ICAD INC - Quarter Report: 2022 September (Form 10-Q)
Table of Contents
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware |
02-0377419 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
98 Spit Brook Road, Suite 100, Nashua, |
03062 | |
(Address of principal executive offices) |
(Zip Code) |
Title of each class |
Trading symbol(s) |
Name of each exchange on which registered | ||
Common Stock, $0.01 par value |
ICAD |
The Nasdaq Stock Market LLC |
Large Accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☐ |
Table of Contents
iCAD, Inc.
INDEX
Page | ||||||
PART I |
FINANCIAL INFORMATION |
|||||
Item 1 |
Financial Statements |
|||||
Condensed Consolidated Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021 |
1 | |||||
2 | ||||||
3 | ||||||
4 | ||||||
Notes to Condensed Consolidated Financial Statements (unaudited) |
5 | |||||
Item 2 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
18 | ||||
Item 3 |
24 | |||||
Item 4 |
25 | |||||
PART II |
26 | |||||
Item 1A |
26 | |||||
Item 6 |
27 | |||||
28 |
Table of Contents
September 30, 2022 |
December 31, 2021 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 24,590 | $ | 34,282 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $778 and $268 as of September 30, 2022 and December 31, 2021, respectively |
8,472 | 8,891 | ||||||
Inventory, net |
5,630 | 4,171 | ||||||
Prepaid expenses and other current assets |
3,787 | 2,962 | ||||||
|
|
|
|
|||||
Total current assets |
42,479 | 50,306 | ||||||
|
|
|
|
|||||
Property and equipment, net of accumulated depreciation of $7,275 and 7,106 as of September 30, 2022 and December 31, 2021, respectively |
986 | 882 | ||||||
Operating lease assets |
2,945 | 1,059 | ||||||
Other assets |
67 | 899 | ||||||
Intangible assets, net of accumulated amortization of $8,820 and $8,724 as of September 30, 2022 and December 31, 2021, respectively |
535 | 683 | ||||||
Goodwill |
8,362 | 8,362 | ||||||
|
|
|
|
|||||
Total assets |
$ | 55,374 | $ | 62,191 | ||||
|
|
|
|
|||||
Liabilities and Stockholders’ Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 2,423 | $ | 2,779 | ||||
Accrued and other expenses |
5,544 | 5,642 | ||||||
Lease payable—current portion |
508 | 889 | ||||||
Deferred revenue—current portion |
6,126 | 5,652 | ||||||
|
|
|
|
|||||
Total current liabilities |
14,601 | 14,962 | ||||||
|
|
|
|
|||||
Lease payable, net of current |
2,480 | 266 | ||||||
Deferred revenue, net of current |
631 | 441 | ||||||
Deferred tax |
4 | 5 | ||||||
|
|
|
|
|||||
Total liabilities |
17,716 | 15,674 | ||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 13) |
||||||||
Stockholders’ equity: |
||||||||
Preferred stock, $0.01 par value: authorized 1,000,000 shares; none issued. |
— | — | ||||||
Common stock, $0.01 par value: authorized 60,000,000 shares; issued 25,428,935 as of September 30, 2022 and 25,326,086 as of December 31, 2021. |
||||||||
Outstanding 25,243,104 as of September 30, 2022 and 25,140,255 as of December 31, 2021. |
254 | 253 | ||||||
Additional paid-in capital |
302,560 | 300,859 | ||||||
Accumulated deficit |
(263,741 | ) | (253,180 | ) | ||||
Treasury stock at cost, 185,831 shares as of both September 30, 2022 and December 31, 2021 |
(1,415 | ) | (1,415 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
37,658 | 46,517 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ | 55,374 | $ | 62,191 | ||||
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Revenue: |
||||||||||||||||
Products |
$ | 3,207 | $ | 6,320 | $ | 12,242 | $ | 16,429 | ||||||||
Service and supplies |
3,149 | 3,041 | 9,212 | 9,401 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
6,356 | 9,361 | 21,454 | 25,830 | ||||||||||||
Cost of revenue: |
||||||||||||||||
Products |
1,416 | 1,807 | 4,530 | 4,592 | ||||||||||||
Service and supplies |
494 | 763 | 1,524 | 2,462 | ||||||||||||
Amortization and depreciation |
73 | 79 | 224 | 237 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenue |
1,983 | 2,649 | 6,278 | 7,291 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
4,373 | 6,712 | 15,176 | 18,539 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
||||||||||||||||
Engineering and product developmen t |
2,137 | 2,285 | 6,780 | 6,745 | ||||||||||||
Marketing and sales |
3,473 | 3,886 | 10,473 | 10,739 | ||||||||||||
General and administrative |
2,667 | 2,658 | 8,341 | 7,461 | ||||||||||||
Amortization and depreciation |
56 | 64 | 180 | 178 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
8,333 | 8,893 | 25,774 | 25,123 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from operations |
(3,960 | ) | (2,181 | ) | (10,598 | ) | (6,584 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/ (expense): |
||||||||||||||||
Interest expense |
(7 | ) | — | (7 | ) | (141 | ) | |||||||||
Interest income |
71 | 21 | 89 | 53 | ||||||||||||
Other loss, net |
(2 | ) | (16 | ) | (45 | ) | (41 | ) | ||||||||
Loss on extinguishment of debt |
— | — | — | (386 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other expense, net |
62 | 5 | 37 | (515 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes |
(3,898 | ) | (2,176 | ) | (10,561 | ) | (7,099 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Provision for tax expense |
— | — | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss and comprehensive loss |
$ | (3,898 | ) | $ | (2,176 | ) | $ | (10,561 | ) | $ | (7,099 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share: |
||||||||||||||||
Basic and diluted |
$ | (0.15 | ) | $ | (0.09 | ) | $ | (0.42 | ) | $ | (0.29 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of shares used in computing loss per share: |
||||||||||||||||
Basic and diluted |
25,204 | 25,053 | 25,183 | 24,662 | ||||||||||||
|
|
|
|
|
|
|
|
For the three months ended September 30, 2022 |
||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Treasury Stock |
Stockholders’ Equity |
||||||||||||||||||||
Number of |
||||||||||||||||||||||||
Shares Issued |
Par Value |
|||||||||||||||||||||||
Balance at June 30, 2022 |
25,373,858 | $ | 254 | $ | 301,994 | $ | (259,843 | ) | $ | (1,415 | ) | $ | 40,990 | |||||||||||
Issuance of common stock pursuant to stock option plans |
45,000 | — | 127 | — | — | 127 | ||||||||||||||||||
Issuance of common stock pursuant Employee Stock Purchase Plans |
10,077 | — | 34 | — | — | 34 | ||||||||||||||||||
Stock-based compensation |
— | — | 405 | — | — | 405 | ||||||||||||||||||
Net loss |
— | — | — | (3,898 | ) | — | (3,898 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at September 30, 2022 |
25,428,935 | $ | 254 | $ | 302,560 | $ | (263,741 | ) | $ | (1,415 | ) | $ | 37,658 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2022 |
||||||||||||||||||||||||
Number of |
Paid-in Capital |
Accumulated Deficit |
Treasury Stock |
Stockholders’ Equity |
