The following financial statements are filed as part of this Annual
Report on Form 10-K
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
1. Organization
Description of Business
On January 15, 2014, a wholly-owned subsidiary
of Ekso Bionics Holdings, Inc. named Ekso Acquisition Corp. merged with and into Ekso Bionics, Inc. (the “Merger”).
Ekso Bionics, Inc. was the surviving corporation and became a wholly-owned subsidiary of Ekso Bionics Holdings, Inc. As a result
of this transaction, Ekso Bionics Holdings, Inc. discontinued its pre-merger operations, acquired the business of Ekso Bionics,
Inc. and continues the operations of Ekso Bionics, Inc. as a publicly traded company. See Note 3,
2014 Merger, Offering and
Other Related Transactions.
Ekso Bionics, Inc. was incorporated in January 2005 in the State of Delaware.
As used in these notes to the consolidated
financial statements, the term “the Company” refers to Ekso Bionics Holdings, Inc. formerly known as PN Med Group,
Inc., and its wholly-owned subsidiaries, including Ekso Bionics, Inc. after giving effect to the Merger; the term “Holdings”
refers to the business of Ekso Bionics Holdings, Inc. prior to the Merger, and the term “Ekso Bionics” refers to Ekso
Bionics, Inc. prior to the Merger. Unless otherwise indicated, all dollar and share amounts included in these notes to the consolidated
financial statements are in thousands.
The Company designs, develops, and sells exoskeletons
that augment human strength, endurance and mobility. The Company’s exoskeletons have applications in health care, industrial,
military, and consumer markets.
Liquidity and Going Concern
Largely as a result of significant research
and development activities related to the development of the Company’s advanced technology and commercialization of this
technology into its medical device business, the Company has incurred significant operating losses and negative cash flows from
operations since inception. The Company has also recognized significant non-cash losses associated with the revaluation of certain
securities, which have also contributed significantly to its accumulated deficit. As of December 31, 2016, the Company had an accumulated
deficit of $114,861.
Cash on hand at December 31, 2016 was $16,846,
compared to $19,552 at December 31, 2015. For the year ended December 31, 2016, the Company used $24,972 of cash in operations
compared to $18,269 for the year ended December 31, 2015. As noted in Note 9,
Long-Term Debt
, borrowings under our long-term
debt agreement have a requirement of minimum cash on hand roughly equivalent to three months of cash burn. As of January 31, 2017,
the most recent determination of this restriction, $6,026 of cash must remain as unrestricted, with such amounts to be re-computed
at each month end period. After considering cash such restriction, effective unrestricted cash as of December 31, 2016 is estimated
to be $10,820. Based on current forecasted amounts, our on hand will not be sufficient to satisfy our operations for the next twelve
months from the date of issuance of these consolidated financial statements, which raises substantial doubt about our ability to
continue as a going concern.
Based upon the Company’s current cash
resources, the recent rate of using cash for operations and investment, and assuming modest increases in current revenue offset
by incremental increases in expenses related to increased sales and marketing and research and development, and a potential increase
in rental activity from its medical device business, the Company believes it has sufficient resources to meet its financial obligations
into the third quarter of 2017. The Company will require significant additional financing. The Company is actively pursuing opportunities
to obtain additional financing in the future through public or private equity and/or debt financings, corporate collaborations,
or warrant solicitations.
The Company’s actual capital requirements
may vary significantly and will depend on many factors. For example, the Company plans to continue to increase its investments
(i) in its clinical, sales and marketing initiatives to accelerate adoption of the Ekso robotic exoskeleton in the rehabilitation
market, (ii) in its research, development and commercialization activities with respect to an Ekso robotic exoskeleton for home
use, and/or (iii) in the development and commercialization of able-bodied exoskeletons for industrial use. Consequently, the Company
will 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 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,
the Company may be required to reduce its discretionary overhead costs substantially, including research and development, general
and administrative, and sales and marketing expenses or otherwise curtail operations.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
2. Summary of Significant Accounting Policies and Estimates
Principles of Consolidation and Basis of
Presentation
The accompanying consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”).
All significant intercompany transactions and balances have been eliminated in consolidation. Certain reclassifications have been
made to conform to the current period’s presentation. All common share and per share amounts have been adjusted to reflect
the one-for-seven reverse stock split completed on May 4, 2016. See Note 13,
Capitalization and Equity Structure – Reverse
Stock Split
.
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 associated costs, valuation of acquired intangible assets and goodwill,
useful lives assigned to long-lived assets, realizability of deferred tax assets, valuation of common and preferred stock warrants,
the valuation of options, and contingencies. Actual results could differ from those estimates.
Foreign Currency Translation
The assets and liabilities of foreign subsidiaries,
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 (loss) as a component
of stockholders’ equity. Where the U.S. dollar is the functional currency, re-measurement adjustments are recorded in other
comprehensive income (loss), net in the accompanying consolidated statements of operations and comprehensive loss.
Gains and losses realized from transactions,
including related party balances not considered permanent investments, that are denominated in currencies other than an entity’s
functional currency are included in other expense, net in the accompanying consolidated statements of operations and comprehensive
loss.
Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss)
reported on our consolidated balance sheets consists of foreign currency translation adjustments.
The change in accumulated other comprehensive
income (loss) presented on the consolidated balance sheets for the year ended December 31, 2016, is reflected in the table below
net of tax:
|
|
Foreign
|
|
|
|
Currency
|
|
|
|
Translation
|
|
Balance at December 31, 2015
|
|
$
|
(1
|
)
|
Other comprehensive loss before reclassification
|
|
|
80
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
|
|
-
|
|
Net current period other comprehensive income
|
|
|
80
|
|
Balance at December 31, 2016
|
|
$
|
79
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Cash and Cash Equivalents
The Company considers all highly liquid investments
purchased with a maturity of three months or less to be cash equivalents. The Company’s cash is deposited in bank accounts
with the Company’s primary cash management bank. The Company places its cash and cash equivalents in highly liquid instruments
with, and in the custody of, financial institutions with high credit ratings. The Company did not have any cash equivalents or
investments in money market funds as of December 31, 2016 and 2015.
Concentration of Credit Risk and Other Risks
and Uncertainties
Financial instruments that potentially subject
us to concentrations of credit risk consist principally of cash and accounts receivable. The Company maintains our 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 in the
normal course of business and performs ongoing credit evaluations of its customers. Concentrations of credit risk with respect
to accounts receivable exist to the full extent of amounts presented in the 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 and services performed for customers located in the U.S. and throughout the world. Invoices are aged based
on contractual terms with the customer. The Company reviews accounts receivable for collectability and provides an allowance for
credit losses, as needed. The Company has not experienced material losses related to accounts receivable during the years ended
December 31, 2016 and December 31, 2015. Many of the sales contracts with customers outside of the U.S. are settled in a foreign
currency other than the U.S. dollar. 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 contracts.
At December 31, 2016, the Company had three
customers with accounts receivable balances totaling 10% or more of the Company’s total accounts receivable (18%, 16% and
11%) compared with one customer at December 31, 2015 (10%) and two customers at December 31, 2014 (22% and 11%).
For the year ended December 31, 2016, the Company
had no customers with billed revenue of 10% or more of the Company’s total customer revenue, compared with one customer for
the year ended December 31, 2015 (33%) and one customer for the year ended December 31, 2014 (12%).
Inventories, net
Inventories are recorded at the lower of cost
or market value. Cost is principally determined using the average cost method. Parts 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 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 to the consolidated statements of operations
and comprehensive loss.
Property and Equipment, net
Property and equipment are stated at cost less
accumulated depreciation and are depreciated on a straight-line basis over the estimated useful lives of the assets, generally
ranging from three to thirteen years. Leasehold improvements are amortized over the shorter of the estimated useful life of ten
years or the related term of the lease.
The costs of repairs and maintenance are expensed
when incurred, while expenditures for refurbishments and improvements that significantly add to the productive capacity or extend
the useful life of an asset are capitalized. When assets are retired or sold, the asset cost and related accumulated depreciation
or amortization are removed from the accompanying consolidated balance sheets, with any gain or loss reflected in the accompanying
consolidated statements of operations and comprehensive loss. The Company has evaluated its lease obligations and does not have
any material asset retirement obligations.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Impairment of Long-Lived Assets
The Company assesses the impairment of long-lived
assets whenever events or changes in circumstances indicate that their carrying value may not be recoverable from the estimated
future cash flows expected to result from their use or eventual disposition. If estimates of future undiscounted net cash flows
are insufficient to recover the carrying value of the assets, the Company will record an impairment loss in the amount by which
the carrying value of the assets exceeds the fair value. If the assets are determined to be recoverable, but the useful lives are
shorter than originally estimated, the Company will depreciate or amortize the net book value of the assets over the newly determined
remaining useful lives. None of the Company’s property and equipment or intangible assets were impaired as of December 31,
2016 and 2015. Accordingly, no impairment loss has been recognized in the years ended December 31, 2016, 2015, and 2014.
Goodwill
The Company records goodwill when the purchase
price of an acquisition exceeds the fair value of the net tangible and identified intangible assets acquired. We perform an annual
impairment assessment in the fourth quarter of each year, or more frequently if indicators of potential impairment exist, which
includes evaluating qualitative and quantitative factors to assess the likelihood of an impairment of goodwill. We perform impairment
tests using a fair value approach when necessary. None of the Company’s goodwill was impaired as of December 31, 2016 and
2015. Accordingly, no impairment loss has been recognized in the years ended December 31, 2016, 2015, and 2014. For further discussion
of goodwill, see Note 4
Equipois Acquisition
.
Convertible Instruments
We account for hybrid contracts that feature
conversion options in accordance with generally accepted accounting principles in the United States. Accounting Standards Codification
(“ASC”) 815,
Derivatives and Hedging Activities
(“ASC 815”) requires companies to bifurcate conversion
options from their host instruments and account for them as free standing derivative financial instruments according to certain
criteria. The criteria includes circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument
are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument
that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable
generally accepted accounting principles with changes in fair value reported in earnings as they occur and (c) a separate instrument
with the same terms as the embedded derivative instrument would be considered a derivative instrument.
Conversion options that contain variable settlement
features such as provisions to adjust the conversion price upon subsequent issuances of equity or equity linked securities at exercise
prices more favorable than that featured in the hybrid contract generally result in their bifurcation from the host instrument.
We account for convertible instruments when
we have determined that the embedded conversion options should not be bifurcated from their host instruments, in accordance with
ASC 470-20,
Debt with Conversion and Other Options
(“ASC 470-20”). Under ASC 470-20, we record, when necessary,
discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences
between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion
price embedded in the note. We account for convertible instruments (when we have determined that the embedded conversion options
should be bifurcated from their host instruments) in accordance with ASC 815. Under ASC 815, a portion of the proceeds
received upon the issuance of the hybrid contract is allocated to the fair value of the derivative. The derivative is subsequently
marked to market at each reporting date based on current fair value, with the changes in fair value reported in results of operations.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
We also follow ASC 480-10,
Distinguishing
Liabilities from Equity
(“ASC 480-10”) in its evaluation of the accounting for a hybrid instrument. A financial
instrument that embodies an unconditional obligation, or a financial instrument other than an outstanding share that embodies a
conditional obligation, that the issuer must or may settle by issuing a variable number of its equity shares shall be classified
as a liability (or an asset in some circumstances) if, at inception, the monetary value of the obligation is based solely or predominantly
on any one of the following: (a) a fixed monetary amount known at inception (for example, a payable settleable with a variable
number of the issuer’s equity shares); (b) variations in something other than the fair value of the issuer’s equity
shares (for example, a financial instrument indexed to the Standard and Poor’s S&P 500 Index and settleable with a variable
number of the issuer’s equity shares); or (c) variations inversely related to changes in the fair value of the issuer’s
equity shares (for example, a written put option that could be net share settled). Hybrid instruments meeting these criteria are
not further evaluated for any embedded derivatives, and are carried as a liability at fair value at each balance sheet date with
remeasurements reported in interest expense in the accompanying consolidated statements of operations and comprehensive loss.
Warrants Issued in Connection with Financings
We generally account for warrants issued in
connection with debt and equity financings as a component of equity, unless the warrants include a conditional obligation to issue
a variable number of shares or there is a deemed possibility that we may need to settle the warrants in cash.
For warrants where there is a possibility that
we may have to settle the warrants in cash, we estimate the fair value of the issued warrants as a liability at each reporting
date and record changes in the estimated fair value as a non-cash gain or loss in the consolidated statements of operations and
comprehensive loss. The fair values of these warrants have been determined using the Binomial Lattice model (“Lattice”)
and the Black-Scholes Option Pricing model. The Lattice model provides for assumptions regarding volatility, call and put features
and risk-free interest rates within the total period to maturity. The Black-Scholes Model requires inputs, such as the expected
term of the warrants, expected volatility and risk-free interest rate. These values are subject to a significant degree of judgment
on our part. The Company’s common stock price represents a significant input that affects the valuation of the warrants.
