Exhibit 99.1
![](https://capedge.com/proxy/8-K/0001104659-14-046752/g156221mqi001.jpg)
News Release
STREAMLINE HEALTH® REPORTS FOURTH QUARTER FISCAL YEAR 2013 REVENUES OF $6.5 MILLION
Total FY 2013 Revenues Were $28.5 Million; Sales Backlog $56.6 Million
Atlanta, GA — June 13, 2014 — Streamline Health Solutions, Inc. (NASDAQ: STRM), a leading provider of transformational data-driven solutions to help healthcare providers reduce exposure to risk, enhance clinical, financial, and operational performance, and improve patient care, today announced financial results for the fourth quarter and fiscal year 2013, which ended January 31, 2014.
Revenues for the three-month period ended January 31, 2014, declined approximately 3% to $6.5 million versus $6.7 million in the comparable period of fiscal 2012.
“We apologize for the delay in filing our Form 10-K. The combination of switching to a Big Four auditor along with reaching certain milestones requiring our first audit of internal controls over financial reporting pursuant to the Sarbanes-Oxley Act created the environment where a delay was likely. We believe that this process will turn out to be very beneficial to our company in the long term, however, as we look to make improvements in our financial staff and the technology infrastructure that supports them,” stated Robert E. Watson, President and CEO, Streamline Health Solutions, Inc.
“Regarding our fourth quarter financial performance, revenues were essentially flat despite the expected attrition from a few clients who announced in 2010 that they would not renew their contracts. The extended implementation timelines discussed throughout the year and the attendant revenue recognition delays we faced, primarily based on client shortages of information technology personnel, began to abate in the first quarter of this year. In fact, year to date in fiscal 2014 we have successfully completed five go lives.
For the year, revenue increased 20% over fiscal year 2012, and SaaS-based revenue increased 4.5%. We ended fiscal year 2013 with our sales backlog up 11% to $56.6 million. Adjusted EBITDA for the year decreased 73% over 2012, primarily due to investments in our clinical analytics platform and our professional services teams. Net loss for the year increased 118% over 2012.
Looking ahead, we are pleased with the progress we are making with the integration of the Unibased Systems Architecture acquisition, made in early February, which we expect to be accretive this year. It has made a healthy contribution to our sales pipeline through the first four months of 2014,” continued Watson.
Highlights for the quarter and the fiscal year ended January 31, 2014 included:
· Revenue for the fourth quarter and fiscal year end 2013 was $6.5 million and $28.5 million, respectively, a decrease of 3% and an increase of 20% over comparable periods in 2012;
· Adjusted EBITDA for the fourth quarter and the fiscal year 2013 was ($2.2) million, driven in part by increased investment in implementation consultants and client services personnel designed
to accelerate go lives dates, and $1.8 million for the fiscal year, respectively, decreases of 230% and 73% over comparable periods in 2012;
· Recorded net loss of $1.9 million for the three-month period ended January 31, 2014;
· Recorded net loss of $11.7 million for the fiscal year ended January 31, 2014 of which $4.8 million was attributable to the final IPP acquisition earn out adjustments, and non-recurring costs associated with inorganic activity;
· Software-as-a-Service (SaaS) revenues for fiscal year 2013 increased 4.5% over 2012;
· Maintenance and support revenues for the quarter and the year increased $48 thousand and $2.8 million, respectively, over comparable periods of 2012;
· New sales bookings and long-term renewal agreements for the year were $27.3 million and for the quarter were $6.6 million;
· Backlog at the end of the quarter was $56.6 million.
Conference Call Information
The Company will conduct a conference call to review the results on Monday, June 16, 2014 at 8:30 AM EDT. Interested parties can access the call by dialing 888-438-5519 and then entering the passcode 1362559. A live webcast will also be available; click here to register.
A replay of the conference call will be available Monday, June 16, 2014 at 11:30 AM EDT to Saturday June 21, 2014 at 11:30 AM EDT by dialing 888-203-1112 and entering passcode 1362559.
*Non-GAAP Financial Measures
Streamline Health reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). Streamline Health’s management also evaluates and makes operating decisions using various other measures. One such measure is adjusted EBITDA, which is a non-GAAP financial measure. Streamline Health’s management believes that this measure provides useful supplemental information regarding the performance of Streamline Health’s business operations.