||||||||||||||||||||
Shares Issued |
Par Value |
|||||||||||||||||||||||
Balance at December 31, 2021 |
25,326,086 | $ | 253 | $ | 300,859 | $ | (253,180 | ) | $ | (1,415 | ) | $ | 46,517 | |||||||||||
Issuance of common stock related to vesting of restricted stock |
875 | — | — | — | — | — | ||||||||||||||||||
Issuance of common stock pursuant to stock option plans |
73,833 | 1 | 205 | — | — | 206 | ||||||||||||||||||
Issuance of common stock pursuant Employee Stock Purchase Plans |
28,141 | — | 127 | — | — | 127 | ||||||||||||||||||
Stock-based compensation |
— | — | 1,369 | — | — | 1,369 | ||||||||||||||||||
Net loss |
— | — | — | (10,561 | ) | — | (10,561 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at September 30, 2022 |
25,428,935 | $ | 254 | $ | 302,560 | $ | (263,741 | ) | $ | (1,415 | ) | $ | 37,658 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the three months ended September 30, 2021 |
||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Treasury Stock |
Stockholders’ Equity |
||||||||||||||||||||
|
|
Number of |
| |||||||||||||||||||||
Shares Issued |
Par Value |
|||||||||||||||||||||||
Balance at June 30, 2021 |
25,213,302 | $ | 251 | $ | 299,049 | $ | (246,858 | ) | $ | (1,415 | ) | $ | 51,027 | |||||||||||
Issuance of common stock related to vesting of restricted stock |
14,665 | 1 | (60 | ) | — | — | (59 | ) | ||||||||||||||||
Issuance of common stock, net |
54,702 | 1 | 296 | — | — | 297 | ||||||||||||||||||
Issuance of common stock pursuant Employee Stock Purchase Plans |
5,168 | — | 76 | — | — | 76 | ||||||||||||||||||
Stock-based compensation |
— | — | 656 | — | — | 656 | ||||||||||||||||||
Net loss |
— | — | — | (2,176 | ) | — | (2,176 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at September 30, 2021 |
25,287,837 | $ | 253 | $ | 300,017 | $ | (249,034 | ) | $ | (1,415 | ) | $ | 49,821 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the nine months ended September 30, 2021 |
||||||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Treasury Stock |
Stockholders’ Equity |
||||||||||||||||||||
|
|
Number of |
| |||||||||||||||||||||
Shares Issued |
Par Value |
|||||||||||||||||||||||
Balance at December 31, 2020 |
23,694,406 | $ | 236 | $ | 273,639 | $ | (241,935 | ) | $ | (1,415 | ) | $ | 30,525 | |||||||||||
Issuance of common stock related to vesting of restricted stock |
43,831 | 1 | (60 | ) | — | — | (59 | ) | ||||||||||||||||
Issuance of common stock, net |
1,393,738 | 14 | 23,215 | — | — | 23,229 | ||||||||||||||||||
Issuance of common stock pursuant to stock option plans |
138,450 | 2 | 931 | — | — | 933 | ||||||||||||||||||
Issuance of common stock pursuant Employee Stock Purchase Plans |
17,412 | — | 190 | — | — | 190 | ||||||||||||||||||
Stock-based compensation |
— | — | 2,102 | — | — | 2,102 | ||||||||||||||||||
Net loss |
— | — | — | (7,099 | ) | — | (7,099 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at September 30, 2021 |
25,287,837 | $ | 253 | $ | 300,017 | $ | (249,034 | ) | $ | (1,415 | ) | $ | 49,821 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months ended September 30, |
||||||||
2022 |
2021 |
|||||||
Cash flow from operating activities: |
||||||||
Net loss |
$ | (10,561 | ) | $ | (7,099 | ) | ||
Adjustments to reconcile net loss to net cash used for operating activities: |
||||||||
Amortization |
158 | 176 | ||||||
Depreciation |
246 | 242 | ||||||
Non-cash lease expense |
549 | 581 | ||||||
Bad debt provision |
510 | (25 | ) | |||||
Stock-based compensation |
1,369 | 2,102 | ||||||
Amortization of debt discount and debt costs |
— | 17 | ||||||
Loss on extinguishment of debt |
— | 386 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(91 | ) | (1,827 | ) | ||||
Inventory |
(1,459 | ) | (146 | ) | ||||
Prepaid and other assets |
7 | 493 | ||||||
Accounts payable |
(351 | ) | (217 | ) | ||||
Accrued and other expenses |
(98 | ) | (2,095 | ) | ||||
Lease liabilities |
(602 | ) | (514 | ) | ||||
Deferred revenue |
663 | 65 | ||||||
|
|
|
|
|||||
Total adjustments |
901 | (762 | ) | |||||
|
|
|
|
|||||
Net cash used for operating activities |
(9,660 | ) | (7,861 | ) | ||||
|
|
|
|
|||||
Cash flow from investing activities: |
||||||||
Additions to patents, technology and other |
(10 | ) | (24 | ) | ||||
Additions to property and equipment |
(355 | ) | (426 | ) | ||||
|
|
|
|
|||||
Net cash used for investing activities |
(365 | ) | (450 | ) | ||||
|
|
|
|
|||||
Cash flow from financing activities: |
||||||||
Proceeds from option exercises pursuant to stock option plans |
206 | 933 | ||||||
Proceeds from issuance of common stock pursuant to Employee Stock Purchase Plans |
127 | 190 | ||||||
Proceeds from issuance of common stock, net |
— | 23,229 | ||||||
Issuance of stock upon conversion of debentures |
— | (7,363 | ) | |||||
Taxes paid related to restricted stock program |
— | (59 | ) | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
333 | 16,930 | ||||||
|
|
|
|
|||||
(Decrease) increase in cash and cash equivalents |
(9,692 | ) | 8,619 | |||||
Cash and cash equivalents, beginning of period |
34,282 | 27,186 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 24,590 | $ | 35,805 | ||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information: |
||||||||
Interest paid |
$ | 7 | $ | 92 | ||||
|
|
|
|
|||||
Amendment to right-of-use |
$ | 2,434 | $ | — | ||||
|
|
|
|
• | Level 1 - Quoted prices in active markets for identical assets or liabilities. |
• | 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 |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets |
||||||||||||||||
Money market accounts |
$ | 17,998 | $ | — | $ | — | $ | 17,998 | ||||||||
Total Assets |
$ | 17,998 | $ | — | $ | — | $ | 17,998 | ||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Assets |
||||||||||||||||
Money market accounts |
$ | 30,573 | $ | — | $ | — | $ | 30,573 | ||||||||
Total Assets |
$ | 30,573 | $ | — | $ | — | $ | 30,573 | ||||||||
Three months ended September 30, 2022 |
||||||||||||
Reportable Segments |
||||||||||||
Detection |
Therapy |
Total |
||||||||||
Major Goods/Service Lines |
||||||||||||
Products |
$ | 2,535 | $ | 671 | $ | 3,206 | ||||||
Service contracts |
1,823 | 400 | 2,223 | |||||||||
Supply and source usage agreements |
— | 453 | 453 | |||||||||
Disposable applicators |
— | 377 | 377 | |||||||||
Other |
— | 97 | 97 | |||||||||
$ | 4,358 | $ | 1,998 | $ | 6,356 | |||||||
Timing of Revenue Recognition |
||||||||||||
Goods transferred at a point in time |
$ | 2,510 | $ | 1,119 | $ | 3,629 | ||||||
Services transferred over time |
1,848 | 879 | 2,727 | |||||||||
$ | 4,358 | $ | 1,998 | $ | 6,356 | |||||||
Sales Channels |
||||||||||||
Direct sales force |
$ | 2,947 | $ | 788 | $ | 3,735 | ||||||
OEM partners |
1,411 | — | 1,411 | |||||||||
