Gilat Satellite Networks Ltd.
|
|||
(Registrant)
|
|||
Dated February 18, 2015
|
By:
|
/s/ Yael Shofar | |
Yael Shofar
|
|||
Corporate Secretary
|
|
·
|
Revenue for 2014 was $235.1 million compared to $234.9 million in 2013
|
|
·
|
EBITDA increased by 43% in 2014 to $23.4 million from $16.3 million in 2013
|
|
·
|
Non-GAAP operating income increased by 200% to $13.1 million in 2014, from $4.4 million in 2013
|
|
·
|
GAAP operating income was $5.0 million as compared to a loss of $4.1 million in 2013
|
|
·
|
Management objectives for 2015: continued growth to revenues between $250 to $260 million and EBITDA between $26 to $28 million
|
|
·
|
Delnet International Corp. taps Gilat to provide cellular backhaul solution for SMART
|
|
·
|
Gilat Announces Appointment of Yuval Ronen as Chief Financial Officer
|
|
·
|
O3b Certifies Gilat’s meoEdge TDMA/SCPC Terminal
|
|
·
|
LATAM Telco Selects Gilat's High-Throughput Satellite Platform
|
|
·
|
Delnet Philippines Selects Gilat to Provide Enterprise VSAT Network Solution for PLDT
|
|
·
|
Uruguay's OpenSky Orders Gilat VSATs for ANTEL
|
|
·
|
Azercosmos and Gilat Sign Partnership Agreement to Offer Managed Services on Azerspace-1
|
|
·
|
Gilat Reports SkyEdge II-c Orders for SES’s Astra Connect Service
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
December 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
27,726 | 58,424 | ||||||
Restricted cash
|
25,983 | 18,891 | ||||||
Restricted cash held by trustees
|
15,441 | 3,221 | ||||||
Trade receivables, net
|
57,728 | 56,466 | ||||||
Inventories
|
25,112 | 27,141 | ||||||
Other current assets
|
14,760 | 10,143 | ||||||
Total current assets
|
166,750 | 174,286 | ||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
216 | 6,279 | ||||||
Severance pay funds
|
8,085 | 9,856 | ||||||
Other long term receivables and deferred charges
|
12,124 | 278 | ||||||
Total long-term investments and receivables
|
20,425 | 16,413 | ||||||
PROPERTY AND EQUIPMENT, NET
|
90,893 | 85,369 | ||||||
INTANGIBLE ASSETS, NET
|
22,970 | 28,830 | ||||||
GOODWILL
|
63,870 | 63,870 | ||||||
TOTAL ASSETS
|
364,908 | 368,768 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
December 31,
|
December 31, | |||||||
2014
|
2013 | |||||||
Unaudited
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit and loans
|
15,857 | - | ||||||
Current maturities of long-term loans
|
4,595 | 4,665 | ||||||
Trade payables
|
22,850 | 20,900 | ||||||
Accrued expenses
|
22,475 | 16,748 | ||||||
Short-term advances from customers, held by trustees
|
12,858 | - | ||||||
Other current liabilities
|
21,527 | 54,666 | ||||||
Total current liabilities
|
100,162 | 96,979 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
8,157 | 9,628 | ||||||
Long-term loans, net of current maturities
|
26,271 | 31,251 | ||||||
Other long-term liabilities
|
5,179 | 4,877 | ||||||
Total long-term liabilities
|
39,607 | 45,756 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,966 | 1,932 | ||||||
Additional paid-in capital
|
876,624 | 873,045 | ||||||
Accumulated other comprehensive income
|
(1,420 | ) | 1,591 | |||||
Accumulated deficit
|
(652,031 | ) | (650,535 | ) | ||||
Total equity
|
225,139 | 226,033 | ||||||
TOTAL LIABILITIES AND EQUITY
|
364,908 | 368,768 |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||||
FOR COMPARATIVE PURPOSES
|
|||||||||||||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
