crex20230329_8k.htm
false 0001356093 0001356093 2023-03-30 2023-03-30 0001356093 crex:CommonStockParValue001PerShareCustomMember 2023-03-30 2023-03-30 0001356093 crex:WarrantsToPurchaseCommonStockCustomMember 2023-03-30 2023-03-30
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
 
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (date of earliest event reported): March 30, 2023
 
CREATIVE REALITIES, INC.
(Exact name of registrant as specified in its charter)
 
Minnesota
 
001-33169
 
41-1967918
(State or other jurisdiction of
incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)
 
13100 Magisterial Drive, Suite 100, Louisville, KY
 
40223
(Address of principal executive offices)
 
(Zip Code)
 
(502) 791-8800
(Registrant’s telephone number, including area code)
 
Not applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
Common Stock, par value $0.01 per share
 
CREX
 
The Nasdaq Stock Market LLC
Warrants to purchase Common Stock
 
CREXW
 
The Nasdaq Stock Market LLC
 
 

 
Item 2.02. Results of Operations and Financial Condition
 
On March 30, 2023, Creative Realities, Inc. issued a press release announcing its financial condition and results of operations for the three months and year ended December 31, 2022. A copy of the press release is furnished as Exhibit 99.1. The information in this Current Report on Form 8-K, including the information contained in the press release furnished as Exhibit 99.1, is deemed to be “furnished” and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is not otherwise subject to the liabilities of that Section, and shall not be deemed incorporated by reference into any filing under the Exchange Act or the Securities Act of 1933, as amended, regardless of any general incorporation language in such filing.
 
Item 9.01 Financial Statements and Exhibits
 
(d)         Exhibits
 
Exhibit No.
Description
99.1
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 

 
SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
Creative Realities, Inc.
 
(Registrant)
   
Date: March 30, 2023
By: 
/s/ Will Logan
   
Will Logan
Chief Financial Officer
 
 
ex_495035.htm

Exhibit 99.1

 

Creative Realities Reports Fourth Quarter 2022 and Fiscal Year 2022 Results

 

Announces Q4 2022 record revenue of $10.5 million

 

Announces FY2022 record revenue of $43.3 million

 

Announces FY2022 record Adjusted EBITDA of $3.8 million

 

Announces growth of annual recurring revenue to $14.8 million run rate exiting 2022

 

Increases 2023 Revenue Guidance to Exceed $60 million

 

Projects Backlog Revenue at up to $110 million

 

LOUISVILLE, KY March 30, 2023 – Creative Realities, Inc. (“Creative Realities,” “CRI,” or the “Company”) (NASDAQ: CREX, CREXW), a leading provider of digital signage and media solutions, announced its financial results for the fourth quarter and fiscal year ended December 31, 2022.

 

Rick Mills, Chief Executive Officer, commented “I am pleased to report that the Company generated record fourth quarter revenue of $10.5 million in 2022, a $5.1 million, or 94%, improvement over the same period in 2021. That brought the Company’s full year revenue to $43.3 million, representing a $12.7 million, or 41%, annual increase over the pro forma combination of Creative Realities and Reflect Systems, indicative of both organic and strategic growth through the merger of the companies. The Company’s run-rate on annual recurring revenue is also at a record level of $14.8 million, well exceeding the $12.0 million run-rate for the combined companies at the end of 2021 and the $14.5 million run-rate reported as of the third quarter of this year. For fiscal year 2022, revenue totaled a record $43.4 million, exceeding the guidance that management previously provided. This is a $24.9 million (135%) increase over fiscal year 2021. Adjusted EBITDA for 2022 totaled $3.8 million, a record full-year number that also exceeded guidance provided by management and represented a 215% improvement over the same period in 2021. The Fiscal Year 2022 Adjusted EBITDA margin percentage of 8.8% is also a record for the Company.

