Exhibit 99.1
FOR IMMEDIATE RELEASE
Organogenesis Holdings Inc. Reports First Quarter 2019 Financial Results
CANTON, Mass. (May 10, 2019) – Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine company focused on the development, manufacture, and commercialization of product solutions for the Advanced Wound Care and Surgical & Sports Medicine markets, today reported financial results for its first quarter ended March 31, 2019.
First Quarter 2019 Financial Summary:
• | Net revenue of $57.1 million for the first quarter of 2019, up 60.8% compared to net revenue of $35.5 million for the first quarter of 2018. Net revenue comprised: |
• | Net revenue from Advanced Wound Care products of $47.8 million, up 63.7% from the first quarter of 2018. |
• | Net revenue from Surgical & Sports Medicine products of $9.3 million, up 47.2% from the first quarter of 2018. |
• | Net revenue from the sale of PuraPly products of $25.4 million for the first quarter of 2019, up 139.1% from the first quarter of 2018. |
• | Net revenue from the sale of non-PuraPly products of $31.7 million for the first quarter of 2019, up 27.3% from the first quarter of 2018. |
• | Net loss was $15.7 million, compared to a net loss of $22.5 million for the first quarter of 2018. |
• | Adjusted EBITDA loss of $9.4 million, compared to Adjusted EBITDA loss of $17.3 million for the first quarter of 2018. |
First Quarter 2019 and Recent Highlights:
• | On March 4, 2019, the Company presented a new case series published inPlastic and Reconstructive Surgery- Global Open suggesting that PuraPly® Antimicrobial (PuraPly AM) positively affects the course of healing in a variety of complex, chronic wounds that were previously unresponsive to treatment. |
• | On March 14, 2019, the Company entered into a new credit agreement with Silicon Valley Bank and MidCap Financial, providing an aggregate principal amount of $100 million consisting of a $60 million term loan and a $40 million revolving credit facility. |
• | On March 14, 2019, Jack Farr, MD, Medical Director of the Cartilage Research Center of Indiana presented clinical trial results demonstrating the effectiveness of ReNu® in treating symptoms associated with knee osteoarthritis at the American Academy of Orthopedic Surgeons Annual Meeting. |
• | On May 1, 2019, the Company announced that it received an Innovative Technology contract from Vizient, Inc. for its portfolio of Advanced Wound Care and Surgical & Sports Medicine products. |
“2019 is off to a strong start,” said Gary S. Gillheeney, Sr., President and Chief Executive Officer of Organogenesis. “We delivered significant year-over-year revenue growth across both our Advanced Wound Care and Surgical & Sports Medicine portfolios driven by strong sales of our PuraPly and amnion products. With successful execution
against our commercial strategy, we leveraged PuraPly’s pass through advantage to gain new PuraPly accounts, drive customer and clinician adoption of PuraPly deeper into existing accounts, and drive sales of our other products into accounts that had previously only purchased PuraPly. Strong execution from our sales team also drove penetration of our amnion products into existing and new accounts despite suspension of Affinity production in Q1 2019. Additionally, we grew our customer base across both our Advanced Wound Care and Surgical & Sports Medicine portfolios, and continued to build our commercial infrastructure by adding direct sales representatives and agencies. Based on our solid first quarter financial results and our expectation for continued strong commercial execution, we have increased our 2019 full year financial guidance.”
Mr. Gillheeney, Sr. continued: “We remain committed to delivering on our mission to provide integrated healing solutions that substantially improve medical outcomes and the lives of patients, while lowering the overall cost of care. To that end, we recently announced that we received an ‘Innovative Technology’ contract from Vizient, Inc., the largest health care performance improvement company in the country as part of Vizient’s move to value-based care.”
