Attached files

file filename
8-K - 8-K - SMITH & WESSON BRANDS, INC.d658226d8k.htm

Exhibit 99.1

 

LOGO

Contact: Liz Sharp, VP Investor Relations

American Outdoor Brands Corporation

(413) 747-6284

lsharp@aob.com

American Outdoor Brands Corporation Reports

Second Quarter Fiscal 2019 Financial Results

SPRINGFIELD, Mass., December 6, 2018 — American Outdoor Brands Corporation (NASDAQ Global Select: AOBC), one of the world’s leading providers of firearms and quality products for the shooting, hunting, and rugged outdoor enthusiast, today announced financial results for the second quarter fiscal 2019, ended October 31, 2018.

Second Quarter Fiscal 2019 Financial Highlights

 

   

Quarterly net sales were $161.7 million compared with $148.4 million for the second quarter last year, an increase of 8.9%.

 

   

Gross margin for the quarter was 34.9% compared with 34.2% for the second quarter last year.

 

   

Quarterly GAAP net income was $6.7 million, or $0.12 per diluted share, compared with net income of $3.2 million, or $0.06 per diluted share, for the comparable quarter last year.

 

   

Quarterly Non-GAAP net income was $11.0 million, or $0.20 per diluted share, compared with $6.3 million, or $0.11 per diluted share, for the comparable quarter last year. GAAP to non-GAAP adjustments to net income exclude a number of acquisition-related costs, including amortization, one-time transaction costs, and fair value inventory step-up expense. For a detailed reconciliation, see the schedules that follow in this release.

 

   

Quarterly non-GAAP Adjusted EBITDAS was $26.7 million, or 16.5% of net sales, compared with $23.1 million, or 15.5% of net sales, for the comparable quarter last year.

James Debney, American Outdoor Brands Corporation President and Chief Executive Officer, said, “We are pleased with our second quarter operational and financial results, which reflect year-over-year increases in revenue and profitability in both our Outdoor Products & Accessories segment and our Firearms segment. Our Outdoor Products & Accessories segment, a strategically important market that we first entered just four years ago, generated approximately one-third of our revenue in the quarter. Sales growth occurred in both our Hunting & Shooting product categories, as well as our Cutlery & Tool product categories, and came from a variety of retailers, particularly our online retailers. We continued to expand our addressable market in electro-optic products with the launch of several new Crimson Trace products including rifle scopes designed for short, medium, and long-range applications, as well as five new, innovative red dot sights. In our Firearms segment, revenue growth reflected the success of our ‘bundle’ promotions booked earlier in the year and shipped in the second quarter. New firearm products, which we define as products launched within the past twelve months, represented 26.6% of our firearm revenue in the quarter and included strong sales of our M&P Shield 380 EZ pistol, which we launched in February of this year.”

“We made significant progress in the quarter on the completion of our new Logistics & Customer Services facility in Missouri – an important strategic initiative supporting our objective to be the leading provider of quality products for the shooting, hunting, and rugged outdoor enthusiast. This 632,000 square foot, state-of-the-art facility will serve as our centralized logistics, warehousing, and distribution operation, for all of our products, facilitating our growth, enhancing our efficiencies, and allowing us to better serve customers across our entire organization. We remain on track to begin ramping initial operations in the near future.”

 

Page 1 of 8


Jeff Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer, commented, “For the six months ended October 2018, we had positive operating cash flow of $9.1 million as compared with a cash outflow of $30.7 million for the six months ended October 2017. During the current quarter, we accessed $25.0 million of our $350 million line of credit, which is expandable to $500 million. Our balance sheet remains strong with approximately $36.4 million of cash and $148.1 million of total net borrowings, as compared with over $220.0 million of net borrowings at the end of the comparable quarter last year.”