Business Combinations
We account for business combinations under
the acquisition method of accounting in accordance with ASC 805,
Business Combinations
, where the total purchase price is
allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values.
The purchase price is allocated using the information currently available, and may be adjusted, up to one-year from the acquisition
date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions to preliminary
estimates.
Contingent consideration, if any, is recorded
at the acquisition date based upon the estimated fair value of the contingent payments. The fair value of the contingent consideration
is re-measured each reporting period with any adjustments in fair value being recognized in loss from operations.
The purchase price in excess of the fair value
of the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.
Going Concern
We assess our ability to continue as a going
concern at every interim and annual period in accordance with ASC 205-40. The accompanying consolidated financial statements have
been prepared assuming that the Company will continue as a going concern. The ability to meet our obligations as they come due
and the attainment of sustainable profitability and positive cash flow from operations is dependent on certain future events. These
conditions raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do
not include any adjustments that might result from the outcome of this uncertainty. We evaluate whether it is probable that our
plans to mitigate those conditions will alleviate that substantial doubt at every interim and annual period and disclose the conditions
giving rise to substantial doubt and the results of our evaluation.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Deferred Rent
Deferred rent consists of the difference between
cash payments and the recognition of rent expense on a straight-line basis over the life of the lease.
Revenue and Cost of Revenue Recognition
The Company recognizes revenue when the four
basic criteria of revenue recognition are met:
|
·
|
Persuasive evidence of an
arrangement exists. Customer contracts and purchase orders are generally used to determine the existence of an arrangement.
|
|
·
|
The transfer of technology
or products has been completed or services have been rendered. Evidence of shipment or customer acceptance, when applicable, is
used to verify delivery.
|
|
·
|
The sales price is fixed or determinable. The Company assesses whether the cost is fixed or determinable based on the payment terms associated with the transaction and whether the sales price is subject to refund or adjustment.
|
|
·
|
Collectability is reasonably assured. The Company assesses collectability based primarily on the creditworthiness of the customer as determined by credit checks and analysis as well as the customer’s payment history.
|
When collaboration, other research arrangements,
and product sales include multiple-element revenue arrangements, we account for these transactions by determining the elements,
or deliverables, included in the arrangement and determining which deliverables are separable for accounting purposes. We consider
delivered items to be separable if the delivered item(s) have stand-alone value to the customer and delivery or performance of
the undelivered item is considered probable and substantially in control of the vendor.
Medical Device Revenue and Cost of Revenue Recognition
The Company builds medical device robotic exoskeletons
for sale and capitalizes into inventory materials, direct and indirect labor and overhead in connection with manufacture and assembly
of these units.
When the Company brought its first version
medical device to market in 2012, the Company could not be certain as to the costs it would incur to support, maintain, service,
and upgrade these early stage devices. Primarily for this reason, prior to January 1, 2016, the sale of a device, associated software,
initial training, and extended support and maintenance were deemed as a single unit of accounting due to the uncertainty of the
Company’s follow-up maintenance and upgrade expenses, which were forecast to extend over three years. Accordingly, the revenue
from the sales of the device and associated cost of revenue were deferred at the time of shipment. Upon completion of training,
the amount of the arrangements were recognized as revenue and cost of revenue over a three year period on a straight line basis,
while all service expenses, whether or not covered by the Company’s original warranty, extended warranty contracts, or neither,
were recognized as incurred.
Effective January 1, 2016, the Company determined
it had established (i) separate individual pricing for training, extended warranty coverage, and out-of-contract service or repairs,
(ii) sufficient historical evidence of customer buying patterns for extended warranty and maintenance coverage, and (iii) a basis
for estimating and recording warranty and service costs to allow the Company to separate its multiple element arrangements into
two distinct units of accounting: (1) the device, associated software, original manufacturer warranty and training if required,
and (2) extended support and maintenance. As a result, in the first quarter of 2016, the Company began to recognize revenue related
to its sales transactions on a multiple element approach in which revenue is recognized upon the delivery of the separate elements
to the customer. Revenue relating to the undelivered elements is deferred using the relative selling price method, which allocates
revenue to each element using the estimated selling prices for the deliverables when vendor-specific objective evidence or third-party
evidence is not available. For sales on or after January 1, 2016, revenue and associated cost of revenue of medical devices is
recognized when delivered, or training has been completed, if required. Revenue for extended maintenance and support agreements
is recognized on a straight line basis over the contractual term of the agreement, which typically ranges from one to four years.
As a result of this change, the Company recognized medical device revenue previously deferred at December 31, 2015 of $6,517 and
associated cost of revenue of $4,159, resulting in additional gross profit, reduction in net loss from operations, and reduction
of net loss applicable to common stockholders of $2,358, or $0.13 per share, in its results of operations for the year ended December
31, 2016. In addition, the Company recorded $212 for warranty expenses and a one-time charge of $911 for a planned preventative
maintenance and upgrade program associated with the devices it had sold prior to 2016 in the same time period.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Industrial Sales Revenue and Cost of
Revenue
The Company builds industrial exoskeletons
for sale and capitalizes into inventory materials, direct and indirect labor, and overhead in connection with the manufacture and
assembly of these units. No right of return exists on sales of industrial exoskeletons. We assess collectability at the time of
the sale and if collectability is not reasonably assured, the sale is deferred and not recognized until collectability is probable
or payment is received. Typically, where product is produced and sold in the same country, title and risk of ownership
transfer when the product is shipped. Products that are exported from a country for sale typically pass title and risk
of ownership at the border of the destination country. Because our industrial products are produced in the U.S., title and risk
of ownership generally transfer when the product is shipped, if shipped to a customer in the U.S. If we sell products to customers
outside the U.S., title and risk of ownership is generally transferred at the border of the destination country.
Engineering Services Revenue and Cost of Revenue
Collaborative arrangements typically consist
of cost reimbursements for specific engineering and development spending, and future product royalty payments. Cost reimbursements
for engineering and development spending are recognized as the related project labor hours are incurred in relation to all labor
hours and when collectability is reasonably assured. Amounts received in advance are recorded as deferred revenue until the technology
is transferred, services are rendered, or milestones are reached. Product royalty payments are recorded when earned under the arrangement.
Government grants, which support the Company’s
research efforts in specific projects, generally provide for reimbursement of approved costs as defined in the notices of grant
awards. Grant revenue is recognized as the associated project labor hours are incurred in relation to total labor hours. There
are some grants, such as the National Science Foundation grants, of which the Company draws upon and spends based on budgets preapproved
by the grantor.
The cost of engineering services revenue includes
payroll and benefits, subcontractor expenses and materials. All costs related to engineering services are expensed as incurred
and reported as cost of revenue.
Deferred Revenues
In connection with the Company’s medical
device sales and research services, the Company often receives cash payments before its earnings process is complete. In these
instances, the Company records the payments as customer deposits until a device is shipped to the customer, or as customer advances
in the case of research services until the earnings process is achieved. In both cases, the cash received is recorded as a component
of deferred revenue.
Deferred revenues and deferred cost of revenues consisted of the
following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Customer deposits and advances
|
|
$
|
47
|
|
|
$
|
48
|
|
Deferred medical device revenues
|
|
|
-
|
|
|
|
7,388
|
|
Deferred rental income
|
|
|
60
|
|
|
|
71
|
|
Deferred extended maintenance and support
|
|
|
1,523
|
|
|
|
1,066
|
|
Total deferred revenues
|
|
|
1,630
|
|
|
|
8,573
|
|
Less current portion
|
|
|
(825
|
)
|
|
|
(3,960
|
)
|
Deferred revenues, non-current
|
|
$
|
805
|
|
|
$
|
4,613
|
|
|
|
|
|
|
|
|
|
|
Deferred medical device unit costs
|
|
$
|
-
|
|
|
$
|
4,590
|
|
Less current portion
|
|
|
-
|
|
|
|
(2,088
|
)
|
Deferred cost of revenue, non-current
|
|
$
|
-
|
|
|
$
|
2,502
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Research and Development
Research and development costs consist of costs
incurred for internal research and development activities. These costs primarily include salaries and other personnel-related expenses,
contractor fees, facility costs, supplies, and depreciation of equipment associated with the design and development of new products
prior to the establishment of their technological feasibility. Such costs are expensed as incurred.
Advertising Costs
Advertising costs are recorded in sales and
marketing expense as incurred. Advertising expense was $104, $25, and $1 for the years ended December 31, 2016, 2015, and 2014,
respectively.
Income Taxes
The Company accounts for income taxes using
the asset and liability method. Under this method, income tax expense or benefit is recognized for the amount of taxes payable
or refundable for the current year and for deferred tax liabilities and assets for the future tax consequences of events that have
been recognized in the Company’s consolidated financial statements or tax returns. The Company accounts for any income tax contingencies
in accordance with accounting guidance for income taxes. The measurement of current and deferred tax assets and liabilities is
based on provisions of currently enacted tax laws. The effects of any future changes in tax laws or rates have not been considered.
For the preparation of the Company’s consolidated
financial statements included herein, the Company estimates its income taxes and tax contingencies in each of the tax jurisdictions
in which it operates prior to the completion and filing of its tax returns. This process involves estimating actual current tax
expense together with assessing temporary differences resulting from differing treatment of items, such as deferred revenue, for
tax and accounting purposes. These differences result in net deferred tax assets and liabilities. The Company must then assess
the likelihood that the deferred tax assets will be realizable, and to the extent they believe that realizability is not likely,
the Company must establish a valuation allowance. In assessing the need for any additional valuation allowance, the Company considers
all the evidence available to it, both positive and negative, including historical levels of income, legislative developments,
expectations and risks associated with estimates of future taxable income, and ongoing prudent and feasible tax planning strategies.
Stock-based Compensation
The Company measures stock-based compensation
expense for all stock-based awards made to employees and directors based on the estimated fair value of the award on the date of
grant using the Black-Scholes option pricing model and recognizes the fair value on a straight-line basis over the requisite service
periods of the awards. Stock-based awards made to non-employees are measured and recognized based on the estimated fair value on
the vesting date and are re-measured at each reporting period.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The Company’s determination of the fair
value of stock-based awards on the date of grant using the Black-Scholes option pricing model is affected by the Company’s
stock price as well as assumptions regarding a number of highly complex and subjective variables. These variables include, but
are not limited to the Company’s expected stock price volatility over the term of the awards, and actual and projected employee
stock option exercise behaviors. Because there is insufficient information available to estimate the expected term of the stock-based
awards, the Company adopted the simplified method of estimating the expected term pursuant to SEC Staff Accounting Bulletin Topic
14. On this basis, the Company estimated the expected term of options granted by taking the average of the vesting term and the
contractual term of the option.
The Company has, from time to time, modified
the terms of its stock options to employees. The Company accounts for the incremental increase in the fair value over the original
award on the date of the modification as an expense for vested awards or over the remaining service (vesting) period for unvested
awards. The incremental compensation
cost is the excess of the fair value of the
modified award on the date of modification over the fair value of the original award immediately before the modification.
