0001564590-19-002228.txt : 20190207 0001564590-19-002228.hdr.sgml : 20190207 20190207092415 ACCESSION NUMBER: 0001564590-19-002228 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190207 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190207 DATE AS OF CHANGE: 20190207 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ORION ENERGY SYSTEMS, INC. CENTRAL INDEX KEY: 0001409375 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC LIGHTING & WIRING EQUIPMENT [3640] IRS NUMBER: 391847269 STATE OF INCORPORATION: WI FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33887 FILM NUMBER: 19573648 BUSINESS ADDRESS: STREET 1: 2210 WOODLAND DRIVE CITY: MANITOWOC STATE: WI ZIP: 54220 BUSINESS PHONE: 800-660-9340 MAIL ADDRESS: STREET 1: 2210 WOODLAND DRIVE CITY: MANITOWOC STATE: WI ZIP: 54220 8-K 1 oesx-8k_20190207.htm 8-K oesx-8k_20190207.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):

 

February 7, 2019

 

 

 

 

ORION ENERGY SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

 

Wisconsin

01-33887

39-1847269

(State or other

jurisdiction of

incorporation)

(Commission File

Number)

(IRS Employer

Identification No.)

 

2210 Woodland Drive, Manitowoc, Wisconsin  

(Address of principal executive offices, including zip code)

 

(920) 892-9340  

(Registrant’s telephone number, including area code)

 

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)

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.

On February 7, 2019, Orion Energy Systems, Inc. (the “Company”) issued a press release announcing its quarterly financial results for its fiscal 2019 third quarter ended December 31, 2018. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

Item 9.01(d) .    Financial Statements and Exhibits.

 

 

2


 

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.

 

 

ORION ENERGY SYSTEMS, INC.

Date: February 7, 2019

By: /s/ William T. Hull

 

William T. Hull

 

Chief Financial Officer

 

3

EX-99 2 oesx-ex991_6.htm EX-99.1 oesx-ex991_6.htm

 

 

EXHIBIT 99.1

 

 

Energy-Efficient LED Lighting Manufacturer Orion Reports

Q3'19 Revenue of $16.3M and Reiterates Fiscal 2019 Growth Goal of 5-10%

 

MANITOWOC, WI, – February 7, 2019Orion Energy Systems, Inc. (NASDAQ: OESX) (Orion Lighting), a provider of enterprise-grade LED lighting and energy project solutions, today reported results for its fiscal 2019 third quarter (Q3’19) and nine months ended December 31, 2018. Orion will hold an investor call today at 10:00 a.m. ET (9:00 a.m. CT) to review its results and outlook for the balance of fiscal 2019 – call details below.

 

Financial Highlights

Q3’19 revenue rose 23% sequentially to $16.3M versus $13.2M in Q2'19.

Gross margin improved 630 basis points to 25.6% in Q3’19 versus Q2'19.

Total operating expenses were $4.8M in Q3’19, same as Q2’19, versus $6.5M in Q3’18, reflecting the benefit of continuing cost reductions and continued cost discipline.

Net loss narrowed to ($0.7M) or ($0.02) per share versus ($2.4M) or ($0.08) per share in Q2’19.

EBITDA loss narrowed to ($0.1M) in Q3’19 versus ($1.8M) in Q2'19.

In January, Orion announced an $11M letter of intent to retrofit a number of an existing customer's facilities and $3.6M in awards for LED lighting solutions for US Government facilities, demonstrating significant progress with national accounts and public sector customers.    

Management is reiterating prior directional goal of 5-10% revenue growth in fiscal year 2019.

 

CEO Commentary

 

Mike Altschaefl, Orion’s CEO and Board Chair, commented, “Orion’s sequential revenue improvement in Q3'19 was principally due to expected strength from large national account customers, a favorable trend we expect will continue in the fourth quarter and into fiscal 2020.

 

“Orion’s turnkey design, engineering, manufacturing and project management capabilities represent a very clear competitive advantage for us among large enterprises seeking to benefit from the illumination benefits and energy savings of LED lighting across hundreds of locations nationwide. Few LED lighting providers are organized to serve every step of a custom retrofit project in a comprehensive, non-disruptive and timely fashion, from custom fixture design and initial site surveys to final installations. Incrementally, we are also able to help customers deploy state-of-the-art control systems that provide even greater long-term value from their lighting system investments.

