Schedule of Adjustment For Correction to Previous Periods |
The net impact of the restatement on our quarterly and year-to-date unaudited condensed financial statements for the quarter ended December 31, 2022 is as follows:
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 |
|
As previously reported |
|
Restatement adjustments |
|
Reference |
|
As restated |
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
26,028 |
|
|
$ |
— |
|
|
|
|
$ |
26,028 |
|
Restricted cash |
219 |
|
|
— |
|
|
|
|
219 |
|
Accounts receivable, net of allowance for credit losses of $219 |
72,911 |
|
|
— |
|
|
|
|
72,911 |
|
Manufacturing inventories |
32,402 |
|
|
— |
|
|
|
|
32,402 |
|
Service parts inventories |
25,822 |
|
|
— |
|
|
|
|
25,822 |
|
Prepaid expenses |
7,198 |
|
|
— |
|
|
|
|
7,198 |
|
Other current assets |
7,489 |
|
|
— |
|
|
|
|
7,489 |
|
Total current assets |
172,069 |
|
|
— |
|
|
|
|
172,069 |
|
|
|
|
|
|
|
|
|
Property and equipment, net |
16,794 |
|
|
— |
|
|
|
|
16,794 |
|
Intangible assets, net |
6,497 |
|
|
— |
|
|
|
|
6,497 |
|
Goodwill |
12,969 |
|
|
— |
|
|
|
|
12,969 |
|
|
|
|
|
|
|
|
|
Right-of-use assets, net |
10,468 |
|
|
— |
|
|
|
|
10,468 |
|
Other long-term assets |
13,600 |
|
|
— |
|
|
|
|
13,600 |
|
Total assets |
$ |
232,397 |
|
|
$ |
— |
|
|
|
|
$ |
232,397 |
|
Liabilities and Stockholders’ Deficit |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
41,788 |
|
|
$ |
— |
|
|
|
|
$ |
41,788 |
|
Accrued compensation |
15,527 |
|
|
— |
|
|
|
|
15,527 |
|
Deferred revenue, current portion |
72,669 |
|
|
(1,793) |
|
|
(a) |
|
70,876 |
|
|
|
|
|
|
|
|
|
Term debt, current portion |
5,000 |
|
|
— |
|
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
Warrant liabilities |
— |
|
|
7,559 |
|
|
(b) |
|
7,559 |
|
Other accrued liabilities |
15,852 |
|
|
— |
|
|
|
|
15,852 |
|
Total current liabilities |
150,836 |
|
|
5,766 |
|
|
|
|
156,602 |
|
Deferred revenue, net of current portion |
41,076 |
|
|
(4,856) |
|
|
|
|
36,220 |
|
Revolving credit facility |
27,736 |
|
|
— |
|
|
|
|
27,736 |
|
Term debt, net of current portion |
67,306 |
|
|
— |
|
|
|
|
67,306 |
|
|
|
|
|
|
|
|
|
Operating lease liabilities |
10,346 |
|
|
— |
|
|
|
|
10,346 |
|
Other long-term liabilities |
12,150 |
|
|
— |
|
|
|
|
12,150 |
|
Total liabilities |
309,450 |
|
|
910 |
|
|
|
|
310,360 |
|
|
|
|
|
|
|
|
|
Stockholders’ deficit |
|
|
|
|
|
|
|
Preferred stock: |
|
|
|
|
|
|
|
Preferred stock, 20,000 shares authorized; no shares issued |
— |
|
|
— |
|
|
|
|
— |
|
Common stock: |
|
|
|
|
|
|
— |
|
Common stock, $0.01 par value; 225,000 shares authorized; 93,144 shares issued and outstanding |
932 |
|
|
— |
|
|
|
|
932 |
|
Additional paid-in capital |
719,769 |
|
|
(20,233) |
|
|
(b) |
|
699,536 |
|
Accumulated deficit |
(795,237) |
|
|
19,323 |
|
|
(a) (b) |
|
(775,914) |
|
Accumulated other comprehensive loss |
(2,517) |
|
|
— |
|
|
|
|
(2,517) |
|
Total stockholders' deficit |
(77,053) |
|
|
(910) |
|
|
|
|
(77,963) |
|
Total liabilities and stockholders' deficit |
$ |
232,397 |
|
|
$ |
— |
|
|
|
|
$ |
232,397 |
|
QUANTUM CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
As previously reported |
|
Adjustments |
|
Reference |
|
As restated |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
|
|
|
|
$ |
75,420 |
|
|
$ |
2,074 |
|
|
(a) |
|
$ |
77,494 |
|
|
|
Service and subscription |
|
|
|
|
|
|
|
|
32,950 |
|
|
205 |
|
|
(a) |
|
33,155 |
|
|
|
Royalty |
|
|
|
|
|
|
|
|
2,826 |
|
|
— |
|
|
|
|
2,826 |
|
|
|
Total revenue |
|
|
|
|
|
|
|
|
111,196 |
|
|
2,279 |
|
|
|
|
113,475 |
|
|
|
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
|
|
|
|
58,528 |
|
|
— |
|
|
|
|
58,528 |
