EX-99.1 2 d212579dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

ICAD REPORTS FINANCIAL RESULTS FOR THE QUARTER ENDED JUNE 30, 2021

Conference Call Today at 4:30 PM ET

NASHUA, N.H. – August 5, 2021 – iCAD, Inc. (NASDAQ: ICAD), a global medical technology leader providing innovative cancer detection and therapy solutions, today reported its financial and operating results for the three and six months ended June 30, 2021.

Revenues for the three-month and six-month periods ended June 30, 2021 were $7.8 million and $16.5 million, respectively, compared to $5.6 million and $12.1 million in the three and six month periods ended June 30, 2020, respectively. Net loss for the three-month and six-month periods ended June 30, 2021 were $3.3 million and $4.9 million, respectively, compared to $2.4 million and $14.2 million in the three and six month periods ended June 30, 2020, respectively.

Recent Highlights:

 

 

Continued market penetration with ProFound AI® Risk, the first and only commercially available clinical decision support tool providing two-year breast cancer risk estimation personalized for each woman, for 2D mammography in the U.S. and Europe, with approximately 250 software licenses installed to date

 

 

Showed continued strength in the Therapy business with $3 million in revenues, which represents 3.8% growth over a very strong first quarter, driven largely by the continued surge in dermatology controller installations reflecting positive shifts in market dynamics

 

 

Signed a global distribution agreement with Sectra, a leading international medical imaging IT and cybersecurity company, expanding access to ProFound AI ® and ProFound AI ® Risk to additional facilities and imaging centers worldwide

 

 

Received CE Mark approval for ProFound AI® Version 3.0 for 3D Mammography

 

   

Company’s third-generation AI solution offers significant improvement in algorithm specificity performance and faster processing time compared to the prior versions

 

 

Enhanced our senior leadership, including

 

   

appointed Charles Carter as full time Chief Financial Officer

 

   

promoted Jeffrey Sirek to Chief Commercial Officer

 

   

hired Brian Testa as Chief People Officer

“Our second quarter total revenue was negatively impacted by longer than expected Enterprise sales cycles in several large prospective accounts. We began to close some of these accounts in July. While we anticipate the longer Enterprise sales cycle will continue to be a meaningful component of our pipeline, the addition of these Enterprise sales will increase our addressable market and future average deal size,” said Mike Klein, Chairman and CEO.

“We continue to be pleased with the performance of our Therapy segment. Total Therapy revenues of $3 million represented a 109% percent increase over the second quarter of last year and a 3.8% increase over a strong first quarter in 2021. This growth was primarily driven by dermatology controller installations, which are being heavily influenced by the emergence of positive shifts in reimbursement, payor coverage and regulatory changes,” concluded Mr. Klein.

Second Quarter 2021 Financial Results

Total Detection and Therapy revenue for the second quarter of 2021 was $7.8 million, an increase of $2.3 million, or 41%, as compared to the second quarter of 2020.


Revenue: Cancer Detection revenue for the second quarter of 2021, which includes the Company’s mammography and breast density products, and the associated service and supplies revenue, increased by approximately $0.7 million, or 16%, to $4.8 million, as compared to the second quarter of 2020. Therapy revenue for the second quarter of 2021, which includes Xoft® Axxent® eBx® System® sales, as well as the associated service and supplies revenue, increased by $1.6 million, or 109%, to $3.0 million, as compared to the second quarter of 2020.

 

     Three months ended June 30,  
     2021      2020      Change      % Change  

Detection revenue

 

  

Product revenue

   $  3,164      $  2,702      $ 462        17.1

Service and supplies revenue

     1,625        1,415        210        14.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     4,789        4,117        672        16.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Therapy revenue

 

        

Product revenue

     1,388        186        1,202        646.2

Service and supplies revenue

     1,649        1,264        385        30.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     3,037        1,450        1,587        109.4
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

   $ 7,826      $ 5,567      $  2,259        40.6
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross Profit: Gross profit for the second quarter of 2021 was $5.5 million, or 71% of revenue, as compared to $4.4 million, or 78% of revenue, in the second quarter of 2020.

