Cantaloupe, Inc. Reports Fourth Quarter and Fiscal Year 2023 Financial Results

Fourth Quarter 2023 Revenue of $64.2 million, an 11% Year over Year Increase

Fiscal Year 2023 Revenue of $243.6 million, a 19% Year over Year Increase

Fiscal Year 2023 U.S. GAAP Net Income of $0.01 million

Fiscal Year 2023 Adjusted EBITDA of $17.8 million, an 80% Year over Year Increase

Cantaloupe, Inc. (Nasdaq: CTLP) (“Cantaloupe” or the “Company”), a digital payments and software services company that provides end-to-end technology solutions for self-service commerce, today reported results for the fourth quarter and fiscal year ended June 30, 2023.

“Our fourth quarter results, including a fourfold increase in adjusted EBITDA, capped off a strong year for Cantaloupe. Continued growth in all customer segments, the acquisition and integration of Three Square Market (32M), expansion of our presence in micro markets and the continued adoption of Seed software and subscription products drove exceptional fiscal year results,” said Ravi Venkatesan, chief executive officer, Cantaloupe. “At our December analyst day, we set a goal of driving sustained operating leverage. We believe that our 2023 results, as well as our fiscal year 2024 guidance, show that we are well on our way to achieving that goal.”

Fourth Quarter 2023 Key Financial Results:

  • Revenue of $64.2 million, an increase of 11% year over year
    • Transaction fees of $35.5 million, an increase of 18% year over year
    • Subscription fees of $17.5 million, an increase of 17% year over year
    • Equipment sales of $11.2 million, a decrease of 15% year over year
  • Total Dollar Volumes of Transactions were $703.5 million, an increase of 14% year over year
  • Transactions totaled 278.6 million at the end of the fourth quarter of 2023, a slight increase compared to 274.6 million at the end of the fourth quarter of 2022
  • Gross margin of 40.1% compared with 29.5% in the prior year quarter
    • Subscription and transaction fees margins of 44.2% compared to 39.5% in the prior year quarter
    • Equipment sales margins of 20.8% compared to negative 4.6% in the prior year quarter
  • U.S. GAAP Net income applicable to common shares of $2.8 million, or $0.04 per share, compared to Net loss applicable to common shares of $2.1 million, or $(0.03) per share, in the prior year quarter
  • Adjusted EBITDA[1] of $9.2 million compared to $2.0 million in the prior year quarter

______________

1 Adjusted earnings before income taxes, depreciation, and amortization, stock-based compensation expense, and certain other significant infrequent or unusual losses and gains that are not indicative of our core operations (“Adjusted EBITDA”) is a non-GAAP financial measure which is not required by or defined under GAAP. We use this non-GAAP financial measure for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. See Reconciliations of Non-GAAP Measures for a reconciliation U.S. GAAP net income to Adjusted EBITDA.

Fiscal Year 2023 Key Financial Results:

  • Revenue of $243.6 million, an increase of 19% year over year.
    • Transaction fees of $132.6 million, an increase of 20% year over year
    • Subscription fees of $67.6 million, an increase of 16% year over year
    • Equipment sales of $43.4 million, an increase of 19% year over year
  • Total Dollar Volumes of Transactions were $2.6 billion, an increase of 16% year over year
  • Transactions totaled 1.1 billion at the end of 2023 compared to 1.0 billion at the end of 2022, an increase of 4%
  • Gross margin of 33.3% compared with 31.3% in the prior year
    • Subscription and transaction fees margins of 40.2% compared to 38.8% in the prior year
    • Equipment sales margins of 1.7% compared to negative 3.5% in the prior year
  • U.S. GAAP Net income applicable to common shares of $0.01 million, or $0.00 per share, compared to Net loss applicable to common shares of $2.4 million, or $(0.03) per share, in the prior year
  • Adjusted EBITDA[1] of $17.8 million, compared to $9.9 million in the prior year

Recent Business Highlights:

  • Active Customers totaled 28,584 at the end of the fourth quarter of 2023 compared to 23,991 at the end of the fourth quarter of 2022, an increase of 19%.
  • Active Devices totaled 1.17 million at the end of the fourth quarter of 2023 compared to 1.14 million at the end of the fourth quarter of 2022, an increase of 3%.