|
|
|
Service and subscription |
|
|
|
|
|
|
|
|
12,379 |
|
|
— |
|
|
|
|
12,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenue |
|
|
|
|
|
|
|
|
70,907 |
|
|
— |
|
|
|
|
70,907 |
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
40,289 |
|
|
2,279 |
|
|
|
|
42,568 |
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
|
|
|
|
|
|
16,339 |
|
|
— |
|
|
|
|
16,339 |
|
|
|
General and administrative |
|
|
|
|
|
|
|
|
10,969 |
|
|
— |
|
|
|
|
10,969 |
|
|
|
Research and development |
|
|
|
|
|
|
|
|
11,254 |
|
|
— |
|
|
|
|
11,254 |
|
|
|
Restructuring charges |
|
|
|
|
|
|
|
|
(41) |
|
|
— |
|
|
|
|
(41) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
|
|
|
|
|
|
38,521 |
|
|
— |
|
|
|
|
38,521 |
|
|
|
Income from operations |
|
|
|
|
|
|
|
|
1,768 |
|
|
2,279 |
|
|
|
|
4,047 |
|
|
|
Other expense, net |
|
|
|
|
|
|
|
|
(544) |
|
|
— |
|
|
|
|
(544) |
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
(2,701) |
|
|
— |
|
|
|
|
(2,701) |
|
|
|
Change in fair value of warrant liability |
|
|
|
|
|
|
|
|
— |
|
|
4 |
|
|
(b) |
|
4 |
|
|
|
Net income (loss) before income taxes |
|
|
|
|
|
|
|
|
(1,477) |
|
|
2,283 |
|
|
|
|
806 |
|
|
|
Income tax provision |
|
|
|
|
|
|
|
|
693 |
|
|
— |
|
|
|
|
693 |
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
$ |
(2,170) |
|
|
$ |
2,283 |
|
|
|
|
$ |
113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - basic |
|
|
|
|
|
|
|
|
$ |
(0.02) |
|
|
$ |
0.02 |
|
|
|
|
$ |
0.00 |
|
|
|
Net income (loss) per share - diluted |
|
|
|
|
|
|
|
|
$ |
(0.02) |
|
|
$ |
0.02 |
|
|
|
|
$ |
0.00 |
|
|
|
Weighted average shares - basic |
|
|
|
|
|
|
|
|
92,752 |
|
|
92,752 |
|
|
|
|
92,752 |
|
|
|
Weighted average shares - diluted |
|
|
|
|
|
|
|
|
92,752 |
|
|
92,752 |
|
|
|
|
92,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
$ |
(2,170) |
|
|
$ |
2,283 |
|
|
|
|
$ |
113 |
|
|
|
Foreign currency translation adjustments, net |
|
|
|
|
|
|
|
|
1,480 |
|
|
— |
|
|
|
|
1,480 |
|
|
|
Total comprehensive income (loss) |
|
|
|
|
|
|
|
|
$ |
(690) |
|
|
$ |
2,283 |
|
|
|
|
$ |
1,593 |
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended December 31, 2022 |
|
As previously reported |
|
Restatement adjustments |
|
Reference |
|
As restated |
Operating activities |
|
|
|
|
|
|
|
Net income (loss) |
$ |
(24,334) |
|
|
$ |
16,144 |
|
|
(a) (b) |
|
$ |
(8,190) |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
7,235 |
|
|
— |
|
|
|
|
7,235 |
|
Amortization of debt issuance costs |
1,201 |
|
|
— |
|
|
|
|
1,201 |
|
Long-term debt related costs |
992 |
|
|
— |
|
|
|
|
992 |
|
|
|
|
|
|
|
|
|
Provision for manufacturing and service inventories |
11,334 |
|
|
— |
|
|
|
|
11,334 |
|
|
|
|
|
|
|
|
|
Stock-based compensation |
8,340 |
|
|
— |
|
|
|
|
8,340 |
|
Change in fair value of warrant liabilities |
— |
|
|
(10,678) |
|
|
(b) |
|
(10,678) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized foreign exchange (gain) loss, net of income taxes |
(1,134) |
|
|
— |
|
|
|
|
(1,134) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-cash |
(2,059) |
|
|
— |
|
|
|
|
(2,059) |
|
Changes in assets and liabilities, net of effect of acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
(3,367) |
|
|
— |
|
|
|
|
(3,367) |
|
Manufacturing inventories |
(9,352) |
|
|
— |
|
|
|
|
(9,352) |
|
Service parts inventories |
(2,671) |
|
|
— |
|
|
|
|
(2,671) |
|
Accounts payable |
7,015 |
|
|
— |
|
|
|
|
7,015 |
|
Prepaid expenses |
654 |
|
|
— |
|
|
|
|
654 |
|
Deferred revenue |
(14,351) |
|
|
(5,466) |
|
|
(a) |
|
(19,817) |
|
Accrued restructuring charges |
130 |
|
|
— |
|
|
|
|
130 |
|
Accrued compensation |
(614) |
|
|
— |
|
|
|
|
(614) |
