EX-99.1 2 ooma-ex991_6.htm EX-99.1 ooma-ex991_6.htm

              Exhibit 99.1

Ooma Reports Third Quarter Fiscal 2020 Financial Results

Business Services Revenue up 67%, Driven by Organic Growth and Broadsmart

Sunnyvale, Calif., November 21, 2019 -- Ooma, Inc. (NYSE: OOMA), a smart communications platform for businesses and consumers, today released financial results for the third quarter fiscal 2020 ended October 31, 2019.

Third Quarter Fiscal 2020 Financial Highlights

Revenue: Total revenue was $39.6 million, up 21% year-over-year. Subscription and services revenue increased to $36.5 million and was 92% of total revenue, driven by 24% year-over-year growth in combined Ooma Business and Ooma Residential services.

Net Income/Loss: GAAP net loss was $6.8 million, or $0.32 per basic and diluted share, compared to GAAP net loss of $3.5 million, or $0.18 per basic and diluted share, in the third quarter fiscal 2019. GAAP net loss includes a $3.1 million charge relating to certain restructuring activities taken at the end of the quarter. Non-GAAP net income was $0.1 million, or $0.01 per basic and diluted share, compared to a loss of $0.5 million, or $0.03 per basic and diluted share in the prior year period.

Adjusted EBITDA: Adjusted EBITDA was $0.6 million, compared to ($0.2) million loss in third quarter fiscal 2019.

For more information about non-GAAP net income (loss) and Adjusted EBITDA, see the section below titled "Non-GAAP Financial Measures" and the reconciliation provided in this release.

“Ooma delivered strong results for the third quarter of our 2020 fiscal year”, said Eric Stang, chief executive officer.  “We achieved 21% year-over-year revenue growth, driven primarily by 67% growth in subscription services revenues from business customers, and an important milestone with non-GAAP profitability.  We also took actions in Q3 to strengthen our focus on serving and growing business customers going forward”.

Business Outlook:

For the fourth quarter of fiscal 2020, Ooma expects to report:

Total revenue in the range of $39.6 million to $40.3 million.

GAAP net loss in the range of $3.2 million to $3.6 million and GAAP net loss per share in the range of $0.15 to $0.17.

Non-GAAP net income in the range of $0.0 million to $0.4 million and non-GAAP net income per share in the range of $0.00 to $0.02.

For the full fiscal year 2020, Ooma expects to report:

Total revenue in the range of $150.5 million to $151.2 million.

GAAP net loss in the range of $19.8 million to $20.2 million, and GAAP net loss per share in the range of $0.94 to $0.96.

Non-GAAP net loss in the range of $1.4 million to $1.8 million, and non-GAAP net loss per share in the range of $0.06 to $0.08.


1

 


The following is a reconciliation of GAAP net loss to non-GAAP net income (loss) and GAAP basic and diluted net loss per share to non-GAAP basic and diluted net income (loss) per share guidance for the fourth fiscal quarter ending January 31, 2020 and the fiscal year ending January 31, 2020 (in millions, except per share data):

 

 

Projected range

 

 

 

Three Months Ending

 

 

Fiscal Year Ending

 

 

 

January 31, 2020

 

 

January 31, 2020

 

 

 

(unaudited)

 

GAAP net loss

 

($3.2)-($3.6)

 

 

($19.8)-($20.2)

 

Stock-based compensation and related taxes

 

 

3.2

 

 

 

13.2

 

Amortization of intangible assets and acquisition-related costs

 

 

0.4

 

 

 

1.5

 

Restructuring charges

 

 

 

 

 

3.1

 

Litigation costs

 

 

 

 

 

0.6

 

Non-GAAP net income (loss)

 

$0.0-$0.4

 

 

($1.4)-($1.8)

 

 

 

 

 

 

 

 

 

 

GAAP net loss per share

 

($0.15)-($0.17)

 

 

($0.94)-($0.96)

 

Stock-based compensation and related taxes

 

 

0.15

 

 

0.63

 

Amortization of intangible assets and acquisition-related costs

 

 

0.02

 

 

 

0.07

 

Restructuring charges

 

 

 

 

 

0.15

 

Litigation costs

 

 

 

