in the public markets.”

KORE: Company Highlights

  • 2021 revenue of $248 million exceeded previously increased guidance of at least $240 million, and exceeded the $219 million forecast in the Company’s go-public financial model.
  • The Company expects 2022 revenue to be in the range of $260 million to $265 million, compared to the Company’s go-public financial model forecast of $238 million.
  • The 2022 revenue outlook increases the Company’s 2021-2022 two-year revenue stack to a range of $508 million to $513 million, or 11% to 12% higher than its go-public forecast of $457 million.
  • KORE continued its eSIM leadership by launching OmniSIM™ Reach and OmniSIM Rush, delivering eUICC-based IoT connectivity through approximately 500+ carriers in 215 countries.
  • The Company launched KORE Developer Portal™ to provide enterprises with the “IoT Building Blocks” needed to create IoT solutions in a self-service environment.

Financial Performance for Fourth Quarter 2021, compared to the same period of 2020:

  • Total revenue increased 11.8% to $64.3 million, compared to $57.5 million.
  • IoT Connectivity revenue decreased 0.9% to $43.2 million, compared to $43.6 million.
  • IoT Solutions revenue increased 51.8% to $21.1 million, compared to $13.9 million.
  • Connected Health revenue increased 44.1% to $25.8 million, compared to $17.9 million.
  • Net loss decreased to $12.0 million, compared to $15.7 million.
  • Adjusted EBITDA, a non-GAAP metric*, was $12.9 million, compared to $13.3 million. 

Financial Performance for Fiscal Year ending December 31, 2021, compared to the same period of 2020:

  • Total revenue increased 16.1% to $248.2 million, compared to $213.8 million.
  • IoT Connectivity revenue increased 6.4% to $168.8 million, compared to $158.7 million.
  • IoT Solutions revenue increased 44.4% to $79.4 million, compared to $55.0 million.
  • Connected Health revenue increased 36.5% to $100.2 million, compared to $73.4 million.
  • Net loss decreased to $24.5 million, compared to $35.2 million.
  • Adjusted EBITDA, a non-GAAP metric*, was $59.9 million, compared to $57.8 million.

The table below summarizes our revenue and certain key metrics:
(amounts in thousands USD, except for connections counts)

   

Three Months Ended

   

Full Year Ended

 
   

December 31

   

December 31

 

Revenue

 

2021

   

2020

   

2021

   

2020

 

IoT Connectivity

$

43,214

67.2

%

$

43,568

75.8

%

$

168,804

68.0

%

$

158,748

74.3

%

IoT Solutions

 

21,084

32.8

   

13,895

24.2

   

79,413

32.0

   

55,012

25.7

 

Total revenue

$

64,298

100.0

%

$

57,463

100.0

%

$

248,217

100.0

%

$

213,760

100.0

%

Period End Total Connections***

 

14.6 million

   

11.8 million

   

14.6 million

   

11.8 million

 

Average Total Connections***
for the Period

 

14.2 million

   

11.7 million

   

13.4 million

   

10.7 million

 

Fourth Quarter and Full Year 2021 Key Metrics and Business Successes

  • KORE grew subscriptions to approximately 14.6 million Total Connections***, a year-over-year increase of 23.7%, despite supply chain headwinds and network technology transitions.
  • KORE generated full year revenue of $248.2 million, KORE’s highest ever. The Company reported full year 2021 Adjusted EBITDA, a non-GAAP metric*, of $59.9 million and net loss of $24.5 million.
  • • KORE’s Dollar-Based Net Expansion Rate (DBNER***), which measures the combined effect of cross-sales of IoT Solutions to KORE’s existing customers, customer retention and the growth of our existing business, was 122% for the twelve months ended December 31, 2021, compared to 106% for the twelve months ended December 31, 2020.
  • The Company continued momentum in eSIM leadership and launched OmniSIM Reach and OmniSIM Rush – delivering IoT connectivity with remote SIM provisioning to 600+ carriers in 198 countries and shipped approximately 1 million eSIMs in 2021.
  • KORE saw solid growth in the newer IoT Solutions line of business, resulting in 32% of overall revenue in full year 2021, compared to 26% in 2020.
  • The company is accelerating investments in pre-configured solutions for high-growth use cases in the Connected Health and Fleet industries, and in cross-industry, high-bandwidth IoT connectivity solutions.
  • KORE announced the expansion of its IoT Managed Services capacity in Rochester, N.Y., with investment in a new operational facility designed for increased high-touch volume production, and has more recently added a low-touch IoT services center in Westbury, N.Y.
  • KORE was selected by Frost & Sullivan as the winner of the Best Practices Competitive Strategy Leadership Award in the IoT Managed Services category.
  • KORE collaborated with PAWS and Cesar Milan to launch breakthrough pet technology. At Mobile World Congress Americas, PAWS and KORE announced the launch of the Halo Collar, which replaces the need for traditional and electric fences, while providing smart training and activity monitoring for dogs.
  • The Company launched KORE Developer Portal to provide enterprises with ‘IoT Building Blocks’ needed to integrate development resources and tools quickly and efficiently in a self-service environment.

