Exhibit 99.1
Broadwind Energy, Inc. Announces Second Quarter 2012 Results
Diversification Efforts on Track
Highlights:
· Q2 sales of $56.3 million, up 43% from the prior-year quarter
· Orders up 37% from the prior-year quarter, with increases in Services, Towers and Weldments; Industrial gearing orders solid excluding fracking
· Diversification efforts accelerating: 90% of YTD orders and 37% of YTD sales to industrial customers or for installed base of wind turbines
· Operating expenses declined to 10% of sales from 18% in the prior-year quarter
· Adjusted EBITDA increased to $1.1 million from $.1 million in the prior-year quarter
· Q2 cash assets decline to $8.4 million reflecting $3.6 million rise in operating working capital
NAPERVILLE, Ill., August 8, 2012— Broadwind Energy, Inc. (NASDAQ: BWEN) reported sales of $56.3 million for the second quarter of 2012, a 43% increase compared to $39.3 million in the second quarter of 2011.
The Company reported a net loss from continuing operations of $4.2 million or $.03 per share in the second quarter of 2012, compared to a loss of $4.4 million or $.04 per share during the second quarter of 2011. The modest improvement was primarily due to stronger operating results from the Gearing and Services segments and lower operating expenses, largely offset by $.5 million of restructuring costs and weaker Towers and Weldments segment results. The Company reported non-GAAP adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, share-based payments and restructuring) of $1.1 million during the second quarter of 2012, compared to adjusted EBITDA of $.1 million during the second quarter of 2011.
Peter C. Duprey, president and chief executive officer, stated, “Broadwind’s strategic transformation is progressing well, particularly in the areas of industry and customer diversification and foot-print and cost reductions. We achieved positive Adjusted EBITDA again in the second quarter, a significant increase over last year’s level, with considerable improvements in both Gearing and Services. Profitability in the quarter was hampered by the Towers business results, where utilization did not improve as expected due to inefficiencies arising from a complex wind tower production mix. Utilization began steadily climbing late in the quarter and is continuing to rise in Q3. Our Weldments business continues to show strong growth, with order intake of $8.0 million for the first half of 2012, primarily with mining
customers. Gearing segment profitability has improved markedly, and order patterns remain strong in offshore oil, mining and other industrial markets. Services segment revenue growth accelerated and we are progressing towards EBITDA breakeven in this business.”
Mr. Duprey concluded, “We continue to win new customers and diversify our end-markets, with sales outside of new wind installations rising to 37% of our net revenue in the first half of the year. We are making good progress in our restructuring efforts to reduce square footage and operating costs, having reached an agreement to decrease our services footprint by more than 200,000 square feet next year. For the second half of the year, we remain focused on execution and further progressing toward sustainable profitability.”
Orders and Backlog
The company booked $30.1 million in new orders during the second quarter, an increase of 37% from the prior-year quarter. Towers and Weldments orders, which vary considerably from quarter to quarter, totaled $9.0 million, up sharply from $1.7 million during the weak prior year second quarter, mainly due to growth in industrial weldments orders. Second quarter Gearing orders totaled $15.9 million, a 5% decrease from the prior year second quarter as weaker orders for natural gas fracking equipment gearing offset solid order intake from other industrial customers. Services orders in the second quarter totaled $5.3 million, a 51% increase from the prior year second quarter. At June 30, 2012, backlog totaled $137 million, down from $164 million at March 31, 2012, partly attributable to the wind-down of a multi-year tower framework agreement which expires at the end of 2013.
Segment Results
Towers and Weldments
Broadwind Energy fabricates specialty weldments for wind, oil and gas, mining and other industrial applications, specializing in the production of wind turbine towers.
Towers and Weldments segment sales totaled $37.0 million in the second quarter of 2012, compared to $24.5 million in the second quarter of 2011. Revenue increased 51% over the prior-year quarter despite a 4% decrease in the volume of tower sections manufactured in the second quarter of 2012 compared to 2011. In the prior-year quarter, fabrication-only towers comprised 50% of the sales volume, which reduced reported revenue in that quarter by an estimated $10.5 million on a comparable basis. The 4% volume decrease in 2012 was due to manufacturing inefficiencies resulting from building four different tower types in the quarter. In order to improve efficiency, Broadwind has made adjustments to production management and flow. Weldments revenue more than doubled, contributing to higher revenue relative to last year’s quarter. Non-GAAP adjusted EBITDA for the second quarter was $1.8 million in 2012, compared to $4.1 million in 2011. Non-GAAP adjusted EBITDA decreased from last year as a result of the decrease in tower volume and a lower margin sales mix as well as operating inefficiencies resulting from the abovementioned production complexity associated with multiple tower designs. Towers and Weldments segment operating profit for the second quarter of 2012 was $.6 million, compared to $2.8 million in 2011.
