0001437749-19-005355.txt : 20190320 0001437749-19-005355.hdr.sgml : 20190320 20190320162704 ACCESSION NUMBER: 0001437749-19-005355 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190320 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190320 DATE AS OF CHANGE: 20190320 FILER: COMPANY DATA: COMPANY CONFORMED NAME: QAD INC CENTRAL INDEX KEY: 0001036188 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 770105228 STATE OF INCORPORATION: DE FISCAL YEAR END: 0131 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35013 FILM NUMBER: 19694910 BUSINESS ADDRESS: STREET 1: 100 INNOVATION PLACE CITY: SANTA BARBARA STATE: CA ZIP: 93108 BUSINESS PHONE: 8055666000 MAIL ADDRESS: STREET 1: 100 INNOVATION PLACE CITY: SANTA BARBARA STATE: CA ZIP: 93108 8-K 1 qada20190320_8k.htm FORM 8-K qada20190320_8k.htm

 

 

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) March 20, 2019

 

QAD Inc.

(Exact name of registrant as specified in its charter)

 

Delaware 0-22823 77-0105228
(State or other jurisdiction (Commission (IRS Employer Identification Number)
of incorporation) File Number)  

 

 

 

100 Innovation Place, Santa Barbara, California 93108
(Address of principal executive offices) (Zip code)

 

 

Registrant's telephone number, including area code (805) 566-6000

 

 

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 (see General Instruction A.2. below):

 

[ ] 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))

 

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

 

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.

 

On March 20, 2019, QAD Inc. is issuing a press release and holding a conference call regarding its financial results for the quarter and full year ended January 31, 2019. A copy of this press release is furnished with this Form 8-K as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Report, including the Exhibit 99.1, is furnished pursuant to Item 2.02 of this Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Exchange Act or the Securities Act of 1933, unless expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

d)  Exhibits.

 

Exhibit No.

---------------

Description

----------------------------------------------------------------------------------------------------------

99.1 Press Release, dated March 20, 2019, entitled “QAD Reports Fiscal 2019 Fourth Quarter and Full Year Financial Results”

 

 

 

 

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.

 

QAD Inc.

 

 

 

 

 

Date: March 20, 2019  By: /s/ Daniel Lender
    Daniel Lender
    Chief Financial Officer

 

EX-99.1 2 ex_138312.htm EXHIBIT 99.1 ex_138312.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

For More Information, Contact:

Kara Bellamy  Laurie Berman
Chief Accounting Officer PondelWilkinson Inc.
805.566.6100  310.279.5980
investor@qad.com lberman@pondel.com

              

 

QAD Reports Fiscal 2019 Fourth Quarter and Full Year Financial Results

 

--Full Year Subscription Revenue Grows 32 Percent; Subscription Margins Improve to 63 Percent--

 

SANTA BARBARA, Calif. – March 20, 2019 QAD Inc. (Nasdaq: QADA) (Nasdaq: QADB), a leading provider of flexible, cloud-based enterprise software and services for global manufacturing companies, today reported financial results for the fiscal 2019 fourth quarter and full year ended January 31, 2019.

 

Fiscal 2019 Fourth Quarter Financial Highlights:

 

Total revenue for the fiscal 2019 fourth quarter improved to $82.7 million, from $80.8 million for the fiscal 2018 fourth quarter. Currency had a negative $2.1 million impact on total revenue. Subscription revenue grew 22 percent from the fiscal 2018 fourth quarter and was 29 percent of total revenue for the fourth quarter of fiscal 2019, a five-percentage point improvement over last year’s fourth quarter.