 

"Looking forward, we are actively pursuing national account opportunities that leverage our customized, comprehensive turnkey project solutions, while also expanding our addressable market with high-quality, basic lighting systems to meet the needs of value-oriented customer segments served by our other market channels. Given our unique value proposition, capabilities and focus on customer service, we are optimistic about our business prospects and working to build sales momentum with existing and new customers.”

 

Updated Financial Outlook

 

Orion’s order bookings were $13.0M in Q3'19 and $45.1M for the first nine months of fiscal 2019, an increase of 1% over the first nine months of fiscal 2018. This order activity yielded an order backlog of $5.1M at the close of Q3’19, compared to $8.4M at the close of Q2’19. Reflecting Orion’s anticipated order activity and revenue to date, principally in the area of national accounts, management is reiterating its fiscal 2019 revenue growth goal of 5-10% communicated in its

1

 


 

 

Q2’19 results announcement. Orion reminds investors that its stated financial goals are directional targets - not explicit forecasts or projections.

 

 

Q3’19 Results

Orion’s Q3’19 revenue declined 5.6% to $16.3M compared to $17.3M in Q3'18 but improved 23.4% compared to Q2’19.

 

Gross margin declined to 25.6% in Q3'19 versus gross margin of 29.6% in Q3'18, principally reflecting less overhead absorption on lower revenue in the recent period. Gross margin continued to improve sequentially to 25.6% in Q3’19, compared to 19.3% in Q2'19 due to higher revenue, improved mix and cost management efforts.

 

Orion’s Q3’19 net loss improved to ($0.7M), or ($0.02) per share, versus ($1.4M), or ($0.05) per share in Q3’18, principally due to the impact of lower operating costs, which more than offset a decrease in gross profit. Orion's net loss was ($2.4M), or ($0.08) per share, in Q2'19.

 

Orion’s Q3’19 negative EBITDA narrowed to ($0.1M) from ($0.8M) in Q3'18.  

 

 

Balance Sheet & Cash Flow

At the end of Q3’19, Orion had $6.6M in cash and cash equivalents and $3.3M in borrowings under its revolving credit facility. Net working capital was $8.6M and shareholder's equity totaled $18.7M. Cash flow from operating activities was a use of cash of $0.5M during the quarter.

 

During Q3'19 Orion secured a new $20.15 million revolving credit facility with Western Alliance Bank to increase its financing capacity and provide liquidity for operations and growth. The new facility replaced a $15 million facility, subject to borrowing base requirements on eligible receivables and inventory.

 

Conference Call Details

Date / Time:

Today, Thursday, Feb. 7, 2019 at 10:00 a.m. ET (9:00 a.m. CT)

Call Dial-In:

(877) 754-5294 or (678) 894-3013 for international

Webcast/Replay:

http://investor.oriones.com/events-and-presentations

Audio Replay:

(855) 859-2056, conference ID: 7797421 (available shortly after the call through 02/14/2019)

 

About Orion Energy Systems

Orion is a provider of enterprise-grade LED lighting and energy project solutions. Orion manufactures and markets connected lighting systems encompassing LED solid-state lighting and smart controls. Orion systems incorporate patented design elements that deliver significant energy, efficiency, optical and thermal performance that drive financial, environmental, and work-space benefits for a wide variety of customers, including nearly 40% of the Fortune 500.

 

Non-GAAP Measures

In addition to the GAAP results included in this presentation, Orion has also included the non-GAAP measures, EBITDA (earnings before interest, taxes, depreciation and amortization) and Adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and stock-based compensation) as measures of its quarterly performance. The Company has provided these non-GAAP measures to help investors better understand its core operating performance, enhance comparisons of core operating performance from period to period and allow better comparisons of operating performance to its competitors. Among other things, management uses EBITDA and Adjusted EBITDA to evaluate performance of the business and believes these measurements enable it to make better period-to-period evaluations of the financial performance of core business operations. The non-GAAP measurements are intended only as a supplement to the comparable GAAP measurements and the Company compensates for the limitations inherent in the use of non-GAAP measurements by using GAAP measures in conjunction with the non-GAAP measurements. As a result, investors should

2

 


 

 

consider these non-GAAP measurements in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with generally accepted accounting principles.