Net Loss Per Share of Common Stock
Basic net loss per share of common stock is
computed using the weighted average number of shares of common stock outstanding during the period. Diluted net loss per share
is computed using the weighted average number of common stock, adjusted to include conversion of certain stock options and warrants
for common stock during the period, as follows:
|
|
Years ended December 31,
|
|
|
|
2016
(1)
|
|
|
2015
|
|
|
2014
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common stockholders
|
|
$
|
(33,815
|
)
|
|
$
|
(24,245
|
)
|
|
$
|
(33,769
|
)
|
Adjustment for gain on fair value of warrant liability
|
|
|
(4,286
|
)
|
|
|
(2,505
|
)
|
|
|
-
|
|
Adjusted net loss used for dilution calculation
|
|
$
|
(38,101
|
)
|
|
$
|
(26,750
|
)
|
|
$
|
(33,769
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares outstanding
|
|
|
18,126
|
|
|
|
14,606
|
|
|
|
11,181
|
|
Effect of potential dilutive shares
|
|
|
496
|
|
|
|
3
|
|
|
|
-
|
|
Dilutive weighted-average number of shares outstanding
|
|
|
18,622
|
|
|
|
14,609
|
|
|
|
11,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share applicable to common stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.87
|
)
|
|
$
|
(1.66
|
)
|
|
$
|
(3.02
|
)
|
Diluted
|
|
$
|
(2.05
|
)
|
|
$
|
(1.83
|
)
|
|
$
|
(3.02
|
)
|
|
(1)
|
Recognition of previously
deferred revenue and cost of goods in the year ended December 31, 2016 reduced net loss applicable to common stockholders by $2,358,
or $0.13 per share (see
Note 2. Basis of Presentation and Summary of Significant Accounting Policies and Estimates –
Medical Device Revenue and Cost of Revenue Recognition
).
|
The following potential dilutive securities
were excluded from the computation of diluted net loss per share because including them would have been anti-dilutive:
|
|
Years ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Options to purchase common stock
|
|
|
2,477
|
|
|
|
1,963
|
|
|
|
1,542
|
|
Warrants for common stock
|
|
|
1,963
|
|
|
|
1,963
|
|
|
|
1,971
|
|
Common stock issuable upon conversion of preferred shares
|
|
|
-
|
|
|
|
1,876
|
|
|
|
-
|
|
Total common stock equivalents
|
|
|
4,440
|
|
|
|
5,802
|
|
|
|
3,513
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Recent Accounting Pronouncements
In August 2014, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-15,
Presentation of Financial Statements
– Going Concern
. Under ASU No. 2014-15, an entity’s management is required to evaluate whether there are conditions
or events, considered in the aggregate, that raise substantial doubt about an entity’s ability to continue as a going concern
within one year after the date that financial statements are issued (or within one year after the date that the financial statements
are available to be issued when applicable). If such conditions are identified, management is to consider whether its plans that
are intended to mitigate those relevant conditions or events will alleviate the substantial doubt, with the findings disclosed
in the financial statements of the entity. ASU No. 2014-15 is effective for the annual period ending after December 15, 2016, and
for annual periods and interim periods thereafter. The Company adopted this standard during the year ended December 31, 2016. See
Note 1 for our current disclosure about our ability to continue as a going concern.
In May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
. The updated standard will replace most existing revenue recognition guidance in U.S.
GAAP when it becomes effective and permits the use of either the retrospective or cumulative effect transition method. In August
2015, the FASB issued an update, ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective
Date, to defer the effective date of this update by one year. In April 2016, the FASB issued a further update, ASU 2016-10 Revenue
from Contracts with Customers (Topic 606) Identifying Performance Obligations and Licensing. ASU 2016-10 clarifies that contractual
provisions that explicitly or implicitly require an entity to transfer control of additional goods or services to a customer should
be distinguished from contractual provisions that explicitly or implicitly define the attributes of a single promised license.
In May 2016, the FASB issued a further update, ASU 2016-12 Revenue from Contracts with Customers (Topic 606) Narrow-Scope Improvements
and Practical Expedients. ASU 2016-12 clarifies key areas concerning: (1) assessment of collectability, (2) presentation of sales
taxes and other similar taxes collected from customers, (3) non-cash consideration, (4) contract modifications at transition, (5)
completed contracts at transition, and (6) disclosing the accounting change in the period of adoption. The updated standard becomes
effective for the Company in the first quarter of fiscal year 2018, but allows the Company to adopt the standard one year earlier
if it so chooses. The Company has not yet selected a transition method and is currently evaluating the effect that the updated
standard will have on its consolidated financial statements and related disclosures.
In April 2015, the FASB issued ASU No.
2015-03,
Simplifying the Presentation of Debt Issuance Costs
, which requires companies to present debt financing costs as
a direct deduction from the carrying amount of the associated debt liability rather than as an asset, consistent with the presentation
of debt discounts on the consolidated balance sheets. The new standard became effective for the Company beginning on January 1,
2016. The Company adopted this standard for the year ended December 31, 2016. This adoption resulted in a reclassification of $95 in
debt issuance costs, net of accumulated amortization, from an asset to a reduction to associated debt liabilities as of December 31, 2016.
In July 2015, the FASB issued ASU 2015-11,
Simplifying the Measurement of Inventory
, which requires entities to measure inventory at the lower of cost or net realizable
value. Net realizable value is defined as the estimated selling price in the ordinary course of business, less reasonably predictable
costs of completion, disposal and transportation. ASU 2015-11 will be effective for the Company during the first quarter of fiscal
year 2017 and must be applied on a prospective basis. Early adoption is permitted. The Company does not anticipate the adoption
of this guidance will have a material impact on our financial position, results of operations, or cash flows.
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
which will require lessees to recognize assets and liabilities for leases with lease terms of more than
12 months. For finance leases, a lessee is required to: (1) recognize a right-of-use asset and a lease liability, initially measured
at the present value of the lease payments, in the statement of financial position, (2) recognize interest on the lease liability
separately from amortization of the right-of-use asset in the statement of comprehensive income, and (3) classify repayments of
the principal portion of the lease liability within financing activities and payments of interest on the lease liability and variable
lease payments within operating activities in the statement of cash flows. For operating leases, a lessee is required to: (1) recognize
a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, in the statement
of financial position, (2) recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease
term on a generally straight-line basis, and (3) classify all cash payments within operating activities in the statement of cash
flows. The new guidance is effective for fiscal years beginning after December 15, 2018. The Company is evaluating the impact
that ASU 2016-02 will have on its consolidated financial statements and related disclosures.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
In March 2016, the FASB issued ASU 2016-09
Compensation
– Stock Compensation (Topic 718) Improvements to Employee Share-Based Payment Accounting
. ASU 2016-09 simplifies several
aspects of the accounting for share-based payment award transactions for public companies, including: (1) income tax consequences,
(2) classification of awards as either equity or liabilities, and (3) classification on the statement of cash flows. The amendments
in this update are effective for annual periods beginning after December 15, 2016. Upon adoption of ASU 2016-09 in the first quarter
of fiscal year 2017, the Company has elected to change its accounting policy to account for forfeitures as they occur so as to
more closely align compensation expense to services provided. The change will be applied on a modified retrospective basis with
a cumulative effect adjustment to retained earnings as of January 1, 2017.
In August 2016, the FASB issued ASU No. 2016-15,
Classification
of Certain Cash Receipts and Cash Payments
. ASU 2016-15 requires entities to adhere to a uniform classification and presentation
of certain cash receipts and cash payments in the statement of cash flows. The amendments in this update provide guidance on eight
specific cash flow issues. The new standard will be effective for the Company beginning on January 1, 2018 and early adoption is
permitted. The Company does not expect the impact of the items identified in the ASU to be material on its consolidated financial
statements.
3. 2014 Merger, Offering, and Other Related Transactions
Holdings was incorporated in the State of Nevada
on January 30, 2012, as a distributor of medical supplies and equipment to municipalities, hospitals, pharmacies, care centers,
and clinics in Chile. At the time of the Merger, Holdings was a “shell company” as defined in Rule 12b-2 of the Exchange
Act. Holdings’ fiscal year end was previously March 31, but was changed to December 31 in connection with the Merger.
On January 15, 2014, Holdings and a newly formed
wholly-owned subsidiary of Holdings, Ekso Acquisition Corp. (“Acquisition Sub”), entered into an Agreement and Plan
of Merger and Reorganization (the “Merger Agreement”) with Ekso Bionics. Under the Merger Agreement, Acquisition Sub
merged with and into Ekso Bionics, with Ekso Bionics remaining as the surviving corporation and with the stockholders of Ekso Bionics
exchanging all of their common stock, preferred stock and warrants to purchase preferred stock issued and outstanding immediately
prior to the closing of the Merger into an aggregate of 6,088 shares of Holdings’ common stock and warrants to purchase 89
shares of common stock. In addition, options to purchase 713 shares of common stock of Ekso Bionics were converted into options
to purchase 1,086 shares of common stock of Holdings. These shares are in addition to 754 outstanding shares of Holdings common
stock held by certain pre-Merger stockholders of Holdings, consisting of 643 shares held by such stockholders prior to the Merger
and an additional 111 shares issued to such stockholders pursuant to a provision in the Merger Agreement requiring the Company
to issue a number of shares such that the aggregate ownership of the pre-Merger stockholders (not including any shares of common
stock purchased by them in the private placement offering described below) remained approximately 6.8% of the outstanding common
stock of the Company following the Merger.
Upon the closing of the Merger, under the terms
of a split-off agreement and a general release agreement, Holdings transferred all of its pre-Merger operating assets and liabilities
to a newly formed wholly-owned special-purpose subsidiary (“Split-Off Subsidiary”), and transferred all of the outstanding
shares of capital stock of Split-Off Subsidiary to two individuals who were the pre-Merger majority stockholders of Holdings and
Holdings’ former officers and sole director (the “Split-Off”), in consideration of and in exchange for (a) the
surrender and cancellation of an aggregate of all shares of Holdings’ common stock held by such individuals (which were cancelled
and resumed the status of authorized but unissued shares of the Company’s common stock) and (b) certain representations,
covenants and indemnities.
Accounting for Reverse Merger
Ekso Bionics, as the accounting acquirer, recorded
the Merger as the issuance of stock for the net monetary assets of Holdings accompanied by a recapitalization. This accounting
was identical to that resulting from a reverse merger, except that no goodwill or intangible assets were recorded. The historical
financial statements of Holdings before the Merger have been replaced with the historical financial statements of Ekso Bionics
before the Merger in filings with the SEC subsequent to the Merger, including this filing. The Merger was intended to be treated
as a tax-free exchange under Section 368(a) of the Internal Revenue Code of 1986, as amended.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Retroactive Conversion of all Share and
Per Share Amounts
In accordance with reverse merger accounting
guidance, amounts for Ekso Bionics’ historical (pre-merger) common stock, preferred stock and warrants and options to purchase
common stock including share and per share amounts have been retroactively adjusted using their respective exchange ratios in these
financial statements, except for the pre-Merger amounts shown in the consolidated statement of stockholders’ equity (deficit)
or unless otherwise disclosed. The conversion ratios were 1.5238, 1.6290, 1.9548 and 1.9548 for shares of common stock, Series
A preferred stock, Series A-2 preferred stock and Series B preferred stock, respectively.
Repayment of 2013 Bridge Note
In November 2013, in anticipation of the Merger
and related private placement offering, Ekso Bionics completed a private placement to accredited investors of $5,000 of its senior
subordinated secured convertible notes (the “2013 Bridge Notes”). Upon the closing of the Merger and the private placement
offering described below, the $5,000 in outstanding principal and $83 of accrued interest of the 2013 Bridge Notes automatically
converted into 714 Units (as defined below), and investors in the 2013 Bridge Notes received warrants to purchase 357 shares of
common stock at an exercise price of $7.00 per share for a term of three years (the “Bridge Warrants”). The Bridge
Warrants had weighted average anti-dilution protection, subject to customary exceptions.
Private Placement Offering
Concurrently with the closing of the Merger
and in contemplation of the Merger, the Company held a closing of a private placement offering (the “PPO”) in which
it sold 2,940 Units at a purchase price of $7.00 per Unit, with each Unit consisting of one share of common stock plus a warrant
(the “PPO Warrants”) to purchase an additional share of common stock of the Company at $14.00 per share with a five
year term (the “Units”). Included in the initial Unit sales were 714 Units that were issued upon conversion of the
2013 Bridge Notes mentioned above. Between January 29, 2014 and February 6, 2014, the Company issued an additional 1,389 Units
in subsequent closings of the PPO. As a result of issuing a total of 4,329 Units: (a) the Company received gross proceeds of $25,300,
(b) $5,083 of debt and accrued interest attributable to the 2013 Bridge Notes was settled with the issuance of 714 Units, (c) a
net of $2,553 of the Company’s then senior note payable was paid off, and (d) the Company incurred offering costs of $3,338.
Investors in the Units had weighted average
anti-dilution protection with respect to the shares of common stock included in the Units if within 24 months after the final closing
of the PPO the Company issued additional shares of common stock or common stock equivalents (subject to customary exceptions, including
but not limited to issuances of awards under the Company’s 2014 Equity Incentive Plan) for consideration per share less than
$7.00. The PPO Warrants had weighted average anti-dilution protection, subject to customary exceptions.
In connection with the conversion of the 2013
Bridge Notes and the PPO, the placement agent for the PPO and its sub-agents were paid an aggregate commission of $3,030 and were
issued warrants to purchase an aggregate of 71 shares of the Company’s common stock, with an exercise price per share of
$7.00 and a term of five years (“Bridge Agent Warrants”) and warrants to purchase an aggregate of 357 shares of common
stock with a term of five years and an exercise price of $7.00 per share (the “PPO Agent Warrants”). The Bridge Agent
Warrants and PPO Agent Warrants had weighted average anti-dilution protection, subject to customary exceptions.