Operating Expenses: Total operating expenses for the second quarter of 2021 were $8.4 million, a $1.7 million, or 26% increase from $6.7 million in the second quarter of 2020.

GAAP Net Loss: Net loss for the second quarter of 2021 was ($3.3) million, or ($0.13) per diluted share, as compared to a net loss of ($2.4) million, or ($0.11) per diluted share, for the second quarter of 2020. GAAP Net Loss in 2021 included a $0.4 million charge related to the losses on the extinguishment of debentures and debt.

Non-GAAP Adjusted Net Loss: Non-GAAP Adjusted Net Loss, a non-GAAP financial measure as defined below, for the second quarter of 2021 was ($2.8) million, or ($0.11) per diluted share, as compared to a Non-GAAP Adjusted Net Loss of ($2.5) million, or ($0.12) per diluted share, for the second quarter of 2020. Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted Net Loss results for the three-month periods ended June 30, 2021 and 2020, respectively.

Non-GAAP Adjusted EBITDA: Non-GAAP Adjusted EBITDA, a non-GAAP financial measure as defined below, for the second quarter of 2021 was a loss of ($2.1) million, a ($1.4) million increased loss as compared to the second quarter 2020 Non-GAAP Adjusted EBITDA loss of ($0.7) million. Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted EBITDA results for the three-month periods ended June 30, 2021 and 2020, respectively.

Six Months Ended June 30, 2021 Financial Results

Total Detection and Therapy revenue for the six months ended June 30, 2021 was $16.5 million, an increase of $4.4 million, or 36%, as compared to the same period in 2020.


Revenue: Cancer Detection revenue for the six months ended June 30, 2021, which includes the Company’s mammography and breast density products, and the associated service and supplies revenue, increased by approximately $1.9 million, or 22%, to $10.5 million, as compared to the same period in 2020. Therapy revenue for the six months ended June 30, 2021, which includes Xoft® Axxent® eBx® System® sales, as well as the associated service and supplies revenue, increased by $2.4 million, or 69%, to $6.0 million, as compared to the same period in 2020.

 

     Six months ended June 30,  
     2021      2020      $ Change      % Change  

Detection revenue

 

  

Product revenue

   $ 7,325      $ 5,802      $  1,523        26.2

Service revenue

     3,183        2,791        392        14.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     10,508        8,593        1,915        22.3
  

 

 

    

 

 

    

 

 

    

 

 

 

Therapy revenue

 

        

Product revenue

     2,784        881        1,903        216.0

Service revenue

     3,178        2,644        534        20.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal

     5,962        3,525        2,437        69.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

   $  16,470      $  12,118      $ 4,352        35.9
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross Profit: Gross profit for the six months ended June 30, 2021 was $11.8 million, or 72% of revenue, as compared to $8.9 million, or 73% of revenue, in the same period in 2020.

Operating Expenses: Total operating expenses for the six months ended June 30, 2021 were $16.2 million, a $1.1 million, or 7.6%, increase from $15.1 million in the same period in 2020.

GAAP Net Loss: Net loss for the six months ended June 30, 2021 was ($4.9) million, or ($0.20) per diluted share, as compared to a net loss of ($14.2) million, or ($0.67) per diluted share, for the same period in 2020. GAAP Net Loss in 2020 included a $7.5 million charge related to the losses on fair value of convertible debentures.

Non-GAAP Adjusted Net Loss: Non-GAAP Adjusted Net Loss, a non-GAAP financial measure as defined below, for the first half of 2021 was ($4.4) million, or ($0.18) per diluted share, as compared to a Non-GAAP Adjusted Net Loss of ($6.4) million, or ($0.30) per diluted share, for the first half of 2020. Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted Net Loss results for the six-month periods ended June 30, 2021 and 2020, respectively.