2022 Financial Outlook

For the twelve months ending December 31, 2022, the Company expects:

  • Revenue of $260 million to $265 million, up from the go-public financial model forecast of $238 million.
  • Adjusted EBITDA, a non-GAAP metric*, of $63 million to $64 million, representing a margin of approximately 24%.

“Following an impressive year, we are reiterating our confidence in organically meeting our original revenue forecast for 2022,” Bahl continued. “More importantly, I am confident we can deliver value through our exciting and expanding IoT portfolio of Connectivity, Solutions, and Analytics in an ever-increasingly connected world. We expect the IoT market’s momentum will continue well into the 2030s, fueled by the deployment of 5G infrastructure all over the world and several other market tailwinds.”

*See "Non-GAAP Financial Measures” and “Reconciliation of Net Loss to EBITDA to Adjusted EBITDA” below for more information.

***See “Key Metrics” below for definitions.

Conference Call Details

KORE management will hold a conference call today (March 29, 2022) at 5:00 p.m. Eastern time (2:00 p.m. Pacific time) to discuss its financial results, business highlights and outlook.

President and CEO Romil Bahl and CFO Paul Holtz will host the call, followed by a question-and-answer session.

Webcast: Link
U.S. dial-in: (877) 407-3039
International dial-in: (215) 268-9922
Conference ID: 13726477

The conference call and a supplemental slide presentation to accompany management’s prepared remarks will be available via the webcast link and for download via the investor relations section of the Company’s website at ir.korewireless.com.

For the conference call, please dial-in 5-10 minutes prior to the start time and an operator will register your name and organization, or you can register here. If you have any difficulty with the conference call, please contact Gateway at (949) 574-3860.

 

About KORE

KORE is a pioneer, leader, and trusted advisor delivering mission critical IoT solutions and services. We empower organizations of all sizes to improve operational and business results by simplifying the complexity of IoT. Our deep IoT knowledge and experience, global reach, purpose-built solutions, and deployment agility accelerate and materially impact our customers’ business outcomes. For more information, visit www.korewireless.com.

Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we believe the following non-GAAP measures are useful in evaluating our operational performance. We use the following non-GAAP financial information to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors in assessing our operating performance.

EBITDA and Adjusted EBITDA

"EBITDA" is defined as net income (loss) before other non-operating expense or income, income tax expense or benefit, and depreciation and amortization. "Adjusted EBITDA" is defined as EBITDA adjusted for unusual and other significant items that management views as distorting the operating results from period to period. Such adjustments may include stock-based compensation, integration and acquisition-related charges, tangible and intangible asset impairment charges, certain contingent liability reversals, transformation, and foreign currency transaction gains and losses. EBITDA and Adjusted EBITDA are intended as supplemental measures of our performance that are neither required by, nor presented in accordance with, GAAP. We believe that the use of EBITDA and Adjusted EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with those of comparable companies, which may present similar non-GAAP financial measures to investors. However, you should be aware that when evaluating EBITDA and Adjusted EBITDA we may incur future expenses similar to those excluded when calculating these measures. In addition, our presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Our computation of Adjusted EBITDA may not be comparable to other similarly titled measures computed by other companies, because all companies may not calculate Adjusted EBITDA in the same fashion.

