8-K
false000180899700018089972023-09-072023-09-07

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): September 07, 2023

 

 

American Outdoor Brands, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-39366

84-4630928

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

1800 North Route Z, Suite A

 

Columbia, Missouri

 

65202

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (800) 338-9585

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, Par Value $0.001 per Share

 

AOUT

 

The Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 


Item 2.02 Results of Operations and Financial Condition.

On September 7, 2023, American Outdoor Brands, Inc. issued a press release reporting its financial results for the fiscal quarter ended July 31, 2023. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits.

(d)

Exhibits.

Exhibit

Number

Description

99.1

Press release from the Registrant, dated September 7, 2023, reporting American Outdoor Brand, Inc.’s financial results for the fiscal quarter ended July 31, 2023.

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

AMERICAN OUTDOOR BRANDS, INC.

 

 

 

 

Date:

September 7, 2023

By:

/s/ H. Andrew Fulmer

 

 

 

H. Andrew Fulmer
Executive Vice President, Chief Financial Officer, and Treasurer

 


EX-99.1

 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_0.jpg 

Exhibit 99.1

1800 N Route Z, Suite A

Columbia, MO 65202

(800) 338-9585

NASDAQ: AOUT

 

 

Contact:

Liz Sharp, VP, Investor Relations

lsharp@aob.com

(573) 303-4620

American Outdoor Brands, Inc. Reports

First Quarter Fiscal 2024 Financial Results

Net Sales $43.4 Million
Gross Margin 45.4% (+180 Basis Points)
Traditional Channel Sales $25.0 Million – E-Commerce Channel Sales $18.4 Million
Operating Cash Flow of $5.2 Million

COLUMBIA, Mo., September 7, 2023 – American Outdoor Brands, Inc. (NASDAQ Global Select: AOUT), an industry leading provider of products and accessories for rugged outdoor enthusiasts, today announced financial results for the first quarter of fiscal 2024 ended July 31, 2023.

First Quarter Fiscal 2024 Financial Highlights

Quarterly net sales were $43.4 million, a decrease of $231,000, or (0.5%), compared with net sales of $43.7 million for the comparable quarter last year. Traditional channel net sales increased 8.4%, while e-commerce net sales declined 10.6%. Compared with pre-COVID levels in fiscal 2020, quarterly net sales increased 30.8%.
Quarterly gross margin was 45.4%, an increase of 180 basis points, compared with quarterly gross margin of 43.6% for the comparable quarter last year.
Quarterly GAAP net loss was $4.1 million, or ($0.31) per diluted share, compared with a GAAP net loss of $5.7 million, or ($0.42) per diluted share, for the comparable quarter last year.
Quarterly non-GAAP net income was $98,000, or 0.01 per diluted share, compared with non-GAAP net income of $84,000, or $0.01 per diluted share, for the comparable quarter last year. GAAP to non-GAAP adjustments for net income exclude acquired intangible amortization, stock compensation, technology implementation, and other costs. For a detailed reconciliation, see the schedules that follow in this release.
Quarterly Adjusted EBITDAS was $1.1 million, or 2.6% of net sales, compared with $1.4 million, or 3.2% of net sales, for the comparable quarter last year. For a detailed reconciliation, see the schedules that follow in this release.

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

Brian Murphy, President and Chief Executive Officer, said, “I am pleased with our first quarter fiscal 2024 results, which reflected solid execution in sales, profitability, and capital management, combined with ongoing progress against our long-term strategic objectives. Net sales were generally flat compared with the prior year, a result that met our expectations and reflected growth of nearly 31% over our pre-pandemic first quarter of fiscal 2020. Our shooting sports category saw a slight decline in net sales compared with the prior year, reflecting ongoing industry trends in that space, and was offset by a slight increase in our outdoor lifestyle category, which reflected the strength of our brands in this growing part of our business. We continued to benefit from our strategy to intentionally place our brands where consumers expect to find them, whether online or in-store. While e-commerce net sales declined in the quarter, traditional channel net sales growth was strong, supported by new product introductions in hunting and fishing under our BOG and BUBBA brands.

“Innovation is our core strength and a key element in our long-term growth strategy. Our Dock & Unlock™ process fuels that innovation. In the first quarter, we officially launched our new BUBBA tournament-grade Pro Series Smart Fish Scale (BUBBA Pro SFS™) and accompanying app, our first entry into the large, underserved, ‘catch and release’ market. Since its launch in May, the BUBBA Pro SFS™ was awarded ‘Best Cutlery, Hand Pliers and Tools’ at ICAST® 2023, the world’s largest sportfishing tradeshow, and was named the official scale of Major League Fishing beginning with the 2024 Bass Pro Tour season. This is just one of many exciting and innovative new products resulting from our Dock & Unlock™ process that, we believe, will fuel our future growth.”

