Attached files

file filename
EX-99.2 - EX-99.2 - IMPINJ INCpi-ex992_17.htm
8-K - 8-K - IMPINJ INCpi-8k_20180912.htm

Exhibit 99.1

Impinj Reports Full Second Quarter 2018 Financial Results

Company Completes Independent Investigation and Files Form 10Q

SEATTLE, WA, September 12, 2018 – Impinj, Inc. (NASDAQ: PI), a leading provider and pioneer of RAIN RFID solutions for identifying, locating and authenticating everyday items, today released its full financial results for the quarter ended June 30, 2018.  The Company also disclosed that the Audit Committee completed the independent investigation the Company announced in its August 2nd press release related to a complaint filed by a former employee.  The Committee concluded there was no credible evidence supporting the former employee’s claims.  The Company had delayed filing its second-quarter Form 10Q and announcing full second-quarter results pending completion of the investigation.

“Our second quarter 2018 results are consistent with our August 2nd press release,” said Chris Diorio, Impinj co-Founder and CEO.  “We are pleased that the Audit Committee was able to complete its independent investigation, and are proud that the outcome reaffirms that we operate our business according to the highest ethical principles. We continue to see momentum building as our team focuses on executing our vision of identifying, locating and authenticating every item in our everyday world.”

Second Quarter 2018 Financial Summary

 

Revenue was $28.5 million

 

GAAP gross margin of 47.9%; non-GAAP gross margin of 50.0%

 

GAAP net loss of $7.7 million, or loss of $0.36 per basic and diluted share using 21.3 million shares

 

Adjusted EBITDA loss of $4.0 million


 

Non-GAAP net loss of $4.1 million, or loss of $0.19 per diluted share using 21.3 million shares

A reconciliation between GAAP and non-GAAP information, including weighted-average basic and diluted shares, is contained in the tables below.  Additionally, descriptions of these non-GAAP financial measures are provided in the “Non-GAAP Financial Measures” sections below.

Third Quarter 2018 Financial Outlook

Impinj provides guidance based on current market conditions and expectations; actual results may differ materially. Please refer to the comments below regarding forward-looking statements. The following table presents Impinj’s financial outlook for the third quarter of 2018 (in millions, except per share data):

 

 

Three Months Ended

 

 

September 30,

 

 

2018

Revenue

 

$33.0 to $34.0

Net loss (1)

 

$(10.3) to $(9.3)

Adjusted EBITDA

 

$(3.4) to $(2.4)

Non-GAAP Net loss

 

$(3.6) to $(2.6)

GAAP Weighted-average shares — basic and diluted

 

21.4 to 21.5

Net loss per share — basic and diluted

 

$(0.48) to $(0.43)

Non-GAAP Weighted-average shares — basic and diluted

 

21.4 to 21.5

Non-GAAP Net loss per share — basic and diluted

 

$(0.17) to $(0.12)

(1) The third quarter outlook for GAAP Net loss includes estimated expenses associated with the recently completed investigation.  If actual investigation costs differ from our  estimate, net loss may differ from the outlook provided.

A reconciliation between GAAP and non-GAAP is provided in the "Non-GAAP Financial Measures" section below.

Audit Committee Investigation Findings

The Audit Committee, assisted by independent counsel that the Committee retained to oversee a thorough and careful investigation, concluded that there was no credible evidence supporting the former employee’s complaint.  Accordingly, the Audit Committee determined that no additional actions were necessary or warranted with respect to the


complaint or the investigation, including that no adjustments to past financial statements were appropriate or required, and that, at this time, no further investigatory steps need to be taken.  With the filing of the Company’s second-quarter Form 10Q today, the Company is in compliance with its SEC filing obligations.

Conference Call Information

Impinj will host a conference call tomorrow, September 13, 2018 at 8:00 a.m. ET / 5:00 a.m. PT for analysts and investors to ask questions on our second quarter 2018 results. Open to the public, investors may access the call by dialing +1-412-317-5196. A live webcast of the conference call will also be accessible on our website at investor.impinj.com. Following the webcast, an archived version will be available on the website for one year. A telephonic replay of the call will be available one hour after the call and will run for five business days and may be accessed by dialing +1-412-317-0088 and entering passcode 10121728.