 

Additional fiscal 2019 fourth quarter financial highlights, versus the same period last year, include:

 

Subscription revenue of $24 million, compared with $19.7 million. Currency had a $424,000 negative impact.
Subscription gross margin of 63 percent, versus 60 percent.
License revenue of $9.1 million, compared with $7.2 million. Currency had a $181,000 negative impact.
Professional services revenue of $19.1 million, versus $22.1 million. Currency had a $715,000 negative impact.
Maintenance and other revenue of $30.5 million, compared with $31.9 million. Currency had a $737,000 negative impact.
GAAP pre-tax income of $3.2 million, versus a GAAP pre-tax loss of $3 million.
Non-GAAP pre-tax income of $6 million, compared with a non-GAAP pre-tax loss of $927,000.
GAAP pre-tax income and non-GAAP pre-tax income were higher than the company’s guidance as a result of higher than expected license revenue.
GAAP net income of $4.9 million, or $0.24 per diluted Class A share and $0.21 per diluted Class B share, versus a GAAP net loss of $5.2 million, or $(0.28) per Class A share and $(0.23) per Class B share.

 

“During fiscal 2019 we continued to drive growth in our cloud business and delivered substantial improvement to subscription margins,” said Anton Chilton, Chief Executive Officer of QAD. “Our focus on digital transformation brought several new solutions to the market with more to come in the near future. Additionally, our Channel Islands offering strengthens QAD’s leadership position in adaptable cloud-based ERP and enhances our long-term growth prospects.”

 

 

 

 

Fiscal 2019 Full Year Results:

 

Total revenue for fiscal 2019 reached a record $333 million, compared with $305 million for fiscal 2018. Currency had no meaningful impact on total revenue. Subscription revenue grew 32% to $91.9 million for fiscal 2019, compared with $69.6 million last year. GAAP pre-tax income was $11.9 million for fiscal 2019, compared with a GAAP pre-tax loss of $4.2 million for fiscal 2018. GAAP net income was $10.4 million, or $0.50 per diluted Class A share and $0.44 per diluted Class B share, for fiscal 2019, versus a GAAP net loss of $9.1 million, or $(0.49) per Class A share and $(0.41) per Class B share, for fiscal 2018. Non-GAAP pre-tax income for fiscal 2019 was $22.2 million, compared with $5.2 million last year.

 

QAD’s cash and equivalents balance was $139.4 million at January 31, 2019, versus $147 million at January 31, 2018. Cash provided by operations was $19 million for fiscal 2019, compared with $10.4 million for fiscal 2018.

 

Fiscal 2019 Fourth Quarter Operational Highlights:

 

Received orders from 47 customers representing more than $500,000 each in combined license, subscription, maintenance and professional services billings, including 21 orders exceeding $1 million, five of which exceeded $2 million;
Received license or cloud orders from companies across QAD’s six vertical markets, including: Amcor Ltd, Argon Medical Devices, Bundaberg Brewed Drinks P/L, Caterpillar Inc., Hendrickson USA L.L.C., Japan Cash Machine Co., LF Beauty Management Limited, Mayne Pharma Group Ltd., Omron Corporation, San Luis Rassini SA de CV, Solvay SA, Stryker Corporation, Thermo Fisher Scientific, Valmont Industries, Inc., VIP Petfoods, Visteon Corporation, W.L. Gore & Associates, Inc., WireCo WorldGroup and Yanfeng Global Automotive;
Named to Food Logistics 2018 FL100+ Top Software and Technology Providers. Food Logistics is the only publication exclusively dedicated to covering the movement of product through the global food supply chain; and
Opened registration for its Explore user conference being held May 6-9 in New Orleans, with special guest speaker, innovation expert, Bob Moesta.

 

Business Outlook:

 

As previously disclosed, the company anticipates that the subscription revenue growth rate will slow at the beginning of fiscal 2020, and re-accelerate toward the end of the year. With an expected decline in professional services revenue, and the ongoing shift of the company’s business from licenses to subscription, QAD expects relatively flat total revenue growth for fiscal 2020 despite continued growth of its cloud business.

 

For the fiscal 2020 first quarter, QAD expects:

 

Total revenue of $78 to $79 million, including $25 to $25.5 million of subscription revenue.
GAAP pre-tax loss of $4 to $5 million.
Non-GAAP pre-tax loss of $1 to $2 million.

