UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
|
|
|
|
|
(Exact name of registrant as specified in its charter)
|
||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
(Address of principal executive offices, including zip code)
(
(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:
Securities registered pursuant to Section 12(b) of the act:
Title of Each Class |
|
Trading Symbol (s) |
|
Name of Each Exchange on Which Registered |
|
|
(NASDAQ Capital Market) |
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 August 9, 2023, Orion Energy Systems, Inc. (the “Company”) issued a press release announcing its quarterly financial results for its fiscal 2023 year ended June 30, 2023. 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.
Exhibit 99.1 |
Exhibit 99.1 Press Release of Orion Energy Systems, Inc. dated August 9, 2023 |
|
|
Exhibit 104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
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: August 9, 2023 |
By: /s/ J. Per Brodin |
|
J. Per Brodin |
|
Chief Financial Officer |
3
EXHIBIT 99.1
LED Lighting, Maintenance and EV Charging Solutions Provider Orion
Reports Q1’24 Revenue of $17.6M; Maintains 30% Revenue Growth Outlook for FY 2024
Manitowoc, WI – August 9, 2023 – Orion Energy Systems, Inc. (NASDAQ: OESX) (Orion Lighting), a provider of energy-efficient LED lighting, maintenance services and electric vehicle (EV) charging station solutions, today reported results for its fiscal 2024 first quarter (Q1’24) ended June 30, 2023. Orion will hold an investor call today at 10:00 a.m. ET – details below.
Q1 Financial Summary |
|
Prior Three Quarters |
||||||||
$ in millions except |
Q1’24 |
Q1’23 |
Change |
|
Q4’23 |
Q3'23 |
Q2’23 |
|||
Revenue |
$17.6 |
$17.9 |
($0.3) |
|
$21.6 |
$20.3 |
$17.6 |
|||
Gross Profit |
$3.2 |
$3.6 |
($0.4) |
|
$4.7 |
$4.8 |
$4.4 |
|||
Gross Profit % |
18.0% |
19.8% |
(180bps) |
|
21.9% |
23.6% |
25.3% |
|||
Net Loss (1) |
($6.6) |
($2.8) |
($3.8) |
|
($5.1) |
($24.1) |
($2.3) |
|||
Net Loss per share (1) |
($0.21) |
($0.09) |
($0.12) |
|
($0.16) |
($0.75) |
($0.08) |
|||
Adjusted EBITDA (2) |
($4.4) |
($2.9) |
($1.5) |
|
($1.6) |
($1.6) |
($1.5) |
|||
Cash & Equivalents |
$8.2 |
$9.4 |
($1.2) |
|
$16.0 |
$8.1 |
$12.5 |
|||
(1) Net Loss and EPS reflect $17.8M non-cash tax charge to record a valuation allowance against Deferred Tax Assets in Q3’23 and a $1.5M, $2.5M, and $1.1M accrual for the earnout associated with the Voltrek acquisition in Q3’23, Q4’23, and Q1’24, respectively. (2) See Adjusted EBITDA reconciliation below. |
|
|
||||||||
Financial Highlights
CEO Commentary
Orion CEO Mike Jenkins commented, “We remain confident in our fiscal 2024 outlook for revenue growth of 30% or more. Given our modest size and the variability in timing of larger projects, we do expect continued fluctuation of our revenues on a quarter to quarter basis. However, we have taken steps to diversify our revenue sources in three complementary areas. We believe this positions us to build upon our strong base of long-term customer relationships, enhancing the value we are able to provide to them and to our shareholders.
“We are pleased with our ability to enhance the operating infrastructure for our EV charging solutions business which positions us well to grow this business as we move forward. While Q1’24 revenues declined on a sequential basis, Voltrek’s pipeline of project opportunities has grown substantially over the past few months, supporting our expectation for significant growth in FY 2024. Our maintenance services business also declined slightly in the period as we worked to address pricing issues and complete our national service footprint.
“We entered Q2’23 with the launch of installation activity for our $9.6M turnkey LED lighting retrofit contract for the DoD in Europe, and we expect this project to be largely complete by the end of our fiscal year. We have several other larger retrofit projects anticipated for this year, and we expect continued growth within our distribution business via Energy Service Companies (ESCOs) and electrical contractors, particularly due to the recent launch of our new TritonPro and expanded exterior product lines of LED fixtures. The Triton line combines high-quality components and proprietary Orion design at a price point that is more appealing in these channels. Our new expanded outdoor product line also better positions Orion with a broader product offering.
