Attached files

file filename
8-K - FORM 8-K - VOCERA COMMUNICATIONS, INC.d72199d8k.htm

Exhibit 99.01

 

LOGO

Vocera Reports Q3 Revenue of $26.5M, up 14% year over year, and Raises FY15 Guidance

SAN JOSE, Calif. — October 27, 2015 — Vocera Communications, Inc. (NYSE: VCRA), today reported revenue of $26.5 million, a GAAP net loss per share of $(0.17), and adjusted EBITDA of $(0.4) million, for the third quarter of 2015.

“The third quarter of 2015 was another strong quarter for bookings, revenue and backlog,” said Brent Lang, Vocera’s president and CEO. “Q3 revenue of $26.5 million, up 14% over Q3 last year, along with strong bookings growth, validates that the growth strategies we have been implementing over the last several quarters are working. We had a particularly strong quarter for adding new customers, including booking the largest sales transaction in Vocera’s history. The momentum in our business is building, and as a result, we are raising our guidance for the year.”

 

  Q3 Revenue of $26.5M

 

  Q3 GAAP EPS of ($0.17); Non-GAAP EPS of ($0.04)

 

  Q3 Adjusted EBITDA of ($0.4M)

 

  Deferred revenue of $34.1M

 

  Cash and short-term investments of $116.1M

Third Quarter 2015 Results

Revenue for the third quarter of 2015 was $26.5 million, compared to $23.1 million in the third quarter of last year.

Total revenue included $14.1 million of product revenue and $12.3 million of service revenue. Product revenue included $10.4 million of device revenue and $3.7 million of software revenue. Third quarter 2015 service revenue included $9.9 million of software maintenance and support revenue and $2.5 million of professional services revenue. The company continued to experience a high software maintenance renewal rate.

Solid bookings in the quarter led to year-over-year increases in both third-quarter backlog and deferred revenue. Deferred revenue at Sept. 30, 2015, was $34.1 million, compared to $32.2 million at Sept. 30, 2014, and $33.9 million at June 30, 2015.

GAAP gross margin for the third quarter 2015 was 61.4%, compared to 58.5% in the third quarter of 2014. Non-GAAP gross margin for the third quarter of 2015 was 62.8%, versus 60.4% in the third quarter of 2014. The increase in gross margin was due to higher revenue, favorable product mix and operational efficiency. Non-GAAP product gross margin for the third quarter 2015 was 63.9%, versus 62.3% in the third quarter of 2014. Non-GAAP services gross margin was 61.7%, versus 58.3% in the third quarter last year.


Third quarter 2015 GAAP operating expense was $20.6 million, compared to $21.3 million in the third quarter of 2014. Non-GAAP operating expense was $17.6 million, compared to $17.9 million in the third quarter of 2014.

GAAP net loss for the third quarter 2015 was $(4.5) million, or $(0.17) per share, compared to $(7.9) million, or $(0.31) per share in the third quarter of 2014. Non-GAAP net loss for the third quarter of 2015 was $(1.1) million, or $(0.04) per share, compared to non-GAAP net loss of $(4.1) million, or $(0.16) per share for the third quarter of 2014.

Adjusted EBITDA for the third quarter of 2015 was $(0.4) million, versus $(3.5) million in the third quarter 2014.

Strong expense and working capital management resulted in cash, cash equivalents and short-term investments of $116.1 million, at Sept. 30, 2015, compared to $116.8 million at Sept. 30, 2014, and $116.7 million at June 30, 2015. The company continues to have a strong balance sheet with no debt.

Securities Litigation Update

The company has agreed in principle to settle the purported securities class action pending against the company and certain current and former officers. The agreement in principle calls for payment of $9 million, which will be funded entirely by the company’s insurance carriers. The terms of the settlement are subject to execution of final settlement documents and approval by the U.S. District Court.

Full Year 2015 Guidance

The company is raising full-year 2015 guidance to revenue between $101 and $103 million and a GAAP loss per share between $(0.77) and $(0.69). The company expects non-GAAP loss per share to be between $(0.29) and $(0.21), and non-GAAP adjusted EBITDA to be between $(4.9) and $(2.8) million for 2015.

