Restatement of Previously Reported Fiscal 2023 Interim Financial Statements (Unaudited) | Note 12 – Restatement of Previously Reported Fiscal 2023 Interim Financial Statements (Unaudited) The impact from the restatement described in Note 1 on the line items within our unaudited condensed consolidated financial statements as of and for the three and nine months ended January 31, 2023 previously filed in our Quarterly Report on Form 10-Q for the quarter ended January 31, 2023 are as follows (in thousands, except par value and per share information): The impact on the line items within our unaudited condensed consolidated financial statements as of and for the three and nine months ended January 31, 2023 previously filed in our Quarterly Report on Form 10-Q for the quarter ended January 31, 2023 are as follows (in thousands, except par value and per share information): Schedule of consolidated balance sheet As of January 31, 2023 Condensed Consolidated Balance Sheet (as reported) (adjustments) (as restated) ASSETS Current assets: Cash and cash equivalents $ 59,916 $ – $ 59,916 Accounts receivable, net 14,826 – 14,826 Contract assets 10,388 – 10,388 Inventory 45,102 – 45,102 Prepaid expenses and other current assets 2,111 – 2,111 Total current assets 132,343 – 132,343 Property and equipment, net 164,292 118 164,410 Operating lease right-of-use assets 34,463 – 34,463 Deferred tax assets 114,580 237 114,817 Other assets 4,402 – 4,402 Restricted cash 350 – 350 Total assets $ 450,430 $ 355 $ 450,785 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 36,392 $ – $ 36,392 Accrued compensation and benefits 8,400 – 8,400 Contract liabilities 37,750 – 37,750 Convertible senior notes, net – 140,359 140,359 Current portion of operating lease liabilities 3,024 – 3,024 Other current liabilities 1,753 630 2,383 Total current liabilities 87,319 140,989 228,308 Convertible senior notes, net 140,359 (140,359 ) – Operating lease liabilities, less current portion 35,659 – 35,659 Finance lease liabilities, less current portion 1,698 – 1,698 Total liabilities 265,035 630 265,665 Commitments and contingencies – – – Stockholders’ equity: Preferred stock, $0.001 par value; 5,000 shares authorized; no shares issued and outstanding at respective dates – – – Common stock, $0.001 par value; 150,000 shares authorized; 62,523 and 61,807 shares issued and outstanding at respective dates 62 – 62 Additional paid-in capital 615,841 – 615,841 Accumulated deficit (430,508 ) (275 ) (430,783 ) Total stockholders’ equity 185,395 (275 ) 185,120 Total liabilities and stockholders’ equity $ 450,430 $ 355 $ 450,785 Schedule of consolidated statement of income and comprehensive income Three Months Ended January 31, 2023 Condensed Consolidated Statement of Income (Loss) and Comprehensive Income (Loss) (as reported) (adjustments) (as restated) Revenues $ 38,018 $ – $ 38,018 Cost of revenues 28,193 – 28,193 Gross profit 9,825 – 9,825 Operating expenses: Selling, general and administrative 7,107 – 7,107 Total operating expenses 7,107 – 7,107 Operating income 2,718 – 2,718 Interest expense (620 ) (16 ) (636 ) Other income (expense), net 432 – 432 Net income before income taxes 2,530 (16 ) 2,514 Income tax expense 2,069 692 2,761 Net income (loss) $ 461 $ (708 ) $ (247 ) Comprehensive income (loss) $ 461 $ (708 ) $ (247 ) Net income (loss) per share: Basic $ 0.01 $ (0.01 ) $ (0.00 ) Diluted $ 0.01 $ (0.01 ) $ (0.00 ) Weighted average common shares outstanding: Basic 62,388 – 62,388 Diluted 63,726 5,438 69,164 Nine Months Ended January 31, 2023 Condensed Consolidated Statement of Income and Comprehensive Income (as reported) (adjustments) (as restated) Revenues $ 109,467 $ – $ 109,467 Cost of revenues 86,378 – 86,378 Gross profit 23,089 – 23,089 Operating expenses: Selling, general and administrative 20,320 – 20,320 Total operating expenses 20,320 – 20,320 Operating income 2,769 – 2,769 Interest expense (1,841 ) (513 ) (2,354 ) Other income (expense), net 627 – 627 Net income before income taxes 1,555 (513 ) 1,042 Income tax expense 686 (238 ) 448 Net income $ 869 $ (275 ) $ 594 Comprehensive income $ 869 $ (275 ) $ 594 Net income per share: Basic $ 0.01 $ – $ 0.01 Diluted $ 0.01 $ – $ 0.01 Weighted average common shares outstanding: Basic 62,166 – 62,166 Diluted 63,634 – 63,634 Schedule of condensed consolidated statement of stockholders’ equity Three Months Ended January 31, 2023 Accumulated Deficit Total Stockholders’ Equity Accumulated Deficit Total Stockholders’ Equity Condensed Consolidated Statement of Stockholders’ Equity (as reported) (as reported) (adjustments) (as restated) (as restated) Balances at October 31, 2022 $ (430,969 ) $ 181,195 $ 433 $ (430,536 ) $ 181,628 Common stock issued under equity compensation plans – 995 – – 995 Stock-based compensation expense – 2,744 – – 2,744 Net income (loss) 461 461 (708 ) (247 ) (247 ) Balances at January 31, 2023 $ (430,508 ) $ 185,395 $ (275 ) $ (430,783 ) $ 185,120 Nine Months Ended January 31, 2023 Accumulated Deficit Total Stockholders’ Equity Accumulated Deficit Total Stockholders’ Equity Condensed Consolidated Statement of Stockholders’ Equity (as reported) (as reported) (adjustments) (as restated) (as restated) Balances at April 30, 2022 $ (431,377 ) $ 174,526 $ – $ (431,377 ) $ 174,526 Common stock issued under equity compensation plans – 2,573 – – 2,573 Stock-based compensation expense – 7,427 – – 7,427 Net income 869 869 (275 ) 594 594 Balances at January 31, 2023 $ (430,508 ) $ 185,395 $ (275 ) $ (430,783 ) $ 185,120 Schedule of consolidated statement of cash flows Nine Months Ended January 31, 2023 Condensed Consolidated Statement of Cash Flows (as reported) (adjustments) (as restated) CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 869 $ (275 ) $ 594 Adjustments to reconcile net income to net cash used in operating activities: Stock-based compensation 7,427 – 7,427 Depreciation and amortization 5,326 – 5,326 Amortization of debt issuance costs 782 – 782 Deferred income taxes 502 (237 ) 265 Loss on disposal of property and equipment 82 – 82 Changes in operating assets and liabilities: Accounts receivable, net 5,721 – 5,721 Contract assets (5,019 ) – (5,019 ) Inventory (19,040 ) – (19,040 ) Prepaid expenses and other assets (7 ) – (7 ) Accounts payable 2,904 – 2,904 Accrued compensation and benefits (18 ) – (18 ) Contract liabilities (16,048 ) – (16,048 ) Other accrued expenses and liabilities 833 331 1,164 Net cash used in operating activities (15,686 ) (181 ) (15,867 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment (52,761 ) 181 (52,580 ) Net cash used in investing activities (52,761 ) 181 (52,580 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of common stock under equity compensation plans 2,573 – 2,573 Principal payments on finance lease (376 ) – (376 ) Net cash provided by financing activities 2,197 – 2,197 Net decrease in cash, cash equivalents and restricted cash (66,250 ) – (66,250 ) Cash, cash equivalents and restricted cash, beginning of period 126,516 – 126,516 Cash, cash equivalents and restricted cash, end of period $ 60,266 – $ 60,266 Supplemental disclosures of cash flow information: Cash paid for interest $ 224 $ 268 $ 492 Cash paid for income taxes $ 220 $ – $ 220 Supplemental disclosures of investing non-cash activities: Unpaid purchases of property and equipment $ 23,984 $ 299 $ 24,283 The impact from the restatement on the line items within our unaudited condensed consolidated financial statements as of and for the three and six months ended October 31, 2022 previously filed in our Quarterly Report on Form 10-Q for the quarter ended October 31, 2022 are as follows (in thousands, except par value and per share information): Schedule of consolidated balance sheet As of October 31, 2022 Condensed Consolidated Balance Sheet (as reported) (adjustments) (as restated) ASSETS Current assets: Cash and cash equivalents $ 77,292 $ – $ 77,292 Accounts receivable, net 20,580 – 20,580 Contract assets 6,528 – 6,528 Inventory 39,061 – 39,061 Prepaid expenses and other current assets 2,480 – 2,480 Total current assets 145,941 – 145,941 Property and equipment, net 139,386 (49 ) 139,337 Operating lease right-of-use assets 35,373 – 35,373 Deferred tax assets 116,647 930 117,577 Other assets 4,153 – 4,153 Restricted cash 350 – 350 Total assets $ 441,850 $ 881 $ 442,731 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 23,328 $ – $ 23,328 Accrued compensation and benefits 6,007 – 6,007 Contract liabilities 48,446 – 48,446 Convertible senior notes, net – 140,097 140,097 Current portion of operating lease liabilities 3,111 – 3,111 Other current liabilities 1,485 448 1,933 Total current liabilities 82,377 140,545 222,922 Convertible senior notes, net 140,097 (140,097 ) – Operating lease liabilities, less current portion 36,350 – 36,350 Finance lease liabilities, less current portion 1,831 – 1,831 Total liabilities 260,655 448 261,103 Commitments and contingencies – – – Stockholders’ equity: Preferred stock, $0.001 par value; 5,000 shares authorized; no shares issued and outstanding at respective dates – – – Common stock, $0.001 par value; 150,000 shares authorized; 62,308 and 61,807 shares issued and outstanding at respective dates 62 – 62 Additional paid-in capital 612,102 – 612,102 Accumulated deficit (430,969 ) 433 (430,536 ) Total stockholders’ equity 181,195 433 181,628 Total liabilities and stockholders’ equity $ 441,850 $ 881 $ 442,731 Schedule of consolidated statement of income and comprehensive income Three Months Ended October 31, 2022 Condensed Consolidated Statement of Loss and Comprehensive Loss (as reported) (adjustments) (as restated) Revenues $ 34,757 $ – $ 34,757 Cost of revenues 30,610 – 30,610 Gross profit 4,147 – 4,147 Operating expenses: Selling, general and administrative 6,831 – 6,831 Total operating expenses 6,831 – 6,831 Operating loss (2,684 ) – (2,684 ) Interest expense (703 ) (174 ) (877 ) Other income, net 145 – 145 Net loss before income taxes (3,242 ) (174 ) (3,416 ) Income tax benefit (2,086 ) (810 ) (2,896 ) Net loss $ (1,156 ) $ 636 $ (520 ) Comprehensive loss $ (1,156 ) $ 636 $ (520 ) Net loss per share: Basic $ (0.02 ) $ 0.01 $ (0.01 ) Diluted $ (0.02 ) $ 0.01 $ (0.01 ) Weighted average common shares outstanding: Basic 62,204 – 62,204 Diluted 62,204 – 62,204 Six Months Ended October 31, 2022 Condensed Consolidated Statement of Income and Comprehensive Income (as reported) (adjustments) (as restated) Revenues $ 71,449 $ – $ 71,449 Cost of revenues 58,185 – 58,185 Gross profit 13,264 – 13,264 Operating expenses: Selling, general and administrative 13,213 – 13,213 Total operating expenses 13,213 – 13,213 Operating income 51 – 51 Interest expense (1,221 ) (497 ) (1,718 ) Other income, net 195 – 195 Net loss before income taxes (975 ) (497 ) (1,472 ) Income tax benefit (1,383 ) (930 ) (2,313 ) Net income $ 408 $ 433 $ 841 Comprehensive income $ 408 $ 433 $ 841 Net income per share: Basic $ 0.01 $ – $ 0.01 Diluted $ 0.01 $ (0.01 ) $ (0.00 ) Weighted average common shares outstanding: Basic 62,054 – 62,054 Diluted 63,574 6,776 70,350 Schedule of condensed consolidated statement of stockholders’ equity Three Months Ended October 31, 2022 Accumulated Deficit Total Stockholders’ Equity Accumulated Deficit Total Stockholders’ Equity Condensed Consolidated Statement of Stockholders’ Equity (as reported) (as reported) (adjustments) (as restated) (as restated) Balances at July 31, 2022 $ (429,813 ) $ 178,999 $ (203 ) $ (430,016 ) $ 178,796 Common stock issued under equity compensation plans – 566 – – 566 Stock-based compensation expense – 2,786 – – 2,786 Net loss (1,156 ) (1,156 ) 636 (520 ) (520 ) Balances at October 31, 2022 $ (430,969 ) $ 181,195 $ 433 $ (430,536 ) $ 181,628 Six Months Ended October 31, 2022 Accumulated Deficit Total Stockholders’ Equity Accumulated Deficit Total Stockholders’ Equity Condensed Consolidated Statement of Stockholders’ Equity (as reported) (as reported) (adjustments) (as restated) (as restated) Balances at April 30, 2022 $ (431,377 ) $ 174,526 $ – $ (431,377 ) $ 174,526 Common stock issued under equity compensation plans – 1,578 – – 1,578 Stock-based compensation expense – 4,683 – – 4,683 Net income 408 408 433 841 841 Balances at October 31, 2022 $ (430,969 ) $ 181,195 $ 433 $ (430,536 ) $ 181,628 Schedule of consolidated statement of cash flows Six Months Ended October 31, 2022 Condensed Consolidated Statement of Cash Flows (as reported) (adjustments) (as restated) CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 408 $ 433 $ 841 Adjustments to reconcile net income to net cash used in operating activities: Stock-based compensation 4,683 – 4,683 Depreciation and amortization 3,409 – 3,409 Amortization of debt issuance costs 520 – 520 Deferred income taxes (1,565 ) (930 ) (2,495 ) Loss on disposal of property and equipment 70 – 70 Changes in operating assets and liabilities: Accounts receivable, net (33 ) – (33 ) Contract assets (1,159 ) – (1,159 ) Inventory (12,999 ) – (12,999 ) Prepaid expenses and other assets (127 ) – (127 ) Accounts payable 5,346 – 5,346 Accrued compensation and benefits (2,411 ) – (2,411 ) Contract liabilities (5,352 ) – (5,352 ) Other accrued expenses and liabilities 439 342 781 Net cash used in operating activities (8,771 ) (155 ) (8,926 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment (41,432 ) 155 (41,277 ) Net cash used in investing activities (41,432 ) 155 (41,277 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of common stock under equity compensation plans 1,578 – 1,578 Principal payments on finance leases (249 ) – (249 ) Net cash provided by financing activities 1,329 – 1,329 Net decrease in cash, cash equivalents and restricted cash (48,874 ) – (48,874 ) Cash, cash equivalents and restricted cash, beginning of period 126,516 – 126,516 Cash, cash equivalents and restricted cash, end of period $ 77,642 – $ 77,642 Supplemental disclosures of cash flow information: Cash paid for interest $ 438 $ 312 $ 750 Cash paid for income taxes $ 220 $ – $ 220 Supplemental disclosures of non-cash activities: Unpaid purchases of property and equipment $ 8,478 $ 106 $ 8,584 In connection with the restatement of the 2023 fiscal period we did correct certain errors for the three-month period ended July 31, 2022 that when aggregated are not material to any of our previously issued annual or interim financial statements. The effects of the correction of these immaterial errors on the line items within our unaudited condensed consolidated financial statements as of and for the three months ended July 31, 2022 previously filed in our Quarterly Report on Form 10-Q for the quarter ended July 31, 2022 are as follows (in thousands, except par value and per share information): Schedule of consolidated balance sheet As of July 31, 2022 Condensed Consolidated Balance Sheet (as reported) (corrections) (as corrected) ASSETS Current assets: Cash and cash equivalents $ 115,137 $ – $ 115,137 Accounts receivable, net 25,945 – 25,945 Contract assets 7,078 – 7,078 Inventory 30,354 – 30,354 Prepaid expenses 2,121 – 2,121 Total current assets 180,635 – 180,635 Property and equipment, net 114,929 (55 ) 114,874 Operating lease right-of-use assets 36,093 – 36,093 Deferred tax assets 114,472 48 114,520 Other assets 4,740 – 4,740 Restricted cash 350 – 350 Total assets $ 451,219 $ (7 ) $ 451,212 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 30,461 $ – $ 30,461 Accrued compensation and benefits 5,300 – 5,300 Contract liabilities 52,775 – 52,775 Current portion of operating lease liabilities 3,152 – 3,152 Other current liabilities 1,655 196 1,851 Total current liabilities 93,343 196 93,539 Convertible senior notes, net 139,837 – 139,837 Operating lease liabilities, less current portion 37,077 – 37,077 Finance lease liabilities, less