Offer to Amend and Exercise
In November 2014, the Company consummated an
offer to amend and exercise (the “Offer to Amend and Exercise”) its PPO Warrants at a temporarily reduced exercise
price. Pursuant to the Offer to Amend and Exercise, an aggregate of 3,251 PPO Warrants were tendered by their holders and were
amended to reduce the exercise price from $14.00 to $7.00 per share of common stock, and to restrict the ability of the holder
of shares issuable upon exercise of the amended warrants to sell, make any short sale of, loan, grant any option for the purchase
of, or otherwise dispose of any of such shares without the prior written consent of the Company for a period of 50 days from November
20, 2014.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
In connection with the Offer to Amend and Exercise,
the holders of a majority of the then outstanding PPO Warrants, Bridge Warrants, PPO Agent Warrants and Bridge Agent Warrants approved
an amendment to remove the price-based anti-dilution provisions in those warrants (see Note 13,
Capitalization and Equity Structure
– 2014 PPO and Merger Warrants
).
2014 Equity Incentive Plan
Before the Merger, the Board of Directors adopted,
and the stockholders approved, the 2014 Equity Incentive Plan, which provided for the issuance of incentive awards constituting
up to 2,058 shares of common stock to officers, key employees, consultants and directors. In connection with the Merger, options
to purchase Ekso Bionics common stock outstanding immediately prior to the Merger were converted into options to purchase an aggregate
of 1,086 shares of Holdings issued under the 2014 Equity Incentive Plan. On the closing of the Merger, the Board granted to officers
and directors options to purchase an aggregate of 329 shares of common stock under the 2014 Equity Incentive Plan.
Subsequent to the Merger, on June 10, 2015,
the Board submitted to the stockholders and the stockholders approved an amendment of the 2014 Plan to increase the maximum number
of shares of common stock that may be issued under the Amended and Restated 2014 Equity Incentive Plan (the “2014 Plan”)
by 1,656 shares to 3,714 shares.
4. Equipois Acquisition
On December 1, 2015, the Company acquired substantially
all of the assets of Equipois, LLC, a New Hampshire limited liability company (“Equipois”), for an initial payment
of approximately $1.1 million of the Company’s common stock pursuant to an asset purchase agreement among the Company, Ekso
Bionics, Inc., Equipois and Allard Nazarian Group, Inc. ( the “Asset Purchase Agreement”). The Company will make additional
payments in shares of the Company’s common stock or cash upon the achievement of certain financial targets for the period
from January 1, 2016 through December 31, 2018.
The Company accounted for the acquisition as
a business combination by applying the acquisition method, and accordingly, the purchase price of $1,839 was allocated to the assets
assumed based on their fair values at the acquisition date. The excess of the purchase price over the assets of $189 was recorded
as goodwill. The goodwill recognized is attributed primarily to expected synergies of Equipois with the Company. From the acquisition
date and as of December 31, 2016, there were no changes in the recognized amounts of goodwill resulting from the acquisition.
For the year ended December 31, 2015, the Company did not recognize any revenue related to the Equipois acquisition.
The acquired assets consist of mechanical balance
and support arms technologies, including the rights to the zeroG® and X-Ar® products. The acquired assets were integral
to the Equipois business and include patents, trademarks and other intellectual property rights as well as certain tools and product
designs and specifications. The Company also assumed the rights and obligations of Equipois under certain intellectual property
license agreements. The Company did not assume any other obligations of Equipois.
The total purchase price is summarized as follows:
|
|
Amount
|
|
Stock consideration (112 shares)
|
|
$
|
1,071
|
|
Estimated contingent consideration
|
|
|
768
|
|
Total purchase price
|
|
$
|
1,839
|
|
The fair value of the 112 shares of common stock issued was determined
based on the closing market price of the Company’s common shares on the acquisition date.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
In connection with the acquisition, the parties
entered into a supply agreement pursuant to which Equipois supplied products to the Company during a post-closing transition period
expiring December 31, 2016 (the “Supply Agreement”), and a reseller agreement pursuant to which Equipois may purchase
and resell the products to certain current Equipois customers for a three-year term (the “Reseller Agreement”). Under
the Supply Agreement, the Company was obligated to make a minimum purchase of $157 and a maximum purchase of $521.
The fair value of the contingent consideration
resulting from the Supply Agreement and Reseller Agreement was recorded at the time of acquisition. The Supply Agreement required
the Company to pay $500 in additional shares of the Company’s common stock on December 31, 2016. In addition, the Reseller
Agreement requires the Company to pay an annual contingent consideration payment of between $125 and $375 in shares of the Company’s
common stock if the Company and Equipois meet certain product sales targets for each of the calendar years 2016, 2017 and 2018.
Upon the termination of the Reseller Agreement by the Company without cause, the Company will pay to Equipois a final contingent
consideration payment, payable in shares of the Company’s common stock, such that the total consideration received by Equipois
under the Asset Purchase Agreement, including the shares issued upon closing, the additional shares issued upon termination of
the Supply Agreement and the annual contingent consideration payments are not less than the sum of (a) 7.5 multiplied by
10% of specified product revenues of Equipois during the preceding four complete quarters, plus (b) 7.5 multiplied by 5% of specified
product revenues of the Company during the preceding four complete quarters.
The Asset Purchase Agreement also provides
for the election of a buyout payment by either the Company or Equipois which is payable in shares of the Company’s common
stock. Upon the election of the buyout payment by either party, the Reseller Agreement is terminated and the buyout payment will
be considered in lieu of any further annual or final earn-out payments. The buyout payment ranges from total consideration of $1,750
to $3,000 and is based on the timing of the election and whether it is Equipois or the Company who makes the election. The buyout
payment provision expires on November 30, 2017.
The contingent consideration is valued using
the Probability Weighted Value Analysis which considered performance based contingent payments for both the supply and sales functions
of the Company, and both buyer and seller options.
Multiple forecasted scenarios were evaluated
which include (i) a minimum payment case, (ii) an expected payment case and (iii) a maximum payment case.
The Company determined the potential deferred payment cash flows of Equipois and the Company based on each scenario. The
cash flow payments were converted to a present value using a discount rate of 15% based on the Company’s weighted average
cost of capital. Finally, the Company probability weighted each scenario. The Company reviewed the assumptions used to value
the contingent consideration from the date of acquisition to December 31, 2015, and noted no change in the initial estimated fair
value of the contingent consideration. Any changes in the fair value of this contingent consideration liability are recognized
in loss from operations in the period of the change.
For the year ended December 31, 2016, the consideration
payout calculated includes the $500 in additional shares of the Company’s common stock related to the Supply Agreement and
the annual minimum of $125 under the Reseller Agreement. Due to the price floor of $7.00 per share in the number of shares of common
stock issuable to satisfy the payment amount, we reclassified $355 from the contingent consideration liability to accrued liabilities
as of December 31, 2016, to be paid in shares of common stock in the first quarter of 2017. The Company also recorded a non-cash
gain on the change in fair value of the remaining contingent consideration liability of $196 in the consolidated statement of operations
and comprehensive loss for the year ended December 31, 2016.
The following table summarizes the fair values of the assets acquired
as of the acquisition date:
|
|
Amount
|
|
Fixed assets
|
|
$
|
40
|
|
Intangible assets
|
|
|
1,610
|
|
Total identifiable assets acquired
|
|
|
1,650
|
|
Goodwill
|
|
|
189
|
|
Net assets acquired
|
|
$
|
1,839
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The Company recorded $1,610 to intangible assets
as of the acquisition date and is amortizing the value of the technology, customer relationships and trade name over an estimated
useful life of 3 years. Amortization expense related to the acquired intangible assets was $558 and $26 for the years ended
December 31, 2016, and 2015, respectively, and was included as a component of operating expenses in the consolidated statement
of operations and comprehensive loss. Of the $189 of goodwill, none was expected to be deductible for tax purposes.
Acquired intangible assets as of December 31, 2016 were as
follows:
|
|
Cost
|
|
|
Accumulated
Amortization
|
|
|
Net
|
|
|
Estimated
Useful Life
|
Developed technology
|
|
$
|
1,160
|
|
|
$
|
(421
|
)
|
|
$
|
739
|
|
|
3 yrs
|
Customer relationships
|
|
|
70
|
|
|
|
(25
|
)
|
|
|
45
|
|
|
3 yrs
|
Customer trade name
|
|
|
380
|
|
|
|
(138
|
)
|
|
|
242
|
|
|
3 yrs
|
|
|
$
|
1,610
|
|
|
$
|
(584
|
)
|
|
$
|
1,026
|
|
|
|
The estimated future aggregate amortization
expense is $537 and $489 for the years ended December 31, 2017 and 2018, respectively.
Pro Forma
The following unaudited pro forma financial
information reflects the Company’s consolidated statement of operations as if the acquisition of Equipois had taken place
on January 1, 2014. The pro forma information includes adjustments for royalty revenue, impact from the Supply Agreement,
and the amortization of intangible assets. The pro forma financial information is not necessarily indicative of the results of
operations as they would have been had the transaction been effected on the assumed date.
|
|
Years ended December 31
|
|
|
|
2015
|
|
|
2014
|
|
Revenue
|
|
$
|
9,434
|
|
|
$
|
5,449
|
|
Net loss
|
|
$
|
(19,590
|
)
|
|
$
|
(33,978
|
)
|
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.
|
|
·
|
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.
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The Company’s fair value hierarchies for its financial assets
and liabilities which require fair value measurement on a recurring basis are as follows:
|
|
|
|
|
Quoted Prices
in Active
Markets For
Identical Items
|
|
|
Significant
Other
Observable
Inputs
|
|
|
Significant
Unobservable
Inputs
|
|
|
|
Total
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liability
|
|
$
|
3,546
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,546
|
|
Contingent consideration liability
|
|
$
|
217
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
217
|
|
Contingent success fee liability
|
|
$
|
116
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liability
|
|
$
|
9,195
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,195
|
|
Contingent consideration liability
|
|
$
|
768
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
768
|
|
During the years ended December 31, 2016 and
2015, there were no transfers between Level 1, Level 2, or Level 3 assets or liabilities reported at fair value on a recurring
basis and the valuation techniques used did not change compared to the Company’s established practice.
We measure our contingent consideration liability
at fair value at each reporting period using significant unobservable inputs classified within Level 3 of the fair value hierarchy.
We use a probability weighted value analysis as a valuation technique to convert future estimated cash flows to a single present
value amount. The significant unobservable inputs used in the fair value measurements are sales projections over the earn-out period,
and the probability outcome percentages assigned to each scenario. Significant increases or decreases to either of these inputs
in isolation would result in a significantly higher or lower liability with a higher liability capped by the contractual maximum
of the contingent earn-out obligation. Ultimately, the liability will be equivalent to the amount settled, and the difference between
the fair value estimate and amount settled will be recorded in earnings. The amount settled that is less than or equal to the liability
on the acquisition date is reflected as non-cash financing activities in our consolidated statements of cash flows. Any amount
settled in excess of the liability on the acquisition date is reflected as non-cash operating activities. Any changes in the estimated
fair value of our contingent consideration liabilities related to the time component of the present value calculation are reported
in interest expense. Adjustments to the estimated fair value related to changes in all other unobservable inputs are reported in
our statements of operations and comprehensive loss.
The following table sets forth a summary of
the changes in the fair value of Company’s Level 3 financial liabilities during the year ended December 31, 2016, which
were measured at fair value on a recurring basis:
|
|
Warrant
Liability
|
|
|
Contingent
Consideration
Liability
|
|
|
Contingent
Success Fee
Liability
|
|
Balance at December 31, 2015
|
|
$
|
9,195
|
|
|
$
|
768
|
|
|
$
|
-
|
|
Reclassification of warrant liability to equity upon exercise of warrants
|
|
|
(1,363
|
)
|
|
|
-
|
|
|
|
-
|
|
Gain on decrease in fair value of warrants issued with 2015 financing
|
|
|
(4,286
|
)
|
|
|
-
|
|
|
|
-
|
|
Reclassification of contingent consideration liability to accrued liabilities
|
|
|
-
|
|
|
|
(355
|
)
|
|
|
-
|
|
Gain on re-measurement of fair value of contingent consideration liability transferred to accrued liabilities
|
|
|
-
|
|
|
|
(196
|
)
|
|
|
-
|
|
Fair value of contingent success fee related to long-term debt
|
|
|
|
|
|
|
|
|
|
|
116
|
|
Balance at December 31, 2016
|
|
$
|
3,546
|
|
|
$
|
217
|
|
|
$
|
116
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The warrants were valued at $9,195 at December
31, 2015. Due to a decrease in the Company’s common stock price from December 31, 2015 to December 31, 2016, and the removal
of the anti-dilution rights the fair value of the warrants decreased by $4,286, which resulted in a non-cash gain recorded in the
Company’s consolidated statements of operations and comprehensive loss for the year. See Note 13 in the notes to our consolidated
financial statements under the caption
Capitalization and Equity Structure – 2015 Warrants
for a description of the
warrants, including the method and inputs used to estimate their fair value.