Because of these limitations, EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using EBITDA and Adjusted EBITDA on a supplemental basis. You should review the reconciliation of net loss to EBITDA and Adjusted EBITDA below and not rely on any single financial measure to evaluate our business.

We have not provided the forward-looking GAAP equivalents for the forward-looking non-GAAP financial measure Adjusted EBITDA or a GAAP reconciliation as a result of the uncertainty regarding, and the potential variability of, reconciling items including but not limited to stock-based compensation expense, foreign currency loss or gain and acquisition and integration-related expenses. Accordingly, a reconciliation of this non-GAAP guidance metric to its corresponding GAAP equivalents is not available without unreasonable effort. However, it is important to note that material changes to reconciling items could have a significant effect on future GAAP results and, as such, we also believe that any reconciliations provided would imply a degree of precision that could be confusing or misleading to investors.

Key Metrics

KORE reviews a number of metrics to measure our performance, identify trends affecting our business, prepare financial projections, and make strategic decisions. The calculation of the key metrics and other measures discussed below may differ from other similarly titled metrics used by other companies, securities analysts, or investors.

Number of Customer Connections

Total Customer Connections or "Total Connections" constitutes the total of all KORE Connectivity services connections, including both CaaS and CEaaS connections, but excluding certain connections where mobile carriers license KORE's subscription management platform from KORE. Total Connections include the contribution of eSIMs and is the principal measure used by management to assess the performance of the business on a periodic basis.

DBNER

DBNER (Dollar Based Net Expansion Rate) tracks the combined effect of cross-sales of IoT Solutions to KORE’s existing customers, its customer retention and the growth of its existing business. KORE calculates DBNER by dividing the revenue for a given period (“given period”) from existing go-forward customers by the revenue from the same customers for the same period measured one year prior (“base period”). The revenue included in the current period excludes revenue from (i) customers that are non go-forward customers, meaning customers that have either communicated to KORE before the last day of the current period their intention not to provide future business to KORE or customers that KORE has determined are transitioning away from KORE based on a sustained multi-year time period of declines in revenue and (ii) new customers that started generating revenue after the end of the base period. For example, to calculate our DBNER for the trailing 12 months ended December 31, 2021, we divide (i) revenue, for the trailing 12 months ended December 31, 2021, from go-forward customers that started generating revenue on or before December 31, 2020, by (ii) revenue, for the trailing 12 months ended December 31, 2020, from the same cohort of customers. For the purposes of calculating DBNER, if KORE acquires a company during the given period or the base period, then the revenue of a customer before the acquisition but during either the given period or the base period is included in the calculation. Further, it is often difficult to ascertain which customers should be deemed not to be go-forward customers for purposes of calculating DBNER. Customers are not required to give notice of their intention to transition off of the KORE platform, and a customer’s exit from the KORE platform can take months or longer, and total connections of any particular customer can at any time increase or decrease for any number of reasons, including pricing, customer satisfaction or product fit – accordingly, a decrease in total connections may not indicate that a customer is intending to exit the KORE platform, particularly if that decrease is not sustained over a period of several quarters. DBNER would be lower if it were calculated using revenue from non go-forward customers.

As of December 31, 2021, and December 31, 2020, DBNER excludes connections from non go-forward customers, the vast majority of which are connections from Non-Core Customers. KORE defines "Non-Core Customers" to be customers that management has judged to be lost as a result of the integration of Raco Wireless, Wyless and other acquisitions completed during in the 2014-2017 period, but which continue to have some connections (and account for some revenue) each year with KORE. Non-Core Customers are a subset of non go-forward customers.

DBNER is used by management as a measure of growth at KORE's existing customers (i.e., "same store" growth). It is not intended to capture the effect of either new customer wins or the declines from non go-forward customers on KORE's total revenue growth. This is because DBNER excludes new customers which started generating revenue after the base period, and also excludes any customers which are non go-forward customers on the last day of the current period. Revenue increases from new customer wins, and a decline in revenue from non go-forward customers are also important factors in assessing KORE's revenue growth, but these factors are independent of DBNER.