 

“We believe these results evidence the strength of the platform created by the combination of Creative Realities and Reflect Systems and demonstrate the Company’s considerable potential to drive value for our shareholders. Our current client base continues to expand, and the pipeline for potential new logos and new clients has never been more robust,” stated Rick Mills, CEO of Creative Realties. Mr. Mills continued, “In addition to announcing record financial results for 2022, we have a number of important announcements and updates to report, including several new significant client acquisitions and client expansions, the cumulative impact of which is transformational for the Company. These will be discussed in detail on our scheduled call to discuss earnings results on March 30, 2022.”

 

The Company is updating its 2023 full-year revenue guidance from $54 million to an expected $60 million at a projected Adjusted EBITDA margin percentage of 15% and an annual recurring revenue of $17 million, each on an annualized exit run-rate basis. The Company believes its current revenue backlog from existing customer opportunities is up to $110 million, which the Company anticipates it will realize over the next two to three calendar years. “Given significant new client acquisition and expanded existing client relationships, we believe we have a truly extraordinary value creation story in the making,” stated Mr. Mills. “Accordingly, we are committed to communicating the financial underpinnings for our revenue and profit guidance.

 

Important new measures that we are communicating to investors is our backlog revenue and backlog conversion to subscription services (SaaS). Backlog is primarily related to network deployments and project work but seeds ARR. They complement each other in this regard to support the revenue generation projections of the company. Our backlog calculation is comprised of the full rollout of projects that are anticipated by our current customers under contract, and includes all revenues to be received by the Company by deploying all of our products and services necessary to service such projects, and includes projected revenues that are not currently subject to binding purchase orders or firm commitments.

 

 

 

In addition to announcements of material new client engagements and existing client engagement expansion, we will discuss the recent rejection of a go-private proposal by Pegasus Capital Advisors, the reverse stock split effected on March 27, 2023 and other noteworthy events on the scheduled earnings call.

 

2022 Financial Overview

 

Key Highlights:

 

Revenue growth of $24.9 million, or 135%, or $12.7 million and 41% as compared to the pro forma combined results of CRI and Reflect in the prior year.

 

Expansion of endpoints deployed utilizing our content management platforms, increasing our exit run-rate in ARR to $14.8 million

 

Net income of $1.9 million as compared to net income of $0.2 million in 2021

 

Adjusted EBITDA of $3.9 million as compared to an Adjusted EBITDA of $1.2 million in 2021

 

Revenue, gross profit, and gross margin:

 

Sales were $43.3 million for the year ended December 31, 2022, an increase of $24.9 million , or 135%, as compared to the same period in 2021. The increase on a pro forma consolidated basis was $12.7 million, or 41% organically.

 

Hardware revenues were $19.5 million for the year ended December 31, 2022, an increase of $10.0 million, or 105.2% as compared to the same period in 2021, driven by large scale LED deployments during the year by multiple customers, the launch of the Company’s digital drive-thru product, and the acquisition of Reflect Systems, Inc. in February 2022. Gross margin on hardware revenue was 16.5% during 2021 as compared to 26.8% during 2021, with approximately 5% of the reduction driven by the non-cash write-off of unsold Safe Space Solutions inventory as the Company has exited the temperature scanning technology market.

 

Services and other revenues were $23.5 million in 2022, an increase of $14.5 million, or 162%, as compared to the same period in 2021. Managed services revenue, which includes both SaaS and help desk technical subscription services were $14.3 million for the year ended December 31, 2022 as compared to $5.6 million for the year ended December 31, 2021, which represents a year-over-year growth rate of 156% in our higher margin, typically subscription-based, managed service revenue.

 

Gross profit was $17.7 million for the year ended December 31, 2022, an increase of $9.4 million, or 112.3%, compared to the same period in 2021. Consolidated gross margin decreased to 40.9% for the year ended December 31, 2022 from 45.3% in the prior year, driven primarily by the non-cash write-off of unsold Safe Space Solutions inventory, without which the consolidated gross margin for 2022 would have been 43.2%.