|
Other assets |
(1,455) |
|
|
— |
|
|
|
|
(1,455) |
|
Other liabilities |
2,840 |
|
|
— |
|
|
|
|
2,840 |
|
Net cash used in operating activities |
(19,596) |
|
|
— |
|
|
|
|
(19,596) |
|
Investing activities |
|
|
|
|
|
|
|
Purchases of property and equipment |
(10,644) |
|
|
— |
|
|
|
|
(10,644) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business acquisitions |
(2,000) |
|
|
— |
|
|
|
|
(2,000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
(12,644) |
|
|
— |
|
|
|
|
(12,644) |
|
Financing activities |
|
|
|
|
|
|
|
Borrowings of long-term debt, net of debt issuance costs |
— |
|
|
— |
|
|
|
|
— |
|
Repayments of long-term debt |
(23,346) |
|
|
— |
|
|
|
|
(23,346) |
|
Borrowings of credit facility |
363,103 |
|
|
— |
|
|
|
|
363,103 |
|
Repayments of credit facility |
(353,502) |
|
|
— |
|
|
|
|
(353,502) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock |
66,718 |
|
|
— |
|
|
|
|
66,718 |
|
Net cash provided by financing activities |
52,973 |
|
|
— |
|
|
|
|
52,973 |
|
Effect of exchange rate changes on cash and cash equivalents |
21 |
|
|
— |
|
|
|
|
21 |
|
Net change in cash, cash equivalents, and restricted cash |
20,754 |
|
|
— |
|
|
|
|
20,754 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
5,493 |
|
|
— |
|
|
|
|
5,493 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
26,247 |
|
|
$ |
— |
|
|
|
|
$ |
26,247 |
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
|
|
Cash paid for interest |
$ |
6,270 |
|
|
$ |
— |
|
|
|
|
$ |
6,270 |
|
Cash paid for income taxes, net of refunds |
$ |
837 |
|
|
$ |
— |
|
|
|
|
$ |
837 |
|
Non-cash transactions |
|
|
|
|
|
|
|
Purchases of property and equipment included in accounts payable |
$ |
1,198 |
|
|
$ |
— |
|
|
|
|
$ |
1,198 |
|
Transfer of manufacturing inventory to services inventory |
$ |
2,308 |
|
|
$ |
— |
|
|
|
|
$ |
2,308 |
|
Transfer of manufacturing inventory to property and equipment |
$ |
264 |
|
|
$ |
— |
|
|
|
|
$ |
264 |
|
|
|
|
|
|
|
|
|
Paid-in-kind interest |
$ |
319 |
|
|
$ |
— |
|
|
|
|
$ |
319 |
|
Deemed dividend |
$ |
389 |
|
|
$ |
(389) |
|
|
(b) |
|
$ |
— |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the statement of cash flows: |
Cash and cash equivalents |
$ |
26,028 |
|
|
$ |
— |
|
|
|
|
$ |
26,028 |
|
Restricted cash, current |
219 |
|
|
— |
|
|
|
|
219 |
|
Total cash, cash equivalents and restricted cash at the end of period |
$ |
26,247 |
|
|
$ |
— |
|
|
|
|
$ |
26,247 |
|
QUANTUM CORPORATION
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
Additional Paid-in Capital |
|
Accumulated Deficit |
|
Accumulated Other Comprehensive Loss |
|
Total Stockholders' Deficit |
Three Months Ended |
|
Shares |
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2022 |
|
92,158 |
|
|
$ |
922 |
|
|
$ |
696,567 |
|
|
$ |
(776,027) |
|
|
$ |
(3,997) |
|
|
$ |
(82,535) |
|
Activity, As Reported |
|
986 |
|
|
10 |
|
|
2,969 |
|
|
(2,170) |
|
|
1,480 |
|
|
2,289 |
|
Adjustments |
|
— |
|
|
— |
|
|
— |
|
|
2,283 |
|
|
— |
|
|
2,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2022 |
|
93,144 |
|
|
$ |
932 |
|
|
$ |
699,536 |
|
|
$ |
(775,914) |
|
|
$ |
(2,517) |
|
|
$ |
(77,963) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2022, As Restated |
|
60,433 |
|
|
$ |
605 |
|
|
$ |
624,805 |
|
|
$ |
(767,724) |
|
|
$ |
(1,423) |
|
|
$ |
(143,737) |
|
Activity, As Reported |
|
32,711 |
|
|
327 |
|
|
74,731 |
|
|
(24,334) |
|
|
(1,094) |
|
|
49,630 |
|
Adjustments |
|
— |
|
|
— |
|
|
— |
|
|
16,144 |
|
|
— |
|
|
16,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2022 |
|
93,144 |
|
|
$ |
932 |
|
|
$ |
699,536 |
|
|
$ |
(775,914) |
|
|
$ |
(2,517) |
|
|
$ |
(77,963) |
|
|