Delaware | 42-1515522 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
325 Lytton Avenue, Suite 200, Palo Alto, California | 94301 | |
(Address of principal executive offices) | (Zip Code) |
¨ | 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)) |
Date: | February 7, 2017 | JIVE SOFTWARE, INC. | ||
By: | /s/ Bryan J. LeBlanc | |||
Bryan J. LeBlanc | ||||
EVP and Chief Financial Officer |
• | Revenue: Total revenue for the fourth quarter was $51.7 million, which is an all-time quarterly record and represents an increase of 3% on a year-over-year basis. Within total revenue, product revenue was $47.6 million for the fourth quarter, an increase of 2% on a year-over-year basis. Professional services revenue for the fourth quarter was $4.1 million, an increase of 14% on a year-over-year basis. |
• | Non-GAAP Billings: Short-term billings, which Jive defines as revenue plus the change in short-term deferred revenue, were $65.5 million for the fourth quarter, an increase of 9% year-over-year. Total billings, which Jive defines as revenue plus the change in short and long-term deferred revenue, was $69.1 million, an increase of 21% on a year-over-year basis. |
• | Gross Profit: GAAP gross profit for the fourth quarter of 2016 was $36.1 million, compared to $31.5 million for the fourth quarter of 2015. GAAP gross margin for the fourth quarter of 2016 was 70% compared to 63% for the fourth quarter of 2015. Non-GAAP gross profit was $37.0 million for the fourth quarter, an increase of 12% year-over-year. Non-GAAP gross margin for the fourth quarter of 2016 was 72% compared to 66% for the fourth quarter of 2015. |
• | Income from Operations: GAAP income from operations for the fourth quarter was $0.6 million, compared to a GAAP loss from operations of $7.6 million for the fourth quarter of 2015. Non-GAAP income from operations was $5.1 million for the fourth quarter, compared to a non-GAAP loss from operations of $2.9 million for the fourth quarter of 2015. |
• | Net Income: GAAP net income for the fourth quarter was $0.9 million, compared to a GAAP net loss of $8.5 million for the same period last year. GAAP net income per diluted share for the fourth quarter was $0.01, compared to a GAAP net loss per diluted share of $0.11 for the same period last year. |
• | Balance Sheet and Cash Flow: As of December 31, 2016, Jive held cash and cash equivalents and marketable securities of $109.2 million, compared to $102.5 million as of September 30, 2016. Cash generated from operations was $9.8 million. The company invested $1.1 million in capital expenditures and used $0.1 million to finance capital leases, leading to positive free cash flow of $8.6 million for the fourth quarter of 2016. In the fourth quarter of 2015, cash used in operations was $4.2 million and the company invested $1.7 million in capital expenditures, leading to negative free cash |
• | Revenue: Total revenue was $204.1 million for 2016, which is an all-time annual record and an increase of 4% on a year-over-year basis. Product revenue was $187.3 million for 2016, an increase of 4% on a year-over-year basis. Professional services revenue for 2016 was $16.8 million, an increase of 7% on a year-over-year basis. |
• | Non-GAAP Billings: Short-term billings, which Jive defines as revenue plus the change in short-term deferred revenue, were $199.8 million for 2016, which was essentially flat on a year-over-year basis. Total billings, which Jive defines as revenue plus the change in short and long-term deferred revenue, were $195.7 million, an increase of 7% on a year-over-year basis. |
• | Gross Profit: GAAP gross profit was $136.7 million for 2016 compared to $123.6 million for 2015. GAAP gross margin for 2016 was 67% compared to 63% for 2015. Non-GAAP gross profit was $141.2 million for 2016 representing a year-over-year increase of 8%. Non-GAAP gross margin for 2016 was 69%, compared to 67% for 2015. |