Net Revenue Summary:
The following table represents revenue by product grouping for the three months ended March 31, 2019:
Three Months Ended March 31, | Increase/Decrease | |||||||||||||||
(In thousands) | 2019 | 2018 | $ | Change | % Change | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Advanced Wound Care | $ | 47,844 | $ | 29,223 | $ | 18,621 | 63.7 | % | ||||||||
Surgical & Sports Medicine | 9,279 | 6,306 | 2,973 | 47.2 | % | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net revenue | $ | 57,123 | $ | 35,529 | $ | 21,594 | 60.8 | % | ||||||||
|
|
|
|
|
|
|
|
First Quarter 2019 Results:
Net revenue for the first quarter of 2019 was $57.1 million, compared to $35.5 million for the first quarter of 2018, an increase of $21.6 million, or 60.8%. The increase in net revenue was driven by a $18.6 million increase in net revenue of Advanced Wound Care products and a $3.0 million increase in net revenue of Surgical & Sports Medicine products, representing growth of 63.7% and 47.2%, respectively, compared to the first quarter of 2018. The increase in Advanced Wound Care net revenue was primarily attributable to additional sales personnel, PuraPly regaining pass-through reimbursement status for thetwo-year period effective October 1, 2018 and the continued growth in adoption of our amnion products. The increase in Surgical & Sports Medicine revenue was primarily due to the expansion of the sales force and penetration of existing and new customer accounts. Net revenue of PuraPly products for the first quarter of 2019 was $25.4 million, compared to $10.6 million for the first quarter of 2018, an increase of $14.8 million, or 139.1%. Net revenue of PuraPly products represented approximately 45% of net revenue in the first quarter of 2019, compared to 30% of net revenue in the first quarter of 2018.
Gross profit for the first quarter of 2019 was $40.1 million or 70.3% of net revenue, compared to $21.0 million, or 59.1% of net revenue, for the first quarter of 2018, an increase of $19.1 million, or 91.1%. The improvement in gross profit and gross profit margin percentage resulted primarily from a more favorable product mix of revenue in the first quarter of 2019, PuraPly regaining pass-through reimbursement status, and volume-based manufacturing efficiencies.
Operating expenses for the first quarter of 2019 were $52.3 million, compared to $41.0 million for the first quarter of 2018, an increase of $11.3 million, or 27.5%. The increase in operating expenses in the first quarter of 2019 as compared to the first quarter of 2018 was driven primarily by higher selling, general and administrative expenses which increased to $48.9 million, compared to $38.2 million in the first quarter of 2018, an increase of $10.7 million, or 28.1%. The increase in selling, general and administrative expenses is primarily due to additional headcount, predominantly in the direct sales force, higher sales commissions and increased marketing and promotional expenses for the Company’s products. R&D expense was $3.4 million for the first quarter of 2019, compared to $2.8 million in the first quarter of 2018, an increase of $0.5 million, or 19.4%. The increase in R&D was driven by additional headcount and continued and new investment in clinical programs.
Operating loss for the first quarter of 2019 was $12.1 million, compared to an operating loss of $20.0 million for the first quarter of 2018, a decrease of $7.9 million, or 39.3%. Total other expenses, net, for the first quarter of 2019 were $3.5 million, compared to $2.5 million for the first quarter of 2018, an increase of $1.0 million, or 41.5%. The increase was driven primarily by a $1.9 millionnon-cash loss on the extinguishment of debt and entering into the Company’s new $100 million credit agreement with Silicon Valley Bank and MidCap Financial.
Net loss for the first quarter of 2019 was $15.7 million, or $0.17 per share, compared to a net loss of $22.5 million, or $0.35 per share, for the first quarter of 2018, a decrease of $6.8 million, or 30.3%.
As of March 31, 2019, the Company had $30.6 million in cash and $88.1 million in debt obligations, of which $17.4 million were capital lease obligations, compared to $21.3 million in cash and $59.3 million in debt obligations, of which $17.7 million were capital lease obligations, as of December 31, 2018.
Fiscal Year 2019 Revenue Guidance:
The Company is updating its fiscal year 2019 revenue expectations. For the twelve months ending December 31, 2019, the Company expects:
• | Net revenue of between $249 million and $262 million, representing growth of approximately 29% to 35% year-over-year, as compared to net revenue of $193.4 million for the twelve months ended December 31, 2018. |
• | The 2019 net revenue forecast assumes: |
• | Net revenue from Advanced Wound Care products of between $219 million and $229 million, representing growth of approximately 33% to 39% year-over-year as compared to net revenue of $164.3 million for the twelve months ended December 31, 2018. |
• | Net revenue from Surgical & Sports Medicine products of between $30 million and $33 million, representing growth of approximately 3% to 13% year-over-year as compared to net revenue of $29.1 million for the twelve months ended December 31, 2018. |
• | The 2019 net revenue guidance range also assumes that net revenue from the sale of PuraPly products will represent between $96 million and $103 million of net revenue, representing growth of approximately 38% to 48% year-over-year, as compared to net revenue of $69.8 million for the twelve months ended December 31, 2018. |
Conference Call:
Management will host a conference call at 8:00 a.m. Eastern Time on May 10 to discuss the results of the quarter with a question and answer session. Those who would like to participate may dial866-795-3142(409-937-8908 for international callers) and provide access code 4572798. A live webcast of the call will also be provided on the investor relations section of the Company’s website at investors.organogenesis.com.