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 $14.1 million in the second quarter of 2012, compared to $12.5 million in the second quarter of 2011. The 12% increase was due primarily to higher sales from industrial customers or for the installed base of wind, which comprised 98% of total revenue for the segment. Revenue growth was particularly strong in light of approximately $1.5 million of gearing revenue associated with the natural gas fracking industry being delayed to later quarters. Non-GAAP adjusted EBITDA for the second quarter of 2012 was $1.3 million, compared to a loss of $.4 million in the prior year second quarter, with the increase resulting from growth in higher-margin industrial sales volumes, improved productivity and lower operating expenses. The Gearing segment operating loss for the second quarter of 2012 improved to $1.6 million, versus a loss of $2.8 million in 2011, and included $.4 million in restructuring expenses associated with the manufacturing plant consolidation.
Services
Broadwind Energy specializes in non-routine drivetrain and blade maintenance services. The Company also offers comprehensive installation support and field services to the wind industry.
Revenue from the Services segment was $5.7 million in the second quarter of 2012, compared with $2.4 million in the second quarter of 2011. This sharp increase in revenue was primarily the result of increased field and blade services activity, as well as new revenue derived from the company’s drivetrain service activities, which started up late in first-quarter 2011. Non-GAAP adjusted EBITDA for the second quarter improved to a loss of $.5 million, compared to a loss of $1.7 million in the prior year second quarter, as a result of higher volumes, partially offset by increased fixed costs associated with the drivetrain services expansion. Services segment operating loss in the second quarter 2012 was $1.1 million, compared to a loss of $2.1 million in the second quarter of 2011.
Corporate and Other
Corporate and other expenses totaled $1.9 million in the second quarter of 2012, compared with $2.1 million in the second quarter of 2011. The modest improvement was primarily attributable to decreases in professional service expenses and other general cost containment efforts.
On a consolidated basis, total operating expenses declined to $5.8 million, or 10% of revenue, from $7.2 million, or 18% of revenue in the prior year period.
The future income tax benefits associated with the current period loss were offset by an increase in the valuation allowance; therefore the effective federal tax rate is zero. As of the prior year-end, cumulative federal net operating loss carry-forwards totaled $136 million.
Cash and Liquidity
At June 30, 2012, cash, marketable securities and short-term investments on hand totaled $8.4 million and $2.7 million of the Company’s $10 million credit line was available.
3
During the quarter, operating working capital increased to $19.7 million, or 8.7% of annualized second quarter 2012 sales. The $3.6 million increase from March 31, 2012 was due to a $6.3 million increase in inventory levels primarily related to raw steel purchased to support tower production forecasts in excess of actual completions. This surplus material is expected to be drawn down during the third quarter. Working capital also rose, as expected, due to a $5.9 million run-off in customer deposits. Partly offsetting these increases was a $9.2 million increase in trade payables linked to the inventory build-up and increased activity levels. At quarter-end, debt and capitalized lease obligations totaled $14.0 million, and the company was in compliance with all covenants.
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, revenue growth, profitability and the business of its customers; the Company’s expectations regarding its plan to restructure its operations by consolidating its operations; the Company’s execution of its tower production schedule and the effect of such production on the Company’s inventory and working capital levels as well as the sufficiency of the Company’s working capital; the Company’s expectations regarding the state of the wind energy market, and the regulatory frameworks affecting the wind energy industry, 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
4
release. All forward-looking statements are qualified in their entirety by this cautionary statement.
