ALLEN, Texas, Nov. 08, 2018 (GLOBE NEWSWIRE) — PFSweb, Inc. (NASDAQ: PFSW), a global commerce services company, is reporting results for the third quarter ended September 30, 2018.
Third Quarter 2018 Summary vs. Same Year-Ago Quarter
- Total revenues increased to $77.7 million compared to $77.3 million.
- Service fee equivalent (SFE) revenue (a non-GAAP measure defined below) was $53.3 million compared to $55.1 million.
- Service fee gross margin increased 250 basis points to 37.0%.
- Net loss was $0.7 million or $(0.04) per share, compared to a loss of $0.1 million or $(0.01) per share.
- Adjusted EBITDA (a non-GAAP measure defined below) was $5.5 million compared to $5.6 million.
Management Commentary
“During the third quarter, we continued to focus on higher-margin engagements and execute on our profitability initiatives, as reflected by our sixth consecutive quarter of year-over-year service fee gross margin expansion,” said Mike Willoughby, CEO of PFSweb. “Similar to last quarter, our PFS business outperformed our expectations, while we experienced softness in our LiveArea segment.”
“For LiveArea, we performed at a high level for clients, successfully sold a number of projects to current clients and continued to benefit from a high level of retainer agreement sales to new and existing clients. However, we continued to experience lower than expected new project sales to new clients and we continued to experience delays with several large projects. Although these delays and lower bookings have impacted the top line, we’ve responded accordingly with prudent cost management and more efficient utilization of our LiveArea resources, as reflected by a 65 basis point improvement in LiveArea’s adjusted EBITDA margin.
“For PFS, we carried over the strong momentum from the first half of the year as we experienced record third quarter volumes, shipping more than 3.8 million orders across the globe. We continued to generate improved gross margins in this segment as a result of improved operational efficiency, a focus on higher margin offerings and the transition of certain lower margin engagements.
Subsequent to the quarter, we also opened a new fulfillment distribution center in Southampton, England, building upon our existing European DC footprint in Liège, Belgium. Over the past week, we have begun operations in this facility supporting an existing client relationship that desired a UK fulfillment presence to minimize shipping and other costs. We expect to have success winning incremental business in this UK market with other existing clients that we support in Europe as well as new clients.
“We also continue to make progress on our Fulfillment-as-a-Service (“FaaS”) initiative, as reflected by the planned deployment of a production holiday pop-up fulfillment center in the Toronto metro area in support of an existing client seeking to better serve their Canadian customers and reduce freight costs during the 2018 holiday period. This pop-up fulfillment center follows the successful pilot project we operated during the 2017 holiday, and marks the official rollout of this particular FaaS offering to market.
“As we approach the holiday season, our PFS client sales forecasts are generally expected to be strong, fueled by online holiday sales. We have already begun the process of ramping up personnel and technology in our various distribution centers, and we remain well-positioned to once again execute at a high level for our clients during the all-important holiday season.”
Third Quarter 2018 Financial Results
Total revenues in the third quarter of 2018 increased to $77.7 million compared to $77.3 million in the same period of 2017. Service fee revenue in the third quarter was $52.9 million compared to $54.5 million last year. Product revenue from the company’s last remaining client under this legacy business model was $8.5 million compared to $9.6 million in the same period of 2017.
SFE revenue was $53.3 million compared to $55.1 million in the year-ago quarter. The decline was driven by lower project revenue in the company’s LiveArea segment, partially offset by strong client volumes in its PFS segment.
Service fee gross margin in the third quarter of 2018 increased 250 basis points to 37.0% compared to 34.4% in the same period of 2017. The increase was due to the company’s continued focus on higher-margin engagements and service offerings, effective cost management and the transition of certain lower margin engagements over the last year.