 

Operating expenses:

For the year ended December 31, 2022 as compared to the same period in the prior year:

 

 

Sales and marketing expenses generally include the salaries, taxes, and benefits of our sales and marketing personnel, as well as trade show activities, travel, and other related sales and marketing costs. Sales and marketing expenses increased by $2.5 million, or 217%, for the year ended December 31, 2022 as compared to the same period in 2021 driven primarily by (i) the inclusion in the prior year of a benefit of $0.2 million related Employee Retention Credits (“ERC”) related to the retention and payment of salaries to sales personnel throughout 2020 and 2021, (ii) the acquisition of Reflect Systems, Inc. (“Reflect”) via merger (the “Merger”) on February 17, 2022, and (iii) the Company’s enhanced investments into sales and marketing activities post-COVID-19 pandemic. Immediately following the Merger, the Company integrated the sales and marketing functions of the Company and Reflect and did not disaggregate expenses between the two legacy companies. Following the Merger and through integration activities, the Company adopted certain tools, technology, and processes – particularly with respect to lead generation and brand marketing – that the Company believes were undercapitalized historically by the Company. Additionally, the Company engaged an investor relations firm and has increased investor relations activities, including conferences and presentations. As a result, we expected the sales and marketing expenses of the Company for the year ended December 31, 2022 to adequately reflect the pace for spend in these areas in future reporting periods.

 

 

 

 

Research and development expenses generally include personnel and development tools costs associated with the continued development of the Company’s content management systems and other related application development. Research and development expenses increased by $0.7 million, or 127%, for the year ended December 31, 2022 as compared to the same period in 2021, driven primarily by (i) the inclusion in the prior year of a benefit of $0.2 million related ERC, and (ii) the acquisition of Reflect via the Merger on February 17, 2022. Through the Merger, we acquired a fully staffed, experienced software development team and elected to keep that team in-tact, particularly given employment market conditions with respect to talented software engineers. We have integrated the pre-existing CRI development team with the acquired team and have experienced enhanced speed to market on new feature and functionality development activities from increasing this resource pool. We expect this elevated level of expense during the year ended December 31, 2022 to continue into the future as we develop our current and future product set.

 

 

General and administrative expenses increased $4.6 million , or 62%, driven primarily by (i) the inclusion in the prior year of a benefit of $694 related to ERC, (ii) a prior period cash recovery of $0.6 million related to a customer bankruptcy for which the Company previously recorded a reserve, and (iii) increased headcount and operations as a result of the acquisition of Reflect on February 17, 2022. While the Company anticipates carrying higher general and administrative expenses moving forward as a result of the acquisition and subsequent expansion in organic revenues, the Company continues to execute integration activities (including but not limited to consolidation of CMS tools, cloud hosting environments, IT tools, and rightsizing leases for office space) that we expect will be realized by the end of 2022 and into 2023.

 

Operating loss, net loss, and EBITDA:

 

Operating loss was $2.4 million for the year ended December 31, 2022 as compared to an operating loss of $2.5 million during the same period in 2021. The operating loss in each period included $0.5 million in costs associated with pursuit of acquisition activities, including the Reflect Merger. The operating loss, via general & administrative expenses, in the current year included $1.7 million in non-cash employee share-based compensation expense.

 

Net income was $1.9 million for the year ended December 31, 2022 as compared to net income of $0.2 million for the same period in 2021.

 

Adjusted EBITDA was $3.8 million in 2022 as compared to Adjusted EBITDA of $1.2 million in 2021. See the appendix for a description of these non-GAAP financial measures and reconciliation to our net income.

 

Subsequent events:

 

Secured Promisor Note: On February 11, 2023, the Company executed an amendment to the Secured Promissory Note which eliminated the balloon payment of $1.25 million due in February 2023, extending the maturity date for a one-year period, to February 17, 2024. During the extended period, Creative Realities will continue to make monthly principal payments of $0.1 million, and the annual interest rate on the outstanding principal increased from 0.59% to 4.60%, which will accrue and is payable in full on the new maturity date.