Non-GAAP Adjusted EBITDA: Non-GAAP Adjusted EBITDA, a non-GAAP financial measure as defined below, for the first half of 2021 was a loss of ($2.6) million, a $1.2 million decrease as compared to the first half 2020 Non-GAAP Adjusted EBITDA loss of ($3.8) million. Please refer to the section entitled “Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures” and the accompanying financial table included at the end of this release for a reconciliation of GAAP Net Loss to Non-GAAP Adjusted EBITDA results for the six-month periods ended June 30, 2021 and 2020, respectively.

Conference Call

Thursday August 5 at 4:30 PM ET

Domestic:    888-254-3590   
International:    323-994-2082   
Conference ID:    6177004Webcast:    http://public.viavid.com/index.php?id=145901
Webcast:    http://public.viavid.com/index.php?id=145901   


Use of Non-GAAP Financial Measures

In its quarterly news releases, conference calls, slide presentations or webcasts, the Company may use or discuss non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measures most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the condensed consolidated financial statements. When analyzing the Company’s operating performance, investors should not consider these non-GAAP measures as a substitute for the comparable financial measures prepared in accordance with GAAP. The Company’s quarterly news releases containing such non-GAAP reconciliations can be found on the Investors section of the Company’s website at www.icadmed.com.

About iCAD, Inc.

Headquartered in Nashua, NH, iCAD is a global medical technology leader providing innovative cancer detection and therapy solutions. For more information, visit www.icadmed.com.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995

Certain statements contained in this News Release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. For example, when the Company discusses the potential of ProFound AI® Risk, the benefits of the Company’s products, the Enterprise sales cycle, trends driving positive shifts, and clinical plans and updates, it is using forward-looking statements. Such forward-looking statements involve a number of known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, but are not limited, to the Company’s ability to achieve business and strategic objectives, increase sales and acceptance of products, adoption by CMS of a new payment model, and that such model will prove beneficial to the Company, which is not assured, implement expansion plans, the risks of uncertainty of patent protection, the impact of supply and manufacturing constraints or difficulties, uncertainty of future sales levels, protection of patents and other proprietary rights, the impact of supply and manufacturing constraints or difficulties, product market acceptance, possible technological obsolescence of products, increased competition, to successfully defend itself in litigation matters, government regulation, changes in Medicare or other reimbursement policies, risks relating to our existing and future debt obligations, competitive factors, the effects of a decline in the economy or markets served by the Company; the effects of a global pandemic, and other risks detailed in the Company’s filings with the Securities and Exchange Commission. The words “believe,” “demonstrate,” “intend,” “expect,” “estimate,” “will,” “continue,” “anticipate,” “likely,” “seek,” and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on those forward-looking statements, which speak only as of the date the statement was made. The Company is under no obligation to provide any updates to any information contained in this release. For additional disclosure regarding these and other risks faced by iCAD, please see the disclosure contained in our public filings with the Securities and Exchange Commission, available on the Investors section of our website at http://www.icadmed.com and on the SEC’s website at http://www.sec.gov.

Contact:

Media Inquiries:

Jessica Burns, iCAD

1-201-423-4492

jburns@icadmed.com

Investor Relations:

Jeremy Feffer, LifeSci Advisors

+ 1-212-915-2568

jeremy@lifesciadvisors.com


iCAD, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands except for share data)

 

     (Unaudited)        
     June 30,     December 31,  

Assets

   2021     2020  

Current assets:

    

Cash and cash equivalents

   $ 37,889     $ 27,186  

Trade accounts receivable, net of allowance for doubtful accounts of $104 in 2021 and $111 in 2020

     11,107       10,027  

Inventory, net

     2,861       3,144  

Prepaid expenses and other current assets

     1,742       1,945  
  

 

 

   

 

 

 

Total current assets

     53,599       42,302  
  

 

 

   

 

 

 

Property and equipment, net of accumulated depreciation of $6,935 in 2021 and $6,778 in 2020

