NextNav Inc. Reports Second Quarter 2024 Results
NextNav Inc. Reports Second Quarter 2024 Results
Federal Communications Commission Releases Public Notice on Petition for Rulemaking
聯邦通信委員會發布有關規則制定的公告
Awarded $1.9 million in Funding from DOT to Test PNT Services as Complement and Backup to GPS
DOt授予190萬美元用於測試PNt服務作爲GPS的補充和備份
RESTON, Va., Aug. 07, 2024 (GLOBE NEWSWIRE) -- NextNav Inc. (NASDAQ: NN) ("NextNav" or the "Company") a leader in next generation positioning, navigation, and timing (PNT) and 3D geolocation, today reported financial results for NextNav's second quarter ended June 30, 2024.
瓦勒斯通,2024年8月7日(環球新聞線)--NextNav公司(納斯達克代碼:NN)(“NextNav”或“公司”)是下一代定位,導航和定時(PNT)和3D地理位置領域的領導者,今天報告了截至2024年6月30日的第二季度NextNav的財務結果。
Mariam Sorond, NextNav CEO stated, "The NextNav team continued to make solid progress towards our strategic vision in the second quarter. Notably, on August 6, 2024, the Federal Communications Commission ("FCC") issued a public notice seeking comments on NextNav's petition for rulemaking. This is a standard, but significant first step in the longer-term FCC rulemaking process and we appreciate the FCC's action as we push to deliver an innovative spectrum solution in the Lower 900 MHz band.
Mariam Sorond,NextNav CEO表示:“第二季度,NextNav團隊在實現我們的戰略願景方面繼續取得實質性進展。值得注意的是,2024年8月6日,聯邦通信委員會(FCC)發佈了一則公告,尋求對NextNav的規則制定請願書進行評論。這是長期FCC規則制定流程中的第一步,這一標準步驟意義重大,我們感謝FCC的行動,因爲我們致力於提供創新的頻譜解決方案在900 MHz以下頻段。
"Additionally, we recently received an award from the Department of Transportation ("DOT") to test NextNav's PNT technology, a terrestrial solution that delivers PNT as a complement and back up to GPS. The award provides $1.9 million in funding, the largest dollar value awarded by the DOT, and is a significant win for NextNav as it's aligned with the DOT's complementary PNT action plan to conduct field testing of technologies with critical infrastructure providers. It also further validates NextNav's strength and leadership position in PNT services and aligns well with our technology and spectrum path with the FCC."
“此外,我們最近獲得了交通部的獎勵,用於測試NextNav的PNt技術,這是一種通過地面解決方案提供PNt作爲GPS的補充和備份。此次獎項提供190萬美元的資金,是DOt授予的最高金額,對於NextNav來說是一個重大的勝利,因爲它與DOT的更全面的PNt行動計劃相一致,該計劃旨在與關鍵基礎設施提供商一起進行技術現場測試。這進一步驗證了NextNav在PNt服務方面的實力和領導地位,並與我們在FCC的技術和頻譜路徑相吻合。”
Recent Operational Highlights
最近推出了改版的Apple和Android POSaBIT Pay應用程序;
-
FCC Releases Public Notice on Petition for Rulemaking: On August 6, 2024, the FCC released a public notice seeking comment on NextNav's innovative spectrum solution in the Lower 900 MHz band (902-928 MHz band). The FCC has requested comments from the public on this petition within the next 30 days, followed by a 15-day reply comment period.
-
NextNav Granted U.S. Department of Transportation Award to Test PNT Services: On July 3, 2024, the DOT issued a press release announcing that NextNav was awarded a purchase order to test the Company's 3D PNT technology, a terrestrial solution that delivers PNT as a complement and backup to GPS. The award comes from the U.S. DOT Volpe Center and is a part of its Complementary PNT Action Plan.
-
Nicola Palmer Joins NextNav Board of Directors: Nicola Palmer was appointed to the NextNav Board of Directors, effective June 24, 2024. Ms. Palmer spent much of her career with Verizon where she held leadership roles spanning engineering, operations, and technology supporting advanced data and wireless products, serving as Chief Technology Officer, Chief Engineering Officer, and Head of Wireless Networks.
