Attached files

file filename
8-K - 8-K - OOMA INCooma-8k_20170824.htm

Exhibit 99.1

Ooma Reports Second Quarter Fiscal Year 2018 Financial Results

PALO ALTO, California, August 24, 2017 - Ooma, Inc. (NYSE: OOMA), a smart communications platform for small businesses and consumers, today released financial results for the second quarter ended July 31, 2017.

Second Quarter Fiscal 2018 Financial Highlights:

 

Revenue: Total revenue was $28.2 million, up 11% year-over-year. Subscription and services revenue increased 12% year-over-year to $25.2 million, driven by 62% growth of Ooma Office subscription and services revenue. Product and other revenue decreased 3% year-over-year to $3.0 million, and was 11% of total revenue.

 

Net Loss: GAAP net loss was $3.6 million, or $0.20 per basic and diluted share, compared to GAAP net loss of $3.3 million, or $0.19 per basic and diluted share, in the second quarter of fiscal 2017. Non-GAAP net loss was $0.4 million, or $0.02 per basic and diluted share, compared to non-GAAP net loss of $0.9 million, or $0.05 per basic and diluted share, in the second quarter of fiscal 2017.

 

Adjusted EBITDA: Adjusted EBITDA was ($0.1) million for the second quarter of fiscal 2018 compared to ($0.5) million in the prior year period.

For more information about non-GAAP net loss and Adjusted EBITDA, see the section below titled "Non-GAAP Financial Measures" and the reconciliation provided in this release.

“We are pleased to report what we believe is industry leading growth in our core segments of small business and residential, which grew subscription services revenues 62% and 11%, respectively,” said Eric Stang, chief executive officer of Ooma. “We are also excited to have launched Ooma Office for WeWork in Australia and to launch it soon in the UK.  Our subscription and services revenue for Office and Telo combined once again grew 20% versus a year ago, driven by consistent execution.  We also achieved positive operating cashflow, while investing significantly for future growth including geographic and product line expansion.”

Business Highlights:  

 

Expansion of Ooma Office into Australia as a provider of cloud-based phone service for WeWork

 

Expansion of Ooma Office support to more than 20 users, scaling small businesses of any size, from self-employed to hundreds of employees, with a phone service that we believe is the most flexible and affordable for any business environment

 

IP phone support for cloud-only Ooma Office for Mobile users

 

Per our estimates Ooma customers have now collectively saved over $1.5 billion dollars, compared to what they would have paid to traditional providers  

Business Outlook:

For the third quarter fiscal 2018, Ooma expects to report:

 

Total revenue between $27.8 million to $28.3 million, which reflects the sale and transition out of Business Promoter

 

GAAP net loss in the range of $3.5 million to $4.0 million, non-GAAP net loss in the range of $0.4 million to $0.8 million

 

GAAP net loss per share in the range of $0.19 to $0.21, non-GAAP net loss per share in the range of $0.02 to $0.04 based on approximately 18.8 million basic and diluted weighted average common shares outstanding

For the full fiscal year 2018, Ooma expects to report:

 

Total revenue in the range of $113.0 million to $114.0 million, which reflects the sale and transition out of Business Promoter

 

GAAP net loss in the range of $13.3 million to $14.6 million, non-GAAP net loss in the range of $1.5 million to $2.3 million

 

GAAP net loss per share in the range $0.72 to $0.79, non-GAAP net loss per share in the range of $0.08 to $0.12 based on approximately 18.6 million basic and diluted weighted average common shares outstanding

1

 


The following is a reconciliation of GAAP net loss to non-GAAP net loss and GAAP basic and diluted earnings per share to non-GAAP basic and diluted earnings per share guidance for the third fiscal quarter and the fiscal year ending January 31, 2018 (in millions, except per share data):

 

 

 

Projected range

 

 

 

Three Months Ending

 

 

Fiscal Year Ending

 

 

 

October 31, 2017

 

 

January 31, 2018

 

 

 

(unaudited)

 

GAAP Net Loss

 

($3.5)-($4.0)

