Filed pursuant to Rule 424(b)(3)
Registration Statement No. 333-260288
Prospectus Supplement No. 8
(To Prospectus dated June 20, 2023)
KORE GROUP HOLDINGS, INC.
This prospectus supplement updates, amends and supplements the prospectus dated June 20, 2023 (the “Prospectus”), which forms a part of our Registration Statement on Form S-1 (Registration No. 333-260288). Capitalized terms used in this prospectus supplement and not otherwise defined herein have the meanings specified in the Prospectus.
This prospectus supplement is being filed to update, amend and supplement the information included in the Prospectus with the information contained in our Quarterly Report on Form 10-Q filed with the SEC on May 15, 2025, which is set forth below.
This prospectus supplement is not complete without the Prospectus. This prospectus supplement should be read in conjunction with the Prospectus, which is to be delivered with this prospectus supplement, and is qualified by reference thereto, except to the extent that the information in this prospectus supplement updates or supersedes the information contained in the Prospectus. Please keep this prospectus supplement with your Prospectus for future reference.
KORE Group Holdings, Inc.’s shares of common stock trade on the New York Stock Exchange (the “NYSE”) under the ticker symbol “KORE”. On May 14, 2025, the closing price of our common stock was $2.23.
INVESTING IN OUR SECURITIES INVOLVES CERTAIN RISKS. SEE “RISK FACTORS” BEGINNING ON PAGE 5 OF THE PROSPECTUS AS SUPPLEMENTED BY THE “RISK FACTORS” APPEARING ON PAGE 32 OF THE ATTACHED FORM 10-Q.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if the Prospectus or this prospectus supplement is truthful or complete. Any representation to the contrary is a criminal offense.
The date of this prospectus supplement is May 15, 2025
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________________________
FORM 10-Q
_____________________________
(Mark One)
| | | | | |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2025
OR
| | | | | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number 001-40856
_____________________________
KORE Group Holdings, Inc.
(Exact name of registrant as specified in its charter)
_____________________________
| | | | | |
Delaware | 86-3078783 |
(State of incorporation) | (I.R.S. Employer Identification No.) |
| |
3 Ravinia Drive, Suite 500, Atlanta, GA | 30346 |
(Address of principal executive office) | (Zip code) |
877-710-5673
Registrant’s telephone number, including area code
_____________________________
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common stock, $0.0001 par value per share | | KORE | | New York Stock Exchange |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | |
Large accelerated filer | o | | Accelerated filer | o |
Non-accelerated filer | x | | Smaller reporting company | x |
| | | Emerging growth company | x |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x
As of May 13, 2025, there were 17,160,061 shares of the registrant’s common stock, par value $0.0001 per share, outstanding.
PART I. FINANCIAL INFORMATION
ITEM 1. Financial Statements (Unaudited)
KORE Group Holdings, Inc.
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share and per share data)
| | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 |
ASSETS |
Current assets: | | | |
Cash | $ | 19,656 | | | $ | 19,408 | |
Accounts receivable, net | 45,396 | | | 43,980 | |
Inventories, net | 6,067 | | | 6,653 | |
Prepaid expenses and other current assets | 9,415 | | | 9,922 | |
Total current assets | 80,534 | | | 79,963 | |
Noncurrent assets: | | | |
Restricted cash | 294 | | | 293 | |
Property and equipment, net | 7,852 | | | 9,052 | |
Intangible assets, net | 115,057 | | | 125,057 | |
Goodwill | 228,844 | | | 228,844 | |
Operating lease right-of-use assets | 8,346 | | | 8,412 | |
Other non-current assets | 4,207 | | | 4,212 | |
Total assets | $ | 445,134 | | | $ | 455,833 | |
| | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
Current liabilities: | | | |
Accounts payable | $ | 18,559 | | | $ | 14,827 | |
Accrued liabilities | 29,244 | | | 31,849 | |
Current portion of operating lease liabilities | 1,447 | | | 1,431 | |
Deferred revenue | 8,433 | | | 8,509 | |
Current portion of long-term debt and other borrowings, net | 1,850 | | | 1,850 | |
Warrant liabilities to affiliates | 5,820 | | | 7,624 | |
Total current liabilities | 65,353 | | | 66,090 | |
Noncurrent liabilities: | | | |
Operating lease liabilities | 8,141 | | | 8,278 | |
Long-term debt and other borrowings, net | 295,528 | | | 295,661 | |
Deferred income tax liabilities, net | 3,398 | | | 4,131 | |
Accrued interest due to affiliate | 29,460 | | | 23,798 | |
Mandatorily redeemable preferred stock due to affiliate, net | 143,058 | | | 142,776 | |
Other liabilities | 15,095 | | | 14,699 | |
Total liabilities | 560,033 | | | 555,433 | |
Commitments and Contingencies | | | |
Stockholders’ deficit: | | | |
Common stock, voting, par value $0.0001 per share; 315,000,000 shares authorized; 18,236,851 shares issued and 17,044,114 outstanding as of March 31, 2025, and 18,201,093 shares issued and 17,008,356 outstanding as of December 31, 2024 | 8 | | | 8 | |
Additional paid-in capital | 469,264 | | | 468,711 | |
Accumulated other comprehensive loss | (4,722) | | | (3,778) | |
Accumulated deficit | (576,264) | | | (561,356) | |
Treasury stock, at cost, 1,192,737 shares | (3,185) | | | (3,185) | |
Total stockholders’ deficit | (114,899) | | | (99,600) | |
Total liabilities and stockholders’ deficit | $ | 445,134 | | | $ | 455,833 | |
See accompanying notes to condensed consolidated financial statements
4
KORE Group Holdings, Inc.
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited)
(In thousands, except share and per share data)
| | | | | | | | | | | | |
| Three Months Ended March 31, | |
| 2025 | | 2024 | |
Revenue | | | | |
Services | $ | 55,431 | | | $ | 59,640 | | |
Products | 16,711 | | | 16,335 | | |
Total revenue | 72,142 | | | 75,975 | | |
Cost of revenue | | | | |
Services | 23,326 | | | 23,946 | | |
Products | 9,696 | | | 10,267 | | |
Total cost of revenue (exclusive of depreciation and amortization shown separately below) | 33,022 | | | 34,213 | | |
Operating expenses | | | | |
Selling, general, and administrative expenses | 27,665 | | | 35,367 | | |
Selling, general, and administrative expenses incurred with affiliate | — | | | 170 | | |
Depreciation and amortization | 13,911 | | | 13,606 | | |
Total operating expenses | 41,576 | | | 49,143 | | |
Operating loss | (2,456) | | | (7,381) | | |
Other expense (income) | | | | |
Interest expense, including amortization of deferred financing costs | 7,314 | | | 7,753 | | |
Interest expense incurred with affiliate, including amortization of deferred financing costs | 5,663 | | | 5,187 | | |
Interest income | (144) | | | (300) | | |
Change in fair value of warrant liabilities to affiliates | (1,804) | | | (2,321) | | |
Other expense, net | 314 | | | 307 | | |
Loss before income taxes | (13,799) | | | (18,007) | | |
Income tax expense (benefit) | 1,109 | | | (420) | | |
Net loss | $ | (14,908) | | | $ | (17,587) | | |
| | | | |
Loss per share: | | | | |
Basic and diluted | $ | (0.77) | | | $ | (0.93) | | |
Weighted average shares outstanding: | | | | |
Basic and diluted | 19,433,080 | | | 18,992,075 | | |
| | | | |
Comprehensive loss | | | | |
Net loss | $ | (14,908) | | | $ | (17,587) | | |
Other comprehensive loss: | | | | |
Foreign currency translation adjustment | (944) | | | 240 | | |
Comprehensive loss | $ | (15,852) | | | $ | (17,347) | | |
See accompanying notes to condensed consolidated financial statements
5
KORE Group Holdings, Inc.
Condensed Consolidated Statements of Changes in Stockholders’ (Deficit) Equity (Unaudited)
(In thousands, except share data)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2025 | | 2024 |
Par value of common stock | | | |
Balance, beginning of period | $ | 8 | | | $ | 8 | |
| | | |
Balance, end of period | 8 | | | 8 | |
| | | |
Additional paid-in capital | | | |
Balance, beginning of period | 468,711 | | | 461,069 | |
Stock-based compensation expense | 589 | | | 2,708 | |
Stock awards cancelled for employee tax withholdings | (36) | | | — | |
Balance, end of period | 469,264 | | | 463,777 | |
| | | |
Accumulated other comprehensive loss | | | |
Balance, beginning of period | (3,778) | | | (6,070) | |
Foreign currency translation adjustment | (944) | | | 240 | |
Balance, end of period | (4,722) | | | (5,830) | |
| | | |
Accumulated deficit | | | |
Balance, beginning of period | (561,356) | | | (415,280) | |
Net loss | (14,908) | | | (17,587) | |
Balance, end of period | (576,264) | | | (432,867) | |
| | | |
Treasury stock, at cost | | | |
Balance, beginning of period | (3,185) | | | (2,754) | |
| | | |
Balance, end of period | (3,185) | | | (2,754) | |
| | | |
Total stockholders’ (deficit) equity | $ | (114,899) | | | $ | 22,334 | |
See accompanying notes to condensed consolidated financial statements
6
KORE Group Holdings, Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2025 | | 2024 |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Net cash provided by operating activities | $ | 2,874 | | | $ | 1,904 | |
| | | |
Investing activities: | | | |
Purchases of property and equipment | (126) | | | (877) | |
Additions to intangible assets | (2,151) | | | (3,808) | |
Net cash used in investing activities | $ | (2,277) | | | $ | (4,685) | |
| | | |
Financing activities: | | | |
Repayment of debt | (463) | | | (1,024) | |
Principal payments under finance lease obligations | (13) | | | (156) | |
Payment of employee tax withholdings through cancelled shares of stock | (36) | | | — | |
Net cash used in financing activities | $ | (512) | | | $ | (1,180) | |
Effect of exchange rate changes on cash | 164 | | | (154) | |
Net decrease in cash and restricted cash | $ | 249 | | | $ | (4,115) | |
Cash and restricted cash, beginning of period | $ | 19,701 | | | $ | 27,437 | |
Cash and restricted cash, end of period | $ | 19,950 | | | $ | 23,322 | |
| | | |
Non-cash investing and financing activities: | | | |
Operating lease right-of-use assets obtained in exchange for new operating lease liabilities | $ | 193 | | | $ | 485 | |
| | | |
Reconciliation of cash and restricted cash, end of period: | | | |
Cash | $ | 19,656 | | | $ | 23,025 | |
Restricted cash | 294 | | | 297 | |
Total cash and restricted cash, end of period: | $ | 19,950 | | | $ | 23,322 | |
See accompanying notes to condensed consolidated financial statements
7
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Basis of Presentation
KORE Group Holdings, Inc. (together with its subsidiaries, “KORE” or the “Company”) provides advanced connectivity services, location-based services, device solutions, managed and professional services used in the development and support of the “Internet of Things” (“IoT”) technology for the business market. The Company’s IoT platform is delivered in partnership with the world’s largest mobile network operators and provides secure, reliable, wireless connectivity to mobile and fixed devices. This technology enables the Company to expand its global technology platform by transferring capabilities across new and existing vertical markets and delivers complementary products to channel partners and resellers worldwide.