- FCC發佈有關規則制定請願書的公告:2024年8月6日,FCC發佈了一則公告,尋求對NextNav在900 MHz以下頻段(902-928 MHz頻段)的創新頻譜解決方案進行評論。FCC要求公衆在接下來的30天內就此請願書發表意見,隨後是爲期15天的答覆意見期。
- NextNav獲得美國交通部測試PNt服務的獎勵:2024年7月3日,美國交通部發表新聞公告,宣佈NextNav獲得了購買訂單,以測試公司的3D PNt技術,這是一種通過地面解決方案提供PNt作爲GPS的補充和備份。該獎項來自美國DOt Volpe中心,是其補充PNt行動計劃的一部分。
- Nicola Palmer加入NextNav董事會:Nicola Palmer於2024年6月24日被任命爲NextNav董事會成員。Palmer女士在威瑞森(Verizon)工作期間擔任工程,運營和技術領導職務,支持高級數據和無線產品,並擔任首席技術官,首席工程官和無線網絡負責人。
Three and Six Months Ended June 30, 2024 Financial Highlights
截至2024年6月30日的三個和六個月財務亮點 營業收入:2024年6月30日的三個月營業收入爲110萬美元,去年同期爲80萬美元。在截至2024年6月30日的六個月中,營業收入爲210萬美元,去年同期爲160萬美元。在截至2024年6月30日的三個月和六個月中的收入增長主要歸因於增加的商業客戶技術和服務合同的經常性服務收入,包括在支持政府機會方面的收入。
-
Revenue: was $1.1 million in the three months ended June 30, 2024, as compared to $800,000 in the prior year period. In the six months ended June 30, 2024, Revenue was $2.1 million, as compared to $1.6 million. The increase in both the three and six months ended June 30, 2024 was primarily attributable to increased recurring service revenue in the current period from technology and services contracts with commercial customers, including in support of government opportunities.
-
Operating Loss: was $15.3 million in the three months ended June 30, 2024, as compared to an operating loss of $15.0 million in the prior year period, primarily driven by increases in payroll-related expenses and professional services, partially offset by lower stock-based compensation expense. In the six months ended June 30, 2024, operating loss was $31.5 million, as compared to $29.0 million in the prior year period. The increase in operating loss was primarily driven by an increase in payroll-related expenses and professional services, particularly offset by lower stock-based compensation expenses.
-
Net Loss: was $24.4 million in the three months ended June 30, 2024, including a loss on the fair value of warrants, net of gain associated with a change in liability associated with the Telesaurus asset purchase of $6.6 million, as compared to a net loss of $15.8 million in the prior year period, including a loss on the fair value of the warrants of $0.3 million. In the six months ended June 30, 2024, net loss was $56.0 million including a loss on the fair value of warrants, net of gain associated with a change in liability with the Telesaurus asset purchase of $19.8 million, as compared to a net loss of $32.1 million in the prior year period, including a loss on the fair value of the warrants of $3.1 million.
-
Balance Sheet: as of June 30, 2024, the Company had $86.3 million in cash, cash equivalents, and short-term investments and has $51.4 million in debt net of unamortized discount attributed to transaction costs and the issuance of warrants, with a gross value of $70 million.
- 營業虧損:2024年6月30日的三個月營業虧損爲1530萬美元,去年同期營業虧損爲1500萬美元,主要由於薪資相關支出和專業服務費用的增加,部分抵消了較低的股票報酬支出。在截至2024年6月30日的六個月中,營業虧損爲3150萬美元,去年同期爲2900萬美元。營業虧損的增加主要由於薪資相關支出和專業服務費用的增加,部分抵消了較低的股票報酬支出。
- 淨虧損:2024年6月30日的三個月淨虧損爲2440萬美元,包括與Telesaurus資產購買相關的責任變化帶來的收益減去認股權利公允價值損失的損失,金額爲660萬美元,而去年同期的淨損失爲1580萬美元,包括認股權的公允價值損失30萬美元。在截至2024年6月30日的六個月中,淨虧損爲5600萬美元,包括與Telesaurus資產購買相關的責任變化帶來的收益減去認股權利公允價值損失的損失,金額爲1980萬美元,而去年同期的淨損失爲3210萬美元,包括認股權的公允價值損失310萬美元。
- 資產負債表:截至2024年6月30日,公司在現金,現金等價物和短期投資中擁有8630萬美元,在扣除未攤銷折價的交易成本和認股權利發行的淨債務5140萬美元后,淨負債7000萬美元。
- NextNav將於2024年8月7日星期三下午5:00 Et爲分析師和投資者舉行電話會議。
Conference Call Information
電話會議信息
NextNav will host a conference call for analysts and investors at 5:00 pm ET on Wednesday, August 7, 2024.