|||||||||||||||||||||||||
Three months ended | Three months ended | ||||||||||||||||||||||||
31 December 2014 | 31 December 2013 | ||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
73,097 | - | 73,097 | 55,728 | - | 55,728 | |||||||||||||||||||
Cost of revenues
|
47,325 | (1,251 | ) | 46,074 | 35,519 | (1,256 | ) | 34,263 | |||||||||||||||||
Gross profit
|
25,772 | 1,251 | 27,023 | 20,209 | 1,256 | 21,465 | |||||||||||||||||||
35 | % | 37 | % | 36 | % | 39 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
6,804 | (112 | ) | 6,692 | 7,627 | (129 | ) | 7,498 | |||||||||||||||||
Less - grants
|
675 | - | 675 | 142 | - | 142 | |||||||||||||||||||
6,129 | (112 | ) | 6,017 | 7,485 | (129 | ) | 7,356 | ||||||||||||||||||
Selling and marketing expenses
|
7,257 | (346 | ) | 6,911 | 8,535 | (344 | ) | 8,191 | |||||||||||||||||
General and administrative expenses
|
6,892 | (283 | ) | 6,609 | 6,341 | (312 | ) | 6,029 | |||||||||||||||||
Restructuring Costs
|
- | - | - | 564 | (564 | ) | - | ||||||||||||||||||
Operating income (loss)
|
5,494 | 1,992 | 7,486 | (2,716 | ) | 2,605 | (111 | ) | |||||||||||||||||
Financial income (expenses), net
|
(1,939 | ) | - | (1,939 | ) | (1,602 | ) | - | (1,602 | ) | |||||||||||||||
Income (loss) before taxes on income
|
3,555 | 1,992 | 5,547 | (4,318 | ) | 2,605 | (1,713 | ) | |||||||||||||||||
Taxes on income
|
1,118 | - | 1,118 | (708 | ) | - | (708 | ) | |||||||||||||||||
Net income (loss) from continuing operations
|
2,437 | 1,992 | 4,429 | (3,610 | ) | 2,605 | (1,005 | ) | |||||||||||||||||
Net income (loss) from discontinued operations
|
- | - | - | (3,911 | ) | 3,911 | - | ||||||||||||||||||
Net income (loss)
|
2,437 | 1,992 | 4,429 | (7,521 | ) | 6,516 | (1,005 | ) | |||||||||||||||||
Basic net earnings (loss) per share from continuing operations
|
0.06 | (0.09 | ) | ||||||||||||||||||||||
Basic net earnings (loss) per share from discontinued operations
|
- | (0.09 | ) | ||||||||||||||||||||||
Basic net earnings (loss) per share
|
0.06 | 0.10 | (0.18 | ) | (0.02 | ) | |||||||||||||||||||
Diluted net earnings (loss) per share from continuing operations
|
0.06 | (0.09 | ) | ||||||||||||||||||||||
Diluted net earnings (loss) per share from discontinued operations
|
- | (0.09 | ) | ||||||||||||||||||||||
Diluted net earnings (loss) per share
|
0.06 | 0.10 | (0.18 | ) | (0.02 | ) | |||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings (loss) per share
|
|||||||||||||||||||||||||
Basic | 42,664,812 | 42,664,812 | 42,098,075 | 42,098,075 | |||||||||||||||||||||
Diluted | 43,165,834 | 43,640,235 | 42,098,075 | 42,098,075 | |||||||||||||||||||||
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
31 December 2014
|
31 December 2013
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of revenues
|
53 | 58 | |||||||||||||||||||||||
Research and development
|
112 | 129 | |||||||||||||||||||||||
Selling and marketing
|
134 | 131 | |||||||||||||||||||||||
General and administrative
|
283 | 312 | |||||||||||||||||||||||
582 | 630 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of revenues
|
1,198 | 1,198 | |||||||||||||||||||||||
Selling and marketing
|
212 | 213 | |||||||||||||||||||||||
1,410 | 1,411 |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||||
FOR COMPARATIVE PURPOSES
|
|||||||||||||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