 

 

0.03

 

Non-GAAP net income (loss) per share

 

$0.00-$0.02

 

 

($0.06)-($0.08)

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

   Basic

 

 

21.6

 

 

 

21.1

 

   Diluted

 

 

22.5

 

 

 

21.1

 

Conference Call Information:

Ooma will host a conference call and live webcast for analysts and investors at 5:00 p.m. Eastern time today, November 21, 2019. The news release with the financial results will be accessible from the company's website prior to the conference call. Parties in the United States and Canada can access the call by dialing +1 (833) 233-4456, using conference ID “Ooma Third Quarter”. International parties can access the call by dialing +1 (647) 689-4135, using conference ID “Ooma Third Quarter”. The webcast will be accessible on Ooma's investor relations website at http://investors.ooma.com for a period of one year. A telephonic replay of the conference call will be available through Thursday, November 28, 2019. To access the replay, parties in the United States and Canada should call +1 (800) 585-8367 and use conference ID 9784758. International parties should call +1 (416) 621-4642 and enter conference ID 9784758.

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures, including: non-GAAP net income (loss), non-GAAP net income (loss) per share, non-GAAP gross profit and gross margin, non-GAAP operating loss and Adjusted EBITDA. Adjusted EBITDA represents the net income (loss) before interest and other expense or income, income tax benefit, depreciation and amortization and other non-GAAP expenses.

These non-GAAP financial measures exclude non-cash stock-based compensation expense and related taxes, acquisition-related costs, amortization of acquired intangibles, restructuring charges and certain litigation costs outside the ordinary course of our business.  For the third quarter of fiscal 2020, restructuring charges primarily included write-downs for Smart Cam inventory and certain assets including the related intangibles and severance expenses for the affected employees.

These non-GAAP financial measures are presented to provide investors with additional information regarding our financial results and core business operations. Ooma considers these non-GAAP financial measures to be useful measures of the operating performance of the company, because they contain adjustments for unusual events or factors that do not directly affect what management considers to be Ooma's core operating performance and are used by the company's management for that purpose.  Management also believes that these non-GAAP financial measures allow for a better evaluation of the company's performance by facilitating a meaningful comparison of the company's core operating results in a given period to those in prior and future periods. In addition, investors often use similar measures to evaluate the operating performance of a company.

Non-GAAP financial measures are presented for supplemental informational purposes only to aid an understanding of the company's operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and may be different from non-GAAP financial measures presented by

2

 


other companies.  A limitation of the non-GAAP financial measures presented is that the adjustments relate to items that the company generally expects to continue to recognize. The adjustment of these items should not be construed as an inference that the adjusted gains or expenses are unusual, infrequent or non-recurring. Therefore, both GAAP financial measures of Ooma's financial performance and the respective non-GAAP measures should be considered together.  Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure in the tables below.

Disclosure Information

Ooma uses the investor relations section on its website as a means of complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor Ooma's investor relations website in addition to following Ooma's press releases, Securities and Exchange Commission (“SEC”) filings, and public conference calls and webcasts.

Legal Notice Regarding Forward-Looking Statements

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. In particular, statements regarding future economic performance and financial positions, expectations and objectives of management constitute forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical facts and generally contain words such as "believes”, "expects”, "may”, "will”, "should”, "seeks”, "approximately”, "intends”, "plans”, "estimates”, "anticipates”, and other expressions that are predictions of or indicate future events and. This press release includes forward–looking statements regarding the company’s business outlook, its execution of initiatives to continue the growth of Ooma Office and Ooma Enterprise, and its execution of other initiatives to drive long-term shareholder value. Although the forward-looking statements contained in this press release are based upon information available at the time the statements are made and reflect management's good faith beliefs, forward-looking statements inherently involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements to differ materially from anticipated future results. Important factors that could cause actual results to differ materially from expectations include, among others: our inability to achieve the intended results from our acquisition of Broadsmart; our inability to attract new customers on a cost-effective basis; our inability to retain customers; intense competition; our reliance on retailers and reseller partnerships to sell our products; our reliance on vendors to manufacture the on-premise appliances and end-point devices we sell; our reliance on third parties for our network connectivity and co-location facilities; our reliance on third parties for some of our software development, quality assurance and operations; our reliance on third parties to provide the majority of our customer service and support representatives; our limited operating history; and interruptions to our service. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof. We do not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, except as required by applicable law.