• | Loss from Operations: GAAP loss from operations was $13.8 million for 2016, compared to a GAAP loss from operations of $34.6 million for 2015. Non-GAAP income from operations was $8.5 million for 2016, compared to a non-GAAP loss from operations of $9.4 million for 2015. |
• | Net Loss: GAAP net loss for 2016 was $14.0 million, compared to a GAAP net loss of $34.9 million for 2015. GAAP net loss per diluted share for 2016 was $0.18, compared to a GAAP net loss per diluted share of $0.46 for 2015. |
• | Cash Flow: Cash generated from operations was $4.3 million, the company invested $3.1 million in capital expenditures and used $0.2 million to finance capital leases, leading to positive free cash flow of $1.0 million for 2016. Free cash flow was negative $6.2 million for 2015. |
• | Achieved new customer wins with Canadian Imperial Bank of Commerce, Carlson Wagonlit Travel, Dialog Semiconductor, Electric Paper Evaluationssysteme GmbH, Elementis Global, Hospice of The Bluegrass, Inc., Iberley, Massage Envy Franchising, LLC, New Era Cap Company, Pax8, PubMatic, Inc., Seattle Mariners, and State Compensation Insurance Fund, among others. |
• | Expanded or renewed customer relationships with Akamai Technologies, Athenahealth, Inc., Cerner Corporation, Ciena Corporation, Comcast, Cypress Semiconductor Corporation, Fidelity Investments, GAP, Harvard Pilgrim Healthcare, Hitachi Data Systems Corp., Humana, Informatica, Inland Empire Health Plan, Intarcia Therapeutics, Intel Security, IQNavigator, KIABI, lululemon athletica inc., MedAmerica, Mentor Graphics, Nokia Siemens Network, ServiceNow, Skechers U.S.A., Inc., Spectrum Health, StMicroelectronics, Sunrun, Telus Communications, VeriSign, Inc., Vimpelcom Eurasia, Virgin Media Limited, and Zebra Technologies, among others. |
• | Jive is currently transitioning its cloud infrastructure to Amazon Web Services (AWS), which will enable the company to take its cloud capabilities to the next level at a lower cost. By building on its existing relationship with AWS, Jive plans to drive greater customer value by accelerating delivery of new cloud functionality while ensuring world class performance. |
• | Jive was ranked as a Leader in The Forrester WaveTM: Enterprise Collaboration, Q4 20161 report, which analyzed the state of the market and evaluated nine of the most significant vendors. One of four Leaders in this evaluation, Jive received the highest possible score in the "innovation and market approach" criterion. |
• | Jive was ranked as a Leader in Ovum’s Employee Engagement, Collaboration and Productivity Report2. Ovum, a leading global technology research and advisory firm, evaluated several vendors for this year's report and recognized the Jive Interactive Intranet solution for its extensive range of business and IT management features, as well as the product's overall market impact. |
• | Jive has received sponsorship from an existing customer for the Federal Risk and Authorization Program, or FedRAMP “in process” certification program. When full certification is completed in 2017, Jive’s FedRAMP-certified collaboration hub solution will include new and enhanced security features, as well as a certified FedRAMP cloud infrastructure hosted via the Amazon Web Services GovCloud. |
• | First Quarter 2017 Guidance: |
• | Total revenue is expected to be in the range of $50.0 million to $51.0 million. |
• | Non-GAAP income from operations is expected to be in the range of $3.3 million to $4.3 million. |
• | Non-GAAP earnings per diluted share are expected to be in the range of $0.04 to $0.05 based on approximately 81.5 million weighted-average diluted shares outstanding. |
• | Change in short-term billings is expected to be negative 10% to 0%. |
• | Free cash flow is expected to be in the range of $10.0 million to $12.0 million. |
1 | The Forrester Wave™: Enterprise Collaboration, Q4 2016, by Craig Le Clair et al., December 7, 2016 | |
2 | Ovum Research "Ovum Decision Matrix: Selecting an Enterprise Social Networking Product, 2016-17, IT0021-000156 (October 27, 2016)" by Richard Edwards |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues: | |||||||||||||||