Certain amounts in our release may not re-compute due to rounding. A reconciliation of non-GAAP to GAAP financial measures is included in the financial schedules, linked below.

Link to third-quarter financial statements, guidance and reconciliation to GAAP: http://vocera.com/public/earnings/VCRA-Q3-15-Financials.pdf

Conference Call Information

The Company will host a conference call at 5 p.m. ET, 2 p.m. PT, today, Oct. 27, 2015, to discuss the company’s results.

Investors may access a free, live webcast of the call through the Investors section of the company’s website at investors.vocera.com.

The call also can be accessed by dialing 866-318-8613, or 617-399-5132 for international callers, and using the access code 1421 7341.

A webcast replay of the call will be archived on the company’s website.


Forward Looking Statements

Statements in this press release that are not strictly historical in nature are forward-looking statements within the meaning of the U.S. federal securities laws, including statements regarding future events, such as our expected operating results for the full year 2015. These forward-looking statements are based on limited information currently available to us and our management`s expectations, which are inherently subject to change and involve a number of risks and uncertainties. Actual events or results may differ materially from those in any forward-looking statement due to various factors, including but not limited to, the effects of the Patient Protection and Affordable Care Act of 2010; changes in regulations in the U.S. and other countries; the effects on government and commercial hospital customers of the federal budget and budgetary uncertainty; changes in healthcare insurance coverage and consumers’ utilization of healthcare and hospital services; our ability to maintain profitability; the demand for our various solutions in the healthcare and other markets; our lengthy and unpredictable sales cycle; our ability to offer high-quality services and support for our solutions; our ability to acquire the sole and limited source hardware and software components of our solutions; our ability to obtain the required capacity and product quality from our contract manufacturer; our ability to develop and introduce new solutions and features to existing solutions and to manage our growth; and the other factors described in our most recently filed Annual Report on Form 10-K, as well as our other filings with the Securities and Exchange Commission (“SEC”). Our filings with the SEC are available on the Investors section of our company`s web site at www.vocera.com. The financial and other information contained in this press release should be read in conjunction with the financial statements and notes thereto included in our filings with the SEC. Our operating results for the third quarter of 2015 are not necessarily indicative of our operating results for any future periods. This press release speaks only as of its date. We assume no obligation to update the information in this press release, to revise any forward-looking statements or to update the reasons actual events or results could differ materially from those anticipated in forward-looking statements.

Use of Non-GAAP Financial Information

This press release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Our management evaluates the company’s results and makes operating decisions using various GAAP and non-GAAP measures. In addition to our GAAP results, we also consider non-GAAP gross margin, non-GAAP gross margin for products and for services, non-GAAP net income/(loss), non-GAAP earnings/(loss) per diluted share and non-GAAP operating expense. We also present Adjusted EBITDA, a non-GAAP measure that we reconcile to net income/(loss). These non-GAAP measures should not be considered as a substitute for the corresponding financial measure derived in accordance with GAAP. We present the non-GAAP measures because we consider them to be important supplemental information for our investors for analyzing our performance, core operating results and trends. Investors are encouraged to review the reconciliation of non-GAAP financial measures to their most directly comparable GAAP measures included with this press release.

Our non-GAAP gross margin, non-GAAP net income/(loss), non-GAAP earnings/(loss) per diluted share, non-GAAP operating expense, and Adjusted EBITDA are exclusive of certain items to facilitate management’s review of the comparability of our core operating results on a period to period basis because such items are not related to our ongoing core operating results as viewed by management. We define our “core operating results” as those revenues recorded in a


particular period and the expenses incurred within that period that directly drive operating income in that period. Management uses these non-GAAP financial measures in making operating decisions because, in addition to meaningful supplemental information regarding operating performance, the measures give us a better understanding of how we should invest in research and development, fund infrastructure growth and evaluate the effectiveness of marketing strategies. In calculating the above non-GAAP results, management specifically adjusted for the following excluded items:

a) Stock-based compensation expense impact. We recognize equity plan-related compensation expenses, which represent the fair value of all share-based payments to employees, including grants of employee stock options as non-GAAP adjustments in each period.

