Attached files

file filename
8-K - 8-K - BROADWIND, INC.a11-23836_18k.htm

Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE

 

Broadwind Energy, Inc. Announces Second Quarter 2011
Results

 

Highlights:

 

·                  Net sales of $39.3 million, up 17% from the prior year quarter

·                  Second quarter orders totaled $22 million, including $13 million in new industrial gearing orders—YTD orders more than double 2010

·                  Non-GAAP adjusted EBITDA increases to $0.1 million vs. a $3.2 million loss in Q2 2010—third sequential quarter of positive EBITDA

 

NAPERVILLE, IL, August 5, 2011—Broadwind Energy, Inc. (NASDAQ: BWEN) reported sales of $39.3 million for the second quarter of 2011, a 17% increase compared to $33.6 million in the second quarter of 2010. The increase was attributable to a 48% increase in Tower segment revenues in response to higher demand compared to the prior year second quarter.

 

The Company reported a net loss from continuing operations of $4.4 million or $0.04 per share in the second quarter of 2011 compared to a loss of $13.2 million or $0.12 per share during the second quarter of 2010. The improvement against second quarter 2010 was the result of the beneficial impact of increased sales, a higher margin mix and the absence of a $4.6 million impairment recognized in the prior year.

 

The Company reported non-GAAP adjusted EBITDA (earnings before interest, taxes, depreciation, amortization and stock-based compensation) of $0.1 million during the second quarter of 2011 compared to a loss of $3.2 million during the second quarter of 2010, due to improved Tower and Gearing segment results, and lower corporate expenses.

 

Peter C. Duprey, president and chief executive officer, stated, “We are continuing to make progress with the business transformation. With three sequential EBITDA positive quarters behind us, we feel good about the operational momentum we have gained. Our Tower business had a 48% increase in revenue in a difficult market, and in our Gears business, sales to industrial customers exceeded wind customers. Our Gearing and Services businesses had new orders well in excess of sales; our enhanced focus on sales and diversification efforts are starting to have an impact. While we continue to face a challenging wind energy market, we remain focused on the diversification of our customer base and the expansion of our services business where we have strong core competencies.”

 

For the six months ended June 30, 2011, the Company reported revenue of $82.9 million compared to $55.3 million in the prior year. The increase in revenues was primarily attributable

 



 

to an 84% increase in Tower segment revenues due to higher production compared to the prior year.

 

The company reported a loss from continuing operations for the six months ended June 30, 2011 of $8.5 million, or $0.08 per share, compared to $25.2 million or $0.24 per share for the six months ended June 30, 2010. The improvement was primarily the result of a 50% increase in revenues compared to the prior year as well as the absence of impairment expense taken during the first half of 2010. The net loss for the first half of 2011 was $9.6 million, or $0.09 per share, inclusive of a loss of $1.2 million, or $0.01 per share, from discontinued operations.

 

Orders and Backlog

 

The Company booked $22 million in new orders during the second quarter, bringing six-month orders to $67 million, or 80% of sales which is more than double the order intake from the same period for 2010. Second quarter orders of $22 million were concentrated in the gearing segment, where the industrial sales force has been expanded. At June 30, 2011 backlog totaled $210 million, down modestly from $216 million on June 30, 2010.

 

Segment Results

 

Towers

 

Broadwind Energy fabricates specialty weldments for wind, oil and gas, mining and other industrial applications, specializing in the production of wind turbine towers.

 

Towers segment sales totaled $24.5 million in the second quarter of 2011, compared to $16.5 million in the second quarter of 2010. Sales of wind towers totaled 210 megawatts (MW) in the quarter, up from 87 MW in the second quarter of 2010, due to improved order intake from key customers. The revenue increase was less significant than the volume rise, however, due to a higher proportion of fabrication only towers produced in the 2011 quarter. Non-GAAP adjusted EBITDA for the second quarter jumped to $4.1 million in 2011, compared to $0.5 million in 2010, reflecting the improved plant loadings and better fixed cost absorption. Towers segment operating income for the second quarter of 2011 was $2.8 million, compared to an operating loss of $0.6 million in 2010.