Financial Outlook

AMERICAN OUTDOOR BRANDS CORPORATION

NET SALES AND EARNINGS PER SHARE GUIDANCE, INCLUDING GAAP TO NON-GAAP RECONCILIATION (Unaudited)

 

     Range for the
Three Months Ending
January 31, 2019
     Range for the
Year Ending

April 30, 2019
 

Net sales (in thousands)

   $ 155,000      $ 165,000      $ 625,000      $ 635,000  
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP income per share - diluted

   $ 0.01      $ 0.05      $ 0.38      $ 0.42  

Amortization of acquired intangible assets

     0.11        0.11        0.41        0.41  

Inventory step-up expense

                   0.01        0.01  

Transition costs

                   0.01        0.01  

Tax effect of non-GAAP adjustments

     (0.03      (0.03      (0.12      (0.12
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP income per share - diluted

   $ 0.09      $ 0.13      $ 0.69      $ 0.73  
  

 

 

    

 

 

    

 

 

    

 

 

 

Conference Call and Webcast

The company will host a conference call and webcast today, December 6, 2018, to discuss its second quarter fiscal 2019 financial and operational results. Speakers on the conference call will include James Debney, President and Chief Executive Officer, and Jeffrey D. Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer. The conference call may include forward-looking statements. The conference call and webcast will begin at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Those interested in listening to the conference call via telephone may call directly at (844) 309-6568 and reference conference identification number 5876228. No RSVP is necessary. The conference call audio webcast can also be accessed live and for replay on the company’s website at www.aob.com, under the Investor Relations section. The company will maintain an audio replay of this conference call on its website for a period after the call. No other audio replay will be available.

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

In this press release, certain non-GAAP financial measures, including “non-GAAP net income,” “Adjusted EBITDAS,” and “free cash flow” are presented. From time-to-time, the company considers and uses these supplemental measures of operating performance in order to provide the reader with an improved understanding of underlying performance trends. The company believes it is useful for itself and the reader to review, as applicable, both (1) GAAP measures that include (i) amortization of acquired intangible assets, (ii) transition costs, (iii) acquisition-related costs, (iv) fair value inventory step-up, (v) the tax effect of non-GAAP adjustments, (vi) net cash (used in)/provided by operating activities, (vii) net cash used in investing activities, (viii) acquisition of businesses, net of cash acquired, (ix) interest expense (x) income tax (benefit)/expense, (xi) depreciation and amortization, (xii) stock-based compensation expenses, and (xiii) changes in contingent consideration; and (2) the non-GAAP measures that exclude such information. The company presents these non-GAAP measures because it considers them an important supplemental measure of its performance. The company’s definition of these adjusted financial measures may differ from similarly named measures used by others. The company believes these measures facilitate operating performance comparisons from period to period by eliminating potential differences caused by the existence and timing of certain expense items that would not otherwise be apparent on a GAAP basis. These non-GAAP measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for the company’s GAAP measures. The principal limitations of these measures are that they do not reflect the company’s actual expenses and may thus have the effect of inflating its financial measures on a GAAP basis.

 

Page 2 of 8


About American Outdoor Brands Corporation

American Outdoor Brands Corporation (NASDAQ Global Select: AOBC) is a provider of quality products for shooting, hunting, and rugged outdoor enthusiasts in the global consumer and professional markets. The Company reports two segments: Firearms and Outdoor Products & Accessories. Firearms manufactures handguns, long guns, and suppressor products sold under the Smith & Wesson®, M&P®, Thompson/Center Arms™, and Gemtech® brands as well as provides forging, machining, and precision plastic injection molding services. Outdoor Products & Accessories provides shooting, hunting, and outdoor accessories, including reloading, gunsmithing, and gun cleaning supplies, tree saws, vault accessories, knives, laser sighting systems, tactical lighting products, and survival and camping equipment. Brands in Outdoor Products & Accessories include Smith & Wesson®, M&P®, Thompson/Center Arms™, Crimson Trace®, Caldwell® Shooting Supplies, Wheeler® Engineering, Tipton® Gun Cleaning Supplies, Frankford Arsenal® Reloading Tools, Lockdown® Vault Accessories, Hooyman® Premium Tree Saws, BOG POD®, Schrade®, Old Timer®, Uncle Henry®, Imperial®, Bubba Blade®, and UST®. For more information on American Outdoor Brands Corporation, call (844) 363-5386 or log on to www.aob.com.