Net loss in the third quarter of 2018 was $0.7 million or $(0.04) per share, compared to a net loss of $0.1 million or $(0.01) per share in the same period of 2017. Net loss in the third quarter of 2018 included $1.1 million of stock-based compensation expense, $1.0 million of acquisition-related, restructuring and other costs, $0.4 million in amortization of acquisition-related intangible assets, and $0.1 million deferred tax expense related to goodwill amortization. This compares to $0.8 million of stock-based compensation expense, $0.8 million in amortization of acquisition-related intangible assets, $0.2 million deferred tax expense related to goodwill amortization, and $0.1 million of acquisition-related, restructuring and other costs in the same period of 2017.
Adjusted EBITDA was $5.5 million compared to $5.6 million in the year-ago quarter. As a percentage of SFE revenue, adjusted EBITDA increased 20 basis points to 10.4% compared to 10.2% in the year-ago quarter, primarily due to the aforementioned increase in service fee gross margin.
Non-GAAP net income in the third quarter of 2018 increased 8% to $1.9 million compared to $1.8 million in the third quarter of 2017.
At September 30, 2018, net debt (defined as total debt less cash and cash equivalents) was $28.9 million compared to $28.2 million at December 31, 2017. Cash and cash equivalents totaled $14.3 million compared to $19.1 million at December 31, 2017. Total debt at September 30, 2018 decreased to $43.2 million compared to $47.3 million at the end of last year.
2018 Outlook
PFSweb continues to expect adjusted EBITDA to range between $24 million and $26 million, reflecting up to 13% growth from 2017.
The company now expects 2018 SFE revenue to range between $229 million and $233 million (previously $237 million to $247 million) with PFS SFE revenue expected to range between $149 million and $151 million (previously $149 million to $155 million) and LiveArea service fee revenue expected to range between $80 million and $82 million (previously $88 million to $92 million) resulting primarily from lower than expected LiveArea new client project sales throughout the year.
Conference Call
PFSweb will conduct a conference call today at 5:00 p.m. Eastern time to discuss its results for the third quarter ended September 30, 2018.
PFSweb CEO Mike Willoughby and CFO Tom Madden will host the conference call, followed by a question and answer period.
Date: Thursday, November 8, 2018
Time: 5:00 p.m. Eastern time (2:00 p.m. Pacific time)
Toll-free dial-in number: 1-800-949-2175
International dial-in number: 1-323-994-2131
Conference ID: 9534484
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios at 1-949-574-3860.
The conference call will be broadcast live and available for replay here and via the investor relations section of the company’s website at www.pfsweb.com.
A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through November 22, 2018.
Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 9534484
About PFSweb, Inc.
PFSweb (NASDAQ: PFSW) is a global commerce services company that manages the online customer shopping experience on behalf of major branded manufacturers and retailers. Across two business units – LiveArea for strategy consulting, creative design, digital marketing, and web development services, and PFS Operations for order fulfillment, contact center, payment processing/fraud management, and order management services – they provide solutions to a broad range of Fortune 500® companies and household brand names such as Procter & Gamble, L’Oréal USA, Canada Goose, PANDORA, T.J. Maxx, the United States Mint, and many more. PFSweb enables these brands to provide a more convenient and brand-centric online shopping experience through both traditional and online business channels. The company is headquartered in Allen, TX with additional locations around the globe. For more information, please visit www.corporate.pfsweb.com.
Non-GAAP Financial Measures
This news release contains certain non-GAAP measures, including non-GAAP net income (loss), earnings before interest, income taxes, depreciation and amortization (EBITDA), adjusted EBITDA and service fee equivalent revenue.
Non-GAAP net income (loss) represents net income (loss) calculated in accordance with U.S. GAAP as adjusted for the impact of non-cash stock-based compensation expense, acquisition-related, restructuring and other (income) costs, amortization of acquisition-related intangible assets and deferred tax expense for goodwill amortization.
EBITDA represents earnings (or losses) before interest, income taxes, depreciation, and amortization. Adjusted EBITDA further eliminates the effect of stock-based compensation, as well as acquisition-related, restructuring and other costs.
Service fee equivalent revenue represents service fee revenue plus the gross profit earned on product revenue and does not alter existing revenue recognition.
Our service fee equivalent revenue target for 2018 includes an estimated gross margin on product sales of approximately $2 million (based on targeted product revenue of $33 million to $37 million) plus a targeted range of between $227 million to $231 million of service fee revenue.