 

Towers segment sales for the six months ended June 30, 2011 totaled $52.7 million compared to $28.6 million for the six months ended June 30, 2010. The increase in revenues was primarily attributable to an increase of approximately 170% in the MW sold in the first half of 2011 compared to the first half of 2010. Reflecting the stronger volumes and cost management, non-GAAP adjusted EBITDA for the first half of 2011 was $7.7 million compared to $0.4 million in the first half of 2010. Towers segment operating income was $5.2 million in the first half of 2011 compared to a loss of $1.9 million in the first half of 2010.

 

2



 

Gearing

 

Broadwind Energy engineers, builds and remanufactures precision gears and gearing systems for wind, oil and gas and mining applications.

 

Gearing segment sales totaled $12.5 million in the second quarter of 2011, compared to $14.3 million in the second quarter of 2010. The decrease was due primarily to a 45% decrease in wind gearing sales, partially offset by an increase in industrial gearing sales of 39% compared to the second quarter of 2010. Non-GAAP adjusted EBITDA for the second quarter of 2011 was a loss of $0.4 million compared to a loss of $0.8 million in the prior year second quarter. Despite the lower revenue, non-GAAP adjusted EBITDA improved due to a more favorable customer mix, partially offset by additional fees of $0.7 million incurred in the second quarter of 2011. The Gearing segment operating loss for the second quarter of 2011 was $2.8 million, unchanged from a $2.8 million loss in the second quarter of 2010.

 

Gearing segment sales for the six months ended June 30, 2011 totaled $26.1 million compared to $22.0 million in the prior year. The increase in revenues was primarily attributable to an increase in industrial gearing sales of approximately 62% compared to the prior year, partially offset by a decrease in wind gearing sales of approximately 15%. Non-GAAP adjusted EBITDA for the first half of 2011 was a loss of $0.2 million compared to a loss of $3.4 million in the first half of 2010 due in part to the increase in sales as well as a more favorable customer mix, partially offset by additional fees of $0.7 million in the current year. Gearing segment operating loss was $5.2 million in the first half of 2011 compared to a loss of $7.9 million in the first half of 2010.

 

Technical and Engineering Services

 

Broadwind Energy remanufactures complex wind turbine components, including gearboxes and blades. The Company also offers comprehensive installation support and operations and maintenance services to the wind industry.

 

Revenue from the Technical and Engineering Services segment was $2.4 million in the second quarter of 2011, compared with $2.9 million in the second quarter of 2010. The decrease in revenues was primarily the result of the absence of a large blade project performed in the second quarter of 2010 and less oil change and bearing replacement revenue in the current year quarter. Non-GAAP adjusted EBITDA for the second quarter was a loss of $1.7 million compared to a loss of $0.9 million in the prior year second quarter. The increased loss reflected the reduction in revenue, the addition of fixed costs to support the new Abilene, Texas based drivetrain repair center, and a one-time settlement arising from a state tax audit. Technical and Engineering Services segment operating loss in the second quarter 2011 was $2.1 million compared to a loss of $6.5 million in the second quarter of 2010, which included a $4.6 million intangible impairment charge.

 

Technical and Engineering Services segment revenue totaled $4.2 million for the six months ended June 30, 2011, compared to $4.9 million for the prior year. The decrease in revenues was primarily attributable to a decline in the number of maintenance and service technicians

 

3



 

deployed as certain key customers have chosen to reduce outsourcing of their maintenance activities. Non-GAAP adjusted EBITDA for the first half of 2011 was a loss of $2.9 million compared to a loss of $2.5 million in the first half of 2010 due primarily to reduced revenues noted above. Technical and Engineering Services segment operating loss was $3.4 million for the first half of 2011 compared to an $8.9 million loss for the first half of 2010.

 

Corporate and Other

 

Corporate and other expenses totaled $2.1 million for the quarter and $4.8 million for the first six months, down from the prior year due to lower employee compensation and travel expense partially offset by an increase in legal fees.

 

Cash and Liquidity

 

During the quarter, operational working capital rose to $10.3 million, or 7% of annualized sales. At June 30, 2011, cash, marketable securities and short-term investments on hand totaled $10.5 million and the Company’s $10 million credit line was undrawn. Outstanding debt totaled $10.6 million at June 30, 2011. Following quarter-end, the Company received $2.0 million in net proceeds associated with a New Market Tax Credit investment in its Abilene-based drivetrain service center.

 

About Broadwind Energy, Inc.