可以通過撥打以下電話號碼在電話中訪問會議的回放,直至2024年8月14日:從美國撥打(800)770-2030,從美國以外的地區撥打(647)362-9199。會議ID號碼爲62936。
Registration for the conference call can be completed by visiting the following website prior to, or on the day of, the conference call: . After registering, each participant will be provided with call details and a registrant ID. Reminders will also be sent to registered participants via email. Alternatively, the conference call will be available via a live webcast.
會議電話的註冊可以在會議電話之前或當天訪問以下網站完成:。註冊後,每位參與者將提供呼叫詳細信息和註冊者ID。提醒也將通過電子郵件發送給註冊的參與者。或者,會議電話可以通過現場網絡廣播查看。
To access the live webcast or a replay, visit the Company's investor relations website at .
要訪問現場網絡廣播或重播,請訪問公司的投資者關係網站。
A replay of the call can also be accessed via phone through August 14, 2024 by dialing (800) 770-2030 from the U.S., or (647) 362-9199 from outside the U.S. The conference I.D. number is 62936.
本新聞稿包含“向前看語句”,包括風險和不確定性,涉及基於未來結果的預測和尚未確定數量的估計的分析和其他信息,還可能涉及NextNav的未來前景,發展和業務策略。特別是,這些本質上向前看的語句包括實現某些與FCC相關的里程碑和FCC批准的成就,實現更廣泛的頻譜容量和NextNav地面3D PNt服務的推進,NextNav在3D地理位置業務中推動增長的位置以及 NextNav的下一代陸地3D PNt技術的擴展,NextNav的業務計劃,目標,期望和意圖以及NextNav的估計和未來業務策略,競爭地位,行業環境,潛在增長機會,收入,費用和利潤。
About NextNav Inc.
關於NextNav公司。
NextNav Inc. (Nasdaq: NN) is a leader in next generation positioning, navigation and timing (PNT), enabling a whole new ecosystem of applications and services that rely upon 3D geolocation and PNT technology. Powered by low-band licensed spectrum, NextNav's positioning and timing technologies deliver accurate, reliable, and resilient 3D PNT solutions for critical infrastructure, GPS resiliency and commercial use cases.
NextNav Inc. (納斯達克:NN)是下一代定位、導航和定時(PNT)領域的領先者,支持全新的應用程序和服務生態系統,這些應用程序和服務依賴於3D地理定位和PNt技術。NextNav通過低頻授權頻譜提供能夠爲至關重要的基礎設施、GPS彈性和商業用例提供準確、可靠和具有彈性的3D PNT解決方案的定位和定時技術。
For more information, please visit or follow NextNav on Twitter or LinkedIn.
欲了解更多信息,請訪問或關注NextNav的Twitter或LinkedIn賬號。
Source: NN-FIN
資料來源:NN-FIN
Forward-Looking Statements
前瞻性聲明
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as "forecast," "intend," "seek," "target," "anticipate," "believe," "expect," "estimate," "plan," "outlook," and "project" and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These statements, which involve risks and uncertainties, relate to analyses and other information that are based on forecasts of future results and estimates of amounts not yet determinable and may also relate to NextNav's future prospects, developments and business strategies. In particular, such forward-looking statements include the achievement of certain FCC-related milestones and FCC approvals, the ability to realize the broader spectrum capacity and the advancement of NextNav's terrestrial 3D PNT services, NextNav's position to drive growth in its 3D geolocation business and expansion of its next generation terrestrial 3D PNT technologies, the business plans, objectives, expectations and intentions of NextNav, and NextNav's estimated and future business strategies, competitive position, industry environment, potential growth opportunities, revenue, expenses, and profitability. These statements are based on NextNav's management's current expectations and beliefs, as well as a number of assumptions concerning future events.
