Ekso Bionics Holdings, Inc.
Condensed Consolidated Statements of Operations and Comprehensive Loss
(In thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
Revenue
|
$
|
2,264
|
|
|
$
|
3,262
|
|
|
$
|
3,731
|
|
|
$
|
6,878
|
|
|
Cost of revenue
|
1,005
|
|
|
1,702
|
|
|
1,835
|
|
|
3,719
|
|
|
Gross profit
|
1,259
|
|
|
1,560
|
|
|
1,896
|
|
|
3,159
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Sales and marketing
|
1,712
|
|
|
3,039
|
|
|
4,232
|
|
|
5,848
|
|
|
Research and development
|
452
|
|
|
1,499
|
|
|
1,163
|
|
|
2,883
|
|
|
General and administrative
|
1,943
|
|
|
2,120
|
|
|
4,130
|
|
|
4,438
|
|
|
Restructuring
|
244
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
Total operating expenses
|
4,351
|
|
|
6,658
|
|
|
9,769
|
|
|
13,169
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
(3,092)
|
|
|
(5,098)
|
|
|
(7,873)
|
|
|
(10,010)
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income, net:
|
|
|
|
|
|
|
|
|
Interest expense
|
(38)
|
|
|
(107)
|
|
|
(90)
|
|
|
(228)
|
|
|
(Loss) gain on revaluation of warrant liabilities
|
(8,574)
|
|
|
2,737
|
|
|
(6,055)
|
|
|
1,615
|
|
|
Loss on modification of warrant
|
—
|
|
|
—
|
|
|
—
|
|
|
(257)
|
|
|
Warrant issuance expense
|
(329)
|
|
|
(706)
|
|
|
(329)
|
|
|
(706)
|
|
|
Other income (expense), net
|
266
|
|
|
108
|
|
|
46
|
|
|
(31)
|
|
|
Total other (expense) income, net
|
(8,675)
|
|
|
2,032
|
|
|
(6,428)
|
|
|
393
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(11,767)
|
|
|
$
|
(3,066)
|
|
|
$
|
(14,301)
|
|
|
$
|
(9,617)
|
|
|
Other comprehensive (loss) income
|
(193)
|
|
|
(106)
|
|
|
(20)
|
|
|
42
|
|
|
Comprehensive loss
|
$
|
(11,960)
|
|
|
$
|
(3,172)
|
|
|
$
|
(14,321)
|
|
|
$
|
(9,575)
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share applicable to common shareholders
|
$
|
(1.88)
|
|
|
$
|
(0.65)
|
|
|
$
|
(2.37)
|
|
|
$
|
(2.12)
|
|
|
Weighted average number of shares outstanding, basic and diluted
|
6,261
|
|
|
4,713
|
|
|
6,032
|
|
|
4,526
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
Ekso Bionics Holdings, Inc.
Consolidated Statements of Stockholders’ (Deficit)
Equity
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Preferred Stock
|
|
|
|
Common Stock
|
|
|
|
Additional Paid-in Capital
|
|
Accumulated Other Comprehensive
Income (Loss)
|
|
Accumulated Deficit
|
|
Total Stockholders’
(Deficit) Equity
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
—
|
|
|
$
|
—
|
|
|
5,795
|
|
|
$
|
6
|
|
|
$
|
190,019
|
|
|
$
|
50
|
|
|
$
|
(183,278)
|
|
|
$
|
6,797
|
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,534)
|
|
|
(2,534)
|
|
|
Issuance of common stock under:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Matching contribution to 401(k) plan
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
155
|
|
|
—
|
|
|
—
|
|
|
155
|
|
|
In lieu of cash compensation
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
Shares issued as a result of rounding due to reverse-stock split
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
587
|
|
|
—
|
|
|
—
|
|
|
587
|
|
|
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
173
|
|
|
—
|
|
|
173
|
|
|
Balance at March 31, 2020
|
—
|
|
|
—
|
|
|
5,843
|
|
|
6
|
|
|
190,811
|
|
|
223
|
|
|
(185,812)
|
|
|
5,228
|
|
|
Net loss
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,767)
|
|
|
(11,767)
|
|
|
Issuance of common stock under:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity financing, net
|
—
|
|
|
—
|
|
|
1,748
|
|
|
2
|
|
|
7,080
|
|
|
—
|
|
|
—
|
|
|
7,082
|
|
|
Exercise of warrants
|
—
|
|
|
—
|
|
|
223
|
|
|
—
|
|
|
1,436
|
|
|
—
|
|
|
—
|
|
|
1,436
|
|
|
Issuance of warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,322)
|
|
|
—
|
|
|
—
|
|
|
(2,322)
|
|
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(193)
|
|
|
—
|
|
|
(193)
|
|
|
Balance at June 30, 2020
|
—
|
|
|
$
|
—
|
|
|
7,814
|
|
|
$
|
8
|
|
|
$
|
197,513
|
|
|
$
|
30
|
|
|
$
|
(197,579)
|
|
|
$
|
(28)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Preferred Stock
|
|
|
|
Common Stock
|
|
|
|
Additional Paid-in Capital
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Accumulated Deficit
|
|
Total Stockholders’ Equity
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2018
|
—
|
|
|
$
|
—
|
|
|
4,198
|
|
|
$
|
4
|
|
|
$
|
173,962
|
|
|
$
|
(92)
|
|
|
$
|
(171,146)
|
|
|
$
|
2,728
|
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,551)
|
|
|
(6,551)
|
|
|
Issuance of common stock under:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity financing, net
|
—
|
|
|
—
|
|
|
291
|
|
|
—
|
|
|
7,305
|
|
|
—
|
|
|
—
|
|
|
7,305
|
|
|
Equipois sales earn-out
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
Equity incentive plan
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
Matching contribution to 401(k) plan
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
191
|
|
|
—
|
|
|
—
|
|
|
191
|
|
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
636
|
|
|
—
|
|
|
—
|
|
|
636
|
|
|
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
148
|
|
|
—
|
|
|
148
|
|
|
Balance at March 31, 2019
|
—
|
|
|
$
|
—
|
|
|
4,502
|
|
|
4
|
|
|
182,171
|
|
|
56
|
|
|
(177,697)
|
|
|
4,534
|
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,066)
|
|
|
(3,066)
|
|
|
Issuance of common stock under:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity financing, net
|
—
|
|
|
—
|
|
|
444
|
|
|
—
|
|
|
2,393
|
|
|
—
|
|
|
—
|
|
|
2,393
|
|
|
Equipois sales earn-out
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
173
|
|
|
—
|
|
|
—
|
|
|
173
|
|
|
Equity incentive plan
|
—
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
919
|
|
|
—
|
|
|
—
|
|
|
919
|
|
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|
Foreign currency translation adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(106)
|
|
|
—
|
|
|
(106)
|
|
|
Balance at June 30, 2019
|
—
|
|
|
$
|
—
|
|
|
4,992
|
|
|
$
|
4
|
|
|
$
|
186,213
|
|
|
$
|
(50)
|
|
|
$
|
(180,763)
|
|
|
$
|
5,404
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
Ekso Bionics Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2020
|
|
2019
|
|
Operating activities:
|
|
|
|
|
Net loss
|
$
|
(14,301)
|
|
|
$
|
(9,617)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
Depreciation and amortization
|
320
|
|
|
493
|
|
|
Provision for excess and obsolete inventories
|
47
|
|
|
24
|
|
|
Changes in allowance for doubtful accounts
|
47
|
|
|
50
|
|
|
|
|
|
|
|
Loss (gain) on revaluation of warrant liabilities
|
6,055
|
|
|
(1,615)
|
|
|
Finance cost attributable to issuance of warrants
|
329
|
|
|
706
|
|
|
Stock-based compensation expense
|
1,095
|
|
|
1,193
|
|
|
Amortization of debt discount and accretion of final payment fee
|
23
|
|
|
55
|
|
|
Gain on modification of operating lease liabilities
|
(38)
|
|
|
—
|
|
|
Loss on investment of unconsolidated affiliate
|
66
|
|
|
—
|
|
|
Common stock contribution to 401(k) plan
|
99
|
|
|
103
|
|
|
Loss on modification of warrants
|
—
|
|
|
257
|
|
|
Unrealized loss on foreign currency transactions
|
7
|
|
|
34
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
1,420
|
|
|
(931)
|
|
|
Inventories
|
147
|
|
|
(260)
|
|
|
Prepaid expenses, operating lease right-of-use assets, and other assets current and noncurrent
|
(84)
|
|
|
(182)
|
|
|
Accounts payable
|
(1)
|
|
|
(654)
|
|
|
Accrued and lease liabilities
|
(746)
|
|
|
103
|
|
|
Deferred revenues
|
(230)
|
|
|
533
|
|
|
Net cash used in operating activities
|
(5,745)
|
|
|
(9,708)
|
|
|
Investing activities:
|
|
|
|
|
Acquisition of property and equipment
|
—
|
|
|
(60)
|
|
|
Net cash used in investing activities
|
—
|
|
|
(60)
|
|
|
Financing activities:
|
|
|
|
|
Proceeds from issuance of common stock and warrants, net
|
7,082
|
|
|
16,325
|
|
|
Principal payments on note payable
|
(793)
|
|
|
(1,185)
|
|
|
Proceeds from issuance of long-term debt
|
1,086
|
|
|
—
|
|
|
Proceeds from exercise of warrants, net
|
785
|
|
|
—
|
|
|
Proceeds from exercise of stock options
|
—
|
|
|
228
|
|
|
Net cash provided by financing activities
|
8,160
|
|
|
15,368
|
|
|
Effect of exchange rate changes on cash
|
(27)
|
|
|
7
|
|
|
Net increase in cash
|
2,388
|
|
|
5,607
|
|
|
Cash at beginning of period
|
10,872
|
|
|
7,655
|
|
|
Cash at end of period
|
$
|
13,260
|
|
|
$
|
13,262
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow activities
|
|
|
|
|
Cash paid for interest
|
$
|
61
|
|
|
$
|
183
|
|
|
Cash paid for income taxes
|
—
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash activities
|
|
|
|
|
Initial recognition of operating lease right-of-use assets
|
$
|
—
|
|
|
$
|
1,454
|
|
|
Initial recognition of operating lease liabilities
|
—
|
|
|
1,498
|
|
|
Transfer of inventory to property and equipment
|
(89)
|
|
|
(117)
|
|
|
Share issuance for common stock contribution to 401(k) plan
|
155
|
|
|
191
|
|
|
Share issuance in lieu of cash compensation
|
50
|
|
|
919
|
|
|
Equipois sales earn-out
|
—
|
|
|
22
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
1. Organization
Description of Business
The “Company”, “we”, “its” and “our” refers to Ekso Bionics Holdings, Inc. and its wholly-owned subsidiaries. The Company designs, develops, sells, and rents exoskeleton technology to augment human strength, endurance and mobility. The Company’s exoskeleton technology serves multiple markets and can be used both by able-bodied users as well as by persons with physical disabilities. The Company has sold and rented devices that (i) enable individuals with neurological conditions affecting gait (stroke and spinal cord injury) to rehabilitate and to walk again, (ii) assist individuals with a broad range of upper extremity impairments, and (iii) allow industrial workers to perform difficult repetitive work for extended periods. Founded in 2005, the Company is headquartered in the San Francisco Bay area and listed on the Nasdaq Capital Market under the symbol “EKSO”.
All common stock share and per share amounts have been adjusted to reflect the one-for-fifteen reverse stock split effected on March 24, 2020. See Note 12, Capitalization and Equity Structure – Reverse Stock Split.
Liquidity and Going Concern
As of June 30, 2020, the Company had an accumulated deficit of $197,579. Largely as a result of significant research and development activities related to the development of the Company’s advanced technology and commercialization of such technology into its medical device business, the Company has incurred significant operating losses and negative cash flows from operations since inception. In the six months ended June 30, 2020, the Company used $5,745 of cash in its operations and had cash on hand of $13,260 as of June 30, 2020.