 

 

($13.3)-($14.6)

 

Stock-based compensation and related taxes

 

3.0-3.1

 

 

11.5-12.0

 

Amortization of intangibles

 

 

0.1

 

 

 

0.3

 

Non-GAAP Net Loss

 

($0.4)-($0.8)

 

 

($1.5)-($2.3)

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Net Loss per Share on a GAAP basis

 

($0.19)-($0.21)

 

 

($0.72)-($0.79)

 

Stock-based compensation and related taxes

 

0.16

 

 

0.62-0.65

 

Amortization of intangibles

 

 

0.01

 

 

0.02

 

Basic and Diluted Net Loss per Share on a Non-GAAP basis

 

($0.02)-($0.04)

 

 

($0.08)-($0.12)

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

Basic and diluted

 

 

18.8

 

 

 

18.6

 

2

 


Conference Call Information:

Ooma will host a conference call and live webcast for analysts and investors at 5:00 p.m. Eastern time today, August 24, 2017. The news release with the financial results will be accessible from the company’s website prior to the conference call. Parties in the United States and Canada can access the call by dialing +1 (833) 233-4456, using conference ID “Ooma Second Quarter.” International parties can access the call by dialing +1 (647) 689-4135, using conference code ID “Ooma Second Quarter.”

The webcast will be accessible on Ooma’s investor relations website at http://investors.ooma.com for a period of one year. A telephonic replay of the conference call will be available through Tuesday, August 29, 2017. To access the replay, parties in the United States and Canada should call +1 (800) 585-8367 and enter conference code 62290900. International parties should call + 1 (416) 621-4642 and enter conference code 62290900.

3

 


Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures, including: non-GAAP net loss, non-GAAP net loss per share, non-GAAP gross profit and gross margin, non-GAAP operating loss, and Adjusted EBITDA. Adjusted EBITDA represents the net loss before interest and other income, depreciation and amortization and other non-GAAP expenses.

These non-GAAP financial measures exclude non-cash stock-based compensation expense and related taxes and amortization of intangibles.

These non-GAAP financial measures are presented to provide investors with additional information regarding our financial results and core business operations. Ooma considers these non-GAAP financial measures to be useful measures of the operating performance of the company, because they contain adjustments for unusual events or factors that do not directly affect what management considers to be Ooma’s core operating performance, and are used by the company’s management for that purpose. Management also believes that these non-GAAP financial measures allow for a better evaluation of the company’s performance by facilitating a meaningful comparison of the company’s core operating results in a given period to those in prior and future periods. In addition, investors often use similar measures to evaluate the operating performance of a company.

Non-GAAP financial measures are presented for supplemental informational purposes only to aid an understanding of the company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP financial measures presented by other companies. A limitation of the non-GAAP financial measures presented is that the adjustments relate to items that the company generally expects to continue to recognize. The adjustment of these items should not be construed as an inference that the adjusted gains or expenses are unusual, infrequent or non-recurring. Therefore, both GAAP financial measures of Ooma’s financial performance and the respective non-GAAP measures should be considered together. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure in the tables below.

Disclosure Information

Ooma uses the investor relations section on its website as means of complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor Ooma’s investor relations website in addition to following Ooma’s press releases, SEC filings, and public conference calls and webcasts.

Legal Notice Regarding Forward-Looking Statements

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. In particular, statements regarding future economic performance, finances, and expectations and objectives of management constitute forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical facts and generally contain words such as "believes," "expects," "may," "will," "should," "seeks," "approximately," "intends," "plans," "estimates," "anticipates," and other expressions that are predictions of or indicate future events and trends and that do not relate to historical matters. Although the forward-looking statements contained in this press release are based upon information available at the time the statements are made and reflect management’s good faith beliefs, forward-looking statements inherently involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements to differ materially from anticipated future results. Important factors that could cause actual results to differ materially from expectations include, among others: our inability to attract new customers on a cost-effective basis; our inability to retain customers; intense competition; our reliance on retailers and reseller partnerships to sell our products; our reliance on vendors to manufacture the on-premise appliances and end-point devices we sell; our reliance on third parties for our network connectivity and co-location facilities; our reliance on third parties for some of our software development, quality assurance and operations; our reliance on third parties to provide the majority of our customer service and support representatives; our limited operating history; and interruptions to our service. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof. We do not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, except as required by applicable law.