“Last week, we announced the finalization of a 3-year preventative lighting maintenance contract with an existing retail customer providing maintenance services to approximately 2,000 locations nationwide. Orion initiated this work in February 2023 and reached full scale in July. The overall contract was executed in early Q2 with Orion being selected due to our national footprint and our proven ability to organize, manage and execute across all 50 states.
“Orion is committed to providing the highest quality products and services to support our customers in achieving their business and environmental goals. We differentiate our offerings with smart design, high quality components and our unique turnkey project capabilities that range from initial site designs and custom products through to installation, system commissioning and long-term maintenance services.
“What makes us unique is our ability to deliver highly customized, high-quality solutions at hundreds or even thousands of national locations, all with one point of contact and accountability. We believe this high value offering of complementary solutions and technical expertise will become even more attractive to customers facing the growing complexity of LED lighting, IoT solutions, EV charging and other electrical needs and the ongoing maintenance they require.”
Business Outlook
Financial Results
Orion’s Q1’24 revenue was $17.6M vs. $17.9M in fiscal Q1’23, primarily reflecting the variability in timing of certain LED lighting projects. Several larger projects have commenced in early Q2, including a Department of Defense project in Europe and an outdoor lighting project for Orion’s largest customer.
Gross profit was $3.2M, as compared to $3.6M in Q1’23, and gross profit percentage was 18.0% versus 19.8% in the prior-year period. The gross profit percentage on products increased to 26.4% from 23.0% in Q1’23, primarily due to product sales mix and improved absorption of fixed costs, while services margin declined to -11.2% from 10.3% in the prior-year period. The negative services margin was principally the result of legacy maintenance services contracts from the Stay-Lite Lighting acquisition. Certain of Stay-Lite’s contracts are multi-year contracts and have pricing that is insufficient to absorb cost increases that have occurred in the past year. Orion is in the process of implementing price increases that reflect the current environment for new and existing contracts as they renew.
Total operating expenses increased to $9.6M in Q1’24 from $7.2M in Q1’23, mainly due to increased G&A expenses of $2.0M, principally reflecting the addition of Voltrek operations since Q3’22, including costs of $1.1M for the earnout accrual. Operating costs were level compared to Q4’23, which was the first full quarter of consolidating Voltrek operations.
Orion’s Q1’24 net loss was ($6.6M), or ($0.21) per share, including a $1.1M accrual for the earnout associated with the Voltrek acquisition versus a net loss of $(2.8M), or $(0.09) per share in Q1’23.
Balance Sheet and Cash Flow
Orion ended Q1’24 with $20.6M of working capital, including $8.2M of cash and cash equivalents, $14.6M of accounts receivables, and $17.7M of inventory. Orion’s quarter-end liquidity was $16.8M, including cash and $8.6M of availability on its credit facility. The company had $10.0M of borrowings outstanding on its credit facility at quarter end.
Orion used cash of $7.3M in operating activities in Q1’24 due to the operating results during the quarter and amounts paid during the quarter for a significant project that was completed in Q4’23. Orion believes it is in a good position to fund its operations and growth objectives across its business segments through FY 2024.
Webcast/Call Detail
Date / Time: Wednesday, August 9th at 10:00 a.m. ET
Live Call Registration: https://register.vevent.com/register/BIf70dbe2ab051455c9b10d19c39218029
Live call participants must pre-register using the URL above to receive the dial-in information. Simply re-register if you lose the dial-in or PIN.
Webcast / Replay: https://edge.media-server.com/mmc/p/65gxakct
About Orion Energy Systems
Orion provides energy efficiency and clean tech solutions, including LED lighting and controls, maintenance services and electrical vehicle (EV) charging solutions. Orion specializes in turnkey design-through-installation solutions for large national customers, with a commitment to helping customers achieve their business and environmental goals with healthy, safe and sustainable solutions that reduce their carbon footprint and enhance business performance.
Orion is committed to operating responsibly throughout all areas of our organization. Learn more about our ESG priorities, goals and progress here or visit our website at www.orionlighting.com.
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 (EBITDA adjusted for stock-based compensation, payroll tax credit, and acquisition expenses). 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 these non-GAAP measures 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 Orion 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 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.
Consistent with Regulation G under the U.S. federal securities laws, the non-GAAP measures in this press release have been reconciled to the nearest GAAP measures, and this reconciliation is located under the heading “Unaudited EBITDA Reconciliation” following the Unaudited Condensed Consolidated Statements of Cash Flows included in this press release.