Streamline Health defines “adjusted EBITDA” as net earnings (loss) plus interest expense, tax expense, depreciation and amortization expense of tangible and intangible assets, stock-based compensation expense, significant non-recurring operating expenses, and transactional related expenses including: gains and losses on debt and equity conversions, associate severances and related restructuring expenses, associate inducements, and professional and advisory fees . A table illustrating this measure is included in this press release.
About Streamline Health
Streamline Health Solutions, Inc. (NASDAQ: STRM) is a healthcare industry leader in capturing, aggregating, and translating enterprise data into knowledge — actionable insights that reduce exposure to risk, enhance operational performance, and improve patient care. Through our Looking Glass™ Platform we provide clients with meaningful, intelligent SaaS-based solutions from patient engagement to reimbursement. We share a common calling and commitment to advance the quality of life and the quality of healthcare — for society, our industry, our clients, the communities they serve, and the individual patient. For more information, please visit our website at www.streamlinehealth.net.
Safe Harbor statement under the Private Securities Litigation Reform Act of 1995
Statements made by Streamline Health Solutions, Inc. that are not historical facts are forward-looking statements that are subject to certain risks, uncertainties and important factors that could cause actual results to differ materially from those reflected in the forward-looking statements included herein. Forward-looking statements contained in this press release include, without limitation, statements regarding the integration and financial performance of our Unibased Systems Architecture acquisition,
backlog, improvements to the Company’s financial reporting process and related expectations and assumptions. These risks and uncertainties include, but are not limited to, the timing of contract negotiations and execution of contracts and the related timing of the revenue recognition related thereto, the potential cancellation of existing contracts or clients not completing projects included in the backlog, the impact of competitive solutions and pricing, solution demand and market acceptance, new solution development, key strategic alliances with vendors that resell the Company’s solutions, the ability of the Company to control costs, availability of solutions from third party vendors, the healthcare regulatory environment, potential changes in legislation, regulation and government funding affecting the healthcare industry, healthcare information systems budgets, availability of healthcare information systems trained personnel for implementation of new systems, as well as maintenance of legacy systems, fluctuations in operating results, effects of critical accounting policies and judgments, changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other similar entities, changes in economic, business and market conditions impacting the healthcare industry generally and the markets in which the Company operates and nationally, and the Company’s ability to maintain compliance with the terms of its credit facilities, and other risks detailed from time to time in the Streamline Health Solutions, Inc. filings with the U. S. Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s analysis only as of the date hereof. The Company undertakes no obligation to publicly release the results of any revision to these forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law.
Company Contact:
Randy Salisbury
SVP, Chief Marketing Officer
(404)-229-4242
randy.salisbury@streamlinehealth.net
STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| | Three Months Ended January 31, | | Fiscal Year Ended | |
| | 2014 | | 2013 | | 2013 | | 2012 | |
Revenues: | | | | | | | | | |
Systems sales | | $ | 333,723 | | $ | 743,730 | | $ | 3,239,569 | | $ | 1,463,225 | |
Professional services | | 716,178 | | 638,897 | | 3,641,731 | | 3,792,569 | |
Maintenance and support | | 3,461,971 | | 3,413,934 | | 13,986,566 | | 11,211,197 | |
Software as a service | | 2,004,600 | | 1,941,692 | | 7,626,837 | | 7,299,812 | |
Total revenues | | 6,516,472 | | 6,738,253 | | 28,494,703 | | 23,766,803 | |
| | | | | | | | | |
Operating expenses: | | | | | | | | | |
Cost of systems sales | | 830,587 | | 810,469 | | 3,142,525 | | 2,747,230 | |
Cost of services | | 948,677 | | 1,177,045 | | 4,052,113 | | 3,087,997 | |
Cost of maintenance and support | | 940,549 | | 895,824 | | 3,460,500 | | 3,245,569 | |
Cost of software as a service | | 909,967 | | 662,194 | | 2,523,184 | | 2,512,156 | |
Selling, general and administrative | | 4,228,140 | | 3,259,675 | | 14,546,335 | | 10,060,469 | |
Research and development | | 3,460,743 | | 1,114,448 | | 7,088,077 | | 2,948,313 | |
Total operating expenses | | 11,318,663 | | 7,919,656 | | 34,812,734 | | 24,601,734 | |
Operating loss | | (4,802,191 | ) | (1,181,403 | ) | (6,318,031 | ) | (834,931 | ) |
Other expense (income): | | | | | | | | | |
Interest expense | | (31,049 | ) | (567,849 | ) | (1,765,813 | ) | (1,957,010 | ) |
Loss on conversion of convertible notes | | — | | (5,913,320 | ) | — | | (5,970,002 | ) |
Loss on early extinguishment of debt | | (160,713 | ) | — | | (160,713 | ) | — | |
Miscellaneous income (expenses) | | 2,787,828 | | 487,190 | | (3,573,091 | ) | 494,677 | |
Loss before income taxes | | (2,206,125 | ) | (7,175,382 | ) | (11,817,648 | ) | (8,267,266 | ) |
Income tax benefit (expense) | | 259,403 | | (631,342 | ) | 100,459 | | 2,888,537 | |
Net loss | | (1,946,722 | ) | $ | (7,806,724 | ) | $ | (11,717,190 | ) | $ | (5,378,729 | ) |
Less: deemed dividends on Series A Preferred Shares | | (449,595 | ) | (36,915 | ) | (1,180,904 | ) | (176,048 | ) |
Net loss attributable to common shareholders | | $ | (2,396,317 | ) | $ | (7,843,639 | ) | $ | (12,898,094 | ) | $ | (5,554,777 | ) |
Basic net loss per common share | | $ | (0.14 | ) | $ | (0.63 | ) | $ | (0.94 | ) | $ | (0.48 | ) |
Number of shares used in basic per common share computation | | 16,337,000 | | 12,492,611 | | 13,747,700 | | 11,634,540 | |
Diluted net loss per common share | | $ | (0.14 | ) | $ | (0.63 | ) | $ | (0.94 | ) | $ | (0.48 | ) |
Number of shares used in diluted per common share computation | | 16,337,000 | | 12,492,611 | | 13,747,700 | | 11,634,540 | |
STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
Assets
| | January 31, 2014 | | January 31, 2013 | |
| | | | | |
Current assets: | | | | | |
Cash and cash equivalents | | $ | 17,924,886 | | $ | 7,500,256 | |
Accounts receivable, net of allowance for doubtful accounts of $267,000 and $134,000, respectively | | 7,999,571 | | 8,685,017 | |
Contract receivables | | 1,181,606 | | 1,481,819 | |
Prepaid hardware and third party software for future delivery | | 25,640 | | 22,777 | |
Prepaid client maintenance contracts | | 909,464 | | 1,080,330 | |
Other prepaid assets | | 1,407,515 | | 997,024 | |
Deferred tax assets | | 95,498 | | — | |
Other current assets | | 144,049 | | 110,555 | |
Total current assets | | 29,688,229 | | 19,877,778 | |
| | | | | |
Non-current assets: | | | | | |
Property and equipment: | | | | | |
Computer equipment | | 3,769,564 | | 3,420,452 | |
Computer software | | 2,239,654 | | 2,196,236 | |
Office furniture, fixtures and equipment | | 889,080 | | 843,274 | |
Leasehold improvements | | 697,570 | | 697,570 | |
| | 7,595,868 | | 7,157,532 | |
Accumulated depreciation and amortization | | (6,676,824 | ) | (5,958,727 | ) |