Andrew Fulmer, Chief Financial Officer, said, “In the first quarter of fiscal 2024, we further strengthened our balance sheet, generated strong operating cash flow and free cash flow, and continued to demonstrate effective capital deployment. We generated operating cash flow of $5.2 million in the quarter, paid down the remaining $5.0 million on our $75.0 million expandable line of credit, and repurchased $2.3 million of our stock. We ended the first quarter with a cash balance of $18.7 million and zero debt.”

“Turning to our outlook, we believe our brands remain well positioned to capitalize on positive, long-term consumer outdoor participation trends. As a result, we continue to believe that our net sales for fiscal 2024 could exceed fiscal 2023 net sales by as much as 3.5%. We also believe our solid financial position enables us to continue investing in our business, returning capital to our stockholders, and addressing the exciting growth opportunities we have identified for our company,” concluded Fulmer.

Conference Call and Webcast

The Company will host a conference call and webcast today, September 7, 2023, to discuss its first quarter fiscal 2024 financial and operational results. Speakers on the conference call will include Brian Murphy, President and Chief Executive Officer, and Andrew Fulmer, Chief Financial Officer. The conference call may include forward-looking statements and a discussion of non-GAAP financial measures. 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 (833) 630-1956 and ask to join the American Outdoor Brands call. No RSVP is necessary. The conference call audio webcast can also be accessed live on the Company's website at www.aob.com, under the Investor Relations section.

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

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

In this press release, certain non-GAAP financial measures, including “non-GAAP net income and “Adjusted EBITDAS” are presented. A reconciliation of these and other non-GAAP financial measures are contained at the end of this press release. From time to time, the Company considers and uses these non-GAAP financial measures as 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) stock compensation, (iii) technology implementation, (iv) acquisition costs, (v) stockholder cooperation agreement costs, (vi) income tax adjustments, (vii) interest expense, (viii) income tax expense, and (ix) depreciation and amortization; 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 and believes the disclosure of such measures provides useful information to investors regarding the Company’s financial condition and results of operations. 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.

About American Outdoor Brands, Inc.

American Outdoor Brands, Inc. (NASDAQ Global Select: AOUT) is an industry leading provider of outdoor products and accessories, including hunting, fishing, camping, shooting, outdoor cooking, and personal security and defense products, for rugged outdoor enthusiasts. The Company produces innovative, top quality products under its brands BOG®; BUBBA®; Caldwell®; Crimson Trace®; Frankford Arsenal®; Grilla Grills®; Hooyman®; Imperial®; LaserLyte®; Lockdown®; MEAT!; Old Timer®; Schrade®; Tipton®; Uncle Henry®; ust®; and Wheeler®. For more information about all the brands and products from American Outdoor Brands, Inc., visit www.aob.com.


 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

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. All statements other than statements of historical facts contained or incorporated herein by reference in this press release, including statements regarding our future operating results, future financial position, business strategy, objectives, goals, plans, prospects, markets, and plans and objectives for future operations, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “targets,” “contemplates,” “projects,” “predicts,” “may,” “might,” “plan,” “would,” “should,” “could,” “may,” “can,” “potential,” “continue,” “objective,” or the negative of those terms, or similar expressions intended to identify forward-looking statements. However, not all forward-looking statements contain these identifying words. Specific forward-looking statements in this press release include our strategy to intentionally place our brands where consumers expect to find them, whether online or in-store; our belief that innovation is our core strength and a key element in our long-term growth strategy; our belief that our Dock & Unlock process fuels our innovation; our belief that our Dock & Unlock™ process will fuel our future growth; our belief that our brands remain well positioned to capitalize on positive, long-term consumer outdoor participation trends; our continued belief that our net sales for fiscal 2024 could exceed fiscal 2023 net sales by as much as 3.5%; and our belief that our solid financial position enables us to continue investing in our business, returning capital to our stockholders, and addressing the exciting growth opportunities we have identified for our company. 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, potential disruptions in our ability to source the materials necessary for the production of our products, disruptions and delays in the manufacture of our products, and difficulties encountered by retailers and other components of the distribution channel for our products; economic, social, political, legislative, and regulatory factors; lawsuits and their effect on us; inventory levels, both internally and in the distribution channel, in excess of demand; natural disasters, pandemics, seasonality, news events, political events, and consumer tastes; future investments for capital expenditures; future products and product development; the features, quality, and performance of our products; the success of our strategies and marketing programs; our market share and factors that affect our market share; liquidity and anticipated cash needs and availability; the supply, availability, and costs of materials and components and related tariffs; our ability to maintain and enhance brand recognition and reputation; risks associated with the distribution of our products and overall availability of labor; and other factors detailed from time to time in our reports filed with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the fiscal year ended April 30, 2023.