Channel partners |
— | 1,210 | 1,210 | |||||||||
$ | 4,358 | $ | 1,998 | $ | 6,356 | |||||||
Nine months ended September 30, 2022 |
||||||||||||
Reportable Segments |
||||||||||||
Detection |
Therapy |
Total |
||||||||||
Major Goods/Service Lines |
||||||||||||
Products |
$ | 9,866 | $ | 2,376 | $ | 12,242 | ||||||
Service contracts |
5,301 | 1,155 | 6,456 | |||||||||
Supply and source usage agreements |
— | 1,224 | 1,224 | |||||||||
Disposable applicators |
— | 1,256 | 1,256 | |||||||||
Other |
— | 276 | 276 | |||||||||
$ | 15,167 | $ | 6,287 | $ | 21,454 | |||||||
Timing of Revenue Recognition |
||||||||||||
Goods transferred at a point in time |
$ | 9,844 | $ | 3,955 | $ | 13,799 | ||||||
Services transferred over time |
5,323 | 2,332 | 7,655 | |||||||||
$ | 15,167 | $ | 6,287 | $ | 21,454 | |||||||
Sales Channels |
||||||||||||
Direct sales force |
$ | 9,347 | $ | 2,508 | $ | 11,855 | ||||||
OEM partners |
5,820 | — | 5,820 | |||||||||
Channel partners |
— | 3,779 | 3,779 | |||||||||
$ | 15,167 | $ | 6,287 | $ | 21,454 | |||||||
Three months ended September 30, 2021 |
||||||||||||
Reportable Segments |
||||||||||||
Detection |
Therapy |
Total |
||||||||||
Major Goods/Service Lines |
||||||||||||
Products |
$ | 4,454 | $ | 2,358 | $ | 6,812 | ||||||
Service contracts |
1,554 | 398 | 1,952 | |||||||||
Supply and source usage agreements |
— | 562 | 562 | |||||||||
Other |
— | 35 | 35 | |||||||||
|
|
|
|
|
|
|||||||
$ | 6,008 | $ | 3,353 | $ | 9,361 | |||||||
|
|
|
|
|
|
|||||||
Timing of Revenue Recognition |
||||||||||||
Goods transferred at a point in time |
$ | 4,454 | $ | 2,393 | $ | 6,847 | ||||||
Services transferred over time |
1,554 | 960 | 2,514 | |||||||||
|
|
|
|
|
|
|||||||
$ | 6,008 | $ | 3,353 | $ | 9,361 | |||||||
|
|
|
|
|
|
|||||||
Sales Channels |
||||||||||||
Direct sales force |
$ | 3,629 | $ | 1,403 | $ | 5,032 | ||||||
OEM partners |
2,379 | — | 2,379 | |||||||||
Channel partners |
— | 1,950 | 1,950 | |||||||||
|
|
|
|
|
|
|||||||
$ | 6,008 | $ | 3,353 | $ | 9,361 | |||||||
|
|
|
|
|
|
Nine months ended September 30, 2021 |
||||||||||||
Reportable Segments |
||||||||||||
Detection |
Therapy |
Total |
||||||||||
Major Goods/Service Lines |
||||||||||||
Products |
$ | 11,778 | $ | 6,580 | $ | 18,358 | ||||||
Service contracts |
4,737 | 1,109 | 5,846 | |||||||||
Supply and source usage agreements |
— | 1,572 | 1,572 | |||||||||
Other |
— | 54 | 54 | |||||||||
|
|
|
|
|
|
|||||||
$ | 16,515 | $ | 9,315 | $ | 25,830 | |||||||
|
|
|
|
|
|
|||||||
Timing of Revenue Recognition |
||||||||||||
Goods transferred at a point in time |
$ | 11,778 | $ | 6,633 | $ | 18,411 | ||||||
Services transferred over time |
4,737 | 2,682 | 7,419 | |||||||||
|
|
|
|
|
|
|||||||
$ | 16,515 | $ | 9,315 | $ | 25,830 | |||||||
|
|
|
|
|
|
|||||||
Sales Channels |
||||||||||||
Direct sales force |
$ | 10,691 | $ | 3,632 | $ | 14,323 | ||||||
OEM partners |
5,824 | — | 5,824 | |||||||||
Channel partners |
— | 5,683 | 5,683 | |||||||||
|
|
|
|
|
|
|||||||
$ | 16,515 | $ | 9,315 | $ | 25,830 | |||||||
|
|
|
|
|
|
Balance at September 30, 2022 |
Balance at December 31, 2021 |
|||||||
Receivables, which are included in ‘Trade accounts receivable’ |
$ | 8,472 | $ | 8,891 | ||||
Current contract assets, which are included in “Prepaid and other assets” |
$ | 1,584 | $ | 1,895 | ||||
Non-current contract assets, which are included in “other assets” |
$ | — | $ | 844 | ||||
Contract liabilities, which are included in “Deferred revenue” |
$ | 6,757 | $ | 6,093 |
Nine Months Ended September 30, 2022 |
||||
Balance at beginning of period |
$ | 6,093 | ||
Deferral of revenue |
9,195 | |||
Recognition of deferred revenue |
(8,531 | ) | ||
Balance at end of period |
$ | 6,757 | ||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Net loss |
$ | (3,898 | ) | $ | (2,176 | ) | $ | (10,561 | ) | $ | (7,099 | ) | ||||
Shares used in the calculation of basic and diluted net loss per share |
25,204 | 25,053 | 25,183 | 24,662 | ||||||||||||
Net loss per share - basic and diluted |
$ | (0.15 | ) | $ | (0.09 | ) | $ | (0.42 | ) | $ | (0.29 | ) | ||||
September 30, |
||||||||
2022 |
2021 |
|||||||
Stock options |
2,624,154 | 2,509,511 | ||||||
Restricted stock |
— | 1,750 | ||||||
Total |
2,624,154 | 2,511,261 | ||||||
September 30, 2022 |
December 31, 2021 |
|||||||
Raw materials |
$ | 2,665 | $ | 2,962 | ||||
Work in process |
121 | 173 | ||||||
Finished Goods |
3,113 | 1,279 | ||||||
Inventory Gross |
5,899 | 4,414 | ||||||
Inventory Reserve |
( 269 | ) | (243 | ) | ||||
Inventory Net |
$ | 5,630 | $ | 4,171 | ||||
• | significant underperformance relative to historical or projected future operating results; |
• | significant changes in the manner or use of the assets or the strategy for the Company’s overall business; |
• | significant negative industry or economic trends; |
• | significant decline in the Company’s stock price for a sustained period; and |
• | a decline in the Company’s market capitalization below net book value. |
• | A significant decrease in the market price of a long-lived asset (or asset group); |
• | A significant adverse change in the extent or manner in which a long-lived asset (or asset group) is being used or in its physical condition; |
• | A significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset (or asset group), including an adverse action or assessment by a regulator; |
• | An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset (or asset group); and |
• | A current operating period, or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (or asset group). |
Lease Cost |
Classification |
Three Months Ended September 30, 2022 |
Nine Months Ended September 30, 2022 |
|||||||||
Operating lease cost - Right of Use Asset |
Operating expenses | $ | 214 | $ | 644 |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
Cash paid from operating cash flows for operating leases |
$ | 233 | $ | 698 |
As of September 30, 2022 |
||||
Weighted-average remaining lease term of operating leases (years) |
3.9 | |||
Weighted-average discount rate for operating leases |
6.3 | % |
2022 |
$ | 233 | ||
2023 |
611 | |||
2024 |
642 | |||
2025 |
644 | |||
2026 |
664 | |||
2027 |
685 | |||
2028 |
173 | |||
|
|
|||
Total lease payments |
3,652 | |||
Less: imputed interest |
(664 | ) | ||
|
|
|||
Total lease liabilities |
2,988 | |||
Less: current portion of lease liabilities |
(508 | ) | ||
|
|
|||
Long-term lease liabilities |
$ | 2,480 | ||
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Cash interest expense |
$ | — | $ | — | $ | — | $ | 141 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
$ | — | $ | — | $ | — | $ | 141 | ||||||||
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Cost of revenue |
$ | 1 | $ | 3 | $ | 2 | $ | 20 | ||||||||