Property and equipment, net | | 919,044 | | 1,198,805 | |
| | | | | |
Contract receivables, less current portion | | 78,395 | | 126,626 | |
Capitalized software development costs, net of accumulated amortization of $7,949,000 and $17,465,000, respectively | | 10,238,357 | | 12,816,486 | |
Intangible assets, net | | 12,175,634 | | 8,188,131 | |
Deferred financing costs, net of accumulated amortization of $1,741 and $196,947, respectively | | 44,898 | | 541,740 | |
Goodwill | | 11,933,683 | | 12,133,304 | |
Other | | 500,634 | | 383,708 | |
Total non-current assets | | 35,890,645 | | 35,388,800 | |
| | $ | 65,578,874 | | $ | 55,266,578 | |
STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
Liabilities and Stockholders’ Equity
| | January 31, 2014 | | January 31, 2013 | |
| | | | | |
Current liabilities: | | | | | |
Accounts payable | | $ | 1,796,418 | | $ | 1,495,913 | |
Accrued compensation | | 1,782,599 | | 2,088,850 | |
Accrued other expenses | | 554,876 | | 1,325,039 | |
Current portion of long-term debt | | 1,214,280 | | 1,250,000 | |
Deferred revenues | | 9,658,232 | | 9,810,442 | |
Contingent consideration for earn-out | | — | | 1,319,559 | |
Current portion of note payable | | 300,000 | | — | |
Current portion of capital lease obligation | | 105,573 | | — | |
Deferred income tax liabilities | | — | | 35,619 | |
Total current liabilities | | 15,411,978 | | 17,325,422 | |
| | | | | |
Non-current liabilities: | | | | | |
Term loans | | 6,971,767 | | 12,437,501 | |
Warrants liability | | 4,117,725 | | 3,649,349 | |
Royalty liability | | 2,264,000 | | — | |
Swap contract | | 111,086 | | — | |
Note payable | | 600,000 | | — | |
Lease incentive liability, less current portion | | 74,434 | | 99,579 | |
Capital lease obligation | | 121,089 | | — | |
Deferred income tax liability, less current portion | | 816,079 | | 529,709 | |
Total non-current liabilities | | 15,076,180 | | 16,716,138 | |
Total liabilities | | 30,488,158 | | 34,041,560 | |
| | | | | |
Series A 0% Convertible Redeemable Preferred stock, $.01 par value per share, $8,849,985 and $11,999,985 redemption value, 4,000,000 shares authorized, 2,949,995 and 3,999,995 issued and outstanding, net of unamortized preferred stock discount of $3,250,317 and $4,234,269, respectively | | 5,599,668 | | 7,765,716 | |
| | | | | |
Stockholders’ equity: | | | | | |
Common stock, $.01 par value per share, 25,000,000 shares authorized, 18,175,787 and 12,643,620 shares issued and outstanding, respectively | | 181,758 | | 126,436 | |
Convertible redeemable preferred stock, $.01 par value per share, 1,000,000 shares authorized, no shares issued | | — | | — | |
Additional paid in capital | | 76,983,088 | | 49,178,389 | |
Accumulated deficit | | (47,562,712 | ) | (35,845,523 | ) |
Accumulated other comprehensive loss | | (111,086 | ) | — | |
Total stockholders’ equity | | 29,491,048 | | 13,459,302 | |
| | $ | 65,578,874 | | $ | 55,266,578 | |
STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | Fiscal Year | |
| | 2013 | | 2012 | |
Operating activities: | | | | | |
Net loss | | $ | (11,717,190 | ) | $ | (5,378,729 | ) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | | | | | |
Depreciation | | 718,097 | | 726,406 | |
Amortization of capitalized software development costs | | 3,192,157 | | 2,659,365 | |
Amortization of intangible assets | | 1,341,734 | | 583,535 | |
Amortization of other deferred costs | | 385,461 | | 241,478 | |
Amortization of debt discount | | 4,327 | | 111,583 | |
Valuation adjustment for warrants liability | | (140,928 | ) | (489,434 | ) |
Deferred tax expense (benefit) | | 155,253 | | (2,935,522 | ) |
Valuation adjustment for contingent earn-out | | 3,580,441 | | 86,839 | |
Other valuation adjustments | | (95,368 | ) | — | |