Product | $ | 47,583 | $ | 46,544 | $ | 187,313 | $ | 180,172 | |||||||
Professional services | 4,112 | 3,607 | 16,781 | 15,621 | |||||||||||
Total revenues | 51,695 | 50,151 | 204,094 | 195,793 | |||||||||||
Cost of revenues: | |||||||||||||||
Product | 11,597 | 13,186 | 48,217 | 49,816 | |||||||||||
Professional services | 3,958 | 5,466 | 19,195 | 22,378 | |||||||||||
Total cost of revenues | 15,555 | 18,652 | 67,412 | 72,194 | |||||||||||
Gross profit | 36,140 | 31,499 | 136,682 | 123,599 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 11,204 | 12,081 | 45,769 | 52,818 | |||||||||||
Sales and marketing | 17,633 | 20,688 | 74,654 | 78,684 | |||||||||||
General and administrative | 6,617 | 6,288 | 25,913 | 26,708 | |||||||||||
Restructuring | 74 | — | 4,103 | — | |||||||||||
Total operating expenses | 35,528 | 39,057 | 150,439 | 158,210 | |||||||||||
Income (loss) from operations | 612 | (7,558 | ) | (13,757 | ) | (34,611 | ) | ||||||||
Other income (expense), net: | |||||||||||||||
Interest income | 154 | 85 | 549 | 277 | |||||||||||
Interest expense | (14 | ) | (22 | ) | (130 | ) | (171 | ) | |||||||
Other, net | 379 | (133 | ) | 597 | 903 | ||||||||||
Total other income (expense), net | 519 | (70 | ) | 1,016 | 1,009 | ||||||||||
Income (loss) before provision for income taxes | 1,131 | (7,628 | ) | (12,741 | ) | (33,602 | ) | ||||||||
Provision for income taxes | 216 | 921 | 1,223 | 1,251 | |||||||||||
Net income (loss) | $ | 915 | $ | (8,549 | ) | $ | (13,964 | ) | $ | (34,853 | ) | ||||
Basic net income (loss) per share | $ | 0.01 | $ | (0.11 | ) | $ | (0.18 | ) | $ | (0.46 | ) | ||||
Diluted net income (loss) per share | $ | 0.01 | $ | (0.11 | ) | $ | (0.18 | ) | $ | (0.46 | ) | ||||
Weighted average shares outstanding | |||||||||||||||
Basic | 78,436 | 76,093 | 77,494 | 75,217 | |||||||||||
Diluted | 80,789 | 76,093 | 77,494 | 75,217 |
December 31, 2016 | December 31, 2015 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 29,560 | $ | 9,870 | |||
Short-term marketable securities | 79,656 | 96,410 | |||||
Accounts receivable, net of allowances | 57,386 | 54,090 | |||||
Prepaid expenses and other current assets | 16,438 | 13,135 | |||||
Total current assets | 183,040 | 173,505 | |||||
Marketable securities, noncurrent | — | 6,429 | |||||
Property and equipment, net of accumulated depreciation | 9,583 | 12,747 | |||||
Goodwill | 29,753 | 29,753 | |||||
Intangible assets, net of accumulated amortization | 1,967 | 4,546 | |||||
Other assets | 4,537 | 8,165 | |||||
Total assets | $ | 228,880 | $ | 235,145 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 2,233 | $ | 3,684 | |||
Accrued payroll and related liabilities | 12,312 | 6,954 | |||||
Other accrued liabilities | 7,055 | 7,842 | |||||
Deferred revenue, current | 127,574 | 131,850 | |||||
Term debt, current | 600 | 2,400 | |||||
Total current liabilities | 149,774 | 152,730 | |||||
Deferred revenue, less current portion | 12,285 | 16,392 | |||||
Term debt, less current portion | — | 1,200 | |||||
Other long-term liabilities | 2,678 | 2,682 | |||||
Total liabilities | 164,737 | 173,004 | |||||
Stockholders’ Equity: | |||||||
Common stock | 7 | 7 | |||||
Less treasury stock at cost | (3,352 | ) | (3,352 | ) | |||
Additional paid-in capital | 400,740 | 384,164 | |||||
Accumulated deficit | (332,501 | ) | (318,537 | ) | |||
Accumulated other comprehensive loss | (751 | ) | (141 | ) | |||
Total stockholders’ equity | 64,143 | 62,141 | |||||
Total liabilities and stockholders’ equity | $ | 228,880 | $ | 235,145 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income (loss) | $ | 915 | $ | (8,549 | ) | $ | (13,964 | ) | $ | (34,853 | ) | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Depreciation and amortization | 3,132 | 3,734 | 12,663 | 15,605 | |||||||||||
Stock-based compensation | 4,003 | 3,525 | 15,602 | 20,290 | |||||||||||
Change in deferred taxes | 25 | 243 | 200 | 338 | |||||||||||
Non-recurring gain | — | — | — | (1,107 | ) | ||||||||||