b) Amortization of acquired intangibles. We acquired certain companies in 2010 and 2014, and booked intangible assets related to these acquisitions. The amortization of these acquired intangible assets is excluded from non-GAAP net income because it is not related to ongoing controllable management decisions and because it is non-cash in nature.

c) Securities litigation. In August 2013, Vocera and other related parties were named as defendants in two purported securities class actions, alleging claims for allegedly misleading statements regarding our business and financial results. An agreement in principle to settle these matters has been agreed to by Vocera and lead plaintiff counsel and is subject to approval by the Court. Our projections of net income/(loss), and non-GAAP earnings/(loss) per diluted share for the third quarter 2015 do not give effect to any such future legal expenses because we do not regard them as reflective of the costs we incur to operate our business. For the same reason, our non-GAAP results exclude these securities litigation expenses.

d) Acquisition related expenses. In addition to the amortization of acquired intangibles mentioned above, we also adjust for certain acquisition-related expenses that we may incur including (i) professional service fees and (ii) transition costs. Professional service fees include third party costs related to the acquisition, such as due diligence costs, accounting fees, legal fees, valuation services and commissions, if any. Transition costs include retention payments, transitional employee costs and earn-out payments treated as compensation expense. We consider such costs and adjustments as highly variable in amount and frequency, being significantly impacted by the timing and size of any acquisitions. By excluding acquisition-related costs and adjustments from our non-GAAP measures, management can better focus on the organic continuing operations of our baseline and acquired businesses.

(e) Restructuring costs. We exclude restructuring costs from non-GAAP measures because we do not regard these limited-term or one-time costs as reflective of normal costs we incur to operate our business. These are defined in U.S. GAAP to include one-time employee termination benefits, contract termination costs, and other associated costs, with respect to exit or disposal activities.

Management adjusts for the above items because management believes that, in general, these items possess one or more of the following characteristics: their magnitude and timing is largely outside of Vocera’s control; they are unrelated to the ongoing operation of the business in the ordinary course; they are unusual and we do not expect them to occur in the ordinary course of business; or they are non-operational, or non-cash expenses involving stock option grants.


We believe that the presentation of these non-GAAP financial measures is warranted for several reasons:

1) Such non-GAAP financial measures provide an additional analytical tool for understanding our financial performance by excluding the impact of items which may obscure trends in the core operating results of the business;

2) These non-GAAP financial measures facilitate comparisons to the operating results of other companies commonly compared to us, which use similar financial measures to supplement their GAAP results, thus enhancing the perspective of investors who wish to utilize such comparisons in their analysis of our performance; and

3) These non-GAAP financial measures are employed by our management in their own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting.

Set forth below are additional reasons why share-based compensation expense is excluded from our non-GAAP financial measures:

i) While share-based compensation constitutes one of our ongoing and recurring expenses, it is not an expense that requires cash settlement by us. We therefore exclude these charges for purposes of evaluating core operating results. Thus, our non-GAAP measurements are presented exclusive of stock-based compensation expense to assist management and investors in evaluating our core operating results.

ii) We present share-based payment compensation expense in our reconciliation of non-GAAP financial measures on a pre-tax basis because the exact tax differences related to the timing and deductibility of share-based compensation are dependent upon the trading price of our common stock and the timing and exercise by employees of their stock options. As a result of these timing and market uncertainties, the tax effect related to share-based compensation expense would be inconsistent in amount and frequency and is therefore excluded from our non-GAAP results.

As stated above, we present non-GAAP financial measures because we consider them to be important supplemental measures of performance. However, non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for our GAAP results. In the future, we expect to incur expenses similar to certain of the non-GAAP adjustments described above and expect to continue reporting non-GAAP financial measures excluding such items. Some of the limitations in relying on non-GAAP financial measures are:

 

    Our stock option and stock purchase plans are important components of incentive compensation arrangements and will be reflected as expenses in our GAAP results for the foreseeable future; and

 

    Other companies may calculate non-GAAP financial measures differently than us, limiting their usefulness as a comparative measure.


