0001193125-19-287343.txt : 20191107 0001193125-19-287343.hdr.sgml : 20191107 20191107162903 ACCESSION NUMBER: 0001193125-19-287343 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20191104 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers: Compensatory Arrangements of Certain Officers ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20191107 DATE AS OF CHANGE: 20191107 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Identiv, Inc. CENTRAL INDEX KEY: 0001036044 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER PERIPHERAL EQUIPMENT, NEC [3577] IRS NUMBER: 770444317 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-29440 FILM NUMBER: 191200789 BUSINESS ADDRESS: STREET 1: 2201 WALNUT AVENUE STREET 2: SUITE 100 CITY: FREMONT STATE: CA ZIP: 94538 BUSINESS PHONE: 949-250-8888 MAIL ADDRESS: STREET 1: 2201 WALNUT AVENUE STREET 2: SUITE 100 CITY: FREMONT STATE: CA ZIP: 94538 FORMER COMPANY: FORMER CONFORMED NAME: IDENTIVE GROUP, INC. DATE OF NAME CHANGE: 20100616 FORMER COMPANY: FORMER CONFORMED NAME: SCM MICROSYSTEMS INC DATE OF NAME CHANGE: 19970319 8-K 1 d808482d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 4, 2019

 

 

IDENTIV, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

 

Delaware   000-29440   77-0444317

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

2201 Walnut Avenue, Suite 100,

Fremont, California

    94538
(Address of Principal Executive Offices)     (Zip Code)

Registrant’s Telephone Number, Including Area Code: (949) 250-8888

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of exchange

on which registered

Common Stock, $0.001 par value per share   INVE   The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company  ☐

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.  ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition

The information contained in Item 2.02 of this Current Report, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information contained in this Current Report shall not be incorporated by reference into any registration statement or other document or filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

On November 7, 2019, Identiv, Inc. (the “Company”) issued a press release announcing financial results for its third quarter ended September 30, 2019. A copy of the Company’s press release is attached hereto as Exhibit 99.1.

 

Item 5.02

Departure of Directors or Principal Officers; Election of Directors; Appointment of Principal Officers.

(e) Compensatory Arrangements of Certain Officers

On November 4, 2019, the Compensation Committee of the Board of Directors of the Company reviewed the compensation of the Company’s Chief Financial Officer, Sandra Wallach, and approved the following changes, effective as of October 1, 2019:

 

   

An increase in annual base salary from $275,000 to $300,000; and

 

   

An increase in target annual variable compensation from $25,000 to $50,000, of which 50% will be payable in cash and 50% payable in restricted stock units.

 

Item 9.01

Financial Statements and Exhibits

 

Exhibit No.

  

Description

99.1    Press release dated November 7, 2019 issued by Identiv, Inc.


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 hereunto duly authorized.

 

  Identiv, Inc.
November 7, 2019   By:  

/s/ Sandra Wallach

    Chief Financial Officer
EX-99.1 2 d808482dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

IDENTIV REPORTS THIRD QUARTER 2019 RESULTS

15% Revenue Growth, 42% Software and Services Growth, Second Consecutive Quarter

of Positive GAAP Net Income, Recurring Revenues of 8% of Total Revenues

FREMONT, Calif. — November 7, 2019 — Identiv, Inc. (NASDAQ: INVE), a global provider of physical security and secure identification, reported financial results for the third quarter ended September 30, 2019.

Recent Financial and Operational Highlights

 

   

15% year-over-year revenue growth, with Premises up 38%

 

   

Software and services revenue up 42%, comprising 14% of total revenue, up from 11% of total revenue in Q3 2018

 

   

Gross margin expansion: 46% gross margin in Q3 2019 vs 42% gross margin in Q3 2018

 

   

Second consecutive quarter of positive GAAP net income and positive EPS

 

   

13th consecutive quarter of positive non-GAAP adjusted EBITDA

 

   

Positive net cash provided by operations and Non-GAAP free cash flow on a year-to-date basis

 

   

Partnership with Les Bouchages Delage for IoT-ready luxury-brand security solutions

 

   

Freedom Mobile frictionless door access app, available now in Apple Store

 

   

US Marshalls multi-year deployment of Hirsch systems across 900 sites

 

   

Launched uTrust Bluetooth Smart Card Reader

Third Quarter 2019 Financial Results

Revenue for the third quarter of 2019 was $23.0 million, an increase of 15% from $20.0 million in the third quarter of 2018 and an increase of 4% from $22.2 million in the second quarter of 2019.