 

Broadwind Energy (NASDAQ: BWEN) applies decades of deep industrial expertise to innovate integrated solutions for customers in the energy and infrastructure markets. From gears and gearing systems for wind, oil and gas and mining applications to wind towers, to comprehensive remanufacturing of gearboxes and blades, to operations and maintenance services, and specialty weldments, we have solutions for the energy needs of the future. With facilities throughout the U.S., Broadwind Energy’s talented team of 800 employees is committed to helping customers maximize performance of their investments—quicker, easier and smarter. Find out more at www.bwen.com.

 

Forward-Looking Statements

 

This news release includes “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995 — that is, statements related to future, not past, events. Forward-looking statements are based on current expectations and include any statement that does not directly relate to a current or historical fact. In this context, forward-looking statements often address our expected future business and financial performance, and often contain words such as “anticipate,” “believe,” “intend,” “expect,” “plan,” “will” or other similar words. These forward-looking statements involve certain risks and uncertainties that ultimately may not prove to be accurate. Actual results and future events could differ materially from those anticipated in such statements. The Company’s forward looking statements may include or relate to the Company’s plans to grow its business and its expectations regarding its operations and the business of its customers; the sufficiency of the Company’s working capital; and the Company’s

 

4



 

expectations regarding the state of the wind energy market generally, as well as the Company’s expectations relating to the economic downturn and the potential impact on its business and the business of its customers. For further discussion of risks and uncertainties, individuals should refer to the Company’s SEC filings. The Company undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this news release. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this news release. All forward-looking statements are qualified in their entirety by this cautionary statement.

 

CONTACT: John Segvich, 630.995.7137, john.segvich@bwen.com

 

5



 

BROADWIND ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS)

 

 

 

June 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

10,204

 

$

15,331

 

Short-term investments

 

103

 

 

Restricted cash

 

170

 

170

 

Accounts receivable, net of allowance for doubtful accounts of $829 and $489 as of June 30, 2011 and December 31, 2010, respectively

 

27,240

 

21,427

 

Inventories, net

 

22,443

 

17,739

 

Prepaid expenses and other current assets

 

3,510

 

3,476

 

Assets held for sale

 

 

6,847

 

Total current assets

 

63,670

 

64,990

 

Property and equipment, net

 

102,421

 

106,317

 

Intangible assets, net

 

9,643

 

10,073

 

Other assets

 

1,111

 

2,126

 

TOTAL ASSETS

 

$

176,845

 

$

183,506

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Lines of credit and notes payable

 

$

1,463

 

$

140

 

Current maturities of long-term debt

 

1,455

 

1,437

 

Current portions of capital lease obligations

 

1,012

 

966

 

Accounts payable

 

18,383

 

22,342

 

Accrued liabilities

 

6,050

 

6,515

 

Customer deposits

 

21,038

 

8,881

 

Liabilities held for sale

 

 

4,221

 

Total current liabilities

 

49,401

 

44,502

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

Long-term debt, net of current maturities

 

7,664

 

9,671

 

Long-term capital lease obligations, net of current portions

 

1,332

 

1,802

 

Other

 

1,049

 

1,335

 

Total long-term liabilities

 

10,045

 

12,808

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued or outstanding

 

 

 

Common stock, $0.001 par value; 150,000,000 shares authorized; 107,173,576 and 107,112,817 shares issued and outstanding as of June 30, 2011 and December 31, 2010, respectively

 

107

 

107

 

Additional paid-in capital

 

357,386

 

356,545

 

Accumulated deficit

 

(240,094

)

(230,456

)

Total stockholders’ equity

 

117,399

 

126,196

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

176,845

 

$

183,506

 

 

6



 

BROADWIND ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

39,332

 

$

33,580

 

$

82,862

 

$

55,323

 

Cost of sales

 

36,400

 

33,366

 

77,351

 

58,605

 

Gross profit (loss)

 

2,932

 

214

 

5,511

 

(3,282

)

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

7,028

 

6,996

 

13,365

 

14,712

 

Impairment charges

 

 

4,561

 

 

4,561

 

Intangible amortization

 

215

 

855

 

430

 

1,709

 

Total operating expenses

 

7,243

 

12,412

 

13,795

 

20,982

 

Operating loss

 

(4,311

)

(12,198

)