The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including the risk factors contained in our Quarterly Report on Form 10-Q for the quarter ended April 30, 2017, filed with the SEC on June 6, 2017. The forward-looking statements in this press release are based on information available to Ooma as of the date hereof, and Ooma disclaims any obligation to update any forward-looking statements, except as required by law.

4

 


About Ooma

Founded in 2004, Ooma creates new communications experiences for small businesses and consumers. Its smart platform serves as a communications hub, which offers cloud-based telephony, internet security, home security and other connected services. Ooma combines PureVoice™ HD call quality and innovative features with mobile applications for reliable anytime, anywhere calling. The company has been ranked the No. 1 home phone service for overall satisfaction and value for five consecutive years by the leading consumer research publication. Ooma is also partnering with connected device makers to create smarter offices and homes. Ooma is available in stores and online from leading retailers. For more information about Ooma, please visit www.ooma.com or follow us on TwitterLinkedIn or Facebook.

Ooma, PureVoice and the Ooma logo are trademarks of Ooma, Inc. All other company and product names may be trademarks of the respective companies with which they are associated.

Investor Relations:

Soohwan Kim, CFA

The Blueshirt Group for Ooma, Inc.

 

Matthew S. Robison
Director of IR and Corporate Development
Ooma, Inc.

 

ir@ooma.com

(650) 300-1480

 

5

 


 

OOMA, INC

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 

 

  

July 31,

 

 

January 31,

 

 

2017

 

 

2017

 

 

(unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

10,433

 

 

$

3,990

 

Short-term investments

 

43,370

 

 

 

49,211

 

Accounts receivable, net

 

4,258

 

 

 

4,714

 

Inventories

 

6,831

 

 

 

5,830

 

Deferred inventory costs

 

1,196

 

 

 

1,620

 

Prepaid expenses and other current assets

 

1,850

 

 

 

1,891

 

Total current assets

 

67,938

 

 

 

67,256

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

4,496

 

 

 

4,176

 

Intangible assets, net

 

373

 

 

 

537

 

Goodwill

 

1,117

 

 

 

1,117

 

Other assets

 

168

 

 

 

252

 

Total assets

$

74,092

 

 

$

73,338

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

7,262

 

 

$

5,857

 

Accrued expenses

 

11,450

 

 

 

11,579

 

Deferred revenue

 

15,585

 

 

 

15,521

 

Total current liabilities

 

34,297

 

 

 

32,957

 

 

 

 

 

 

 

 

 

Other liabilities

 

498

 

 

 

561

 

Total liabilities

$

34,795

 

 

 

33,518

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

Common stock

 

2

 

 

 

2

 

Additional paid-in capital

 

124,140

 

 

 

117,639

 

Accumulated comprehensive loss

 

(20

)

 

 

(11

)

Accumulated deficit

 

(84,825

)

 

 

(77,810

)

Total stockholders' equity

 

39,297

 

 

 

39,820

 

Total liabilities and stockholders' equity

$

74,092

 

 

$

73,338

 

6

 


 

OOMA, INC

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except share and per share data)

(unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

$

25,206

 

 

$

22,417

 

 

 

49,306

 

 

 

43,907

 

Product and other

 

 

2,981

 

 

 

3,077

 

 

 

6,459

 

 

 

6,046

 

Total revenue

 

 

28,187

 

 

 

25,494

 

 

 

55,765

 

 

 

49,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscription and services

 

 

7,814

 

 

 

7,444

 

 

 

15,563

 

 

 

14,715

 

Product and other

 

 

3,792

 

 

 

3,501

 

 

 

7,588

 

 

 

7,040

 

Total cost of revenue

 

 

11,606

 

 

 

10,945

 

 

 