The Company is incorporated in the state of Delaware and its operations are primarily located in North America. The condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, and have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). All significant intercompany balances and transactions have been eliminated in consolidation.
Interim Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with the instructions to Article 10-01 of Regulation S-X for interim financial statements. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. These unaudited condensed consolidated financial statements and related notes should be read in conjunction with the annual consolidated financial statements and related notes for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 (“Annual Report on Form 10-K”).
In the opinion of management, the accompanying condensed consolidated financial statements contain all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods presented. Such operating results may not be indicative of the expected results for any other interim periods or the entire year.
Use of Estimates
The preparation of financial statements requires the Company to make a number of significant estimates. These include estimates of revenue recognition, fair value measurements of assets acquired and liabilities assumed in business combinations, assessments of indicators of impairment regarding various assets including goodwill, calculation of capitalized software costs, accounting for uncertainties in income tax positions, and other estimates that affect the reported amounts of certain assets and liabilities as of the date of the condensed consolidated financial statements and the reported amounts of certain revenues and expenses during the reported periods. Changes in these estimates may occur in the near term. The Company’s estimates are inherently subjective in nature and actual results could differ from the Company’s estimates and the differences could be material.
Reclassifications of Prior Period Presentation
The Company identified that the health administration costs of $0.2 million incurred with an affiliate were included in the “selling, general, and administrative expenses” on the condensed consolidated statement of operations and comprehensive loss for the period ended March 31, 2024. This amount has been reclassified to “selling, general, and administrative expenses incurred with affiliates”. See Note 8 — Related Party Transactions.
Recently Issued Accounting Pronouncements
The Company considers the applicability and impact of all Accounting Standards Updates (“ASUs”) issued by the Financial Accounting Standards Board (“FASB”). Previously identified ASUs that are also currently applicable to the Company’s future consolidated financial statements are discussed in Note 2 of the Company’s consolidated financial statements included in the Company’s Annual Report on Form 10-K.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
NOTE 2 – REVENUE RECOGNITION
Disaggregated Revenue
The table below sets forth a summary of revenue by major service line and product category:
| | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2025 | | 2024 |
Services: | | | |
IoT Connectivity (1) | $ | 52,797 | | | $ | 56,661 | |
IoT Solutions | 2,634 | | | 2,979 | |
| $ | 55,431 | | | $ | 59,640 | |
Products: | | | |
Hardware (2)(3) | $ | 16,711 | | | $ | 16,335 | |
| | | |
Total | $ | 72,142 | | | $ | 75,975 | |
(1) Includes connectivity-related revenue from IoT Connectivity and IoT Solutions.
(2) Includes hardware-related revenue from IoT Connectivity and IoT Solutions.
(3) Includes $2.0 million and $2.5 million of bill-and-hold arrangements for the three months ended March 31, 2025 and 2024, respectively.
The table below sets forth a summary of revenue by geographic area:
| | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2025 | | 2024 |
United States | $ | 62,309 | | | $ | 63,621 | |
Other countries (1) | 9,833 | | | 12,354 | |
Total | $ | 72,142 | | | $ | 75,975 | |
(1) No single country in “other countries” exceeded 10% of the total revenue for the three months ended March 31, 2025 and 2024.
Contract Assets
The following table sets forth the change in contract assets, or unbilled receivables:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Beginning balance | $ | 3,513 | | | $ | 2,173 | |
Revenue recognized during the period but not billed (1) | 1,136 | | | 3,271 | |
Amounts reclassified to accounts receivable | (453) | | | (1,931) | |
Ending balance | $ | 4,196 | | | $ | 3,513 | |
(1) Net of financing component of $0.4 million and $0.3 million as of March 31, 2025 and December 31, 2024, respectively.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Contract Liabilities
The table below sets forth the change in contract liabilities, or deferred revenue:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Beginning balance | $ | 8,509 | | | $ | 9,044 | |
Amounts billed but not recognized as revenue | 8,425 | | | 8,492 | |
Revenue recognized from balances held at the beginning of the period | (8,509) | | | (9,044) | |
Foreign exchange | 8 | | | 17 | |
Ending balance | $ | 8,433 | | | $ | 8,509 | |
Remaining Performance Obligations
Remaining performance obligations represent the aggregate amount of the transaction price in contracts allocated to performance obligations that are unsatisfied, or partially unsatisfied, at the end of the reporting period. Remaining performance obligations estimates are subject to change and are affected by several factors, including terminations, changes in the scope of contracts, periodic revalidations, adjustments for revenue that have not materialized, and adjustments for currency. As of March 31, 2025 the Company had approximately $37.7 million of remaining performance obligations on contracts with an original duration of one year or more. The Company expects to recognize approximately 70% of these remaining performance obligations in 2025, with the remaining balance recognized thereafter.
The Company has variable consideration of approximately $3.9 million and $2.5 million that was constrained revenue and excluded from the transaction price for the period ended March 31, 2025 and 2024, respectively.
Costs to Obtain and Fulfill a Contract
The Company did not have material costs related to obtaining a contract, or fulfilling a contract that are not addressed by other accounting standards, with amortization periods greater than one year for the three months ended March 31, 2025 and 2024.
NOTE 3 – ACCOUNTS RECEIVABLE
The following table sets forth the details of the Company’s accounts receivable, net balances included on the condensed consolidated balance sheets as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Accounts receivable | $ | 45,702 | | | $ | 44,304 | |
Less: allowance for credit losses | (306) | | | (324) | |
Accounts receivable, net | $ | 45,396 | | | $ | 43,980 | |
As of January 1, 2024, the Company’s accounts receivable balance was $52.4 million.
Bad debt expense was $0.2 million for the three months ended March 31, 2025 and 2024. Write-offs were $0.3 million and immaterial for the three months ended March 31, 2025 and 2024, respectively. Recoveries were immaterial for the three months ended March 31, 2025 and 2024.
NOTE 4 – CONDENSED CONSOLIDATED FINANCIAL STATEMENT DETAILS
The following table sets forth the details of prepaid expenses and other current assets included on the condensed consolidated balance sheets as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Prepaid expenses | $ | 4,828 | | | $ | 5,504 | |
Deposits | 1,576 | | | 1,582 |
Credit card receivables in-transit | 1,258 | | | 1,184 |
Sales taxes receivable | 885 | | | 874 |
Income taxes receivable | 868 | | | 778 | |
Total prepaid expenses and other current assets | $ | 9,415 | | | $ | 9,922 | |
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table sets forth the details of accrued liabilities included on the condensed consolidated balance sheets as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Accrued payroll and related costs | $ | 7,522 | | | $ | 7,131 | |
Sales and other taxes payable | 5,990 | | | 6,117 | |
Accrued cost of revenue | 5,218 | | | 8,122 | |
Accrued carrier costs | 4,986 | | | 4,399 | |
Income taxes payable | 2,871 | | | 1,397 | |
Interest payable | 2,258 | | | 4,236 | |
Other | 399 | | | 447 | |
Total accrued liabilities | $ | 29,244 | | | $ | 31,849 | |
NOTE 5 – DERIVATIVES
Derivatives are complex financial instruments. The Company does not use derivatives to manage financial risks or as an economic hedge. The Company’s sole derivative instrument arose as part of the issuance of Series A-1 preferred stock, $0.0001 par value per share (the “Series A-1 preferred stock”), to Searchlight, in which transaction Searchlight was also granted Penny Warrants, which are exercisable for $0.05 per warrant or by means of a cashless exercise formula. The Penny Warrants are considered a freestanding derivative instrument, as they are separable and legally detachable from the Series A-1 preferred stock, were issued for nominal or no apparent consideration, and have the essential characteristics inherent in a derivative instrument of a notional amount, an underlying security, and a mechanism for net settlement.
The following table sets forth the details of the derivative instrument presented on the condensed consolidated balance sheets and notional amounts as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | | | | | |
| | | | March 31, 2025 |
Derivatives Not Designated as Hedging Instruments | | Number of Warrants (Notional Amount) | | Warrant Liability | | Exercise Price Per Share |
| | | | ($ in thousands, except for exercise price per share) |
Penny Warrants issued to Searchlight | | 12,024,711 | | | $ | 5,820 | | | $ | 0.05 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2024 |
Derivatives Not Designated as Hedging Instruments | | Number of Warrants (Notional Amount) | | Warrant Liability | | Exercise Price Per Share |
| | | | ($ in thousands, except for exercise per share) |
Penny Warrants issued to Searchlight | | 12,024,711 | | | $ | 7,624 | | | $ | 0.05 | |
The gains and losses arising from this derivative instrument in the condensed consolidated statements of operations and comprehensive loss for the three months ended March 31, 2025 and 2024 are set forth as follows:
| | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2025 |
Derivatives Not Designated as Hedging Instruments | | Net Realized Gains (Losses) on Derivative Instruments | | Net Change in Unrealized Gain (Loss) on Derivative Instruments (1) |
| | (in thousands) |
Penny Warrants issued to Searchlight | | $ | — | | | $ | 1,804 | |
| | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2024 |
Derivatives Not Designated as Hedging Instruments | | Net Realized Gains (Losses) on Derivative Instruments | | Net Change in Unrealized Gain (Loss) on Derivative Instruments (1) |
| | (in thousands) |
Penny Warrants issued to Searchlight | | $ | — | | | $ | 2,321 | |
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
(1) The condensed consolidated statements of operations and comprehensive loss include the above unrealized loss on the Penny Warrants as well as the immaterial unrealized loss on the Private Placement Warrants in the “change in fair value of warrant liabilities to affiliates”.
NOTE 6 – FAIR VALUE MEASUREMENTS
For financial reporting purposes, the Company follows a fair value hierarchy established under GAAP that is used to determine the fair value of financial instruments. This hierarchy prioritizes relevant market inputs in order to determine an “exit price” at the measurement date, or the price at which an asset could be sold or a liability could be transferred in an orderly process that is not a forced liquidation or distressed sale. Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets. Level 2 inputs are observable inputs other than quoted prices for an asset or liability that are obtained through corroboration with observable market data. Level 3 inputs are unobservable inputs (e.g., the Company’s own data or assumptions) that are used when there is little, if any, relevant market activity for the asset or liability required to be measured at fair value.