(8,284

)

(24,264

)

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME, net:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(296

)

(280

)

(569

)

(562

)

Other, net

 

222

 

(396

)

432

 

(267

)

Total other (expense) income, net

 

(74

)

(676

)

(137

)

(829

)

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations before (benefit) provision for income taxes

 

(4,385

)

(12,874

)

(8,421

)

(25,093

)

Provision for income taxes

 

16

 

326

 

33

 

98

 

LOSS FROM CONTINUING OPERATIONS

 

(4,401

)

(13,200

)

(8,454

)

(25,191

)

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX

 

(57

)

(981

)

(1,184

)

(3,114

)

NET LOSS

 

$

(4,458

)

$

(14,181

)

$

(9,638

)

$

(28,305

)

 

 

 

 

 

 

 

 

 

 

NET LOSS PER COMMON SHARE - BASIC AND DILUTED:

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

$

(0.04

)

$

(0.12

)

$

(0.08

)

$

(0.24

)

Loss from discontinued operations

 

(0.00

)

(0.01

)

(0.01

)

(0.03

)

Net loss

 

$

(0.04

)

$

(0.13

)

$

(0.09

)

$

(0.27

)

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - Basic and diluted

 

107,153

 

106,782

 

107,131

 

105,571

 

 

7



 

BROADWIND ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

 

 

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

 

 

(unaudited)

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net loss

 

$

(9,638

)

$

(28,305

)

Loss from discontinued operations

 

1,184

 

3,114

 

Loss from continuing operations

 

(8,454

)

(25,191

)

 

 

 

 

 

 

Adjustments to reconcile net cash used in operating activities:

 

 

 

 

 

Depreciation and amortization expense

 

7,263

 

8,359

 

Impairment charges

 

 

4,561

 

Change in fair value of interest rate swap agreements

 

 

(253

)

Deferred income taxes

 

 

(580

)

Stock-based compensation

 

830

 

1,069

 

Loss on disposal of assets

 

139

 

75

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(5,813

)

11

 

Inventories

 

(4,704

)

(3,441

)

Prepaid expenses and other current assets

 

645

 

1,618

 

Accounts payable

 

(3,959

)

801

 

Accrued liabilities

 

(438

)

(2,067

)

Customer deposits

 

12,156

 

(5,761

)

Other non-current assets and liabilities

 

319

 

1,028

 

Net cash used in operating activities of continued operations

 

(2,016

)

(19,771

)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from sale of logistics business

 

761

 

 

Purchases of available for sale securities

 

(103

)

(1,683

)

Purchases of property and equipment

 

(2,850

)

(3,922

)

Proceeds from disposals of property and equipment

 

404

 

9

 

Decrease in restricted cash

 

 

2,010

 

Net cash used in investing activities of continued operations

 

(1,788

)

(3,586

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Net proceeds from issuance of stock

 

 

53,341

 

Common stock issued under defined contribution 401(k) plan

 

150

 

341

 

Payments on lines of credit and notes payable

 

(709

)

(20,461

)

Proceeds from lines of credit and notes payable

 

43

 

 

 

Principal payments on capital leases

 

(425

)

(431

)

Net cash (used in) provided by financing activities of continued operations

 

(941

)

32,790

 

 

 

 

 

 

 

DISCONTINUED OPERATIONS:

 

 

 

 

 

Operating cash flows

 

(829

)

(1,941

)

Investing cash flows

 

 

(31

)

Financing cash flows

 

(83

)

(711

)

Net cash used in discontinued operations

 

(912

)

(2,683

)

 

 

 

 

 

 

Add: Cash balance of discontinued operations, beginning of period

 

530

 

127

 

Less: Cash balance of discontinued operations, end of period

 

 

190

 

 

 

 

 

 

 

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

(5,127

)

6,687

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

15,331

 

4,701

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

10,204

 

$

11,388

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid, net of capitalized interest

 

$

457

 

$

568

 

Income taxes paid

 

$

34

 

$

38

 

Non-cash investing and financing activities:

 

 

 

 

 

Issuance of restricted stock grants

 

$

365

 

$

463

 

Common stock issued under defined contribution 401(k) plan

 

$

150

 

$

341

 

 

8


 


 