The adjusted EBITDA outlook for 2018 has not been reconciled to the company’s net loss outlook for the same period because certain items that would impact interest expense, income tax provision (benefit), depreciation and amortization (including amortization of acquisition-related intangible assets), stock-based compensation, and acquisition-related, restructuring and other costs, all of which are reconciling items between net loss and adjusted EBITDA, cannot be reasonably predicted. Accordingly, reconciliation of adjusted EBITDA outlook to net loss outlook for 2018 is not available without unreasonable effort.
Non-GAAP net income (loss), EBITDA, adjusted EBITDA and service fee equivalent revenue are used by management, analysts, investors and other interested parties in evaluating our operating performance compared to that of other companies in our industry. The calculation of non-GAAP net income (loss) eliminates the effect of stock-based compensation, acquisition-related, restructuring and other costs, amortization of acquisition-related intangible assets, and deferred tax expense for goodwill amortization, and EBITDA and adjusted EBITDA further eliminate the effect of financing, remaining income taxes and the accounting effects of capital spending, which items may vary from different companies for reasons unrelated to overall operating performance. Service fee equivalent revenue allows client contracts with similar operational support models but different financial models to be combined as if all contracts were being operated on a service fee revenue basis.
PFS believes these non-GAAP measures provide useful information to both management and investors by focusing on certain operational metrics and excluding certain expenses in order to present its core operating performance and results. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The non-GAAP measures included in this press release have been reconciled to the GAAP results in the attached tables.
Forward-Looking Statements
The matters discussed herein consist of forward-looking information under the Private Securities Litigation Reform Act of 1995 and is subject to and involves risks and uncertainties, which could cause actual results to differ materially from the forward-looking information. PFS’ Annual Report on Form 10-K for the year ended December 31, 2017 identifies certain factors that could cause actual results to differ materially from those projected in any forward looking statements made and investors are advised to review the Annual Report of the company and the Risk Factors described therein. PFS undertakes no obligation to update publicly any forward-looking statement for any reason, even if new information becomes available or other events occur in the future. There may be additional risks that we do not currently view as material or that are not presently known.
Company Contact:
Michael C. Willoughby
Chief Executive Officer
Or
Thomas J. Madden
Chief Financial Officer
972-881-2900
Investor Relations:
Sean Mansouri or Scott Liolios
Liolios Investor Relations
949-574-3860
[email protected]
| PFSweb, Inc. and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| (In Thousands, Except Share Data) | ||||||||
| (Unaudited) | ||||||||
| September 30, | December 31, | |||||||
| 2018 | 2017 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 14,258 | $ | 19,078 | ||||