23,151

 

 

 

21,755

 

Gross profit

 

 

16,581

 

 

 

14,549

 

 

 

32,614

 

 

 

28,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

9,245

 

 

 

8,578

 

 

 

18,399

 

 

 

16,673

 

Research and development

 

 

7,263

 

 

 

5,839

 

 

 

13,884

 

 

 

11,580

 

General and administrative

 

 

3,865

 

 

 

3,545

 

 

 

7,621

 

 

 

7,400

 

Total operating expenses

 

 

20,373

 

 

 

17,962

 

 

 

39,904

 

 

 

35,653

 

Loss from operations:

 

 

(3,792

)

 

 

(3,413

)

 

 

(7,290

)

 

 

(7,455

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

 

136

 

 

 

100

 

 

 

258

 

 

 

164

 

Other income (expense), net

 

 

33

 

 

 

(27

)

 

 

17

 

 

 

(5

)

Net loss

 

$

(3,623

)

 

$

(3,340

)

 

$

(7,015

)

 

$

(7,296

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.20

)

 

$

(0.19

)

 

$

(0.38

)

 

$

(0.42

)

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

18,360,560

 

 

 

17,280,985

 

 

 

18,246,457

 

 

 

17,180,671

 

 

7

 


OOMA, INC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,623

)

 

$

(3,340

)

 

$

(7,015

)

 

$

(7,296

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

3,120

 

 

 

2,399

 

 

 

6,091

 

 

 

4,873

 

Depreciation and amortization

 

 

552

 

 

 

433

 

 

 

1,095

 

 

 

822

 

Amortization of intangibles

 

 

81

 

 

 

85

 

 

 

164

 

 

 

182

 

Other non-cash income, net

 

 

 

 

 

(3

)

 

 

 

 

 

(3

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

184

 

 

 

544

 

 

 

456

 

 

 

1,131

 

Inventories

 

 

153

 

 

 

(656

)

 

 

(1,001

)

 

 

447

 

Deferred inventory costs

 

 

170

 

 

 

(196

)

 

 

424

 

 

 

(24

)

Prepaid expenses and other assets

 

 

46

 

 

 

327

 

 

 

135

 

 

 

217

 

Accounts payable and accrued expenses

 

 

477

 

 

 

286

 

 

 

1,049

 

 

 

(1,087

)

Other liabilities

 

 

 

 

 

(2

)

 

 

(3

)

 

 

(22

)

Deferred revenue

 

 

107

 

 

 

784

 

 

 

37

 

 

 

176

 

Net cash provided by (used in) operating activities

 

 

1,267

 

 

 

661

 

 

 

1,432

 

 

 

(584

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of short-term investments

 

 

(15,103

)

 

 

(13,855

)

 

 

(20,544

)

 

 

(33,115

)

Proceeds from maturity of short-term investments

 

 

15,473

 

 

 

8,450

 

 

 

25,333

 

 

 

10,950

 

Proceeds from sale of short-term investments

 

 

450

 

 

 

3,016

 

 

 

900

 

 

 

3,016

 

Purchases of property and equipment

 

 

(484

)

 

 

(709

)

 

 

(1,063

)

 

 

(1,030

)

Net cash provided by (used in) investing activities

 

 

336

 

 

 

(3,098

)

 

 

4,626

 

 

 

(20,179

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of debt and capital leases

 

 

 

 

 

 

 

 

 

 

 

(628

)

Payment of acquisition related earn-out

 

 

 

 

 

 

 

 

 

 

 

(100

)

Shares repurchased for tax withholdings on vesting of restricted stock units

 

 

(203

)

 

 

 

 

 

(503

)

 

 

 

Proceeds from issuance of common stock related to employee stock benefit plans

 

 

25

 

 

 

167

 

 

 

888

 

 

 

790

 

Net cash (used in) provided by financing activities

 

 

(178

)

 

 

167

 

 

 

385

 

 

 

62

 

Net increase (decrease) in cash and cash equivalents

 

 

1,425

 

 

 

(2,270

)

 

 