Cautionary Note on Forward-Looking Statements

This press release includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts of revenue and other financial and performance metrics, future capital availability, product and service availability, projections regarding recent customer engagements, projections of market opportunity and conditions and related expectations. These statements are based on various assumptions and on the current expectations of KORE’s management. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as and must not be relied on by any investor or other person as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of KORE. These forward-looking statements are subject to a number of risks and uncertainties, including general economic, financial, legal, political and business conditions and changes in domestic and foreign markets; the potential effects of COVID-19; risks related to the rollout of KORE's business and the timing of expected business milestones; risks relating to the integration of KORE’s acquired companies, including Business Mobility Partners Inc and SIMON IoT LLC, changes in the assumptions underlying KORE's expectations regarding its future business; the effects of competition on KORE's future business; and the outcome of judicial proceedings to which KORE is, or may become a party. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that KORE presently does not know or that KORE currently believes are immaterial that could also cause actual results to differ materially from those contained in the forward-looking statements. In addition, forward-looking statements reflect KORE's expectations, plans or forecasts of future events and views as of the date of this press release. KORE anticipate that subsequent events and developments will cause these assessments to change. However, while KORE may elect to update these forward-looking statements at some point in the future, KORE specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing KORE's assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.

KORE Group Holdings, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands USD, except share and per share amounts)

                   
   

Three Months Ended

 

Full Year Ended

 
   

December
31, 2021

 

December 31,
2020

 

December 31,
2021

 

December 31,
2020

 

Revenue

                 

Services

$

48,096

$

45,732

$

187,962

$

172,845

 

Products

 

16,202

 

11,731

 

60,255

 

40,915

 

     Total revenue

 

64,298

 

57,463

 

248,217

 

213,760

 

Cost of revenue

                 

Cost of services

 

18,450

 

16,926

 

69,867

 

64,520

 

Cost of products

 

15,099

 

10,489

 

52,357

 

33,410

 

     Total cost of revenue
(exclusive of depreciation
and amortization shown
separately below)

 

33,549

 

27,415

 

122,224

 

97,930

 

Gross profit

 

30,749

 

30,048

 

125,993

 

115,830

 

     Operating expenses

                 

     Selling, general and
     administrative

 

25,208

 

22,976

 

91,733

 

72,883

 

     Depreciation and
     amortization

 

12,467

 

13,604

 

50,414

 

52,488

 

Total operating expenses

 

37,675

 

36,580

 

142,147

 

125,371

 

Operating loss

 

(6,926)

 

(6,532)

 

(16,154)

 

(9,541)

 

Interest expense, including
amortization of deferred
financing costs, net

 

7,105

 

5,134

 

23,260

 

23,493

 

Change in fair value of
warrant liability

 

14

 

4,003

 

(5,267)

 

7,485

 

Loss before income taxes

 

(14,045)

 

(15,669)

 

(34,147)

 

(40,519)

 

Income tax expense (benefit)

                 

     Current

 

(392)

 

340

 

177

 

1,051

 

     Deferred

 

(1,674)

 

(282)

 

(9,871)

 

(6,369)

 

Total income tax benefit

 

(2,066)

 

58

 

(9,694)

 

(5,318)

 

Net loss attributable to the
Company

$

(11,979)

$

(15,727)

$

(24,453)

$

(35,201)

 
                   

Loss per share:

                 

Basic

$

(0.17)

$

(0.70)

$

(1.03)

$

(1.96)

 

Diluted

$

(0.17)

$

(0.70)

$

(1.03)

$

(1.96)

 
                   

Weighted average shares outstanding (in Number):

Basic

 

72,003,811

 

31,647,131

 

41,933,050

 

31,650,173

 

Diluted

 

72,003,811

 

31,647,131

 

41,933,050

 

31,650,173

 

KORE Group Holdings, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(In thousands USD, except share and per share amounts)

         
   

December 31,
2021

 

December 31,
2020

Assets

       

Current assets

       

     Cash and cash equivalents

$

85,976

$

10,321

     Accounts receivable, net of allowances for credits
     and doubtful accounts of $1,800 and $2,804, at
     December 31, 2021, and 2020, respectively

 

51,304

 

40,661

     Inventories, net

 

15,470

 

5,842

     Income taxes receivable

 

954

 

-

     Prepaid expenses and other receivables

 

7,448

 

5,429

     Total current assets

 

161,152

 

62,253

Non-current assets

       

     Restricted cash  

 

367

 

