March 31,

December 31,

(in thousands, except share and per share amounts)

2023

2022

Assets:

Current Assets:

Cash and cash equivalents

Restricted cash - current

Trade accounts receivable, net of allowance

Inventories

Contract assets

Note receivable, current portion

Prepaid expenses and other current assets

Assets held for sale - current

Total current assets

Property and equipment, less accumulated depreciation

Investment

Right of use assets - Operating leases

Right of use assets - Financing leases

Goodwill

Other intangible assets, net

Restricted cash

Deposits and other assets

Total assets

Liabilities and Stockholders' Equity:

Current Liabilities:

Accounts payable

Notes payable, current

Line of credit

Operating lease obligations - current portion

Financing lease obligations - current portion

Accrued expenses

Contract liabilities

Financial instrument liabilities

Total current liabilities

Financial instrument liability, noncurrent portion

Warrant liabilities

Notes payable, less current portion

Operating lease obligations, less current portion

Financing lease obligations, less current portion

Other long-term liabilities

Total liabilities

Commitments and contingencies

Stockholders' Equity:

Preferred stock, par value $0.001; 10,000,000 shares authorized; no shares issued at March 31, 2023 or December 31, 2022

Common stock, par value $0.001; 325,000,000 shares authorized; 4,658,274 shares issued and 4,649,447 shares outstanding at March 31, 2023 and 3,947,101 shares issued and 3,938,274 shares outstanding at December 31, 2022

Additional paid-in capital

Treasury stock at cost; 8,827 shares held at March 31, 2023 and December 31, 2022

)

)

Accumulated deficit

)

)

Accumulated other comprehensive loss

)

)

Total Orbital Energy Group, Inc.'s stockholders' equity

)

)

Noncontrolling interest

)

)

Total stockholders' equity

)

)

Total liabilities and stockholders' equity

For the Three Months

(in thousands, except share and per share amounts)

Ended March 31,

2023

2022

Revenues

Cost of revenues

Gross profit

Operating expenses:

Selling, general and administrative expense

Depreciation and amortization

Provision for (recovery of) bad debt

)

Other operating income

)

)

Total operating expenses

Loss from operations

)

)

Loss on extinguishment of debt

)

)

Loss on financial instrument

)

)

Gain on warrant liabilities

Other income (expense)

)

Interest expense

)

)

Loss from continuing operations before income taxes

)

)

Income tax expense

Loss from continuing operations, net of income taxes

)

)

Discontinued operations (Note 3)

Loss from discontinued operations, net of income taxes

)

)

Net loss

)

)

Less: net loss attributable to noncontrolling interest

)

)

Net loss attributable to Orbital Infrastructure Group, Inc.

)

)

Basic and diluted weighted average common shares outstanding

Loss from continuing operations per common share - basic and diluted

)

)

Loss from discontinued operations per common share - basic and diluted

)

)

Loss per common share - basic and diluted

)

)

For the Three Months

(in thousands)

Ended March 31,

2023

2022

CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss

)

)

Adjustments to reconcile net loss to net cash used in operating activities:

Depreciation

Amortization of intangibles

Amortization of debt discount

Amortization of note receivable discount

)

Stock-based compensation and expense, net of forfeitures

)

Fair value adjustment to liability for stock appreciation rights

)

Fair value adjustment to financial instrument liabilities

Fair value adjustment to warrant liabilities

)

Loss on extinguishment of debt and debt modifications

Provision for bad debt

Deferred income taxes

Inventory reserve

)

Loss (gain) on sale of assets

)

Liquidated damages from debt

Non-cash unrealized foreign currency (gain) loss

)

Change in operating assets and liabilities, net of acquisition:

Trade accounts receivable

)

Inventories

)

Contract assets

)

)

Prepaid expenses and other current assets

)

Right of use assets/lease liabilities, net

Deposits and other assets

)

)

Accounts payable

Accrued expenses

Contract liabilities

)

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

)

CASH FLOWS FROM INVESTING ACTIVITIES:

Cash paid for acquisitions, net of cash received

)

Purchases of property and equipment

)

)

Deposits on financing lease property and equipment

Proceeds from sale of property and equipment

Purchase of other intangible assets

)

)

Proceeds from notes receivable

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from line of credit

Payments on line of credit

)

Payments on financing lease obligations

)

)

Proceeds from notes payable

Payments on notes payable

)

)

NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES

)

Effect of exchange rate changes on cash

)

Net increase (decrease) in cash, cash equivalents and restricted cash

)

Cash, cash equivalents and restricted cash at beginning of period

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD

For the Three Months Ended

(In thousands)

March 31,

2023

2022

Loss from continuing operations, net of income taxes (GAAP)

Interest expense, net

Income tax expense

Depreciation and amortization

EBITDA loss from continuing operations

Stock-based compensation and expense (benefit) (a)

Acquisition costs (b)

(Gain) on disposal of assets (c)

Loss on extinguishment and modification of debt (d)

Loss on financial instruments and warrant liabilities, net (e)

Restructuring expenses (f)

Adjusted EBITDA from continuing operations (g)