這些聲明是基於NextNav管理層目前的期望和信念,以及關於未來事件的一些假設而做出的,而這些聲明涉及風險和不確定性,以及基於預測未來結果和尚未確定數量的估計的分析和其他信息。的數量。
Such forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside NextNav's control that could cause actual results to differ materially from the results discussed in the forward-looking statements. These risks, uncertainties, assumptions and other important factors include, but are not limited to, those included in Part II, Item 1A, "Risk Factors" of the Company's quarterly reports on Form 10-Q, and Part I, Item 1A, "Risk Factors" of the NextNav's Annual Report on Form 10-K for the year ended December 31, 2023, as well as those otherwise described or updated from time to time in our other filings with the Securities and Exchange Commission (the "SEC"). You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made, and NextNav undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.
這些本質上向前看的語句受到已知和未知的風險,不確定性,假設和其他重要因素的影響,其中許多是NextNav無法控制的,可能導致實際結果與討論的向前看語句中的結果有所不同。這些風險,不確定性,假設和其他重要因素包括但不限於公司季度報告第10-Q部分II,第1A,"風險因素",以及NextNav年度報告表格10-k截至2023年12月31日第I。 報告的內容“(“風險因素”),以及在我們的其他提交給證券交易委員會(SEC)的文件中描述或更新的內容。
Contact:
聯繫方式:
Erica Bartsch
Sloane & Company
ebartsch@sloanepr.com
212-446-1875
Erica Bartsch
Sloane & Company
ebartsch@sloanepr.com
212-446-1875
NEXTNAV INC. CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE DATA) | |||||||
June 30, 2024 (unaudited) |
December 31, 2023 |
||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 62,973 | $ | 81,878 | |||
Short term investments | 23,352 | 3,954 | |||||
Accounts receivable | 2,248 | 2,332 | |||||
Other current assets | 15,588 | 3,056 | |||||
Total current assets | $ | 104,161 | $ | 91,220 | |||
Network under construction | 1,677 | 1,676 | |||||
Property and equipment, net of accumulated depreciation of $11,718 and $9,724 at June 30, 2024 and December 31, 2023, respectively | 17,937 | 19,885 | |||||
Operating lease right-of-use assets | 19,497 | 19,267 | |||||
Goodwill | 17,450 | 17,977 | |||||
Intangible assets | 10,137 | 10,625 | |||||
Other assets | 1,476 | 1,508 | |||||
Total assets | $ | 172,335 | $ | 162,158 | |||
Liabilities and stockholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 1,145 | $ | 391 | |||
Accrued expenses and other current liabilities | 13,784 | 6,592 | |||||
Operating lease current liabilities | 2,428 | 2,523 | |||||
Deferred revenue | 215 | 297 | |||||
Total current liabilities | $ | 17,572 | $ | 9,803 | |||
Warrants | 21,943 | 7,053 | |||||
Operating lease noncurrent liabilities | 15,990 | 15,145 | |||||
Other long-term liabilities | 1,584 | 1,614 | |||||
Long term debt, net of debt issuance cost and discount | 51,397 | 48,447 | |||||
Total liabilities | $ | 108,486 | $ | 82,062 | |||
Stockholders' equity: | |||||||
Common stock, authorized 500,000,000 shares; 124,049,855 and 111,261,434 shares issued and 123,917,627 and 111,132,222 shares outstanding at June 30, 2024 and December 31, 2023, respectively | 14 | 12 | |||||
Additional paid-in capital | 879,258 | 837,416 | |||||
Accumulated other comprehensive income | 1,497 | 2,198 | |||||
Accumulated deficit | (816,227) | (760,227) | |||||