372

     Property and equipment, net

 

12,240

 

13,709

     Intangibles assets, net

 

203,474

 

240,203

     Goodwill

 

381,962

 

382,749

     Deferred tax assets

 

-

 

122

     Other long-term assets

 

407

 

611

     Total assets

$

759,602

$

700,019

     Liabilities, temporary equity and stockholders'
equity

       

     Current liabilities

       

     Accounts payable

$

16,004

$

22,978

     Accrued liabilities

 

21,311

 

17,209

     Income taxes payable

 

467

 

244

     Current portion of capital lease obligations

 

191

 

856

     Deferred revenue

 

6,889

 

7,772

     Current portion of long-term debt and other
          borrowings, net

 

3,326

 

3,161

Total current liabilities

 

48,188

 

52,220

Non-current liabilities

       

     Deferred tax liabilities

 

36,722

 

42,840

     Due to related parties

 

-

 

1,615

     Warrant liability

 

286

 

15,944

     Capital lease obligations

 

264

 

508

     Long-term debt and other borrowings, net

 

399,115

 

298,404

     Other long-term liabilities

 

2,884

 

4,377

     Total liabilities

$

487,459

$

415,908

 

KORE Group Holdings, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS - CONTINUED

(In thousands USD, except share and per share amounts)

 
   

December 31,
2021

 

December 31,
2020

Temporary equity

       

Series A Preferred Stock; par value $1,000 per share; none
authorized, issued and outstanding on December 31, 2021;
7,765,229 shares authorized, and 7,756,158 shares issued
and outstanding on December 31, 2020

$

-

$

77,562

Series A-1 Preferred Stock; par value $1,000 per share; none
authorized, issued and outstanding on December 31, 2021;
10,480,538 shares authorized, 7,862,107 shares issued and
outstanding on December 31, 2020

 

-

 

78,621

Series B Preferred Stock; par value $1,000 per share; none
authorized, issued and outstanding on December 31, 2021;
9,090,975 shares authorized, 9,090,975 shares issued and
outstanding on December 31, 2020

 

-

 

90,910

Series C Convertible Preferred Stock; par value $1,000 per
share; none authorized, issued and outstanding on December
31, 2021; 6,872,894 shares authorized, 2,566,186 shares
issued and outstanding on December 31, 2020

 

-

 

16,802

Total temporary equity

$

-

$

263,895

Stockholders' equity

       

Common stock, voting; par value $0.0001 per share;
315,000,000 shares authorized, 72,027,743 shares issued and
outstanding at December 31, 2021; 55,659,643 shares
authorized, 30,281,520 shares issued and outstanding at
December 31, 2020

$

7

$

3

Additional paid-in capital

 

413,646

 

135,616

Accumulated other comprehensive loss

 

(3,331)

 

(1,677)

Accumulated deficit

 

(138,179)

 

(113,726)

Total stockholders' equity

 

272,143

 

20,216

Total liabilities, temporary equity and stockholders' equity

$

759,602

$

700,019

 

 

KORE Group Holdings, Inc. and Subsidiaries 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands USD)

             

For the years ended

 

December 31, 2021

 

December 31, 2020

 

December 31, 2019

Cash flows from operating activities

           

     Net loss

$

(24,453)

$

(35,201)

$

(23,443)

Adjustments to reconcile net loss to net
cash (used in) provided by operating
activities

           

     Depreciation and amortization

 

50,414

 

52,488

 

48,131

     Intangible asset impairment loss

 

-

 

-

 

3,892

     Amortization of deferred financing costs

 

2,097

 

2,313

 

2,063

     Amortization of discount on Backstop Notes

 

424

 

-

 

-

     Deferred income taxes

 

(9,871)

 

(6,178)

 

(11,419)

     Non-cash foreign currency loss

 

344

 

233

 

1,440

     Share-based compensation

 

4,564

 

1,161

 

1,682

     Provision for doubtful accounts

 

322

 

640

 

905

     Change in fair value of warrant liability

 

(5,267)

 

7,485

 

(235)

     Settlement gain on carrier commitment liability

 

-

 

-

 

(2,269)

Change in operating assets and liabilities, net of operating assets and liabilities
acquired:

     

     Accounts receivable

 