In 2020, management has taken several actions to alleviate the substantial doubt about the Company’s ability to continue as a going concern that existed as of the date of issuance of the December 31, 2019 consolidated financial statements, including, but not limited to, the following:
•streamlined the Company's operations and reduced its workforce by approximately 35% to lower operating expenses and reduce cash burn;
•conducted a registered direct offering for net proceeds of $7,082;
•invested in the development and reliability of its products;
•restructured the Company's commercial organization and strategy which is showing accelerated adoption; and
•received clearance from the U.S. Food and Drug Administration ("FDA") for Acquired Brain Injury ("ABI") to market the Company's product to a larger patient population increasing the value proposition to its customers.
The Company also received proceeds of $785 in the quarter ended June 30, 2020 and $2,422 subsequent to quarter-end from warrant exercises.
As described in Note 10, Notes payable, net, borrowings under the Company’s secured term loan agreement have a liquidity covenant requiring minimum cash on hand equivalent to the current outstanding principal balance. As of June 30, 2020, $1,750 of cash must remain as restricted. After considering cash restrictions, effective unrestricted cash as of June 30, 2020 is estimated to be $11,510. With this unrestricted cash balance and the impact of management's actions described above, the Company believes that it currently has sufficient cash to fund its operations beyond the look forward period of one year from the issuance of these condensed consolidated financial statements.
The Company’s actual capital requirements may vary significantly and will depend on many factors. The Company plans to continue its investments in its (i) sales initiatives to accelerate adoption of the Ekso robotic exoskeleton in the rehabilitation market, (ii) research, development and commercialization activities with respect to exoskeletons for rehabilitation, and (iii) development and commercialization of able-bodied exoskeletons for industrial use. Consequently, the Company may require significant additional financing in the future, which the Company intends to raise through corporate collaborations, public or private equity offerings, debt financings, or warrant solicitations. Sales of additional equity securities by the Company could result in the dilution of the interests of existing stockholders. There can be no assurance that financing will be available when required in sufficient amounts, on acceptable terms or at all. In the event that the necessary additional financing is not obtained,
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
the Company may be required to further reduce its discretionary overhead costs substantially, including research and development, general and administrative, and sales and marketing expenses or otherwise curtail operations.
2. Basis of Presentation and Summary of Significant Accounting Policies and Estimates
Basis of Presentation
The accompanying condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”) have been condensed or omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019, which was filed with the SEC on February 27, 2020.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements have been prepared on a consistent basis with the audited consolidated financial statements for the fiscal year ended December 31, 2019, which included an explanatory paragraph expressing substantial doubt about the Company’s ability to continue as a going concern in the report of the Company’s independent registered public accounting firm, and include all adjustments, consisting of only normal recurring adjustments, necessary to fairly state the information set forth herein.
Certain reclassifications have been made to the amounts in prior periods to conform to the current period’s presentation.
The results of operations for the three and six months ended June 30, 2020 are not necessarily indicative of the results to be expected for the entire fiscal year or any future periods.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheet, and the reported amounts of revenues and expenses during the reporting period. For the Company, these estimates include, but are not limited to, revenue recognition, deferred revenue and the deferral of the associated costs, the valuation of warrants and employee stock options, future warranty costs, accounting for leases, useful lives assigned to long-lived assets, valuation of inventory, realizability of deferred tax assets, and contingencies. The estimates are based upon various factors including current and historical trends, as well as other pertinent industry and regulatory authority information, including the potential future effects of COVID-19. Actual results could differ from those estimates. Management regularly evaluates this information to determine if it is necessary to update the basis for its estimates and to adjust for known changes.
Foreign Currency
The assets and liabilities of foreign subsidiaries and equity investments, where the local currency is the functional currency, are translated from their respective functional currencies into U.S. dollars at the rates in effect at the balance sheet date, and revenue and expense amounts are translated at average rates during the period, with resulting foreign currency translation adjustments recorded in accumulated other comprehensive income as a component of stockholders’ (deficit) equity. Gains and losses from the re-measurement of balances denominated in currencies other than the entities' functional currencies, are recorded in other expense, net in the accompanying condensed consolidated statements of operations and comprehensive loss.
Inventory
Inventories are recorded at the lower of cost or net realizable value. Cost is computed using the standard cost method, which approximates actual cost on a first-in, first-out basis. Materials from vendors are received and recorded as raw material. Once the raw materials are incorporated in the fabrication of the product, the related value of the component is recorded as work in progress ("WIP"). Direct and indirect labor and applicable overhead costs are also allocated and recorded to WIP inventory. Finished goods are comprised of completed products that are ready for customer shipment. The Company periodically evaluates
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
the carrying value of inventory on hand for potential excess amounts over sales and forecasted demand. Excess and obsolete inventories identified, if any, are recorded as an inventory impairment charge within the condensed consolidated statements of operations and comprehensive loss. The Company's estimate of write-downs for excess and obsolete inventory is based on a detailed analysis which includes on-hand inventory and purchase commitments in excess of forecasted demand. Subsequent disposals of inventories are recorded as a reduction of an inventory reserve.
Leases
In February 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update (“ASU”), No. 2016-02, Leases (Topic 842), to enhance the transparency and comparability of financial reporting related to leasing arrangements. The Company adopted the standard effective January 1, 2019.
At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over the expected lease term. The interest rate implicit in lease contracts is typically not readily determinable. As such, the Company utilizes its incremental borrowing rate, which is the rate incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. Certain adjustments to the right-of-use asset may be required for items, such as initial direct costs paid or incentives received.
Lease expense is recognized over the expected lease term on a straight-line basis. Operating leases are recognized on the balance sheet as right-of-use assets, lease liabilities current and lease liabilities non-current. As a result, the Company no longer recognizes deferred rent on the balance sheet.
Leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company recognizes the lease expense for such leases on a straight-line basis over the lease term.
Revenue Recognition
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those products or services. The Company enters into contracts that can include various combinations of products and services, which when capable of being distinct, are accounted for as separate performance obligations.
The Company’s medical device segment (EksoHealth) revenue is primarily generated through the sale and rental of the EksoNR and EksoGT, associated software (SmartAssist and VariableAssist), the sale and rental of the EksoUE, the sale of accessories, and the sale of support and maintenance contracts (Ekso Care). Revenue from medical device product sales is recognized at the point in time when control of the product transfers to the customer. Transfer of control generally occurs upon shipment from the Company’s facility for sales of the EksoNR or EksoGT, software and accessories. Ekso Care support and maintenance contracts extend coverage beyond the Company’s standard warranty agreements. The separately priced Ekso Care contracts range from 12 to 48 months. The Company receives payment at the inception of the contract and recognizes revenue over the term of the agreement. Revenue from medical device rentals is recognized over the rental term, typically over 12 months.
The Company’s industrial device segment (EksoWorks) revenue is generated through the sale and rental of the upper body exoskeleton (EksoVest) and the support arm (EksoZeroG). Revenue from industrial device sales is recognized at the point in time when control of the product transfers to the customer. Transfer of control generally occurs upon shipment from the Company’s facility. Revenue from industrial device rentals is recognized over the rental term, typically over 12 months.
Refer to Note 7, Revenue Recognition for further information, including revenue disaggregated by source.
Government Grants
The Company accounts for nonreciprocal government grants by applying the contributions received guidance in ASC Topic 958-605 by analogy. To determine if a grant is non-reciprocal or reciprocal and whether the application of ASC 606 is required, the Company considers whether the transfer of resources is one in which commensurate value is exchanged. If commensurate
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
value is not exchanged for the goods or services provided, the Company assesses whether the grant is conditional or unconditional. Grants that contain both a barrier and right to return are considered conditional and revenue is deferred until such conditions are satisfied. In January 2019, the Company received a government grant from the Singapore Economic Development Board (“SEDB”) in the amount of approximately $1,500. The receipt of the funds is conditional upon certain operational milestones that must be met and maintained through December 31, 2021. Therefore, the Company has not recognized revenue related to the government grant from the SEBD nor received cash from the SEBD during the six months ended June 30, 2020 and prior periods. The Company does not expect to recognize revenue until December 31, 2021.
Going Concern
The Company assesses its ability to continue as a going concern at every interim and annual period in accordance with ASC 205-40. The accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
Concentration of Credit Risk and Other Risks and Uncertainties
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivable. The Company maintains its cash accounts in excess of federally insured limits. However, the Company believes it is not exposed to significant credit risk due to the financial position of the depository institutions in which these deposits are held. The Company extends credit to customers, most of which are hospitals or other large nationally recognizable institutions, in the normal course of business. Concentrations of credit risk with respect to accounts receivable exist to the full extent of amounts presented in the condensed consolidated financial statements. The Company does not require collateral from its customers to secure accounts receivable.
Accounts receivable are derived from the sale of products shipped to and services performed for customers. Invoices are aged based on contractual terms with the customer. The Company reviews accounts receivable for collectability and records an allowance for credit losses, as needed. The Company has not experienced any material losses related to accounts receivable as of June 30, 2020 and December 31, 2019.
Many of the sales contracts with customers outside of the U.S. are settled in a foreign currency. The Company does not enter into any foreign currency hedging agreements and is susceptible to gains and losses from foreign currency fluctuations. To date, the Company has not experienced significant gains or losses upon settling foreign currency denominated accounts receivable.
At June 30, 2020, the Company had two customers with an accounts receivable balance totaling 10% or more of the Company’s total accounts receivable (10% and 17%), as compared with one customer at December 31, 2019 (11%).
During the three months ended June 30, 2020, the Company had two customers with sales of 10% or more of the Company’s total revenue (11% and 13%), as compared with one customer in the three months ended June 30, 2019 (31%).
During the six months ended June 30, 2020, the Company had no customers with sales of 10% or more of the Company’s total revenue, as compared with one customer in the six months ended June 30, 2019 (21%).
Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments and subsequent amendments to the initial guidance under ASU 2018-19, ASU 2019-04, ASU 2019-05 and ASU 2019-10, which amends the current approach to estimate credit losses on certain financial assets, including trade and other receivables. Generally, this amendment requires entities to establish a valuation allowance for the expected lifetime losses of these certain financial assets. Upon the initial recognition of such assets, which will be based on, among other things, historical information, current conditions, and reasonable supportable forecasts. Subsequent changes in the valuation allowance are recorded in current earnings and reversal of previous losses are permitted. Currently, U.S. GAAP requires entities to write down credit losses only when losses are probable and loss reversals are not permitted. The update will be effective for the Company in the first quarter
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
of 2023. Early adoption is permitted. The Company is currently evaluating the impact the adoption of this standard will have on its consolidated financial statements and related disclosures.
Accounting Pronouncements Adopted in 2020
In January 2017, the FASB issued ASU No. 2017-04, Simplifying the Test for Goodwill Impairment, which eliminates the computation of the implied fair value of goodwill to measure a goodwill impairment charge. Instead, entities will record a goodwill impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. The guidance is effective for interim and annual reporting periods beginning after December 15, 2019, with early adoption permitted. The Company adopted the new guidance as of January 1, 2020, which reduced the complexity surrounding the evaluation of goodwill for impairment. The adoption of this guidance did not have a material impact on the Company's condensed consolidated financial statements.
In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement. The standard modifies the disclosure requirements on fair value measurements in Topic 820 by removing the requirement to disclose the reasons for transfers between Level 1 and Level 2 of the fair value hierarchy and the policy for timing of such transfers. The standard expands the disclosure requirements for Level 3 fair value measurement, primarily focused on changes in unrealized gains and losses included in other comprehensive income. The amendments in this update became effective for the Company in the first quarter of 2020. The Company adopted ASU 2018-03 as of January 1, 2020. The adoption of this ASU did not have a material impact on the Company's consolidated financial statements and related disclosures.
3. Restructuring
In May of 2020, the Company streamlined its operations and reduced its workforce by approximately 35% to lower operating expenses and reduce cash burn. The restructuring plan was completed by the end of the second quarter of 2020.