Common stock in treasury, at cost; 132,228 and 129,212 shares at June 30, 2024 and December 31, 2023, respectively | (693) | (665) | |||||
Total stockholders' equity | $ | 63,849 | $ | 78,734 | |||
Non-controlling interests | — | 1,362 | |||||
Total liabilities and stockholders' equity | $ | 172,335 | $ | 162,158 |
NEXTNAV INC. 簡明合併資產負債表 (以千爲單位,除份額數據外) | |||||||
2020年6月30日 2024 (未經審計) |
12月31日 2023 |
||||||
資產 | |||||||
流動資產: | |||||||
現金及現金等價物 | $ | 62,973 | $ | 81,878 | |||
短期投資 | 23,352 | 3,954 | |||||
應收賬款 | 2,248 | 2,332 | |||||
其他資產 | 15,588 | 3,056 | |||||
總流動資產 | $ | 104,161 | $ | 91,220 | |||
網絡施工中 | 1,677 | 1,676 | |||||
截至2024年6月30日和2023年12月31日,減值後的固定資產爲11718美元和9724美元,淨固定資產爲資產減去累計折舊 | 17,937 | 公司於2019年11月與Web託管服務供應商簽訂了一份不可取消的協議。根據協議,公司承諾在2019年11月至2022年11月之間貢獻至少合計 | |||||
經營租賃權使用資產 | 19,497 | 19,267 | |||||
商譽 | 17,450 | 17,977 | |||||
無形資產 | 10,137 | 10,625 | |||||
其他 | 1,476 | 1,508 | |||||
總資產 | $ | 172,335 | $ | 162,158 | |||
負債和股東權益 | |||||||
流動負債: | |||||||
應付賬款 | $ | 1,145 | $ | 391 | |||
應計費用及其他流動負債 | 13,784 | 6,592 | |||||
經營租賃流動負債 | 2,428 | 2,523 | |||||
遞延收入 | 215 | 297 | |||||
流動負債合計 | $ | 17572 | $ | 9,803 | |||
權證 | 21,943 | 7,053 | |||||
經營租賃非流動負債 | 15,990 | 15,145 | |||||
其他長期負債 | 1,584 | 1614 | |||||
長期債務,扣除發行成本和貼現 | 51,397 | 循環信貸計劃 | |||||
負債合計 | $ | 108,486 | $ | 82,062 | |||
股東權益: | |||||||
普通股,授權發行5億股,截至2024年6月30日和2023年12月31日,分別已發行1.24049855億股和1.11261434億股,已流通1.23917627億股和1.11132222億股 | 14 | 12 | |||||
額外實收資本 | 879,258 | 837,416 | |||||
累計其他綜合收益 | 1,497 | 2,198 | |||||
累積赤字 | (816,227) | (760,227) | |||||
普通股股票回購,成本爲2024年6月30日和2023年12月31日的132,228股和129,212股 | (693) | (665) | |||||
股東權益合計 | $ | 63,849 | $ | 78,734 | |||
非控股權益 | — | 1,362 | |||||
負債和股東權益合計 | $ | 172,335 | $ | 162,158 |
NEXTNAV INC. CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (UNAUDITED) (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) | |||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenue | $ | 1,105 | $ | 800 | $ | 2,151 | $ | 1,630 | |||||||
Operating expenses: | |||||||||||||||
Cost of goods sold (exclusive of depreciation and amortization) | 2,924 | 3,142 | 5,685 | 6,165 | |||||||||||
Research and development | 4,110 | 4,994 | 8,780 | 9,572 | |||||||||||
Selling, general and administrative | 8,108 | 6,516 | 16,554 | 12,570 | |||||||||||
Depreciation and amortization | 1,295 | 1,178 | 2,613 | 2,303 | |||||||||||
Total operating expenses | $ | 16,437 | $ | 15,830 | $ | 33,632 | $ | 30,610 | |||||||
Operating loss | $ | (15,332) | $ | (15,030) | $ | (31,481) | $ | (28,980) | |||||||
Other income (expense): | |||||||||||||||
Interest income (expense) | (2,320) | (343) | (4,489) | 126 | |||||||||||
Change in fair value of warrants | (8,490) | (263) | (21,666) | (3,063) | |||||||||||
Other income (loss), net | 1,820 | 14 | 1,748 | (67) | |||||||||||
Loss before income taxes | $ | (24,322) | $ | (15,622) | $ | (55,888) | $ | (31,984) | |||||||
Provision for income taxes | (68) | (148) | (112) | (135) | |||||||||||
Net loss | $ | (24,390) | $ | (15,770) | $ | (56,000) | $ | (32,119) | |||||||