Other | (71 | ) | 103 | 104 | 103 | ||||||||||
Decrease (increase) in: | |||||||||||||||
Accounts receivable, net | (18,021 | ) | (7,053 | ) | (3,296 | ) | 12,639 | ||||||||
Prepaid expenses and other assets | (2,360 | ) | 357 | (2,559 | ) | (307 | ) | ||||||||
Increase (decrease) in: | |||||||||||||||
Accounts payable | 42 | (3,620 | ) | (1,702 | ) | 535 | |||||||||
Accrued payroll and related liabilities | 4,149 | 1,079 | 6,620 | 300 | |||||||||||
Other accrued liabilities | 994 | (1,059 | ) | (592 | ) | (1,266 | ) | ||||||||
Deferred revenue | 17,415 | 6,968 | (8,383 | ) | (12,297 | ) | |||||||||
Other long-term liabilities | (411 | ) | 33 | (407 | ) | 315 | |||||||||
Net cash provided by (used in) operating activities | 9,812 | (4,239 | ) | 4,286 | 295 | ||||||||||
Cash flows from investing activities: | |||||||||||||||
Payments for purchase of property and equipment | (1,072 | ) | (1,667 | ) | (3,114 | ) | (6,450 | ) | |||||||
Purchases of marketable securities | (24,790 | ) | (51,869 | ) | (84,933 | ) | (133,314 | ) | |||||||
Sales of marketable securities | 9,299 | 7,480 | 10,300 | 25,383 | |||||||||||
Maturities of marketable securities | 31,000 | 43,216 | 97,098 | 104,317 | |||||||||||
Net cash provided by (used in) investing activities | 14,437 | (2,840 | ) | 19,351 | (10,064 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from exercise of stock options | 30 | 272 | 348 | 1,345 | |||||||||||
Taxes paid related to net share settlement of equity awards | (336 | ) | (269 | ) | (984 | ) | (1,058 | ) | |||||||
Capital lease payments | (130 | ) | — | (210 | ) | — | |||||||||
Repayments of term loans | (1,200 | ) | (600 | ) | (3,000 | ) | (2,400 | ) | |||||||
Non-recurring gain | — | — | — | 1,107 | |||||||||||
Net cash used in financing activities | (1,636 | ) | (597 | ) | (3,846 | ) | (1,006 | ) | |||||||
Net increase (decrease) in cash and cash equivalents | 22,613 | (7,676 | ) | 19,791 | (10,775 | ) | |||||||||
Effect of exchange rate changes | (115 | ) | 95 | (101 | ) | 51 | |||||||||
Cash and cash equivalents, beginning of period | 7,062 | 17,451 | 9,870 | 20,594 | |||||||||||
Cash and cash equivalents, end of period | $ | 29,560 | $ | 9,870 | $ | 29,560 | $ | 9,870 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Gross profit, as reported | $ | 36,140 | $ | 31,499 | $ | 136,682 | $ | 123,599 | |||||||
Add back: | |||||||||||||||
Stock-based compensation | 486 | 641 | 2,162 | 3,029 | |||||||||||
Amortization related to acquisitions | 406 | 906 | 2,372 | 3,694 | |||||||||||
Gross profit, non-GAAP | $ | 37,032 | $ | 33,046 | $ | 141,216 | $ | 130,322 | |||||||
Gross margin, non-GAAP | 72 | % | 66 | % | 69 | % | 67 | % | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Research and development, as reported | $ | 11,204 | $ | 12,081 | $ | 45,769 | $ | 52,818 | |||||||
Less: | |||||||||||||||
Stock-based compensation | 990 | 1,081 | 3,809 | 7,078 | |||||||||||
Amortization related to acquisitions | — | 54 | 52 | 701 | |||||||||||
Research and development, non-GAAP | $ | 10,214 | $ | 10,946 | $ | 41,908 | $ | 45,039 | |||||||
As percentage of total revenues, non-GAAP | 20 | % | 22 | % | 21 | % | 23 | % | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Sales and marketing, as reported | $ | 17,633 | $ | 20,688 | $ | 74,654 | $ | 78,684 | |||||||
Less: | |||||||||||||||
Stock-based compensation | 851 | 817 | 3,373 | 3,775 | |||||||||||
Amortization related to acquisitions | 12 | 119 | 155 | 507 | |||||||||||
Sales and marketing, non-GAAP | $ | 16,770 | $ | 19,752 | $ | 71,126 | $ | 74,402 | |||||||
As percentage of total revenues, non-GAAP | 32 | % | 39 | % | 35 | % | 38 | % | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
General and administrative, as reported | $ | 6,617 | $ | 6,288 | $ | 25,913 | $ | 26,708 | |||||||
Less: | |||||||||||||||
Stock-based compensation | 1,684 | 997 | 6,239 | 6,423 | |||||||||||
General and administrative, non-GAAP | $ | 4,933 | $ | 5,291 | $ | 19,674 | $ | 20,285 | |||||||