In certain cases, inputs used to measure fair value fall into different levels of the fair value hierarchy. In such cases, the level at which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input requires judgment and considers factors specific to the asset or liability being measured.
As of March 31, 2025, the Company’s valuation policies and processes had not changed from those described in the consolidated financial statements for the year ended December 31, 2024 included in the Annual Report on Form 10-K, Part II, Item 8, Note 11 — Fair Value Measurements.
Financial Instruments Measured at Fair Value
The Company is required to measure its warrant liabilities at fair value for the Penny Warrants and Private Placement Warrants, which are both included in “warrant liabilities to affiliates” on the condensed consolidated balance sheets.
Penny Warrants
The Penny Warrants, issued in 2023, are marked to fair value by reference to the fair value of the Company’s stock price on the last day of the reporting period, less the five cent exercise price, and are therefore considered as Level 2 in the fair value hierarchy. The fair value of the Company’s stock as of March 31, 2025 and December 31, 2024, less the exercise price, resulted in a Penny Warrants valuation of approximately $5.8 million and $7.6 million as of March 31, 2025 and December 31, 2024, respectively.
Private Placement Warrants
The Private Placement Warrants are marked to fair value by reference to the fair value of the Company’s public warrants, which are therefore considered as Level 2 in the fair value hierarchy. The public warrants are traded on the OTC Pink Marketplace under the ticker symbol KORGW. As of March 31, 2025 and December 31, 2024, the aggregate value of the Private Placement Warrants was zero, as the reference price of the public warrants was less than one cent per warrant.
Financial Instruments Held at Amortized Cost for Which Fair Value is Disclosed
Financial instruments for which cost approximates fair value
Cash, including restricted cash, is stated at cost, which approximates fair value. The carrying amounts reported in the condensed consolidated balance sheets for accounts receivable (including contract assets), accounts payable, and accrued liabilities (including contract liabilities) approximate fair value, due to their short-term maturities.
Senior Secured Term Loan, Backstop Notes, and Mandatorily Redeemable Preferred Stock Due to Affiliate
The table below sets forth the amortized cost and fair value of the Company’s Senior Secured Term Loan as of March 31, 2025 and December 31, 2024. The fair value of this debt is not indicative of the amounts at which the Company could settle this debt.
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | |
Financial Instruments Disclosed at Fair Value Level 2 | | Measurement | | March 31, 2025 | | December 31, 2024 |
Senior Secured Term Loan | | Amortized cost | | $ | 178,990 | | | $ | 179,201 | |
| | Fair value | | $ | 168,541 | | | $ | 168,144 | |
The table below sets forth the amortized cost and fair value of the Backstop Notes and the Mandatorily Redeemable Preferred Stock Due to Affiliate as of March 31, 2025 and December 31, 2024. The fair value of this debt is not indicative of the amounts at which the Company could settle this debt.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | | | | | |
Financial Instrument Disclosed at Fair Value Level 3 | | Measurement | | March 31, 2025 | | December 31, 2024 |
Backstop Notes | | Amortized cost | | $ | 118,388 | | | $ | 118,310 | |
| | Fair value | | $ | 89,938 | | | $ | 87,507 | |
Mandatorily Redeemable Preferred Stock Due to Affiliate | | Amortized cost | | $ | 143,058 | | | $ | 142,776 | |
| | Fair value | | $ | 136,878 | | | $ | 128,356 | |
Additional disclosures regarding Level 3 unobservable inputs - Backstop Notes and Mandatorily Redeemable Preferred Stock Due to Affiliate
We use a third‑party valuation firm who utilizes proprietary methodologies to value our Backstop Notes and Mandatorily Redeemable Preferred Stock Due to Affiliate. This firm uses a lattice modeling technique to determine the fair value of these liabilities which is disclosed (but not measured) as Level 3 in the fair value hierarchy. Use of this technique requires determination of relevant inputs and assumptions, some of which represent significant unobservable inputs such as credit spreads and equity volatility based on guideline companies, as well as other valuation assumptions. Accordingly, a significant increase or decrease in any of these inputs in isolation may result in a significantly lower or higher fair value measurement.
The table below sets forth information regarding the Company’s significant Level 3 inputs for modeling this fair value disclosure as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | | |
($ in thousands, except as otherwise noted) | | | | | |
Significant Inputs for Level 3 Fair Value Disclosure | Input | | March 31, 2025 | | December 31, 2024 |
Backstop Notes | Principal amount | | $120,000 | | $120,000 |
| Term to maturity date | | 3.50 years | | 3.75 years |
| Stock price | | $2.47 | | $3.22 |
| Credit spreads (basis points) | | 1,123 | | 1,127 |
| Selected equity volatility | | 101.1% | | 100.8% |
| | | | | |
Mandatorily Redeemable Preferred Stock Due to Affiliate | Notional amount | | $182,317 | | $176,655 |
| Term of lattice model | | 8.63 years | | 8.88 years |
| Stock price | | $2.47 | | $3.22 |
| Credit spreads (basis points) | | 1,262 | | 1,254 |
| Selected equity volatility | | 107.7% | | 109.4% |
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
NOTE 7 – NET LOSS PER SHARE
The table below sets forth a reconciliation of the basic and diluted earnings per share (“EPS”) calculations for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | |
| Three Months Ended March 31, |
($ in thousands, except share and per share amounts) | 2025 | | 2024 |
Numerator: | | | |
Net loss | $ | (14,908) | | | $ | (17,587) | |
| | | |
Denominator: | | | |
Weighted average shares outstanding - basic | 19,433,080 | | | 18,992,075 | |
Effect of dilutive equity awards (1) | — | | | — | |
Weighted average shares outstanding - diluted | 19,433,080 | | | 18,992,075 | |
| | | |
Net loss per share: | | | |
Basic | $ | (0.77) | | | $ | (0.93) | |
Diluted | $ | (0.77) | | | $ | (0.93) | |
(1) Due to the Company’s net loss, all unvested equity awards, and the Private Placement Warrants are anti-dilutive. The dilutive convertible instruments of the Backstop Notes are out of the money.
In determining the weighted average shares outstanding for the three months ended March 31, 2025 and 2024 for both basic and diluted earnings per share, the Company included the Penny Warrants issued to Searchlight in transactions dated November 15, 2023 and December 13, 2023, as the common shares of stock that would be issuable upon the exercise of such warrants are issuable for nominal consideration per share of common stock or cashless exercise at the option of Searchlight. The Penny Warrants were exercisable immediately upon issuance, although no warrants had been exercised as of March 31, 2025 and December 31, 2024.
Set forth in the table below is the number of securities not included in the computation of diluted shares outstanding because the effect would be anti-dilutive:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2025 | | 2024 |
Common stock issuable due to grants of RSUs with service only (i.e., time-vesting) conditions | 882,886 | | | 1,037,219 | |
Common stock issuable on conversion of the Backstop Notes (1) | 1,920,007 | | | 1,920,007 | |
Common stock issuable on exercise of private placement warrants | 54,556 | | | 54,556 | |
(1) Common stock issuable under the Backstop Notes is presented at the maximum number of shares of common stock potentially issuable upon the exercise of the Backstop Notes, although the actual potentially issuable shares remain at 9.9% of the common stock outstanding at the time of any exercise.
Unvested restricted stock units with “time and performance conditions” are excluded from the disclosure of the number of potentially anti-dilutive securities because the performance conditions were not met at the end of the reporting periods. Therefore, these securities are not considered to be contingently issuable for purposes of dilutive EPS or anti-dilution calculations.
NOTE 8 – RELATED PARTY TRANSACTIONS
Transactions with affiliates of the Company
Searchlight
Searchlight had the ability to exercise its Penny Warrants at any time post-issuance, which, if exercised, would allow Searchlight to obtain in excess of 10% of the Company’s outstanding common stock as of March 31, 2025 and December 31, 2024, respectively. Searchlight is therefore considered an affiliate of the Company, and two of the Company’s Board members are employed by Searchlight. Searchlight owns the Series A-1 preferred stock and the Penny Warrants.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Searchlight, as the current sole owner of the Series A-1 preferred stock, is solely owed the accrued interest arising from the Series A-1 preferred stock outstanding, which interest is referred to in the Certificate of Designations of Preferences, Rights and Limitations of Series A-1 Preferred Stock as “Dividends”. The “dividend rate” means, initially, 13% per annum, and dividends on each share of Series A-1 preferred stock shall (i) accrue on the liquidation preference of such share and on any accrued dividends on such share, on a daily basis from and including the issuance date of such share, whether or not declared, whether or not the Company has earnings and whether or not the Company has assets legally available to make payment thereof, at a rate equal to the dividend rate, (ii) compound quarterly and (iii) be payable quarterly in arrears, in accordance with the section, below, on each dividend payment date, commencing on December 31, 2023. Dividends on the Series A-1 preferred stock shall accrue on the basis of a 365-day year based on actual days elapsed. The amount of dividends payable with respect to any share of Series A-1 preferred stock for any dividend payment period shall equal the sum of the daily dividend amounts accrued with respect to such share during such dividend payment period.
Dividends on the Series A-1 preferred stock shall be payable in cash only if, as and when declared by the Board, and, if not declared by the Board, the amount of accrued dividends shall be automatically increased, without any action on the part of the Company or any other person, in an amount equal to the amount of the dividend to be paid. For further clarity, if the Board does not declare and pay in cash, or the Company otherwise for any reason fails to pay in cash, on any dividend payment date, the full amount of any accrued and unpaid dividend on the Series A-1 preferred stock since the most recent dividend payment date, then the amount of such unpaid dividend shall automatically be added to the amount of accrued dividends on such share on the applicable dividend payment date without any action on the part of the Company or any other person.
Cerberus Telecom Acquisition Corp. (“CTAC”)
CTAC was the initial private equity sponsor of the Company, and two of the Company’s Board members are employed by CTAC. CTAC is therefore considered an affiliate of the Company. CTAC owned an excess of 5% of the Company’s outstanding Class A Common Stock as of March 31, 2025 and December 31, 2024.
Affiliates of CTAC own the Private Placement Warrants.
ABRY Partners, LLC (“ABRY”)
ABRY owned in excess of 10% of the Company’s outstanding common stock as of March 31, 2025 and December 31, 2024. ABRY is therefore considered an affiliate of the Company, and two of the Company’s Board members are employed by ABRY.
HealthEZ, an ABRY portfolio company, was the Company’s health insurance third-party administrator during 2024. The administration costs incurred with HealthEZ were $0.2 million for the three months ended March 31, 2024. Aggregate expenses are recorded as a component of “selling, general, and administrative expenses incurred with affiliate” in the condensed consolidated statement of operations and comprehensive loss.