Foreign currency translation adjustment | (179) | 20 | (701) | 452 | |||||||||||
Comprehensive loss | $ | (24,569) | $ | (15,750) | $ | (56,701) | $ | (31,667) | |||||||
Net loss | (24,390) | (15,770) | (56,000) | (32,119) | |||||||||||
Net loss attributable to common stockholders | $ | (24,390) | $ | (15,770) | $ | (56,000) | $ | (32,119) | |||||||
Weighted average of shares outstanding – basic and diluted | 115,210 | 106,749 | 119,359 | 106,951 | |||||||||||
Net loss attributable to common stockholders per share - basic and diluted | $ | (0.21) | $ | (0.15) | $ | (0.47) | $ | (0.30) |
NEXTNAV INC. 綜合損失簡明合併財務報表 (未經審計) (以千爲單位,每股金額除外) | |||||||||||||||
三個月之內結束 2020年6月30日 |
銷售額最高的六個月 2020年6月30日 |
||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
營業收入 | $ | 1,105 | $ | 800 | $ | 2,151 | $ | 1,630 | |||||||
營業費用: | |||||||||||||||
營業成本(不包括折舊和攤銷) | 2,924 | 3,142 | 5,685 | 6,165 | |||||||||||
研發 | 4,110 | 4,994 | 8,780 | 9,572 | |||||||||||
銷售、一般及行政費用 | 8,108 | 6,516 | 16,554 | 12,570 | |||||||||||
折舊和攤銷 | 1,295 | 1,178 | 2,613 | 2,303 | |||||||||||
營業費用總計 | $ | 16,437 | $ | 15,830 | $ | 33,632 | $ | 30,610 | |||||||
營業虧損 | $ | (15,332) | $ | (15,030) | $ | (31,481) | $ | (28,980) | |||||||
其他收入(支出): | |||||||||||||||
利息收入(支出) | (2,320) | (343) | (4,489) | 126 | |||||||||||
認股證公允價值變動 | (8,490) | (263) | (21,666) | (3,063) | |||||||||||
其他收入(損失),淨額 | 1,820 | 14 | 1,748 | (67) | |||||||||||
稅前虧損 | $ | (24,322) | $ | (15,622) | $ | (55,888) | $ | (31,984) | |||||||
所得稅費用 | (68) | (148) | (112) | (135) | |||||||||||
淨虧損 | $ | (24,390) | $ | (15,770) | $ | (56,000) | $ | (32,119) | |||||||
外幣折算調整 | (179) | 20 | (701) | 452 | |||||||||||
綜合虧損 | $ | (24,569) | $ | (15,750) | $ | (56,701) | $ | (31,667) | |||||||
淨虧損 | (24,390) | (15,770) | (56,000) | (32,119) | |||||||||||
歸屬於普通股股東的淨虧損 | $ | (24,390) | $ | (15,770) | $ | (56,000) | $ | (32,119) | |||||||
基本和稀釋每股流通股權加權平均數 | 115,210 | 106,749 | 119,359 | 106,951 | |||||||||||
每股普通股淨虧損-基本和稀釋 | $ | (0.21) | $ | (0.15) | $ | (0.47) | $ | (0.30) |
NEXTNAV INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (IN THOUSANDS) | |||||||
Six Months Ended June 30, |
|||||||
2024 | 2023 | ||||||
Operating activities | |||||||
Net loss | $ | (56,000) | $ | (32,119) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
Depreciation and amortization | 2,613 | 2,303 | |||||
Equity-based compensation | 7,896 | 8,236 | |||||
Change in fair value of warranty liability | 21,666 | 3,063 | |||||
Change in fair value of asset purchase agreement liability | (1,878) | — | |||||
Realized and unrealized gain on short term investments | (254) | (191) | |||||
Equity method investment loss | 81 | 86 | |||||
Asset retirement obligation accretion | 32 | 33 | |||||
Amortization of debt discount | 2,950 | 480 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 84 | 338 | |||||
Other current assets | 24 | 655 | |||||
Other assets | (53) | 75 | |||||
Accounts payable | 754 | (140) | |||||
Deferred revenue | (82) | (31) | |||||
Accrued expenses and other liabilities | 2,365 | 1,054 | |||||
Operating lease right-of-use assets and liabilities | 523 | 239 | |||||