Management’s prepared written remarks, along with quarterly financial data for the last eight quarters, will be made available on our website at investor.impinj.com commensurate with this release.

 

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding the market for RAIN RFID, our strategy, prospects, and financial outlook for the third quarter of 2018. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties


included under the caption "Risk Factors" and elsewhere in our annual report on Form 10-K and quarterly reports on Form 10-Q filed with the U.S. Securities and Exchange Commission. All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.

About Impinj

Impinj, Inc. (NASDAQ: PI) wirelessly connects billions of everyday items such as apparel, medical supplies, automobile parts, luggage and food to consumer and business applications such as inventory management, patient safety, asset tracking and item authentication. The Impinj platform uses RAIN RFID to deliver timely information about these items to the digital world, thereby enabling the Internet of Things.

### 

Contacts:

Investor Relations

ir@impinj.com

+1-206-315-4470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


IMPINJ, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value, unaudited)

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

15,500

 

 

$

19,285

 

Short-term investments

 

 

37,307

 

 

 

38,831

 

Accounts receivable, net

 

 

20,016

 

 

 

22,244

 

Inventory

 

 

53,278

 

 

 

47,083

 

Prepaid expenses and other current assets

 

 

1,533

 

 

 

2,359

 

Total current assets

 

 

127,634

 

 

 

129,802

 

Property and equipment, net

 

 

16,918

 

 

 

18,110

 

Other non-current assets

 

 

214

 

 

 

241

 

Goodwill and other intangible assets, net

 

 

3,881

 

 

 

3,881

 

Total assets

 

$

148,647

 

 

$

152,034

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,299

 

 

$

4,666

 

Accrued compensation and employee related benefits

 

 

5,992

 

 

 

5,729

 

Accrued liabilities

 

 

3,140

 

 

 

3,162

 

Accrued restructuring costs

 

 

1,590

 

 

 

 

Current portion of long-term debt

 

 

1,593

 

 

 

4,088

 

Current portion of capital lease obligations

 

 

703

 

 

 

936

 

Current portion of deferred rent

 

 

374

 

 

 

628

 

Current portion of deferred revenue

 

 

509

 

 

 

714

 

Total current liabilities

 

 

19,200

 

 

 

19,923

 

Long-term debt, net of current portion

 

 

18,266

 

 

 

5,500

 

Capital lease obligations, net of current portion

 

 

495

 

 

 

745

 

Long-term liabilities — other

 

 

560

 

 

 

532

 

Long-term restructuring liabilities

 

 

685

 

 

 

 

Deferred rent, net of current portion

 

 

5,495

 

 

 

5,891

 

Deferred revenue, net of current portion

 

 

219

 

 

 

501

 

Total liabilities

 

 

44,920

 

 

 

33,092

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value — 5,000 shares authorized, no shares issued and outstanding at June 30, 2018 and December 31, 2017

 

 

 

 

 

 

Common stock, $0.001 par value — 495,000 shares authorized, 21,395 and 20,973 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively

 

 

21

 

 

 

21

 

Additional paid-in capital

 

 

330,441

 

 

 

323,482

 

Accumulated other comprehensive loss

 

 

(36

)

 

 

(36

)

Accumulated deficit

 

 

(226,699

)

 

 

(204,525

)

Total stockholders' equity

 

 

103,727

 

 

 

118,942

 

Total liabilities and stockholders' equity

 

$

148,647

 

 

$

152,034

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenue

 

$

28,542

 

 

$

34,111

 

 

$

53,610

 

 

$

65,838

 

Cost of revenue

 

 

14,882

 

 

 

15,940

 

 

 

28,188

 

 

 

30,899

 

Gross profit

 

 

13,660

 

 

 

18,171

 

 

 

25,422

 

 

 

34,939

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

8,363

 

 

 

7,119

 

 

 

16,366

 

 

 

14,462

 

Sales and marketing

 

 

8,023

 

 

 

7,044

 

 

 

16,882

 

 

 

14,380

 

General and administrative

 

 

5,061

 

 

 

4,822

 

 

 