     921       744  

Operating lease assets

     1,370       1,758  

Other assets

     1,532       1,527  

Intangible assets, net of accumulated amortization of $8,610 in 2021 and $8,494 in 2020

     777       889  

Goodwill

     8,362       8,362  
  

 

 

   

 

 

 

Total assets

   $ 66,561     $ 55,582  
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

            

Current liabilities:

    

Accounts payable

   $ 1,039     $ 2,869  

Accrued and other expenses

     6,606       7,039  

Lease payable - current portion

     851       726  

Deferred revenue

     5,964       6,117  
  

 

 

   

 

 

 

Total current liabilities

     14,460       16,751  
  

 

 

   

 

 

 

Lease payable, long-term portion

     646       1,075  

Notes payable, long-term portion

     —         6,960  

Deferred revenue, long-term portion

     424       267  

Deferred tax

     4       4  
  

 

 

   

 

 

 

Total liabilities

     15,534       25,057  
  

 

 

   

 

 

 

Commitments and Contingencies

    

Stockholders’ equity:

    

Preferred stock, $0.01 par value: authorized 1,000,000 shares; none issued.

     —         —    

Common stock, $0.01 par value: authorized 30,000,000 shares; issued 25,213,302 as of June 30, 2021 and 23,693,735 as of December 31, 2020.

 

 

Outstanding 25,027,471 as of June 30, 2021 and 23,508,575 as of December 31, 2020.

     251       236  

Additional paid-in capital

     299,049       273,639  

Accumulated deficit

     (246,858     (241,935

Treasury stock at cost, 185,831 shares in 2021 and 2020

     (1,415     (1,415
  

 

 

   

 

 

 

Total stockholders’ equity

     51,027       30,525  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 66,561     $ 55,582  
  

 

 

   

 

 

 


iCAD, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands except for per share data)

 

     Three Months
Ended June 30,
    Six Months
Ended June 30,
 
     2021     2020     2021     2020  

Revenue:

        

Products

   $ 4,552     $ 2,888     $ 10,109     $ 6,683  

Service and supplies

     3,274       2,679       6,361       5,435  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     7,826       5,567       16,470       12,118  

Cost of revenue:

        

Products

     1,377       537       2,786       1,554  

Service and supplies

     832       575       1,699       1,502  

Amortization and depreciation

     79       98       158       195  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     2,288       1,210       4,643       3,251  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     5,538       4,357       11,827       8,867  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Engineering and product development

     2,268       1,878       4,460       4,089  

Marketing and sales

     3,429       2,631       6,853       6,239  

General and administrative

     2,652       2,110       4,803       4,642  

Amortization and depreciation

     60       49       115       101  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     8,409       6,668       16,231       15,071  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (2,871     (2,311     (4,404     (6,204

Interest expense

     (28     (115     (140     (245

Other income

     5       33       7       75  

Loss on extinguishment of debt

     (386     —         (386     (341

Loss on fair value of convertible debentures

     —         —         —         (7,464
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expense, net

     (409     (82     (519     (7,975

Loss before income tax expense

     (3,280     (2,393     (4,923     (14,179
  

 

 

   

 

 

   

 

 

   

 

 

 

Tax expense

     —         (5     —         (31
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss and comprehensive loss

   $ (3,280   $ (2,398   $ (4,923   $ (14,210
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share:

        

Basic

   $ (0.13   $ (0.11   $ (0.20   $ (0.67
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.13   $ (0.11   $ (0.20   $ (0.67
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares used in computing loss per share:

        

Basic

     24,989       22,396       24,462       21,275  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     24,989       22,396       24,462       21,275  
  

 

 

   

 

 

   

 

 

   

 

 

 


iCAD, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

     For the Six
Months ended
June 30,
 
     2021     2020  
     (in thousands)  

Cash flow from operating activities:

    

Net loss

   $ (4,923   $ (14,210

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

    