Safe Harbor Statement

Certain statements contained in this press release may be deemed to be forward-looking statements under federal securities laws, and we intend that such forward-looking statements be subject to the safe-harbor created thereby. Such forward-looking statements include, among others, our long-term strategy of being the leading provider of quality products for the shooting, hunting, and rugged outdoor enthusiast market; our belief that our new logistics and customer service facility will serve as our centralized logistics, warehousing, and distribution operation, enabling us to facilitate growth, enhance efficiencies, and better serve customers across our entire organization; our belief that we will begin ramping initial operations in our new logistics facility in December 2018; and our expectations for net sales, GAAP income per diluted share, acquisition-related costs, amortization of acquired intangible assets, fair value inventory step-up and backlog expense, tax effect of non-GAAP adjustments, and non-GAAP income per diluted share for the third quarter of fiscal 2019 and for fiscal 2019. We caution that these statements are qualified by important risks, uncertainties and other factors that could cause actual results to differ materially from those reflected by such forward-looking statements. Such factors include, among others, economic, social, political, legislative, and regulatory factors; the potential for increased regulation of firearms and firearm-related products; actions of social activists that could have an adverse effect on our business; the impact of lawsuits; the demand for our products; the state of the U.S. economy in general and the firearm industry in particular; general economic conditions and consumer spending patterns; our competitive environment; the supply, availability and costs of raw materials and components; speculation surrounding fears of terrorism and crime; our anticipated growth and growth opportunities; our ability to increase demand for our products in various markets, including consumer, law enforcement, and military channels, domestically and internationally; our penetration rates in new and existing markets; our strategies; our ability to maintain and enhance brand recognition and reputation; risks associated with the establishment of our new 630,000 square foot national logistics and customer service facility; our ability to introduce new products; the success of new products; our ability to expand our markets; our ability to integrate acquired businesses in a successful manner; the general growth of our outdoor products and accessories business; the potential for cancellation of orders from our backlog; and other risks detailed from time to time in our reports filed with the SEC, including our Annual Report on Form 10-K for the fiscal year ended April 30, 2018.

 

Page 3 of 8


AMERICAN OUTDOOR BRANDS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     As of:  
     October 31,
2018
    April 30,
2018
 
     (In thousands, except par
value and share data)
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 36,407     $ 48,860  

Accounts receivable, net of allowance for doubtful accounts of $1,276 on October 31, 2018 and $1,824 on April 30, 2018

     63,899       56,676  

Inventories

     175,217       153,353  

Prepaid expenses and other current assets

     8,239       6,893  

Income tax receivable

     1,120       4,582  
  

 

 

   

 

 

 

Total current assets

     284,882       270,364  
  

 

 

   

 

 

 

Property, plant, and equipment, net

     179,636       159,125  

Intangibles, net

     101,964       112,760  

Goodwill

     191,821       191,287  

Other assets

     11,327       11,524  
  

 

 

   

 

 

 
   $ 769,630     $ 745,060  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 38,425     $ 33,617  

Accrued expenses and deferred revenue

     33,889       41,632  

Accrued payroll and incentives

     12,836       10,514  

Accrued income taxes

     837       513  

Accrued profit sharing

     914       1,283  

Accrued warranty

     5,831       6,823  

Current portion of notes and loans payable

     6,300       6,300  
  

 

 

   

 

 

 

Total current liabilities

     99,032       100,682  

Deferred income taxes

     11,335       12,895  

Notes and loans payable, net of current portion

     177,369       180,304  

Capital lease payable, net of current portion

     38,667       22,143  

Other non-current liabilities

     6,985       6,888  
  

 

 

   

 

 

 

Total liabilities

     333,388       322,912  
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity:

    

Preferred stock, $.001 par value, 20,000,000 shares authorized, no shares issued or outstanding

     —         —    

Common stock, $.001 par value, 100,000,000 shares authorized, 72,705,772 shares issued and 54,538,910 shares outstanding on October 31, 2018 and 72,433,705 shares issued and 54,266,843 shares outstanding on April 30, 2018

     73       72  

Additional paid-in capital

     258,126       253,616  

Retained earnings

     398,846       389,146  

Accumulated other comprehensive income

     1,572       1,689  

Treasury stock, at cost (18,166,862 shares on October 31, 2018 and April 30, 2018)

     (222,375     (222,375
  

 

 

   

 

 

 

Total stockholders’ equity

     436,242       422,148  
  

 

 

   

 

 

 
   $ 769,630     $ 745,060  
  

 

 

   

 

 

 

 

Page 4 of 8


AMERICAN OUTDOOR BRANDS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

     For the Three Months
Ended
    For the Six Months
Ended
 
     October 31,
2018
    October 31,
2017
    October
31, 2018
    October 31,
2017
 
     (In thousands, except per share data)  