 

For the fiscal 2020 full year, QAD expects:

 

Total revenue of $330 to $335 million, including $110 to $112 million of subscription revenue.
GAAP pre-tax income of breakeven.
Non-GAAP pre-tax income of $10 to $13 million.

 

 

 

 

The following is a forward-looking reconciliation of GAAP pre-tax income to non-GAAP pre-tax income for the fiscal 2020 first quarter and full year:

 

 

QAD Inc.

Reconciliation of GAAP to Non-GAAP Forward-Looking Guidance Measures

(in thousands)

(unaudited)

 

   

Three Months Ended

   

Twelve Months Ended

 
   

April 30, 2019

   

January 31, 2020

 
   

Low

   

High

   

Low

   

High

 

Non-GAAP pre-tax (loss) income reconciliation

                               
                                 

GAAP (loss) income before income taxes

  $ (4,000 )   $ (5,000 )   $ (1,000 )   $ 1,000  

Add back

                               

Stock-based compensation expense

    2,500       2,700       11,000       12,000  

Amortization of purchased intangible assets

    75       75       300       300  

Change in fair value of interest rate swap

    -       -       -       -  

Non-GAAP (loss) income before income taxes

  $ (1,425 )   $ (2,225 )   $ 10,300     $ 13,300  
                                 

Estimated income tax expense on GAAP earnings

  $ 650     $ 750     $ 2,600     $ 3,000  
                                 

Weighted average basic shares outstanding

                               

Class A

    16,400       16,800       16,900       17,300  

Class B

    3,300       3,400       3,300       3,400  
                                 

Weighted average diluted shares outstanding

                               

Class A

    17,700       18,100       17,800       18,200  

Class B

    3,400       3,500       3,400       3,500  

 

 

Calculation of Earnings per Share (EPS)

 

EPS is reported based on the company’s dual-class share structure, and includes a calculation for both Class A and Class B shares. Since Class A shares have rights to 120% of dividends paid on Class B shares, net income is apportioned so that earnings per share attributable to a Class A share are 120% of earnings per share attributable to a Class B share.

 

Fiscal 2019 Fourth Quarter and Full Year Financial Results Conference Call

 

When: Wednesday, March 20, 2019

Time: 2:00 p.m. PT (5:00 p.m. ET)

Phone: 800-230-1059 (domestic); 612-234-9959 (international)

Replay: Accessible through midnight March 27, 2019; 800-475-6701 (domestic); 320-365-3844 (international); passcode 462707

Webcast: Accessible at www.qad.com; archive available for approximately one year

 

 

 

 

Note about Non-GAAP Financial Measures

 

QAD has disclosed non-GAAP adjusted EBITDA, non-GAAP adjusted EBITDA margins, non-GAAP pre-tax income and estimated income tax expense on GAAP earnings in this press release for the fiscal 2019 fourth quarter and full year. These are non-GAAP financial measures as defined by SEC Regulation G. QAD defines the non-GAAP measures as follows:

 

Non-GAAP adjusted EBITDA - EBITDA is GAAP net income before net interest expense, income tax expense, depreciation and amortization. Non-GAAP adjusted EBITDA is EBITDA less stock-based compensation expense and the change in the fair value of the interest rate swap.
Non-GAAP adjusted EBITDA margins - Calculated by dividing non-GAAP adjusted EBITDA by total revenue.
Non-GAAP pre-tax income - GAAP income before income taxes not including the effects of stock-based compensation expense, amortization of purchased intangible assets and the change in fair value of the interest rate swap.
Estimated income tax expense on GAAP earnings - Defined as GAAP total tax expense excluding changes in reserves for unrecognized tax benefits.

 

QAD’s management uses non-GAAP measures internally to evaluate the business and believes that presenting non-GAAP measures provides useful information to investors regarding the company’s underlying business trends and performance of the company’s ongoing operations as well as useful metrics for monitoring the company’s performance and evaluating it against industry peers. The non-GAAP financial measures presented should be used in addition to, and in conjunction with, results presented in accordance with GAAP, and should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review the company’s consolidated financial statements in their entirety and to not rely on any single financial measure in evaluating the company.