6. Inventories, net
Inventories consist of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Raw materials
|
|
$
|
1,193
|
|
|
$
|
783
|
|
Work in progress
|
|
|
198
|
|
|
|
336
|
|
Finished goods
|
|
|
267
|
|
|
|
19
|
|
|
|
|
1,658
|
|
|
|
1,138
|
|
Less: inventory reserve
|
|
|
(102
|
)
|
|
|
(82
|
)
|
Inventories, net
|
|
$
|
1,556
|
|
|
$
|
1,056
|
|
7. Property and Equipment, net
Property and equipment, net consisted of the following:
|
|
Estimated
|
|
December 31,
|
|
|
|
Life (Years)
|
|
2016
|
|
|
2015
|
|
Machinery and equipment
|
|
3-5
|
|
$
|
3,432
|
|
|
$
|
3,097
|
|
Computers and peripherals
|
|
3-7
|
|
|
564
|
|
|
|
460
|
|
Computer software
|
|
3-5
|
|
|
547
|
|
|
|
148
|
|
Leasehold improvement
|
|
5-10
|
|
|
625
|
|
|
|
625
|
|
Tools, molds, dies and jigs
|
|
5
|
|
|
50
|
|
|
|
37
|
|
Furniture, office and leased equipment
|
|
3-13
|
|
|
593
|
|
|
|
511
|
|
|
|
|
|
|
5,811
|
|
|
|
4,878
|
|
Accumulated depreciation and amortization
|
|
|
|
|
(3,376
|
)
|
|
|
(2,253
|
)
|
Property and equipment, net
|
|
|
|
$
|
2,435
|
|
|
$
|
2,625
|
|
Depreciation and amortization expense, including
amortization of intangible assets, totaled $1,855, $933 and $745 for the years ended December 31, 2016, 2015, and 2014, respectively.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
8. Accrued Liabilities
Accrued liabilities consisted of the following:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Salaries, benefits and related expenses
|
|
$
|
2,349
|
|
|
$
|
1,464
|
|
Maintenance
|
|
|
483
|
|
|
|
-
|
|
Warranty expense
|
|
|
203
|
|
|
|
-
|
|
Professional fees
|
|
|
56
|
|
|
|
257
|
|
Equipois earn-out
|
|
|
355
|
|
|
|
-
|
|
Other
|
|
|
110
|
|
|
|
164
|
|
Total
|
|
$
|
3,556
|
|
|
$
|
1,885
|
|
Maintenance and Warranty
Sales of devices generally include an initial
warranty for parts and services for one year in the U.S. and two years in Europe, the Middle East, and Africa. During the year
ended December 31, 2016, the Company determined it had sufficient historical experience of warranty costs to estimate future warranty
costs for devices sold. As a result, and beginning during the year ended December 31, 2016, a liability for the estimated cost
of product warranty is established at the time revenue is recognized based on the historical experience of known product failure
rates and expected material and labor costs to provide warranty services. From time to time, specific additional warranty accruals
may be made if unforeseen technical problems arise. Alternatively, if estimates are determined to be greater than the actual amounts
necessary, a portion of the liability may be reversed in future periods. Warranty costs are reflected in the consolidated
statements of operations and comprehensive loss as a component of costs of revenue.
In addition, in the year ended December 31,
2016, the Company recorded in its consolidated statements of operations and comprehensive loss a one-time charge of $911 for a
preventative maintenance and improvement program for devices sold prior to 2016 to bring the devices to second generation GT-level
functionality.
|
|
2016
|
|
|
|
Maintenance
|
|
|
Warranty
|
|
|
Total
|
|
Balance at December 31, 2015
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Additions for estimated future expense
|
|
|
911
|
|
|
|
430
|
|
|
|
1,341
|
|
Incurred costs
|
|
|
(428
|
)
|
|
|
(226
|
)
|
|
|
(654
|
)
|
Balance at December 31, 2016
|
|
$
|
483
|
|
|
$
|
204
|
|
|
$
|
687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
483
|
|
|
|
203
|
|
|
|
686
|
|
Long-term portion
|
|
|
-
|
|
|
|
1
|
|
|
|
1
|
|
Total
|
|
$
|
483
|
|
|
$
|
204
|
|
|
$
|
687
|
|
|
|
2015
|
|
|
|
Maintenance
|
|
|
Warranty
|
|
|
Total
|
|
Balance at December 31, 2014
|
|
$
|
-
|
|
|
$
|
126
|
|
|
$
|
126
|
|
Incurred costs
|
|
|
-
|
|
|
|
(126
|
)
|
|
|
126
|
|
Balance at December 31, 2015
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
9. Long-Term Debt
On December
30, 2016, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) that provided up to $10,000
in total borrowings available for draw in two tranches of $7,000 (the “Term A Loan”) and $3,000 (the “Term B
Loan”, and together with the Term A Loan, the “Term Loans”), respectively. The Term A Loan was disbursed to the
Company on December 30, 2016. If the Company receives net cash proceeds of at least $15,000 in connection with the sale or issuance
of its equity securities, including in connection with the exercise of warrants, prior to December 31, 2017, the Company may request
on or prior to December 31, 2017, the Term B Loan so long as no event of default has occurred. Any amounts borrowed and repaid
may not be reborrowed. The Loan Agreement creates 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.
Pursuant
to the Loan Agreement, the proceeds from the Term Loans may only be used for working capital purposes and to fund general business
requirements. The Term Loans will bear interest on the outstanding daily balance at a floating per annum rate equal to the 30 day
U.S. LIBOR rate plus 5.41%.
The
Company is required to pay accrued interest on the Term A Loan on the first day of each month through and including January 1,
2018 (or July 1, 2018, if the Term B Loan is drawn upon). Commencing on February 1, 2018 (or August 1, 2018, if the Term B Loan
is drawn upon), the Company is required make equal monthly payments of principal, together with accrued and unpaid interest. The
principal balance of the Term Loans amortizes ratably over 36 months (or 30 months, if the Term B Loan is drawn upon). The maturity
of the Term Loans is January 1, 2021, at which time all unpaid principal and accrued and unpaid interest shall be due and payable
in full. In addition, a final payment equal to 3.5% of the original principal amount will be due on the maturity date.
The
Company may elect to prepay a Term Loan at any time, in whole but not in part. If the Company prepays a Term Loan prior to December
30, 2017, it will owe a prepayment fee equal to 1.0% of the principal amount of such prepaid Term Loan. The prepayment fee is also
payable in connection with any acceleration of a Term Loan prior to December 30, 2017 following a default by the Company. In addition,
the Company is required to pay a fee in an amount equal to 3.5% of each Term Loan upon the earlier to occur of (a) acceleration
of such Term Loan following a default by the Company, (b) voluntary prepayment of such Term Loan by the Company and (c) the maturity
of such Term Loan.
The
Loan Agreement includes funding conditions, representations and warranties and covenants customary to similar credit facilities.
In addition, the Company agreed to a liquidity covenant requiring that it maintain unrestricted cash and cash equivalents in accounts
at Lender or subject to control agreements in favor of Lender in an amount equal to at least three months of “Monthly Cash
Burn,” which is the Company’s average monthly net income (loss) for the trailing six-month period plus certain expenses
and plus the average monthly principal due and payable on interest-bearing liabilities in the immediately succeeding three-month
period. Such amount was determined to be $6,206 as of January 31, 2017, the most current determination, with the amount subject
to change on a month-to-month basis. At December 31, 2016, with cash on hand of $16,846 we were in compliance with this and all
other covenants.
Events
of default which may cause repayment of the Term Loans to be accelerated include, among other customary events of default, (1)
non-payment of any obligation when due, (2) the Company’s failure to comply with its affirmative and negative covenants,
(3) the Company’s failure to perform any other obligation required under the Loan Agreement and to cure such default within
a 30 days after becoming aware of such failure, (4) the occurrence of a Material Adverse Effect, (5) the attachment or seizure
of a material portion of the Company’s assets if such attachment or seizure is not released, discharged or rescinded within
10 days, (6) bankruptcy or insolvency of the Company, (7) default by the Company under any agreement (i) resulting in a right by
a third party to accelerate indebtedness in an amount in excess of $250 or (ii) that would reasonably be expected to have a Material
Adverse Effect, (8) entry of a final, uninsured judgment or judgments against the Company for the payment of money in an amount,
individually or in the aggregate, of at least $250, or (9) any material misrepresentation or material misstatement with respect
to any warranty or representation set forth in the Loan Agreement.
On
December 30, 2016, 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, where the holders of the Company’s outstanding voting equity securities immediately prior to such
merger or consolidation hold less than a majority of the issued and outstanding voting equity securities of the successor or surviving
person or entity immediately following the consummation of such merger or consolidation; or (c) the closing price per share for
the Company’s common stock being $8.00 or more for five successive business days. T
he estimated fair value of
the success fee was determined using the Binomial Lattice Model and was recorded as a discount to the debt obligation. The fair
value of the contingent success fee is re-measured each reporting period with any adjustments in fair value being recognized in
loss from operations. The success fee is classified as a liability on the consolidated balance sheets. At December 31, 2016,
the carrying value of the contingent success fee liability was $116.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The final payment
fee, debt issuance costs, and fair value of the success fee combined with the stated interest result in an effective interest rate
of 6.27%. The final payment fee and debt issuance costs will be accreted and amortized, respectively, to interest expense using
the effective interest method over the life of the loan.
The following table presents scheduled principal payments of our
long-term debt as of December 31, 2016:
Period
|
|
Amount
|
|
2017
|
|
$
|
-
|
|
2018
|
|
|
2,139
|
|
2019
|
|
|
2,333
|
|
2020
|
|
|
2,333
|
|
2021
|
|
|
195
|
|
Total principal payments
|
|
|
7,000
|
|
Less issuance costs & debt discount
|
|
|
211
|
|
Long-term debt, net
|
|
$
|
6,789
|
|
10. Lease and Note Obligations
In November 2011, the Company entered into
an operating lease agreement for its headquarters and manufacturing facility in Richmond, California. The lease term commenced
in March 2012 and expires in May 2017, with one option to renew for an additional five years. In November 2016, the Company signed
the five-year lease extension option for its Richmond headquarters. The option lease term will commence in June 2017 and expire
in May 2022, which is included in the table below. The Company also leases nominal office space in Germany.
In 2012, the Company entered into a note agreement
in connection with the lease for its Richmond, California facility. The note, for an aggregate principal of $200, with an interest
rate of 7%, minimum monthly payments of $4, that matures on May 31, 2017, was used to fund leasehold improvements. This note is
classified as a component of capital lease obligation-current and other non-current liabilities in the consolidated balance sheets.
Commencing in August 2015, the Company entered
into a long-term capital lease obligation for equipment. The aggregate principal of the lease is $166, with an interest rate of
4.7%, minimum monthly payments of $3 and a July 1, 2020 maturity. This capital lease is classified as a component of capital lease
obligation-current in the consolidated balance sheets.
The Company estimates future minimum payments
as of December 31, 2016 to be the following:
Period
|
|
Operating
Leases
|
|
|
Note Payable
|
|
|
Capital Lease
|
|
|
Total
Minimum
Payments
|
|
2017
|
|
$
|
461
|
|
|
$
|
20
|
|
|
$
|
40
|
|
|
$
|
60
|
|
2018
|
|
|
483
|
|
|
|
-
|
|
|
|
37
|
|
|
|
37
|
|
2019
|
|
|
494
|
|
|
|
-
|
|
|
|
37
|
|
|
|
37
|
|
2020
|
|
|
504
|
|
|
|
-
|
|
|
|
22
|
|
|
|
22
|
|
2021
|
|
|
429
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Thereafter
|
|
|
181
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total minimum payments
|
|
$
|
2,552
|
|
|
|
20
|
|
|
|
136
|
|
|
|
156
|
|
Less interest
|
|
|
|
|
|
|
(1
|
)
|
|
|
(11
|
)
|
|
|
(12
|
)
|
Present value minimum payments
|
|
|
|
|
|
|
19
|
|
|
|
125
|
|
|
|
144
|
|
Less current portion
|
|
|
|
|
|
|
(19
|
)
|
|
|
(35
|
)
|
|
|
(54
|
)
|
Long-term portion
|
|
|
|
|
|
$
|
-
|
|
|
$
|
90
|
|
|
$
|
90
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Rent expense under the Company’s operating
leases was $400, $342, and $343 for the years ended December 31, 2016, 2015, and 2014, respectively.
11. Employee Benefit Plan
The Company administers a 401(k) retirement
plan (the “401(k) Plan”) in which all employees are eligible to participate. Each eligible employee may elect to contribute
to the 401(k) Plan. During the years ended December 31, 2016 and 2015, the Company has made no matching contributions.