Amortization

     157       154  

Depreciation

     115       142  

Bad debt provision

     (3     119  

Stock-based compensation

     1,446       2,077  

Amortization of debt discount and debt costs

     17       53  

Loss on extinguishment of debt

     386       341  

Deferred tax expense

     —         1  

Change in fair value of convertible debentures

     —         7,464  

Changes in operating assets and liabilities:

    

Accounts receivable

     (924     3,201  

Inventory

     284       (737

Prepaid and other assets

     510       (19

Accounts payable

     (1,829     (569

Accrued expenses

     (736     (1,650

Deferred revenue

     (77     60  
  

 

 

   

 

 

 

Total adjustments

     (654     10,637  
  

 

 

   

 

 

 

Net cash used for operating activities

     (5,577     (3,573
  

 

 

   

 

 

 

Cash flow from investing activities:

    

Additions to patents, technology and other

     —         (6

Additions to property and equipment

     (336     (180
  

 

 

   

 

 

 

Net cash used for investing activities

     (336     (186
  

 

 

   

 

 

 

Cash flow from financing activities:

    

Issuance of common stock pursuant to stock option plans

     636       100  

Issuance of common stock pursuant to Employee Stock Purchase Plan

     114       —    

Proceeds from issuance of common stock, net

     23,229       12,289  

Repayment of debt financing

     (7,363     (4,638

Repayment on line of credit

     —         (2,000

Proceeds from notes payable

     —         6,957  

Debt issuance costs

     —         (37
  

 

 

   

 

 

 

Net cash provided by financing activities

     16,616       12,671  
  

 

 

   

 

 

 

Increase in cash and equivalents

     10,703       8,912  

Cash and cash equivalents, beginning of period

     27,186       15,313  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 37,889     $ 24,225  
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Interest paid

   $ 92     $ 127  
  

 

 

   

 

 

 

Taxes paid

   $ —       $ 31  
  

 

 

   

 

 

 

Issuance of common stock upon conversion of debentures

     —         21,164  
  

 

 

   

 

 

 

Right-of-use assets obtained in exchange for new operating lease liabilities

   $ —       $ 69  
  

 

 

   

 

 

 


Reconciliation of Non-GAAP Financial Measures to Comparable GAAP Measures

The Company reports its financial results in accordance with United States generally accepted accounting principles, or GAAP. However, management believes that in order to understand the Company’s short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items, when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in frequency and/or impact on continuing operations. Management also uses results of operations before such items to evaluate the operating performance of the Company and compare it against past periods, make operating decisions, and serve as a basis for strategic planning. These non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in the Company’s ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of the Company’s ongoing business with prior periods more difficult, obscure trends in ongoing operations or reduce management’s ability to make useful forecasts. Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. In addition, management understands that some investors and financial analysts find this information helpful in analyzing the Company’s financial and operational performance and comparing this performance to its peers and competitors.

Management defines “Non-GAAP Adjusted EBITDA” as the sum of GAAP Net Loss before provisions for interest expense, other income, stock-based compensation expense, depreciation and amortization, tax expense, severance, gain on sale of assets, loss on disposal of assets, acquisition and litigation related expenses. Management considers this non-GAAP financial measure to be an indicator of the Company’s operational strength and performance of its business and a good measure of its historical operating trends, in particular the extent to which ongoing operations impact the Company’s overall financial performance.

The non-GAAP financial measures do not replace the presentation of the Company’s GAAP financial results and should only be used as a supplement to, not as a substitute for, the Company’s financial results presented in accordance with GAAP. The Company has provided a reconciliation of each non-GAAP financial measure used in its financial reporting and investor presentations to the most directly comparable GAAP financial measure.

Management excludes each of the items identified below from the applicable non-GAAP financial measure referenced above for the reasons set forth with respect to that excluded item:

 

 

Interest expense: The Company excludes interest expense which includes interest from the facility agreement, interest on capital leases and interest on the convertible debentures from its non-GAAP Adjusted EBITDA calculation.