Revenue in the Premises segment increased 38% from the third quarter of 2018 and increased 22% from the prior quarter to $12.9 million. Revenue in the Identity segment decreased 5% from the third quarter of 2018 and decreased 13% from the prior quarter to $10.1 million. The year-over-year increase in the Premises segment was mainly driven by strong demand for physical access security solutions, video analytics software, and strong federal government sales. The year-over-year decrease in the Identity segment primarily reflects higher RFID sales which grew 11% year-over-year, offset by delays in Thursby software sales to the DoD and a planned reduction in identity card sales towards higher margin, higher security identities.


GAAP gross margin was 46% in the third quarter of 2019, an increase of 334 basis points compared to 42% in the third quarter of 2018 and an increase from 44% in the second quarter of 2019. The year-over-year gross margin improvement is primarily attributable to the change in product mix, including a higher percentage of software and services sales compared to the prior year.

GAAP operating expenses, including research and development (R&D), sales and marketing (S&M), general and administrative (G&A), an increase in fair value of earnout liability, and restructuring and severance charges, were $9.3 million in the third quarter of 2019, compared to $8.6 million in the third quarter of 2018 and $9.1 million in the second quarter of 2019, reflecting a year-over-year increase of 7% and a sequential increase of 2%, respectively.

Non-GAAP operating expenses (adjusted to exclude restructuring and severance costs and certain non-cash charges, such as stock-based compensation, depreciation and amortization as well as other non-GAAP items consisting of acquisition-related transaction costs) for the third quarter of 2019 were $7.9 million, compared to $7.2 million in the third quarter of 2018 and $7.8 million in the second quarter of 2019.

GAAP net income attributable to Identiv, Inc. was $1.1 million in the third quarter of 2019, compared to a net loss of $(0.3) million in the third quarter of 2018, and net income of $0.4 million in the second quarter of 2019.

GAAP net income attributable to common stockholders per share (EPS) was $0.05 in the third quarter of 2019, compared to a net loss of $(0.02) per share in the third quarter of 2018 and net income of $0.01 per share in the second quarter of 2019. GAAP net income attributable to common stockholders in the third quarter of 2019 includes the accretion of dividends on the Series B preferred stock, which the Company accrues quarterly beginning 2019.

Non-GAAP adjusted EBITDA in the third quarter of 2019 was $3.0 million, an increase of approximately 81% compared to $1.7 million in the third quarter of 2018, and $2.4 million in the second quarter of 2019. The year-over-year increase reflects higher revenues as well as higher gross margins, which were offset slightly by higher operating expenses.

Cash was $11.1 million at September 30, 2019, compared to $14.2 million at September 30, 2018, and $11.1 million at June 30, 2019.

Financial Outlook

For the fiscal year ending December 31, 2019, the Company now expects revenue of $88 million to $90 million (previously $92 million to $95 million), representing an increase of 14% at the midpoint compared to fiscal 2018. The Company has increased the midpoint of its adjusted EBITDA guidance to $8.5 million and $9.0 million (previously $7.0 million to $9.0 million) and increased its net income attributable to Identiv, Inc. guidance to $1.0 million to $1.2 million (previously a loss of $0.5 million to a gain of $1.0 million) and earnings per basic share of $0.00 to $0.01.

The Company also introduced guidance for fiscal 2020, ending December 31, 2020. The Company expects growth in the mid-teens (14-16%), resulting in expected revenue of $100 million to $104 million, non-GAAP adjusted EBITDA of $12 million to $14 million, net income attributable to Identiv, Inc. of $4.5 million to $6.5 million and earnings per basic share of $0.20 to $0.31.