The Company recorded restructuring expense of $244 for the three and six months ended June 30, 2020 comprised of employee severance payments. As of June 30, 2020, there was no accrued restructuring cost remaining on the Company’s condensed consolidated balance sheets.
4. Accumulated Other Comprehensive Income
The following table sets forth the changes to accumulated comprehensive income, net of tax, by component for the six months ended June 30, 2020:
|
|
|
|
|
|
|
|
|
Foreign Currency Translation
|
|
Balance at December 31, 2019
|
$
|
50
|
|
|
Net unrealized loss on foreign currency translation
|
(20)
|
|
|
Balance at June 30, 2020
|
$
|
30
|
|
5. Fair Value Measurements
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. Three levels of inputs, of which the first two are considered observable and the last unobservable, may be used to measure fair value which are the following:
•Level 1—Quoted prices in active markets for identical assets or liabilities. The Company considers a market to be active when transactions for the asset occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
•Level 2—Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The valuation of Level 3 investments requires the use of significant management judgments or estimation.
The Company’s fair value hierarchies for its financial assets and liabilities, which require fair value measurement, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Warrant liabilities
|
|
$
|
12,361
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,361
|
|
|
Contingent success fee liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Warrant liabilities
|
|
$
|
4,307
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,307
|
|
|
Contingent success fee liability
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6
|
|
The following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial liabilities for the period ended June 30, 2020, which were measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant Liability
|
|
Contingent Success
Fee Liability
|
|
Balance at December 31, 2019
|
|
$
|
4,307
|
|
|
$
|
6
|
|
|
Initial valuation of warrants in connection with June 2020 financing
|
|
2,650
|
|
|
—
|
|
|
Loss on revaluation of warrants issued in connection with the June 2020, December 2019, May 2019, and December 2015 equity financings
|
|
6,055
|
|
|
—
|
|
|
Gain on revaluation of contingent liability
|
|
—
|
|
|
(6)
|
|
|
Reclassification of warrant liability to equity upon exercise of warrants
|
|
(651)
|
|
|
—
|
|
|
Balance at June 30, 2020
|
|
$
|
12,361
|
|
|
$
|
—
|
|
Refer to Note 12. Capitalization and Equity Structure – Warrants for additional information regarding the valuation of warrants.
6. Inventories, net
Inventories consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
Raw materials
|
$
|
2,041
|
|
|
$
|
2,208
|
|
|
Work in progress
|
29
|
|
|
29
|
|
|
Finished goods
|
314
|
|
|
252
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories, net
|
$
|
2,384
|
|
|
$
|
2,489
|
|
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
7. Revenue Recognition
Revenue is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those products or services. The Company enters into contracts that can include various combinations of products and services, which when capable of being distinct, are accounted for as separate performance obligations. Revenue recognition is evaluated based on the following five steps: (i) identification of the contract with the customer; (ii) identification of the performance obligations in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance obligations in the contract; and (v) recognition of revenue when or as a performance obligation is satisfied.
For multiple-element arrangements, revenue is allocated to each performance obligation based on its relative standalone selling price. Standalone selling prices are determined based on observable prices at which the Company separately sells its products or services. If a standalone selling price is not directly observable, the Company estimates the selling price based on market conditions and entity-specific factors including features and functionality of the product and/or services, the geography of the Company’s customers, type of the Company’s markets. Any discounts or other reductions to the transaction price are allocated proportionately to all performance obligations within the multiple-element arrangement.
Contract Balances
Timing of revenue recognition may differ from the timing of invoicing to customers and receipt of payment. For the sale of its products, the Company generally recognizes revenue at a point in time through the ship-and-bill performance obligations. For the rental of its products, the Company generally recognizes revenue over the rental term commencing upon the completion of customer training. For service agreements, the Company generally invoices customers at the beginning of the coverage period and records revenue related to the billed amounts over time, equivalent to the coverage period of the maintenance and support contract.
Deferred revenue is comprised mainly of unearned revenue related to extended support and maintenance contracts (Ekso Care) but also includes other offerings for which the Company has been paid in advance and earns revenue when the Company transfers control of the product or service.
Deferred revenue consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
Deferred extended maintenance and support
|
$
|
2,634
|
|
|
$
|
2,837
|
|
|
Deferred royalties
|
285
|
|
|
290
|
|
|
Deferred device and rental revenues
|
117
|
|
|
131
|
|
|
Customer deposits and advances
|
15
|
|
|
23
|
|
|
Total deferred revenues
|
3,051
|
|
|
3,281
|
|
|
Less current portion
|
(1,345)
|
|
|
(1,492)
|
|
|
Deferred revenues, non-current
|
$
|
1,706
|
|
|
$
|
1,789
|
|
Deferred revenue activity consisted of the following for the six months ended June 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
$
|
3,281
|
|
|
Deferral of revenue
|
674
|
|
|
Recognition of deferred revenue
|
(904)
|
|
|
Ending balance
|
$
|
3,051
|
|
As of June 30, 2020, the Company’s deferred revenue was $3,051. Excluding customer deposits, the Company expects to recognize approximately $767 of the deferred revenue during the remainder of 2020, $1,060 in 2021, and $1,224 thereafter.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
In addition to deferred revenue, the Company has non-cancellable backlog of $496 related to its contracts for rental units with its customers. These rental contracts are classified as operating leases, typically with 12-month lease terms, and rental income is recognized on a straight-line basis over the lease term.
As of June 30, 2020, and December 31, 2019, accounts receivable, net of allowance for doubtful accounts, were $3,741 and $5,208, respectively, and are included in current assets on the Company’s condensed consolidated balance sheets.
The allowance for doubtful accounts reflects the Company’s best estimate of probable losses inherent in the accounts receivable balance. The Company determines the allowance based on known troubled accounts, historical experience, and other currently available evidence. Payment terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 to 90 days.
Disaggregation of revenue
The following table disaggregates the Company’s revenue by major source for the three months ended June 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Device sales
|
$
|
1,382
|
|
|
$
|
161
|
|
|
$
|
1,543
|
|
|
Service and support
|
333
|
|
|
—
|
|
|
333
|
|
|
Rentals
|
197
|
|
|
3
|
|
|
200
|
|
|
Parts and other
|
69
|
|
|
14
|
|
|
83
|
|
|
Collaborative arrangements
|
105
|
|
|
—
|
|
|
105
|
|
|
|
$
|
2,086
|
|
|
$
|
178
|
|
|
$
|
2,264
|
|
The following table disaggregates the Company’s revenue by major source for the six months ended June 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Device sales
|
$
|
1,688
|
|
|
$
|
416
|
|
|
$
|
2,104
|
|
|
Service and support
|
715
|
|
|
—
|
|
|
715
|
|
|
Rentals
|
478
|
|
|
3
|
|
|
481
|
|
|
Parts and other
|
223
|
|
|
36
|
|
|
259
|
|
|
Collaborative arrangements
|
172
|
|
|
—
|
|
|
172
|
|
|
|
$
|
3,276
|
|
|
$
|
455
|
|
|
$
|
3,731
|
|
The following table disaggregates the Company’s revenue by major source for the three months ended June 30, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Device sales
|
$
|
2,164
|
|
|
$
|
359
|
|
|
$
|
2,523
|
|
|
Service and support
|
419
|
|
|
—
|
|
|
419
|
|
|
Rentals
|
252
|
|
|
—
|
|
|
252
|
|
|
Parts and other
|
5
|
|
|
55
|
|
|
60
|
|
|
Collaborative arrangements
|
8
|
|
|
—
|
|
|
8
|
|
|
$
|
2,848
|
|
|
$
|
414
|
|
|
$
|
3,262
|
|
The following table disaggregates the Company’s revenue by major source for the six months ended June 30, 2019:
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Device sales
|
$
|
4,239
|
|
|
$
|
1,076
|
|
|
$
|
5,315
|
|
|
Service and support
|
844
|
|
|
—
|
|
|
844
|
|
|
Rentals
|
531
|
|
|
—
|
|
|
531
|
|
|
Parts and other
|
40
|
|
|
140
|
|
|
180
|
|
|
Collaborative arrangements
|
8
|
|
|
—
|
|
|
8
|
|
|
$
|
5,662
|
|
|
$
|
1,216
|
|
|
$
|
6,878
|
|
8. Investment in Unconsolidated Affiliate
In May 2020, Company, Zhejiang Youchuang Venture Capital Investment Co., Ltd and another partner (collectively, the “JV Partners”) received notice from the Committee on Foreign Investment in the United States (“CFIUS”) in connection with its review of the Company’s and the JV Partners’ investment in Exoskeleton Intelligent Robotics Co. Limited (the “China JV”). The notice stated that CFIUS’s prior national security concerns regarding the China JV could not be mitigated. In connection with such determination, on July 13, 2020, the Company and the JV Partners entered into a National Security Agreement (“NSA”), which, among other things, requires the termination of the Company’s agreements and role with the China JV. The Company intends to work cooperatively with the JV Partners and CFIUS to implement the terms of the NSA.
In accordance with the above, during the six months ended June 30, 2020, the Company recorded a $66 loss on investment in unconsolidated affiliate in the condensed consolidated statements of operations and comprehensive loss related to the write-off of previously recorded direct costs related to establishing the China JV.
9. Accrued Liabilities
Accrued liabilities consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
Salaries, benefits and related expenses
|
$
|
746
|
|
|
$
|
1,098
|
|
|
Device warranty
|
200
|
|
|
285
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
234
|
|
|
300
|
|
|
Total
|
$
|
1,180
|
|
|
$
|
1,683
|
|
The current portion of the warranty liability is classified as a component of accrued liabilities, while the long-term portion of the warranty liability is classified as a component of other non-current liabilities in the condensed consolidated balance sheets. A reconciliation of the changes in the device warranty liability for the three and six months ended June 30, 2020 is as follows:
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30, 2020
|
|
June 30, 2020
|
|
Balance at beginning of period
|
$
|
259
|
|
|
$
|
350
|
|
|
Additions for estimated future expense
|
55
|
|
|
73
|
|
|
Incurred costs
|
(85)
|
|
|
(194)
|
|
|
Balance at end of period
|
$
|
229
|
|
|
$
|
229
|
|
|
|
|
|
|
|
|
Balance as of June 30, 2020
|
|
|
|
Current portion
|
$
|
200
|
|
|
|
|
Long-term portion
|
29
|
|
|
|
|
Total
|
$
|
229
|
|
|
|
10. Notes Payable, net
Security Loan
In December 2016, the Company entered into a loan agreement and received $7,000 that bears interest on the outstanding daily balance at a floating per annum rate equal to the 30-day U.S. LIBOR plus 5.41%. The loan agreement created a first priority security interest with respect to substantially all assets of the Company, including proceeds of intellectual property, but expressly excluding intellectual property itself.
The Company was required to pay accrued interest on the current loan on the first day of each month through and including January 1, 2018. Commencing on February 1, 2018, the Company was required to make equal monthly payments of principal, together with accrued and unpaid interest. Prior to the Company entering into a second amendment to the December 2016 loan agreement as discussed below, the principal balance of the loan was amortized ratably over 36 months maturing on January 1, 2021, at which time all unpaid principal and accrued and unpaid interest would be due and payable in full. A final payment of $245 will be due on the maturity date, of which $240 was accreted as of June 30, 2020 and is included as a component of notes payable on the Company’s condensed consolidated balance sheets.
In December 2016, and pursuant to the loan agreement, the Company entered into a success fee agreement with the lender under which the Company agreed to pay the lender a $250 success fee upon the first to occur of any of the following events: (a) a sale or other disposition by the Company of all or substantially all of its assets; (b) a merger or consolidation of the Company into or with another person or entity; or (c) the closing price per share for the Company’s common stock being $120.00 or more for five successive business days. The fair value of the contingent success fee is re-measured each reporting period with any adjustments in fair value being recognized in the condensed consolidated statements of operations and comprehensive loss. At June 30, 2020, the fair value of the contingent success fee liability was de minimis.