Engineering and product development |
37 | 73 | 182 | 281 | ||||||||||||
Marketing and sales |
133 | 149 | 441 | 629 | ||||||||||||
General and administrative |
234 | 431 | 744 | 1,172 | ||||||||||||
$ | 405 | $ | 656 | $ | 1,369 | $ | 2,102 | |||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||
2022 |
2021 |
2022 |
2021 | |||||
Average risk-free interest rate |
n/a * |
0.41% | 1.90% | 0.28% | ||||
Expected dividend yield |
None | None | None | None | ||||
Expected life |
n/a * |
3.5 years | 3.5 years | 3.5 years | ||||
Expected volatility |
n/a * |
65.6%-67.4% |
66.3% to 70.5% | 65.6% to 67.4% | ||||
Weighted average exercise price |
n/a * |
$15.04 | $5.22 | $16.61 | ||||
Weighted average fair value |
n/a * |
$6.18 | $2.46 | $7.34 |
Number of Options |
Weighted Average Exercise Price |
Intrinsic Value |
||||||||||
Outstanding as of December 31, 2021 |
2,486,511 | $ | 9.27 | $ | 3,820 | |||||||
Granted |
760,000 | $ | 5.22 | $ | 3 | |||||||
Exercised |
(73,500 | ) | $ | 2.45 | $ | 85,974 | ||||||
Cancelled |
(548,857 | ) | $ | 11.96 | $ | — | ||||||
Outstanding as of September 30, 2022 |
2,642,154 | $ | 9.44 | $ | — | |||||||
Options Exercisable as of December 31, 2021 |
1,619,855 | $ | 6.47 | $ | 3,730 | |||||||
Options Exercisable as of September 30, 2022 |
1,835,848 | $ | 9.97 | $ | — | |||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Segment revenues: |
||||||||||||||||
Detection |
$ | 4,359 | $ | 6,008 | $ | 15,168 | $ | 16,515 | ||||||||
Therapy |
1,997 | 3,353 | 6,286 | 9,315 | ||||||||||||
Total r evenue |
$ | 6,356 | $ | 9,361 | $ | 21,454 | $ | 25,830 | ||||||||
Segment gross profit: |
||||||||||||||||
Detection |
$ | 3,703 | $ | 5,058 | $ | 12,918 | $ | 13,788 | ||||||||
Therapy |
670 | 1,654 | 2,258 | 4,751 | ||||||||||||
Segment gross profit |
$ | 4,373 | $ | 6,712 | $ | 15,176 | $ | 18,539 | ||||||||
Segment operating income (loss): |
||||||||||||||||
Detection |
$ | (330 | ) | $ | 671 | $ | 758 | $ | 1,664 | |||||||
Therapy |
(948 | ) | (173 | ) | (2,954 | ) | (735 | ) | ||||||||
Segment operating income (loss): |
$ | (1,278 | ) | $ | 498 | $ | (2,196 | ) | $ | 929 | ||||||
General, administrative, depreciation and amortization expense |
$ | (2,682 | ) | $ | (2,679 | ) | $ | (8,402 | ) | $ | (7,513 | ) | ||||
Interest expense |
(7 | ) | — | (7 | ) | (141 | ) | |||||||||
Interest income |
71 | 21 | 89 | 53 | ||||||||||||
Other expense |
(2 | ) | (16 | ) | (45 | ) | (41 | ) | ||||||||
Loss on extinguishment of debt |
— | — | — | (386 | ) | |||||||||||
Loss before income tax |
$ | (3,898 | ) | $ | (2,176 | ) | $ | (10,561 | ) | $ | (7,099 | ) | ||||
Table of Contents
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
You should read the following discussion and analysis of our financial condition and results of operations together with our consolidated financial statements and the accompanying notes included in Part I, Item 1 of this Form 10-Q, as well as our Annual Report on Form 10-K for the year ended December 31, 2021. Some of the information contained in this discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions. As a result of many factors, including those factors set forth in the section titled “Risk Factors,” our actual results could differ materially from those discussed in or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section titled “Risk Factors.” Please also refer to the section titled “Special Note Regarding Forward Looking Statements.”
Special Note Regarding Forward Looking Statements
Certain information included in this Item 2 and elsewhere in this Form 10-Q that are not historical facts contain statements that may be deemed “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve or may involve a number of known and unknown risks, uncertainties and other factors that could cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievement expressed or implied by such forward looking statements. These risks and uncertainties include, but are not limited to the following: the continuing impact of the COVID-19 pandemic, the continuing impact of military and political conflict in Eastern Europe, the ability to achieve business and strategic objectives, the risks of uncertainty of patent protection, the impact of supply and manufacturing constraints or difficulties, uncertainty of future sales levels, protection of patents and other proprietary rights, the impact of supply and manufacturing constraints or difficulties, product market acceptance, possible technological obsolescence of products, increased competition, litigation and/or government regulation, changes in Medicare reimbursement policies, risks relating to potential future debt obligations, competitive factors, the effects of a decline in the economy or markets served by the Company, and other risks detailed in this report and in the Company’s other filings with the United States Securities and Exchange Commission (the “SEC”). The words “believe”, “plan”, “intend”, “expect”, “estimate”, “anticipate”, “likely”, “seek”, “should”, “would”, “could” and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date the statement was made. Except as required by law, we undertake no obligation to update any such forward-looking statements to reflect events or circumstances after the date of such statements.
Unless the context otherwise requires, the terms “iCAD”, the “Company”, “we”, “our”, “registrant”, and “us” mean iCAD, Inc. and its consolidated subsidiaries.
Results of Operations
Overview
iCAD, Inc. is a global medical technology company providing innovative cancer detection and therapy solutions. The Company reports in two segments: Detection and Therapy.
In the Detection segment, the Company’s solutions include (i) advanced image analysis and workflow solutions that enable healthcare professionals to better serve patients by identifying pathologies and pinpointing the most prevalent cancers earlier, and (ii) a solutions suite of high-performance, Artificial Intelligence and Computer-Aided Detection (CAD) systems and workflow solutions for 2D and 3D mammography, Magnetic Resonance Imaging (MRI) and Computed Tomography (CT) that focus on cancer detection, breast density assessment, and short-term cancer risk estimation.
In the Therapy segment, the Company offers the Xoft System, an isotope-free cancer treatment platform technology. The Xoft System can be used for the treatment of early-stage breast cancer, endometrial cancer, cervical cancer and nonmelanoma skin cancer and is in clinical studies for treatment of brain cancers.
The Company’s headquarters are located in Nashua, New Hampshire, with a manufacturing facility in New Hampshire, an operations, research, development, manufacturing and warehousing facility in San Jose, California, and an office in Lyon, France.