BROADWIND ENERGY, INC. AND SUBSIDIARIES

SELECTED SEGMENT FINANCIAL INFORMATION

(IN THOUSANDS)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(unaudited)

 

(unaudited)

 

REVENUES:

 

 

 

 

 

 

 

 

 

Towers

 

$

24,495

 

$

16,514

 

$

52,666

 

$

28,560

 

Gearing

 

$

12,509

 

$

14,277

 

26,062

 

21,993

 

Services

 

2,367

 

2,893

 

4,195

 

4,915

 

Corporate and Other

 

(39

)

(104

)

(61

)

(145

)

Total revenues

 

$

39,332

 

$

33,580

 

$

82,862

 

$

55,323

 

 

 

 

 

 

 

 

 

 

 

OPERATING (LOSS) PROFIT:

 

 

 

 

 

 

 

 

 

Towers

 

$

2,773

 

$

(595

)

$

5,194

 

$

(1,873

)

Gearing

 

(2,847

)

(2,822

)

(5,242

)

(7,949

)

Services

 

(2,094

)

(6,474

)

(3,448

)

(8,924

)

Corporate and Other

 

(2,143

)

(2,307

)

(4,788

)

(5,518

)

Total operating loss

 

$

(4,311

)

$

(12,198

)

$

(8,284

)

$

(24,264

)

 

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, the Company’s management believes that certain non-GAAP financial measures may provide users of this financial information meaningful comparisons between current results and results in prior operating periods. Management believes that these non-GAAP financial measures can provide additional meaningful reflection of underlying trends of the business because they provide a comparison of historical information that excludes certain infrequently occurring or non-operational items that impact the overall comparability. See the table below for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three and six months ended June 30, 2011 and 2010. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Towers

 

$

4,096

 

$

527

 

$

7,684

 

$

356

 

Gearing

 

(380

)

(775

)

(226

)

(3,363

)

Services

 

(1,741

)

(897

)

(2,860

)

(2,472

)

Corporate and Other

 

(1,841

)

(2,073

)

(4,239

)

(4,819

)

Total Adjusted EBITDA (Non-GAAP)

 

$

134

 

$

(3,218

)

$

359

 

$

(10,297

)

 

9



 

Towers Segment

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Profit

 

$

2,773

 

$

(595

)

$

5,194

 

$

(1,873

)

Depreciation

 

887

 

844

 

1,766

 

1,698

 

Share-based compensation and other stock payments

 

98

 

141

 

239

 

253

 

Other Income (Expense)

 

338

 

137

 

485

 

278

 

Total Adjusted EBITDA (Non-GAAP)

 

$

4,096

 

$

527

 

$

7,684

 

$

356

 

 

Gearing Segment

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Profit

 

$

(2,847

)

$

(2,822

)

$

(5,242

)

$

(7,949

)

Depreciation

 

2,291

 

2,262

 

4,598

 

4,495

 

Amortization

 

215

 

215

 

430

 

430

 

Share-based compensation and other stock payments

 

73

 

83

 

179

 

190

 

Other Income (Expense)

 

(112

)

(512

)

(191

)

(529

)

Total Adjusted EBITDA (Non-GAAP)

 

$

(380

)

$

(775

)

$

(226

)

$

(3,363

)

 

Technical and Engineering Services Segment

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Profit

 

$

(2,094

)

$

(6,474

)

$

(3,448

)

$

(8,924

)

Depreciation

 

326

 

196

 

382

 

373

 

Amortization

 

 

 

5,201

 

 

 

5,841

 

Share-based compensation and other stock payments

 

30

 

195

 

67

 

248

 

Other Income (Expense)

 

(3

)

(15

)

139

 

(10

)

Total Adjusted EBITDA (Non-GAAP)

 

$

(1,741

)

$

(897

)

$

(2,860

)

$

(2,472

)

 

Corporate and Other

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Profit

 

$

(2,143

)

$

(2,307

)

$

(4,788

)

$

(5,518

)

Depreciation

 

44

 

42

 

87

 

83

 

Share-based compensation and other stock payments

 

260

 

198

 

463

 

623

 

Other Income (Expense)

 

(2

)

(6

)

(1

)

(7

)

Total Adjusted EBITDA (Non-GAAP)

 

$

(1,841

)

$

(2,073

)

$

(4,239

)

$

(4,819

)

 

10