CONTACT:
Broadwind — John Segvich, 630.995.7137, john.segvich@bwen.com
LHA — Jody Burfening/Carolyn Capaccio, 212.838.3777, ccapaccio@lhai.com
5
BROADWIND ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
| | June 30, | | December 31, | |
| | 2012 | | 2011 | |
| | (Unaudited) | | | |
ASSETS | | | | | |
CURRENT ASSETS: | | | | | |
Cash and cash equivalents | | $ | 8,136 | | $ | 13,340 | |
Restricted cash | | 230 | | 876 | |
Accounts receivable, net of allowance for doubtful accounts of $634 and $438 as of June 30, 2012 and December 31, 2011, respectively | | 23,822 | | 25,311 | |
Inventories, net | | 38,717 | | 23,355 | |
Prepaid expenses and other current assets | | 2,704 | | 4,033 | |
Assets held for sale | | 8,047 | | 8,052 | |
Total current assets | | 81,656 | | 74,967 | |
Property and equipment, net | | 83,849 | | 87,766 | |
Intangible assets, net | | 8,784 | | 9,214 | |
Other assets | | 279 | | 944 | |
TOTAL ASSETS | | $ | 174,568 | | $ | 172,891 | |
| | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | |
CURRENT LIABILITIES: | | | | | |
Lines of credit and notes payable | | $ | 926 | | $ | 1,566 | |
Current maturities of long-term debt | | 529 | | 636 | |
Current portions of capital lease obligations | | 2,337 | | 965 | |
Accounts payable | | 34,175 | | 17,358 | |
Accrued liabilities | | 5,515 | | 5,749 | |
Customer deposits | | 8,712 | | 17,328 | |
Liabilities held for sale | | 4,333 | | 4,833 | |
Total current liabilities | | 56,527 | | 48,435 | |
| | | | | |
LONG-TERM LIABILITIES: | | | | | |
Long-term debt, net of current maturities | | 4,336 | | 4,797 | |
Long-term capital lease obligations, net of current portions | | 1,538 | | 975 | |
Other | | 1,111 | | 825 | |
Total long-term liabilities | | 6,985 | | 6,597 | |
| | | | | |
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; 300,000,000 shares authorized; 139,967,268 and 139,779,197 shares issued and outstanding as of June 30, 2012 and December 31, 2011, respectively | | 140 | | 140 | |
Additional paid-in capital | | 371,411 | | 370,123 | |
Accumulated deficit | | (260,495 | ) | (252,404 | ) |
Total stockholders’ equity | | 111,056 | | 117,859 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 174,568 | | $ | 172,891 | |
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, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | | | | | | | | |
Revenues | | $ | 56,311 | | $ | 39,332 | | $ | 110,754 | | $ | 82,862 | |
Cost of sales | | 54,236 | | 36,400 | | 106,058 | | 77,351 | |
Restructuring | | 416 | | — | | 805 | | — | |
Gross profit | | 1,659 | | 2,932 | | 3,891 | | 5,511 | |
| | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | |
Selling, general and administrative | | 5,578 | | 7,028 | | 11,461 | | 13,365 | |
Intangible amortization | | 215 | | 215 | | 430 | | 430 | |
Restructuring | | 25 | | — | | 100 | | — | |
Total operating expenses | | 5,818 | | 7,243 | | 11,991 | | 13,795 | |
Operating loss | | (4,159 | ) | (4,311 | ) | (8,100 | ) | (8,284 | ) |
| | | | | | | | | |
OTHER (EXPENSE) INCOME, net: | | | | | | | | | |
Interest expense, net | | (238 | ) | (296 | ) | (500 | ) | (569 | ) |
Other, net | | 247 | | 222 | | 610 | | 432 | |
Restructuring | | (71 | ) | — | | (71 | ) | — | |
Total other (expense) income, net | | (62 | ) | (74 | ) | 39 | | (137 | ) |
| | | | | | | | | |
Net loss from continuing operations before provision for income taxes | | (4,221 | ) | (4,385 | ) | (8,061 | ) | (8,421 | ) |
Provision for income taxes | | 10 | | 16 | | 30 | | 33 | |
LOSS FROM CONTINUING OPERATIONS | | (4,231 | ) | (4,401 | ) | (8,091 | ) | (8,454 | ) |
LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX | | — | | (57 | ) | — | | (1,184 | ) |
NET LOSS | | $ | (4,231 | ) | $ | (4,458 | ) | $ | (8,091 | ) | $ | (9,638 | ) |
| | | | | | | | | |
NET LOSS PER COMMON SHARE - BASIC AND DILUTED: | | | | | | | | | |
Loss from continuing operations | | $ | (0.03 | ) | $ | (0.04 | ) | $ | (0.06 | ) | $ | (0.08 | ) |
Loss from discontinued operations | | — | | (0.00 | ) | — | | (0.01 | ) |
Net loss | | $ | (0.03 | ) | $ | (0.04 | ) | $ | (0.06 | ) | $ | (0.09 | ) |
| | | | | | | | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - Basic and diluted | | 139,912 | | 107,153 | | 139,854 | | 107,131 | |
7
BROADWIND ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
| | Six Months Ended June 30, | |
| | 2012 | | 2011 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | |
Net loss | | $ | (8,091 | ) | $ | (9,638 | ) |
Loss from discontinued operations | | — | | 1,184 | |
Loss from continuing operations | | (8,091 | ) | (8,454 | ) |
| | | | | |
Adjustments to reconcile net cash used in operating activities: | | | | | |
Depreciation and amortization expense | | 7,860 | | 7,263 | |
Stock-based compensation | | 1,289 | | 830 | |
Allowance for doubtful accounts | | 254 | | 352 | |
Common stock issued under defined contribution 401(k) plan | | — | | 150 | |
Loss on disposal of assets | | 92 | | 139 | |
Changes in operating assets and liabilities: | | | | | |
Accounts receivable | | 1,246 | | (6,165 | ) |
Inventories | | (15,362 | ) | (4,704 | ) |
Prepaid expenses and other current assets | | 1,526 | | 645 | |
Accounts payable | | 16,817 | | (3,959 | ) |
Accrued liabilities | | (222 | ) | (438 | ) |
Customer deposits | | (8,607 | ) | 12,156 | |
Other non-current assets and liabilities | | 832 | | 319 | |
Net cash used in operating activities of continuing operations | | (2,366 | ) | (1,866 | ) |
| | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | |
Proceeds from sale of logistics business | | 175 | | 761 | |
Purchases of available for sale securities | | — | | (103 | ) |
Purchases of property and equipment | | (2,165 | ) | (2,850 | ) |
Proceeds from disposals of property and equipment | | 87 | | 404 | |
Decrease in restricted cash | | 646 | | — | |
Net cash used in investing activities of continuing operations | | (1,257 | ) | (1,788 | ) |
| | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | |
Payments on lines of credit and notes payable | | (1,954 | ) | (709 | ) |
Proceeds from lines of credit and notes payable | | — | | 43 | |
Proceeds from sale-leaseback transactions | | 1,000 | | — | |
Principal payments on capital leases | | (627 | ) | (425 | ) |
Net cash used in financing activities of continuing operations | | (1,581 | ) | (1,091 | ) |
| | | | | |
DISCONTINUED OPERATIONS: | | | | | |
Operating cash flows | | — | | (829 | ) |
Investing cash flows | | — | | — | |
Financing cash flows | | — | | (83 | ) |
Net cash used in discontinued operations | | — | | (912 | ) |
| | | | | |
Add: Cash balance of discontinued operations, beginning of period | | — | | 530 | |
Less: Cash balance of discontinued operations, end of period | | — | | — | |
| | | | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | | (5,204 | ) | (5,127 | ) |
CASH AND CASH EQUIVALENTS, beginning of the period | | 13,340 | | 15,331 | |
CASH AND CASH EQUIVALENTS, end of the period | | $ | 8,136 | | $ | 10,204 | |
8
BROADWIND ENERGY, INC. AND SUBSIDIARIES
SELECTED SEGMENT FINANCIAL INFORMATION
(IN THOUSANDS)
| | For the Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2012 | | 2011 | | 2011 | | 2010 | |
| | (unaudited) | | (unaudited) | |
REVENUES: | | | | | | | | | |
Towers and Weldments | | $ | 36,995 | | $ | 24,495 | | $ | 72,164 | | $ | 52,666 | |
Gearing | | 14,063 | | 12,509 | | 30,096 | | 26,062 | |
Services | | 5,695 | | 2,367 | | 9,137 | | 4,195 | |
Corporate and Other | | (442 | ) | (39 | ) | (643 | ) | (61 | ) |
Total revenues | | $ | 56,311 | | $ | 39,332 | | $ | 110,754 | | $ | 82,862 | |
| | | | | | | | | |
OPERATING (LOSS) PROFIT: | | | | | | | | | |
Towers and Weldments | | $ | 561 | | $ | 2,773 | | $ | 1,566 | | $ | 5,194 | |
Gearing | | (1,632 | ) | (2,847 | ) | (2,753 | ) | (5,242 | ) |
Services | | (1,139 | ) | (2,094 | ) | (2,763 | ) | (3,448 | ) |
Corporate and Other | | (1,949 | ) | (2,143 | ) | (4,150 | ) | (4,788 | ) |
Total operating loss | | $ | (4,159 | ) | $ | (4,311 | ) | $ | (8,100 | ) | $ | (8,284 | ) |
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 with 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, 2012 and 2011. 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.