12. Related Party Transactions
The Company has license agreements and various
collaboration agreements (see Note 16,
Commitments and Contingencies
) with the Regents of the University of California,
Berkeley (“UCB”) and for which UCB received shares of common stock of the Company. As of the second quarter of 2015,
UCB no longer holds such shares. Total payments made to UCB for the years ended December 31, 2016, 2015, and 2014 were $146, $50,
and $391, respectively. As of December 31, 2016 and 2015, amounts payable to UCB amounted to $23 and $10, respectively.
13. Capitalization and Equity Structure
Reverse Stock Split
After the close of the stock market on May
4, 2016, the Company effected a 1-for-7 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 seven and all common stock per share amounts have been increased
by a factor of seven, with the exception of our common stock par value. Amounts affected include common stock outstanding, including
the issuance of new shares of common stock as a result of the conversion of preferred stock and the exercise of stock options and
warrants.
Summary
The Company’s authorized capital stock
at December 31, 2016 consisted of 71,429 shares of common stock and 10,000 shares of preferred stock. At December 31, 2016, 21,894
shares of common stock were issued and outstanding and no shares of preferred stock were issued and outstanding.
Common Stock
The holders of outstanding shares of common
stock are entitled to receive dividends out of assets or funds legally available for the payment of dividends at such times and
in such amounts as the Board of Directors from time to time may determine. Holders of common stock are entitled to one vote for
each share held on all matters submitted to a vote of stockholders. There is no cumulative voting for the election of directors.
The common stock is not entitled to pre-emptive rights and is not subject to conversion or redemption. Upon liquidation, dissolution
or winding up of the Company, the assets legally available for distribution to stockholders are distributable ratably among the
holders of the common stock after payment of liquidation preferences, if any, on any outstanding payment of other claims of creditors.
Each outstanding share of common stock is duly and validly issued, fully paid, and non-assessable.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
2016 Common Stock Offering
On August 12, 2016, the Company issued 3,750
shares of common stock at a price to the public of $4.00, resulting in proceeds to the Company of $13,696, net of the underwriting
discount and issuance costs. On August 17, 2016, the Company issued an additional 267 shares of common stock as a result of the
partial exercise of the underwriters’ overallotment option for additional proceeds of $998, net of the underwriting discount.
The Company plans to use the proceeds from this offering for its operations.
As discussed below, the Series A Convertible
Preferred Stock issued in December 2015 (the “Preferred Shares”) and the common stock warrants issued in December 2015
(the “2015 Warrants”) included price-based anti-dilution provisions providing for the adjustment of the conversion
price and the exercise price, as applicable, in the event the Company sells common stock or common stock equivalents (subject to
exceptions for certain exempt issuances) at a price lower than the then-conversion price of the Preferred Shares or the then-exercise
price of the 2015 Warrants. Because the sale price to the underwriters of the common stock in the August 2016 common stock offering
was less than the then-conversion price of the Preferred Shares and the then-exercise price of the 2015 Warrants, there was an
anti-dilution adjustment to the number of shares of common stock issuable upon conversion of the Preferred Shares and the exercise
price of the 2015 Warrants was reduced, as discussed in more detail below.
Preferred Stock
The Company may issue shares of preferred stock
from time to time in one or more series, each of which will have such distinctive designation or title as shall be determined by
its Board of Directors and will have such voting powers, full or limited, or no voting powers, and such preferences and relative,
participating, optional or other special rights and such qualifications, limitations or restrictions thereof, as shall be stated
in such resolution or resolutions providing for the issue of such class or series of preferred stock as may be adopted from time
to time by the Board of Directors.
Convertible Preferred Stock
On December 23, 2015, the Company entered into
an agreement to issue 15 Preferred Shares and 2015 Warrants to purchase 2,122 shares of the Company’s common stock for which
the Company received gross proceeds of $15,000 (the “Financing”). After deducting transaction costs, the Company received
$13,906 without considering $173 of related expenses paid in 2016. Each Preferred Share was initially convertible into 0.141 shares
of common stock (after giving effect to the reverse stock split) at any time at the election of the investor. At the date of the
Financing, because the effective conversion rate of the Preferred Shares was less than the market value of the Company’s
common stock a beneficial conversion feature of $3,300 was recorded as a discount to the preferred stock and an increase to additional
paid in capital. Because the Preferred Shares were perpetual, at December 23, 2015, the Company fully amortized the discount related
to the beneficial conversion feature on the Preferred Shares to additional paid in capital to record a deemed dividend, and reflected
this amount as a preferred deemed dividend in the consolidated statement of operations and comprehensive loss.
Conversion of the Preferred Shares triggers
the amortization of the discount related to a beneficial conversion feature and to the 2015 Warrants. The terms of the Preferred
Shares and 2015 Warrants included price-based anti-dilution provisions providing for the adjustment of the conversion price and
the exercise price, as applicable, in the event the Company sold common stock or common stock equivalents (subject to exceptions
for certain exempt issuances) at a price lower than the then-conversion price of the Preferred Shares or the then-exercise price
of the 2015 Warrants. Because the sale price to the underwriters of the common stock in the August 2016 common stock offering was
less than the conversion price of the Preferred Shares at the time, the conversion price of the Preferred Shares was adjusted downwards
from $7.07 to $3.74 per share, which resulted in each outstanding Preferred Share becoming convertible into 0.267 shares of common
stock at any time at the election of the investor. As a result, the 3 Preferred Shares then outstanding became convertible, for
no additional consideration, into a total of 921 shares of the Company’s common stock.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
At December 31, 2015, 13 Preferred Shares were
outstanding. As of December 31, 2016, no Preferred Shares remain outstanding and the warrant discount was fully amortized. During
the year ended December 31, 2016, 10 Preferred Shares were converted into 1,389 shares of common stock at a conversion price of
$7.07 per share, and 3 Preferred Shares were converted into 921 shares of common stock at a conversion price of $3.74 per share.
The conversions triggered the amortization of the warrant discount of $10,345 for the year ended December 31, 2016, which were
recorded in the consolidated statements of operations and comprehensive loss as non-cash preferred deemed dividends. During the
year ended December 31, 2015, 2 Preferred Shares were converted into common stock at a conversion price of $7.07 per share. The
conversion triggered the amortization of the warrant discount of $1,355, which was also accounted for as a preferred deemed dividend.
Warrants
Warrant share activity for the year ended December
31, 2016 was as follows:
Source
|
|
Exercise
Price
|
|
|
Term
(Years)
|
|
|
December 31,
2015
|
|
|
Exercised
|
|
|
December 31,
2016
|
|
2015 Warrants
|
|
$
|
3.74
|
|
|
|
5
|
|
|
|
2,122
|
|
|
|
488
|
|
|
|
1,634
|
|
2014 PPO and Merger
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Placement agent warrants
|
|
$
|
7.00
|
|
|
|
5
|
|
|
|
426
|
|
|
|
-
|
|
|
|
426
|
|
Bridge warrants
|
|
$
|
7.00
|
|
|
|
3
|
|
|
|
371
|
|
|
|
-
|
|
|
|
371
|
|
PPO warrants
|
|
$
|
14.00
|
|
|
|
5
|
|
|
|
1,078
|
|
|
|
-
|
|
|
|
1,078
|
|
Pre 2014 warrants
|
|
$
|
9.66
|
|
|
|
various
|
|
|
|
88
|
|
|
|
-
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
4,085
|
|
|
|
488
|
|
|
|
3,597
|
|
2015 Warrants
In connection with the December 2015 issuance
of Preferred Shares discussed above, the Company issued 2015 Warrants to purchase up to an aggregate of 2,122 shares of common
stock. The 2015 Warrants have a 5 year term. Because the sale price to the underwriters of the common stock in the August 2016
offering was less than the exercise price of the 2015 Warrants at the time, the exercise price of the 2015 Warrants was adjusted
downwards from $8.75 to $3.74 per share.
The terms of the 2015 Warrants are as follows:
|
·
|
Anti-Dilution Provision
: The Warrants contain a “down round” anti-dilution adjustment provision, which provides that, solely during the period commencing on the date of the securities purchase agreement was executed in connection with the Financing and ending upon the closing of a financing resulting in aggregate proceeds to the Company of at least $10 million (a “Qualified Financing Event”), if the Company issues or sells common stock or common stock equivalents at a price per share less than the then applicable exercise price of the Warrants, the exercise price of the Warrants would be reduced to an amount equal to the issuance price of such additional shares of common stock or common stock equivalents. The August 2016 offering constituted a Qualified Financing Event and as a result, this provision is no longer effective.
|
|
·
|
Put Option
: While the Warrants are outstanding, if the Company enters into a Fundamental Transaction, defined as a merger, consolidation or similar transaction, the Company or any successor entity will, at the option of each Holder, exercisable at any time 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.
|
|
·
|
Call Option
: Subject to certain conditions, the Company may call for cancellation of all or any portion of the unexercised Warrants. The consideration paid by the Company will be equal to the Black-Scholes Value of that portion of the Warrant called on the date the Company provides notice of its call. If the Company consummates a Fundamental Transaction (as described above) within six months after exercising its call option, and the consideration received by a holder of one share of common stock in such Fundamental Transaction is greater than the price per Warrant received by the Holder pursuant to the call, then the Company shall pay the Holder an amount equal to the difference between (x) the consideration received by a holder of common stock upon the Fundamental Transaction and (y) the price per Warrant paid in connection with the call, less the exercise price of the Warrant, payable in the same form as received by a holder of the common stock. If the Fundamental Transaction is a stock for stock merger, the Holder would receive shares of the successor entity valued at $1.75 per share on the same basis as a holder of common stock.
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
|
·
|
Cashless Exercise
: If at the time of exercise there is no effective registration statement registering the shares underlying the Warrants, then the Warrants may be exercised on a cashless basis.
|
The Warrants were
valued at $11,700 on the date of the transaction. Due to the Anti-Dilution and Put-Option provisions discussed above, the Warrants
were classified as a liability and are marked to market at each reporting date. Because the Warrants were recorded as a warrant
liability, the portion of proceeds from the sale of the Preferred Shares that was recorded as equity was reduced accordingly. Equity
issuance costs allocated to the Warrants were $487 and were expensed as financing costs at the date of issuance.
The warrant liability is measured at fair value
using certain estimated inputs, which are classified within Level 3 of the valuation hierarchy. These values are subject to a significant
degree of judgment on our part. The Company’s common stock price represents a significant input that affects the valuation
of the warrants.
The Company estimated the fair value of the
warrant liability on December 31, 2016 by using a Black-Scholes Option Pricing Model, as the anti-dilution provision was no longer
in effect. The following assumptions were used in the Black-Scholes Option Pricing Model to measure the fair value of the 2015
Warrants as of December 31, 2016:
|
|
December 31, 2016
|
|
Current share price
|
|
$
|
3.98
|
|
Conversion price
|
|
$
|
3.74
|
|
Risk-free interest rate
|
|
|
1.70
|
%
|
Expected term (years)
|
|
|
3.98
|
|
Volatility of stock
|
|
|
70
|
%
|
The Company estimated the fair value of the
warrant liability on December 31, 2015 by using a Binomial Lattice Model. The following assumptions were used in the Binomial Lattice
Model to measure the fair value of the 2015 Warrants, including the embedded anti-dilution feature, as of December 31, 2015:
|
|
December 31, 2015
|
|
Current share price
|
|
$
|
7.14
|
|
Conversion price
|
|
$
|
8.25
|
|
Risk-free interest rate
|
|
|
1.76
|
%
|
Periodic rate
|
|
|
0.88
|
%
|
Time to Maturity (years)
|
|
|
4.98
|
|
Volatility of stock
|
|
|
75
|
%
|
2014 PPO and Merger Warrants
As discussed in Note 3,
2014 Merger, Offering
and Other Related Transactions,
the Company issued in connection with the Merger and PPO, warrants to purchase a total of 5,151
shares of common stock of which 4,329 were at an exercise price of $14.00 per share (the “Warrant Shares”), and the
balance of which were at an exercise price of $7.00 per share. These warrants contained “weighted average” anti-dilution
protection in the event that the Company issued common stock or securities convertible into or exercisable for shares of common
stock at a price lower than the subject warrant’s exercise price, subject to certain customary exceptions, as well as customary
provisions for adjustment in the event of stock splits, subdivision or combination, mergers, etc. The anti-dilution protection
feature required the Company to record the underlying securities as a liability and to adjust their respective values to market
at each reporting period. The factors utilized were as follows:
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
Dividend yield
|
|
|
–
|
|
Risk-free interest rate
|
|
|
0.60%
- 1.73
|
%
|
Share price at final valuation
|
|
$
|
1.51
|
|
Expected term (in years)
|
|
|
2.15-
4.80
|
|
Volatility
|
|
|
65%
- 79
|
%
|
As a result of the anti-dilution feature, the
Company recorded a non-cash charge of $16,485 during the year ended December 31, 2014 due to the market price of the Company’s
common stock price exceeding the exercise price of the then outstanding warrants. In October 2014, the Company offered the holders
of the 4,329 Warrant Shares an opportunity exercise their warrants at a temporarily reduced cash exercise price of $7.00 per share
of common stock from $14.00 per share and to amend the anti-dilution provision of the warrant. The offering was: (1) intended to
help the Company reduce its outstanding warrant liability, an impediment to the Company’s long term goal of pursuing listing
of its common stock on a national securities exchange, by removing the price-based anti-dilution provisions contained in the warrants,
and (2) provide funds to support the Company’s operations. At the conclusion of the offer, a majority of the holders of the
Warrant Shares consented to removal of the price-based anti-dilution provisions contained in the original warrants, and the Company
received $22,756 in cash, while incurring $1,467 of warrant solicitation costs. In November 2014 the remaining warrant liability
of $27,099 was re-classified as a component of additional paid-in capital in the Company’s consolidated balance sheet, and
no longer carried as a warrant liability as no anti-dilution feature remains with these outstanding warrants.