On April 29, 2020 the Company entered into a second amendment to the December 2016 loan agreement to defer principal payments for three months beginning in May 2020 and be re-amortized when principal payments resume on August 1, 2020. During the three-month deferral period the Company is required to make interest only payments. The amended loan agreement modified the original liquidity covenant, which now requires that the Company maintain unrestricted cash and cash equivalents in accounts of the lender or subject to control agreements in favor of the lender in an amount equal to at least the outstanding balance of the term loan, which was $1,750 as of June 30, 2020. On June 30, 2020, with cash on hand of $13,260, the Company was compliant with this liquidity covenant and all other covenants.
The final payment fee, debt issuance costs, and the initial fair value of the success fee combined with the stated interest resulted in an effective interest rate of 8.05% for the three months ended June 30, 2020 and 8.80% for the six months ended June 30, 2020. The final payment fee, initial fair value of the success fee and debt issuance costs are accreted/amortized to interest expense using the effective interest method over the life of the loan.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
The following table presents scheduled principal payments of the Company’s note payable and final payment fee as of June 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
Period
|
|
Amount
|
|
Remainder of 2020
|
|
$
|
1,458
|
|
|
2021
|
|
537
|
|
|
|
|
|
|
Total principal payments
|
|
1,995
|
|
|
Less accreted portion of final payment fee, net of issuance cost and success fee discounts
|
|
4
|
|
|
Note payable, net
|
|
$
|
1,991
|
|
Paycheck Protection Program Loan
On April 20, 2020, the Company received an unsecured loan in the principal amount of $1,086 under the Paycheck Protection Program (the “PPP”) administered by the U.S. Small Business Administration, or the SBA, pursuant to the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), or the PPP loan. The terms of the PPP Loan were subsequently revised in accordance with the provisions of the Paycheck Protection Flexibility Act of 2020, or the PPP Flexibility Act, which was enacted on June 5, 2020. The PPP loan provides for an interest rate of 1.00% per year, and matures two years after the date of initial disbursement. Beginning on the seventh month following the date of initial disbursement, The Company is required to make 18 monthly payments of principal and interest. The PPP loan may be used for payroll costs, costs related to certain group health care benefits and insurance premiums, rent payments, utility payments, mortgage interest payments and interest payments on any other debt obligation that were incurred before February 15, 2020. Under the terms of the CARES Act and the PPP Flexibility Act, the Company may apply for and be granted forgiveness for all or a portion of loan granted under the PPP, with such forgiveness to be determined, subject to limitations (including where employees of the Company have been terminated and not re-hired by a certain date), based on the use of the loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. The terms of any forgiveness may also be subject to further requirements in regulations and guidelines adopted by the SBA. While the Company currently believes that the majority of the use of the PPP loan proceeds will meet the conditions for forgiveness under the PPP, no assurance is provided that the Company will obtain partial forgiveness of the loan.
The follow table presents the scheduled principal payments of the Company's PPP note payable as of June 30, 2020, shown if the loan is not forgiven:
|
|
|
|
|
|
|
|
|
|
|
Period
|
|
Amount
|
|
Remainder of 2020
|
|
$
|
57
|
|
|
2021
|
|
770
|
|
|
2022
|
|
259
|
|
|
Total principal payments
|
|
$
|
1,086
|
|
|
|
|
|
|
Current portion
|
|
$
|
442
|
|
|
Long-term portion
|
|
644
|
|
|
Note payable, net
|
|
$
|
1,086
|
|
11. Lease Obligations
The Company's operating lease agreement for its headquarters and manufacturing facility in Richmond, California, or the Richmond Lease, is for 5 years and expires in May 2022, with no further options to extend or terminate. The lease includes non-lease components (i.e. common area maintenance costs) that are paid separately from rent based on actual costs incurred. In June 2020, the Company entered into an amendment to the Richmond Lease to make a one-time payment of $300 to cover its remaining lease obligations for the remainder of 2020, resulting in a $48 abatement and a lease payment deferral of $79 to be paid in equal monthly installments in 2021.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
The Company's European operations office in Hamburg, Germany has a five-year operating lease agreement with an option to extend for another five-year term. The initial Hamburg lease term ends in July 2022.
The Company’s future lease payments as of June 30, 2020 are as follows, which are presented as lease liabilities, current and lease liabilities on the Company’s condensed consolidated balance sheets:
|
|
|
|
|
|
|
|
|
|
|
Period
|
|
Operating Leases
|
|
Remainder of 2020
|
|
$
|
50
|
|
|
2021
|
|
589
|
|
|
2022
|
|
232
|
|
|
|
|
|
|
|
|
|
|
Total lease payments
|
|
871
|
|
|
Less: imputed interest
|
|
(94)
|
|
|
Present value of lease liabilities
|
|
$
|
777
|
|
|
|
|
|
|
Lease liabilities, current
|
|
$
|
269
|
|
|
Lease liabilities, noncurrent
|
|
508
|
|
|
Total lease liabilities
|
|
$
|
777
|
|
|
|
|
|
|
Weighted-average remaining lease term (in years)
|
|
1.94
|
|
Weighted-average discount rate
|
|
10.5
|
%
|
Lease expense under the Company’s operating leases was $135 and $130 for the three months ended June 30, 2020 and 2019, respectively, and $273 and $270 for the six months ended June 30, 2020 and 2019, respectively.
Practical Expedients
Leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company recognizes the lease expense for such leases on a straight-line basis over the lease term.
As part of the transition to ASC 842, the Company elected to use the modified retrospective transition method with the new standard being applied as of the January 1, 2019 adoption date. Additionally, the Company has elected, as of the adoption date, not to reassess whether expired or existing contracts contain leases under the new definition of a lease; the lease classification for expired or existing leases; or whether previously capitalized initial direct costs would qualify for capitalization under ASC 842.
12. Capitalization and Equity Structure
Reverse Stock Split
After the close of the stock market on March 24, 2020, the Company effected a 1-for-15 reverse split of its common stock. As a result, all common stock share amounts included in this filing have been retroactively reduced by a factor of fifteen, rounded up to the nearest whole share, and all common stock per share amounts have been increased by a factor of fifteen, with the exception of the Company's common stock par value and the Company's authorized shares. Amounts affected include common stock outstanding, restricted stock units, common stock underlying stock options and warrants.
Summary
The Company’s authorized capital stock at June 30, 2020 consisted of 141,429 shares of common stock and 10,000 shares of preferred stock. As of June 30, 2020, there were 7,814 shares of common stock issued and outstanding and no shares of preferred stock issued and outstanding.
Common Stock
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
June 2020 Common Stock and Warrants to Purchase Common Stock Offering
In June 2020, the Company entered into a securities purchase agreement, or the June 2020 Purchase Agreement, with certain purchasers. Pursuant to the June 2020 Purchase Agreement, the Company agreed to sell in a registered direct offering, or the June 2020 Offering, an aggregate of 1,748 shares of its common stock. Pursuant to such agreement, the Company also agreed to sell, in a concurrent private placement offering, warrants to purchase 874 shares of its common stock, or the June 2020 Investor Warrants. The gross proceeds of the June 2020 Offering and the concurrent private placement offering were $7,890, the June 2020 Gross Proceeds. Each June 2020 Investor Warrant has an exercise price of $5.18 per share, subject to adjustment in certain circumstances, and is exercisable immediately and will expire five and one-half years from issuance, or on December 10, 2025.
As compensation for services provided by the placement agent for the June 2020 Offering, or the Placement Agent, the Company paid a cash fee equal to 7.0% of the June 2020 Gross Proceeds ($552) and a management fee equal to 1.0% of the June 2020 Gross Proceeds ($79), and issued, in a concurrent private placement offering, warrants to purchase shares of the Company's common stock, or the June 2020 Placement Agent Warrants, in an amount equal to up to 7.0% of the aggregate number of shares of common stock sold in the June 2020 Offering, or 122 shares in the aggregate, in substantially the same form as the June 2020 Investor Warrants, except that the June 2020 Placement Agent Warrants will expire five years from the effective date of the June 2020 Offering, or on June 7, 2025, and have an exercise price per share equal to $5.64. In connection with the June 2020 Offering, the Company also incurred $98 in other expenses of the Placement Agent paid for or reimbursed by the Company.
Of the $7,890 in proceeds, $2,650 was allocated to the June 2020 Investor Warrants and June 2020 Placement Agent Warrants, or, collectively, the June 2020 Warrants, based on the fair value method, with the remaining proceeds of $5,240 allocated to the common stock shares sold in the June 2020 Offering. In connection with the June 2020 Offering and concurrent private placement offerings, the Company incurred approximately $1,117 in direct financing costs, including a fair value of $309 of June 2020 Placement Agent Warrants. Financing costs, of $808, excluding the fair value of the June 2020 Placement Agents Warrants were allocated on the fair value basis between the common stock shares sold in the June 2020 Offering and the June 2020 Warrants as follows: $329 was allocated to the June 2020 Warrants and expensed immediately in other income, net in the accompanying condensed consolidated statements of operations and comprehensive loss and $788 was allocated to the common stock shares sold in the June 2020 Offering and recorded as a reduction to additional paid in capital.
At-the-Market Offering
In August 2018, the Company entered into a Controlled Equity OfferingSM Sales Agreement (the "ATM Agreement") with Cantor Fitzgerald & Co. (the "Agent"), under which the Company may issue and sell shares of its common stock, from time to time, to or through the Agent, by methods deemed to be an “at the market offering.” The Company did not sell any shares of common stock under the ATM Agreement during six months ended June 30, 2020 and no prospectus in an effective registration statement filed under the Securities Act is currently available for the sale of shares under the ATM Agreement.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
Warrants
Warrant shares outstanding as of December 31, 2019 and June 30, 2020 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source
|
|
Exercise
Price
|
|
Term
(Years)
|
|
December 31, 2019
|
|
Issued
|
|
Exercised
|
|
Expired
|
|
June 30, 2020
|
|
June 2020 Investor Warrants
|
|
$
|
5.18
|
|
|
5.5
|
|
—
|
|
|
874
|
|
|
—
|
|
|
—
|
|
|
874
|
|
|
June 2020 Placement Agent Warrants
|
|
$
|
5.64
|
|
|
5
|
|
—
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|
122
|
|
|
December 2019 Warrants
|
|
$
|
8.10
|
|
|
5
|
|
556
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
556
|
|
|
December 2019 Placement Agent Warrants
|
|
$
|
8.44
|
|
|
5
|
|
52
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
May 2019 Warrants
|
|
$
|
3.52
|
|
|
5
|
|
444
|
|
|
—
|
|
|
(223)
|
|
|
—
|
|
|
221
|
|
|
2017 Information Agent Warrants
|
|
$
|
22.50
|
|
|
3
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
2015 Warrants
|
|
$
|
41.25
|
|
|
5
|
|
107
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
107
|
|
|
Pre-2014 warrants
|
|
$
|
144.90
|
|
|
9-10
|
|
6
|
|
|
—
|
|
|
—
|
|
|
(6)
|
|
|
—
|
|
|
|
|
|
|
|
|
1,178
|
|
|
996
|
|
|
(223)
|
|
|
(6)
|
|
|
1,945
|
|
June 2020 Investor Warrants
In June 2020, the Company issued the June 2020 Investor Warrants, exercisable for up to 874 shares of the Company’s common stock at an exercise price of $5.18 per share. The June 2020 Warrants were issued as exercisable immediately, and will expire five and one-half years from the date of issuance, or on December 10, 2025.
In addition, the June 2020 Investor Warrants contain a cashless exercise provision, whereby, if, at the time a holder exercises its June 2020 Investor Warrants, a registration statement registering the issuance or the resale of the shares of common stock underlying the June 2020 Investor Warrants under the Securities Act is not then effective or available for the issuance of such shares, then in lieu of making the cash payment otherwise contemplated to be made to the Company upon such exercise in payment of the aggregate exercise price, the holder may elect to instead receive, upon such exercise (either in whole or in part), the net number of shares of the Company’s common stock determined according to a formula set forth in the June 2020 Investor Warrant. The June 2020 Investor Warrants will be automatically exercised on a cashless basis on their expiration date.