As percentage of total revenues, non-GAAP | 10 | % | 11 | % | 10 | % | 10 | % | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income (loss) from operations, as reported | $ | 612 | $ | (7,558 | ) | $ | (13,757 | ) | $ | (34,611 | ) | ||||
Add back: | |||||||||||||||
Stock-based compensation | 4,011 | 3,536 | 15,583 | 20,305 | |||||||||||
Amortization related to acquisitions | 418 | 1,079 | 2,579 | 4,902 | |||||||||||
Restructuring charges | 74 | — | 4,103 | — | |||||||||||
Income (loss) from operations, non-GAAP | $ | 5,115 | $ | (2,943 | ) | $ | 8,508 | $ | (9,404 | ) | |||||
As percentage of total revenues, non-GAAP | 10 | % | (6 | )% | 4 | % | (5 | )% | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income (loss) before provision for income taxes, as reported | $ | 1,131 | $ | (7,628 | ) | $ | (12,741 | ) | $ | (33,602 | ) | ||||
Add back: | |||||||||||||||
Stock-based compensation | 4,011 | 3,536 | 15,583 | 20,305 | |||||||||||
Amortization related to acquisitions | 418 | 1,079 | 2,579 | 4,902 | |||||||||||
Restructuring charges | 74 | — | 4,103 | — | |||||||||||
Less: | |||||||||||||||
Non-recurring gain | — | — | — | (1,107 | ) | ||||||||||
Income (loss) before provision for income taxes, non-GAAP | $ | 5,634 | $ | (3,013 | ) | $ | 9,524 | $ | (9,502 | ) |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income (loss), as reported | $ | 915 | $ | (8,549 | ) | $ | (13,964 | ) | $ | (34,853 | ) | ||||
Add back: | |||||||||||||||
Stock-based compensation | 4,011 | 3,536 | 15,583 | 20,305 | |||||||||||
Amortization related to acquisitions | 418 | 1,079 | 2,579 | 4,902 | |||||||||||
Restructuring charges | 74 | — | 4,103 | ||||||||||||
Less: | |||||||||||||||
Non-recurring gain | — | — | — | (1,107 | ) | ||||||||||
Net income (loss), non-GAAP | $ | 5,418 | $ | (3,934 | ) | $ | 8,301 | $ | (10,753 | ) | |||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
GAAP weighted average diluted shares | 78,436 | 76,093 | 77,494 | 75,217 | |||||||||||
Dilutive equity awards included in non-GAAP earnings per share | 2,353 | — | 2,203 | — | |||||||||||
Non-GAAP weighted average diluted shares | 80,789 | 76,093 | 79,697 | 75,217 | |||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Diluted net income (loss) per share, as reported | $ | 0.01 | $ | (0.11 | ) | $ | (0.18 | ) | $ | (0.46 | ) | ||||
Add back: | |||||||||||||||
Stock-based compensation | 0.05 | 0.05 | 0.20 | 0.27 | |||||||||||
Amortization related to acquisitions | 0.01 | 0.01 | 0.03 | 0.07 | |||||||||||
Restructuring charges | — | — | 0.05 | — | |||||||||||
Less: | |||||||||||||||
Non-recurring gain | — | — | — | (0.01 | ) | ||||||||||
Diluted net income (loss) per share, non-GAAP (1) | $ | 0.07 | $ | (0.05 | ) | $ | 0.10 | $ | (0.14 | ) | |||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Total revenues | $ | 51,695 | $ | 50,151 | $ | 204,094 | $ | 195,793 | |||||||
Deferred revenue, current, end of period | 127,574 | 131,850 | 127,574 | 131,850 | |||||||||||
Less: Deferred revenue, current, beginning of period | (113,775 | ) | (121,752 | ) | (131,850 | ) | (128,592 | ) | |||||||
Short-term billings | $ | 65,494 | $ | 60,249 | $ | 199,818 | $ | 199,051 | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Total revenues | $ | 51,695 | $ | 50,151 | $ | 204,094 | $ | 195,793 | |||||||
Deferred revenue, end of period | 139,859 | 148,242 | 139,859 | 148,242 | |||||||||||
Less: Deferred revenue, beginning of period | (122,444 | ) | (141,274 | ) | (148,242 | ) | (160,539 | ) | |||||||
Billings | $ | 69,110 | $ | 57,119 | $ | 195,711 | $ | 183,496 | |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cash flows provided by (used in) operating activities | $ | 9,812 | $ | (4,239 | ) | $ | 4,286 | $ | 295 | ||||||
Payments for purchase of property and equipment | (1,072 | ) | (1,667 | ) | (3,114 | ) | (6,450 | ) | |||||||
Capital lease payments | (130 | ) | — | (210 | ) | — | |||||||||
Free cash flow | $ | 8,610 | $ | (5,906 | ) | $ | 962 | $ | (6,155 | ) |
(1) | Per share amounts may not add due to rounding. |