The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the SEC, including the risk factors contained in our quarterly filing on Form 10-Q for the quarter ended July 31, 2019, filed with the SEC on September 9, 2019. The forward-looking statements in this press release are based on information available to Ooma as of the date hereof, and Ooma disclaims any obligation to update any forward-looking statements, except as required by law.


3

 


About Ooma

Ooma (NYSE: OOMA) creates powerful connected experiences for businesses and consumers, delivered from its smart cloud-based SaaS platform. For businesses of all sizes, Ooma provides advanced voice and collaboration features that are flexible and scalable. For consumers, Ooma provides PureVoice HD voice quality, advanced functionality and integration with their mobile devices. Ooma’s innovative smart security solution delivers a full range of wireless security sensors that make it easy for anyone to protect their home or business. Learn more at www.ooma.com.

CONTACT:

Investors

Matthew S. Robison

Director of IR and Corporate Development

Ooma, Inc.

ir@ooma.com

(650) 300-1480

 

Media

Mike Langberg

Director of Corporate Communications

Ooma, Inc.

press@ooma.com

(650) 566-6693

4

 


 

OOMA, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, amounts in thousands)

 

 

October 31,

 

 

January 31,

 

 

2019

 

 

2019

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

11,688

 

 

$

15,370

 

Short-term investments

 

15,786

 

 

 

27,253

 

Accounts receivable, net

 

5,015

 

 

 

3,723

 

Inventories

 

9,484

 

 

 

10,117

 

Other current assets

 

8,482

 

 

 

5,450

 

Total current assets

 

50,455

 

 

 

61,913

 

Property and equipment, net

 

4,977

 

 

 

4,563

 

Operating lease right-of-use assets

 

4,341

 

 

 

 

Intangible assets, net

 

7,149

 

 

 

2,635

 

Goodwill

 

4,264

 

 

 

3,898

 

Other assets

 

7,539

 

 

 

5,379

 

Total assets

$

78,725

 

 

$

78,388

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

10,415

 

 

$

10,231

 

Accrued expenses and other current liabilities

 

21,716

 

 

 

19,048

 

Deferred revenue

 

16,005

 

 

 

15,443

 

Total current liabilities

 

48,136

 

 

 

44,722

 

Long-term operating lease liabilities

 

2,892

 

 

 

 

Other liabilities

 

269

 

 

 

619

 

Total liabilities

 

51,297

 

 

 

45,341

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

Common stock

 

4

 

 

 

4

 

Additional paid-in capital

 

149,712

 

 

 

138,848

 

Accumulated other comprehensive gain (loss)

 

14

 

 

 

(10

)

Accumulated deficit

 

(122,302

)

 

 

(105,795

)

Total stockholders' equity

 

27,428

 

 

 

33,047

 

Total liabilities and stockholders' equity

$

78,725

 

 

$

78,388

 

5

 


 

OOMA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except share and per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

$

36,489

 

 

$

29,794

 

 

$

102,070

 

 

$

85,532

 

Product and other

 

 

3,106

 

 

 

2,814

 

 

 

8,875

 

 

 

8,979

 

Total revenue

 

 

39,595

 

 

 

32,608

 

 

 

110,945

 

 

 

94,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

 

11,093

 

 

 

8,796

 

 

 

32,117

 

 

 

26,388

 

Product and other

 

 

6,462

 

 

 

3,739

 

 

 

14,035

 

 

 

11,339

 

Total cost of revenue

 

 

17,555

 

 

 

12,535

 

 

 

46,152

 

 

 

37,727

 

Gross profit

 

 

22,040

 

 

 

20,073

 

 

 

64,793

 

 

 

56,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

13,205

 

 

 

10,755

 

 

 

37,498

 

 

 

30,149

 

Research and development

 

 

10,639

 

 

 

8,593

 

 

 

29,118

 

 

 

25,558

 

General and administrative

 

 

5,136

 

 

 

4,589

 

 

 

15,416

 

 

 

13,036

 