 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

AMERICAN OUTDOOR BRANDS, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

 

As of:

 

 

July 31, 2023

 

 

April 30, 2023

 

 

(Unaudited)

 

 

 

 

 

(In thousands, except par value and share data)

 

ASSETS

 

 Current assets:

 

 

 

 

 

Cash and cash equivalents

$

18,711

 

 

$

21,950

 

Accounts receivable, net of allowance for credit losses of $131
   on July 31, 2023 and $125 on April 30, 2023

 

23,572

 

 

 

26,846

 

Inventories

 

104,913

 

 

 

99,734

 

Prepaid expenses and other current assets

 

7,917

 

 

 

7,839

 

Income tax receivable

 

1,210

 

 

 

1,251

 

      Total current assets

 

156,323

 

 

 

157,620

 

Property, plant, and equipment, net

 

9,101

 

 

 

9,488

 

Intangible assets, net

 

49,229

 

 

 

52,021

 

Right-of-use assets

 

23,917

 

 

 

24,198

 

Other assets

 

579

 

 

 

260

 

      Total assets

$

239,149

 

 

$

243,587

 

LIABILITIES AND EQUITY

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

15,589

 

 

$

11,544

 

Accrued expenses

 

9,802

 

 

 

8,741

 

Accrued payroll, incentives, and profit sharing

 

2,874

 

 

 

1,813

 

Lease liabilities, current

 

918

 

 

 

904

 

      Total current liabilities

 

29,183

 

 

 

23,002

 

Notes and loans payable

 

 

 

 

4,623

 

Lease liabilities, net of current portion

 

23,833

 

 

 

24,064

 

Other non-current liabilities

 

18

 

 

 

34

 

      Total liabilities

 

53,034

 

 

 

51,723

 

Equity:

 

 

 

 

 

Preferred stock, $0.001 par value, 20,000,000 shares authorized, no
   shares issued or outstanding

 

 

 

 

 

Common stock, $0.001 par value, 100,000,000 shares authorized,
   14,542,812 shares issued and 13,060,823 shares outstanding on
   July 31, 2023 and 14,447,149 shares issued and 13,233,151
   outstanding on April 30, 2023

 

15

 

 

 

14

 

Additional paid in capital

 

273,415

 

 

 

272,784

 

Retained deficit

 

(66,488

)

 

 

(62,375

)

Treasury stock, at cost (1,481,989 shares on July 31, 2023
   and 1,213,998 shares on April 30, 2023)

 

(20,827

)

 

 

(18,559

)

      Total equity

 

186,115

 

 

 

191,864

 

      Total liabilities and equity

$

239,149

 

 

$

243,587

 

 

 

 

 

 

 

 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

 

AMERICAN OUTDOOR BRANDS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended July 31,

 

 

 

2023

 

 

2022

 

 

 

(Unaudited)

 

Net sales

 

$

43,445

 

 

$

43,676

 

Cost of sales

 

 

23,726

 

 

 

24,637

 

Gross profit

 

 

19,719

 

 

 

19,039

 

Operating expenses:

 

 

 

 

 

 

Research and development

 

 

1,599

 

 

 

1,756

 

Selling, marketing, and distribution

 

 

12,054

 

 

 

11,780

 

General and administrative

 

 

10,151

 

 

 

11,064

 

Total operating expenses

 

 

23,804

 

 

 

24,600

 

Operating loss

 

 

(4,085

)

 

 

(5,561

)

Other income, net:

 

 

 

 

 

 

Other income, net

 

 

39

 

 

 

241

 

Interest expense, net

 

 

(12

)

 

 

(186

)

Total other income, net

 

 

27

 

 

 

55

 

Loss from operations before income taxes

 

 

(4,058

)

 

 

(5,506

)

Income tax expense

 

 

55

 

 

 

189

 

Net loss

 

$

(4,113

)

 

$

(5,695

)

Net loss per share:

 

 

 

 

 

 

Basic

 

$

(0.31

)

 

$

(0.42

)

Diluted

 

$

(0.31

)

 

$

(0.42

)

Weighted average number of common shares outstanding:

 

 

 

 

 

 

Basic

 

 

13,190

 

 

 

13,443

 

Diluted

 

 

13,190

 

 

 

13,443

 

 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

AMERICAN OUTDOOR BRANDS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(Unaudited)

 

 

 

 

 

 

 

 

For the Three Months Ended July 31,

 

 

2023

 

 

2022

 

 

(In thousands)

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

$

(4,113

)

 

$

(5,695

)

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

3,969

 

 

 

4,162

 

Provision for credit losses on accounts receivable

 

6

 

 

 

7

 

Stock-based compensation expense

 

932

 

 

 

714

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

3,268

 

 

 

4,952

 

Inventories

 

(5,179

)

 

 

1,045

 

Accounts payable

 

4,115

 

 

 

277

 

Accrued liabilities

 

2,122

 

 

 

1,798

 

Other

 