Net cash used in operating activities | $ | (19,279) | $ | (15,919) | |||
Investing activities | |||||||
Capitalization of costs and purchases of network assets, property, and equipment | (181) | (2,333) | |||||
Purchase of marketable securities | (26,144) | (30,534) | |||||
Sale and maturity of marketable securities | 7,000 | 6,713 | |||||
Payment for asset purchase agreement liability | (2,732) | — | |||||
Purchase of internal use software | (262) | (505) | |||||
Net cash used in investing activities | $ | (22,319) | $ | (26,659) | |||
Financing activities | |||||||
Proceeds from senior secured notes | — | 50,000 | |||||
Payments towards debt issuance cost | — | (1,838) | |||||
Payments towards debt | (55) | (55) | |||||
Proceeds from exercise of common warrants | 21,036 | — | |||||
Redemption of non-controlling interests | 40 | — | |||||
Proceeds from exercise of common stock options | 1,650 | 39 | |||||
Net cash provided by financing activities | $ | 22,671 | $ | 48,146 | |||
Effect of exchange rates on cash and cash equivalents | 22 | (14) | |||||
Net (decrease) increase in cash and cash equivalents | (18,905) | 5,554 | |||||
Cash and cash equivalents at beginning of period | 81,878 | 47,230 | |||||
Cash and cash equivalents at end of period | $ | 62,973 | $ | 52,784 | |||
Non-cash investing and financing information | |||||||
Capital expenditure included in Accrued expenses and other current liabilities | $ | 156 | $ | 225 | |||
Issuance of warrants | $ | — | $ | 14,598 | |||
Interest paid in shares of Common Stock | $ | 1,867 | $ | — |
NEXTNAV INC. 壓縮的合併現金流量表 (未經審計) (以千爲單位) | |||||||
銷售額最高的六個月 2020年6月30日 |
|||||||
2024 | 2023 | ||||||
經營活動 | |||||||
淨虧損 | $ | (56,000) | $ | (32,119) | |||
調整爲淨損失到經營活動現金流量淨使用: | |||||||
折舊和攤銷 | 2,613 | 2,303 | |||||
以股票爲基礎的補償 | 7,896 | 8,236 | |||||
保修責任公允價值變動 | 21,666 | 3,063 | |||||
資產購買協議責任公允價值變動 | (1,878) | — | |||||
短期投資的實現和未實現收益 | (254) | (191) | |||||
股權法投資損失 | 81 | 86 | |||||
資產養老責任累計 | 32 | 33 | |||||
債務折扣攤銷 | 2,950 | 480 | |||||
經營性資產和負債變動: | |||||||
應收賬款 | 84 | 338 | |||||
其他資產 | 24 | 655 | |||||
其他 | (53) | 75 | |||||
應付賬款 | 754 | (140) | |||||
遞延收入 | (82) | (31) | |||||
應計費用及其他負債 | 2,365 | 1,054 | |||||
經營租賃權益資產和負債 | 523 | 239 | |||||
經營活動使用的淨現金流量 | $ | (19,279) | $ | (15,919) | |||
投資活動 | |||||||
網絡資產、財產和設備成本的資本化和購買 | (181) | (2,333) | |||||
購買有市場流通的證券 | (26,144) | (30,534) | |||||
可交易證券的出售和到期兌付 | 7,000 | 6,713 | |||||
資產購買協議責任的支付 | (2,732) | — | |||||
內部使用軟件的購買 | 非流動性投資實現損益 | (505) | |||||
投資活動產生的淨現金流出 | $ | (22,319) | $ | (26,659) | |||
籌資活動 | |||||||
高級擔保票據的收益 | — | 50,000 | |||||
向債務發行費用支付 | — | (1,838) | |||||
向債務支付 | (55) | (55) | |||||
普通權證的行使收益 | 21,036 | — | |||||
非控制權益的贖回 | 40 | — | |||||
行使普通股期權所募集的資金 | 1,650 | 39 | |||||
籌資活動產生的現金淨額 | $ | 22,671 | $ | 48,146 | |||
匯率對現金及現金等價物的影響 | 22 | (14) | |||||
現金及現金等價物淨增加額(減少額) | (18,905) | 5,554 | |||||
期初現金及現金等價物餘額 | 81,878 | 47,230 | |||||
期末現金及現金等價物 | $ | 62,973 | $ | 52,784 | |||
非現金投資和融資信息 | |||||||
計入預提費用和其他流動負債的資本支出 | $ | 156 | $ | 225 | |||
權證發行 | $ | — | $ | 14,598 | |||
以普通股支付的利息 | $ | 1,867 | $ | — |
譯文內容由第三人軟體翻譯。