NOTE 9 – COMMITMENTS AND CONTINGENCIES
Indirect Taxes
The Company, assisted by third party experts, has conducted an ongoing review of potential obligations surrounding indirect taxes, specifically, sales and telecommunications taxes. At the current time, the Company has had no actual or threatened claims arising from any governmental authority in any taxing jurisdiction in the United States where the Company does business regarding claims for any indirect tax liabilities emerging from any potential sales and telecommunications tax that may be owed to any such state or local governments in the various aforementioned taxing jurisdictions. However, a liability for sales and telecommunications tax may be asserted by a governmental authority if that authority determines that the Company is engaged in often-taxable “telecommunications services” rather than providing “internet access,” which is not taxable in any jurisdiction by federal law. The determination of if a service provided is defined as “telecommunications services” or “internet access” may be highly subjective, open to interpretation, and can depend upon extremely intricate technical factors and specific fact patterns which may vary by customer and use case. Furthermore, some taxing jurisdictions may not levy taxes on telecommunications services, while others do, and some taxing jurisdictions are at the state level, while others exist at the local level, including by municipality in some states.
The Company believes that it is probable that a liability for sales and telecommunications tax may exist. The Company has estimated the possible range of loss in this matter as of March 31, 2025 as between $4.2 million and $23.4 million (or between $3.5 million and $20.4 million net of potential recoveries from customers and income tax benefit). The low end of the possible range of loss is the amount required to be recorded as a contingent loss by GAAP.
The range of loss in this matter as of March 31, 2025 described above includes interest and penalties assessed at both the low and high ends of the range, with penalties reduced in states where the Company intends to seek a “voluntary disclosure arrangement” as described further below. Although the Company’s contracts with customers generally state that the customer must later pay associated taxes if such taxes become an issue, there is always a risk of customer non-payment. Due to the complexities involved in its number of customers, use cases, and jurisdictions
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
in which it does business, along with the treatment of potential indirect taxes varying in each jurisdiction, and collectability estimates, this estimate may ultimately be resolved at either a greater or lesser amount than the estimated range.
Additionally, mitigating factors may exist, such as good-faith reseller certificates, which the Company has previously obtained in instances where the use case indicates that the customer is a reseller, private letter rulings that the Company may request from certain states where the specific tax law is unclear but may be resolved in the Company’s favor, and voluntary disclosure arrangements whereby the Company may determine that it is probable that tax would be owed and enter into an agreement with a taxing jurisdiction to pay back taxes and avoid penalties that would otherwise likely apply.
The net contingent liability estimate of $4.2 million recorded as of March 31, 2025 was increased from the $4.1 million recorded as of December 31, 2024, due to additional facts and circumstances arising which resulted in a reduction of the estimate. These amounts are recorded as “sales and other taxes payable” in “accrued liabilities” within “current liabilities” of the Company’s condensed consolidated balance sheets as of March 31, 2025 and December 31, 2024.
Purchase Obligations
The Company has vendor commitments primarily relating to carrier and open purchase obligations that the Company incurs in the ordinary course of business. As of March 31, 2025, the purchase commitments were as follows:
| | | | | |
| ($ in thousands) |
2025 | $ | 22,074 | |
2026 | 13,435 | |
2027 | 10,889 | |
2028 | 12,829 | |
2029 | 1,558 | |
Thereafter | — | |
Total | $ | 60,785 | |
On April 1, 2025, the Google Cloud Platform (“GCP”) commitment was amended, resulting in a reduction of the total GCP commitment amount from $22.0 million to $10.9 million, or approximately 50.5% of the total GCP commitment amount. In connection with the amendment, the Company will incur a fee of $1.2 million payable by May 1, 2025. This amendment qualifies as a subsequent event (see Note 13 — Subsequent Events).
Legal Contingencies
From time to time, the Company may be a party to litigation relating to claims arising in the normal course of business. As of March 31, 2025, the Company was not aware of any legal claims that could materially impact its financial condition.
NOTE 10 – SEGMENT DISCLOSURES
The Company has one reportable operating segment, IoT services. This segment sells IoT services that are grouped into two primary categories: IoT Connectivity services and IoT Solutions services (collectively, the “Services”) as well as products including IoT Connectivity (consisting of SIM cards) and IoT devices (within a comprehensive IoT solution) together referred to as “Products”.
The Company’s Chief Operating Decision Maker (“CODM”) is its President and Chief Executive Officer. The CODM uses Net Income, as reported on the Condensed Consolidated Statements of Operations and Comprehensive Loss, for the purposes of making operating decisions, allocating resources, and evaluating financial performance. The Company derives approximately 86% and 84% of its revenues from the United States, and no other country comprises more than 10% of the remainder of the Company’s revenues for the three months ended March 31, 2025 and 2024, respectively. No single customer of the Company generated 10% or more of the Company’s total net sales for the three months ended March 31, 2025 and 2024, respectively. The measure of segment assets is reported on the Company’s Condensed Consolidated Balance Sheets as total consolidated assets. The segment’s accounting policies are the same as the accounting policies for the Company, as described in Part II, Item 8, Note 2 — Summary of Significant Accounting Policies of the Company’s Annual Report on Form 10-K.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table sets forth the operating financial results of the Company’s singular operating segment that are regularly reviewed by the Company’s CODM for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2025 | | 2024 |
Services revenue | $ | 55,431 | | | $ | 59,640 | |
Products revenue | 16,711 | | | 16,335 | |
Total revenue | $ | 72,142 | | | $ | 75,975 | |
Less: expenses | | | |
Cost of revenue, Services, excluding depreciation and amortization | $ | 23,326 | | | $ | 23,946 | |
Cost of revenue, Products, excluding depreciation and amortization | 9,696 | | | 10,267 | |
Salaries and benefits | 18,502 | | | 24,590 | |
| | | |
Depreciation and amortization | 13,911 | | | 13,606 | |
Interest expense | 12,977 | | | 12,940 | |
Professional services | 2,689 | | | 2,602 | |
Channel partner commissions | 2,042 | | | 967 | |
License, memberships and subscriptions | 1,961 | | | 2,055 | |
Facilities and office | 1,845 | | | 2,365 | |
Income tax expense (benefit) | 1,109 | | | (420) | |
Network services | 1,072 | | | 398 | |
Travel and entertainment | 576 | | | 636 | |
Other | 276 | | | 392 | |
Bad debt | 237 | | | 163 | |
Marketing, advertising and promotions | 146 | | | 332 | |
Sales and use taxes | 115 | | | — | |
Interest income | (144) | | | (300) | |
Foreign exchange | (1,482) | | | 1,344 | |
Change in fair value of warrant liabilities to affiliates | (1,804) | | | (2,321) | |
Segment net loss | $ | (14,908) | | | $ | (17,587) | |
| | | |
Reconciliation of profit or loss: | | | |
Adjustments and reconciling items | — | | | — | |
Consolidated net loss | $ | (14,908) | | | $ | (17,587) | |
NOTE 11 – LIQUIDITY
The Company has identified certain negative financial trends, including recurring operating losses, cash flows from operations that would be negative if not for an arrearage in the payment of preferred dividends, and one previously unfavorably-priced long-term purchase commitment, all as discussed further below.
The Company has taken, and plans to take, a number of actions to enhance liquidity. Although the Company currently expects to meet its near-term liquidity needs, there can be no assurance that its current sources of capital will be sufficient to satisfy its liquidity requirements in the future, which might require additional restructuring activities, including winding down certain non-core service offerings that are deemed to be unprofitable, continuing to review its global footprint and rationalize legal entities, and continuing to review the remaining existing office leases for cost-effectiveness.
The Company has accrued and unpaid dividends due to Searchlight on the mandatorily redeemable preferred stock due to affiliate, which are accrued on a daily basis, compound quarterly and payable quarterly in arrears. Due to the underlying nature of the preferred stock instrument as debt, these dividends are reflected on the condensed consolidated balance sheets as accrued interest due to affiliate. As of March 31, 2025, the Company owed approximately $29.5 million to Searchlight for this accrued interest. As of May 15, 2025, the total amount of the accrued interest due to affiliate was $32.4 million (see Note 8 — Related Party Transactions). The Company plans to continue the arrearage of preferred dividends in order to preserve cash.
KORE Group Holdings, Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Additionally, the Company has purchase commitments payable that were not recorded as liabilities on its condensed consolidated balance sheet as of March 31, 2025, of which $22.1 million is currently expected to be purchased through the remainder of 2025 (see Note 9 — Commitments and Contingencies).
As of March 31, 2025, the Company had approximately $19.7 million of cash on hand and $25.0 million available on the revolving credit facility.
NOTE 12 – EFFECTIVE INCOME TAX RATE
The Company’s effective income tax rate of approximately (8.0)% and 2.3% for the three months ended March 31, 2025 and 2024, respectively, differed from the federal statutory rate primarily due to the geographical mix of earnings, the valuation allowance maintained against certain deferred tax assets, and nondeductible stock-based compensation.
NOTE 13 – SUBSEQUENT EVENTS
The Company has concluded that no additional subsequent events have occurred that require disclosure except that as disclosed in Note 9 — Commitments and Contingencies.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read together with our Annual Report on Form 10-K for the year ended December 31, 2024 (the “Annual Report on Form 10-K”) and unaudited interim condensed consolidated financial statements as of and for the three months ended March 31, 2025 and 2024, together with related notes thereto. Unless the context otherwise requires, all references in this Quarterly Report on Form 10-Q to “the Company” “KORE,” “us,” “our,” “ours,” or “we” refer to KORE Group Holdings, Inc. Certain terms are defined in our Annual Report on Form 10-K.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. For example, statements in this Form 10-Q regarding the potential future impact of macroeconomic conditions on the Company’s business and results of operations are forward-looking statements. Forward-looking statements can also be identified by words such as “future,” “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “predicts,” “will,” “would,” “could,” “can,” “may,” and similar terms. Forward-looking statements are not guarantees of future performance and the Company’s actual results may differ significantly from the results discussed in the forward-looking statements. Factors that might cause such differences include, but are not limited to, those discussed in Part II, Item 1A. “Risk Factors” of this Quarterly Report on Form 10-Q and Part I, Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K. The Company assumes no obligation to revise or update any forward-looking statements for any reason, except as required by law.