Total operating expenses

 

 

28,980

 

 

 

23,937

 

 

 

82,032

 

 

 

68,743

 

Loss from operations

 

 

(6,940

)

 

 

(3,864

)

 

 

(17,239

)

 

 

(11,959

)

Interest and other income, net

 

 

128

 

 

 

224

 

 

 

666

 

 

 

599

 

Loss before income taxes

 

 

(6,812

)

 

 

(3,640

)

 

 

(16,573

)

 

 

(11,360

)

Income tax benefit

 

 

28

 

 

 

146

 

 

 

66

 

 

 

277

 

Net loss

 

$

(6,784

)

 

$

(3,494

)

 

$

(16,507

)

 

$

(11,083

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.32

)

 

$

(0.18

)

 

$

(0.79

)

 

$

(0.56

)

Weighted-average shares of common stock outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

21,274,285

 

 

 

19,962,735

 

 

 

20,872,253

 

 

 

19,655,727

 

 

 

6

 


OOMA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(6,784

)

 

$

(3,494

)

 

$

(16,507

)

 

$

(11,083

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

3,254

 

 

 

2,658

 

 

 

9,647

 

 

 

7,734

 

Depreciation and amortization of capital expenditures

 

 

629

 

 

 

655

 

 

 

1,976

 

 

 

1,717

 

Amortization of acquired intangible assets

 

 

384

 

 

 

197

 

 

 

900

 

 

 

540

 

Non-cash restructuring charges

 

 

1,603

 

 

 

 

 

 

1,603

 

 

 

 

Non-cash operating lease expense

 

 

466

 

 

 

 

 

 

1,365

 

 

 

 

Other

 

 

145

 

 

 

(236

)

 

 

(79

)

 

 

(613

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(332

)

 

 

223

 

 

 

(289

)

 

 

(207

)

Inventories

 

 

745

 

 

 

(217

)

 

 

(644

)

 

 

(1,693

)

Other assets

 

 

(1,342

)

 

 

(1,189

)

 

 

(3,645

)

 

 

(2,822

)

Accounts payable and other liabilities

 

 

701

 

 

 

149

 

 

 

(1,438

)

 

 

4,164

 

Deferred revenue

 

 

(96

)

 

 

(51

)

 

 

329

 

 

 

458

 

Net cash used in operating activities

 

 

(627

)

 

 

(1,305

)

 

 

(6,782

)

 

 

(1,805

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of short-term investments

 

 

(12,040

)

 

 

(12,721

)

 

 

(31,236

)

 

 

(26,709

)

Proceeds from maturities and sales of short-term investments

 

 

10,950

 

 

 

11,000

 

 

 

42,996

 

 

 

40,762

 

Capital expenditures

 

 

(752

)

 

 

(583

)

 

 

(2,384

)

 

 

(1,438

)

Business acquisitions, net of cash assumed

 

 

 

 

 

 

 

 

(7,073

)

 

 

(2,402

)

Net cash (used in) provided by investing activities

 

 

(1,842

)

 

 

(2,304

)

 

 

2,303

 

 

 

10,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

932

 

 

 

1,119

 

 

 

2,740

 

 

 

2,763

 

Shares repurchased for tax withholdings on vesting of restricted stock units

 

 

(793

)

 

 

(1,098

)

 

 

(1,523

)

 

 

(2,298

)

Payment of acquisition-related holdback

 

 

 

 

 

 

 

 

(420

)

 

 

 

Net cash provided by financing activities

 

 

139

 

 

 

21

 

 

 

797

 

 

 

465

 

Net (decrease) increase in cash and cash equivalents

 

 

(2,330

)

 

 

(3,588

)

 

 

(3,682

)

 

 

8,873

 

Cash and cash equivalents at beginning of period

 

 

14,018

 

 

 

16,944

 

 

 

15,370

 

 

 

4,483

 

Cash and cash equivalents at end of period

 

$

11,688

 

 

$

13,356

 

 

$

11,688

 

 

$

13,356

 

 

7

 


OOMA, INC.