Fiscal Year 2024 Outlook:

For the full fiscal year 2024, the Company expects the following:

  • Total Revenue to be between $275 million and $285 million
  • The combination of Transaction and Subscription revenue to be between $234 million and $242 million
  • Total U.S. GAAP net income to be between $9 million and $15 million
  • Adjusted EBITDA[1] to be between $28 million and $34 million
  • Total Operating Cash Flow to be between $28 million and $38 million

Webcast and Conference Call:

Cantaloupe will host a live webcast at 5:00 p.m. Eastern Time today which may be accessed in the Investor Relations section of the Company’s website at https://cantaloupeinc.gcs-web.com/events-and-presentations.

Please note that there is a new system to access the live call in order to ask questions. To join the live call, please register here. A dial in and unique PIN will be provided to join the conference call.

A replay of the conference call will also be available in the Investor Relations section of the Company’s website.

About Cantaloupe, Inc.

Cantaloupe, Inc. is a software and payments company that provides end-to-end technology solutions for self-service commerce. Cantaloupe is transforming the self-service commerce industry by offering one integrated solution for payments processing, logistics, and back-office management. The Company’s enterprise-wide platform is designed to increase consumer engagement and sales revenue through digital payments, digital advertising and customer loyalty programs, while providing retailers with control and visibility over their operations and inventory. As a result, customers ranging from vending machine companies, to operators of micro-markets, car charging stations, laundromats, metered parking terminals, kiosks, amusements and more, can run their businesses more proactively, predictably, and competitively. For more information, please visit our website at www.cantaloupe.com.

Discussion of Non-GAAP Financial Measures:

This press release contains discussion of Adjusted EBITDA, a non-GAAP financial measure which is not required or defined under U.S. GAAP (Generally Accepted Accounting Principles). Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Reconciliations between non-GAAP financial measures and the most comparable GAAP financial measures are set forth below. However, we do not provide forward-looking guidance for certain financial measures on a GAAP basis because we are unable to predict certain items contained in the U.S. measures without unreasonable efforts. These items may include acquisition and integration related costs, severance expenses, litigation charges or settlements, and certain other unusual adjustments.

We use Adjusted EBITDA for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We believe that this non-GAAP financial measure provides useful information about our operating results, enhances the overall understanding of past financial performance and future prospects and allows for greater transparency with respect to metrics used by our management in its financial and operational decision making. The presentation of this financial measure is not intended to be considered in isolation or as a substitute for the financial measures prepared and presented in accordance with GAAP, including our net income or net loss or net cash used in operating activities. Management recognizes that non-GAAP financial measures have limitations in that they do not reflect all of the items associated with our net income or net loss as determined in accordance with GAAP, and are not a substitute for or a measure of our profitability or net earnings. Adjusted EBITDA is presented because we believe it is useful to investors as a measure of comparative operating performance. Additionally, we utilize Adjusted EBITDA as a metric in our executive officer and management incentive compensation plans.

We define Adjusted EBITDA as U.S. GAAP net loss before (i) interest income, (ii) interest expense on debt and sales tax reserves, (iii) income tax provision, (iv) depreciation, (v) amortization, (vi) stock-based compensation expense, (vii) fees and charges, net of reimbursement from insurance proceeds, that were incurred in connection with the 2019 Investigation and financial statement restatement activities as well as proxy solicitation costs that are not indicative of our core operations, (viii) one-time project expense, one-time severance expenses, and infrequent integration and acquisition expense, and (ix) certain other significant infrequent or unusual losses and gains that are not indicative of our core operations including asset impairment charges, gain on extinguishment of debt.