For those unable to participate, a replay of the call will be available for two weeks at855-859-2056(404-537-3406 for international callers); access code 4572798. The webcast will be archived at investors.organogenesis.com.
Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue for fiscal 2019 and the breakdown of such revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories as well as the estimated revenue contribution of its PuraPly products. Forward-looking statements with respect to the operations of the Company, strategies, prospects and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the Company has incurred significant losses since inception and anticipates that it will incur substantial losses for the foreseeable future; (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company’s ability to raise funds to expand its business; (6) the impact of any changes to the reimbursement levels for the Company’s products and the impact to the Company of the loss of preferred “pass through” status for PuraPly AM and PuraPly on October 1, 2020; (7) the Company’s ability to maintain compliance with applicable Nasdaq listing standards; (8) changes in applicable laws or regulations; (9) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and (10) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form10-K for the year ended December 31, 2018. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.
About Organogenesis Holdings Inc.
Organogenesis Holdings Inc. is a leading regenerative medicine company offering a portfolio of bioactive and acellular biomaterials products in advanced wound care and surgical biologics, including orthopedics and spine. Organogenesis’s comprehensive portfolio is designed to treat a variety of patients with repair and regenerative needs. For more information, visit www.organogenesis.com.
Investor Inquiries:
Westwicke Partners
Mike Piccinino, CFA
OrganoIR@westwicke.com
443-213-0500
Press and Media Inquiries:
Organogenesis
Angelyn Lowe
alowe@organo.com
781-774-9364
ORGANOGENESIS HOLDINGS INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
March 31, | December 31, | |||||||
2018 | 2018 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 30,561 | $ | 21,291 | ||||
Restricted cash | 102 | 114 | ||||||
Accounts receivable, net | 32,509 | 34,077 | ||||||
Inventory | 17,972 | 13,321 | ||||||
Prepaid expenses and other current assets | 3,918 | 2,328 | ||||||
|
|
|
| |||||
Total current assets | 85,062 | 71,131 | ||||||
Property and equipment, net | 39,454 | 39,623 | ||||||
Notes receivable from related parties | 496 | 477 | ||||||
Intangible assets, net | 24,592 | 26,091 | ||||||
Goodwill | 25,539 | 25,539 | ||||||
Deferred tax asset | 238 | 238 | ||||||
Other assets | 1,072 | 579 | ||||||
|
|
|
| |||||
Total assets | $ | 176,453 | $ | 163,678 | ||||
|
|
|
| |||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Deferred acquisition consideration | $ | 5,000 | $ | 5,000 | ||||
Redeemable common stock liability | �� | — | 6,762 | |||||
Current portion of notes payable | — | 2,545 | ||||||
Current portion of capital lease obligations | 2,337 | 2,236 | ||||||
Accounts payable | 24,575 | 19,165 | ||||||
Accrued expenses and other current liabilities | 20,395 | 20,388 | ||||||
|
|
|
| |||||
Total current liabilities | 52,307 | 56,096 | ||||||
Line of credit | 30,984 | 26,484 | ||||||
Notes payable, net of current portion | — | 12,578 | ||||||
Term loan | 39,635 | — | ||||||
Deferred rent, net of current portion | 179 | 130 | ||||||
Capital lease obligations, net of current portion | 15,109 | 15,418 | ||||||
Other liabilities | 5,680 | 5,931 | ||||||
|
|
|
| |||||
Total liabilities | 143,894 | 116,637 | ||||||
|
|
|
| |||||
Commitments and contingencies (Note 13) | ||||||||
Stockholders’ equity: | ||||||||
Common stock, $0.0001 par value; 400,000,000 shares authorized at March 31, 2019 and December 31, 2018; 92,044,587 and 91,261,413 shares issued at March 31, 2019 and December 31, 2018, respectively. 91,316,039 and 91,261,413 outstanding at March 31, 2019 and December 31, 2018, respectively. | 9 | 9 | ||||||
Additionalpaid-in capital | 178,124 | 177,272 | ||||||
Accumulated deficit | (145,574 | ) | (130,240 | ) | ||||
|
|
|
| |||||