Consolidated
| | Three Months Ended | | Six Months Ended | |
| | June 30, | | June 30, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | (unaudited) | | (unaudited) | |
Operating Loss | | $ | (4,159 | ) | $ | (4,311 | ) | $ | (8,100 | ) | $ | (8,284 | ) |
Depreciation | | 3,524 | | 3,547 | | 6,965 | | 6,833 | |
Amortization | | 215 | | 215 | | 430 | | 430 | |
Share-based compensation and other stock payments | | 788 | | 461 | | 1,638 | | 948 | |
Other Income | | 247 | | 222 | | 610 | | 432 | |
Restructuring Expense | | 441 | | — | | 905 | | — | |
Adjusted EBITDA | | $ | 1,056 | | $ | 134 | | $ | 2,448 | | $ | 359 | |
9
Towers and Weldments Segment
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | (unaudited) | | (unaudited) | |
| | | | | | | | | |
Operating Profit | | $ | 561 | | $ | 2,773 | | $ | 1,566 | | $ | 5,194 | |
Depreciation | | 904 | | 887 | | 1,780 | | 1,766 | |
Share-based compensation and other stock payments | | 167 | | 98 | | 365 | | 239 | |
Other Income | | 171 | | 338 | | 358 | | 485 | |
Total Adjusted EBITDA (Non-GAAP) | | $ | 1,803 | | $ | 4,096 | | $ | 4,069 | | $ | 7,684 | |
Gearing Segment
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | (unaudited) | | (unaudited) | |
Operating Loss | | $ | (1,632 | ) | $ | (2,847 | ) | $ | (2,753 | ) | $ | (5,242 | ) |
Depreciation | | 2,164 | | 2,291 | | 4,327 | | 4,598 | |
Amortization | | 215 | | 215 | | 430 | | 430 | |
Share-based compensation and other stock payments | | 141 | | 73 | | 298 | | 179 | |
Other Income (Expense) | | — | | (112 | ) | 13 | | (191 | ) |
Restructuring Expense | | 441 | | — | | 848 | | — | |
Total Adjusted EBITDA (Non-GAAP) | | 1,329 | | (380 | ) | 3,163 | | (226 | ) |
| | | | | | | | | | | | | |
Services Segment
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | (unaudited) | | (unaudited) | |
Operating Loss | | $ | (1,139 | ) | $ | (2,094 | ) | $ | (2,763 | ) | $ | (3,448 | ) |
Depreciation | | 439 | | 326 | | 824 | | 382 | |
Share-based compensation and other stock payments | | 95 | | 30 | | 187 | | 67 | |
Other Income (Expense) | | 75 | | (3 | ) | 238 | | 139 | |
Restructuring Expense | | — | | — | | 46 | | — | |
Total Adjusted EBITDA (Non-GAAP) | | $ | (530 | ) | $ | (1,741 | ) | $ | (1,468 | ) | $ | (2,860 | ) |
Corporate and Other
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2012 | | 2011 | | 2012 | | 2011 | |
| | (unaudited) | | (unaudited) | |
Operating Loss | | $ | (1,949 | ) | $ | (2,143 | ) | $ | (4,150 | ) | $ | (4,788 | ) |
Depreciation | | 17 | | 43 | | 34 | | 87 | |
Share-based compensation and other stock payments | | 385 | | 260 | | 788 | | 463 | |
Other Income (Expense) | | 1 | | (1 | ) | 1 | | (1 | ) |
Restructuring Expense | | — | | — | | 11 | | — | |
Total Adjusted EBITDA (Non-GAAP) | | $ | (1,546 | ) | $ | (1,841 | ) | $ | (3,316 | ) | $ | (4,239 | ) |
10