Pursuant to the requirements of SEC Regulation G, a detailed reconciliation between our non-GAAP and GAAP financial results is set forth in the financial tables referred to above, and linked to, this press release. Investors are advised to carefully review and consider this information strictly as a supplement to the GAAP results for the respective periods.

About Vocera:

Vocera Communications, Inc. is the leading healthcare communications company. Vocera provides enterprise-class communication solutions that help care teams collaborate more efficiently by delivering the right information, to the right person, on the right device, at the right time, anywhere. Vocera solutions are installed in more than 1,300 organizations worldwide, improving quality, efficiency, safety and outcomes. Via the company’s research collaborative, the Experience Innovation Network, Vocera also drives thought leadership for the healthcare industry and new standards in care delivery to elevate patient, family, nurse and physician experiences. Vocera is headquartered in San Jose, California, with offices in San Francisco, Tennessee, Canada, India, United Arab Emirates, and the United Kingdom. For more information, visit www.vocera.com and @VoceraComm on Twitter.

The Vocera logo is a trademark of Vocera Communications, Inc. Vocera® is a trademark of Vocera Communications, Inc. registered in the United States and other jurisdictions. All other trademarks appearing in this release are the property of their respective owners.

Contacts:

Investors:

Investor Relations

Vocera

408.882.5812

investorrelations@vocera.com

Media:

Amanda Breeding

Edelman

415.229.7649

VoceraTeam@edelman.com


Vocera Communications, Inc.

Condensed consolidated statements of operations

(In thousand, except per share amounts)

(Unaudited)

 

     Three months ended September 30,     Nine months ended September 30,  
     2015     2014     2015     2014  

Revenue

        

Product

   $ 14,144      $ 12,020      $ 39,926      $ 38,059   

Service

     12,310        11,104        35,795        32,760   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     26,454        23,124        75,721        70,819   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

        

Product

     5,248        4,706        14,403        14,117   

Service

     4,968        4,883        14,733        14,225   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     10,216        9,589        29,136        28,342   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     16,238        13,535        46,585        42,477   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

        

Research and development

     4,252        5,113        12,977        13,541   

Sales and marketing

     12,178        11,942        34,694        37,299   

General and administrative

     4,146        4,237        12,714        12,790   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     20,576        21,292        60,385        63,630   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (4,338     (7,757     (13,800     (21,153

Interest income

     139        83        366        268   

Other expense, net

     (149     (132     (314     (178
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (4,348     (7,806     (13,748     (21,063

Provision for income taxes

     (116     (85     (374     (225
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (4,464   $ (7,891   $ (14,122   $ (21,288
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share:

        

Basic and diluted

   $ (0.17   $ (0.31   $ (0.55   $ (0.84
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used to compute net loss per share:

        

Basic and diluted

     26,131        25,432        25,878        25,243   
  

 

 

   

 

 

   

 

 

   

 

 

 


Vocera Communications, Inc.

Condensed consolidated balance sheets

(In thousand)

(Unaudited)

 

     As of  
     September 30,
2015
     December 31,
2014
 

Assets

     

Current assets

     

Cash and cash equivalents

   $ 16,448       $ 22,615   

Short-term investments

     99,603         93,646   

Accounts receivable, net

     15,461         18,008   

Other receivables

     1,149         694   

Inventories

     1,921         3,462   

Prepaid expenses and other current assets

     2,252         2,017   
  

 

 

    

 

 

 

Total current assets

     136,834         140,442   

Property and equipment, net

     3,987         5,122   

Intangible assets, net

     2,593         3,171   

Goodwill

     9,988         9,988   

Other long-term assets

     898         905   
  

 

 

    

 

 

 

Total assets

   $ 154,300       $ 159,628   
  

 

 

    

 

 

 

Liabilities and stockholders’ equity

     

Current liabilities

     

Accounts payable

   $ 3,086       $ 1,913   

Accrued payroll and other current liabilities

     10,738         10,863   

Deferred revenue, current

     27,195         28,474   
  

 

 

    

 

 

 

Total current liabilities

     41,019         41,250   

Deferred revenue, long-term

     6,875         6,974   

Other long-term liabilities

     2,028         1,692   
  

 

 

    

 

 

 

Total liabilities

     49,922         49,916   

Stockholders’ equity

     104,378         109,712   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 154,300       $ 159,628   
  

 

 

    

 

 

 


Vocera Communications, Inc.