Safe Harbor Statement
Certain matters discussed in this press release 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 outlook, plans, expectations, 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 realize the anticipated benefits of the Voltrek acquisition; (ii) we may encounter substantial difficulties, costs and delays involved in integrating our operations with Voltrek’s business; (iii) disruption of management’s attention from ongoing business operations due to the Voltrek acquisition; (iv) our ability to manage general economic, business and geopolitical conditions, including the impacts of natural disasters, pandemics and outbreaks of contagious diseases and other adverse public health developments, such as the COVID-19 pandemic; (v) the deterioration of market conditions, including our dependence on customers' capital budgets for sales of products and services, and adverse impacts on costs and the demand for our products as a result of factors such as the COVID-19 pandemic and the implementation of tariffs; (vi) our ability to adapt and respond to supply chain challenges, especially related to shipping and logistics issues, component availability, rising input costs, and a tight labor market; (vii) our ability to recruit, hire and retain talented individuals in all disciplines of our company; (viii) our ability to successfully launch, manage and maintain our refocused business strategy to successfully bring to market new and innovative product and service offerings; (ix) potential asset impairment charges and/or increases on our deferred tax asset reserve; (x) our dependence on a limited number of key customers, and the potential consequences of the loss of one or more key customers or suppliers, including key contacts at such customers; (xi) our ability to identify and successfully complete transactions with suitable acquisition candidates in the future as part of our growth strategy; (xii) the availability of additional debt financing and/or equity capital to pursue our evolving strategy and sustain our growth initiatives; (xiii) our risk of potential loss related to single or focused exposure within the current customer base and product offerings; (xiv) our ability to achieve and sustain profitability and positive cash flows; (xv) our ability to differentiate our products in a highly competitive and converging market, expand our customer base and gain market share; (xvi) our ability to manage and mitigate downward pressure on the average selling prices of our products as a result of competitive pressures in the LED market; (xvii) our ability to manage our inventory and avoid inventory obsolescence in a rapidly evolving LED market; (xviii) our increasing reliance on third parties for the manufacture and development of products, product components, as well as the provision of certain
services; (xix) 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; (xx) our ability to develop and participate in new product and technology offerings or applications in a cost effective and timely manner; (xxi) our ability to maintain safe and secure information technology systems; (xxii) our failure to comply with the covenants in our credit agreement; (xxiii) our ability to balance customer demand and production capacity; (xxiv) our ability to maintain an effective system of internal control over financial reporting; (xxv) price fluctuations (including as a result of tariffs), shortages or interruptions of component supplies and raw materials used to manufacture our products; (xxvi) our ability to defend our patent portfolio and license technology from third parties; (xxvii) a reduction in the price of electricity; (xxviii) the reduction or elimination of investments in, or incentives to adopt, LED lighting or the elimination of, or changes in, policies, incentives or rebates in certain states or countries that encourage the use of LEDs over some traditional lighting technologies; (xxix) the cost to comply with, and the effects of, any current and future industry and government regulations, laws and policies; (xxx) potential warranty claims in excess of our reserve estimates; and (xxxi) the other risks described in our filings with the Securities and Exchange Commission. 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: @OrionLighting and @OrionLightingIR