Total stockholders’ equity | 32,559 | 47,041 | ||||||
|
|
|
| |||||
Total liabilities and stockholders’ equity | $ | 176,453 | $ | 163,678 | ||||
|
|
|
|
ORGANOGENESIS HOLDINGS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(in thousands) | ||||||||
Net revenue | $ | 57,123 | $ | 35,529 | ||||
Cost of goods sold | 16,980 | 14,521 | ||||||
|
|
|
| |||||
Gross profit | 40,143 | 21,008 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative | 48,893 | 38,165 | ||||||
Research and development | 3,371 | 2,824 | ||||||
|
|
|
| |||||
Total operating expenses | 52,264 | 40,989 | ||||||
|
|
|
| |||||
Loss from operations | (12,121 | ) | (19,981 | ) | ||||
|
|
|
| |||||
Other income (expense), net: | ||||||||
Interest expense | (1,797 | ) | (2,429 | ) | ||||
Interest income | 19 | 19 | ||||||
Change in fair value of warrants | — | (74 | ) | |||||
Loss on the extinguishment of debt | (1,862 | ) | — | |||||
Other income, net | 132 | 5 | ||||||
|
|
|
| |||||
Total other income (expense), net | (3,508 | ) | (2,479 | ) | ||||
|
|
|
| |||||
Net loss before income taxes | (15,629 | ) | (22,460 | ) | ||||
Income tax expense | (37 | ) | (28 | ) | ||||
|
|
|
| |||||
Net loss | $ | (15,666 | ) | $ | (22,488 | ) | ||
|
|
|
| |||||
Net loss per share – basic and diluted | $ | (0.17 | ) | $ | (0.35 | ) | ||
|
|
|
| |||||
Weighted average common shares outstanding – basic and diluted | 90,604,107 | 64,320,931 | ||||||
|
|
|
| |||||
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(in thousands) | ||||||||
Net loss | $ | (15,666 | ) | $ | (22,488 | ) | ||
Interest expense, net | 1,778 | 2,410 | ||||||
Income tax expense | 37 | 28 | ||||||
Depreciation | 902 | 872 | ||||||
Amortization | 1,498 | 917 | ||||||
|
|
|
| |||||
EBITDA | $ | (11,451 | ) | $ | (18,261 | ) | ||
|
|
|
| |||||
Stock-based compensation expense | 224 | 317 | ||||||
Change in contingent consideration forfeiture asset | — | 589 | ||||||
Change in fair value of warrant liability | — | 74 | ||||||
Loss on extinguishment of debt | 1,862 | — | ||||||
|
|
|
| |||||
Adjusted EBITDA | $ | (9,365 | ) | $ | (17,281 | ) | ||
|
|
|
|
ORGANOGENESIS HOLDINGS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (15,666 | ) | $ | (22,488 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation | 902 | 872 | ||||||
Amortization of intangible assets | 1,498 | 917 | ||||||
Non-cash interest expense | 170 | 239 | ||||||
Non-cash interest income | (19 | ) | (20 | ) | ||||
Non-cash rent expense | 49 | 14 | ||||||
Benefit recorded for sales returns and doubtful accounts | (76 | ) | (208 | ) | ||||
Provision recorded for inventory reserve | 520 | 1,482 | ||||||
Stock-based compensation | 224 | 317 | ||||||
Change in fair value of warrant liability | — | 73 | ||||||
Loss on extinguishment of debt | 1,862 | — | ||||||
Changes in fair value of forfeiture rights | — | 589 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 2,474 | 7,547 | ||||||
Inventory | (5,339 | ) | (2,282 | ) | ||||
Prepaid expenses and other current assets | (963 | ) | (1,352 | ) | ||||
Accounts payable | 4,882 | 9,706 | ||||||
Accrued expenses and other current liabilities | 176 | (789 | ) | |||||
Accrued interest—affiliate debt | — | 797 | ||||||
Other liabilities | (252 | ) | 129 | |||||
|
|
|
| |||||
Net cash used in operating activities | (9,558 | ) | (4,457 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (317 | ) | (65 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | (317 | ) | (65 | ) | ||||
Cash flows from financing activities: | ||||||||
Line of credit borrowings | 4,500 | 3,075 | ||||||
Proceeds from term loan | 40,000 | — | ||||||
Repayment of notes payable | (17,585 | ) | (10 | ) | ||||
Proceeds from the exercise of stock options | — | 44 | ||||||
Redemption of redeemable common stock | (6,762 | ) | — | |||||
Principal repayments of capital lease obligations | (209 | ) | (18 | ) | ||||
Payment of debt issuance costs | (811 | ) | (9 | ) | ||||
|
|
|
| |||||
Net cash provided by financing activities | 19,133 | 3,082 | ||||||
Change in cash and restricted cash | 9,258 | (1,440 | ) | |||||
Cash and restricted cash, beginning of period | 21,405 | 2,358 | ||||||
|
|
|
| |||||
Cash and restricted cash, end of period | $ | 30,663 | $ | 918 | ||||
|
|
|