 

Tables providing a reconciliation of the non-GAAP measures to their most comparable GAAP measures are included at the end of this press release.

 

QAD non-GAAP measures reflect adjustments based on the following items:

 

Stock-based compensation expense: The company has excluded the effect of stock-based compensation expense from its non-GAAP adjusted EBITDA and non-GAAP pre-tax income calculations. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense which generally requires cash settlement by QAD, and therefore is not used by the company to assess the profitability of its operations. The company also believes the exclusion of stock-based compensation expense provides a more useful comparison of its operating results to the operating results of its peers.

 

Amortization of purchased intangible assets: The company amortizes purchased intangible assets in connection with its acquisitions. QAD has excluded the effect of amortization of purchased intangible assets, which include purchased technology, customer relationships, trade names and other intangible assets, from its non-GAAP pre-tax income calculation, because doing so makes internal comparisons to the company’s historical operating results more consistent. In addition, the company believes excluding amortization of purchased intangible assets provides a more useful comparison of its operating results to the operating results of its peers.

 

 

 

 

Change in fair value of the interest rate swap: The company entered into an interest rate swap to mitigate its exposure to the variability of one-month LIBOR for its floating rate debt related to the mortgage of its headquarters. QAD has excluded the gain/loss adjustments to record the interest rate swap at fair value from its non-GAAP adjusted EBITDA and non-GAAP pre-tax income calculations. The company believes that these fluctuations are not indicative of its operational costs or meaningful in evaluating comparative period results because the company currently has no intention of exiting the debt agreement early; and therefore over the life of the debt the sum of the fair value adjustments will be $0.

 

About QAD – The Effective Enterprise

 

QAD Inc. (Nasdaq: QADA) (Nasdaq: QADB) is a leading provider of flexible, cloud-based enterprise software and services for global manufacturing companies. QAD Cloud ERP for manufacturing supports operational requirements in the areas of financials, customer management, supply chain, manufacturing, service and support, analytics, business process management and integration. QAD's portfolio includes related solutions for quality management software, supply chain management software, transportation management software and B2B interoperability. Since 1979, QAD solutions have enabled customers in the automotive, consumer products, food and beverage, high tech, industrial manufacturing, and life sciences industries to better align operations with their strategic goals to become Effective Enterprises.

 

To learn more, visit www.qad.com or call +1 805-566-6000.

 

"QAD" is a registered trademark of QAD Inc. All other products or company names herein may be trademarks of their respective owners.

 

Note to Investors: This press release contains certain forward-looking statements made under the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding projections of revenue, income and loss, capital expenditures, plans and objectives of management regarding the company's business, future economic performance or any of the assumptions underlying or relating to any of the foregoing.  Forward-looking statements are based on the company's current expectations.  Words such as "expects," "believes," "anticipates," "could," "will likely result," "estimates," "intends," "may," "projects," "should," "would," "might," "plan" and variations of these words and similar expressions are intended to identify these forward-looking statements.  A number of risks and uncertainties could cause actual results to differ materially from those in the forward-looking statements.  These risks include, but are not limited to: risks associated with our cloud service offerings, such as defects and disruptions in our services, our ability to properly manage our cloud service offerings, our reliance on third-party hosting and other service providers, and our exposure to liability and loss from security breaches; demand for the company's products, including cloud service, licenses, services and maintenance; pressure to make concessions on our pricing and changes in our pricing models; protection of our intellectual property; dependence on third-party suppliers and other third-party relationships, such as sales, services and marketing channels; changes in our revenue, earnings, operating expenses and margins; the reliability of our financial forecasts and estimates of the costs and benefits of transactions; the ability to leverage changes in technology; defects in our software products and services; third party opinions about the company; competition in our industry; the ability to recruit and retain key personnel; delays in sales; timely and effective integration of newly acquired businesses; economic conditions in our vertical markets and worldwide; exchange rate fluctuations; and the global political environment.  For a more detailed description of the risk factors associated with the company and factors that may affect our forward-looking statements, please refer to the company's latest Annual Report on Form 10-K and, in particular, the section entitled "Risk Factors" therein, and in other periodic reports the company files with the Securities and Exchange Commission thereafter.  Management does not undertake to update these forward-looking statements except as required by law.