StockTwits: @Orion_LED_IR
###
Investor Relations Contacts
Per Brodin, CFO |
William Jones; David Collins |
Orion Energy Systems, Inc. |
Catalyst IR |
pbrodin@oesx.com |
(212) 924-9800 or OESX@catalyst-ir.com |
ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
|
|
June 30, 2023 |
|
|
March 31, 2023 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
8,249 |
|
|
$ |
15,992 |
|
Accounts receivable, net |
|
|
14,613 |
|
|
|
13,728 |
|
Revenue earned but not billed |
|
|
1,231 |
|
|
|
1,320 |
|
Inventories, net |
|
|
17,689 |
|
|
|
18,205 |
|
Prepaid expenses and other current assets |
|
|
1,172 |
|
|
|
1,116 |
|
Total current assets |
|
|
42,954 |
|
|
|
50,361 |
|
Property and equipment, net |
|
|
10,534 |
|
|
|
10,470 |
|
Goodwill |
|
|
1,484 |
|
|
|
1,484 |
|
Other intangible assets, net |
|
|
5,738 |
|
|
|
6,004 |
|
Other long-term assets |
|
|
3,436 |
|
|
|
3,260 |
|
Total assets |
|
$ |
64,146 |
|
|
$ |
71,579 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
11,524 |
|
|
$ |
13,405 |
|
Accrued expenses and other |
|
|
10,045 |
|
|
|
10,552 |
|
Deferred revenue, current |
|
|
732 |
|
|
|
480 |
|
Current maturities of long-term debt |
|
|
16 |
|
|
|
17 |
|
Total current liabilities |
|
|
22,317 |
|
|
|
24,454 |
|
Revolving credit facility |
|
|
10,000 |
|
|
|
10,000 |
|
Long-term debt, less current maturities |
|
|
— |
|
|
|
3 |
|
Deferred revenue, long-term |
|
|
470 |
|
|
|
489 |
|
Other long-term liabilities |
|
|
4,558 |
|
|
|
3,384 |
|
Total liabilities |
|
|
37,345 |
|
|
|
38,330 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Shareholders’ equity: |
|
|
|
|
|
|
||
Preferred stock, $0.01 par value: Shares authorized: 30,000,000 at |
|
|
— |
|
|
|
— |
|
Common stock, no par value: Shares authorized: 200,000,000 at |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
161,095 |
|
|
|
160,907 |
|
Treasury stock, common shares: 9,470,985 at June 30, 2023 and 9,471,684 |
|
|
(36,236 |
) |
|
|
(36,237 |
) |
Retained deficit |
|
|
(98,058 |
) |
|
|
(91,421 |
) |
Total shareholders’ equity |
|
|
26,801 |
|
|
|
33,249 |
|
Total liabilities and shareholders’ equity |
|
$ |
64,146 |
|
|
$ |
71,579 |
|
ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)
|
|
Three Months Ended June 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Product revenue |
|
$ |
13,671 |
|
|
$ |
13,483 |
|
Service revenue |
|
|
3,942 |
|
|
|
4,423 |
|
Total revenue |
|
|
17,613 |
|
|
|
17,906 |
|
Cost of product revenue |
|
|
10,059 |
|
|
|
10,385 |
|
Cost of service revenue |
|
|
4,383 |
|
|
|
3,967 |
|
Total cost of revenue |
|
|
14,442 |
|
|
|
14,352 |
|
Gross profit |
|
|
3,171 |
|
|
|
3,554 |
|
Operating expenses: |
|
|
|
|
|
|
||
General and administrative |
|
|
5,739 |
|
|
|
3,754 |
|
Acquisition related costs |
|
|
53 |
|
|
|
14 |
|
Sales and marketing |
|
|
3,296 |
|
|
|
2,889 |
|
Research and development |
|
|
480 |
|
|
|
514 |
|
Total operating expenses |
|
|
9,568 |
|
|
|
7,171 |
|
Loss from operations |
|
|
(6,397 |
) |
|
|
(3,617 |
) |
Other income (expense): |
|
|
|
|
|
|
||
Other income |
|
|
— |
|
|
|
(1 |
) |
Interest expense |
|
|
(176 |
) |
|
|
(17 |
) |
Amortization of debt issue costs |
|
|
(24 |
) |
|
|
(15 |
) |
Interest income |
|
|
2 |
|
|
|
— |
|
Total other expense |
|
|
(198 |
) |
|
|
(33 |
) |
Loss before income tax |
|
|
(6,595 |
) |
|
|
(3,650 |
) |
Income tax expense |
|
|
42 |
|
|
|
(815 |
) |
Net loss |
|
$ |
(6,637 |
) |
|
$ |
(2,835 |