Forward-looking Statements:

All statements other than statements of historical fact included in this release, including without limitation Cantaloupe’s future prospects and performance, the business strategy and the plans and objectives of Cantaloupe's management for future operations, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this release, words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “guidance,” “predict,” “potential,” “continue,” “likely,” “will,” “would” and variations of these terms and similar expressions, or the negative of these terms or similar expressions, as they relate to Cantaloupe or its management, may identify forward-looking statements. Such forward-looking statements are based on the reasonable beliefs of Cantaloupe's management, as well as assumptions made by and information currently available to Cantaloupe's management. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including but not limited to general economic, market or business conditions unrelated to our operating performance, including inflation, rising interest rates, financial institution disruptions, public health emergencies such as COVID-19 and declines in consumer confidence and discretionary spending; our ability to compete with our competitors and increase market share; failure to comply with the financial covenants in the Amended JPMorgan Credit Facility; our ability to raise funds in the future through sales of securities or debt financing in order to sustain operations in the normal course of business or if an unexpected or unusual event were to occur; disruptions in or inefficiencies to our supply chain and/or operations; the risks related to the availability of, and cost inflation in, supply chain inputs, including labor, raw materials, packaging and transportation; weather, climate conditions, natural disasters or other unexpected events, whether our current or future customers purchase, lease, rent or utilize ePort devices, Seed’s software solutions or our other products in the future at levels currently anticipated; whether our customers continue to utilize the Company’s transaction processing and related services, as our customer agreements are generally cancellable by the customer on thirty to sixty days’ notice; our ability to acquire and develop relevant technology offerings for current, new and potential customers and partners; risks and uncertainties associated with our expansion into and our operations in Europe and other foreign markets, including general economic conditions, policy changes affecting international trade, political instability, inflation rates, recessions, sanctions, foreign currency exchange rates and controls, foreign investment and repatriation restrictions, legal and regulatory constraints, civil unrest, armed conflict, war and other economic political factors; our ability to satisfy our trade obligations included in accounts payable and accrued expenses; our ability to attract, develop and retain key personnel, or our loss of the serviced or our key executives; the incurrence by us of any unanticipated or unusual non-operating expenses, which may require us to divert our cash resources from achieving our business plan; our ability to predict or estimate our future quarterly or annual revenue and expenses given the developing and unpredictable market for our products; our ability to integrate acquired companies into our current products and services structure; our ability to add new customers and to retain key existing customers from whom a significant portion of our revenue is derived; the ability of a key customer to reduce or delay purchasing products from us; our ability to obtain widespread commercial acceptance of our products and service offerings; whether any patents issued to us will provide any competitive advantages or adequate protection for our products, or would be challenged, invalidated or circumvented by others; our ability to operate without infringing the intellectual property rights of others; the ability of our products and services to avoid disruptions to our systems or unauthorized hacking or credit card fraud; geopolitical conflicts, such as the ongoing conflict between Russia and Ukraine; whether we are able to fully remediate our material weaknesses in our internal controls over financial reporting or continue to experience material weaknesses in our internal controls over financial reporting in the future, and are not able to accurately or timely report our financial condition or results of operations; the ability to remain in compliance with the continued listing standards of the Nasdaq Global Select Market and continue to remain as a member of the US Small-Cap Russell 2000®; whether our suppliers would increase their prices, reduce their output or change their terms of sale; or other risks discussed in Cantaloupe’s filings with the U.S. Securities and Exchange Commission, including but not limited to its Annual Report on Form 10-K for the year ended June 30, 2023. Readers are cautioned not to place undue reliance on these forward-looking statements. Any forward-looking statement made by us in this release speaks only as of the date of this release. Unless required by law, Cantaloupe does not undertake to release publicly any revisions to these forward-looking statements to reflect future events or circumstances or to reflect the occurrence of unanticipated events. If Cantaloupe updates one or more forward-looking statements, no inference should be drawn that Cantaloupe will make additional updates with respect to those or other forward-looking statements.

Unaudited Results:

As the audit of the 2023 Form 10-K is yet to be finalized, the Company’s results presented herein are unaudited and represent the most current information available to the Company’s management. The unaudited results included herein have been prepared by, and are the responsibility of, the Company’s management. The Company’s independent registered public accounting firm has not yet expressed an opinion or any other form of assurance with respect to these financial results. The Company’s actual results may differ from the results presented in this release due to the completion of the year-end financial closing procedures, review and audit and final adjustments and other developments that may arise between the date of this press release and the time that the Company files its fiscal year Form 10-K with the SEC.