6,443

 

 

 

(20,701

)

Cash and cash equivalents at beginning of period

 

 

9,008

 

 

 

8,982

 

 

 

3,990

 

 

 

27,413

 

Cash and cash equivalents at end of period

 

$

10,433

 

 

$

6,712

 

 

$

10,433

 

 

$

6,712

 

8

 


OOMA, INC

Reconciliation of Non-GAAP Financial Measures

Impact of Non-GAAP Adjustments on Reported Net Loss

(Amounts in thousands, except percentages and per share data)

(unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

July 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenue

 

$

28,187

 

 

$

25,494

 

 

$

55,765

 

 

$

49,953

 

Reconciliation of GAAP Gross Profit and GAAP Gross Margin

to Non-GAAP Gross Profit and Non-GAAP Gross Margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross Profit

 

$

16,581

 

 

$

14,549

 

 

$

32,614

 

 

$

28,198

 

Stock-based compensation and related taxes

 

 

348

 

 

 

243

 

 

 

670

 

 

 

478

 

Amortization of intangibles

 

 

40

 

 

 

42

 

 

 

80

 

 

 

82

 

Non-GAAP Gross Profit

 

$

16,969

 

 

$

14,834

 

 

$

33,364

 

 

$

28,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin on a GAAP basis

 

 

59

%

 

 

57

%

 

 

58

%

 

 

56

%

Gross Margin on a Non-GAAP basis

 

 

60

%

 

 

58

%

 

 

60

%

 

 

58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating Loss on a GAAP Basis

to Operating Loss on a Non-GAAP Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Loss

 

$

(3,792

)

 

$

(3,413

)

 

$

(7,290

)

 

$

(7,455

)

Stock-based compensation and related taxes

 

 

3,146

 

 

 

2,399

 

 

 

6,164

 

 

 

4,873

 

Amortization of intangibles

 

 

81

 

 

 

85

 

 

 

164

 

 

 

182

 

Non-GAAP Operating Loss

 

$

(565

)

 

$

(929

)

 

$

(962

)

 

$

(2,400

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP Net Loss to Non-GAAP Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Loss

 

$

(3,623

)

 

$

(3,340

)

 

$

(7,015

)

 

$

(7,296

)

Stock-based compensation and related taxes

 

 

3,146

 

 

 

2,399

 

 

 

6,164

 

 

 

4,873

 

Amortization of intangibles

 

 

81

 

 

 

85

 

 

 

164

 

 

 

182

 

Non-GAAP Net Loss

 

$

(396

)

 

$

(856

)

 

$

(687

)

 

$

(2,241

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Basic and Diluted Net Loss per Share on a GAAP Basis

to Basic and Diluted Net Loss per Share on a Non-GAAP Basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Net Loss per share on a GAAP Basis

 

$

(0.20

)

 

$

(0.19

)

 

$

(0.38

)

 

$

(0.42

)

Stock-based compensation and related taxes

 

 

0.17

 

 

 

0.14

 

 

 

0.33

 

 

 

0.28

 

Amortization of intangibles

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Basic and Diluted Net Loss per share on a Non-GAAP Basis

 

$

(0.02

)

 

$

(0.05

)

 

$

(0.04

)

 

$

(0.13

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(3,623

)

 

$

(3,340

)

 

$

(7,015

)

 

$

(7,296

)

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other (income) expense, net

 

 

(169

)

 

 

(73

)

 

 

(275

)

 

 

(159

)

Depreciation and amortization

 

 

494

 

 

 

387

 

 

 

962

 

 

 

734

 

Amortization of intangibles

 

 

81

 

 

 

85

 

 

 

164

 

 

 

182

 

Stock-based compensation and related taxes

 

 

3,146

 

 

 

2,399

 

 

 

6,164

 

 

 

4,873

 

Adjusted EBITDA

 

$

(71

)

 

$

(542

)

 

$

 

 

$

(1,666

)

 

Depreciation and amortization applied to Adjusted EBITDA reconciliation excludes amortization related to financing/other income.

 

9