 

(financial tables follow)

 

 

 

 

QAD Inc.

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

(in thousands, except per share data)

(unaudited)

 

 

   

Three Months Ended
January 31,

   

Twelve Months Ended
January 31,

 
   

2019

   

2018

   

2019

   

2018

 

Revenue:

                               

Subscription

  $ 24,048     $ 19,662     $ 91,861     $ 69,615  

License

    9,110       7,171       25,568       25,807  

Maintenance and other

    30,478       31,858       122,936       128,142  

Professional services

    19,070       22,062       92,651       81,454  

Total revenue

    82,706       80,753       333,016       305,018  

Cost of revenue:

                               

Subscription

    8,880       7,810       34,128       30,563  

License

    942       743       2,714       2,946  

Maintenance and other

    7,952       7,872       31,307       31,246  

Professional services

    19,246       23,394       87,735       84,670  

Total cost of revenue

    37,020       39,819       155,884       149,425  

Gross profit

    45,686       40,934       177,132       155,593  

Operating expenses:

                               

Sales and marketing

    20,312       22,387       78,207       75,368  

Research and development

    13,319       12,329       53,993       47,661  

General and administrative

    8,425       8,849       35,248       35,222  

Amortization of intangibles from acquisitions

    66       57       111       416  

Total operating expenses

    42,122       43,622       167,559       158,667  

Operating income (loss)

    3,564       (2,688 )     9,573       (3,074 )

Other expense (income):

                               

Interest income

    (687 )     (446 )     (2,600 )     (1,547 )

Interest expense

    155       161       643       669  

Other (income) expense, net

    922       613       (387 )     2,012  

Total other expense (income), net

    390       328       (2,344 )     1,134  

Income (loss) before income taxes

    3,174       (3,016 )     11,917       (4,208 )

Income tax (benefit) expense

    (1,762 )     2,156       1,489       4,857  

Net income (loss)

  $ 4,936     $ (5,172 )   $ 10,428     $ (9,065 )
                                 

Net income (loss)

  $ 4,936     $ (5,172 )   $ 10,428     $ (9,065 )

Other comprehensive income, net of tax:

                               

Foreign currency translation adjustments

    1,177       774       (833 )     1,803  

Total comprehensive income (loss)

  $ 6,113     $ (4,398 )   $ 9,595     $ (7,262 )
                                 

Diluted income (loss) per share

                               

Class A

  $ 0.24     $ (0.28 )   $ 0.50     $ (0.49 )

Class B

  $ 0.21     $ (0.23 )   $ 0.44     $ (0.41 )
                                 

Diluted Weighted Shares

                               

Class A

    17,675       16,029       17,852       15,942  

Class B

    3,398       3,217       3,422       3,213  

 

 

 

 

QAD Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

   

January 31,

   

January 31,

 
   

2019

   

2018

 

Assets

               

Current assets:

               

Cash and equivalents

  $ 139,413     $ 147,023  

Marketable securities

    1,200       -  

Accounts receivable, net

    81,577       83,518  

Other current assets

    22,150       15,856  

Total current assets

    244,340       246,397  
                 

Property and equipment, net

    29,621       30,408  

Capitalized software costs, net

    1,598       990  

Goodwill

    12,423       11,023  

Long-term deferred tax assets, net

    16,172       7,944  

Other assets, net

    13,020       3,055  
                 

Total assets

  $ 317,174     $ 299,817  
                 
                 

Liabilities and stockholders' equity

               

Current liabilities:

               