 

 

Stock-based compensation expense: excluded as these are non-cash expenses that management does not consider part of ongoing operating results when assessing the performance of the Company’s business, and also because the total amount of expense is partially outside of the Company’s control as it is based on factors such as stock price volatility and interest rates, which may be unrelated to our performance during the period in which the expense is incurred.

 

 

Tax Expense: The Company excludes this non-cash item from the 2020 periods as it was not considered by management in making operating decisions, and management believes that such item does not have a direct correlation to future business operations. In January 2021, the Company adopted ASU 2019-12 requiring these taxes be moved to operating expenses and are no longer excluded.

 

 

CARES Act Credit: The Company excludes this item as it is related to COVID-19 legislation that does not have a direct correlation to future business operations, as this item was in direct response to the initial wave of the COVID-19 pandemic.

 

 

Severance and Furlough: The Company excludes this item as it is related to COVID-19 business impact that does not have a direct correlation to future business operations, as this item was in direct response to the initial wave of the COVID-19 pandemic.

 

 

Amortization and Depreciation: Purchased assets and intangibles are amortized over a period of several years and generally cannot be changed or influenced by management after they are acquired. Accordingly, these non-cash items are not considered by management in making operating decisions, and management believes that such expenses do not have a direct correlation to future business operations. Thus, including such charges does not accurately reflect the performance of the Company’s ongoing operations for the period in which such charges are incurred.


 

Loss on fair value of convertible debentures. The Company excludes this non-cash item as it is not considered by management in making operating decisions, and management believes that such item does not have a direct correlation to future business operations.

 

 

Litigation related: These expenses consist primarily of settlement, legal and other professional fees related to litigation. The Company excludes these costs from its non-GAAP measures primarily because the Company believes that these costs have no direct correlation to the core operations of the Company.

 

 

Loss on extinguishment of debt: The Company excludes this non-cash item as it is not considered by management in making operating decisions, and management believes that such item does not have a direct correlation to future business operations.

On occasion in the future, there may be other items, such as significant asset impairments, restructuring charges or significant gains or losses from contingencies that the Company may exclude if it believes that doing so is consistent with the goal of providing useful information to investors and management.

Non-GAAP Adjusted EBITDA

Set forth below is a reconciliation of the Company’s “Non-GAAP Adjusted EBITDA”

(Unaudited)

(In thousands except for per share data)

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2021      2020      2021      2020  

GAAP Net Loss

   $  (3,280    $  (2,398    $  (4,923    $  (14,210

Interest Expense

     28        115        140        245  

Other income

     (5      (5      (7      (47

Stock Compensation

     511        1,613        1,446        2,077  

Depreciation

     81        72        157        143  

Amortization

     57        75        115        153  

Tax expense

     —          5        —          31  

Severance and Furlough

     —          113        —          113  

Cares Credit

     —          (283      —          (283

Loss on extinguishment of debt

     386        —          386        341  

Loss of fair value of convertble debentures

     —          —          —          7,464  

Litigation related

     95        26        116        171  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non GAAP Adjusted EBITDA

   $  (2,127    $ (667    $  (2,570    $ (3,802
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2021      2020      2021      2020  

GAAP Net Loss

   $  (3,280    $  (2,398    $  (4,923    $  (14,210

Adjustments to net loss

           

Severance and Furlough

     —          113        —          113  

Cares Credit

     —          (283      —          (283

Loss from extinguishment of debt

     386        —          386        341  

Litigation

     95        26        116        171  

Loss of fair value of convertble debentures

     —          —          —          7,464  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non GAAP Adjusted Net Loss

   $  (2,799    $  (2,542    $  (4,421    $ (6,404
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loss income per share

           

GAAP Net loss per share

   $ (0.13    $ (0.11    $ (0.20    $ (0.67

Adjustments to net loss (as detailed above)

     0.02        (0.01      0.02        0.37  
  

 

 

    

 

 

    

 

 

    

 

 

 

Non GAAP Adjusted Net loss per share

   $ (0.11    $ (0.12    $ (0.18    $ (0.30