Net loss from conversion of convertible notes | | — | | 5,970,002 | |
Loss from early extinguishment of debt | | 160,713 | | — | |
Share-based compensation expense | | 1,660,598 | | 956,144 | |
Provision for accounts receivable | | 330,907 | | 67,464 | |
Changes in assets and liabilities, net of assets acquired: | | | | | |
Accounts and contract receivables | | 827,435 | | (2,923,242 | ) |
Other assets | | (439,477 | ) | (1,129,255 | ) |
Accounts payable | | 275,360 | | 526,149 | |
Accrued expenses | | 125,402 | | 992,285 | |
Deferred revenues | | (152,210 | ) | (180,200 | ) |
Net cash provided by (used in) operating activities | | 212,712 | | (115,132 | ) |
| | | | | |
Investing activities: | | | | | |
Purchases of property and equipment | | (152,283 | ) | (576,736 | ) |
Capitalization of software development costs | | (614,028 | ) | (1,999,676 | ) |
Payment for acquisition | | (3,000,000 | ) | (12,161,614 | ) |
Net cash used in investing activities | | (3,766,311 | ) | (14,738,026 | ) |
| | | | | |
Financing activities: | | | | | |
Proceeds from term loan | | 4,958,333 | | 9,880,000 | |
Principal repayments on term loans | | (10,348,214 | ) | (312,500 | ) |
Principal payments on capital lease obligation | | (34,391 | ) | — | |
Payment of deferred financing costs | | (115,900 | ) | (1,271,862 | ) |
Proceeds from private placement | | — | | 12,000,000 | |
Proceeds from exercise of stock options and stock purchase plan | | 1,356,060 | | 282,628 | |
Settlement of earn-out consideration | | (1,300,000 | ) | — | |
Proceeds from the sale of common stock | | 20,586,619 | | — | |
Payment of success fee | | (1,124,279 | ) | (467,906 | ) |
Net cash provided by financing activities | | 13,978,228 | | 20,110,360 | |
Increase in cash and cash equivalents | | 10,424,630 | | 5,257,202 | |
Cash and cash equivalents at beginning of year | | 7,500,256 | | 2,243,054 | |
Cash and cash equivalents at end of year | | $ | 17,924,886 | | $ | 7,500,256 | |
Supplemental cash flow disclosures: | | | | | |
Interest Paid | | $ | 2,422,997 | | $ | 1,626,750 | |
Income taxes paid | | $ | 375,688 | | $ | 84,990 | |
Supplemental disclosure of non-cash financing activities: | | | | | |
Conversion of $3,000,000 note payable to common shares | | $ | — | | $ | 3,116,182 | |
Conversion of 1,050,000 shares of Series A Preferred Stock to common shares | | $ | 3,150,000 | | $ | — | |
Issuance of 393,086 shares of common stock, as part of Meta purchase price | | $ | — | | $ | 1,501,609 | |
Issuance of 400,000 shares of common stock, as part of settlement of earn-out consideration | | $ | 2,700,000 | | $ | — | |
Issuance of $900,000 note payable as part of settlement of earn-out consideration | | $ | 900,000 | | $ | — | |
Deemed dividends on Series A Preferred Stock | | $ | 1,180,904 | | $ | 176,048 | |
Issuance of warrants to placement agents | | $ | — | | $ | 753,737 | |
Reclassification of warrants from equity to warrants liability | | $ | — | | $ | 4,138,783 | |
Conversion of notes issued in conjunction with the private placement to Series A Preferred Stock, at fair value | | $ | — | | $ | 9,182,652 | |
Interest rate swap contract | | $ | 111,086 | | $ | — | |
STREAMLINE HEALTH SOLUTIONS, INC.
Backlog
(Unaudited)
Table A
| | January 31, 2014 | | October 31, 2013 | | January 31, 2013 | |
Streamline Health Software Licenses | | $ | 2,230,000 | | $ | 2,529,000 | | $ | 3,416,000 | |
Hardware and Third Party Software | | 79,000 | | 20,000 | | 100,000 | |
Professional Services | | 7,255,000 | | 7,141,000 | | 4,527,000 | |
Software as a Service | | 25,936,000 | | 17,087,000 | | 20,439,000 | |
Maintenance and Support | | 21,073,000 | | 28,234,000 | | 22,504,000 | |
Total | | $ | 56,573,000 | | $ | 55,011,000 | | $ | 50,986,000 | |
STREAMLINE HEALTH SOLUTIONS, INC.