The June 2020 Investor Warrants could also require payment of liquidated damages by the Company in the form of cash payments in the event of a failure by the Company to timely deliver shares of common stock upon exercise of such warrants.
The June 2020 Investor Warrants also contain a put option, under which, if the Company enters into a Fundamental Transaction, as defined in the June 2020 Investor Warrants, as defined in the June 2020 Investor Warrants, the holders of the June 2020 Investor Warrants will be entitled to receive upon exercise of the June 2020 Investor Warrants the kind and amount of securities, cash or other property that the holders would have received had they exercised the June 2020 Investor Warrants immediately prior to such fundamental transaction. Alternatively, the Company or any successor entity will, at the option of a holder of a June 2020 Investor Warrant, exercisable concurrently with or at any time within 30 days after the consummation of such Fundamental Transaction, purchase such holder’s June 2020 Investor Warrant by paying to such holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of such holder’s June 2020 Investor Warrant. Because of this put-option provision, the June 2020 Investor Warrants are classified as a liability and are marked to market at each reporting date.
The warrant liability related to the June 2020 Investor Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in the Black-Scholes Model to measure the fair value of the June 2020 Investor Warrants:
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
June 10, 2020
|
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
3.81
|
|
|
|
Conversion price
|
$
|
5.18
|
|
|
$
|
5.18
|
|
|
|
Risk-free interest rate
|
0.33
|
%
|
|
0.39
|
%
|
|
|
Expected term (years)
|
5.45
|
|
5.5
|
|
|
Volatility of stock
|
103.71
|
%
|
|
96.4
|
%
|
|
June 2020 Placement Agent Warrants
In June 2020, the Company issued the June 2020 Placement Agent Warrants, exercisable for up to 122 shares of the Company’s common stock, to the placement agent for such offering. The June 2020 Placement Agent Warrants have substantially the same form as the June 2020 Investor Warrants, including the put option described above, except that they have an exercise price per share equal to $5.64, subject to adjustment in certain circumstances, and will expire on June 7, 2025.
Because of the put-option provision in the June 2020 Placement Agent Warrants, these warrants are classified as a liability and are marked to market at each reporting date.
The warrant liability related to the June 2020 Placement Agent Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in the Black-Scholes Model to measure the fair value of the June 2020 Placement Agent Warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
June 10, 2020
|
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
3.81
|
|
|
|
Conversion price
|
$
|
5.64
|
|
|
$
|
5.64
|
|
|
|
Risk-free interest rate
|
0.29
|
%
|
|
0.33
|
%
|
|
|
Expected term (years)
|
4.95
|
|
5
|
|
|
Volatility of stock
|
105.09
|
%
|
|
96.3
|
%
|
|
December 2019 Warrants
In December 2019, pursuant to a securities purchase agreement (the "December 2019 Offering"), the Company issued warrants (the "December 2019 Warrants") to purchase 556 shares of common stock. The December 2019 Warrants have an exercise price of $8.10 per share and will be exercisable six months and one day from their issuance date, or from and after June 21, 2020, and will expire five years from the date they initially became exercisable, or on June 21, 2025.
The December 2019 Warrants also contain a put option, under which, if the Company enters into a Fundamental Transaction, as defined in the December 2019 Warrants, the Company or any successor entity will, at the option of a holder of a December 2019 Warrant, exercisable concurrently with or at any time within 30 days after the consummation of such Fundamental Transaction, purchase such holder’s December 2019 Warrant by paying to such holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of such holder’s December 2019 Warrant within five trading days after the notice of exercise by the holder of the put option. Because of this put-option provision, the December 2019 Warrants are classified as a liability and are marked to market at each reporting date.
The warrant liability related to the December 2019 Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in the Black-Scholes Model to measure the fair value of the December 2019 Warrants:
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
5.86
|
|
|
|
Conversion price
|
$
|
8.10
|
|
|
$
|
8.10
|
|
|
|
Risk-free interest rate
|
0.29
|
%
|
|
1.73
|
%
|
|
|
Expected term (years)
|
4.97
|
|
5.5
|
|
|
Volatility of stock
|
104.9
|
%
|
|
95.7
|
%
|
|
December 2019 Placement Agent Warrants
In December 2019, in connection with the December 2019 Offering, the Company issued warrants to purchase 52 shares of the Company’s common stock to the placement agent for such offering (the "December 2019 Placement Agent Warrants"). The December 2019 Placement Agent Warrants have substantially the same form as the December 2019 Warrants, except that they have an exercise price per share equal to $8.44, subject to adjustment in certain circumstances, and will expire on December 18, 2025.
The warrant liability related to the December 2019 Placement Agent Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in the Black-Scholes Model to measure the fair value of the December 2019 Placement Agent Warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
5.86
|
|
|
|
Conversion price
|
$
|
8.44
|
|
|
$
|
8.44
|
|
|
|
Risk-free interest rate
|
0.26
|
%
|
|
1.69
|
%
|
|
|
Expected term (years)
|
4.47
|
|
5.0
|
|
|
Volatility of stock
|
108.17
|
%
|
|
93.1
|
%
|
|
Management has assessed that the likelihood of a Change of Control (as defined in the December 2019 Placement Agent Warrants) occurring during the term of the December 2019 Placement Agent Warrants is low, and that if such an event were to occur, the difference between the cashless exercise value and the warrants fair value is nominal.
May 2019 Warrants
In May 2019, pursuant to an underwriting agreement, (the "May 2019 Offering"), the Company issued the warrants (the "May 2019 Warrants") to purchase 444 shares of common stock. The May 2019 Warrants currently have an exercise price of $3.52 per share and will expire five years from the date of their issuance, or on May 24, 2024. The May 2019 Warrants contain a price protection feature, pursuant to which, subject to certain exceptions, if shares of common stock are sold or issued in the future, or securities convertible or exercisable for shares of the Company’s common stock are sold or issued in the future, for consideration, or with an exercise price or conversion price, as applicable, per share less than the exercise price per share then in effect for the May 2019 Warrants, the exercise price of the May 2019 Warrants is reduced to the consideration paid for, or the exercise price or conversion price of, as the case may be, the securities issued in such offering. Pursuant to this provision, in connection with the June 2020 Offering, the exercise price of the May 2019 Warrants was reduced to $3.52 per share, being the amount that is equal to the lower of (x) the consideration paid for the securities issued in the June 2020 Offering, or $4.51 per share, (y) the lowest exercise price of the June 2020 Warrants, or $5.18, and (z) the lowest one-day volume-weighted average price of the Company’s Common Stock on the Nasdaq Capital Market as measured each day during the five trading day period starting on June 8, 2020, rounded to the nearest share, or $3.52. During the three months ended June 30, 2020, 223 shares of the May 2019 warrants were exercised.
In addition, if the Company effects or enters into any issuance of common stock or options or convertible securities exercisable for or convertible into common stock at a price which varies or may vary with the market price of the shares of the Company's common stock, subject to certain exceptions, a May 2019 Warrant holder may, at the time of exercise of the holder’s warrant, elect to exercise the warrant at such variable price.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
The May 2019 Warrants include a put option, whereby while the May 2019 Warrants are outstanding, if the Company enters into a Change of Control, as defined in the May 2019 Warrants, the Company or any successor entity will, at the option of a 2019 Warrant holder exercise within 90 days after the public disclosure of the Change of Control transaction, purchase such holder’s May 2019 Warrants by paying to such holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of such warrants on the later date of consummation of the Change of Control transaction or two trading days after the notice of such request. Because of this put option provision, the May 2019 Warrants are classified as a liability and are marked to market at each reporting date.
The warrant liability related to the May 2019 Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in a combination of the Black-Scholes Model and the Lattice Model to measure the fair value of the May 2019 Warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
5.86
|
|
|
|
Conversion price
|
$
|
3.52
|
|
|
$
|
5.70
|
|
|
|
Risk-free interest rate
|
0.23
|
%
|
|
1.67
|
%
|
|
|
Expected term (years)
|
3.9
|
|
4.4
|
|
|
Volatility of stock
|
110.9
|
%
|
|
93.9
|
%
|
|
Management has assessed that the likelihood of a Change of Control occurring during the term of the warrants is low, and that if such an event were to occur, the difference between the cashless exercise value and the May 2019 Warrants fair value is nominal.
2017 Information Agent Warrants
In September 2017, in connection with a rights offering in August 2017, the Company issued warrants (the "2017 Information Agent Warrants") to purchase 13 shares of the Company’s common stock to an information agent. The 2017 Information Agent Warrants have an exercise price of $22.50 per share, and became exercisable immediately upon issuance and will remain exercisable until September 13, 2020. These warrants were recorded in stockholders’ (deficit) equity on the Company’s condensed consolidated balance sheet.
2015 Warrants
In December 2015, the Company issued warrants (the "2015 Warrants") to purchase 141 shares. The 2015 Warrants have an exercise price of $41.25 per share, are immediately exercisable and will remain exercisable until December 23, 2020. The 2015 Warrants contain a put-option provision. Under this provision, while the 2015 Warrants are outstanding, if the Company enters into a Fundamental Transaction, as defined in the 2015 Warrants as a merger, consolidation or similar transaction, the Company or any successor entity shall, at the option of each warrant holder, exercisable at any time concurrently with or within 30 days after the consummation of the Fundamental Transaction, purchase the warrant from the holder exercising such option by paying to the holder an amount of cash equal to the Black-Scholes value of the remaining unexercised portion of such holder’s warrant on the date of the consummation of the Fundamental Transaction. Because of this put-option provision, the 2015 Warrants are classified as a liability and are marked to market at each reporting date. Through December 31, 2019, 35 shares of the 2015 Warrants were exercised. During the six months ended June 30, 2020, none of the 2015 Warrants were exercised.
On March 8, 2019, in connection with an amendment to a securities purchase agreement, which retroactively removed a provision from such securities purchase agreement that prohibited the Company from effecting or entering into an agreement to effect any issuance by the Company of its common stock at a price determined based on the trading price of the Company’s common stock or otherwise at a future determined price, the Company entered into an amendment to the 2015 Warrants to reduce the exercise price of each such warrant from $56.10 per share to $41.25 per share, subject to further adjustments pursuant to the existing terms of such warrant. In the six months ended June 30, 2019, the Company recorded a $257 loss on the modification of these warrants.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
The warrant liability related to the 2015 Warrants is measured at fair value at each reporting date using certain estimated inputs, which are classified within Level 3 of the fair value hierarchy. The following assumptions were used in the Black-Scholes Option Pricing Model to measure the fair value of the 2015 Warrants as of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
Current share price
|
$
|
8.40
|
|
|
$
|
5.86
|
|
|
Conversion price
|
$
|
41.25
|
|
|
$
|
41.25
|
|
|
Risk-free interest rate
|
0.18
|
%
|
|
1.59
|
%
|
|
Expected term (years)
|
0.50
|
|
0.99
|
|
Volatility of stock
|
111.94
|
%
|
|
98.46
|
%
|
Pre-2014 Merger Warrants
As a result of the May 2019 Offering, which was a firm commitment underwritten public offering, warrants to purchase 6 shares of the Company's common stock, which were converted from warrants to purchase preferred stock of Ekso Bionics, Inc. at the time of the merger, expired in accordance with their terms.
Subsequent Events
During the third quarter of 2020 through July 28, 2020, the Company received proceeds of $2,422 and issued 468 shares of common stock for the exercise of 468 warrants.
13. Stock-based Compensation
See Note 12, Capitalization and Equity Structure – Reverse Stock Split.
In March 2020, the Company’s stockholders approved an amendment to the Company’s Amended and Restated 2014 Equity Incentive Plan (the “2014 Plan”), to increase the number of shares available for grant by 333 shares. As of June 30, 2020, the total shares authorized for grant under the 2014 Plan was 1,174, of which 321 were available for future grants.