Management Commentary

“The third quarter continued our momentum from the first half of the year, particularly our expanded profitability. The 38% Premises growth demonstrates the strength of our Total Solution strategy, and the net income expansion ahead of projections validates the leverage within our business model. As we grow, a substantial portion of incremental revenues contributes to the bottom line. The return of our RFID business to 11% year-over-year growth reflects the strength across our segments. Particularly important is the 8% of revenues which were recurring revenues, and the 42% growth in software and services, both of which contribute to our expanding profitability. In the market, we had an exceptionally well-received presence at GSX, where our Total Solution proved to be both unique and attractive to a wide range of customers. Our range of mobile and web apps expanded to nearly a dozen, and our channel-friendly cloud services pilots have been very strongly embraced. These all contribute to our confidence in the higher growth rates and profitability that we’re projecting for 2020.”

Sandra Wallach, Identiv CFO, added: “During Q3, we grew revenue 15% and achieved positive GAAP net income attributable to common stockholders and positive EPS for the second consecutive quarter. We also achieved our 13th consecutive quarter of positive adjusted EBITDA. The fact that we achieved these results despite greater than anticipated fluctuations in our Identity business due almost exclusively to some variance in Thursby indicate that we are not only effectively managing costs but continue to be well positioned for even greater leverage going forward. We remain confident that executing on our key initiatives will ultimately result in greater scale, operating expense leverage, higher margins, and improving profitability.”

Conference Call

Identiv management will hold a conference call today (November 7, 2019) at 5:00 p.m. Eastern time (2:00 p.m. Pacific time) to discuss these financial results. A question and answer session will follow management’s presentation.

Toll-Free Number: 1-855-327-6837

International Number: 1-631-891-4304

Call ID: 10007879

Webcast link: here

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at +1-949-574-3860.

The conference call will be broadcast simultaneously and available for replay here.

The replay of the call will be available after 8:00 p.m. Eastern time on the same day through December 7, 2019 under +1-844-512-2921 (Toll-Free Replay Number) and +1-412-317-6671 (International Replay Number) with Replay ID: 10007879.


About Identiv

Identiv, Inc. is a global provider of physical security and secure identification. Identiv’s products, software, systems, and services address the markets for physical and logical access control, video analytics and a wide range of RFID-enabled applications. Customers in the government, enterprise, consumer, education, healthcare, banking, retail, and transportation sectors rely on Identiv’s access and identification solutions. Identiv’s mission is to secure the connected physical world: from perimeter to desktop access, and from the world of physical things to the Internet of Everything. Identiv is a publicly traded company and its common stock is listed on the NASDAQ Capital Market in the U.S. under the symbol “INVE.” For more information, visit identiv.com.

Non-GAAP Financial Measures (Unaudited)

This press release includes financial information that has not been prepared in accordance with GAAP, including non-GAAP adjusted EBITDA, non-GAAP operating expenses and non-GAAP free cash flow. Identiv uses non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends. The non-GAAP adjusted EBITDA discussed above exclude items that are included in GAAP net income (loss), GAAP operating expenses, and GAAP gross margin, and excludes provision for income taxes, net income attributable to noncontrolling interest, interest expense, foreign currency (gains) losses, stock-based compensation, amortization and depreciation, increase in fair value of earnout liability, acquisition related transaction costs, and restructuring and severance. Non-GAAP operating expenses exclude stock-based compensation, amortization and depreciation, increase in fair value of earnout liability, acquisition related transaction costs and restructuring and severance. Non-GAAP free cash flow includes capital expenditures. For historical periods, the exclusions are detailed in the reconciliation table included in this press release. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures as detailed in this press release.

Note Regarding Forward-Looking Information

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those involving future events and future results that are based on current expectations as well as the current beliefs and assumptions of the Company’s management and can be identified by words such as “anticipates”, “believes”, “plans”, “will”, “intends”, “expects”, and similar references to the future. Any statement that is not a historical fact, including the statements regarding the Company’s expectations regarding future operating and financial performance including 2019 and 2020 guidance, the Company’s beliefs regarding the benefits of its acquisitions, the Company’s beliefs regarding its ability to achieve its business and strategic objectives and expected benefits thereof, the drivers of momentum in its business, the Company’s belief that by continuing to execute on its key initiatives, it will realize greater scale, operating expense