COVID-19 Impact
On March 12, 2020, the World Health Organization declared COVID-19 to be a pandemic. In an effort to contain and mitigate the spread of COVID-19, the United States and most countries of the world imposed some level of unprecedented restrictions such as travel bans and business closures which caused substantial reductions in economic activity. As a provider of devices and services to the health care industry, we believes our operations have been materially affected in all periods presented. While the worst of the disruptions seem to have subsided as of September 30, 2022, we continue dealing with the impact of slowness in the overall economic recovery. Our expected results for the year ended December 31, 2022, including any interim or future periods, could reflect a continuing negative impact from the COVID-19 pandemic for similar or additional reasons.
18
Table of Contents
We believe that our current liquidity and capital resources are sufficient to sustain operations through at least the next 12 months, primarily due to cash on hand of $24.6 million at September 30, 2022 and anticipated revenue and cash collections.
Eastern European Conflict Impact
In late February 2022, Russian military forces launched significant military action against Ukraine. Sustained conflict and disruption in the region has continued through September 30, 2022 and beyond. Economic, civil, military and political uncertainty may arise or increase in regions where the Company operates or derives revenue. Further, countries from which we derive revenue may experience military action and/or civil and political unrest; may be subject to government export controls, economic sanctions, embargoes, or trade restrictions; and experience currency, inflation, and interest rate uncertainties. While the impact to us has been limited to date, it is not possible to predict the potential outcome should the conflict expand and/or additional sanctions be imposed. For the fiscal year ended 2021, approximately 8.6% of our total revenue and approximately 39.0% of our export revenue was derived from customers located in Europe.
Critical Accounting Estimates
Our discussion and analysis of financial condition, results of operations, and cash flows are based on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States.
The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate these estimates, including those related to revenue recognition, allowance for doubtful accounts, inventory valuation and obsolescence, intangible assets, goodwill, income taxes, contingencies, and litigation. Additionally, we use assumptions and estimates in calculations to determine stock-based compensation, and evaluation of litigation. We base estimates on historical experience and on various other assumptions that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Due to the COVID-19 pandemic and its lingering impact, global armed conflicts and related political uncertainty, as well as dramatic inflation, there has been uncertainty and disruption in the global economy and financial markets. We are not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this Quarterly Report on Form 10-Q. These estimates may change, as new events occur, and additional information is obtained. Actual results could differ materially from these estimates under different assumptions or conditions.
Other than as described herein, there have been no additional material changes to our critical accounting policies as discussed in our 2021 Annual Report on Form 10-K (the “2021 10-K”). For a comprehensive list of our critical accounting policies, reference should be made to the 2021 10-K.
Three and nine months ended September 30, 2022 compared to three and nine months ended September 30, 2021 (in thousands, except share data or as noted)
Revenue
Three months ended September 30, 2022 and 2021:
Three months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Detection revenue |
||||||||||||||||
Product revenue |
$ | 2,535 | $ | 4,454 | $ | (1,919 | ) | (43.1 | )% | |||||||
Service and supplies revenue |
1,823 | 1,554 | 269 | 17.3 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Subtotal |
4,358 | 6,008 | (1,650 | ) | (27.5 | )% | ||||||||||
Therapy revenue |
||||||||||||||||
Product revenue |
671 | 1,866 | (1,195 | ) | (64.0 | )% | ||||||||||
Service and supplies revenue |
1,327 | 1,487 | (160 | ) | (10.8 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Subtotal |
1,998 | 3,353 | (1,355 | ) | (40.4 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
$ | 6,356 | $ | 9,361 | $ | (3,005 | ) | (32.1 | )% | |||||||
|
|
|
|
|
|
Total revenue decreased by approximately $3.0 million or (32.1%), from $9.4 million for the three months ended September 30, 2021 to $6.4 million for the three months ended September 30, 2022. During the first nine months of 2022, we have seen an increased customer demand for subscription licenses, which currently remains a small portion of the Company’s total license revenue. We believe this trend could accelerate, and have begun to shift to a subscription model. An increase in subscription revenue would negatively impact revenue in the short term, because revenue from subscription licenses are recognized over time, as opposed to being recognized upon delivery for perpetual licenses.
19
Table of Contents
Detection product revenue decreased by approximately $1.9 million, or (43.1%), from $4.5 million for the three months ended September 30, 2021 to $2.5 million for the three months ended September 30, 2022. The overall decrease is due primarily to one-time revenue items in 2021 that did not repeat in addition to the impact of our transition to a subscription model . We also believe that the COVID-19 pandemic adversely affected revenues during the three months ended September 30, 2022 and 2021.
Detection service and supplies revenue, which is primarily sold to direct customers, increased by approximately $0.3 million, or 17.3%, from $1.6 million for the three months ended September 30, 2021 to $1.8 million in the three months ended September 30, 2022.
Therapy product revenue decreased by approximately $1.2 million, or (64.0)%, from $1.9 million for the three months ended September 30, 2021 to $0.7 million for the three months ended September 30, 2022. Therapy product revenue is related to the sale of our Axxent systems and can vary significantly from quarter to quarter due to changes in the number of units sold and the average selling price.
Therapy service and supplies revenue decreased by approximately $0.2 million, or (10.8)%, from $1.5 million for the three months ended September 30, 2021 to $1.3 million for the three months ended September 30, 2022. We believe that Therapy product revenue was adversely affected by the COVID-19 pandemic during the three months ended September 30, 2022 and 2021. We saw lower service and supplies revenues due to lower balloon sales in the three months ended September 30, 2022 as compared to the three months ended September 30, 2021. We are not able to predict how the COVID-19 pandemic will affect future Therapy service and supplies revenue.
Nine months ended September 30, 2022 and 2021:
Nine months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Detection revenue |
||||||||||||||||
Product revenue |
$ | 9,866 | $ | 11,778 | $ | (1,912 | ) | (16.2 | )% | |||||||
Service and supplies revenue |
5,301 | 4,737 | 564 | 11.9 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Subtotal |
15,167 | 16,515 | (1,348 | ) | (8.2 | )% | ||||||||||
Therapy revenue |
||||||||||||||||
Product revenue |
2,376 | 6,580 | (4,204 | ) | (63.9 | )% | ||||||||||
Service and supplies revenue |
3,911 | 2,735 | 1,176 | 43.0 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Subtotal |
6,287 | 9,315 | (3,028 | ) | (32.5 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
$ | 21,454 | $ | 25,830 | $ | (4,376 | ) | (16.9 | )% | |||||||
|
|
|
|
|
|
Total revenue decreased by approximately $4.4 million, or (16.9%), from $25.8 million for the nine months ended September 30, 2021 to $21.5 million for the nine months ended September 30, 2022. The decrease is due to declines in both Detection and Therapy revenue. During the first nine months of 2022, we have seen increased customer demand for subscription licenses, which currently remains a small portion of the Company’s total license revenue. We believe this trend could accelerate. An increase in subscription revenue would negatively impact revenue in the short term, because revenue from subscription licenses are recognized over time, as opposed to on delivery for perpetual licenses.
Detection product revenue decreased by approximately $1.9 million, or (16.2%), from $11.8 million for the nine months ended September 30, 2021 to $9.9 million for the nine months ended September 30, 2022.
Detection service and supplies revenue, which is primarily sold to direct customers, increased by approximately $0.6 million, or 11.9%, from $4.7 million in the nine months ended September 30, 2021 to $5.3 million for the nine months ended September 30, 2022.