| Restricted cash | 214 | 214 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $414 and $373 at September 30, 2018 and December 31, 2017, respectively | 52,909 | 72,062 | ||||||
| Inventories, net of reserves of $311 and $342 at September 30, 2018 and December 31, 2017, respectively | 5,238 | 5,326 | ||||||
| Other receivables | 3,435 | 5,366 | ||||||
| Prepaid expenses and other current assets | 4,945 | 6,633 | ||||||
| Total current assets | 80,999 | 108,679 | ||||||
| PROPERTY AND EQUIPMENT, net | 21,930 | 24,178 | ||||||
| IDENTIFIABLE INTANGIBLES, net | 2,163 | 3,371 | ||||||
| GOODWILL | 45,304 | 45,698 | ||||||
| OTHER ASSETS | 3,500 | 3,861 | ||||||
| Total assets | 153,896 | 185,787 | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Trade accounts payable | $ | 29,313 | $ | 45,070 | ||||
| Accrued expenses | 24,395 | 29,074 | ||||||
| Current portion of long-term debt and capital lease obligations | 3,069 | 9,460 | ||||||
| Deferred revenues | 5,058 | 7,405 | ||||||
| Performance-based contingent payments | – | 3,967 | ||||||
| Total current liabilities | 61,835 | 94,976 | ||||||
| LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less current portion | 40,112 | 37,866 | ||||||
| DEFERRED REVENUES, less current portion | 2,513 | 4,034 | ||||||
| DEFERRED RENT | 4,882 | 5,464 | ||||||
| OTHER LIABILITIES | 2,339 | 2,150 | ||||||
| Total liabilities | 111,681 | 144,490 | ||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| SHAREHOLDERS’ EQUITY: | ||||||||
| Preferred stock, $1.00 par value; 1,000,000 shares authorized; none issued or outstanding | – | – | ||||||
| Common stock, $0.001 par value; 35,000,000 shares authorized; 19,291,559 and 19,058,685 shares issued at September 30, 2018 and December 31, 2017, respectively; and 19,258,092 and 19,025,218 shares outstanding at September 30, 2018 and December 31, 2017, respectively | 19 | 19 | ||||||
| Additional paid-in capital | 154,495 | 150,614 | ||||||
| Accumulated deficit | (111,063 | ) | (109,281 | ) | ||||
| Accumulated other comprehensive income | (1,111 | ) | 70 | |||||
| Treasury stock at cost, 33,467 shares | (125 | ) | (125 | ) | ||||
| Total shareholders’ equity | 42,215 | 41,297 | ||||||
| Total liabilities and shareholders’ equity | $ | 153,896 | $ | 185,787 | ||||
| PFSweb, Inc. and Subsidiaries | |||||||||||||||
| Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
| (In Thousands, Except Per Share Data) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| REVENUES: | |||||||||||||||
| Service fee revenue | $ | 52,890 | $ | 54,490 | $ | 162,519 | $ | 166,455 | |||||||
| Product revenue, net | 8,469 | 9,616 | 27,081 | 30,881 | |||||||||||
| Pass-through revenue | 16,342 | 13,212 | 43,573 | 36,816 | |||||||||||
| Total revenues | $ | 77,701 | $ | 77,318 | $ | 233,173 | $ | 234,152 | |||||||
| COSTS OF REVENUES: | |||||||||||||||
| Cost of service fee revenue | $ | 33,344 | $ | 35,719 | 102,246 | 111,280 | |||||||||
| Cost of product revenue | 8,099 | 8,991 | 25,819 | 29,221 | |||||||||||
| Cost of pass-through revenue | 16,342 | 13,212 | 43,573 | 36,816 | |||||||||||
| Total costs of revenues | $ | 57,785 | $ | 57,922 | $ | 171,638 | $ | 177,317 | |||||||
| Gross profit | 19,916 | 19,396 | 61,535 | 56,835 | |||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 19,239 | 18,229 | 59,655 | 60,682 | |||||||||||
| Income (loss) from operations | 677 | 1,167 | 1,880 | (3,847 | ) | ||||||||||
| INTEREST EXPENSE, NET | 612 | 778 | 1,802 | 2,125 | |||||||||||