Reconciliation of Non-GAAP Financial Measures

(Unaudited, amounts in thousands, except percentages, share and per share data)

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

October 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

Revenue

 

$

39,595

 

 

$

32,608

 

 

$

110,945

 

 

$

94,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

22,040

 

 

$

20,073

 

 

$

64,793

 

 

$

56,784

 

Stock-based compensation and related taxes

 

 

348

 

 

 

257

 

 

 

1,006

 

 

 

708

 

Restructuring charges

 

 

2,289

 

 

 

 

 

 

2,289

 

 

 

 

Amortization of intangible assets

 

 

128

 

 

 

146

 

 

 

407

 

 

 

400

 

Non-GAAP gross profit

 

$

24,805

 

 

$

20,476

 

 

$

68,495

 

 

$

57,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin on a GAAP basis

 

 

56

%

 

 

62

%

 

 

58

%

 

 

60

%

Gross margin on a Non-GAAP basis

 

 

63

%

 

 

63

%

 

 

62

%

 

 

61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(6,940

)

 

$

(3,864

)

 

$

(17,239

)

 

$

(11,959

)

Stock-based compensation and related taxes

 

 

3,383

 

 

 

2,775

 

 

 

10,004

 

 

 

8,003

 

Restructuring charges

 

 

3,085

 

 

 

 

 

 

3,085

 

 

 

 

Amortization of intangible assets and acquisition-related costs

 

 

433

 

 

 

197

 

 

 

1,162

 

 

 

835

 

Litigation costs

 

 

 

 

 

 

 

 

606

 

 

 

 

Non-GAAP operating loss

 

$

(39

)

 

$

(892

)

 

$

(2,382

)

 

$

(3,121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(6,784

)

 

$

(3,494

)

 

$

(16,507

)

 

$

(11,083

)

Stock-based compensation and related taxes

 

 

3,383

 

 

 

2,775

 

 

 

10,004

 

 

 

8,003

 

Restructuring charges

 

 

3,085

 

 

 

 

 

 

3,085

 

 

 

 

Amortization of intangible assets and acquisition-related costs

 

 

433

 

 

 

197

 

 

 

1,162

 

 

 

766

 

Litigation costs

 

 

 

 

 

 

 

 

606

 

 

 

 

Non-GAAP net income (loss)

 

$

117

 

 

$

(522

)

 

$

(1,650

)

 

$

(2,314

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basic and diluted net loss per share

 

$

(0.32

)

 

$

(0.18

)

 

$

(0.79

)

 

$

(0.56

)

Stock-based compensation and related taxes

 

 

0.16

 

 

 

0.14

 

 

 

0.48

 

 

 

0.41

 

Restructuring charges

 

 

0.15

 

 

 

 

 

 

0.15

 

 

 

 

Amortization of intangible assets and acquisition-related costs

 

 

0.02

 

 

 

0.01

 

 

 

0.06

 

 

 

0.04

 

Litigation costs

 

 

 

 

 

 

 

 

0.02

 

 

 

 

Non-GAAP net income (loss) per share

 

$

0.01

 

 

$

(0.03

)

 

$

(0.08

)

 

$

(0.11

)

Non-GAAP weighted-average shares

 

 

22,148,123

 

 

 

19,962,735

 

 

 

20,872,253

 

 

 

19,655,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(6,784

)

 

$

(3,494

)

 

$

(16,507

)

 

$

(11,083

)

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income, net

 

 

(128

)

 

 

(224

)

 

 

(666

)

 

 

(599

)

Income tax benefit

 

 

(28

)

 

 

(146

)

 

 

(66

)

 

 

(208

)

Depreciation and amortization of capital expenditures

 

 

628

 

 

 

655

 

 

 

1,975

 

 

 

1,717

 

Stock-based compensation and related taxes

 

 

3,383

 

 

 

2,775

 

 

 

10,004

 

 

 

8,003

 

Restructuring charges

 

 

3,085

 

 

 

 

 

 

3,085

 

 

 

 

Amortization of intangible assets and acquisition-related costs

 

 

433

 

 

 

197

 

 

 

1,162

 

 

 

766

 

Litigation costs

 

 

 

 

 

 

 

 

606

 

 

 

 

Adjusted EBITDA

 

$

589

 

 

$

(237

)

 

$

(407

)

 

$

(1,404

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8