Net sales

   $ 161,703     $ 148,427     $ 300,536     $ 277,448  

Cost of sales

     105,317       97,628       191,728       186,017  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     56,386       50,799       108,808       91,431  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     3,251       2,746       6,062       5,532  

Selling and marketing

     15,291       15,351       26,906       27,069  

General and administrative

     26,518       24,713       51,039       54,041  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     45,060       42,810       84,007       86,642  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     11,326       7,989       24,801       4,789  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense)/income, net:

        

Other income/(expense), net

     8       (3     (9     1,295  

Interest expense, net

     (2,274     (2,963     (4,274     (5,354
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense)/income, net

     (2,266     (2,966     (4,283     (4,059
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations before income taxes

     9,060       5,023       20,518       730  

Income tax expense/(benefit)

     2,395       1,789       6,208       (337
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     6,665       3,234       14,310       1,067  

Net income per share:

        

Basic

   $ 0.12     $ 0.06     $ 0.26     $ 0.02  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.12     $ 0.06     $ 0.26     $ 0.02  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares outstanding:

        

Basic

     54,444       54,044       54,395       53,975  

Diluted

     55,107       54,656       55,047       54,800  

 

Page 5 of 8


AMERICAN OUTDOOR BRANDS CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the Six Months Ended  
     October 31,
2018
    October 31,
2017
 
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 14,310     $ 1,067  

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

    

Depreciation and amortization

     25,994       26,317  

(Loss)/gain on sale/disposition of assets

     (1,038     34  

Provision for losses on accounts receivable

     146       354  

Deferred income taxes

     (1,519     —    

Change in fair value of contingent consideration

     —         (1,300

Stock-based compensation expense

     3,952       4,179  

Changes in operating assets and liabilities:

    

Accounts receivable

     (7,278     27,112  

Inventories

     (22,482     (42,581

Prepaid expenses and other current assets

     (1,352     (1,362

Income taxes

     3,786       (1,133

Accounts payable

     5,488       (8,725

Accrued payroll and incentives

     2,322       (11,640

Accrued profit sharing

     (369     (10,399

Accrued expenses and deferred revenue

     (12,052     (13,084

Accrued warranty

     (992     262  

Other assets

     40       (362

Other non-current liabilities

     95       609  
  

 

 

   

 

 

 

Net cash provided by/(used in) operating activities

     9,051       (30,652
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition of businesses, net of cash acquired

     —         (23,016

Payments to acquire patents and software

     (207     (254

Proceeds from sale of property and equipment

     1,223       6  

Payments to acquire property and equipment

     (19,605     (9,863
  

 

 

   

 

 

 

Net cash used in investing activities

     (18,589     (33,127
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from loans and notes payable

     50,000       75,000  

Payments on capital lease obligation

     (323     (323

Payments on notes and loans payable

     (53,150     (3,150

Proceeds from exercise of options to acquire common stock, including employee stock purchase plan

     1,158       1,058  

Payment of employee withholding tax related to restricted stock units

     (600     (2,184
  

 

 

   

 

 

 

Net cash (used in)/provided by financing activities

     (2,915     70,401  
  

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

     (12,453     6,622  

Cash and cash equivalents, beginning of period

     48,860       61,549  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 36,407     $ 68,171  
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information

    

Cash paid for:

    

Interest

   $ 4,339     $ 4,844  

Income taxes

     3,065       1,257  

 

Page 6 of 8


RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(Dollars in thousands, except per share data)

(Unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     October 31, 2018     October 31, 2017     October 31, 2018     October 31, 2017  
     $     % of
Sales
    $     % of
Sales
    $     % of
Sales
    $     % of
Sales
 

GAAP gross profit

   $ 56,386       34.9   $ 50,799       34.2   $ 108,808       36.2   $ 91,431       33.0

Fair value inventory step-up

     120       0.1     91       0.1     270       0.1     91       0.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 56,506       34.9   $ 50,890       34.3   $ 109,078       36.3   $ 91,522       33.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating expenses

   $ 45,060       27.9   $ 42,810       28.8   $ 84,007       28.0   $ 86,642       31.2

Amortization of acquired intangible assets

     (5,444     (3.4 )%      (4,268     (2.9 )%      (10,890     (3.6 )%      (9,953     (3.6 )% 