| Income (loss) before income taxes | 65 | 389 | 78 | (5,972 | ) | ||||||||||
| INCOME TAX EXPENSE | 751 | 487 | 2,140 | 1,578 | |||||||||||
| NET LOSS | $ | (686 | ) | $ | (98 | ) | $ | (2,062 | ) | $ | (7,550 | ) | |||
| NON-GAAP NET INCOME (LOSS) | $ | 1,918 | $ | 1,782 | $ | 4,196 | $ | 1,697 | |||||||
| NET LOSS PER SHARE: | |||||||||||||||
| Basic | $ | (0.04 | ) | $ | (0.01 | ) | $ | (0.11 | ) | $ | (0.40 | ) | |||
| Diluted | $ | (0.04 | ) | $ | (0.01 | ) | $ | (0.11 | ) | $ | (0.40 | ) | |||
| WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: | |||||||||||||||
| Basic | 19,258 | 18,995 | 19,193 | 18,868 | |||||||||||
| Diluted | 19,258 | 18,995 | 19,193 | 18,868 | |||||||||||
| EBITDA | $ | 3,416 | $ | 4,698 | $ | 10,577 | $ | 7,249 | |||||||
| ADJUSTED EBITDA | $ | 5,528 | $ | 5,615 | $ | 15,283 | $ | 13,650 | |||||||
| PFSweb, Inc. and Subsidiaries | |||||||||||||||
| Unaudited Reconciliation of Certain Non-GAAP Items to GAAP | |||||||||||||||
| (In Thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| NET LOSS | $ | (686 | ) | $ | (98 | ) | $ | (2,062 | ) | $ | (7,550 | ) | |||
| Income tax expense | 751 | 487 | 2,140 | 1,578 | |||||||||||
| Interest expense, net | 612 | 778 | 1,802 | 2,125 | |||||||||||
| Depreciation and amortization | 2,739 | 3,531 | 8,697 | 11,096 | |||||||||||
| EBITDA | $ | 3,416 | $ | 4,698 | $ | 10,577 | $ | 7,249 | |||||||
| Stock-based compensation | 1,067 | 783 | 3,073 | 2,544 | |||||||||||
| Acquisition-related, restructuring and other costs | 1,045 | 134 | 1,633 | 3,857 | |||||||||||
| ADJUSTED EBITDA | $ | 5,528 | $ | 5,615 | $ | 15,283 | $ | 13,650 | |||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| NET LOSS | $ | (686 | ) | $ | (98 | ) | $ | (2,062 | ) | $ | (7,550 | ) | |||
| Stock-based compensation | 1,067 | 783 | 3,073 | 2,544 | |||||||||||
| Amortization of acquisition-related intangible assets | 368 | 764 | 1,198 | 2,306 | |||||||||||
| Acquisition-related, restructuring and other costs | 1,045 | 134 | 1,633 | 3,857 | |||||||||||
| Deferred tax expense – goodwill amortization | 124 | 199 | 353 | 540 | |||||||||||
| NON-GAAP NET INCOME (LOSS) | $ | 1,918 | $ | 1,782 | $ | 4,196 | $ | 1,697 | |||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| TOTAL REVENUES | $ | 77,701 | $ | 77,318 | $ | 233,173 | $ | 234,152 | |||||||
| Pass-through revenue | (16,342 | ) | (13,212 | ) | (43,573 | ) | (36,816 | ) | |||||||
| Cost of product revenue | (8,099 | ) | (8,991 | ) | (25,819 | ) | (29,221 | ) | |||||||
| SERVICE FEE EQUIVALENT REVENUE | $ | 53,260 | $ | 55,115 | $ | 163,781 | $ | 168,115 | |||||||
| PFSweb, Inc. and Subsidiaries | |||||||||||||||
| Unaudited Consolidated Segment Information | |||||||||||||||
| and Reconciliation of Certain Non-GAAP Items to GAAP | |||||||||||||||
| (In Thousands) | |||||||||||||||
| Effective January 1, 2018, the company changed its organizational structure in an effort to create more effective and efficient operations and to improve client and service focus. As a result, the company is now presenting supplemental financial data below based on the reportable operating business segments of its PFS Operations and LiveArea Professional Services units, which are comprised of strategic businesses that are defined by the types of service offerings they provide. In addition, certain costs that are not fully directly allocable to a business unit are presented as Corporate selling, general, and administrative expenses.