Current portion of long-term debt

  $ 487     $ 466  

Accounts payable and other current liabilities

    50,250       58,278  

Deferred revenue

    115,253       116,693  

Total current liabilities

    165,990       175,437  
                 

Long-term debt

    12,836       13,313  

Other liabilities

    5,101       5,439  
                 

Stockholders' equity:

               

Common stock

    20       20  

Additional paid-in capital

    196,723       200,456  

Treasury stock

    (7,350 )     (12,461 )

Accumulated deficit

    (48,485 )     (75,559 )

Accumulated other comprehensive loss

    (7,661 )     (6,828 )

Total stockholders' equity

    133,247       105,628  
                 

Total liabilities and stockholders' equity

  $ 317,174     $ 299,817  

 

 

 

 

 QAD Inc. 

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

   

Twelve Months Ended

 
   

January 31,

 
   

2019

   

2018

 
                 

Net cash provided by operating activities

  $ 19,007     $ 10,418  
                 

Cash flows from investing activities:

               

Purchase of property and equipment

    (4,336 )     (3,650 )

Purchase of marketable securities

    (1,200 )     -  

Acquisition of businesses, net of cash acquired

    (2,655 )     -  

Capitalized software costs

    (1,067 )     (1,019 )

Net cash used in investing activities

    (9,258 )     (4,669 )
                 

Cash flows from financing activities:

               

Repayments of debt

    (468 )     (445 )

Tax payments related to stock awards

    (8,744 )     (3,353 )

Cash dividends paid

    (5,479 )     (5,367 )

Net cash used in financing activities

    (14,691 )     (9,165 )
                 

Effect of exchange rates on cash and equivalents

    (2,668 )     5,357  

Net (decrease) increase in cash and equivalents

    (7,610 )     1,941  

Cash and equivalents at beginning of period

    147,023       145,082  

Cash and equivalents at end of period

  $ 139,413     $ 147,023  

 

 

 

 

QAD Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands)

(unaudited)

 

 

   

Three Months Ended
January 31,

   

Twelve Months Ended
January 31,

 
   

2019

   

2018

   

2019

   

2018

 
                                 

Total revenue

  $ 82,706     $ 80,753     $ 333,016     $ 305,018  
                                 

Net income (loss)

    4,936       (5,172 )     10,428       (9,065 )

Add back:

                               

Net interest income

    (532 )     (285 )     (1,957 )     (878 )

Depreciation

    1,163       1,166       4,734       4,562  

Amortization

    251       202       772       1,199  

Income tax (benefit) expense

    (1,762 )     2,156       1,489       4,857  

EBITDA

  $ 4,056     $ (1,933 )   $ 15,466     $ 675  

Add back:

                               

Stock-based compensation expense

    2,504       2,253       10,122       8,924  

Change in fair value of interest rate swap

    249       (274 )     51       (377 )

Adjusted EBITDA

  $ 6,809     $ 46     $ 25,639     $ 9,222  

Adjusted EBITDA margin

    8 %     0 %     8 %     3 %
                                 
                                 
                                 

Non-GAAP pre-tax income reconciliation

                               
                                 

Income (loss) before income taxes

  $ 3,174     $ (3,016 )   $ 11,917     $ (4,208 )

Add back

                               

Stock-based compensation expense

    2,504       2,253       10,122       8,924  

Amortization of purchased intangible assets

    73       110       125       842  

Change in fair value of interest rate swap

    249       (274 )     51       (377 )

Non-GAAP income (loss) before income taxes

  $ 6,000     $ (927 )   $ 22,215     $ 5,181  
                                 

Estimated income tax (benefit) expense on GAAP earnings

  $ (52 )   $ 71     $ 3,270     $ 2,812  

 

 

GRAPHIC 3 a1.jpg begin 644 a1.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_X0-217AI9@ 34T *@ @ !5$ 0 M ! %$! , ! $ %$" $ , 2E$# $ ! %$$ M $ !_ #, &8 )D ,P /\ *P *S, *V8 *YD M*\P *_\ 50 53, 568 59D 5

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end