(11,884)

 

(6,072)

 

860

     Inventories

 

(9,875)

 

(3,027)

 

(566)

     Prepaid expenses and other receivables

 

(1,700)

 

(2,020)

 

169

     Accounts payable and accrued liabilities

 

(8,371)

 

13,100

 

(2,458)

     Deferred revenue

 

(805)

 

1,583

 

(44)

     Income taxes payable

 

(697)

 

(34)

 

(1,158)

     Change in minimum carrier commitment liability

 

-

 

-

 

(3,297)

Cash (used in) provided by operating activities

$

(14,758)

$

26,471

$

14,253

Cash flows used in investing activities

           

   Additions to intangible assets

 

(9,247)

 

(10,135)

 

(10,491)

   Additions to property and equipment

 

(4,172)

 

(1,834)

 

(2,391)

   Acquisition of Integron LLC, net of cash acquired

 

-

 

366

 

(37,488)

Net cash used in investing activities

$

(13,419)

$

(11,603)

$

(50,370)

Cash flows from financing activities

           

   Proceeds from revolving credit facility

 

25,000

 

-

 

8,135

   Repayment on revolving credit facility

 

(25,000)

 

(8,300)

 

-

   Repayment of term loan

 

(3,161)

 

(3,526)

 

(2,888)

   Repayment of other borrowings – notes payable

 

(173)

 

-

 

-

   Proceeds from term loan

 

-

 

-

 

35,000

   Proceeds from convertible debt

 

104,167

 

-

 

-

   Proceeds from equity portion of
     convertible debt, net of issuance costs

 

15,697

 

-

 

-

   Payment of deferred financing costs

 

(1,579)

 

-

 

(2,089)

   Repayment of related party note

 

(1,538)

 

-

 

-

   Repurchase of common stock

 

-

 

(200)

 

(80)

   Proceeds from CTAC and PIPE
     financing, net of issuance costs

 

223,688

 

-

 

-

   Settlements of preferred shares

 

(229,915)

 

-

 

-

   Payment of capital lease obligations

 

(828)

 

(692)

 

(1,080)

   Payment of stock option share
     employee withholding taxes

 

(2,305)

 

-

 

-

   Cash provided by/(used in) financing
activities

$

104,053

$

(12,718)

$

36,998

Effect of Exchange Rate Change on
Cash and Cash Equivalents

 

(226)

 

(149)

 

(162)

Change in Cash and Cash Equivalents
and Restricted Cash

 

75,650

 

2,001

 

719

Cash and Cash Equivalents and
Restricted Cash, beginning of period

 

10,693

 

8,692

 

7,973

Cash and Cash Equivalents and
Restricted Cash, end of period

$

86,343

$

10,693

$

8,692

KORE Group Holdings, Inc. and Subsidiaries

RECONCILIATION OF NET LOSS TO EBITDA TO ADJUSTED EBITDA

(In thousands USD)

 

Three Months Ended Dec. 31,

Years Ended Dec. 31,

 

2021

2020

2021

2020

Net loss

$ (11,979)

$ (15,727)

$ (24,453)

$(35,201)

     Income tax expense (benefit)

(2,066)

58

(9,694)

(5,318)

     Interest expense

7,105

5,134

23,260

23,493

     Depreciation and amortization

12,467

13,604

50,414

52,488

EBITDA

5,527

3,069

39,527

35,462

     Change in FV of warrant liabilities
          (non-cash)

14

4,003

(5,267)

7,485

     Transformation expenses

2,763

1,906

8,937

7,354

     Acquisition and integration-related
          restructuring costs

3,997

2,310

11,287

5,709

     Stock-based compensation (non-
          cash)

-

315

4,564

1,161

     Other income tax liability reversal
          (non-cash)

-

80

-

80

     Foreign currency loss (non-cash)

507

1,589

344

233

     Other

88

46

478

335

Adjusted EBITDA

$12,896

$13,318

$59,870

$57,819

Contacts
KORE
Media and Investors:
Vik Vijayvergiya
Vice President, Investor Relations
investors@korewireless.com 
+1-770-280-0324

or

Investors:
Matt Glover, Alex Thompson
Gateway Group, Inc.
KORE@gatewayir.com 
+1-949-574-3860