As discussed in Note 3
, 2014 Merger, Offering
and Other Related Transactions
, warrants to purchase preferred stock of Ekso Bionics outstanding prior to the Merger were converted
into warrants to purchase 89 shares of common stock of the Company in connection with the Merger. As of December 31, 2015, there
remained outstanding warrants to purchase 88 shares of the Company’s common stock outstanding, with the following terms:
(1) expire on various dates from June 1, 2022 to August 30, 2023; (2) have an exercise price of $9.66 per share; and (3) at the
option of the holder, may be exercised on a “cashless exercise” basis in which shares are retained to cover the exercise
price based on the market value of the Company’s common stock on the date of exercise.
14. Employee Stock Options
In the first quarter of 2014, prior to the
Merger, the Board of Directors and a majority of the stockholders adopted the 2014 Plan allowing for the issuance of 2,058 shares
of common stock. On June 10, 2015, the 2014 Plan was amended and restated with approval by the stockholders to increase the maximum
number of shares by 1,656 shares to an aggregate of 3,714 shares of common stock. Options previously issued under the Ekso Bionics
2007 Equity Incentive Plan that existed prior to the Merger were converted in connection with the Merger into options to purchase
an aggregate of 1,086 shares of the Company’s common stock under the 2014 Plan. As of December 31, 2016, there were 948 shares
available for future awards.
Under the terms of the 2014 Plan, the Board
of Directors may award stock, options, or similar rights having either a fixed or variable price related to the fair market value
of the shares and with an exercise or conversion privilege related to the passage of time, the occurrence of one or more events,
or the satisfaction of performance criteria or other conditions or any other security with the value derived from the value of
the shares. Such awards include stock options, restricted stock, restricted stock units, stock appreciation rights and dividend
equivalent rights.
The Board of Directors may grant stock options
under the 2014 Plan at a price of not less than 100% of the fair market value of the Company’s common stock on the date the
option is granted. Incentive stock options granted to employees who, on the date of grant, own stock representing more than 10%
of the voting power of all of the Company’s classes of stock, are granted at an exercise price of not less than 110% of the
fair market value of the Company’s common stock. The maximum term of incentive stock options granted to employees who, on
the date of grant, own stock possessing more than 10% of the voting power of all the Company’s classes of stock, may not
exceed five years. The maximum term of an incentive stock option granted to any other participant may not exceed ten years. Subject
to the limitations discussed above, the Board of Directors determines the term and exercise or purchase price of other awards granted
under the 2014 Plan. To date, no incentive stock options have been granted. The Board of Directors also determines the terms and
conditions of awards, including the vesting schedule and any forfeiture provisions. Options granted under the 2014 Plan may vest
upon the passage of time, generally four years, or upon the attainment of certain performance criteria established by the Board
of Directors. We may from time to time grant options to purchase common stock to non-employees for advisory and consulting services.
At each measurement period we re-measure the fair value of these stock options using the Black-Scholes option pricing model and
recognize expense ratably over the vesting period of each stock option award. Upon exercise of an option, it is the Company’s
policy to issue new shares of common stock.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
A summary of the option activity as of December
31, 2016 and changes during the fiscal year then ended is presented below:
|
|
Options
Outstanding
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding as of December 31, 2015
|
|
|
1,963
|
|
|
$
|
7.09
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
813
|
|
|
$
|
5.40
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(44
|
)
|
|
$
|
2.51
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(224
|
)
|
|
$
|
8.06
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(31
|
)
|
|
$
|
9.39
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2016
|
|
|
2,477
|
|
|
$
|
6.50
|
|
|
|
7.46
|
|
|
$
|
674
|
|
Vested and expected to vest at December 31, 2016
|
|
|
2,321
|
|
|
$
|
6.49
|
|
|
|
7.34
|
|
|
$
|
672
|
|
Exercisable as of December 31, 2016
|
|
|
1,262
|
|
|
$
|
5.97
|
|
|
|
6.01
|
|
|
$
|
659
|
|
In 2016, we received $110 in cash from exercised
stock options. The intrinsic value of options exercised in 2016 was $103. The weighted-average grant-date fair value of options
granted in 2016 was $3.52 and the total fair value of shares vested during the year was $2,456.
As of December 31, 2016, total unrecognized
compensation cost related to unvested stock options was $4,822. This amount is expected to be recognized as stock-based compensation
expense in the Company’s consolidated statements of operations and comprehensive loss over the remaining weighted average
vesting period of 2.6 years.
Shares available for future grant under the
2014 Plan is as follows for the year ended December 31, 2016:
|
|
Shares
Available For
Grant
|
|
Available as of December 31, 2015
|
|
|
1,506
|
|
Granted
|
|
|
(813
|
)
|
Forfeited
|
|
|
224
|
|
Expired
|
|
|
31
|
|
Available as of December 31, 2016
|
|
|
948
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The following table summarizes information about stock options outstanding
as of December 31, 2016:
|
|
Options Outstanding
|
|
|
Options Exercisable
|
|
|
|
|
|
|
Weighted-
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range of
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
Number of
|
|
|
Contractual Life
|
|
|
Exercise
|
|
|
Number of
|
|
|
Exercise
|
|
Prices
|
|
Shares
|
|
|
(Years)
|
|
|
Price
|
|
|
Shares
|
|
|
Price
|
|
$0.28 - $0.49
|
|
|
106
|
|
|
|
1.89
|
|
|
$
|
0.36
|
|
|
|
106
|
|
|
$
|
0.36
|
|
$2.73 - $4.00
|
|
|
762
|
|
|
|
6.90
|
|
|
$
|
3.61
|
|
|
|
465
|
|
|
$
|
3.39
|
|
$4.67 - $7.42
|
|
|
876
|
|
|
|
8.03
|
|
|
$
|
6.55
|
|
|
|
387
|
|
|
$
|
6.81
|
|
$8.96 - $15.33
|
|
|
733
|
|
|
|
8.14
|
|
|
$
|
10.33
|
|
|
|
304
|
|
|
$
|
10.80
|
|
|
|
|
2,477
|
|
|
|
7.45
|
|
|
$
|
6.50
|
|
|
|
1,262
|
|
|
$
|
5.97
|
|
Stock-based compensation is included in the
consolidated statements of operations and comprehensive loss in general and administrative, research and development or sales and
marketing expenses, depending upon the nature of services provided. Stock-based compensation expense recorded to operations for
stock options for both employees and non-employees was as follows:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Sales and marketing
|
|
$
|
677
|
|
|
$
|
579
|
|
|
$
|
345
|
|
Research and development
|
|
|
632
|
|
|
|
414
|
|
|
|
180
|
|
General and administrative
|
|
|
1,812
|
|
|
|
738
|
|
|
|
618
|
|
|
|
$
|
3,121
|
|
|
$
|
1,731
|
|
|
$
|
1,143
|
|
In connection with the resignation of the Company’s
then Chief Executive Officer in February 2016, the Company accelerated the vesting of options that would have vested in the subsequent
twelve months and extended the exercise period of the resulting options from three months to six years. In addition, the Company
extended the exercise period for an employee that was terminated in March 2016 from three months to one year. These modifications
resulted in incremental stock-based compensation expense of $59 and $774 included in research and development and general and administrative,
respectively, for the year ended December 31, 2016 in the consolidated statements of operations and comprehensive loss.
During the year ended December 31, 2014, due
to a decline in the Company’s stock price following the Merger, options representing 122 shares of common stock that were
granted to 14 employees with original per share exercise prices ranging from $24.99 to $45.50 were modified to a per share exercise
price of $15.33. The modification resulted in an incremental compensation cost of $411 that is being recognized over the
respective service periods of the original grant.
The Company recognizes compensation expense
using the straight-line method over the requisite service period. The fair value of each stock option grant was estimated on the
date of grant using the Black-Scholes option pricing model under the following assumptions:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Dividend yield
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Risk-free interest rate
|
|
|
1.24% - 2.37
|
%
|
|
|
1.41% - 2.50
|
%
|
|
|
0.97% - 2.61
|
%
|
Expected term (in years)
|
|
|
5.27-10
|
|
|
|
5.52-10
|
|
|
|
3-10
|
|
Volatility
|
|
|
77%-83
|
%
|
|
|
73%-76
|
%
|
|
|
66%-75
|
%
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
15. Income Taxes
The domestic and foreign components of pre-tax
loss for the years ended December 31, 2016, 2015, and 2014 were as follows:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Domestic
|
|
$
|
(21,458
|
)
|
|
$
|
(19,918
|
)
|
|
$
|
(33,750
|
)
|
Foreign
|
|
|
(2,012
|
)
|
|
|
328
|
|
|
|
113
|
|
Loss before income taxes
|
|
$
|
(23,470
|
)
|
|
$
|
(19,590
|
)
|
|
$
|
(33,637
|
)
|
The Company had no current or deferred federal
and state income tax expense or benefit for the years ended December 31, 2016, 2015, and 2014 because the Company generated net
operating losses, and currently management does not believe it is more likely than not that the net operating losses will be realized.
The Company’s non-U.S. tax obligation is primarily for business activities conducted through the United Kingdom for which
taxes included in other expense, net for the years ended December 31, 2016, 2015, and 2014 were immaterial and accordingly, such
amounts were excluded from the following tables.
Income tax expense (benefit) for the years
ended December 31, 2016, 2015, and 2014 differed from the amounts computed by applying the statutory federal income tax rate of
34% to pretax income (loss) as a result of the following:
|
|
Years Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Federal tax at statutory rate
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
State tax, net of federal tax effect
|
|
|
-
|
|
|
|
-
|
|
|
|
1.5
|
|
R&D credit
|
|
|
0.9
|
|
|
|
0.5
|
|
|
|
0.3
|
|
Change in valuation allowance
|
|
|
(40.8
|
)
|
|
|
(38.4
|
)
|
|
|
(18.9
|
)
|
Non- deductible expenses
|
|
|
(0.2
|
)
|
|
|
(1.0
|
)
|
|
|
(.2
|
)
|
Unrealized (gain) loss on warrant
|
|
|
6.2
|
|
|
|
4.3
|
|
|
|
|
|
Foreign
|
|
|
(0.4
|
)
|
|
|
0.5
|
|
|
|
(0.1
|
)
|
Other
|
|
|
0.3
|
|
|
|
0.1
|
|
|
|
0.1
|
|
Total tax expense
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
-
|
%
|
The tax effects of temporary differences and
related deferred tax assets and liabilities as of December 31, 2016 and 2015 were as follows:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Depreciation and other
|
|
$
|
61
|
|
|
$
|
-
|
|
Net operating loss carryforwards
|
|
|
35,647
|
|
|
|
26,826
|
|
Unused R& D tax credits
|
|
|
872
|
|
|
|
530
|
|
Accruals & reserves
|
|
|
951
|
|
|
|
317
|
|
Deferred Revenue
|
|
|
246
|
|
|
|
693
|
|
Stock Compensation
|
|
|
2,430
|
|
|
|
1,222
|
|
Other
|
|
|
86
|
|
|
|
43
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Depreciation and other
|
|
|
-
|
|
|
|
(220
|
)
|
Prepaid expenses
|
|
|
(168
|
)
|
|
|
(113
|
)
|
Less: Valuation allowance
|
|
|
(40,125
|
)
|
|
|
(29,298
|
)
|
Net deferred tax asset (liability)
|
|
$
|
-
|
|
|
$
|
-
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The Company’s accounting for deferred
taxes involves the evaluation of a number of factors concerning the realizability of the Company’s net deferred tax assets.