|||||||||||||||||||||||||
Year ended | Year ended | ||||||||||||||||||||||||
31 December 2014 | 31 December 2013 | ||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||||||||||
Revenues
|
235,133 | - | 235,133 | 234,866 | - | 234,866 | |||||||||||||||||||
Cost of revenues
|
151,498 | (5,024 | ) | 146,474 | 155,210 | (4,993 | ) | 150,217 | |||||||||||||||||
Gross profit
|
83,635 | 5,024 | 88,659 | 79,656 | 4,993 | 84,649 | |||||||||||||||||||
36 | % | 38 | % | 34 | % | 36 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
27,635 | (474 | ) | 27,161 | 29,491 | (468 | ) | 29,023 | |||||||||||||||||
Less - grants
|
2,477 | - | 2,477 | 1,591 | - | 1,591 | |||||||||||||||||||
25,158 | (474 | ) | 24,684 | 27,900 | (468 | ) | 27,432 | ||||||||||||||||||
Selling and marketing expenses
|
32,537 | (1,388 | ) | 31,149 | 32,214 | (1,297 | ) | 30,917 | |||||||||||||||||
General and administrative expenses
|
20,903 | (1,181 | ) | 19,722 | 23,071 | (1,151 | ) | 21,920 | |||||||||||||||||
Restructuring Costs
|
- | - | - | 564 | (564 | ) | - | ||||||||||||||||||
Operating income (loss)
|
5,037 | 8,067 | 13,104 | (4,093 | ) | 8,473 | 4,380 | ||||||||||||||||||
Financial income (expenses), net
|
(3,837 | ) | - | (3,837 | ) | (6,239 | ) | - | (6,239 | ) | |||||||||||||||
Income (loss) before taxes on income
|
1,200 | 8,067 | 9,267 | (10,332 | ) | 8,473 | (1,859 | ) | |||||||||||||||||
Taxes on income
|
1,901 | - | 1,901 | (755 | ) | - | (755 | ) | |||||||||||||||||
Net income (loss) from continuing operations
|
(701 | ) | 8,067 | 7,366 | (9,577 | ) | 8,473 | (1,104 | ) | ||||||||||||||||
Net income (loss) from discontinued operations
|
(795 | ) | 795 | - | (8,320 | ) | 8,320 | - | |||||||||||||||||
Net income (loss)
|
(1,496 | ) | 8,862 | 7,366 | (17,897 | ) | 16,793 | (1,104 | ) | ||||||||||||||||
Basic net earnings (loss) per share from continuing operations
|
(0.02 | ) | (0.23 | ) | |||||||||||||||||||||
Basic net loss per share from discontinued operations
|
(0.02 | ) | (0.20 | ) | |||||||||||||||||||||
Basic net earnings (loss) per share
|
(0.04 | ) | 0.17 | (0.43 | ) | (0.03 | ) | ||||||||||||||||||
Diluted net earnings (loss) per share from continuing operations
|
(0.02 | ) | (0.23 | ) | |||||||||||||||||||||
Diluted net loss per share from discontinued operations
|
(0.02 | ) | (0.20 | ) | |||||||||||||||||||||
Diluted net earnings (loss) per share
|
(0.04 | ) | 0.17 | (0.43 | ) | (0.03 | ) | ||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings (loss) per share
|
|||||||||||||||||||||||||
Basic | 42,444,482 | 42,444,482 | 41,960,925 | 41,960,925 | |||||||||||||||||||||
Diluted | 42,444,482 | 43,621,979 | 41,960,925 | 41,960,925 | |||||||||||||||||||||
Year ended
|
Year ended
|
||||||||||||||||||||||||
31 December 2014
|
31 December 2013
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of revenues
|
232 | 201 | |||||||||||||||||||||||
Research and development
|
474 | 468 | |||||||||||||||||||||||
Selling and marketing
|
538 | 448 | |||||||||||||||||||||||
General and administrative
|
1,181 | 1,151 | |||||||||||||||||||||||
2,425 | 2,268 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of revenues
|
4,792 | 4,792 | |||||||||||||||||||||||
Selling and marketing
|
850 | 849 | |||||||||||||||||||||||
5,642 | 5,641 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
||||||||||||||||