 

Reverse Stock Split: Effective March 27, 2023, the Company effectuated a one-for-three stock split of the shares of the Company's common stock, par value $0.01 per share. The Company now has approximately 7.7 million shares outstanding.

 

Conference Call Details

The Company will host a conference call to review the results of the Company’s fourth quarter and year ended 2022, and provide additional commentary about the Company’s recent performance and the Reflect merger, on March 30, 2023 at 9:00 am Eastern Time.

 

 

 

Prior to the call, participants should register at http://bit.ly/CRIearnings2022Q4. Once registered, participants can use the dial-in information provided in the registration email to listen to the Company’s prepared remarks and participate in the live question and answer session. An archived edition of the conference call will also be posted on our website at www.cri.com later that same day and will remain available to interested parties via the same link for one year.

 

About Creative Realities, Inc.

Creative Realities helps clients use place-based digital media to achieve business objectives such as increased revenue, enhanced customer experiences, and improved productivity. The Company designs, develops and deploys digital signage experiences for enterprise-level networks, and is actively providing recurring SaaS and support services across diverse vertical markets, including but not limited to retail, automotive, digital-out-of-home (DOOH) advertising networks, convenience stores, foodservice/QSR, gaming, theater, and stadium venues.

 

With its recent acquisition of Reflect Systems, Inc., a leading provider of digital signage software platforms, the Company is poised to extend its product and service offering and accelerate growth in SaaS revenue. While Reflect provided a broad range of digital signage solutions, Reflect’s flagship products are the market-leading ReflectView digital signage platform and Reflect AdLogic ad management platform. ReflectView is the industry’s most comprehensive, scalable, enterprise-grade digital signage platform, powering enterprise customer networks. Meanwhile, Reflect AdLogic has become the benchmark for digital signage powered ad networks, delivering nearly 50 million ads daily. The acquisition of Reflect also brought to the Company a media sales division with the expertise and relationships to help any digital signage venue owner develop and execute a monetization plan for their network.

 

The combined company has operations across North America with active installations in more than 10 countries.

 

Use of Non-GAAP Measures

Creative Realities, Inc. prepares its consolidated financial statements in accordance with United States generally accepted accounting principles (“GAAP”). In addition to disclosing financial results prepared in accordance with GAAP, the Company discloses information regarding “EBITDA” and “Adjusted EBITDA.” CRI defines “EBITDA” as earnings before interest, income taxes, depreciation and amortization of intangibles. CRI defines “Adjusted EBITDA” as EBITDA excluding stock-based compensation, fair value adjustments and both cash and non-cash non-recurring gains and charges. EBITDA and Adjusted EBITDA are not measures of performance defined in accordance with GAAP. However, EBITDA and Adjusted EBITDA are used internally in planning and evaluating the Company’s operating performance. Accordingly, management believes that disclosure of these metrics offers investors, bankers and other stakeholders an additional view of the Company’s operations that, when coupled with the GAAP results, provides a more complete understanding of the Company’s financial results.

 

EBITDA and Adjusted EBITDA should not be considered as an alternative to net income/(loss) or to net cash used in operating activities as measures of operating results or liquidity. Our calculation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies, and the measures exclude financial information that some may consider important in evaluating the Company’s performance. A reconciliation of GAAP net income/(loss) to EBITDA and Adjusted EBITDA is included in the accompanying financial schedules.

 

For further information, please refer to Creative Realities, Inc.’s filings available online at www.sec.gov, including its Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 22, 2022.