Therapy product revenue decreased by approximately $4.2 million, or (63.9%), from $6.6 million for the nine months ended September 30, 2021 to $2.4 million for the nine months ended September 30, 2022. Therapy product revenue is related to the sale of our Axxent systems and can vary significantly from quarter to quarter due to changes in the number of units sold, and the average selling price. We also believe that Therapy product revenue was adversely affected by the COVID-19 pandemic during the nine months ended September 30, 2022 and 2021.
Therapy service and supplies revenue increased by approximately $1.2 million, or 43.0%, from $2.7 million for the nine months ended September 30, 2021 to $3.9 million for the nine months ended September 30, 2022. We believe that Therapy service and supplies revenue was adversely affected by the COVID-19 pandemic during the nine months ended September 30, 2022 and 2021. We saw higher service and supplies revenues due to increased balloon sales in the nine months ended September 30, 2022 as compared to the nine months ended September 30, 2021. The Company is not able to predict how the COVID-19 pandemic will affect future Therapy service and supplies revenue.
20
Table of Contents
Cost of Revenue and Gross Profit:
Three months ended September 30, 2022 and 2021:
Cost of Revenue and Gross Profit: | Three months ended September 30 | |||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Products |
$ | 1,416 | $ | 1,807 | $ | (391 | ) | (21.6 | )% | |||||||
Service and supplies |
494 | 763 | (269 | ) | (35.3 | )% | ||||||||||
Amortization and depreciation |
73 | 79 | (6 | ) | (7.3 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
$ | 1,983 | $ | 2,649 | $ | (666 | ) | (25.1 | )% | |||||||
|
|
|
|
|
|
Three months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Detection gross profit |
$ | 3,703 | $ | 5,058 | $ | (1,355 | ) | (26.8 | )% | |||||||
Therapy gross profit |
670 | 1,654 | (984 | ) | (59.5 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 4,373 | $ | 6,712 | $ | (2,339 | ) | (34.8 | )% | |||||||
|
|
|
|
|
|
Gross profit for the three months ended September 30, 2022 was approximately $4.4 million, or 68.8% of revenue, as compared to $6.7 million, or 71.7% of revenue, for the three months ended September 30, 2021. Detection gross profit percentage increased from 84.2% for the three months ended September 30, 2021 to 85.0% for the three months ended September 30, 2022. Therapy gross profit percentage decreased from 49.3% for the three months ended September 30, 2021 to 33.5% for the three months ended September 30, 2022. Detection gross profit represented 75.4% of total Company gross profit for the three months ended September 30, 2021 compared to 84.7% for the three months ended September 30, 2022.
Cost of products decreased by approximately $0.4 million, or (21.6%), from $1.8 million for the three months ended September 30, 2021 to $1.4 million for the three months ended September 30, 2022. Cost of product revenue as a percentage of product revenue was approximately 28.6% for the three months ended September 30, 2021 as compared to 44.2% for the three months ended September 30, 2022. The product mix in the three-month period ended September 30, 2022 compared to the same period in 2021 included more products with a higher relative cost of sales.
Cost of service and supplies decreased by approximately $0.3 million, or (35.3%) from $0.8 million for the three months ended September 30, 2021 to $0.5 million for the three months ended September 30, 2022. Cost of service and supplies revenue as a percentage of service and supplies revenue was approximately 25.1% for the three months ended September 30, 2021 as compared to 15.7% for the three months ended September 30, 2022. The cost of service and supplies as a percentage of revenue decreased primarily as a result of the relative mix of service and supplies in the comparable periods.
Amortization and depreciation, which relates primarily to acquired intangible assets and depreciation of machinery and equipment, was approximately $0.1 million for the three months ended September 30, 2022 and 2021.
Nine months ended September 30, 2022 and 2021:
Cost of Revenue and Gross Profit: | ||||||||||||||||
Nine months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Products |
$ | 4,531 | $ | 4,592 | $ | (61 | ) | (1.3 | )% | |||||||
Service and supplies |
1,524 | 2,462 | (938 | ) | (38.1 | )% | ||||||||||
Amortization and depreciation |
224 | 237 | (13 | ) | (5.6 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
$ | 6,279 | $ | 7,291 | $ | (1,012 | ) | (13.9 | )% | |||||||
|
|
|
|
|
|
Nine months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Detection gross profit |
$ | 12,918 | $ | 13,788 | $ | (870 | ) | (6.3 | )% | |||||||
Therapy gross profit |
2,258 | 4,751 | (2,493 | ) | (52.5 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 15,176 | $ | 18,539 | $ | (3,363 | ) | (18.1 | )% | |||||||
|
|
|
|
|
|
Gross profit for the nine months ended September 30, 2022 was approximately $15.2 million, or 70.1% of revenue, as compared to $18.5 million, or 71.7% of revenue, for the nine months ended September 30, 2021. Detection gross profit percentage increased from 83.5% for the nine months ended September 30, 2021 to 85.2% for the nine months ended September 30, 2022. Therapy gross profit percentage decreased from 51.0% for the nine months ended September 30, 2021 to 35.9% for the nine months ended September 30, 2022. Detection gross profit represented 74.4% of total Company gross profit for the nine months ended September 30, 2021 compared to 85.1% for the nine months ended September 30, 2022.
21
Table of Contents
Cost of products decreased by approximately $0.1 million, or (1.3%), from $4.6 million for the nine months ended September 30, 2021 to $4.5 million for the nine months ended September 30, 2022. Cost of product revenue as a percentage of product revenue was approximately 28.0% for the nine months ended September 30, 2021 as compared to 37.0% for the nine months ended September 30, 2022. The product mix in the nine-month period ended September 30, 2022 compared to the same period in 2021 included more Detection products, which have a higher relative cost of sales.
Cost of service and supplies decreased by approximately $0.9 million, or 38.1%, from $2.5 million for the nine months ended September 30, 2021 to $1.5 million for the nine months ended September 30, 2022. Cost of service and supplies revenue as a percentage of service and supplies revenue was approximately 32.9% for the nine months ended September 30, 2021 as compared to 16.5% for the nine months ended September 30, 2022. The cost of service and supplies as a percentage of revenue decreased primarily as a result of the mix of service and supplies sold during each period.
Amortization and depreciation, which relates primarily to acquired intangible assets and depreciation of machinery and equipment, was approximately $0.2 million for both the nine months ended September 30, 2022 and 2021.
Operating Expenses:
Three months ended September 30, 2022 and 2021:
Three months ended September 30, | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Operating expenses: |
||||||||||||||||
Engineering and product development |
$ | 2,137 | $ | 2,285 | $ | (148 | ) | (6.5 | )% | |||||||
Marketing and sales |
3,473 | 3,886 | (413 | ) | (10.6 | )% | ||||||||||
General and administrative |
2,667 | 2,658 | 9 | 0.3 | % | |||||||||||
Amortization and depreciation |
56 | 64 | (8 | ) | (12.5 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
$ | 8,333 | $ | 8,893 | $ | (560 | ) | (6.3 | )% | |||||||
|
|
|
|
|
|
Operating expenses decreased by approximately $0.6 million, or (6.3%), from $8.9 million in the three months ended September 30, 2021 to $8.3 million in the three months ended September 30, 2022.
Engineering and Product Development. Engineering and product development costs decreased by approximately $0.4 million, or (10.6%), from $2.3 million for the three months ended September 30, 2021 to $2.1 million for the three months ended September 30, 2022. The decrease was primarily related to the timing of new hires joining.