Year ended | Three months ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Revenues
|
235,133 | 234,866 | 73,097 | 55,728 | ||||||||||||
Cost of revenues
|
151,498 | 155,210 | 47,325 | 35,519 | ||||||||||||
Gross profit
|
83,635 | 79,656 | 25,772 | 20,209 | ||||||||||||
Research and development expenses:
|
||||||||||||||||
Expenses incurred
|
27,635 | 29,491 | 6,804 | 7,627 | ||||||||||||
Less - grants
|
2,477 | 1,591 | 675 | 142 | ||||||||||||
25,158 | 27,900 | 6,129 | 7,485 | |||||||||||||
Selling and marketing expenses
|
32,537 | 32,214 | 7,257 | 8,535 | ||||||||||||
General and administrative expenses
|
20,903 | 23,071 | 6,892 | 6,341 | ||||||||||||
Restructuring Costs
|
- | 564 | - | 564 | ||||||||||||
Operating income (loss)
|
5,037 | (4,093 | ) | 5,494 | (2,716 | ) | ||||||||||
Financial expenses, net
|
(3,837 | ) | (6,239 | ) | (1,939 | ) | (1,602 | ) | ||||||||
Income (loss) before taxes on income
|
1,200 | (10,332 | ) | 3,555 | (4,318 | ) | ||||||||||
Taxes on income (tax benefit)
|
1,901 | (755 | ) | 1,118 | (708 | ) | ||||||||||
Net income (loss) from continuing operations
|
(701 | ) | (9,577 | ) | 2,437 | (3,610 | ) | |||||||||
Net loss from discontinued operations
|
(795 | ) | (8,320 | ) | - | (3,911 | ) | |||||||||
Net income (loss)
|
(1,496 | ) | (17,897 | ) | 2,437 | (7,521 | ) | |||||||||
Net income (loss) per share from continuing operations (basic and diluted)
|
(0.02 | ) | (0.23 | ) | 0.06 | (0.09 | ) | |||||||||
Net loss per share from discontinued operations (basic and diluted)
|
(0.02 | ) | (0.20 | ) | - | (0.09 | ) | |||||||||
Net income (loss) per share (basic and diluted)
|
(0.04 | ) | (0.43 | ) | 0.06 | (0.18 | ) | |||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing net earnings (loss) per share
|
||||||||||||||||
Basic
|
42,444,482 | 41,960,925 | 42,664,812 | 42,098,075 | ||||||||||||
Diluted
|
42,444,482 | 41,960,925 | 43,165,834 | 42,098,075 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
US dollars in thousands
|
||||||||||||||||
Year ended | Three months ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Cash flows from continuing operations
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss)
|
(1,496 | ) | (17,897 | ) | 2,437 | (7,521 | ) | |||||||||
Net loss from discontinued operations
|
(795 | ) | (8,320 | ) | - | (3,911 | ) | |||||||||
Net income (loss) from continuing operations
|
(701 | ) | (9,577 | ) | 2,437 | (3,610 | ) | |||||||||
Adjustments required to reconcile net income (loss)
|
||||||||||||||||
to net cash generated provided by (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
15,951 | 17,559 | 4,325 | 4,049 | ||||||||||||
Stock-based compensation
|
2,425 | 2,268 | 582 | 630 | ||||||||||||
Accrued severance pay, net
|
301 | (38 | ) | 259 | (37 | ) | ||||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
858 | 307 | 394 | (1,075 | ) | |||||||||||
Exchange rate differences on long-term loans
|
(416 | ) | 157 | (105 | ) | 65 | ||||||||||
Capital loss from disposal of property and equipment
|
430 | 48 | 189 | 35 | ||||||||||||
Deferred income taxes
|
7 | (2,733 | ) | 63 | (3,024 | ) | ||||||||||
Increase in trade receivables, net
|
(2,457 | ) | (4,228 | ) | (3,995 | ) | (4,894 | ) | ||||||||
Decrease (increase) in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
(20,251 | ) | 10,740 | (8,520 | ) | 9,596 | ||||||||||
Decrease (increase) in inventories
|