 

 

 

Cautionary Note on Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, and includes, among other things, discussions of our business strategies, product releases, future operations and capital resources. Words such as "estimates," "projected," "expects," "anticipates," "forecasts," "plans," "intends," "believes," "seeks," "may," "will," "should," "future," "propose" and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. Forward-looking statements are not guarantees of future performance, conditions or results. They are based on the opinions, estimates and beliefs of management as of the date such statements are made, and they are subject to known and unknown risks, uncertainties, assumptions and other factors, many of which are outside of our control, that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. Some of these risks are discussed in the “Risk Factors” section contained in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021 and the Company’s subsequent filings with the U.S. Securities and Exchange Commission. Important factors, among others, that may affect actual results or outcomes include: our ability to effectively integrate Reflect’s business operations, our strategy for customer retention, growth, product development, market position, financial results and reserves, our ability to execute on our business plan, our ability to retain key personnel, our ability to remain listed on the Nasdaq Capital Market, our ability to realize the revenues included in our future guidance and backlog reports, potential litigation, supply chain shortages, and general economic and market conditions impacting demand for our products and services, including those as a result of the COVID-19 pandemic. Readers should not place undue reliance upon any forward-looking statements. We assume no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Contact

 

Christina Davies

cdavies@ideagrove.com

 

Investor Relations:

ir@cri.com

https://investors.cri.com/

 

 

 

 

CREATIVE REALITIES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)

 

   

December 31,

   

December 31,

 
   

2022

   

2021

 

ASSETS

               

CURRENT ASSETS

               

Cash and cash equivalents

  $ 1,633     $ 2,883  

Accounts receivable, net of allowance for doubtful accounts of $984 and $620, respectively

    8,263       3,006  

Unbilled receivables

    -       369  

Inventories, net

    2,267       1,880  

Prepaids and other current assets

    1,819       1,634  

Total current assets

    13,982       9,772  

Property and equipment, net

    201       75  

Operating lease right-of-use assets

    1,584       654  

Intangibles, net

    23,752       4,850  

Goodwill

    26,453       7,525  

Other assets

    43       5  

TOTAL ASSETS

  $ 66,015     $ 22,881  
                 

LIABILITIES AND SHAREHOLDERS EQUITY

               

CURRENT LIABILITIES

               

Accounts payable

  $ 3,757     $ 2,517  

Accrued expenses

    3,828       2,110  

Deferred revenues

    1,223       426  

Customer deposits

    2,478       1,525  

Current maturities of operating leases

    711       281  

Short-term portion of Secured Promissory Note

    1,248       -  

Short-term portion of related party Consolidation Term Loan, net of $745 and $0 discount, respectively

    1,251       -  

Short-term related party Term Loan (2022)

    2,000       -  

Total current liabilities

    16,496       6,859  

Long-term Secured Promissory Note

    208       -  

Long-term related party Acquisition Term Loan, net of $1,484 and $0 discount, respectively

    8,516       -  

Long-term related party Consolidation Term Loan, net of $840 and $0 discount, respectively

    4,349       -  

Long-term related party loans payable, net of $0 and $143 discount, respectively

    -       4,624  

Long-term related party convertible loans payable, at fair value

    -       2,251  

Long-term obligations under operating leases

    873       373  

Contingent acquisition consideration, at fair value

    9,789       -  

Other liabilities

    205       45  

TOTAL LIABILITIES

    40,436       14,152  
                 

SHAREHOLDERS’ EQUITY

               

Common stock, $0.01 par value, 66,666 shares authorized; 7,266 and 4,003 shares issued and outstanding, respectively

    218       120  

Additional paid-in capital

    75,770       60,863  

Accumulated deficit

    (50,409

)

    (52,254

)

Total shareholders’ equity

    25,579       8,729  

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

  $ 66,015     $ 22,881  

 

 

 

CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

   

For the Years Ended

 
   

December 31,

 
   

2022

   

2021

 

Sales

               

Hardware

  $ 19,895     $ 9,450  

Services and other

    23,455       8,987  

Total sales

    43,350       18,437  
                 

Cost of sales

               

Hardware

    16,613       6,914  

Services and other

    8,998       3,166  

Total cost of sales

    25,611       10,080  

Gross profit

    17,739       8,357  
                 

Operating expenses:

               

Sales and marketing

    3,651       1,153  

Research and development

    1,251       550  

General and administrative

    11,892       7,321  

Depreciation and amortization

    2,833       1,364  

Deal and transaction costs

    592       518  

Total operating expenses

    20,219       10,906  

Operating loss

    (2,480

)