Transition costs

     (382     (0.2 )%      (79     (0.1 )%      (382     (0.1 )%      (391     (0.1 )% 

Acquisition-related costs

     —         —         (259     (0.2 )%      —         —         (676     (0.2 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

   $ 39,234       24.3   $ 38,204       25.7   $ 72,735       24.2   $ 75,622       27.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating income

   $ 11,326       7.0   $ 7,989       5.4   $ 24,801       8.3   $ 4,789       1.7

Fair value inventory step-up

     120       0.1     91       0.1     270       0.1     91       0.0

Amortization of acquired intangible assets

     5,444       3.4     4,268       2.9     10,890       3.6     9,953       3.6

Transition costs

     382       0.2     79       0.1     382       0.1     391       0.1

Acquisition-related costs

     —         —         259       0.2     —         —         676       0.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

   $ 17,272       10.7   $ 12,686       8.5   $ 36,343       12.1   $ 15,900       5.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income

   $ 6,665       4.1   $ 3,234       2.2   $ 14,310       4.8   $ 1,067       0.4

Fair value inventory step-up

     120       0.1     91       0.1     270       0.1     91       0.0

Amortization of acquired intangible assets

     5,444       3.4     4,268       2.9     10,890       3.6     9,953       3.6

Transition costs

     382       0.2     79       0.1     382       0.1     391       0.1

Acquisition-related costs

     —         —         259       0.2     —         0.0     676       0.2

Change in contingent consideration

     —         —         —         —         —         —         (1,300     (0.5 )% 

Tax effect of non-GAAP adjustments

     (1,570     (1.0 )%      (1,672     (1.1 )%      (3,120     (1.0 )%      (3,532     (1.3 )% 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 11,041       6.8   $ 6,259       4.2   $ 22,732       7.6   $ 7,346       2.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income per share – diluted

   $ 0.12       $ 0.06       $ 0.26       $ 0.02    

Fair value inventory step-up

     —           —           —           —      

Amortization of acquired intangible assets

     0.10         0.08         0.20         0.18    

Transition costs

     0.01         —           0.01         0.01    

Acquisition-related costs

     —           —           —           0.01    

Change in contingent consideration

     —           —           —           (0.02  

Tax effect of non-GAAP adjustments

     (0.03       (0.03       (0.06       (0.06  
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP net income per share – diluted

   $ 0.20       $ 0.11       $ 0.41       $ 0.13 (a)   
  

 

 

     

 

 

     

 

 

     

 

 

   

 

(a)

Non-GAAP net income per share does not foot due to rounding.

 

Page 7 of 8


AMERICAN OUTDOOR BRANDS CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET OPERATING CASH FLOW TO FREE CASH FLOW

(In thousands)

(Unaudited)

 

     For the Three
Months Ended
    For the Six
Months Ended
 
     October 31,
2018
    October 31,
2017
    October 31,
2018
    October 31,
2017
 

Net cash (used in)/provided by operating activities

   $ (1,589   $ 3,840     $ 9,051     $ (30,652

Net cash used in investing activities

     (11,481     (28,339     (18,589     (33,127

Acquisition of businesses, net of cash acquired

     —         23,016       —         23,016  
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

     (13,070   $ (1,483   $ (9,538   $ (40,763
  

 

 

   

 

 

   

 

 

   

 

 

 

AMERICAN OUTDOOR BRANDS CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EBITDAS

(In thousands)

(Unaudited)

 

     For the Three
Months Ended
     For the
Six Months Ended
 
     October 31,
2018
     October 31,
2017
     October 31,
2018
     October 31,
2017
 

GAAP net income

   $ 6,665      $ 3,234      $ 14,310      $ 1,067  

Interest expense

     2,352        3,033        4,382        5,423  

Income tax (benefit)/expense

     2,395        1,789        6,208        (337

Depreciation and amortization

     12,816        12,304        25,560        25,831  

Stock-based compensation expense

     1,963        2,289        3,952        4,179  

Fair value inventory step-up

     120        91        270        91  

Acquisition-related costs

     —          259        —          676  

Transition costs

     382        79        382        391  

Change in contingent consideration

     —          —          —          (1,300
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP Adjusted EBITDAS

   $ 26,693      $ 23,078      $ 55,064      $ 36,021  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 8 of 8