(445 | ) | (6,502 | ) | 781 | 1,289 | ||||||||||
Increase (decrease) in trade payables
|
2,226 | (1,225 | ) | 6,930 | (4,854 | ) | ||||||||||
Increase (decrease) in accrued expenses
|
5,401 | (4,703 | ) | 3,910 | (464 | ) | ||||||||||
Increase (decrease) in advances from customers, held
|
||||||||||||||||
by trustees
|
14,068 | (4,448 | ) | 14,133 | - | |||||||||||
Increase (decrease) in other current liabilities and other long term liabilities
|
(33,559 | ) | 18,772 | (13,958 | ) | 24,360 | ||||||||||
Net cash provided by (used in) operating activities
|
(16,162 | ) | 16,397 | 7,425 | 22,066 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
US dollars in thousands
|
||||||||||||||||
Year ended | Three months ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2014
|
2013 |
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(12,630 | ) | (4,063 | ) | (435 | ) | (1,246 | ) | ||||||||
Investment in restricted cash held by trustees
|
(24,869 | ) | (17,587 | ) | (18,955 | ) | (3,132 | ) | ||||||||
Proceeds from restricted cash held by trustees
|
12,306 | 13,744 | 3,681 | 3,461 | ||||||||||||
Investment in restricted cash (including long-term)
|
(12,788 | ) | (25,961 | ) | (2,207 | ) | (23,480 | ) | ||||||||
Proceeds from restricted cash (including long-term)
|
11,228 | 2,975 | 10,996 | 418 | ||||||||||||
Purchase of intangible assets
|
- | (16 | ) | - | - | |||||||||||
Net cash used in investing activities
|
(26,753 | ) | (30,908 | ) | (6,920 | ) | (23,979 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||||||
Capital lease payments
|
(234 | ) | - | (148 | ) | - | ||||||||||
Issuance of restricted stock units and exercise of stock options
|
1,185 | 581 | 437 | 2 | ||||||||||||
Payment of obligation related to the purchase of intangible assets
|
(500 | ) | (500 | ) | - | - | ||||||||||
Short term bank credit, net
|
16,571 | (3,518 | ) | 2,394 | (3,426 | ) | ||||||||||
Repayment of long-term loans
|
(4,633 | ) | (12,950 | ) | (149 | ) | (146 | ) | ||||||||
Net cash provided by (used in) financing activities
|
12,389 | (16,387 | ) | 2,534 | (3,570 | ) | ||||||||||
Cash flows from discontinued operations
|
||||||||||||||||
Net cash used in operating activities
|
- | (5,996 | ) | - | (4,688 | ) | ||||||||||
Net cash provided by investing activities
|
- | 15,791 | - | 15,086 | ||||||||||||
Net cash provided by (used in) financing activities
|
- | 12,884 | - | (300 | ) | |||||||||||
- | 22,679 | - | 10,098 | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(172 | ) | (325 | ) | 49 | (105 | ) | |||||||||
Decrease in cash and cash equivalents
|
(30,698 | ) | (8,544 | ) | 3,088 | 4,510 | ||||||||||
Cash and cash equivalents at the beginning of the period
|
58,424 | 66,968 | 24,638 | 53,914 | ||||||||||||
Cash and cash equivalents at the end of the period
|
27,726 | 58,424 | 27,726 | 58,424 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||
CONDENSED EBITDA
|
||||||||||||||||
US dollars in thousands
|
||||||||||||||||
Year ended | Three months ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating income (loss)
|
5,037 | (4,093 | ) | 5,494 | (2,716 | ) | ||||||||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
2,425 | 2,268 | 582 | 630 | ||||||||||||
Restructuring costs
|
- | 564 | - | 564 | ||||||||||||
Depreciation and amortization
|
15,951 | 17,559 | 4,325 | 4,049 | ||||||||||||
EBITDA
|
23,413 | 16,298 | 10,401 | 2,527 |