Factors that could have a material adverse effect on future results and performance relative to those set forth in or implied by the related forward-looking statements, as well as on our business, financial condition, liquidity, results of operations and prospects, include, but are not limited to:
•our ability to develop and introduce new products and services successfully;
•our ability to compete in the market in which we operate;
•our ability to meet the price and performance standards of the evolving 5G New Radio (“5G NR”) products and technologies;
•our ability to expand our customer reach/reduce customer concentration;
•our ability to grow the Internet of Things (“IoT”) and mobile portfolio outside of North America;
•our ability to make scheduled payments on or to refinance our indebtedness;
•our ability to introduce and sell new products that comply with current and evolving industry standards and government regulations;
•our ability to comply with complex and evolving local, state, federal, and international laws and regulations, fees, and taxes that may apply to our products or services;
•our ability to develop and maintain strategic relationships to expand into new markets;
•our ability to properly manage the growth of our business to avoid significant strains on our management and operations and disruptions to our business;
•our reliance on third parties to manufacture components of our solutions;
•our ability to accurately forecast customer demand and timely delivery of sufficient product quantities;
•our reliance on sole source suppliers for some products, services and devices used in our solutions;
•general global economic and business conditions, including conditions affecting the demand for our products;
•the impact of geopolitical instability on our business;
•the emergence of global public health emergencies, epidemics, or pandemics, which could extend lead times in our supply chain and lengthen sales cycles with our customers;
•the impact that new or adjusted tariffs may have on the costs of components or our products, and our ability to sell products internationally;
•our ability to be cost competitive while meeting time-to-market requirements for our customers;
•our ability to meet the product performance needs of our customers in wireless broadband data access markets;
•demand for our services;
•our dependence on wireless telecommunication operators delivering acceptable wireless services;
•the outcome of any pending or future litigation, including intellectual property litigation and regulatory proceedings;
•infringement claims with respect to intellectual property contained in our solutions;
•our continued ability to license necessary third-party technology for the development and sale of our solutions;
•the introduction of new products that could contain errors or defects;
•the conduct of business abroad, including related foreign currency risks;
•the pace of 5G wireless network rollouts globally and their adoption by customers;
•our ability to make focused investments in research and development;
•our ability to identify suitable acquisition candidates or to successfully integrate and realize the benefits of our past or future strategic acquisitions or investments;
•our ability to hire, retain and manage qualified personnel to maintain and expand our business;
•our ability to meet the continued listing requirements of the New York Stock Exchange and to maintain the listing of our securities thereon; and
•our ability to maintain adequate liquidity to meet our financial needs and/or raise capital in the future.
When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements in this Quarterly Report on Form 10-Q and in the Annual Report on Form 10-K. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our management’s views only as of the date such statements are made. The risks summarized under Item 1A. “Risk Factors” in the Annual Report on Form 10-K and under Item 1A. “Risk Factors” in this Quarterly Report on Form 10-Q could cause actual results and performance to differ materially from those set forth in or implied by our forward-looking statements. New risks and uncertainties arise over time, and it is not possible for us to predict those events or how they may affect us.
Overview
We offer IoT connectivity to the Internet (“Connectivity”) and other IoT solutions (“IoT Solutions”) to our customers. We are one of the largest global independent IoT enablers, delivering critical services globally to customers to deploy, manage, and scale their IoT application and use cases. We provide advanced connectivity services, location-based services, device solutions, and managed and professional services used in the development and support of IoT solutions and applications. Our IoT platform is delivered in partnership with the world’s largest mobile network operators and provides secure, reliable, wireless Internet connectivity to mobile and fixed devices. This technology enables us to expand our global technology platform by transferring capabilities across our five vertical markets comprised of (i) Connected Health, (ii) Fleet Management, (iii) Asset Monitoring, (iv) Retail Communications Services and (v) Industrial IoT, and to deliver complementary products to channel partners and resellers worldwide.
Our industry verticals are not considered to be segments for the purposes of financial reporting, as discrete financial information is not available for the aforementioned verticals (or that of connectivity vs solutions) below the level of costs of revenue, exclusive of depreciation and amortization, and our Chief Operating Decision Maker (“CODM”) reviews financial information presented on a consolidated basis for purposes of making operating decisions, allocating resources, and evaluating financial performance. Our CODM is our President and Chief Executive Officer..
Trends and Recent Developments
Overall macroeconomic environment and its effect on us
Trends in the overall U.S. economy in the first three months of 2025 reflected a volatile economic environment, mainly due to uncertainty in capital markets in response to threatened and/or imposed U.S. tariffs on goods imported from many countries, and those countries generally imposing retaliatory tariffs on U.S. goods. Tariffs typically have the effect of increasing prices and causing near-term inflation. Furthermore, the U.S. economy as measured by gross domestic product (“GDP”) contracted during the first quarter of 2025 at an annualized rate of 0.3%. This decrease in GDP primarily reflected an increase in imports, which are a subtraction in the calculation of GDP, largely attributed to businesses and consumers attempting to stockpile goods before tariffs become effective, and a decrease in government spending due to layoffs of federal workers, consolidations of federal agencies, and reductions in services provided by the federal government.
A contraction of GDP over two consecutive quarters is generally deemed to indicate a recessionary environment. Meanwhile, the ability of policy-makers to avoid recession by lowering interest rates to spur economic growth may be constrained by inflationary pressure from tariffs, as an inflationary environment generally demands that policy-makers keep interest rates high or increase interest rates, to attempt to dampen inflation.
The most serious risk to the overall macroeconomic environment in the U.S. is therefore one of “stagflation”: a combination of stagnant growth and inflation.
Recent developments in our business
At this time, we do not generally expect a meaningful shift in our business strategy directly due to tariffs, as the majority of our revenue is derived from recurring connectivity services, and our purchases of inventory manufactured in other countries generally consist of low-cost subscriber identity module (“SIM”) cards and equipment generally having anticipated tariff rates at the lower end of the tariff regime. However, tariff rates are subject to change, and a recessionary environment could place pressure on our revenue as customers may seek to optimize their connectivity pricing, and IoT Solutions customers may delay planned projects.
Results of Operations for the Three Months Ended March 31, 2025 and 2024:
Revenue
We derive revenue from IoT Connectivity services and IoT Solutions services (collectively, the “Services”) as well as products including IoT Connectivity (consisting of SIM cards) and IoT devices (within a comprehensive IoT solution) together referred to as “Products”.
Revenue arising from IoT Connectivity services generally consists of a monthly subscription fee and additional data usage fees that are part of a bundled solution which enables other providers and enterprise customers to complete their platforms for solutions to provide IoT Connectivity or other IoT Solutions. IoT Connectivity also includes charges for each SIM sold to a customer.
Revenue from IoT Solutions is derived from IoT device management services, location-based software services, and IoT security software services. Fees charged for device management services include the cost of the underlying IoT device and the cost of deploying and managing such devices. Fees charged for device management services are generally billed on the basis of a fee per deployed IoT device, which depends on the scope of the underlying services and the IoT device being deployed. Location-based software services and IoT security software services are charged monthly on a per-subscriber basis.
The table below sets forth the details of revenue from services and products for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2025 | | 2024 | | $ | | % |
Services | $ | 55,431 | | | $ | 59,640 | | | $ | (4,209) | | | (7) | % |
Products | 16,711 | | | 16,335 | | | 376 | | | 2 | % |
Total revenue | $ | 72,142 | | | $ | 75,975 | | | $ | (3,833) | | | (5) | % |
Services revenue decreased by approximately $4.2 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily driven by less revenue from isolated account churn and one-time customer overages realized during the three months ended March 31, 2024.
Products revenue increased by approximately $0.4 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily due to an increase in SIM activation fees.
The table below sets forth the details of revenue disaggregated as arising from IoT Connectivity and IoT Solutions for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2025 | | 2024 | | $ | | % |
IoT Connectivity | $ | 53,917 | | | $ | 57,884 | | | $ | (3,967) | | | (7) | % |
IoT Solutions | 18,225 | | | 18,091 | | | 134 | | | 1 | % |
Total revenue | $ | 72,142 | | | $ | 75,975 | | | $ | (3,833) | | | (5) | % |
IoT Connectivity revenue decreased by approximately $4.0 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily driven by isolated account churn and one-time customer overages realized during the three months ended March 31, 2024.
IoT Solutions revenue increased by less than $0.1 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, or relatively flat.
Cost of revenue, exclusive of depreciation and amortization
The cost of revenue associated with IoT Connectivity include carrier costs, network operations, technology licenses, and SIMs. The cost of revenue associated with IoT Solutions include the cost of devices, shipping costs, warehouse lease and related facilities expenses, and personnel cost. The total cost of revenue excludes depreciation and amortization.
The table below sets forth our cost of revenue, exclusive of depreciation and amortization, for the three months ended March 31, 2025 and 2024, disaggregated by “cost of services” and “cost of products”:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2024 | | 2024 | | $ | | % |
Cost of services | $ | 23,326 | | | $ | 23,946 | | | $ | (620) | | | (2.6) | % |
Cost of products | 9,696 | | | 10,267 | | | (571) | | | (5.6) | % |
Total cost of revenue | $ | 33,022 | | | $ | 34,213 | | | $ | (1,191) | | | (3.5) | % |
Cost of services decreased by $0.6 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily due to a reduction in carrier costs related to lower connectivity consumption across multiple carriers.
Cost of products decreased by $0.6 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily due to greater emphasis on the product mix being sourced for IoT Solutions customers.
The table below sets forth our cost of revenue, exclusive of depreciation and amortization, for the three months ended March 31, 2025 and 2024, disaggregated by “cost of IoT Connectivity” and “cost of IoT Solutions”:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2025 | | 2024 | | $ | | % |
Cost of IoT Connectivity | $ | 22,216 | | | $ | 22,676 | | | $ | (460) | | | (2) | % |
Cost of IoT Solutions | 10,806 | | | 11,537 | | | (731) | | | (6) | % |
Total cost of revenue | $ | 33,022 | | | $ | 34,213 | | | $ | (1,191) | | | (3) | % |
The cost of IoT Connectivity decreased by $0.5 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily due to a reduction in carrier costs related to lower connectivity consumption across multiple carriers.
The cost of IoT Solutions decreased by $0.7 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, primarily due to greater emphasis on the product mix being sourced for IoT Solutions customers.
Selling, general, and administrative expenses
The following table sets forth the Company’s selling, general, and administrative expenses incurred during the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2025 | | 2024 | | $ | | % |
Selling, general, and administrative expenses | $ | 27,665 | | | $ | 35,367 | | | $ | (7,702) | | | (22) | % |
Selling, general, and administrative (“SG&A”) expenses relate primarily to expenses for general management, sales and marketing, finance, audit, legal fees, and other general operating expenses.
SG&A decreased by approximately $7.7 million for the three months ended March 31, 2025, compared to the three months ended March 31, 2024. The decrease in SG&A expenses was primarily driven by decreases in salaries and related expenses along with decreases in office-related expenses such as rent and insurance, resulting from the restructuring events completed during 2024.