10,286

 

 

 

8,909

 

Restructuring costs

 

 

(178

)

 

 

 

 

 

3,749

 

 

 

 

Total operating expenses

 

 

21,269

 

 

 

18,985

 

 

 

47,283

 

 

 

37,751

 

Loss from operations

 

 

(7,609

)

 

 

(814

)

 

 

(21,861

)

 

 

(2,812

)

Other income (expense), net

 

 

267

 

 

 

189

 

 

 

357

 

 

 

458

 

Interest expense

 

 

(351

)

 

 

(307

)

 

 

(580

)

 

 

(681

)

Loss before income taxes

 

 

(7,693

)

 

 

(932

)

 

 

(22,084

)

 

 

(3,035

)

Income tax expense

 

 

(39

)

 

 

(45

)

 

 

(90

)

 

 

(102

)

Net loss

 

$

(7,732

)

 

$

(977

)

 

$

(22,174

)

 

$

(3,137

)

Net loss per share — basic and diluted

 

$

(0.36

)

 

$

(0.05

)

 

$

(1.04

)

 

$

(0.15

)

Weighted-average shares outstanding — basic and diluted

 

 

21,333

 

 

 

20,636

 

 

 

21,229

 

 

 

20,491

 


 

IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net loss

 

$

(7,732

)

 

$

(977

)

 

$

(22,174

)

 

$

(3,137

)

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains / (losses) on investments

 

 

20

 

 

 

(4

)

 

 

 

 

 

(40

)

Total other comprehensive income / (loss)

 

 

20

 

 

 

(4

)

 

 

 

 

 

(40

)

Comprehensive loss

 

$

(7,712

)

 

$

(981

)

 

$

(22,174

)

 

$

(3,177

)

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2018

 

 

2017

 

Operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(22,174

)

 

$

(3,137

)

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

 

 

 

 

 

 

 

 

Depreciation

 

 

2,258

 

 

 

1,847

 

Stock-based compensation

 

 

4,678

 

 

 

2,623

 

Restructuring costs

 

 

(454

)

 

 

 

Accretion of discount or amortization of premium on short-term investments

 

 

(143

)

 

 

105

 

Amortization of debt issuance costs

 

 

39

 

 

 

48

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

2,228

 

 

 

(8,042

)

Inventory

 

 

(6,195

)

 

 

(15,685

)

Prepaid expenses and other assets

 

 

864

 

 

 

724

 

Deferred revenue

 

 

(487

)

 

 

196

 

Deferred rent

 

 

(87

)

 

 

857

 

Accounts payable

 

 

579

 

 

 

(1,121

)

Accrued compensation and benefits

 

 

341

 

 

 

(1,886

)

Accrued liabilities

 

 

(34

)

 

 

691

 

Accrued restructuring costs

 

 

2,275

 

 

 

 

Net cash used in operating activities

 

 

(16,312

)

 

 

(22,780

)

Investing activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(19,154

)

 

 

(17,293

)

Proceeds from maturities of investments

 

 

20,800

 

 

 

24,362

 

Purchases of property and equipment

 

 

(1,071

)

 

 

(4,131

)

Net cash provided by investing activities

 

 

575

 

 

 

2,938

 

Financing activities:

 

 

 

 

 

 

 

 

Payments on capital lease financing obligations

 

 

(483

)

 

 

(557

)

Payments on term loans

 

 

(2,147

)

 

 

(688

)

Proceeds from term loans, net of debt issuance costs

 

 

12,379

 

 

 

 

Proceeds from exercise of stock options and employee stock purchase plan

 

 

2,203

 

 

 

2,933

 

Payments of deferred offering costs

 

 

 

 

 

(650

)

Net cash provided by financing activities

 

 

11,952

 

 

 

1,038

 

Net decrease in cash and cash equivalents

 

 

(3,785

)

 

 

(18,804

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

Beginning of period

 

 

19,285

 

 

 

33,636

 

End of period

 

$

15,500

 

 

$

14,832

 



Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP, we use non-GAAP financial measures by financial statement line items that exclude the effects of stock-based compensation, depreciation, restructuring costs and other expenses that we believe do not reflect our core operating performance. Our key non-GAAP liquidity and performance measures include adjusted EBITDA and non-GAAP net income (loss), see definitions of such below. We use adjusted EBITDA and non-GAAP net income (loss) as key measures to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short- and long-term operating plans. We believe excluding those expenses inherent in calculating adjusted EBITDA and non-GAAP net income (loss) can provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that adjusted EBITDA and non-GAAP net income (loss) provide useful information to investors and others in understanding and evaluating our operating results in the same manner as it does for our management and board of directors. Our presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

Adjusted EBITDA

We define adjusted EBITDA as net income (loss) determined in accordance with GAAP, excluding the effects of stock-based compensation, depreciation, restructuring costs, other income (expense), net, interest expense and income tax expense. Restructuring costs relate to an effort in the first quarter of 2018 to reduce headcount and sublease office space to match strategic and financial objectives and optimize resources for long term growth. We believe that adjusted EBITDA provides meaningful supplemental information regarding our performance and liquidity.

 

 

 


Non-GAAP Net Income (Loss)

We define non-GAAP net income (loss) to consist of net income (loss) determined in accordance with GAAP, excluding the effects of stock-based compensation, depreciation, restructuring costs (for more information about restructuring costs, please refer to description in adjusted EBITDA above), amortization of debt issuance costs and non-cash income tax expense. We exclude the non-cash portion of income taxes because of our ability to offset a substantial portion of future income tax liabilities by utilizing our deferred tax assets, which primarily consist of federal net operating loss carryforwards and federal research and experimentation credit carryforwards. By better reflecting our future operating performance we believe this presentation will enhance comparability of our operating results.


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except percentages, unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP Gross profit

 

$

13,660

 

 

$

18,171

 

 

$

25,422

 

 

$

34,939

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

503

 

 

 

438

 

 

 

1,003

 

 

 

823

 

Stock-based compensation

 

 

98

 

 

 

37

 

 

 

181

 

 

 

83

 

Non-GAAP Gross profit

 

$

14,261

 

 

$

18,646

 

 

$

26,606

 

 

$

35,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross margin

 

 

47.9

%

 

 

53.3

%

 

 

47.4

%

 

 

53.1

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

1.8

%

 

 

1.3

%

 

 

1.9

%

 

 

1.3

%

Stock-based compensation

 

 

0.3

%

 

 

0.1

%

 

 

0.3

%

 

 

0.1

%

Non-GAAP Gross margin

 

 

50.0

%

 

 

54.7

%

 

 

49.6

%

 

 

54.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Research and development expense

 

$

8,363

 

 

$

7,119

 

 

$

16,366

 

 

$

14,462

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(402

)

 

 

(311

)

 

 

(787

)

 

 

(617

)

Stock-based compensation

 

 

(822

)

 

 

(415

)

 

 

(1,581

)

 

 

(898

)

Non-GAAP Research and development expense

 

$

7,139

 

 

$

6,393

 

 

$

13,998

 

 

$

12,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Sales and marketing expense

 

$

8,023

 

 

$

7,044

 

 

$

16,882

 

 

$

14,380

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(131

)

 

 

(126

)

 

 

(260

)

 

 

(245

)

Stock-based compensation

 

 

(931

)

 

 

(572

)

 

 

(1,688

)

 

 

(1,179

)

Non-GAAP Sales and marketing expense

 

$

6,961

 

 

$

6,346

 

 

$

14,934

 

 

$

12,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP General and administrative expense

 

$

5,061

 

 

$

4,822

 

 

$

10,286

 

 

$

8,909

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(102

)

 

 

(98

)

 

 

(208

)

 

 

(162

)

Stock-based compensation

 

 

(762

)

 

 

(229

)

 

 

(1,228

)

 

 

(463

)

Non-GAAP General and administrative expense

 

$

4,197

 

 

$

4,495

 

 

$

8,850

 

 

$

8,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expense

 

$

21,269

 

 

$

18,985

 

 

$

47,283

 

 

$

37,751

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(635

)

 

 

(535

)

 

 

(1,255

)

 

 

(1,024

)

Stock-based compensation

 

 

(2,515

)