The segment financial data for the three and nine months ended September 30, 2018, reflects the financial performance for each of the segments based on the current financial presentation reviewed by the company’s Chief Operating Decision Makers. The company is continuing to evaluate its segregation of costs among the business units, including an effort to further allocate certain Corporate costs into the two operating business units to enhance cost focus and responsibility. The segment financial data for the three and nine months ended September 30, 2017, reflects the company’s current assessment for that period by business segment as if the PFS Operations and LiveArea Professional services segmentation had occurred as of the beginning of that period. |
|||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| PFS Operations | |||||||||||||||
| Revenues: | |||||||||||||||
| Service fee revenue | $ | 32,106 | $ | 30,705 | $ | 100,222 | $ | 100,346 | |||||||
| Product revenue, net | 8,469 | 9,616 | 27,081 | 30,881 | |||||||||||
| Pass-through revenue | 15,702 | 12,489 | 42,076 | 35,479 | |||||||||||
| Total revenues | $ | 56,277 | $ | 52,810 | $ | 169,379 | $ | 166,706 | |||||||
| Costs of revenues: | |||||||||||||||
| Cost of service fee revenue | $ | 22,605 | $ | 23,631 | $ | 70,903 | $ | 78,254 | |||||||
| Cost of product revenue | 8,099 | 8,991 | 25,819 | 29,221 | |||||||||||
| Cost of pass-through revenue | 15,702 | 12,489 | 42,076 | 35,479 | |||||||||||
| Total costs of revenues | $ | 46,406 | $ | 45,111 | $ | 138,798 | $ | 142,954 | |||||||
| Gross profit | 9,871 | 7,699 | 30,581 | 23,752 | |||||||||||
| Direct operating expenses | 4,235 | 2,488 | 12,121 | 8,607 | |||||||||||
| Direct contribution | 5,636 | 5,211 | 18,460 | 15,145 | |||||||||||
| Depreciation and amortization | 1,515 | 1,658 | 4,760 | 5,345 | |||||||||||
| ADJUSTED EBITDA | $ | 7,151 | $ | 6,869 | $ | 23,220 | $ | 20,490 | |||||||
| TOTAL REVENUES | $ | 56,277 | $ | 52,810 | $ | 169,379 | $ | 166,706 | |||||||
| Pass-thru revenue | (15,702 | ) | (12,489 | ) | (42,076 | ) | (35,479 | ) | |||||||
| Cost of product revenue | (8,099 | ) | (8,991 | ) | (25,819 | ) | (29,221 | ) | |||||||
| SERVICE FEE EQUIVALENT REVENUE | $ | 32,476 | $ | 31,330 | $ | 101,484 | $ | 102,006 | |||||||
| PFSweb, Inc. and Subsidiaries | |||||||||||||||
| Unaudited Consolidated Segment Information | |||||||||||||||
| and Reconciliation of Certain Non-GAAP Items to GAAP | |||||||||||||||
| (In Thousands) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2018 | 2017 | 2018 | 2017 | ||||||||||||
| LiveArea Professional Services | |||||||||||||||
| Service fee revenue | $ | 20,784 | $ | 23,785 | $ | 62,297 | $ | 66,109 | |||||||
| Pass-through revenue | 640 | 723 | 1,497 | 1,337 | |||||||||||
| Total revenues | 21,424 | 24,508 | 63,794 | 67,446 | |||||||||||
| Cost of service fee revenue | 10,739 | 12,088 | 31,343 | 33,026 | |||||||||||
| Cost of pass-through revenue | 640 | 723 | 1,497 | 1,337 | |||||||||||
| Total cost of revenues | 11,379 | 12,811 | 32,840 | 34,363 | |||||||||||
| Gross profit | 10,045 | 11,697 | 30,954 | 33,083 | |||||||||||
| Direct operating expenses | 5,771 | 7,384 | 20,805 | 24,193 | |||||||||||
| Direct contribution | 4,274 | 4,313 | 10,149 | 8,890 | |||||||||||
| Depreciation and amortization | 520 | 1,010 | 1,765 | 2,996 | |||||||||||
| ADJUSTED EBITDA | $ | 4,794 | $ | 5,323 | $ | 11,914 | $ | 11,886 | |||||||
| Corporate | |||||||||||||||
| Selling, general and administrative expenses | $ | (9,233 | ) | $ | (8,357 | ) | $ | (26,729 | ) | $ | (27,882 | ) | |||
| Depreciation and amortization | 704 | 863 | 2,171 | 2,753 | |||||||||||
| EBITDA | $ | (8,529 | ) | $ | (7,494 | ) | $ | (24,558 | ) | $ | (25,129 | ) | |||
| Stock-based compensation | 1,067 | 783 | 3,073 | 2,544 | |||||||||||
| Acquisition-related, restructuring and other costs | 1,045 | 134 | 1,633 | 3,857 | |||||||||||
| ADJUSTED EBITDA | $ | (6,417 | ) | $ | (6,577 | ) | $ | (19,852 | ) | $ | (18,728 | ) | |||