) |
Basic net loss per share attributable to |
|
$ |
(0.21 |
) |
|
$ |
(0.09 |
) |
Weighted-average common shares outstanding |
|
|
32,345,823 |
|
|
|
31,138,398 |
|
Diluted net loss per share |
|
$ |
(0.21 |
) |
|
$ |
(0.09 |
) |
Weighted-average common shares and share |
|
|
32,345,823 |
|
|
|
31,138,398 |
|
ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
Three Months Ended June 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Operating activities |
|
|
|
|
|
|
||
Net loss |
|
$ |
(6,637 |
) |
|
$ |
(2,835 |
) |
Adjustments to reconcile net loss to net cash used in |
|
|
|
|
|
|
||
Depreciation |
|
|
346 |
|
|
|
354 |
|
Amortization of intangible assets |
|
|
266 |
|
|
|
52 |
|
Stock-based compensation |
|
|
188 |
|
|
|
254 |
|
Amortization of debt issue costs |
|
|
25 |
|
|
|
15 |
|
Deferred income tax |
|
|
— |
|
|
|
(978 |
) |
Loss on sale of property and equipment |
|
|
28 |
|
|
|
(1 |
) |
Provision for inventory reserves |
|
|
161 |
|
|
|
100 |
|
Provision for credit losses |
|
|
190 |
|
|
|
— |
|
Other |
|
|
1 |
|
|
|
(9 |
) |
Changes in operating assets and liabilities, net of acquisition: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(1,075 |
) |
|
|
109 |
|
Revenue earned but not billed |
|
|
89 |
|
|
|
527 |
|
Inventories |
|
|
355 |
|
|
|
979 |
|
Prepaid expenses and other assets |
|
|
(258 |
) |
|
|
160 |
|
Accounts payable |
|
|
(1,906 |
) |
|
|
(2,491 |
) |
Accrued expenses and other |
|
|
666 |
|
|
|
(1,273 |
) |
Deferred revenue, current and long-term |
|
|
234 |
|
|
|
32 |
|
Net cash used in operating activities |
|
|
(7,327 |
) |
|
|
(5,005 |
) |
Investing activities |
|
|
|
|
|
|
||
Cash to fund acquisition, net of cash received |
|
|
— |
|
|
|
55 |
|
Purchases of property and equipment |
|
|
(508 |
) |
|
|
(139 |
) |
Additions to patents and licenses |
|
|
— |
|
|
|
(1 |
) |
Proceeds from sale of property, plant and equipment |
|
|
95 |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(413 |
) |
|
|
(85 |
) |
Financing activities |
|
|
|
|
|
|
||
Payment of long-term debt |
|
|
(4 |
) |
|
|
(4 |
) |
Proceeds from revolving credit facility |
|
|
— |
|
|
|
— |
|
Payments of revolving credit facility |
|
|
— |
|
|
|
— |
|
Payments to settle employee tax withholdings on stock-based compensation |
|
|
— |
|
|
|
(2 |
) |
Proceeds from employee equity exercises |
|
|
1 |
|
|
|
54 |
|
Net cash (used in) provided by financing activities |
|
|
(3 |
) |
|
|
48 |
|
Net decrease in cash and cash equivalents |
|
|
(7,743 |
) |
|
|
(5,042 |
) |
Cash and cash equivalents at beginning of period |
|
|
15,992 |
|
|
|
14,466 |
|
Cash and cash equivalents at end of period |
|
$ |
8,249 |
|
|
$ |
9,424 |
|
ORION ENERGY SYSTEMS, INC. AND SUBSIDIARIES
UNAUDITED EBITDA RECONCILIATION
(in thousands)
|
|
Three Months Ended |
|
|||||||||||||||||
|
|
June 30, 2023 |
|
|
March 31, 2023 |
|
|
December 31, 2022 |
|
|
September 30, 2022 |
|
|
June 30, 2022 |
|
|||||
Net loss |
|
$ |
(6,637 |
) |
|
$ |
(5,116 |
) |
|
$ |
(24,059 |
) |
|
$ |
(2,331 |
) |
|
$ |
(2,835 |
) |
Interest |
|
|
174 |
|
|
|
208 |
|
|
|
64 |
|
|
|
16 |
|
|
|
17 |
|
Taxes |
|
|
42 |
|
|
|
45 |
|
|
|
19,391 |
|
|
|
(643 |
) |
|
|
(815 |
) |
Depreciation |
|
|
346 |
|
|
|
395 |
|
|
|
311 |
|
|
|
309 |
|
|
|
354 |
|
Amortization of intangible assets |
|
|
266 |
|
|
|
280 |
|
|
|
269 |
|
|
|
52 |
|
|
|
52 |
|
Amortization of debt issue costs |
|
|
24 |
|
|
|
26 |
|
|
|
16 |
|
|
|
16 |
|
|
|
15 |
|
EBITDA |
|
|
(5,785 |
) |
|
|
(4,162 |
) |
|
|
(4,008 |
) |
|
|
(2,581 |
) |
|
|
(3,212 |
) |
Stock-based compensation |
|
|
188 |
|
|
|
177 |
|
|
|
448 |
|
|
|
733 |
|
|
|
254 |
|
Acquisition related costs |
|
|
53 |
|
|
|
(75 |
) |
|
|
493 |
|
|
|
333 |
|
|
|
14 |
|
Earnout expenses |
|
|
1,125 |
|
|
|
2,500 |
|
|
|
1,500 |
|
|
|
— |
|
|
|
— |
|
Adjusted EBITDA |
|
|
(4,419 |
) |
|
|
(1,560 |
) |
|
|
(1,567 |
) |
|
|
(1,515 |
) |
|
|
(2,944 |
) |