Marketing and Sales. Marketing and sales expenses decreased by approximately $0.4 million, or (10.6%), from $3.9 million in the three months ended September 30, 2021 to $3.5 million in the three months ended September 30, 2022. The decrease was primarily related to lower headcount and commission expense during the comparable periods.
General and Administrative. General and administrative expenses were $2.7 million during both the three months ended September 30, 2021 and September 30, 2022.
Amortization and Depreciation. Amortization and depreciation, which relates primarily to acquired intangible assets and depreciation of machinery and equipment, were flat for the three months ended September 30, 2022 and 2021.
Other Income and Expense:
Three months ended September 30, 2022 and 2021:
Other Income and Expense: | ||||||||||||||||
Three months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Interest expense |
$ | (7 | ) | $ | — | $ | (7 | ) | (100 | )% | ||||||
Interest income |
71 | 21 | 50 | 238.6 | % | |||||||||||
Other (income) loss |
(2 | ) | (16 | ) | 14 | (87.5 | )% | |||||||||
|
|
|
|
|
|
|||||||||||
$ | 62 | $ | 5 | $ | 57 | 11.4 | % | |||||||||
|
|
|
|
|
|
|||||||||||
Tax benefit (expense) |
$ | — | $ | — | $ | — | — | % |
Interest expense. Interest expense was flat when comparing the three months ended September 30, 2021 to September 30, 2022.
Interest income. Interest income increased by approximately $50,000, or 238.6%, from $21,000 for the three months ended September 30, 2021 to $71,000 for the three months ended September 30, 2022. The increase results from higher interest rates in 2022 compared to 2021.
22
Table of Contents
Other income (loss). Other income (loss) was a loss of $16,000 during the three months ended September 30, 2021 compared to a loss of $2,000 during the three months ended September 30, 2022. The change is driven lower foreign exchange losses recorded in 2022 compared to 2021.
Tax expense. Tax expense was flat at zero for the three months ending September 30, 2022 and 2021.
Operating Expenses:
Nine months ended September 30, 2022 and 2021:
Nine months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Operating expenses: |
||||||||||||||||
Engineering and product development |
$ | 6,780 | $ | 6,745 | $ | 35 | 0.5 | % | ||||||||
Marketing and sales |
10,473 | 10,739 | (266 | ) | (2.5 | )% | ||||||||||
General and administrative |
8,341 | 7,461 | 880 | 11.8 | % | |||||||||||
Amortization and depreciation |
180 | 178 | 2 | 1.2 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
$ | 25,774 | $ | 25,123 | $ | 651 | 2.6 | % | ||||||||
|
|
|
|
|
|
Operating expenses increased by approximately $0.6 million, or 2.6%, from $25.1 million in the nine months ended September 30, 2021 to $25.8 million in the nine months ended September 30, 2022.
Engineering and Product Development. Engineering and product development costs were flat when comparing the nine months ended September 30, 2021 to the nine months ended September 30, 2022.
Marketing and Sales. Marketing and sales expenses decreased by approximately $0.3 million, or (2.5%), from $10.7 million in the nine months ended September 30, 2021, to $10.5 million in the nine months ended September 30, 2022. The decrease was primarily due to lower employee-related costs during the three months ended September 30, 2022 which more than offset increases incurred during the first six months of 2022 associated with the U.S. commercial group reorganization and refocusing and increased travel costs resulting from the reduction of pandemic travel restrictions.
General and Administrative. General and administrative expenses increased by approximately $0.9 million, or 11.8%, from $7.5 million in the nine months ended September 30, 2021 to $8.3 million for the nine months ended September 30, 2022. The increase is due to higher personnel costs partially offset by reduced external services as multiple functions were brought in-house, recruiting costs associated with the U.S. commercial group reorganization and refocusing, increased travel costs, and an increase of $0.5 million to the allowance for doubtful accounts.
Amortization and Depreciation. Amortization and depreciation which relates primarily to acquired intangible assets and depreciation of machinery and equipment, was flat when comparing the nine months ended September 30, 2021 to the nine months ended September 30, 2022.
Other Income and Expense:
Nine months ended September 30, 2022 and 2021:
Other Income and Expense: | ||||||||||||||||
Nine months ended September 30 | ||||||||||||||||
2022 | 2021 | $ Change | % Change | |||||||||||||
Interest expense |
$ | (7 | ) | $ | (141 | ) | $ | 134 | (94.7 | )% | ||||||
Interest income |
89 | 53 | 36 | 67.9 | % | |||||||||||
Other income (loss) |
(45 | ) | (41 | ) | (4 | ) | (9.8 | )% | ||||||||
Loss on extinguishment of debt |
— | (386 | ) | 386 | (100 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
$ | 37 | $ | (515 | ) | $ | 552 | (107.2 | )% | ||||||||
|
|
|
|
|
|
|||||||||||
Tax benefit (expense) |
$ | — | $ | — | $ | — | % |
Interest expense. Interest expense decreased $0.1 million, or (94.7%), in the nine months ended September 30, 2021 when compared to the nine months ended September 30, 2022. The decrease is due to the timing of termination of the Loan Agreement in 2021.
Interest income. Interest income increased by approximately $36,000, or 67.9%, when comparing the nine months ended September 30, 2021 to the nine months ended September 30, 2022. The increase results from higher interest rates in 2022 compared to 2021.
23
Table of Contents
Other income (loss). Other income (loss) was a loss of $12,000 during the nine months ended September 30, 2021 compared to a loss of $45,000 during the nine months ended September 30, 2022. The change is driven higher foreign exchange losses recorded in 2022 compared to 2021.
Loss on extinguishment of debt: The Company recorded a loss on extinguishment of approximately $386,000 related to the repayment and retirement of the Loan Agreement as of the nine months ended September 30, 2021. The loss on extinguishment was composed of approximately $140,000 for a prepayment fee, $122,000 for the unaccrued final payment, $65,000 termination, and other fees, and $58,000 for the unamortized and other closing costs from opening the loan
Tax expense. Tax expense was flat at zero for the nine months ending September 30, 2022 and 2021.
Liquidity and Capital Resources (in thousands, except as noted)
The Company believes that its cash and cash equivalents balance of $24.6 million as of September 30, 2022, and projected cash balances are sufficient to sustain operations through at least the next 12 months. The Company’s ability to generate cash adequate to meet its future capital requirements will depend primarily on operating cash flow. If sales or cash collections are reduced from current expectations, or if expenses and cash requirements are increased, the Company may require additional financing, although there are no guarantees that the Company will be able to obtain the financing if necessary. In addition, the resurgence of the COVID-19 pandemic could affect our liquidity. The Company will continue to closely monitor its liquidity and the capital and credit markets.
The Company had net working capital of $27.9 million at September 30, 2022. The ratio of current assets to current liabilities at September 30, 2022 and December 31, 2021 was 2.91 and 3.36, respectively.
For the nine months ended September 30, | ||||||||
2022 | 2021 | |||||||
Net cash used for operating activities |
$ | (9,660 | ) | $ | (7,861 | ) | ||
Net cash used for investing activities |
(365 | ) | (450 | ) | ||||
Net cash provided by financing activities |
333 | 16,930 | ||||||
|
|
|
|
|||||
(Decrease) increase in cash and equivalents |
$ | (9,692 | ) | $ | 8,619 | |||
|
|
|
|
Net cash used for operating activities for the nine months ended September 30, 2022 was $9.7 million, compared to $7.9 million for the nine months ended September 30, 2021. The increase in net cash used for operating activities for the nine months ended September 30, 2022 resulted primarily from the Company’s net loss and working capital changes. The working capital changes included an increase in inventory which resulted from purchases made to de-risk supply chain elongation. We expect that net cash used for or provided by operating activities to fluctuate in future periods as a result of a number of factors, including fluctuations in our operating results, the timing of when we recognize revenue, collections of accounts receivable, inventory expansion due to supply chain risk, and the timing of other payments.