 

 

Safe Harbor Statement  

Certain matters discussed in this press release, including under the headings “Q3 Highlights,” “Updated Financial Outlook” and “CEO Commentary,” are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements may generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe our future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause results to differ materially from those expected, including, but not limited to, the following: (i) our ability to achieve our expected revenue growth, gross margin, and EBITDA objectives in fiscal 2019 and beyond; (ii) our ability to achieve profitability and positive cash flows; (iii) our levels of cash and our limited borrowing capacity under our revolving line of credit; (iv) the availability of additional debt financing and/or equity capital; (v) our increasing emphasis on selling more of our products through third party distributors and sales agents, including our ability to attract and retain effective third party distributors and sales agents to execute our sales model; (vi) our ability to develop and participate in new product and technology offerings or applications in a cost effective and timely manner; (vii) our ability to manage the ongoing decreases in the average selling prices of our products as a result of competitive pressures in the evolving LED market; (viii) our ability to manage our inventory and avoid inventory obsolescence in a rapidly evolving LED market; (ix) our lack of major sources of recurring revenue and the potential consequences of the loss of one or more key customers or suppliers, including key contacts at such customers; (x) our ability to adapt to increasing convergence in the LED market; (xi) our ability to differentiate our products in a highly competitive market; (xii) the deterioration of market conditions, including our dependence on customers' capital budgets for sales of products and services; (xiii) our ability to complete and execute our strategy in a highly competitive market and our ability to respond successfully to market competition; (xiv) our increasing reliance on third parties for the manufacture and development of products and product components; (xv) our ability to successfully implement our strategy of focusing mainly on lighting solutions using LED technologies; (xvi) the market acceptance of our products and services; (xvii) our ability to realize expected cost savings on the timetable and amounts expected from our cost reduction initiatives; (xviii) adverse developments with respect to litigation and other legal matters pursuant to which we are subject; (xix) our failure to comply with the covenants in our revolving credit agreement; (xx) our fluctuating quarterly results of operations as we focus on new LED technologies and continue to focus investing in our third party distribution sales channel; (xxi) our ability to recruit, hire and retain talented individuals in all disciplines of our company; (xxii) price fluctuations, shortages or interruptions of component supplies and raw materials used to manufacture our products; (xxiii) our ability to defend our patent portfolio; (xxiv) a reduction in the price of electricity; (xxv) the cost to comply with, and the effects of, any current and future government regulations, laws and policies; (xxvi) potential warranty claims in excess of our reserve estimates; (xxvii) our inability to timely and effectively remediate any material weaknesses in our internal control of financial reporting and/or our failure to maintain an effective system of internal control over financial reporting; and (xxviii) the other risks described in our filings with the SEC. Shareholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release and we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. More detailed information about factors that may affect our performance may be found in our filings with the Securities and Exchange Commission, which are available at http://www.sec.gov or at http://investor.oriones.com/ in the Investor Relations section of our Website.

 

Twitter: @OrionLightingIR

StockTwits: @Orion_LED_IR

 

 

Investor Relations Contacts

Bill Hull, CFO

William Jones; Tanya Kamatu

Orion Energy Systems, Inc.

Catalyst IR

(312) 660-3575

(212) 924-9800 or oesx@catalyst-ir.com

3

 


 

 

ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

 

 

December 31,

2018

 

 

March 31,

2018

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,596

 

 

$

9,424

 

Accounts receivable, net

 

 

6,096

 

 

 

8,736

 

Revenue earned but not billed

 

 

3,125

 

 

 

 

Inventories, net

 

 

9,024

 

 

 

7,826

 

Deferred contract costs

 

 

 

 

 

1,000

 

Prepaid expenses and other current assets

 

 

627

 

 

 

2,467

 

Total current assets

 

 

25,468

 

 

 

29,453

 

Property and equipment, net

 

 

12,056

 

 

 

12,894

 

Other intangible assets, net

 

 

2,554

 

 

 

2,868

 

Other long-term assets

 

 

255

 

 

 

110

 

Total assets

 

$

40,333

 

 

$

45,325

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

Accounts payable

 

$

11,345

 

 

$

11,675

 

Accrued expenses and other

 

 

5,314

 

 

 

4,171

 

Deferred revenue, current

 

 

119

 

 

 

499

 

Current maturities of long-term debt

 

 

82

 

 

 

79

 

Total current liabilities

 

 

16,860

 