leverage, higher margins and improving profitability, the Company’s belief that it is continuing to manage costs efficiently, and the Company’s beliefs regarding the benefits and attributes of its platform and products, and its status in the market and with customers is a forward-looking statement. Forward-looking statements are only predictions and are subject to a number of risks and uncertainties, many of which are outside our control, which could cause actual results to differ materially and adversely from those expressed in any forward-looking statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, actual results for fiscal 2019 and beyond, the Company’s ability to continue the momentum in its business, its ability to successfully execute its business strategy, the actual benefits achieved through acquisitions, the level and timing of customer orders, the success of its products and partnerships, industry trends and seasonality, and factors discussed in its public reports, including its Annual Report on Form 10-K for the year ended December 31, 2018 and subsequent reports filed with the U.S. Securities and Exchange Commission. All forward-looking statements are based on information available to us on the date hereof, and we assume no obligation to update such statements.

Investor Relations Contact:

Matt Glover and Charlie Schumacher

Gateway Investor Relations

1-949-574-3860

IR@identiv.com

Media Contact:

press@identiv.com

— Financials Follow —


Identiv, Inc.

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2019     2019     2018     2019     2018  

Net revenue

   $ 23,026     $ 22,237     $ 20,022     $ 64,785     $ 56,844  

Cost of revenue

     12,500       12,354       11,538       35,672       33,699  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     10,526       9,883       8,484       29,113       23,145  

Operating expenses:

          

Research and development

     2,125       2,078       1,860       6,229       5,384  

Selling and marketing

     4,470       4,721       3,915       13,689       12,176  

General and administrative

     2,591       2,279       2,641       7,492       7,952  

Increase in fair value of earnout liability

     175       —         —         175       —    

Restructuring and severance

     (87     (2     223       (101     591  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     9,274       9,076       8,639       27,484       26,103  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     1,252       807       (155     1,629       (2,958

Non-operating income (expense):

          

Interest expense, net

     (246     (241     (291     (766     (1,239

Loss on extinguishment of debt

     —         —         —               (1,369

Foreign currency gains (losses), net

     168       (70     200       96       354  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes and noncontrolling interest

     1,174       496       (246     959       (5,212

Income tax provision

     (105     (80     (41     (289     (121
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     1,069       416       (287     670       (5,333

Less: Income attributable to noncontrolling interest

     —         —         —         —         (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Identiv, Inc.

     1,069       416       (287     670       (5,338

Cumulative dividends on Series B preferred stock

     (262     (259     —         (779     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to common stockholders

   $ 807     $ 157     $ (287   $ (109   $ (5,338
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

          

Basic

   $ 0.05     $ 0.01     $ (0.02   $ (0.01   $ (0.34

Diluted

   $ 0.05     $ 0.01     $ (0.02   $ (0.01   $ (0.34

Weighted average shares used in computing net income (loss) per common share:

          

Basic

     17,006       16,953       15,750       16,933       15,484  

Diluted

     17,766       17,795       15,750       16,933       15,484  


Identiv, Inc.

Consolidated Balance Sheets

(in thousands)

 

     September 30,      June 30,      March 31,      December 31,  
     2019      2019      2019      2018  

ASSETS

           

Current assets:

           

Cash

   $ 11,052      $ 11,117      $ 8,930      $ 10,866  

Accounts receivable, net of allowances

     19,261        17,560        15,456        14,952  

Inventories

     13,964        13,588        12,460        13,631  

Prepaid expenses and other assets

     2,812        2,931        2,361        2,743  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total current assets

     47,089        45,196        39,207        42,192  

Property and equipment, net

     2,202        2,425        2,669        2,624  

Operating lease right-of-use assets

     5,133        5,525        5,970        —    

Intangible assets, net

     10,722        11,378        11,997        10,980  

Goodwill

     10,128        10,138        10,441        9,286  

Other assets

     1,216        1,188        1,322        1,224  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 76,490      $ 75,850      $ 71,606      $ 66,306  
  

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS´ EQUITY

 

        

Current liabilities:

           