45

 

 

 

(2,192

)

     Net cash provided by operating activities

 

5,165

 

 

 

5,068

 

Cash flows from investing activities:

 

 

 

 

 

Payments to acquire patents and software

 

(267

)

 

 

(1,392

)

Payments to acquire property and equipment

 

(569

)

 

 

(218

)

     Net cash used in investing activities

 

(836

)

 

 

(1,610

)

Cash flows from financing activities:

 

 

 

 

 

Payments on notes and loans payable

 

(5,000

)

 

 

(5,170

)

Payments to acquire treasury stock

 

(2,268

)

 

 

 

Cash paid for debt issuance costs

 

 

 

 

(88

)

Payment of employee withholding tax related to restricted stock units

 

(300

)

 

 

(252

)

     Net cash used in financing activities

 

(7,568

)

 

 

(5,510

)

Net decrease in cash and cash equivalents

 

(3,239

)

 

 

(2,052

)

Cash and cash equivalents, beginning of period

 

21,950

 

 

 

19,521

 

Cash and cash equivalents, end of period

$

18,711

 

 

$

17,469

 

Supplemental disclosure of cash flow information

 

 

 

 

 

       Cash paid for:

 

 

 

 

 

Interest

$

117

 

 

$

161

 

Income taxes

$

13

 

 

$

32

 

 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

 

 

 

 

 

 

AMERICAN OUTDOOR BRANDS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)

 

 

For the Three Months Ended July 31,

 

 

2023

 

 

2022

 

GAAP and non-GAAP gross profit

$

19,719

 

 

$

19,039

 

 

 

 

 

 

 

GAAP operating expenses

$

23,804

 

 

$

24,600

 

Amortization of acquired intangible assets

 

(2,960

)

 

 

(3,075

)

Stock compensation

 

(932

)

 

 

(714

)

Technology implementation

 

(293

)

 

 

(769

)

Acquisition costs

 

 

 

 

(47

)

Stockholder cooperation agreement costs

 

 

 

 

(1,010

)

Non-GAAP operating expenses

$

19,619

 

 

$

18,985

 

 

 

 

 

 

 

GAAP operating loss

$

(4,085

)

 

$

(5,561

)

Amortization of acquired intangible assets

 

2,960

 

 

 

3,075

 

Stock compensation

 

932

 

 

 

714

 

Technology implementation

 

293

 

 

 

769

 

Acquisition costs

 

 

 

 

47

 

Stockholder cooperation agreement costs

 

 

 

 

1,010

 

Non-GAAP operating income

$

100

 

 

$

54

 

 

 

 

 

 

 

GAAP net loss

$

(4,113

)

 

$

(5,695

)

Amortization of acquired intangible assets

 

2,960

 

 

 

3,075

 

Stock compensation

 

932

 

 

 

714

 

Technology implementation

 

293

 

 

 

769

 

Acquisition costs

 

 

 

 

47

 

Stockholder cooperation agreement costs

 

 

 

 

1,010

 

Income tax adjustments

 

26

 

 

 

164

 

Non-GAAP net income

$

98

 

 

$

84

 

 

 

 

 

 

 

GAAP net loss per share - diluted

$

(0.31

)

 

$

(0.42

)

Amortization of acquired intangible assets

 

0.22

 

 

 

0.23

 

Stock compensation

 

0.07

 

 

 

0.05

 

Technology implementation

 

0.02

 

 

 

0.06

 

Acquisition costs

 

 

 

 

 

Stockholder cooperation agreement costs

 

 

 

 

0.07

 

Income tax adjustments

 

 

 

 

0.01

 

Non-GAAP net income per share - diluted (a)

$

0.01

 

 

$

0.01

 

 

 

 

 

 

 

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

 

 

 

 

 


 

https://cdn.kscope.io/346eb93ad1ce36dd6fa26659545fb8e7-img70990840_1.jpg 

1800 N Route Z, Suite A

Columbia, MO 65202

 (800) 338-9585

NASDAQ: AOUT

 

 

AMERICAN OUTDOOR BRANDS, INC. AND SUBSIDIARIES

 

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDAS
(In thousands)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended July 31,

 

 

 

2023

 

 

2022

 

GAAP net loss

$

 

(4,113

)

 

$

 

(5,695

)

Interest expense

 

 

12

 

 

 

 

186

 

Income tax expense

 

 

55

 

 

 

 

189

 

Depreciation and amortization

 

 

3,945

 

 

 

 

4,162

 

Stock compensation

 

 

932

 

 

 

 

714

 

Technology implementation

 

 

293

 

 

 

 

769

 

Acquisition costs

 

 

 

 

 

 

47

 

Stockholder cooperation agreement costs

 

 

 

 

 

 

1,010

 

Non-GAAP Adjusted EBITDAS

$

 

1,124

 

 

$

 

1,382