 

 

16,424

 

Revolving credit facility

 

 

3,329

 

 

 

3,908

 

Long-term debt, less current maturities

 

 

43

 

 

 

105

 

Deferred revenue, long-term

 

 

810

 

 

 

940

 

Other long-term liabilities

 

 

626

 

 

 

524

 

Total liabilities

 

 

21,668

 

 

 

21,901

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value: Shares authorized: 30,000,000 at December 31,

   2018 and March 31, 2018; no shares issued and outstanding at December 31, 2018

   and March 31, 2018

 

 

 

 

 

 

Common stock, no par value: Shares authorized: 200,000,000 at December 31, 2018

   and March 31, 2018; shares issued: 39,011,019 at December 31, 2018 and

   38,384,575 at March 31, 2018; shares outstanding: 29,571,944 at December 31,

   2018 and 28,953,183 at March 31, 2018

 

 

 

 

 

 

Additional paid-in capital

 

 

155,642

 

 

 

155,003

 

Treasury stock, common shares: 9,439,075 at December 31, 2018 and 9,431,392 at

   March 31, 2018

 

 

(36,092

)

 

 

(36,085

)

Retained deficit

 

 

(100,885

)

 

 

(95,494

)

Total shareholders’ equity

 

 

18,665

 

 

 

23,424

 

Total liabilities and shareholders’ equity

 

$

40,333

 

 

$

45,325

 

 

4

 


 

 

ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)

 

 

 

Three Months Ended December 31,

 

 

Nine Months Ended December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Product revenue

 

$

13,952

 

 

$

15,993

 

 

$

38,350

 

 

$

41,883

 

Service revenue

 

 

2,339

 

 

 

1,270

 

 

 

4,961

 

 

 

3,360

 

Total revenue

 

 

16,291

 

 

 

17,263

 

 

 

43,311

 

 

 

45,243

 

Cost of product revenue

 

 

10,508

 

 

 

11,181

 

 

 

29,599

 

 

 

30,587

 

Cost of service revenue

 

 

1,613

 

 

 

966

 

 

 

3,544

 

 

 

3,209

 

Total cost of revenue

 

 

12,121

 

 

 

12,147

 

 

 

33,143

 

 

 

33,796

 

Gross profit

 

 

4,170

 

 

 

5,116

 

 

 

10,168

 

 

 

11,447

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

2,269

 

 

 

2,878

 

 

 

7,681

 

 

 

11,370

 

Impairment of intangible assets

 

 

 

 

 

 

 

 

 

 

 

710

 

Sales and marketing

 

 

2,190

 

 

 

2,981

 

 

 

6,903

 

 

 

9,241

 

Research and development

 

 

298

 

 

 

616

 

 

 

1,057

 

 

 

1,519

 

Total operating expenses

 

 

4,757

 

 

 

6,475

 

 

 

15,641

 

 

 

22,840

 

Loss from operations

 

 

(587

)

 

 

(1,359

)

 

 

(5,473

)

 

 

(11,393

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

31

 

 

 

 

 

 

65

 

 

 

 

Interest expense

 

 

(77

)

 

 

(74

)

 

 

(335

)

 

 

(225

)

Amortization of debt issue costs

 

 

(31

)

 

 

(28

)

 

 

(31

)

 

 

(83

)

Interest income

 

 

2

 

 

 

5

 

 

 

8

 

 

 

12

 

Total other expense

 

 

(75

)

 

 

(97

)

 

 

(293

)

 

 

(296

)

Loss before income tax

 

 

(662

)

 

 

(1,456

)

 

 

(5,766

)

 

 

(11,689

)

Income tax expense

 

 

0

 

 

 

(23

)

 

 

26

 

 

 

(23

)

Net loss

 

$

(662

)

 

$

(1,433

)

 

$

(5,792

)

 

$

(11,666

)

Basic net loss per share attributable to common shareholders

 

$

(0.02

)

 

$

(0.05

)

 

$

(0.20

)

 

$

(0.41

)

Weighted-average common shares outstanding

 

 

29,568,986

 

 

 

28,909,847

 

 

 

29,376,959

 

 

 

28,734,394

 

Diluted net loss per share

 

$

(0.02

)

 

$

(0.05

)

 

$

(0.20

)

 

$

(0.41

)

Weighted-average common shares and share equivalents

   outstanding

 