    (2,549

)

                 

Other income/(expenses):

               

Interest expense, including amortization of debt discount

    (2,743

)

    (805

)

Change in fair value of warrant liability

    7,902       -  

Change in fair value of equity guarantee

    1,074       -  

Gain on settlement of obligations

    (237

)

    3,449  

Gain on fair value of debt

    -       166  

Loss on debt waiver consent

    (1,212

)

    -  

Loss on warrant amendment

    (345

)

    -  

Other income/(expense), net

    (4

)

    (7

)

Total other income/(expense)

    4,435       2,803  

Net income before income taxes

    1,955       254  

Income tax expense

    (79

)

    (22

)

Net income

  $ 1,876     $ 232  

Net income per common share - basic

  $ 0.28     $ 0.06  

Net income per common share - diluted

  $ 0.28     $ 0.06  

Weighted average shares outstanding - basic

    6,664       3,920  

Weighted average shares outstanding - diluted

    6,664       3,920  

 

 

 

 

CREATIVE REALITIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except share per share amounts)

(unaudited)

 

   

For the Years Ended

 
   

December 31,

 
   

2022

   

2021

 

Operating Activities:

               

Net income

  $ 1,876     $ 232  

Adjustments to reconcile net income to be used in operating activities:

               

Depreciation and amortization

    2,833       1,364  

Amortization of debt discount

    1,268       159  

Stock-based compensation

    2,116       2,023  

Change in excess/obsolete inventory reserve

    1,275       409  

Change in allowance for doubtful accounts

    398       10  

Employee retention and other government credits

    -       (785

)

Increase in notes due to in-kind interest

    -       467  

Non-cash receivables from in-process projects

    -       (369

)

Non-cash application of customer deposits to completed projects

    -       (506

)

Gain on forgiveness of Paycheck Protection Program

    -       (1,552

)

Gain on settlement of Seller Note

    -       (1,538

)

Loss/(Gain) on settlement of obligations

    237       (359

)

Changes in fair value of Convertible Loan

    -       (166

)

Loss on debt waiver consent

    1,212       -  

Loss on warrant amendment

    345       -  

Gain on change in fair value of contingent consideration

    (1,074

)

    -  

Gain on change in fair value of warrants

    (7,902

)

    -  

Changes to operating assets and liabilities:

               

Accounts receivable and unbilled receivables

    (3,927

)

    (673

)

Inventories

    (1,472

)

    62  

Prepaid expenses and other current assets

    480       (342

)

Accounts payable and other current payables

    914       869  

Deferred revenue

    (462

)

    (338

)

Accrued expenses, net

    1,112       206  

Customer deposits

    110       1,261  

Other

    (47

)

    37  

Net cash provided by / (used in) operating activities

    (708

)

    471  

Investing activities

               

Acquisition of business, net of cash acquired

    (17,186

)

    -  

Purchases of property and equipment

    (149

)

    (19

)

Capitalization of internal and external labor for software development

    (4,140

)

    (1,140

)

Net cash used in investing activities

    (21,475

)

    (1,159

)

Financing activities

               

Principal payments on finance leases

    -       (4

)

Proceeds from sale of common stock in PIPE, net of offering expenses

    1,814       -  

Proceeds from sale & exercise of pre-funded warrants in PIPE, net of offering expenses

    8,295       -  

Proceeds from Acquisition Term Loan, net of offering expenses

    9,868       -  

Proceeds from Term Loan (2022)

    2,000       -  

Repayment of seller note

    (1,044

)

    (100

)

Proceeds from common stock issuance, net of issuance costs

    -       1,849  

Net cash provided by financing activities

    20,933       1,745  

Decrease in Cash and Cash Equivalents

    (1,250

)

    1,057  

Cash and Cash Equivalents, beginning of year

    2,883       1,826  

Cash and Cash Equivalents, end of year

  $ 1,633     $ 2,883  

 