Selling, general, and administrative expenses incurred with affiliate
The following table sets forth the Company’s sales, general, and administrative expenses incurred with affiliate during the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | Year-over-Year Increase / (Decrease) |
($ in thousands) | 2025 | | 2024 | | $ | | % |
Selling, general, and administrative expenses incurred with affiliate | $ | — | | | $ | 170 | | | * | | * |
* Not meaningful
For the three months ended March 31, 2024, SG&A expenses incurred with affiliate related solely to fees paid to HealthEZ, an ABRY Partners, LLC (“ABRY”) portfolio company. HealthEZ was the Company’s current third-party administrator (“TPA”) for its self-insured health insurance claims. ABRY beneficially owned approximately 10% of the Company’s outstanding common stock. ABRY is therefore considered an affiliate of the Company, and two of the Company’s Board members are employed by ABRY.
The Company has contracted with a new, unaffiliated, TPA for 2025, which has resulted in a reduction of administration costs on a per-employee per month basis.
Non-GAAP Financial Measures
In conjunction with net income (loss) calculated in accordance with GAAP, we also use EBITDA and Adjusted EBITDA, free cash flow, and Non-GAAP Profit and Non-GAAP Margin to evaluate our ongoing operations and for internal planning and forecasting purposes. Non-GAAP financial information is presented for supplemental informational purposes only, should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies. We believe that along with our GAAP financial information, our non-GAAP financial information when taken collectively and evaluated appropriately, is helpful to investors in assessing our operating performance.
EBITDA and Adjusted EBITDA
EBITDA is defined as net income (loss) before interest expense, income tax expense or benefit, and depreciation and amortization.
Adjusted EBITDA is defined as EBITDA adjusted for certain unusual and other significant items and removes the volatility associated with non-cash items and operational income and expenses that are not expected to be ongoing. Such adjustments include goodwill impairment charges, changes in the fair value of certain of our warrants required by GAAP to be accounted for at fair value, gains or losses on debt extinguishment, integration-related restructuring costs, stock-based compensation, and foreign currency gains and losses.
The following tables set forth a reconciliation of net loss to EBITDA and Adjusted EBITDA for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2025 | | 2024 |
Net loss | $ | (14,908) | | | $ | (17,587) | |
Income tax expense (benefit) | 1,109 | | | (420) | |
Interest expense, net | 12,833 | | | 12,640 | |
Depreciation and amortization | 13,911 | | | 13,606 | |
EBITDA | 12,945 | | | 8,239 | |
| | | |
Change in fair value of warrant liability | (1,804) | | | (2,321) | |
| | | |
| | | |
Integration-related restructuring costs | 4,144 | | | 4,573 | |
Stock-based compensation | 589 | | | 2,708 | |
Foreign currency (gain) loss | (1,482) | | | 1,344 | |
Other (1) | 63 | | | 214 | |
Adjusted EBITDA | $ | 14,455 | | | $ | 14,757 | |
(1) “Other” adjustments are comprised of adjustments for certain indirect or non-income based taxes.
Integration-related restructuring costs for the three months ended March 31, 2025 were primarily comprised of severances, salaries, and professional services related to integration of previously acquired businesses. For the three months ended March 31, 2024, these costs were primarily comprised of retention bonuses and professional services related to integration of previously acquired businesses.
Free Cash Flow
Free cash flow is defined as net cash provided by operating activities reduced by capital expenditures consisting of purchases of property and equipment, purchases of intangible assets and capitalization of internal use software. We believe free cash flow is an important liquidity measure of the cash that is available for operational expenses, investments in our business, strategic acquisitions, and for certain other activities such as repaying debt obligations and stock repurchases.
The following table sets forth a reconciliation of net cash provided by operating activities to free cash flow for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
(in thousands) | | | | | 2025 | | 2024 |
Net cash provided by operating activities | | | | | $ | 2,874 | | | $ | 1,904 | |
Purchases of property and equipment | | | | | (126) | | | (877) | |
Additions to intangible assets | | | | | (2,151) | | | (3,808) | |
Free cash flow | | | | | $ | 597 | | | $ | (2,781) | |
Non-GAAP Profit and Non-GAAP Margin
Gross profit and gross margin as calculated in accordance with GAAP include depreciation and amortization as part of a cost of revenue, which is shown separately for convenience in the below GAAP reconciliation.
Non-GAAP Margin is a non-GAAP measure defined as non-GAAP Gross Profit (“Non-GAAP Profit”) divided by revenue, expressed as a percentage. Non-GAAP Profit is a non-GAAP measure defined as gross profit excluding certain (i) inventory adjustments that may not be indicative of ongoing operations, (ii) depreciation and (iii) amortization.
The table below sets forth gross profit and gross margin calculated in accordance with GAAP, based upon the categories of revenue and associated costs disaggregated by “cost of services” and “cost of products,” reconciled to Non-GAAP Profit and Non-GAAP Margin, disaggregated by “cost of services” and “cost of products,” as well as overall:
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, |
($ in thousands) | 2025 | | 2024 |
Services | $ | % | | $ | % |
Revenue | $ | 55,431 | | | | $ | 59,640 | | |
Cost of revenue, excluding depreciation and amortization | 23,326 | | | | 23,946 | | |
Depreciation and amortization in cost of revenue (1) | 11,710 | | | | 10,808 | | |
Gross Profit $ / Margin % | $ | 20,395 | | 36.8 | % | | $ | 24,886 | | 41.7 | % |
| | | | | |
| | | | | |
Exclude: Depreciation and amortization | 11,710 | | | | 10,808 | | |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 32,105 | | 57.9 | % | | $ | 35,694 | | 59.8 | % |
| | | | | |
Products | | | | | |
Revenue | $ | 16,711 | | | | $ | 16,335 | | |
Cost of revenue, excluding depreciation and amortization | 9,696 | | | | 10,267 | | |
Depreciation and amortization in cost of revenue (1) | 1,403 | | | | 972 | | |
Gross Profit $ / Margin % | $ | 5,612 | | 33.6 | % | | $ | 5,096 | | 31.2 | % |
| | | | | |
Exclude: Inventory adjustments | (141) | | | | — | | |
Exclude: Depreciation and amortization | 1,403 | | | | 972 | | |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 6,874 | | 41.1 | % | | $ | 6,068 | | 37.1 | % |
| | | | | |
Overall Gross Profit $ / Margin % | $ | 26,007 | | 36.0 | % | | $ | 29,982 | | 39.5 | % |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 38,979 | | 54.0 | % | | $ | 41,762 | | 55.0 | % |
(1) Depreciation and amortization as included in cost of revenue for GAAP. Separately shown for recalculation purposes.
During the three months ended March 31, 2025, services gross margin decreased 4.9% compared to the three months ended March 31, 2024, primarily driven by the decrease in services revenue, and increase in depreciation and amortization in the cost of revenue. Services Non-GAAP margin decreased 1.9% compared to the three months ended March 31, 2024, primarily driven by the decrease in services revenue.
During the three months ended March 31, 2025, products gross margin increased 2.4% compared to the three months ended March 31, 2024, primarily driven by the increase in revenue and management’s focus on more profitable IoT Solutions arrangements, offset by an increase in depreciation and amortization. Products Non-GAAP margin increased 4.0% compared to the three months ended March 31, 2024, primarily driven by the increase in revenue and management’s focus on more profitable IoT Solutions arrangements, offset by an increase in depreciation and amortization.
The table below sets forth gross profit and gross margin calculated in accordance with GAAP, based upon the categories of revenue and associated costs disaggregated by “IoT Connectivity” and “IoT Solutions,” reconciled to Non-GAAP profit and Non-GAAP margin, disaggregated by “IoT Connectivity” and “IoT Solutions”:
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, |
($ in thousands) | 2025 | | 2024 |
IoT Connectivity | $ | % | | $ | % |
Revenue | $ | 53,917 | | | | $ | 57,884 | | |
Cost of revenue, excluding depreciation and amortization | 22,216 | | | | 22,676 | | |
Depreciation and amortization in cost of revenue (1) | 11,710 | | | | 10,808 | | |
Gross Profit $ / Margin % | $ | 19,991 | | 37.1 | % | | $ | 24,400 | | 42.2 | % |
| | | | | |
| | | | | |
Exclude: Depreciation and amortization | 11,710 | | | | 10,808 | | |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 31,701 | | 58.8 | % | | $ | 35,208 | | 60.8 | % |
| | | | | |
IoT Solutions | | | | | |
Revenue | $ | 18,225 | | | | $ | 18,091 | | |
Cost of revenue, excluding depreciation and amortization | 10,806 | | | | 11,537 | | |
Depreciation and amortization in cost of revenue (1) | 1,403 | | | | 972 | | |
Gross Profit $ / Margin % | $ | 6,016 | | 33.0 | % | | $ | 5,582 | | 30.9 | % |
| | | | | |
Exclude: Inventory adjustments | (141) | | | | — | | |
Exclude: Depreciation and amortization | 1,403 | | | | 972 | | |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 7,278 | | 39.9 | % | | $ | 6,554 | | 36.2 | % |
| | | | | |
Overall Gross Profit $ / Margin % | $ | 26,007 | | 36.0 | % | | $ | 29,982 | | 39.5 | % |
Non-GAAP Profit $ / Non-GAAP Margin % | $ | 38,979 | | 54.0 | % | | $ | 41,762 | | 55.0 | % |
(1) Depreciation and amortization as included in cost of revenue for GAAP. Separately shown for recalculation purposes.
During the three months ended March 31, 2025, IoT Connectivity gross margin decreased 5.1% compared to the three months ended March 31, 2024, primarily driven by the decrease in IoT Connectivity revenue, and increase in depreciation and amortization in the cost of revenue. IoT Connectivity Non-GAAP margin decreased 2.0% compared to the three months ended March 31, 2024, primarily driven by the decrease in IoT Connectivity revenue, which included declines in higher margin usage IoT Connectivity revenue.
During the three months ended March 31, 2025, IoT Solutions Non-GAAP Margin increased 2.1% compared to the three months ended March 31, 2024, primarily driven by the increase in revenue and management’s focus on more profitable IoT Solutions arrangements, offset by an increase in depreciation and amortization. IoT Solutions Non-GAAP margin increased 3.7% compared to the three months ended March 31, 2024, primarily driven by the increase in revenue and management’s focus on more profitable IoT Solutions arrangements, offset by an increase in depreciation and amortization.
Key Operational Metrics
We review a number of operational metrics to measure our performance, identify trends affecting our business, prepare financial projections, and make strategic decisions. The operational metrics identified by management as key operational metrics are Total Number of Connections, Average Connections Count, Dollar-Based Net Expansion Rate, Estimated Annual Recurring Revenue, Total Contract Value, and Average Revenue per User.
Total Number of Connections and Average Connections Count
Our “Total Number of Connections” constitutes the total of all our IoT Connectivity services connections, which includes the contribution of eSIMs but excludes certain connections where mobile carriers license our subscription management platform from us. The “Average Connections Count” is the simple average of the total number of connections during the relevant fiscal period(s) presented.