 

29,568,986

 

 

 

28,909,847

 

 

 

29,376,959

 

 

 

28,734,394

 

 

5

 


 

 

ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Nine Months Ended December 31,

 

 

 

2018

 

 

2017

 

Operating activities

 

 

 

 

 

 

 

 

Net loss

 

$

(5,792

)

 

$

(11,666

)

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

 

 

 

 

 

 

 

 

Depreciation

 

 

1,006

 

 

 

1,050

 

Amortization of intangible assets

 

 

343

 

 

 

486

 

Stock-based compensation

 

 

639

 

 

 

868

 

Amortization of debt issue costs

 

 

31

 

 

 

83

 

Impairment of intangible assets

 

 

 

 

 

710

 

Provision for inventory reserves

 

 

(144

)

 

 

701

 

Provision for bad debts

 

 

66

 

 

 

21

 

Other

 

 

8

 

 

 

12

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, current and long-term

 

 

2,857

 

 

 

492

 

Revenue earned but not billed

 

 

(770

)

 

 

 

Inventories

 

 

(367

)

 

 

4,120

 

Deferred contract costs

 

 

 

 

 

(179

)

Prepaid expenses and other assets

 

 

123

 

 

 

1,300

 

Accounts payable

 

 

555

 

 

 

30

 

Accrued expenses and other

 

 

(136

)

 

 

(767

)

Deferred revenue, current and long-term

 

 

(29

)

 

 

(342

)

Net cash used in operating activities

 

 

(1,610

)

 

 

(3,081

)

Investing activities

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(167

)

 

 

(478

)

Additions to patents and licenses

 

 

(29

)

 

 

(43

)

Net cash used in investing activities

 

 

(196

)

 

 

(521

)

Financing activities

 

 

 

 

 

 

 

 

Payment of long-term debt and capital leases

 

 

(58

)

 

 

(132

)

Proceeds from revolving credit facility

 

 

42,498

 

 

 

51,926

 

Payment of revolving credit facility

 

 

(43,078

)

 

 

(54,933

)

Payments to settle employee tax withholdings on stock-based compensation

 

 

(10

)

 

 

(9

)

Deferred financing costs

 

 

(377

)

 

 

 

Net proceeds from employee equity exercises

 

 

3

 

 

 

6

 

Net cash used in financing activities

 

 

(1,022

)

 

 

(3,142

)

Net decrease in cash and cash equivalents

 

 

(2,828

)

 

 

(6,744

)

Cash and cash equivalents at beginning of period

 

 

9,424

 

 

 

17,307

 

Cash and cash equivalents at end of period

 

$

6,596

 

 

$

10,563

 

 

 

 

 

 

 

 

 

 

 

 

6

 


 

 

ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES

UNAUDITED EBITDA AND ADJUSTED EBITDA RECONCILIATION

(in thousands)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

Dec. 31, 2018

 

 

Sep. 30, 2018

 

 

Dec. 31, 2017

 

 

Dec. 31, 2018

 

 

Dec. 31, 2017

 

Net Loss

 

$

(662

)

 

$

(2,438

)

 

$

(1,433

)

 

$

(5,792

)

 

$

(11,666

)

Interest

 

 

75

 

 

 

166

 

 

 

69

 

 

 

327

 

 

 

213

 

Taxes

 

 

 

 

 

4

 

 

 

(23

)

 

 

26

 

 

 

(23

)

Depreciation

 

 

327

 

 

 

332

 

 

 

349

 

 

 

1,006

 

 

 

1,050

 

Amortization of intangible assets

 

 

111

 

 

 

111

 

 

 

162

 

 

 

343

 

 

 

486

 

Amortization of debt issue costs

 

 

31

 

 

 

 

 

 

28

 

 

 

31

 

 

 

83

 

EBITDA

 

$

(118

)

 

$

(1,825

)

 

$

(848

)

 

$

(4,059

)

 

$

(9,857

)

Stock-based compensation

 

200

 

 

211

 

 

250

 

 

639

 

 

868

 

Adjusted EBITDA

 

$

82

 

 

$

(1,614

)

 

$

(598

)

 

$

(3,420

)

 

$

(8,989

)

 

7

 

GRAPHIC 3 gsnkonkhdnz0000001.jpg GRAPHIC begin 644 gsnkonkhdnz0000001.jpg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end