 

 

(1,216

)

 

 

(4,497

)

 

 

(2,540

)

Restructuring costs

 

 

178

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Total operating expense

 

$

18,297

 

 

$

17,234

 

 

$

41,531

 

 

$

34,187

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data, unaudited)

 

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

Net loss

 

$

(7,732

)

 

$

(977

)

 

$

(22,174

)

 

$

(3,137

)

Depreciation

 

 

1,138

 

 

 

973

 

 

 

2,258

 

 

 

1,847

 

Stock-based compensation

 

 

2,613

 

 

 

1,253

 

 

 

4,678

 

 

 

2,623

 

Other (income) expense, net

 

 

(267

)

 

 

(189

)

 

 

(357

)

 

 

(458

)

Interest expense

 

 

351

 

 

 

307

 

 

 

580

 

 

 

681

 

Income tax expense

 

 

39

 

 

 

45

 

 

 

90

 

 

 

102

 

Restructuring costs

 

 

(178

)

 

 

-

 

 

 

3,749

 

 

 

-

 

Adjusted EBITDA

 

$

(4,036

)

 

$

1,412

 

 

$

(11,176

)

 

$

1,658

 

 

 

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(7,732

)

 

$

(977

)

 

$

(22,174

)

 

$

(3,137

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

1,138

 

 

 

973

 

 

 

2,258

 

 

 

1,847

 

Stock-based compensation

 

 

2,613

 

 

 

1,253

 

 

 

4,678

 

 

 

2,623

 

Restructuring costs

 

 

(178

)

 

 

-

 

 

 

3,749

 

 

 

-

 

Amortization of debt issuance costs

 

 

18

 

 

 

25

 

 

 

39

 

 

 

48

 

Non-cash income tax expense

 

 

12

 

 

 

23

 

 

 

28

 

 

 

45

 

Non-GAAP Net income (loss)

 

$

(4,129

)

 

$

1,297

 

 

$

(11,422

)

 

$

1,426

 

Non-GAAP Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.19

)

 

$

0.06

 

 

$

(0.54

)

 

$

0.07

 

Diluted

 

$

(0.19

)

 

$

0.06

 

 

$

(0.54

)

 

$

0.07

 

GAAP and non-GAAP Weighted-average shares — basic

 

 

21,333

 

 

 

20,636

 

 

 

21,229

 

 

 

20,490

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unvested shares of common stock subject to repurchase

 

 

-

 

 

 

84

 

 

 

-

 

 

 

92

 

Stock options

 

 

-

 

 

 

1,194

 

 

 

-

 

 

 

1,219

 

Non-GAAP Weighted-average shares — diluted

 

 

21,333

 

 

 

21,914

 

 

 

21,229

 

 

 

21,801

 

 

 

 

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL OUTLOOK TO NON-GAAP FINANCIAL OUTLOOK

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2018

 

Forecasted Net loss (1)

 

$

(9,820

)

Adjustments:

 

 

 

 

Forecasted Depreciation

 

 

1,900

 

Forecasted Stock-based compensation

 

 

3,030

 

Forecasted Other (income) expense, net

 

 

(180

)

Forecasted Interest expense

 

 

369

 

Forecasted Income tax expense

 

 

51

 

Forecasted Investigation expenses (1)

 

 

1,750

 

Adjusted EBITDA

 

$

(2,900

)

 

 

 

 

 

Forecasted Net loss (1)

 

$

(9,820

)

Adjustments:

 

 

 

 

Forecasted Depreciation

 

 

1,900

 

Forecasted Stock-based compensation

 

 

3,030

 

Forecasted Amortization of debt issuance costs

 

 

20

 

Forecasted Non-cash income tax expense

 

 

20

 

Forecasted Investigation costs (1)

 

 

1,750

 

Non-GAAP Net loss

 

$

(3,100

)

Non-GAAP Net loss per share — basic and diluted

 

$

(0.14

)

Weighted-average shares — basic and diluted

 

 

21,450

 

(1) The third quarter outlook for GAAP Net loss includes estimated expenses associated with the recently completed investigation.  If actual investigation costs differ from our  estimate, net loss may differ from the outlook provided.