These metrics are the principal measures used by management to assess the growth of the business on a periodic basis, on a SIM and / or device-based perspective. We believe that investors also use these metrics for similar purposes.
The table below sets forth our Total Number of Connections as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | |
| March 31, 2025 | | December 31, 2024 | |
Total Number of Connections at Period End | 19.8 | million | | 19.7 | million | |
The table below sets forth our Average Connections Count for the three months ended March 31, 2025 and 2024:
| | | | | | | | | | | | |
| Three Months Ended March 31, | |
| 2025 | | 2024 | |
Average Connections Count for the Period | 19.7 | million | | 18.1 | million | |
Total Number of Connections as of March 31, 2025 and December 31, 2024 presented above included an approximate increase of 4.0 million and 3.9 million, respectively, related to the acquisition of Twilio’s IoT business. Average Connections Count for the three months ended March 31, 2025 and 2024 presented above included an approximate increase of 4.0 million and 3.4 million, respectively, related to the acquisition of Twilio’s IoT business.
Dollar Based Net Expansion Rate (“DBNER”)
DBNER tracks the combined effect of cross-sales of IoT Solutions to KORE’s existing customers, its customer retention and the growth of its existing business. KORE calculates DBNER by dividing the revenue for a given period (“given period”) from existing go-forward customers by the revenue from the same customers for the same period measured one year prior (“base period”).
The revenue included in the current period excludes revenue from (i) customers that are “non-go-forward” customers, meaning customers that have either communicated to KORE before the last day of the current period their intention not to provide future business to KORE or customers that KORE has determined are transitioning away from KORE based on a sustained multi-year time period of declines in revenue and (ii) new customers that started generating revenue after the end of the base period. For the purposes of calculating DBNER, if KORE acquires a company during the given period or the base period, then the revenue of a customer before the acquisition but during either the given period or the base period is included in the calculation. For example, to calculate our DBNER for the trailing 12 months ended March 31, 2025, we divide (i) revenue, for the trailing 12 months ended March 31, 2025, from go-forward customers that started generating revenue on or before March 31, 2024, by (ii) revenue, for the trailing 12 months ended March 31, 2024, from the same cohort of customers.
It is often difficult to ascertain which customers should be deemed not to be go-forward customers for purposes of calculating DBNER. Customers are not required to give notice of their intention to transition off of the KORE platform, and a customer’s exit from the KORE platform can take months or longer, and total connections of any particular customer can at any time increase or decrease for any number of reasons, including pricing, customer satisfaction or product fit—accordingly, a decrease in total connections may not indicate that a customer is intending to exit the KORE platform, particularly if that decrease is not sustained over a period of several quarters. DBNER would be lower if it were calculated using revenue from non-go-forward customers.
DBNER is used by management as a measure of growth of KORE’s existing customers (i.e., “same store” growth) and as a measure of customer retention, from a revenue perspective. It is not intended to capture the effect of either new customer wins or the declines from non-go-forward customers on KORE’s total revenue growth. This is because DBNER excludes new customers who started generating revenue after the base period and also excludes any customers who are non-go-forward customers on the last day of the current period. Revenue increases from new customer wins, and a decline in revenue from non-go-forward customers are also important factors in assessing KORE’s revenue growth, but these factors are independent of DBNER.
KORE’s DBNER was 99% for the twelve months ended March 31, 2025, as compared to 94% for the twelve months ended March 31, 2024. The increase was primarily due to revenue from the Twilio IoT acquisition being included in the calculation of DBNER for the twelve months ended March 31, 2025.
Estimated Annual Recurring Revenue (“eARR”)
Beginning in fiscal year 2025, the Company adopted eARR as a key performance metric to better align with its recurring revenue business model. eARR multiplies the estimated monthly recurring revenue in the twelfth month of the contract by twelve to estimate the annual recurring revenue. We believe that this key performance metric is useful to both management and investors for forecasting purposes and also for understanding the financial health of our subscription-based businesses.
As of March 31, 2025, our sales funnel included over 587 opportunities with an eARR of over $52 million.
Total Contract Value (“TCV”)
As a result of the adoption of eARR, the Company has discontinued the use of TCV as a key operational metric, effective beginning in fiscal year 2025. TCV represented our estimated value of a revenue opportunity. TCV for an IoT Connectivity opportunity was calculated by multiplying by 40 the estimated revenue expected to be generated during the twelfth month of production. TCV for an IoT Solutions opportunity was either the actual total expected revenue opportunity, or if it was a longer-term “programmatically recurring revenue” program, calculated for the first 36 months of the delivery period. TCV was previously used by management as a measure of the revenue opportunity of KORE’s sales funnel.
As of March 31, 2024, our sales funnel included over 1,190 opportunities with an estimated potential TCV of over $422 million.
Average Revenue per User (“ARPU”)
ARPU is calculated by dividing the total IoT Connectivity revenue during the period by the Total Number of Connections during that same period. ARPU is used by management as a measure to assess the revenue generated per connection. We believe that ARPU is an important metric for both management and investors to help in understanding the financial performance and effectiveness of the Company’s monetization per connection. ARPU is calculated on a three-month (current quarter) basis only, as longer periods are not meaningful.
ARPU was $0.91 and $1.05 for the three months ended March 31, 2025 and 2024, respectively.
Liquidity and Capital Resources
Overview
Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund our operating costs, and satisfy other general business needs. Our liquidity requirements have historically arisen from our working capital needs, obligations to make scheduled payments of interest and principal on our indebtedness, and capital expenditures to facilitate the growth and expansion of the business, which was historically accomplished via acquisitions. We do not plan on any acquisitions in the foreseeable future.
Going forward, we will continue to utilize the deferral of the payment of preferred dividends (reflected as “accrued interest” on our condensed consolidated balance sheets due to the character of the underlying instrument for accounting purposes) due to Searchlight, to fund our liquidity requirements. We are highly leveraged, and other borrowings may not be available with attractive terms or at all. We may also seek to raise additional capital through public or private offerings of equity, equity-related, or debt securities, depending upon market conditions. The use of any particular source of capital and funds will depend on market conditions and the availability, if any, of these sources.
We cannot meet our short-term liquidity needs solely through cash generated from operational activities, though we believe the non-operational sources of financing identified above will be adequate for purposes of meeting our short‑term (within one year) liquidity needs, solely because of our ability to defer the payment of preferred dividends due to Searchlight. Our ability to meet our longer‑term liquidity needs beyond one year, with our current capital structure, is uncertain. We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions.
Summary and Description of Financing Arrangements
The table below sets forth a summary of the Company’s outstanding long-term debt as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | |
(in thousands) | March 31, 2025 | | December 31, 2024 |
Term Loan - Whitehorse | $ | 182,688 | | | $ | 183,150 | |
Backstop Notes | 120,000 | | | 120,000 | |
Total | $ | 302,688 | | | $ | 303,150 | |
Less: current portion of long-term debt | (1,850) | | | (1,850) | |
Less: debt issuance costs, net of accumulated amortization of $0.8 million and $0.9 million, respectively | (2,230) | | | (2,349) | |
Less: original issue discount | (3,080) | | | (3,290) | |
Total long-term debt | $ | 295,528 | | | $ | 295,661 | |
Term Loan and Revolving Credit Facility — WhiteHorse Capital Management, LLC (“WhiteHorse”)
On November 9, 2023, the Company, only with respect to certain limited sections thereof, and certain subsidiaries of the Company entered into a credit agreement with WhiteHorse that consisted of a senior secured term loan of $185.0 million (“Term Loan”) as well as a senior secured revolving credit facility of $25.0 million (the “Revolving Credit Facility” and, together with the Term Loan, the “Credit Facilities”). Borrowings under the Term Loan and the Revolving Credit Facility bear interest at a rate at the Company’s option of either (1) Term SOFR for a specified interest period (at the Company’s option) of one to three months plus an applicable margin of up to 6.50% or (2) a base rate plus an applicable margin of up to 5.50%. The Term SOFR rate is subject to a “floor” of 1.0%. The applicable margins for Term SOFR rate and base rate borrowings are each subject to a reduction as set forth in the credit agreement if the Company maintains a first lien net leverage ratio of less than 2.25:1.00 and greater than or equal to 1.75:1.00 and less than 1.75:1.00, respectively. Interest is paid on the last business day of each quarterly interest period except at maturity. The credit agreement became effective on November 15, 2023.
Principal payments of approximately $0.5 million are due on the last business day of each quarter. The maturity date of the Credit Facilities is November 15, 2028.
As of March 31, 2025 and December 31, 2024, there were no amounts outstanding on the Revolving Credit Facility.
The Credit Facilities are secured by substantially all of the Company’s subsidiaries’ assets. The Term Loan agreement restricts cash dividends and other distributions from the Company’s subsidiaries to the Company and also restricts the Company’s ability to pay cash dividends to its stockholders.
The Credit Facilities are subject to customary financial covenants, including to the Total Net Leverage Ratio, defined as, with respect to any period end, the ratio of (a) Consolidated Total Debt (as defined in the credit agreement) to (b) Consolidated EBITDA (as defined in the credit agreement, as discussed below); and First Lien Net Leverage Ratio defined as, with respect to any period end, the ratio of (a) Consolidated First
Lien Debt (as defined in the credit agreement) to (b) Consolidated EBITDA. “Consolidated EBITDA” as defined by the credit agreement is equivalent to our Adjusted EBITDA, as presented in Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Non-GAAP Financial Measures.”
The Total Net Leverage Ratio is set at 6.25:1.00 for quarterly periods ended March 31, 2024 and June 30, 2024; 5.75:1.00 for the quarterly periods ended September 30, 2024 and December 31, 2024; 5.50:1.00 for the quarterly period ended March 31, 2025 and the quarterly periods ending June 30, 2025, and September 30, 2025; and 5.25:1.00 for periods ending December 31, 2025 and thereafter. The First Lien Net Leverage Ratio is set at 3.50:1.00 for quarterly periods ended March 31, 2024 and June 30, 2024; 3.00:1.00 for the quarterly periods ended September 30, 2024 and December 31, 2024; 2.75:1.00 for the quarterly period ended March 31, 2025 and the quarterly periods ending June 30, 2025, and September 30, 2025; and 2.50:1.00 for periods ending December 31, 2025 and thereafter.
Backstop Notes
On September 30, 2021, a subsidiary of the Company issued the first tranche of the Backstop Notes, consisting of $95.1 million in senior unsecured exchangeable notes due 2028 to a lender and its affiliates. On October 28, 2021, the Company’s subsidiary issued a second and final tranche of Backstop Notes in the amount of $24.9 million. The Backstop Notes are guaranteed by the Company and are due September 30, 2028.