 

 

 

RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA

(in thousands, unaudited)

 

Creative Realities, Inc. prepares its consolidated financial statements in accordance with United States generally accepted accounting principles (“GAAP”). In addition to disclosing financial results prepared in accordance with GAAP, the Company discloses information regarding “EBITDA” and “Adjusted EBITDA.” CRI defines “EBITDA” as earnings before interest, income taxes, depreciation and amortization of intangibles. CRI defines “Adjusted EBITDA” as EBITDA excluding stock-based compensation, fair value adjustments and both cash and non-cash non-recurring gains and charges.

 

EBITDA and Adjusted EBITDA are non-GAAP financial measures and should not be considered as a substitute for net income (loss), operating income (loss) or any other performance measure derived in accordance with United States generally accepted accounting principles (“GAAP”) or as an alternative to net cash provided by operating activities as a measure of CRI’s profitability or liquidity. CRI’s management believes EBITDA and Adjusted EBITDA are useful financial metrics because they allow external users of CRI’s financial statements, such as industry analysts, investors, lenders and rating agencies, to more effectively evaluate CRI’s operating performance, compare the results of its operations from period to period and against CRI’s peers without regard to CRI’s financing methods, hedging positions or capital structure and because it highlights trends in CRI’s business that may not otherwise be apparent when relying solely on GAAP measures. CRI also presents EBITDA and Adjusted EBITDA because it believes EBITDA and Adjusted EBITDA are important supplemental measures of its performance that are frequently used by others in evaluating companies in its industry. Because EBITDA and Adjusted EBITDA exclude some, but not all, items that affect net income (loss) and may vary among companies, the EBITDA and Adjusted EBITDA CRI presents may not be comparable to similarly titled measures of other companies.

 

The following table presents a reconciliation of EBITDA and Adjusted EBITDA from net loss, CRI’s most directly comparable financial measure calculated and presented in accordance with GAAP.

 

           

Quarters Ended

 
   

Year Ended

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

Quarters ended

 

2022

   

2022

   

2022

   

2022

   

2022

 

GAAP net income (loss)

 

$

1,876

   

$

(1,334

)

 

$

(554

)

 

$

1,262

   

$

2,502

 

Interest expense:

                                       

Amortization of debt discount

   

1,268

     

364

     

363

     

360

     

181

 

Other interest, net

   

1,475

     

423

     

394

     

390

     

268

 

Depreciation/amortization:

                                       

Amortization of intangible assets

   

2,702

     

743

     

848

     

431

     

680

 

Amortization of employee share-based awards

   

1,689

     

448

     

456

     

316

     

469

 

Depreciation of property and equipment

   

131

     

30

     

37

     

37

     

27

 

Income tax expense/(benefit)

   

79

     

33

     

(10

)

   

53

     

3

 

EBITDA

 

$

9,220

   

$

707

   

$

1,534

   

$

2,849

   

$

4,130

 

Adjustments

                                       

Gain on fair value of warrant liability

   

(7,902

)

   

-

     

-

     

(2,433

)

   

(5,469

)

(Gain)/loss on settlement of obligations

   

237

     

-

     

(37

)

   

(21

)

   

295

 

Loss on debt waiver consent

   

1,212

     

-

     

-

     

-

     

1,212

 

Loss on warrant amendment

   

345

     

-

     

-

     

345

     

-

 

(Gain)/loss on fair value of equity guarantee

   

(1,074

)

   

(705

)

   

(442

)

   

73

     

-

 

Disposal of Safe Space Solutions inventory

   

909

     

909

     

-

     

-

     

-

 

Deal and transaction costs

   

592

     

54

     

110

     

37

     

391

 

Other income

   

4

     

7

     

2

     

1

     

(6

)

Stock-based compensation – Director grants

   

302

     

56

     

82

     

82

     

82

 

Adjusted EBITDA

 

$

3,845

   

$

1,028

   

$

1,249

   

$

933

   

$

635