Stock Options
The following table summarizes information about the Company’s stock options outstanding as of June 30, 2020, and activity during the six months then ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
Awards
|
|
Weighted-
Average
Exercise Price
|
|
Weighted-
Average
Remaining
Contractual
Life (Years)
|
|
Aggregate
Intrinsic
Value
|
|
Balance as of December 31, 2019
|
494
|
|
|
$
|
36.64
|
|
|
|
|
|
|
Options granted
|
90
|
|
|
5.65
|
|
|
|
|
|
|
Options exercised
|
—
|
|
|
—
|
|
|
|
|
|
|
Options forfeited
|
(24)
|
|
|
26.49
|
|
|
|
|
|
|
Options cancelled
|
(5)
|
|
|
53.09
|
|
|
|
|
|
|
Balance as of June 30, 2020
|
555
|
|
|
$
|
31.90
|
|
|
7.81
|
|
$
|
246
|
|
|
Vested and expected to vest at June 30, 2020
|
555
|
|
|
$
|
31.90
|
|
|
7.81
|
|
$
|
246
|
|
|
Exercisable as of June 30, 2020
|
311
|
|
|
$
|
44.31
|
|
|
6.92
|
|
$
|
126
|
|
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
As of June 30, 2020, total unrecognized compensation cost related to unvested stock options was $2,989. This amount is expected to be recognized as stock-based compensation expense in the Company’s condensed consolidated statements of operations and comprehensive loss over the remaining weighted average vesting period of 2.4 years.
The per-share fair value of each stock option was determined on the date of grant using the Black-Scholes Model using the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
Dividend yield
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Risk-free interest rate
|
N/A(1)
|
|
2.09
|
%
|
|
1.58
|
%
|
|
2.12
|
%
|
|
Expected term (in years)
|
N/A(1)
|
|
6
|
|
5.6
|
|
6
|
|
Volatility
|
N/A(1)
|
|
102
|
%
|
|
102
|
%
|
|
102
|
%
|
(1) Black-Scholes option pricing model assumptions are not applicable for the three months ended June 30, 2020, as there were no stock options granted during this period.
Restricted Stock Units
The Company issues restricted stock units (“RSUs”) to employees and non-employee service providers. Each RSU represents the right to receive one share of the Company’s common stock upon vesting and subsequent settlement. The fair value of RSUs is determined based on the closing price of the Company’s common stock on the date of grant.
RSU activity for the six months ended June 30, 2020 is summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
Weighted-
Average Grant
Date Fair Value
|
|
Unvested as of December 31, 2019
|
89
|
|
|
$
|
10.77
|
|
|
Granted
|
98
|
|
|
3.43
|
|
|
Vested
|
(12)
|
|
|
5.74
|
|
|
Forfeited
|
(28)
|
|
|
11.03
|
|
|
Unvested at June 30, 2020
|
147
|
|
|
$
|
6.20
|
|
As of June 30, 2020, $752 of total unrecognized compensation expense related to unvested RSUs was expected to be recognized over a weighted average period of 3.07 years.
Compensation Expense
Total stock-based compensation expense related to options and RSUs granted to employees and non-employees is included in the condensed consolidated statements of operations and comprehensive loss as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
Sales and marketing
|
$
|
98
|
|
|
$
|
156
|
|
|
$
|
236
|
|
|
$
|
379
|
|
|
Research and development
|
40
|
|
|
73
|
|
|
113
|
|
|
118
|
|
|
General and administrative
|
370
|
|
|
328
|
|
|
746
|
|
|
696
|
|
|
|
$
|
508
|
|
|
$
|
557
|
|
|
$
|
1,095
|
|
|
$
|
1,193
|
|
401(k) Plan Share Match
During the six months ended June 30, 2020, the Company issued 26 shares of common stock to eligible employees’ deferral accounts for the 401(k) Plan matching contribution representing 50% of each eligible employee’s elected deferral (up to the
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
statutory limit) for the fiscal year ended December 31, 2019. The expense related to the contribution was $155 for the six months ended June 30, 2020.
14. Income Taxes
There were no material changes to the unrecognized tax benefits in the six months ended June 30, 2020, and the Company does not expect significant changes to unrecognized tax benefits through the end of the fiscal year. Because of the Company’s history of tax losses, all years remain open to tax examination.
15. Commitments and Contingencies
Material Contracts
The Company enters various license, research collaboration and development agreements, which provide for payments to the Company primarily for technology transfer and license fees, and royalty payments on sales.
The Company has two license agreements with the Regents of the University of California to maintain exclusive rights to certain patents. Pursuant to those license agreements, the Company is required to pay 1% of net sales of products sold to entities other than the U.S. government and, in the event of a sub-license, the Company owes 21% of license fees and must pass through 1% of the sub-licensee’s net sales of products sold to entities other than the U.S. government. The agreements also stipulate minimum annual royalties of $50.
In connection with acquisition of Equipois, LLC ("Equipois"), the Company assumed the rights and obligations of Equipois under a license agreement with the developer of certain intellectual property related to mechanical balance and support arm technologies, which grants the Company an exclusive license with respect to the technology and patent rights for certain fields of use. Pursuant to the terms of the license agreement, the Company pays the developer a single-digit royalty on net receipts, subject to a $50 annual minimum royalty requirement.
The Company purchases components from a variety of suppliers and uses contract manufacturers to provide manufacturing services for its products. Purchase obligations are defined as agreements that are enforceable and legally binding and that specify all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. The Company had purchase obligations primarily for purchases of inventory and manufacturing related service contracts totaling $539 as of June 30, 2020, which is expected to be paid within a year. Timing of payments and actual amounts paid may be different depending on the time of receipt of goods or services or changes to agreed-upon amounts for some obligations.
Contingencies
In the normal course of business, the Company is subject to various legal matters. In the opinion of management, the resolution of such matters will not have a material adverse effect on the Company’s condensed consolidated financial statements.
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
16. Net Loss Per Share
The following table sets forth the computation of basic and diluted net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
2020
|
|
2019
|
|
June 30, 2020
|
|
June 30, 2019
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net loss applicable to common stockholders, basic and diluted
|
$
|
(11,767)
|
|
|
$
|
(3,066)
|
|
|
$
|
(14,301)
|
|
|
$
|
(9,617)
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average number of shares, basic and diluted
|
6,261
|
|
|
4,713
|
|
|
6,032
|
|
|
4,526
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
$
|
(1.88)
|
|
|
$
|
(0.65)
|
|
|
$
|
(2.37)
|
|
|
$
|
(2.12)
|
|
The following table sets forth potential shares of common stock that are not included in the calculation of diluted net loss per share because to do so would be anti-dilutive as of the end of each period presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
Options to purchase common stock
|
555
|
|
|
422
|
|
|
555
|
|
|
422
|
|
|
Restricted stock units
|
147
|
|
|
16
|
|
|
147
|
|
|
16
|
|
|
Warrants for common stock
|
1,945
|
|
|
571
|
|
|
1,945
|
|
|
571
|
|
|
Total common stock equivalents
|
2,647
|
|
|
1,009
|
|
|
2,647
|
|
|
1,009
|
|
17. Segment Disclosures
The Company has two reportable segments: EksoHealth (also referred to as the medical devices segment) and EksoWorks (also referred to as the industrial devices segment). The EksoHealth segment designs, engineers, manufactures, and sells exoskeletons for applications in the medical markets. The EksoWorks segment designs, engineers, manufactures, and sells exoskeleton devices to allow able-bodied users to perform difficult repetitive work for extended periods. The reportable segments are each managed separately because they serve distinct markets.
The Company evaluates performance and allocates resources based on segment gross profit margin. The Company does not consider net assets as a segment measure and, accordingly, assets are not allocated.
Segment reporting information is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Three months ended June 30, 2020
|
|
|
|
|
|
|
Revenue
|
$
|
2,086
|
|
|
$
|
178
|
|
|
$
|
2,264
|
|
|
Cost of revenue
|
860
|
|
|
145
|
|
|
1,005
|
|
|
Gross profit
|
$
|
1,226
|
|
|
$
|
33
|
|
|
$
|
1,259
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2019
|
|
|
|
|
|
|
Revenue
|
$
|
2,848
|
|
|
$
|
414
|
|
|
$
|
3,262
|
|
|
Cost of revenue
|
1,334
|
|
|
368
|
|
|
1,702
|
|
|
Gross profit
|
$
|
1,514
|
|
|
$
|
46
|
|
|
$
|
1,560
|
|
Ekso Bionics Holdings, Inc.
Notes to Condensed Consolidated Financial Statements
($ and share amounts in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EksoHealth
|
|
EksoWorks
|
|
Total
|
|
Six Months Ended June 30, 2020
|
|
|
|
|
|
|
Revenue
|
$
|
3,276
|
|
|
$
|
455
|
|
|
$
|
3,731
|
|
|
Cost of revenue
|
1,477
|
|
|
358
|
|
|
1,835
|
|
|
Gross profit
|
$
|
1,799
|
|
|
$
|
97
|
|
|
$
|
1,896
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2019
|
|
|
|
|
|
|
Revenue
|
$
|
5,662
|
|
|
$
|
1,216
|
|
|
$
|
6,878
|
|
|
Cost of revenue
|
2,634
|
|
|
1,085
|
|
|
3,719
|
|
|
Gross profit
|
$
|
3,028
|
|
|
$
|
131
|
|
|
$
|
3,159
|
|
Geographic information for revenue based on location of customers is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
2020
|
|
2019
|
|
June 30, 2020
|
|
June 30, 2019
|
|
United States
|
$
|
1,640
|
|
|
$
|
2,357
|
|
|
$
|
2,888
|
|
|
$
|
4,728
|
|
|
All Other
|
624
|
|
|
905
|
|
|
843
|
|
|
2,150
|
|
|
|
$
|
2,264
|
|
|
$
|
3,262
|
|
|
$
|
3,731
|
|
|
$
|
6,878
|
|
18. Related Party Transactions
One of the Company’s directors, Dr. Ted Wang, is the founder, general partner and Chief Investment Officer of Puissance Capital Management LP (“Puissance Capital”), which is an affiliate of Puissance Cross-Border Opportunities II LLC, one of the Company’s largest stockholders. Prior to Dr. Wang’s appointment to the Board in September 2017, the Company entered into a one-year consulting agreement with Angel Pond Capital LLC (“Angel Pond”), an entity solely owned and managed by Dr. Wang and affiliated with Puissance Capital. Angel Pond assists the Company with strategic positioning in the Asia Pacific region, including the introduction to potential strategic and capital partners and the development of strategic partnerships for the sale and manufacture of the Company’s products in that market. During the six months ended June 30, 2019, Angel Pond provided consulting services amounting to $30, which was expensed in the condensed consolidated statement of operations and comprehensive loss.
During the six months ended June 30, 2020, the Company sold EksoVest raw material inventory and tooling to the China JV for $45.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion of our financial condition and results of operation should be read in conjunction with the condensed consolidated financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q for the quarter ended June 30, 2020 (this “Quarterly Report”) and in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019 (the “Annual Report”).
This Quarterly Report contains forward-looking statements. These forward-looking statements include statements other than statements of historical facts contained or incorporated by reference in this Quarterly Report, including statements regarding (i) the plans and objectives of management for future operations, including those relating to the design, development and commercialization of exoskeleton products for humans, (ii) a projection of income (including income/loss), earnings (including earnings/loss) per share, capital expenditures, dividends, capital structure or other financial items, (iii) our future financial performance, including any such statement contained in a discussion and analysis of financial condition by management or in the results of operations included pursuant to the rules and regulations of the Securities and Exchange Commission, (iv) our beliefs regarding the potential for commercial opportunities for exoskeleton technology in general and our exoskeleton products in particular, (v) our beliefs regarding potential clinical and other health benefits of our medical devices, and (vi) the assumptions underlying or relating to any statement described in points (i), (ii), (iii), (iv) or (v) above. The words “may,” “might,” “would,” “should,” “could,” “project,” “estimate,” “pro-forma,” “predict,” “potential,” “strategy,” “anticipate,” “attempt,” “develop,” “plan,” “help,” “believe,” “continue,” “intend,” “expect,” “future,” and similar expressions (including the negative of any of the foregoing) are intended to identify forward-looking statements.