Net cash used for investing activities for the nine months ended September 30, 2022 was $365,000, compared to $450,000 for the nine months ended September 30, 2021. The net cash used for investing activities for the nine months ended September 30, 2022 and 2021 is primarily for purchases of property and equipment.
Net cash provided by financing activities for the nine months ended September 30, 2022 was $333,000, compared to $16.9 million for the nine months ended September 30, 2021. Net cash provided by financing activities for the nine months ended September 30, 2022 is due to cash proceeds from the issuance of common stock pursuant the Company’s stock option and employee stock purchase plans. Net cash provided by financing activities for the nine months ended September 30, 2021 is primarily from the March 2, 2021 underwritten public offering of 1,393,738 shares of the Company’s common stock at an offering price of $18.00 per share resulting in net proceeds of approximately $23.2 million, partially offset by $7.4 million used upon issuance of stock upon conversion of debentures.
Recent Accounting Pronouncements
See Note 1 to the Condensed Consolidated Financial Statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The Company believes that it is not subject to material foreign currency exchange rate fluctuations, as substantially all of its sales and expenses are denominated in the U.S. dollar. The Company does not hold derivative securities and has not entered into contracts embedded with derivative instruments, such as foreign currency and interest rate swaps, options, forwards, futures, collars or warrants, either to hedge existing risks or for speculative purposes.
24
Table of Contents
Item 4. Controls and Procedures
The Company’s management, with the participation of its principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of its disclosure controls and procedures as of the end of the period covered by this report. Based on this evaluation, as of September 30, 2022, the principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) were effective at a reasonable level of assurance.
A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. The Company conducts periodic evaluations to enhance, where necessary, its controls and procedures.
The Company’s principal executive officer and principal financial officer conducted an evaluation of the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) and have determined there are no changes in its internal controls over financial reporting during the quarter ended September 30, 2022 that have materially affected or which are reasonably likely to materially affect internal control over financial reporting.
25
Table of Contents
PART II OTHER
INFORMATION
Item 1A. Risk Factors:
We operate in a changing environment that involves numerous known and unknown risks and uncertainties that could materially adversely affect our operations. In addition to the risk factors below, factors that have affected our Company are described in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021 as filed with the SEC on March 29, 2022 and are incorporated by reference herein.
The Company expects the novel coronavirus (COVID-19) pandemic, including the emergence of new variants, to have a significant effect on the Company’s results of operations. In addition, the pandemic has resulted in significant financial market volatility, and its impact on the global economy appears to be significant. A continuation or worsening of the pandemic will have a material adverse impact on the Company’s business, results of operations and financial condition and on the market price of the Company’s common stock.
As a provider of devices and services to the health care industry, the Company’s operations have been materially affected, and may continue to be impacted, by the COVID-19 pandemic. Beginning with the first quarter of 2020 through the third quarter of 2022, the COVID-19 pandemic has presented a number of challenges and risks for the Company’s business, including, but not limited to the following: decreased product demand due to reduced numbers of in-person meetings with potential clients; potential clients’ singular focus on surging COVID-19 infection rates following the emergence of the Omicron variant, causing attention to be diverted from purchasing decisions; pandemic-related public health impacts, including significant shifts in workforce availability and priorities, on customer, supplier, and iCAD’s business process; supply chain interruptions; disruptions to the Company’s clinical trials; challenges operating in a virtual work environment; impacts resulting from travel limitations and mobility restrictions; and other challenges presented by disruptions to the Company’s normal operations in response to the pandemic, as well as uncertainties regarding the duration and severity of the pandemic on the global economy and the Company’s operations, and the unpredictable and periodic emergence of new variants of the COVID-19 virus.
The COVID-19 pandemic has resulted in significant financial market volatility and uncertainty. A continuing or worsening level of market disruption and volatility observed since the start of the pandemic will have an adverse effect on the Company’s ability to access capital, on its business, results of operations and financial condition, and on the market price of the Company’s common stock. Although the Company does not provide guidance to investors relating to the Company’s results of operations, the Company’s expected results for the year ended December 31, 2022, or any interim or any future period, could reflect a continuing negative impact from the COVID-19 pandemic for similar or additional reasons.
The Company’s exposure to trade accounts receivable losses may increase if its customers are adversely affected by changes in healthcare laws, coverage, and reimbursement, economic pressures or uncertainty associated with local or global economic recessions, disruption associated with the current COVID-19 pandemic, or other customer-specific factors. The Company has historically not experienced significant trade account receivable losses, but it is possible that there could be a material adverse impact from potential adjustments of the carrying amount of trade account receivables as hospitals’ cash flows are impacted by their response to the COVID-19 pandemic.
Instability in geographies where the Company has operations and personnel or where the Company derives revenue could have a material adverse effect on the Company’s business, customers, operations and financial results.
Economic, civil, military and political uncertainty may arise or increase in regions where the Company operates or derives revenue. Further, countries from which the Company derives revenue may experience military action and/or civil and political unrest; may be subject to government export controls, economic sanctions, embargoes, or trade restrictions; and experience currency, inflation, and interest rate uncertainties. For the fiscal year ended 2021, approximately 8.6% of the Company’s
26
Table of Contents
revenue was derived from customers located in Europe, and approximately 39.0% of the Company’s export revenue was derived from customers located in Europe. In late February 2022, Russian military forces launched significant military action against Ukraine. Sustained conflict and disruption in the region is likely. The aggregate impact to Eastern Europe and Europe as a whole, as well as actions taken by other countries, including new and stricter sanctions by the United States, Canada, the United Kingdom, the European Union, and other countries and organizations against officials, individuals, regions, and industries in Russia, Belarus and Ukraine, and each country’s potential response to such sanctions, tensions and military actions, is not knowable at this time, and could have a material adverse effect on the Company, its business and operations. Any such material adverse effect from the conflict and enhanced sanctions activity may disrupt the Company’s sales to customers in the region. Prolonged unfavorable economic conditions or uncertainty may have an adverse effect on the Company’s sales and profitability.
Item 6. Exhibits
Exhibit No. |
Description | |
31.1* | Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2* | Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1** | Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2** | Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101* | The following materials formatted in XBRL (eXtensible Business Reporting Language); (i) Condensed Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021, (ii) Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021, (iii) Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021, (iv) Condensed Consolidated Statements of Stockholders’ Equity for the three and nine months ended September 30, 2022 and 2021 and (v) Notes to Condensed Consolidated Financial Statements. | |
104* | Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101). |
* | Filed herewith |
** | Furnished herewith |
27
Table of Contents
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
iCAD, Inc. | ||||||
(Registrant) | ||||||
Date: November 11, 2022 | By: | /s/ Stacey Stevens | ||||
Name: Title: |
Stacey Stevens Chief Executive Officer (Principal Executive Officer) | |||||
Date: November 11, 2022 | By: | /s/ Stephen P. Sarno | ||||
Name: Title: |
Stephen P. Sarno Interim Chief Financial Officer (Principal Financial Officer) |
28