current portion 1,963 – 1,963 Total liabilities 272,220 196 272,416 Commitments and contingencies Stockholders’ equity: Preferred stock, $0.001 par value; 5,000 shares authorized; no shares issued and outstanding at respective dates – – – Common stock, $0.001 par value; 150,000 shares authorized; 62,165 and 61,807 shares issued and outstanding at respective dates 62 – 62 Additional paid-in capital 608,750 – 608,750 Accumulated deficit (429,813 ) (203 ) (430,016 ) Total stockholders’ equity 178,999 (203 ) 178,796 Total liabilities and stockholders’ equity $ 451,219 $ (7 ) $ 451,212 Schedule of consolidated statement of income and comprehensive income Three Months Ended July 31, 2022 Condensed Consolidated Statement of Income and Comprehensive Income (as reported) (corrections) (as corrected) Revenues $ 36,692 $ – $ 36,692 Cost of revenues 27,575 – 27,575 Gross profit 9,117 – 9,117 Operating expenses: Selling, general and administrative 6,382 – 6,382 Total operating expenses 6,382 – 6,382 Operating income 2,735 – 2,735 Interest expense (518 ) (323 ) (841 ) Other income (expense), net 50 – 50 Net income before income taxes 2,267 (323 ) 1,944 Income tax expense 703 (120 ) 583 Net income $ 1,564 $ (203 ) $ 1,361 Comprehensive income $ 1,564 $ (203 ) $ 1,361 Net income per share: Basic $ 0.03 $ (0.01 ) $ 0.02 Diluted $ 0.02 $ – $ 0.02 Weighted average common shares outstanding: Basic 61,905 – 61,905 Diluted 63,333 – 63,333 Schedule of condensed consolidated statement of stockholders’ equity Three Months Ended July 31, 2022 Accumulated Deficit Total Stockholders’ Equity Accumulated Deficit Total Stockholders’ Equity Condensed Consolidated Statement of Stockholders’ Equity (as reported) (as reported) (corrections) (as corrected) (as corrected) Balances at April 30, 2022 $ (431,377 ) $ 174,526 $ – $ (431,377 ) $ 174,526 Common stock issued under equity compensation plans – 1,012 – – 1,012 Stock-based compensation expense – 1,897 – – 1,897 Net income 1,564 1,564 (203 ) 1,361 1,361 Balances at July 31, 2022 $ (429,813 ) $ 178,999 $ (203 ) $ (430,016 ) $ 178,796 Schedule of consolidated statement of cash flows Three Months Ended July 31, 2022 Condensed Consolidated Statement of Cash Flows (as reported) (corrections) (as corrected) CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 1,564 $ (203 ) $ 1,361 Adjustments to reconcile net income to net cash used in operating activities: Stock-based compensation 1,897 – 1,897 Depreciation and amortization 1,590 – 1,590 Amortization of debt issuance costs 260 – 260 Deferred income taxes 610 (48 ) 562 Loss on disposal of property and equipment 34 – 34 Changes in operating assets and liabilities: Accounts receivable, net (5,398 ) – (5,398 ) Contract assets (1,709 ) – (1,709 ) Inventory (4,292 ) – (4,292 ) Prepaid expenses and other assets (355 ) – (355 ) Accounts payable 4,242 – 4,242 Accrued compensation and benefits (3,118 ) – (3,118 ) Contract liabilities (1,023 ) – (1,023 ) Other accrued expenses and liabilities 664 196 860 Net cash used in operating activities (5,034 ) (55 ) (5,089 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment (6,924 ) 55 (6,869 ) Net cash used in investing activities (6,924 ) 55 (6,869 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of common stock under equity compensation plans 1,012 – 1,012 Principal payments on finance lease (83 ) – (83 ) Net cash provided by financing activities 929 – 929 Net decrease in cash, cash equivalents and restricted cash (11,029 ) – (11,029 ) Cash, cash equivalents and restricted cash, beginning of period 126,516 – 126,516 Cash, cash equivalents and restricted cash, end of period $ 115,487 $ – $ 115,487 Supplemental disclosures of cash flow information: Cash paid for interest $ 23 $ – $ 23 Cash paid for income taxes $ 40 $ – $ 40 Supplemental disclosures of non-cash activities: Unpaid purchases of property and equipment $ 16,674 $ – $ 16,674 Unpaid financial lease obligation $ 41 $ – $ 41 |