The Backstop Notes were issued at par and bear interest at a rate of 5.50% per annum which is paid semi-annually on March 30 and September 30 of each year. The Backstop Notes are exchangeable into common stock of the Company at $62.50 per share (the “Base Exchange Rate”) at any time at the option of the lender. At the Base Exchange Rate, the Notes are exchangeable for approximately 1.9 million shares of the Company’s common stock, but limited to 9.9% of common shares outstanding. The Base Exchange Rate may be adjusted for certain dilutive events or change in control events as defined by the Indenture (the “Adjusted Exchange Rate”).
After September 30, 2023 and prior to the fifth business day after the last quarter end before the maturity date, if the Company’s shares of common stock are trading at a defined premium to the Base Exchange Rate or applicable Adjusted Exchange Rate, the Company may pay or deliver, as the case may be, in respect of each $1,000 principal amount of Backstop Notes being exchanged, cash, shares of its common stock, or a combination of cash and shares of its common stock.
The Backstop Notes were issued pursuant to an indenture which contains financial covenants related to the Company’s maximum total debt to Adjusted EBITDA ratio.
Mandatorily Redeemable Preferred Stock
The Company has authorized 35,000,000 shares of preferred stock and has issued to a single investor (Searchlight) who is currently the sole holder thereof, 152,857 shares of Series A-1 preferred stock, $0.0001 par value per share (the “Series A-1 preferred stock”), which is mandatorily redeemable for cash payable to the holder on November 15, 2033. The number of issued and outstanding shares are currently the same. The Series A-1 preferred stock has a liquidation preference of $1,000 per share.
The following table sets forth the number of shares and the carrying amounts of Series A-1 preferred stock as of March 31, 2025 and December 31, 2024:
| | | | | | | | | | | | | | | | | |
| | | Carrying amount |
($ in thousands) | Shares | | March 31, 2025 | | December 31, 2024 |
Preferred stock issued November 15, 2023 | 150,000 | | | $ | 150,000 | | | $ | 150,000 | |
Preferred stock issued December 13, 2023 | 2,857 | | | 2,857 | | | 2,857 | |
Preferred stock issuance costs | N/A | | (5,185) | | | (5,335) | |
Allocation of proceeds to preferred stock | N/A | | (4,614) | | | (4,746) | |
Preferred stock, end of period | 152,857 | | | $ | 143,058 | | | $ | 142,776 | |
The Series A-1 preferred stock accrues dividends at a rate of 13% per year, compounded and payable quarterly, though cash payment of dividends must be declared by the Board, and are otherwise accrued, as further described below:
Searchlight, as the current sole owner of the Series A-1 preferred stock, is solely owed the accrued interest arising from the Series A-1 preferred stock outstanding, which interest is referred to in the preferred stock Certificate of Designations of Preferences, Rights and Limitations of Series A-1 Preferred Stock as “Dividends”. The “dividend rate” means, initially, 13% per annum, and dividends on each share of Series A-1 preferred stock shall (i) accrue on the liquidation preference of such share and on any accrued dividends on such share, on a daily basis from and including the issuance date of such share, whether or not declared, whether or not the Company has earnings and whether or not the Company has assets legally available to make payment thereof, at a rate equal to the dividend rate, (ii) compound quarterly and (iii) be payable quarterly in arrears, in accordance with the section, below, on each dividend payment date, commencing on December 31, 2023. Dividends on the Series A-1 preferred stock shall accrue on the basis of a 365-day year based on actual days elapsed. The amount of dividends payable with respect to
any share of Series A-1 preferred stock for any dividend payment period shall equal the sum of the daily dividend amounts accrued with respect to such share during such dividend payment period.
Dividends on the Series A-1 preferred stock shall be payable in cash only if, as and when declared by the Board, and, if not declared by the Board, the amount of accrued Dividends shall be automatically increased, without any action on the part of the Company or any other person, in an amount equal to the amount of the Dividend to be paid. For further clarity, if the Board does not declare and pay in cash, or the Company otherwise for any reason fails to pay in cash, on any dividend payment date, the full amount of any accrued and unpaid Dividend on the Series A-1 preferred stock since the most recent dividend payment date, then the amount of such unpaid Dividend shall automatically be added to the amount of accrued Dividends on such share on the applicable dividend payment date without any action on the part of the Company or any other person.
Cash Flows
| | | | | | | | | | | |
| Three Months Ended March 31, |
(in thousands) | 2025 | | 2024 |
Net cash provided by operating activities | $ | 2,874 | | | $ | 1,904 | |
Net cash used in investing activities | $ | (2,277) | | | $ | (4,685) | |
Net cash used in financing activities | $ | (512) | | | $ | (1,180) | |
Cash flows from operating activities
Cash provided by operating activities for the three months ended March 31, 2025 increased from 2024 primarily due to the deferral of payment on the accrued interest due to Searchlight and timing of payment of accounts receivable and payable.
Cash flows from investing activities
Cash used in investing activities for the three months ended March 31, 2025 and 2024 was primarily used for investments in internally developed software and purchases of property and equipment.
Cash flows from financing activities
Cash used in financing activities for the three months ended March 31, 2025, was primarily due to scheduled principal payments on the Term Loan. During three months ended March 31, 2024, cash used in financing activities was primarily due to scheduled principal payments on the Term Loan and the principal payments on capital leases.
Cash Availability
We have the ability to defer the cash payment of dividends (which are accounted for under GAAP as interest due to the debt-like features of the underlying instrument) due on the Series A-1 preferred stock, and plan to continue the arrearage of preferred dividends in order to preserve cash for other purposes. As of March 31, 2025, we owed approximately $29.5 million in such dividend liability, which is due to an affiliate (Searchlight).
We had a total of $60.8 million of purchase commitments payable that were not recorded as liabilities on our condensed consolidated balance sheet as of March 31, 2025, of which $22.1 million is expected to be purchased through the remainder of 2025. Many of these purchase commitments are used to generate revenue; as our commitments to purchase carrier data is used to this purpose. However, one of our purchase commitments, the Google Cloud Platform (“GCP”) commitment, was not deemed advantageous. On April 1, 2025, the GCP commitment was amended, resulting in a reduction of the total GCP commitment amount from $22.0 million to $10.9 million, or approximately 50.5% of the total GCP commitment amount. In connection with the amendment, the Company will incur a fee of $1.2 million payable by May 1, 2025.
As of March 31, 2025, we had approximately $19.7 million of cash on hand and $25.0 million available on the revolving credit facility.
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. A discussion of critical accounting policies and estimates is included in Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates” in the Annual Report on Form 10-K. Our critical accounting policies and estimates have not materially changed since December 31, 2024.
Management discusses the ongoing development and selection of these critical accounting policies and estimates with the Audit Committee of our Board of Directors.
We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in assessments of indicators of impairment regarding goodwill. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a smaller reporting company, we are not required to provide this information.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure controls and procedures
As of the end of the period covered by this Quarterly Report on Form 10-Q, the Company conducted an evaluation under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer) of the Company’s disclosure controls and procedures as defined in Rule 13(a)-15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were not effective as of March 31, 2025 due to the material weaknesses in the Company’s internal control over financial reporting as reported in its Annual Report on Form 10-K. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim consolidated financial statements will not be prevented or detected on a timely basis.
The Company continues the process of designing and implementing effective internal control measures to improve its internal control over financial reporting and remediate these material weaknesses.
Changes in internal control over financial reporting
During the quarter ended March 31, 2025 there have been no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II — OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
From time to time, we are subject to various legal proceedings, lawsuits, disputes and claims arising in the ordinary course of our business. Although the outcome of these and other claims cannot be predicted with certainty, there are currently no pending legal proceedings that are expected to be material to us.
ITEM 1A. RISK FACTORS
For a discussion of potential risks and uncertainties applicable to us, see the information under Part I, Item 1A. “Risk Factors” in the Annual Report on Form 10-K. The risks described in the Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, or future results. There have been no material changes to these risk factors from those previously disclosed in the Annual Report on Form 10-K.
ITEM 2. UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS
Issuer Purchases of Equity Securities
The following table sets forth information with respect to our repurchases of common stock in each month of the first quarter of 2025:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | Total Number of Shares Purchased (1) | | Average Price Paid per Share (1) | | Total Number of Shares Purchased as Part of Publicly Announced Programs | | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program |
January 1, 2025 - January 31, 2025 | | 2,531 | | $ | 2.36 | | | — | | $ | — | |
February 1, 2025 - February 28, 2025 | | 9,512 | | $ | 2.55 | | | — | | $ | — | |
March 1, 2025 - March 31, 2025 | | 2,006 | | $ | 2.58 | | | — | | $ | — | |
(1) During the first quarter of 2025, 14,049 shares of common stock were surrendered by employees vesting in RSUs in order to pay for applicable tax withholding. Under the KORE Group Holdings, Inc. 2021 Long-Term Stock Incentive Plan (“Incentive Plan”), participants may surrender shares as payment of applicable tax withholding on the vesting of equity awards. Shares so surrendered by participants in the Incentive Plan are repurchased pursuant to the terms of the Incentive Plan and / or applicable inducement award agreement and not pursuant to publicly announced share repurchase programs. The average price per share deemed paid for these shares is calculated using the closing stock price on the vesting date. The price per share deemed paid for these shares ranged between $1.17 and $2.58 per share. These shares of common stock have been cancelled.
Working Capital Restrictions and Limitations Upon the Payment of Dividends
The Company’s ability to pay cash dividends to its stockholders is restricted by the terms of its financing agreements.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Preferred Dividend Arrearage
The Company’s Series A-1 preferred stock, ranking in priority to the Company’s common stock, allows for payment of dividends in arrears. As of May 15, 2025, the total amount of unpaid Series A-1 preferred stock dividends in arrears was $32.4 million.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
Rule 10b5-1 trading plan(s)
During the quarter ended March 31, 2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted or terminated a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408 of Regulation S-K of the Securities Act.
ITEM 6. EXHIBITS
| | | | | | | | |
Exhibit Number | | Description |
| | |
10.1 | † | Form of Inducement Restricted Stock Unit Award Agreement |
31.1 | * | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) |
31.2 | * | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) |
32.1 | ** | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 |
32.2 | ** | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 |
101.INS | | Inline XBRL Instance Document—the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. |
101.SCH | | Inline XBRL Taxonomy Extension Schema Document |
101.CAL | | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | | Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | | Inline XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* Filed herewith.
** Exhibit is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
† This document has been identified as a management contract or compensatory plan or arrangement.
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:
| | | | | | | | |
| KORE Group Holdings, Inc. |
| | |
Date: May 15, 2025 | By: | /s/ Ronald Totton |
| | Ronald Totton |
| | President and Chief Executive Officer (Principal Executive Officer) |
| | | | | | | | |
Date: May 15, 2025 | By: | /s/ Paul Holtz |
| | Paul Holtz |
| | Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) |