Reconciliation of GAAP to Non-GAAP

(In thousand, except per share amounts)

(Unaudited)

 

     Three months ended September 30,  
     2015     2014  
     Net loss     Diluted shares      Loss per share -
diluted
    Net loss     Diluted shares      Loss per share -
diluted
 

GAAP

   $ (4,464     26,131       $ (0.17   $ (7,891     25,432       $ (0.31

Non-GAAP adjustments:

              

Stock compensation (a)

              

Gross margin

     304             319        

Operating expenses

     2,887             2,465        

Intangible amortization (b)

              

Gross margin

     81             110        

Operating expenses

     137             99        

Acquisition expense (c)

              

Gross margin

     —               —          

Operating expenses

     —               632        

Litigation expense (d)

              

Gross margin

     —               —          

Operating expenses

     —               204        
  

 

 

   

 

 

      

 

 

   

 

 

    

Total adjustments

     3,409        —           0.13        3,829        —           0.15   

Non-GAAP

   $ (1,055     26,131       $ (0.04   $ (4,062     25,432       $ (0.16
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

 

(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010 and 2014 in non-cash expense.
(c) This adjustment reflects the accounting impact of acquisitions, including $533k in Q3 2014 of consideration deemed to be compensation.
(d) This adjustment reflects class action litigation expenses from the August 2013 lawsuit.

 

     Nine months ended September 30,  
     2015     2014  
     Net loss     Diluted shares      Loss per share -
diluted
    Net loss     Diluted shares      Loss per share -
diluted
 

GAAP

   $ (14,122     25,878       $ (0.55   $ (21,288     25,243       $ (0.84

Non-GAAP adjustments:

              

Stock compensation (a)

              

Gross margin

     954             857        

Operating expenses

     7,575             7,303        

Intangible amortization (b)

              

Gross margin

     243             319        

Operating expenses

     335             270        

Acquisition expense (c)

              

Gross margin

     —               —          

Operating expenses

     —               632        

Litigation expense (d)

              

Gross margin

     —               —          

Operating expenses

     9             204        
  

 

 

   

 

 

      

 

 

   

 

 

    

Total adjustments

     9,116        —           0.36        9,585        —           0.38   

Non-GAAP

   $ (5,006     25,878       $ (0.19   $ (11,703     25,243       $ (0.46
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

 

(a) This adjustment reflects the accounting impact of non-cash stock-based compensation expense.
(b) This adjustment reflects the accounting impact of acquisitions in 2010 and 2014 in non-cash expense.
(c) This adjustment reflects the accounting impact of acquisitions, including $533k in Q3 2014 of consideration deemed to be compensation.
(d) This adjustment reflects class action litigation expenses from the August 2013 lawsuit.


Vocera Communications, Inc.

Non-GAAP income adjustments

(In thousands)

(Unaudited)

 

     Three months ended September 30,  
     2015      2014  
     Stock
compensation
expense
     Intangible
amortization
     Acquisition
expense
     Litigation
expense
     Total
adjustments
     Stock
compensation
expense
     Intangible
amortization
     Acquisition
expense
     Litigation
expense
     Total
adjustments
 

Gross margin:

                             

Product

   $ 56       $ 81       $ —         $ —         $ 137       $ 68       $ 110       $ —         $ —         $ 178   

Service

     248         —           —           —           248         251         —           —           —           251   

Operating expenses:

                             

Research and development

     375         —           —           —           375         266         —           11         —           277   

Sales and marketing

     1,388         56         —           —           1,444         1,123         74         —           —           1,197   

General and administrative

     1,124         81         —              1,205         1,076         25         621         204         1,926   

Other expense, net

     —           —           —           —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP income adjustments