The following factors, among others, including those described in the section titled “Risk Factors” included in our Annual Report, as updated and supplemented in this Quarterly Report under the heading “Part II – Item 1A. Risk Factors,” could cause our future results to differ materially from those expressed in the forward-looking information:
•our ability to obtain adequate financing to fund operations and to develop or enhance our technology;
•scope, scale and duration of the impact of outbreaks of a pandemic disease, such as COVID-19 (coronavirus);
•our ability to obtain or maintain regulatory approval to market our medical devices;
•our ability to complete clinical trials on a timely basis and that completed clinical trials will be sufficient to support commercialization of our products;
•the anticipated timing, cost and progress of the development and commercialization of new products or services, and improvements to our existing products, and related impacts on our profitability and cash position;
•our ability to effectively market and sell our products and expand our business, both in unit sales and product diversification;
•our ability to achieve broad customer adoption of our products and services;
•existing or increased competition;
•rapid changes in technological solutions available to our markets;
•volatility with our business, including long and variable sales cycles, which could have a negative impact on our results of operations for any given quarter;
•changes to our domestic or international sales and operations;
•our ability to obtain or maintain patent protection for our intellectual property;
•the scope, validity and enforceability of our and third-party intellectual property rights;
•significant government regulation of medical devices and the healthcare industry;
•our ability to receive regulatory clearance from certain government authorities, such as CFIUS (as defined below), including any conditions, limitations or restrictions placed on such approvals;
•outbreaks of a pandemic disease, such as COVID-19 (coronavirus);
•our customers’ ability to get third-party reimbursement for our products and services associated with them;
•our failure to implement our business plan or strategies;
•our early termination of leases, difficulty filling vacancies or negotiating improved lease terms;
•our ability to retain or attract key employees;
•stock volatility or illiquidity;
•our ability to maintain adequate internal controls over financial reporting; and
•overall economic and market conditions.
Although we believe that the assumptions underlying the forward-looking statements and forward-looking information contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, such statements and information
included in this Quarterly Report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements and forward-looking information included herein, the inclusion of such statements and information should not be regarded as a representation by us or any other person that the results or conditions described in such statements and information or that our objectives and plans will be achieved. Such forward-looking statements speak only as of the date of this Quarterly Report. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements.
Overview
We design, develop and sell exoskeleton technology to augment human strength, endurance and mobility. Our exoskeleton technology serves multiple markets and can be used both by able-bodied persons as well as by persons with physical disabilities. We have sold or rented devices that (i) enable individuals with neurological conditions affecting gait (stroke and spinal cord injury) to rehabilitate, and in some cases, to walk again, (ii) assist individuals with a broad range of upper extremity impairments, and (iii) allow industrial workers to perform difficult repetitive work for extended periods.
We believe that the commercial opportunity for exoskeleton technology adoption is accelerating as a result of recent advancements in material technologies, electronic and electrical engineering, control technologies, and sensor and software development. Taken individually, many of these advancements have become ubiquitous in peoples’ everyday lives. We believe that we have learned how to integrate these existing technologies and wrap the result around a human being efficiently, elegantly and safely, supported by an industry leading intellectual property portfolio. We further believe that we can do so across a broad spectrum of applications, from persons with lower limb paralysis to able-bodied users.
EksoHealth
EksoNR, which succeeded our EksoGT. Our EksoNR, is a next generation lower extremity rehabilitation exoskeleton, which is used to allow physicians and therapists to rehabilitate patients who have suffered a stroke or spinal cord injury. With its unique features designed specifically for hospitals and its proprietary SmartAssist software, EksoNR allows for the early mobilization of patients, enabling increased endurance during rehabilitation sessions through higher step counts and for longer periods. The intent is to allow the patient’s central nervous system to take advantage of a person’s neuroplasticity to maximize a patient’s recovery.
EksoUE is a wearable upper body exoskeleton assists patients with a broad range of upper extremity impairments and aims to provide them with a wider active range of motion and increased endurance for rehabilitation sessions of higher intensity.
EksoWorks
Our EksoVest is an upper body exoskeleton that elevates and supports a worker's arms to assist them with tasks ranging from chest height to overhead. In 2020, we are focusing on increasing sales of the EksoVest and the support arm, EksoZeroG, by pursuing alternative channels, such as rental agreements with construction equipment and heavy tool providers and working with automotive and related manufacturers to roll out our product(s) globally within their assembly operations. In addition, we believe that there is additional mid-to-long-term potential in the industrial markets, and accordingly, we will continue our development efforts to expand our EksoWorks product offerings.
Second Quarter 2020 Highlights
•Reported revenue of $2.3 million in the second quarter of 2020
•Sold 1,747,704 shares of our common stock and warrants to purchase up to 873,852 shares of our common stock at a combined price of $4.51 per share for net proceeds of $7.1 million
•Received PPP loan proceeds of $1.1 million under the CARES Act
•Reduced our workforce by 35% to lower operating expenses and reduce cash burn
•Received FDA clearance to market our EksoNR™ robotic exoskeleton for use with acquired brain injury patients
•Named “Best Healthcare Robotics Company” in 2020 MedTech Breakthrough Awards Program
In March 2020, the World Health Organization declared the COVID-19 outbreak to be a global pandemic. In response to this pandemic, public health officials and governments across the world have recommended and mandated actions to curb the spread of the virus. The COVID-19 pandemic and the related responses to the pandemic have caused a significant adverse
impact on the global economy, including disruptions to supply chains, sharp increases in unemployment and overall economic uncertainty.
This pandemic has negatively impacted our business, including our employees, suppliers, customers and other business partners. We have seen demand for our exoskeleton products decrease in the current business environment, as many inpatient rehabilitation facilities temporarily shift priorities and and delay capital expenditures. We have seen that the clinical need has not diminished as more data is coming out about the increase prevalence of strokes during this pandemic. As such, we continue to engage with our current and prospective customers through video conferencing, virtual training events and online education demos to offer our support and showcase the value of our Ekso devices. Although market uncertainties related to the pandemic make it difficult for us to project the full impact on our business and customers, we believe that we are well-positioned to serve our customers when business conditions begin to normalize.
We continue to instruct the majority of our employees to work from home, restrict non-critical business travel and have enhanced the use of personal protective equipment in our facilities.
To align our cost structure to the current business environment, we initially furloughed and subsequently laid-off a portion of our workforce.
Management continues to actively monitor the global situation and its effects on our financial position and operations.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations is based upon our condensed consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States. The preparation of these condensed consolidated financial statements requires us to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. Our estimates form the basis for our judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
An accounting policy is considered to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates that reasonably could have been used, or changes in the accounting estimate that are reasonably likely to occur, could materially impact the condensed consolidated financial statements. We believe that our critical accounting policies reflect the more significant estimates and assumptions used in the preparation of the condensed consolidated financial statements.
Results of Operations
The following table presents our results of operations (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
2,264
|
|
|
$
|
3,262
|
|
|
$
|
(998)
|
|
|
(31)
|
%
|
|
Cost of Revenue
|
1,005
|
|
|
1,702
|
|
|
(697)
|
|
|
(41)
|
%
|
|
Gross profit
|
1,259
|
|
|
1,560
|
|
|
(301)
|
|
|
(19)
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Sales and marketing
|
1,712
|
|
|
3,039
|
|
|
(1,327)
|
|
|
(44)
|
%
|
|
Research and development
|
452
|
|
|
1,499
|
|
|
(1,047)
|
|
|
(70)
|
%
|
|
General and administrative
|
1,943
|
|
|
2,120
|
|
|
(177)
|
|
|
(8)
|
%
|
|
Restructuring
|
244
|
|
|
—
|
|
|
244
|
|
|
n/m(1)
|
|
Total operating expenses
|
4,351
|
|
|
6,658
|
|
|
(2,307)
|
|
|
(35)
|
%
|
|
Loss from operations
|
(3,092)
|
|
|
(5,098)
|
|
|
2,006
|
|
|
(39)
|
%
|
|
Other (expense) income, net:
|
|
|
|
|
|
|
|
|
Interest expense
|
(38)
|
|
|
(107)
|
|
|
69
|
|
|
(64)
|
%
|
|
(Loss) gain on warrant liabilities
|
(8,574)
|
|
|
2,737
|
|
|
(11,311)
|
|
|
(413)
|
%
|
|
Warrant issuance expense
|
(329)
|
|
|
(706)
|
|
|
377
|
|
|
(53)
|
%
|
|
Other income, net
|
266
|
|
|
108
|
|
|
158
|
|
|
146
|
%
|
|
Total other (expense) income, net
|
(8,675)
|
|
|
2,032
|
|
|
(10,707)
|
|
|
(527)
|
%
|
|
Net loss
|
$
|
(11,767)
|
|
|
$
|
(3,066)
|
|
|
$
|
(8,701)
|
|
|
284
|
%
|
|
|
|
|
|
|
|
|
|
(1) Not meaningful
Revenue
Revenue decreased $1.0 million, or 31%, for the three months ended June 30, 2020, compared to the same period of 2019. This decrease was comprised of a $0.8 million decrease in EksoHealth revenue and a $0.2 million decrease in EksoWorks revenue primarily due to a decrease in volume of device sales driven by the impact of the COVID-19 pandemic, as our customers shifted their priorities to prepare for and manage their business during the pandemic.
Gross Profit
Gross profit decreased $0.3 million, or 19%, for the three months ended June 30, 2020, compared to the same period of 2019, primarily attributed to decreased volume of device sales.
Operating Expenses
Sales and marketing expenses decreased $1.3 million, or 44%, for the three months ended June 30, 2020, compared to the same period of 2019, primarily due to a decrease in employee compensation expenses as a result of a furlough and a reduction in force in March and May 2020 respectively, lower general marketing and trade show activities, and the absence of clinical trials expense due the completion of our main clinical trial in the first quarter of 2019.
Research and development expenses decreased $1.0 million, or 70%, for the three months ended June 30, 2020, compared to the same period of 2019, primarily due to a decrease in employee compensation expenses as a result of a furlough and a reduction in force in March and May 2020 respectively, and a decrease in patent and licensing costs.
General and administrative expenses decreased $0.2 million, or 8%, for the three months ended June 30, 2020, compared to the same period of 2019, primarily due to lower consulting expenses.
The reduction in operating expenses reflects the continuation of the company-wide initiatives we implemented last year, the restructuring completed in May 2020, as well as improving overall operational efficiencies. Our focus remains on optimizing the cost structure of our organization.
Total Other (Expense) Income, Net
Interest expense decreased $0.1 million, or 64% for the three months ended June 30, 2020, compared to the same period of 2019, primarily due to a lower principal balance on our term loan.
Loss on warrant liabilities of $8.6 million for the three months ended June 30, 2020 was associated with the revaluation of warrants issued in 2015, 2019 and 2020, compared to a $2.7 million gain associated with the revaluation of warrants issued in 2015 and May 2019 for the three months ended June 30, 2019. The loss on the revaluation of warrant liabilities during the three months ended June 30, 2020 is primarily due to increases in the market price of our common stock on The Nasdaq Capital Market from $2.83 on March 31, 2020 to $8.40 on June 30, 2020, while the comparable quarter's gain upon revaluation of the warrant liabilities were due to decreases in our stock price during the comparable period.
Other income, net for the three months ended June 30, 2020 was $0.3 million, as compared to $0.1 million for the same period of 2019. The primary reason for the increase in income is due to larger unrealized gain on foreign currency revaluations of our inter-company monetary assets and liabilities.
Warrant issuance expense of $0.3 million for the three months ended June 30, 2020 was recorded in connection with our private placement offerings of warrants to purchase common stock concurrently with a registered direct offering of our common stock in June 2020. We incurred $1.1 million in direct financing costs, which were allocated on a relative fair value basis between the common stock and warrant issuances, of which $0.3 million was allocated to warrants and expensed immediately. For the three months ended June 30, 2019 we recorded $0.7 million in warrant issuance expense in connection with our public offering of common stock and warrants to purchase common stock in May 2019.