New Bookings
(Unaudited)
Table B
| | Three Months Ended January 31, 2014 |
| | Value | | % of Total Bookings | |
Streamline Health Software licenses | | $ | — | | 0 | % |
Software as a service | | 3,410,000 | | 65 | % |
Maintenance and support | | 294,000 | | 6 | % |
Professional services | | 1,488,000 | | 28 | % |
Hardware & third party software | | 81,000 | | 2 | % |
Total bookings | | $ | 5,273,000 | | 100 | % |
| | Fiscal Year Ended January 31, 2014 | |
| | Value | | % of Total Bookings | |
Streamline Health Software licenses | | $ | 2,065,000 | | 0 | % |
Software as a service | | 7,586,000 | | 28 | % |
Maintenance and support | | 6,720,000 | | 64 | % |
Professional services | | 4,894,000 | | 7 | % |
Hardware & third party software | | 159,000 | | 0 | % |
Total bookings | | $ | 21,424,000 | | 100 | % |
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
Table C
This press release contains a non-GAAP financial measure under the rules of the U.S. Securities and Exchange Commission for adjusted EBITDA. This non-GAAP information supplements and is not intended to represent a measure of performance in accordance with disclosures required by U.S. generally accepted accounting principles. Non-GAAP financial measures are used internally to manage the business, such as in establishing an annual operating budget. Non-GAAP financial measures are used by Streamline Health’s management in its operating and financial decision-making because management believes these measures reflect ongoing business in a manner that allows meaningful period-to-period comparisons. Accordingly, the Company believes it is useful for investors and others to review both GAAP and non-GAAP measures in order to (a) understand and evaluate current operating performance and future prospects in the same manner as management does and (b) compare in a consistent manner the Company’s current financial results with past financial results. The primary limitations associated with the use of non-GAAP financial measures are that these measures may not be directly comparable to the amounts reported by other companies and they do not include all items of income and expense that affect operations. The Company’s management compensates for these limitations by considering the Company’s financial results and outlook as determined in accordance with GAAP and by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures in the tables attached to this press release. Streamline Health defines “adjusted EBITDA” as net earnings (loss) plus interest expense, tax expense, depreciation and amortization expense of tangible and intangible assets, stock-based compensation expense, significant non-recurring operating expenses, and transactional related expenses including: gains and losses on debt and equity conversions, associate severances and related restructuring expenses, associate inducements, professional and advisory fees, and internal direct costs incurred to complete transactions.
Reconciliation of net earnings (loss) to non-GAAP adjusted EBITDA (in thousands)
| | Three Months Ended, | | Twelve Months Ended, | |
Adjusted EBITDA Reconciliation | | January 31, 2014 | | January 31, 2013 | | January 31, 2014 | | January 31, 2013 | |
Net loss | | $ | (1,947 | ) | $ | (7,807 | ) | $ | (11,717 | ) | $ | (5,379 | ) |
Interest expense | | 31 | | 568 | | 1,766 | | 1,957 | |
Income tax expense (benefit) | | (259 | ) | 632 | | (100 | ) | (2,888 | ) |
Depreciation | | 228 | | 179 | | 718 | | 726 | |
Amortization of capitalized software development costs | | 1,105 | | 728 | | 3,192 | | 2,659 | |
Amortization of intangible assets | | 398 | | 314 | | 1,342 | | 584 | |
Amortization of other costs | | 24 | | 35 | | 74 | | 35 | |
EBITDA | | (419 | ) | (5,351 | ) | (4,725 | ) | (2,306 | ) |
Share-based compensation expense | | 457 | | 312 | | 1,661 | | 956 | |
Loss on conversion of convertible notes | | — | | 5,913 | | — | | 5,970 | |
Loss on early extinguishment of debt | | 161 | | — | | 161 | | — | |
Transaction related professional fees, advisory fees and other internal direct costs | | 405 | | — | | 769 | | 796 | |
Associate severances and other costs relating to transactions or corporate restructuring | | 33 | | 588 | | 415 | | 866 | |
Other non-recurring operating expenses | | (2,787 | ) | 191 | | 3,489 | | 278 | |
Adjusted EBITDA | | $ | (2,150 | ) | $ | 1,653 | | 1,770 | | $ | 6,560 | |
Adjusted EBITDA per diluted share | | | | | | | | | |
Loss per share - diluted | | $ | (0.14 | ) | $ | (0.63 | ) | $ | (0.94 | ) | $ | (0.48 | ) |
Adjusted EBITDA per adjusted diluted share (1) | | $ | (0.11 | ) | $ | 0.09 | | $ | 0.10 | | $ | 0.46 | |
Diluted weighted average shares | | 16,336,668 | | 12,492,611 | | 13,747,700 | | 11,634,540 | |
Includable incremental shares — adjusted EBITDA (2) | | 4,059,747 | | 5,090,421 | | 4,863,140 | | 494,109 | |
Adjusted diluted shares | | 20,396,415 | | 17,583,032 | | 18,610,840 | | 12,128,649 | |
(1) Adjusted EBITDA per adjusted diluted share for the Company’s common stock is computed using the more dilutive of the two-class method or the if-converted method.
(2) The number of incremental shares that would be dilutive under profit assumption, only applicable under a GAAP net loss. If GAAP profit is earned in the current period, no additional incremental shares are assumed.