   $ 3,191       $ 218       $ —         $ —         $ 3,409       $ 2,784       $ 209       $ 632       $ 204       $ 3,829   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Nine months ended September 30,  
     2015      2014  
     Stock
compensation
expense
     Intangible
amortization
     Acquisition
expense
     Litigation
expense
     Total
adjustments
     Stock
compensation
expense
     Intangible
amortization
     Acquisition
expense
     Litigation
expense
     Total
adjustments
 

Gross margin:

                             

Product

   $ 190       $ 243       $ —         $ —         $ 433       $ 192       $ 319       $ —         $ —         $ 511   

Service

     764         —           —           —           764         665         —           —           —           665   

Operating expenses:

                             

Research and development

     918         —           —           —           918         725         —           11         —           736   

Sales and marketing

     3,483         172         —           —           3,655         3,158         218         —           —           3,376   

General and administrative

     3,174         163         —           9         3,346         3,420         52         621         204         4,297   

Other expense, net

     —           —           —           —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP income adjustments

   $ 8,529       $ 578       $ —         $ 9       $ 9,116       $ 8,160       $ 589       $ 632       $ 204       $ 9,585   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Vocera Communications, Inc.

Non-GAAP Adjusted EBITDA

(In thousands)

(Unaudited)

 

     Three months ended September 30,     Nine months ended September 30,  
     2015     2014     2015     2014  

GAAP net loss

   $ (4,464   $ (7,891   $ (14,122   $ (21,288

Add back:

        

Stock compensation expense

     3,191        2,784        8,529        8,160   

Acquisition expense

     —          632        —          632   

Litigation expense

     —          204        9        204   

Interest income

     (123     (60     (316     (199

Depreciation and amortization expense

     831        737        2,485        2,233   

Provision for income taxes

     116        85        374        225   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted EBITDA

   $ (449   $ (3,509   $ (3,041   $ (10,033
  

 

 

   

 

 

   

 

 

   

 

 

 


Vocera Communications, Inc.

Reconciliation of GAAP to Non-GAAP operating expenses

(In thousands)

(Unaudited)

 

     Three months ended  
     September 30,
2015
     June 30,
2015
     September 30,
2014
 

GAAP operating expenses

   $ 20,576       $ 20,912       $ 21,292   

Stock compensation expense

     2,887         2,403         2,465   

Intangible amortization expense

     137         99         99   

Acquisition expense

     —           —           632   

Litigation expense

     —           5         204   
  

 

 

    

 

 

    

 

 

 

Non-GAAP operating expenses

   $ 17,552       $ 18,405       $ 17,892   
  

 

 

    

 

 

    

 

 

 


Vocera Communications, Inc.

Future guidance for operating results

(In millions, except per share amounts)

Reconciliation for GAAP to Non-GAAP for net loss and net loss per share

 

     Q4-15     FY-15  
     Low     High     Low     High  

Revenue

   $ 25.3      $ 27.3      $ 101.0      $ 103.0   

GAAP net loss

     (5.9     (3.7     (20.0     (17.9

Stock compensation expense

     3.0        3.0        11.5        11.5   

Intangible amortization expense

     0.2        0.2        0.8        0.8   

Litigation expense

     0.1        0.1        0.1        0.1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     3.3        3.3        12.4        12.4   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (2.6   $ (0.4   $ (7.6   $ (5.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares, basic and diluted (in thousands)

     26,250        26,250        26,000        26,000   

GAAP net loss per share

   $ (0.22   $ (0.14   $ (0.77   $ (0.69

Non-GAAP net loss per share

   $ (0.10   $ (0.01   $ (0.29   $ (0.21

Reconciliation of Non-GAAP net loss to adjusted EBITDA

 

     Q4-15     FY-15  
     Low     High     Low     High  

Non-GAAP net loss

   $ (2.6   $ (0.4   $ (7.6   $ (5.5

Interest expense, net

     (0.1     (0.1     (0.4     (0.4

Depreciation expense

     0.7        0.7        2.6        2.6   

Provision for income taxes

     0.1        0.1        0.5        0.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     0.7        0.7        2.7        2.7   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (1.9   $ 0.3      $ (4.9   $ (2.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts may not recompute due to rounding.