| |||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest | $ | 1,627 | $ | 1,650 | ||||
Cash paid for income taxes | $ | 58 | $ | 1 | ||||
Supplemental disclosure ofnon-cash investing and financing activities: | ||||||||
Debt issuance costs included in accounts payable | $ | 113 | $ | — | ||||
Purchases of property and equipment in accounts payable and accrued expenses | $ | 415 | $ | 715 | ||||
Exercise of common stock warrants included in prepaids and other current assets | $ | 628 | $ | — |
Use ofNon-GAAP Measures
Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. Thesenon-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA principally as a measure of our operating performance and believes Adjusted EBITDA helps identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operationaldecision-making.
We define EBITDA as net income (loss) before depreciation and amortization, net interest expense and income taxes and we define Adjusted EBITDA as EBITDA, further adjusted for the impact of certain items that we do not consider indicative of our core operating performance. These items consist ofnon-cash equity compensation, mark to market adjustments on our warrant liabilities, change in fair value of interest rate swaps and our contingent asset and liabilities,write-off of deferred offering costs, Avista merger transaction costs and loss on the extinguishment of debt. We have presented Adjusted EBITDA in this press release because it is a key measure used by our management and Board of Directors to understand and evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, we believe that the exclusion of certain items in calculating Adjusted EBITDA can produce a useful measure forperiod-to-period comparisons of our business.
Our Adjusted EBITDA is not prepared in accordance with GAAP, and should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP. There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), which is the most directly comparable GAAP equivalent. Some of these limitations are:
• | Adjusted EBITDA excludes stock-based compensation expense, as stock-based compensation expense has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; |
• | Adjusted EBITDA excludes depreciation and amortization expense and, although these arenon-cash expenses, the assets being depreciated may have to be replaced in the future; |
• | Adjusted EBITDA excludes net interest expense, or the cash requirements necessary to service interest, which reduces cash available to us; |
• | Adjusted EBITDA excludes the impact of the changes in the fair value of our warrant liability, our contingent consideration forfeiture asset, and the fair value of interest rate swaps; |
• | Adjusted EBITDA excludes thewrite-off of deferred offering costs, as well as merger transaction costs, consisting primarily of legal and professional fees; |
• | Adjusted EBITDA excludes the loss on extinguishment of debt, which is anon-cash loss related to thewrite-off of unamortized debt issuance costs upon repayment of affiliate and third-party debt, and related prepayment penalties; |
• | Adjusted EBITDA excludes income tax expense (benefit); and |
• | Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure. |
Because of these limitations, we consider, and you should consider, Adjusted EBITDA together with other operating and financial performance measures presented in accordance with GAAP. A reconciliation of Adjusted EBITDA to net loss, the most directly comparable measure calculated in accordance with GAAP, has been included herein.
Three Months Ended March 31, | ||||||||
2019 | 2018 | |||||||
(in thousands) | ||||||||
Net loss | $ | (15,666 | ) | $ | (22,488 | ) | ||
Interest expense, net | 1,778 | 2,410 | ||||||
Income tax expense | 37 | 28 | ||||||
Depreciation | 902 | 872 | ||||||
Amortization | 1,498 | 917 | ||||||
|
|
|
| |||||
EBITDA | $ | (11,451 | ) | $ | (18,261 | ) | ||
|
|
|
| |||||
Stock-based compensation expense | 224 | 317 | ||||||
Change in contingent consideration forfeiture asset | — | 589 | ||||||
Change in fair value of warrant liability | — | 74 | ||||||
Loss on extinguishment of debt | 1,862 | — | ||||||
|
|
|
| |||||
Adjusted EBITDA | $ | (9,365 | ) | $ | (17,281 | ) | ||
|
|
|
|
# # #