The following table presents our results of operations (in thousands, except percentages):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
3,731
|
|
|
$
|
6,878
|
|
|
$
|
(3,147)
|
|
|
(46)
|
%
|
|
Cost of Revenue
|
1,835
|
|
|
3,719
|
|
|
(1,884)
|
|
|
(51)
|
%
|
|
Gross profit
|
1,896
|
|
|
3,159
|
|
|
(1,263)
|
|
|
(40)
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Sales and marketing
|
4,232
|
|
|
5,848
|
|
|
(1,616)
|
|
|
(28)
|
%
|
|
Research and development
|
1,163
|
|
|
2,883
|
|
|
(1,720)
|
|
|
(60)
|
%
|
|
General and administrative
|
4,130
|
|
|
4,438
|
|
|
(308)
|
|
|
(7)
|
%
|
|
Restructuring
|
244
|
|
|
—
|
|
|
244
|
|
|
n/m (1)
|
|
Total operating expenses
|
9,769
|
|
|
13,169
|
|
|
(3,400)
|
|
|
(26)
|
%
|
|
Loss from operations
|
(7,873)
|
|
|
(10,010)
|
|
|
2,137
|
|
|
(21)
|
%
|
|
Other (expense) income, net:
|
|
|
|
|
|
|
|
|
Interest expense
|
(90)
|
|
|
(228)
|
|
|
138
|
|
|
(61)
|
%
|
|
(Loss) gain on warrant liabilities
|
(6,055)
|
|
|
1,615
|
|
|
(7,670)
|
|
|
(475)
|
%
|
|
Loss on modification of warrants
|
—
|
|
|
(257)
|
|
|
257
|
|
|
(100)
|
%
|
|
Warrant issuance expense
|
(329)
|
|
|
(706)
|
|
|
377
|
|
|
(53)
|
%
|
|
Other income (expense), net
|
46
|
|
|
(31)
|
|
|
77
|
|
|
(248)
|
%
|
|
Total other (expense) income, net
|
(6,428)
|
|
|
393
|
|
|
(6,821)
|
|
|
(1,736)
|
%
|
|
Net loss
|
$
|
(14,301)
|
|
|
$
|
(9,617)
|
|
|
$
|
(4,684)
|
|
|
49
|
%
|
|
|
|
|
|
|
|
|
|
(1) Not meaningful
Revenue
Revenue decreased $3.1 million, or 46%, for the six months ended June 30, 2020, compared to the same period of 2019. This decrease was comprised of a $2.4 million decrease in EksoHealth revenue and a $0.7 million decrease in EksoWorks revenue primarily due to a decrease in volume of device sales driven by the impact of the COVID-19 pandemic, as our customers shifted their priorities to prepare for and manage their business during the pandemic.
Gross Profit
Gross profit decreased $1.3 million, or 40%, for the six months ended June 30, 2020, compared to the same period of 2019, primarily attributed to decreased volume of device sales.
Operating Expenses
Sales and marketing expenses decreased $1.6 million, or 28%, for the six months ended June 30, 2020, compared to the same period of 2019, primarily due to a decrease in employee compensation expenses as a result of a furlough and a reduction in force in March and May 2020 respectively, lower general marketing and trade show activities, and the absence of clinical trials expense due to the completion of our main clinical trial in the first quarter of 2019.
Research and development expenses decreased $1.7 million, or 60%, for the six months ended June 30, 2020, compared to the same period of 2019, primarily due to a decrease in employee compensation expenses as a result of a furlough and a reduction in force in March and May 2020, respectively, and a decrease in patent and licensing costs.
General and administrative expenses decreased $0.3 million, or 7%, for the six months ended June 30, 2020, compared to the same period of 2019, primarily due to a decrease in consulting expense and lower employee compensation from reduced headcount.
The reduction in operating expenses reflects the continuation of the company-wide initiatives we implemented last year, the restructuring completed in May 2020, as well as improving overall operational efficiencies. Our focus remains on optimizing the cost structure of our organization.
Total Other (Expense) Income, Net
Interest expense decreased $0.1 million, or 61% for the six months ended June 30, 2020, compared to the same period of 2019, primarily due to a lower principal balance on our term loan.
Loss on warrant liabilities of $6.1 million for the six months ended June 30, 2020 was associated with the revaluation of warrants issued in 2015, 2019 and 2020, compared to a $1.6 million gain associated with the revaluation of warrants issued in 2015 and May 2019 for the six months ended June 30, 2019. The loss on the revaluation of warrant liabilities during the six months ended June 30, 2020 is primarily due to increases in the market price of our common stock on The Nasdaq Capital Market from $5.86 on December 31, 2019 to $8.40 on June 30, 2020, while the comparable period's gains upon revaluation of the warrant liabilities are primarily due to decreases in our stock price during the comparable period.
Warrant issuance expense of $0.3 million for the six months ended June 30, 2020 was recorded in connection with our private placement offerings of warrants to purchase common stock concurrently with a registered direct offering of our common stock in June 2020. We incurred $1.1 million in direct financing costs, which were allocated on a relative fair value basis between the common stock and warrant issuances, of which $0.3 million was allocated to warrants and expensed immediately. For the six months ended June 30, 2019 we recorded $0.7 million in warrant issuance expense in connection with our public offering of common stock and warrants to purchase common stock in May 2019.
Financial Condition, Liquidity and Capital Resources
Since our inception, we have devoted substantially all of our efforts toward the development of exoskeletons for the medical and industrial markets, toward the commercialization of medical exoskeletons to rehabilitation centers and toward raising capital. We have financed our operations primarily through the issuance and sale of equity securities for cash consideration and through bank debt.
Liquidity and Capital Resources
As of June 30, 2020, we had an accumulated deficit of $197.6 million. Largely as a result of significant research and development activities related to the development of our advanced technology and commercialization of such technology into our medical device business, we have incurred significant operating losses and negative cash flows from operations since inception. In the six months ended June 30, 2020, we used $5.7 million of cash in our operations and had cash on hand of $13.3 million as of June 30, 2020.
In 2020, management has taken several actions to alleviate the substantial doubt about the our ability to continue as a going concern that existed as of the date of issuance of the December 31, 2019 consolidated financial statements, including, but not limited to, the following:
•streamlined our operations and reduced our workforce by approximately 35% to lower operating expenses and reduce cash burn;
•conducted a registered direct offering of 1,747,704 shares of our common stock for net proceeds of $7.1 million;
•invested in the development and reliability of our products;
•restructured our commercial organization and strategy which is showing accelerated adoption;
•received FDA clearance for ABI to market our product to a larger patient population increasing the value proposition to our customers.
We have also received proceeds of $0.8 million in the quarter ended June 30, 2020 and $2.4 million subsequent to quarter end from warrant exercises.
As described in Note 10. Notes Payable, net in the notes to our condensed consolidated financial statements, borrowings under our secured term loan agreement have a requirement of minimum cash on hand equivalent to the current outstanding principal balance. As of June 30, 2020, $1.8 million of cash must remain as restricted. After considering cash restrictions, effective unrestricted cash as of June 30, 2020 is estimated to be $11.5 million. With this unrestricted cash balance and the impact of management's actions described above, we believe that we currently have sufficient cash to fund our operations beyond the look forward period of one year from the issuance of these condensed consolidated financial statements.
Our actual capital requirements may vary significantly and will depend on many factors. We plan to continue our investments in our (i) sales initiatives to accelerate adoption of the Ekso robotic exoskeleton in the rehabilitation market, (ii) research, development and commercialization activities with respect to exoskeletons for rehabilitation, and (iii) development and commercialization of able-bodied exoskeletons for industrial use. Consequently, we may require significant additional financing in the future, which we intend to raise through corporate collaborations, public or private equity offerings, debt financings, or warrant solicitations. Sales of additional equity securities by us could result in the dilution of the interests of existing stockholders. There can be no assurance that financing will be available when required in sufficient amounts, on acceptable terms or at all. In the event that the necessary additional financing is not obtained, we may be required to further reduce our discretionary overhead costs substantially, including research and development, general and administrative, and sales and marketing expenses or otherwise curtail operations.
Cash and Cash Equivalents
The following table summarizes the sources and uses of cash (in thousands). We held no cash equivalents for any of the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
|
2020
|
|
2019
|
|
Net cash used in operating activities
|
$
|
(5,745)
|
|
|
$
|
(9,708)
|
|
|
Net cash used in investing activities
|
—
|
|
|
(60)
|
|
|
Net cash provided by financing activities
|
8,160
|
|
|
15,368
|
|
|
Effect of exchange rate changes on cash
|
(27)
|
|
|
7
|
|
|
Net increase in cash
|
2,388
|
|
|
5,607
|
|
|
Cash at the beginning of the period
|
10,872
|
|
|
7,655
|
|
|
Cash at the end of the period
|
$
|
13,260
|
|
|
$
|
13,262
|
|
Net Cash Used in Operating Activities
Net cash used in operations decreased $4.0 million, or 41%, for the six months ended June 30, 2020, compared to the same period of 2019 primarily due to the reduction in operating expenses by improving overall operational efficiencies, including but not limited to, the reduction of employee headcount. In addition, increased collection efforts resulted in higher accounts receivable collections.
Net Cash Provided by Financing Activities
Net cash provided by financing activities of $8.2 million for the six months ended June 30, 2020 was from the sale of our common stock for net proceeds of $7.1 million in connection with the equity financing in June 2020, proceeds of $1.1 million from our PPP loan, and proceeds of $0.8 million from the exercise of May 2019 Warrants, partially offset by to aggregate principal payments of $0.8 million against our term loan.
Net cash provided by financing activities of $15.4 million for the six months ended June 30, 2019 was from the sale of common stock for net proceeds of $9.0 million in connection with the equity financing in May 2019, net proceeds of $2.3 million under our “at the market offering” program, net proceeds of $5.0 million from equity investors associated with the JV Agreement, and proceeds of $0.2 million from the exercise of stock options, partially offset by aggregate principal payments of $1.2 million against our term loan.
Contractual Obligations and Commitments
The following table summarizes our outstanding contractual obligations as of June 30, 2020, and the effect those obligations are expected to have on our liquidity and cash flows in future periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due By Period:
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Less than
One Year
|
|
1-3 Years
|
|
3-5 Years
|
|
After
5 Years
|
|
Notes payable, principal and interest
|
$
|
3,142
|
|
|
$
|
2,497
|
|
|
$
|
645
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Facility operating leases
|
777
|
|
|
269
|
|
|
508
|
|
|
—
|
|
|
—
|
|
|
Purchase obligations
|
539
|
|
|
539
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Financing lease
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
$
|
4,461
|
|
|
$
|
3,308
|
|
|
$
|
1,153
|
|
|
$
|
—
|
|
|
$
|
—
|
|
In addition to the table above, which reflects only fixed payment obligations, we have two license agreements to maintain exclusive rights to certain patents. Under these license agreements, we are required to pay 1% of net sales of products sold to entities other than the U.S. government. In the event of a sublicense, we owe 21% of license fees and must pass through 1% of the sub-licensee’s net sales of products sold to entities other than the U.S. government. The license agreements also stipulate minimum annual royalties of $50,000 per year.
In connection with our acquisition of Equipois in December 2015, we assumed the rights and obligations of Equipois under a license agreement with the developer of certain intellectual property related to mechanical balance and support arm technologies, which grants us an exclusive license with respect to the technology and patent rights for certain fields of use. Pursuant to the terms of the license agreement, we pay the developer a single-digit royalty on net receipts, subject to a $50,000 annual minimum royalty requirement.
We purchase components from a variety of suppliers and use contract manufacturers to provide manufacturing services for our products. Purchase obligations are defined as agreements that are enforceable and legally binding and that specify all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We had purchase obligations primarily for purchases of inventory and manufacturing related service contracts totaling $0.5 million as of June 30, 2020, which is expected to be paid within a year. Timing of payments and actual amounts paid may be different depending on the time of receipt of goods or services or changes to agreed-upon amounts for some obligations.