The Company primarily considered such factors as the Company’s history of operating losses; the nature of the Company’s
deferred tax assets and the timing, likelihood and amount, if any, of future taxable income during the periods in which those temporary
differences and carryforwards become deductible. At present, the Company does not believe that it is more likely than not that
the deferred tax assets will be realized; accordingly, a full valuation allowance was established and no deferred tax assets were
shown in the accompanying balance sheets. The valuation allowance increased by $10,827 and $7,983 during the years ended December 31,
2016 and 2015, respectively.
As of December 31, 2016 the Company had
federal net operating loss carryforwards of $93,749. The Company also had federal research and development tax credit carryforwards
of $818. The net operating loss and tax credit carryforwards will expire at various dates beginning in 2027, if not utilized.
As of December 31, 2016, the Company had
state net operating loss carryforwards of $76,263, which will begin to expire in 2017. The Company also had state research and
development tax credit carryforwards of $524, which have no expiration.
As of December 31, 2016, the Company had
foreign net operating loss carryforwards of $2,012. The foreign net operating loss carryforwards do not expire.
As of December 31, 2016, $1,684 of federal
and $657 of state net operating loss is attributable to stock-based compensation deductions in excess of book expense. Upon adoption
of ASU 2016-09-Compensation-Stock Compensation, the benefit of the tax deduction related to these options will not affect retained
earnings if the Company is applying a full valuation allowance against the deferred tax assets, as is the Company’s current
policy.
Utilization of the Company’s net operating
losses and credit carryforwards may be subject to annual limitations in the event of a Section 382 ownership change. Such future
limitations could result in the expiration of net operating losses and credit carryforwards before utilization as a result of such
an ownership change.
A reconciliation of the beginning and ending
amount of unrecognized tax benefits were as follows:
Balance at December 31, 2013
|
|
$
|
93
|
|
Increase of unrecognized tax benefits taken in prior years
|
|
|
4
|
|
Increase of unrecognized tax benefits related to current year
|
|
|
46
|
|
Balance at December 31, 2014
|
|
|
143
|
|
Decrease of unrecognized tax benefits taken in prior years
|
|
|
(19
|
)
|
Increase of unrecognized tax benefits related to current year
|
|
|
75
|
|
Balance at December 31, 2015
|
|
|
199
|
|
Increase of unrecognized tax benefits taken in prior years
|
|
|
4
|
|
Increase of unrecognized tax benefits related to current year
|
|
|
132
|
|
Balance at December 31, 2016
|
|
$
|
335
|
|
If the Company eventually is able to recognize
these uncertain tax positions, the unrecognized tax benefits would not reduce the effective tax rate if the Company is applying
a full valuation allowance against the deferred tax assets, as is the Company’s current policy.
The Company had not incurred any material tax
interest or penalties as of December 31, 2016. The Company does not anticipate any significant change within 12 months
of this reporting date of its uncertain tax positions. The Company is subject to taxation in the United States, the United Kingdom,
Germany, and various states jurisdictions. There are no other ongoing examinations by taxing authorities at this time. The Company’s
tax years 2007 through 2016 will remain open for examination by the federal and state authorities for three and four years, respectively,
from the date of utilization of any net operating loss credits.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
16. Commitments and Contingencies
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 consolidated financial statements.
Material Contracts
The Company enters into various license, research
collaboration and development agreements which provide for payments to the Company for government grants, fees, cost reimbursements
typically with a markup, technology transfer and license fees, and royalty payments on sales.
The Company has two license agreements to maintain
exclusive rights to patents. The Company is also required to pay 1% of net sales of products sold to entities other than the U.S.
government. In the event of a sublicense, the Company will 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 agreements also stipulate minimum annual royalties of
$50.
In connection with acquisition of Equipois,
the Company assumed the rights and obligations of Equipois under a license agreement with Garrett Brown, 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, the Company will
be required to pay Mr. Brown a single-digit royalty on net receipts, subject to a $50 annual minimum royalty requirement.
The following table summarizes our outstanding
contractual obligations, including interest payments, as of December 31, 2016 and the effect those obligations are expected to
have on our liquidity and cash flows in future periods:
|
|
Payments Due By Period
|
|
|
|
Total
|
|
|
Less than
one year
|
|
|
1-3 Years
|
|
|
4-5 Years
|
|
|
After 5 Years
|
|
Term loan
|
|
$
|
8,345
|
|
|
$
|
397
|
|
|
$
|
7,508
|
|
|
$
|
440
|
|
|
$
|
-
|
|
Facility operating lease
|
|
|
2,552
|
|
|
|
461
|
|
|
|
1,481
|
|
|
|
610
|
|
|
|
-
|
|
Capital lease
|
|
|
136
|
|
|
|
40
|
|
|
|
96
|
|
|
|
-
|
|
|
|
-
|
|
Leasehold improvement loan
|
|
|
20
|
|
|
|
20
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
11,053
|
|
|
$
|
918
|
|
|
$
|
9,085
|
|
|
$
|
1,050
|
|
|
$
|
-
|
|
U.S. Food and Drug Administration Clearance
On April 4, 2016, the Company received clearance
from the U.S. Food and Drug Administration (“FDA”) to market its Ekso GT robotic exoskeleton for use in the treatment
of individuals with hemiplegia due to stroke, individuals with spinal cord injuries at levels T4 to L5, and individuals with spinal
cord injuries at levels of T3 to C7 (ASIA D), in accordance with the device’s labeling. On July 19, 2016, the Company received
clearance from the FDA to expand/clarify the indications and labeling to expressly include individuals with hemiplegia due to stroke
who have upper extremity function of at least 4/5 in only one arm. The Company’s prior cleared indications for use statement
required that individuals with hemiplegia due to stroke have upper extremity function of at least 4/5 in both arms.
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
The Company believes that prior to April 4,
2016, the Company’s Ekso GT robotic exoskeleton had been appropriately marketed in the United States as a Class I 510(k)
exempt Powered Exercise Equipment device since February 2012. On June 26, 2014, the FDA announced the creation of a new product
classification for Powered Exoskeleton devices. On October 21, 2014, the FDA published the summary for the new Powered Exoskeleton
classification and designated it as being Class II, which requires the clearance of a 510(k) notice. On October 21, 2014, concurrent
with the FDA’s publication of the reclassification of Powered Exoskeleton devices, the FDA issued the Company an “Untitled
Letter” which informed the Company in writing of the agency’s belief that this new product classification applied to
the Ekso GT device. On December 24, 2014, the Company filed a 510(k) notice for the Ekso robotic exoskeleton which was accepted
by the FDA for substantive review on July 29, 2015. As discussed above, the Company received FDA clearance to market the Ekso GT
in accordance with the device’s labeling on April 4, 2016.
From
September 2, 2015 to September 11, 2015, the Division of Bioresearch Monitoring Center for Devices and Radiological Health of the
FDA conducted an inspection of the Company’s facility in Richmond, California. At the conclusion of the inspection, the FDA
issued a Form FDA 483 with four observations. These observations were inspectional and did not represent a final FDA determination
of non-compliance. The observations pertained to informed consent requirements, reporting of adverse results and records maintenance.
On October 2, 2015, the Company responded to the FDA describing the corrective and preventive actions that the Company had implemented
and continued to implement to address the FDA’s concerns.
On March 30, 2016, the FDA accepted the Company’s
corrective actions for the Form 483 observations that were generated during the FDA’s inspection.
17. Segment Disclosures
During the third quarter of 2016, the Company
determined industrial sales to be a reportable segment as a result of progress in commercialization and sales of its industrial
devices. We have recast certain prior period amounts to conform to the way we internally manage and monitor segment performance.
The Company has three reportable segments,
Medical Devices, Industrial Sales, and Engineering Services. The Medical Devices segment designs and engineers technology, and
commercializes, manufactures, and sells exoskeletons for applications in the medical markets. The Industrial Sales segment designs,
engineers, commercializes, and sells exoskeleton devices to allow able-bodied users to perform heavy duty work for extended periods.
Engineering Services generates revenue principally from collaborative research and development service arrangements, technology
license agreements, and government grants where the Company uses its robotics domain knowledge in bionic exoskeletons to bid on
and procure contracts and grants from entities such as the National Science Foundation and the Defense Advanced Research Projects
Agency.
The Company evaluates performance and allocates
resources based on segment gross profit margin. The reportable segments are each managed separately because they serve distinct
markets, and one segment provides a service and the others manufacture and distribute unique products. The Company does not consider
net assets as a segment measure and, accordingly, assets are not allocated.
Segment reporting information is as follows:
|
|
Medical
|
|
|
Industrial
|
|
|
Engineering
|
|
|
|
|
|
|
Devices
|
|
|
Sales
|
|
|
Services
|
|
|
Total
|
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
12,081
|
|
|
$
|
1,253
|
|
|
$
|
887
|
|
|
$
|
14,221
|
|
Cost of revenue
|
|
|
9,767
|
|
|
|
948
|
|
|
|
559
|
|
|
|
11,274
|
|
Gross profit
|
|
$
|
2,314
|
|
|
$
|
305
|
|
|
$
|
328
|
|
|
$
|
2,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
4,252
|
|
|
$
|
-
|
|
|
$
|
4,409
|
|
|
$
|
8,661
|
|
Cost of revenue
|
|
|
3,926
|
|
|
|
-
|
|
|
|
3,556
|
|
|
|
7,482
|
|
Gross profit
|
|
$
|
326
|
|
|
$
|
-
|
|
|
$
|
853
|
|
|
$
|
1,179
|
|
Ekso Bionics Holdings, Inc.
Notes to Consolidated Financial Statements
(In thousands, except per share amounts)
|
|
Medical
|
|
|
Industrial
|
|
|
Engineering
|
|
|
|
|
|
|
Devices
|
|
|
Sales
|
|
|
Services
|
|
|
Total
|
|
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
2,924
|
|
|
$
|
-
|
|
|
$
|
2,403
|
|
|
$
|
5,327
|
|
Cost of revenue
|
|
|
2,048
|
|
|
|
-
|
|
|
|
1,720
|
|
|
|
3,768
|
|
Gross profit
|
|
$
|
876
|
|
|
$
|
-
|
|
|
$
|
683
|
|
|
$
|
1,559
|
|
Geographic revenue information based on location of customer is
as follows:
|
|
Years Ended December 31
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
United States
|
|
$
|
9,042
|
|
|
$
|
6,382
|
|
|
$
|
3,873
|
|
All Other
|
|
|
5,179
|
|
|
|
2,279
|
|
|
|
1,454
|
|
|
|
$
|
14,221
|
|
|
$
|
8,661
|
|
|
$
|
5,327
|
|
18. Quarterly Data (Unaudited)
The following is a summary of quarterly results of operation for
the years ended December 31, 2016 and 2015:
|
|
Quarter Ended
|
|
|
|
March 31
|
|
|
June 30
|
|
|
September 30
|
|
|
December 31
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
8,486
|
|
|
$
|
1,552
|
|
|
$
|
1,596
|
|
|
$
|
2,587
|
|
Gross profit
|
|
|
1,498
|
|
|
|
203
|
|
|
|
403
|
|
|
|
843
|
|
Net loss
|
|
|
(3,651
|
)
|
|
|
(5,765
|
)
|
|
|
(8,478
|
)
|
|
|
(5,576
|
)
|
Net loss applicable to common shareholders
|
|
|
(6,775
|
)
|
|
|
(9,970
|
)
|
|
|
(11,494
|
)
|
|
|
(5,576
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per share
(1)
|
|
|
(0.44
|
)
|
|
|
(0.61
|
)
|
|
|
(0.60
|
)
|
|
|
(0.29
|
)
|
Diluted net loss per share
(1)
|
|
$
|
(0.44
|
)
|
|
$
|
(0.61
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
(0.35
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,689
|
|
|
$
|
2,114
|
|
|
$
|
2,915
|
|
|
$
|
1,943
|
|
Gross profit
|
|
|
403
|
|
|
|
502
|
|
|
|
468
|
|
|
|
(194
|
)
|
Net income (loss)
|
|
|
(4,115
|
)
|
|
|
(5,645
|
)
|
|
|
(5,185
|
)
|
|
|
(4,645
|
)
|
Net loss applicable to common shareholders
|
|
|
(4,115
|
)
|
|
|
(5,645
|
)
|
|
|
(5,185
|
)
|
|
|
(9,300
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share
(1)
|
|
$
|
(0.28
|
)
|
|
$
|
(0.39
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.63
|
)
|
(1)
Quarterly net loss per common share amounts may not
total to the annual amounts due to rounding and the changes in the number of weighted common shares outstanding and included in
the calculation of basic and diluted common shares.