Accounts payable

   $ 7,596      $ 8,211      $ 6,304      $ 5,654  

Current portion - payment obligation

     1,192        1,122        1,050        1,025  

Current portion - financial liabilities

     14,812        13,222        11,787        11,554  

Operating lease liabilities

     1,914        1,880        2,067        —    

Notes payable

     —          —          —          2,000  

Deferred revenue

     2,880        3,052        2,779        2,174  

Accrued compensation and related benefits

     1,853        1,866        1,779        1,794  

Other accrued expenses and liabilities

     4,179        4,696        4,165        5,277  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total current liabilities

     34,426        34,049        29,931        29,478  

Long-term payment obligation

     860        1,216        1,569        1,860  

Long-term operating lease liabilities

     3,409        3,827        4,072        —    

Long-term deferred revenue

     685        660        625        636  

Other long-term liabilities

     366        558        559        632  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     39,746        40,310        36,756        32,606  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total stockholders´ equity

     36,744        35,540        34,850        33,700  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities and stockholders´equity

   $ 76,490      $ 75,850      $ 71,606      $ 66,306  
  

 

 

    

 

 

    

 

 

    

 

 

 


Identiv, Inc.

Reconciliation of GAAP and Non-GAAP Financial Information

(in thousands)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2019     2019     2018     2019     2018  

Reconciliation of GAAP gross profit margin and non-GAAP gross profit margin

          

GAAP cost of revenue

   $ 12,500     $ 12,354     $ 11,538     $ 35,672     $ 33,699  

Reconciling items included in GAAP cost of revenue:

          

Stock-based compensation

     (35     (34     (22     (98     (64

Amortization and depreciation

     (340     (338     (320     (980     (934
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total reconciling items included in GAAP cost of revenue

     (375     (372     (342     (1,078     (998
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP cost of revenue

   $ 12,125     $ 11,982     $ 11,196     $ 34,594     $ 32,701  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit margin

     47     46     44     47     42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP operating expenses to non-GAAP operating expenses

          

GAAP operating expenses

   $ 9,274     $ 9,076     $ 8,639     $ 27,484     $ 26,103  

Reconciling items included in GAAP operating expenses:

          

Stock-based compensation

     (654     (659     (681     (1,971     (1,923

Amortization and depreciation

     (614     (560     (481     (1,724     (1,428

Increase in fair value of earnout liability

     (175     —         —         (175     —    

Acquisition related transaction costs

     (19     (16     (84     (93     (605

Restructuring and severance

     87       2       (223     101       (591
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total reconciling items included in GAAP operating expenses

     (1,375     (1,233     (1,469     (3,862     (4,547
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

   $ 7,899     $ 7,843     $ 7,170     $ 23,622     $ 21,556  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP net income (loss) to non-GAAP adjusted EBITDA

          

GAAP net income (loss) attributable to Identiv, Inc.

   $ 1,069     $ 416     $ (287   $ 670     $ (5,338

Reconciling items included in GAAP net income (loss):

          

Provision for income taxes

     105       80       41       289       121  

Net income attributable to noncontrolling interest

     —         —         —         —         5  

Interest expense, net

     246       241       291       766       1,239  

Loss on extinguishment of debt

     —         —         —         —         1,369  

Foreign currency (gains) losses, net

     (168     70       (200     (96     (354

Stock-based compensation

     689       693       703       2,069       1,987  

Amortization and depreciation

     954       898       801       2,704       2,362  

Increase in fair value of earnout liability

     175       —         —         175       —    

Acquisition related transaction costs

     19       16       84       93       605  

Restructuring and severance

     (87     (2     223       (101     591  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total reconciling items included in GAAP net income (loss)

     1,933       1,996       1,943       5,899       7,925  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted EBITDA

   $ 3,002     $ 2,412     $ 1,656     $ 6,569     $ 2,587  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP net cash (used in) provided by operating activities to non-GAAP free cash flow

          

GAAP net cash (used in) provided by operating activities

   $ (1,053   $ 934     $ (433   $ 1,370     $ (3,011

Capital expenditures

     (97     (40     (417     (202     (634
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP free cash flow

   $ (1,150   $ 894     $ (850   $ 1,168     $ (3,645
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
GRAPHIC 3 g808482g92h21.jpg GRAPHIC begin 644 g808482g92h21.jpg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end