-F--CTLP

 

Cantaloupe, Inc.

Consolidated Balance Sheets

 

 

As of June 30,

($ in thousands, except share data)

2023

(Unaudited)

 

 

2022

 

 

 

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

50,927

 

 

$

68,125

 

Accounts receivable, net

 

30,162

 

 

 

37,695

 

Finance receivables, net

 

6,668

 

 

 

6,721

 

Inventory, net

 

31,872

 

 

 

19,754

 

Prepaid expenses and other current assets

 

3,754

 

 

 

4,285

 

Total current assets

 

123,383

 

 

 

136,580

 

 

 

 

 

Non-current assets:

 

 

 

Finance receivables due after one year, net

 

13,307

 

 

 

14,727

 

Property and equipment, net

 

25,281

 

 

 

12,784

 

Operating lease right-of-use assets

 

2,575

 

 

 

2,370

 

Intangibles, net

 

27,812

 

 

 

17,947

 

Goodwill

 

92,005

 

 

 

66,656

 

Other assets

 

5,249

 

 

 

4,568

 

Total non-current assets

 

166,229

 

 

 

119,052

 

 

 

 

 

Total assets

$

289,612

 

 

$

255,632

 

 

 

 

 

Liabilities, convertible preferred stock, and shareholders’ equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

52,869

 

 

$

48,440

 

Accrued expenses

 

26,276

 

 

 

28,154

 

Current obligations under long-term debt

 

882

 

 

 

692

 

Deferred revenue

 

1,666

 

 

 

1,893

 

Total current liabilities

 

81,693

 

 

 

79,179

 

 

 

 

 

Long-term liabilities:

 

 

 

Deferred income taxes

 

275

 

 

 

186

 

Long-term debt, less current portion

 

37,548

 

 

 

13,930

 

Operating lease liabilities, non-current

 

2,504

 

 

 

2,366

 

Total long-term liabilities

 

40,327

 

 

 

16,482

 

 

 

 

 

Total liabilities

$

122,020

 

 

$

95,661

 

Commitments and contingencies

 

 

 

 

 

Convertible preferred stock:

 

 

 

Series A convertible preferred stock, 900,000 shares authorized, 385,782 and 445,063 issued and outstanding, with liquidation preferences of $22,144 and $22,115 at June 30, 2023 and 2022, respectively

 

2,720

 

 

 

3,138

 

Shareholders’ equity:

 

 

 

Common stock, no par value, 640,000,000 shares authorized, 72,664,464 and 71,188,053 shares issued and outstanding at June 30, 2023 and 2022, respectively

 

477,324

 

 

 

469,918

 

Accumulated deficit

 

(312,452

)

 

 

(313,085

)

Total shareholders’ equity

 

164,872

 

 

 

156,833

 

Total liabilities, convertible preferred stock, and shareholders’ equity

$

289,612

 

 

$

255,632

 

 

Cantaloupe, Inc.

Consolidated Statements of Operations

 

 

 

Three months ended

 

Year ended

 

 

June 30,

 

June 30,

($ in thousands, except per share data)

 

2023

(Unaudited)

 

2022

(Unaudited)

 

2023

(Unaudited)

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

 

Subscription and transaction fees

 

$

52,971

 

 

$

44,895

 

 

$

200,223

 

 

$

168,850

 

Equipment sales

 

 

11,202

 

 

 

13,136

 

 

 

43,418

 

 

 

36,352

 

Total revenues

 

 

64,173

 

 

 

58,031

 

 

 

243,641

 

 

 

205,202

 

 

 

 

 

 

 

 

 

 

Costs of sales:

 

 

 

 

 

 

 

 

Cost of subscription and transaction fees

 

 

29,566

 

 

 

27,158

 

 

 

119,715

 

 

 

103,392

 

Cost of equipment sales

 

 

8,867

 

 

 

13,743

 

 

 

42,690

 

 

 

37,615

 

Total costs of sales

 

 

38,433

 

 

 

40,901

 

 

 

162,405

 

 

 

141,007

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

25,740

 

 

 

17,130

 

 

 

81,236

 

 

 

64,195

 

 

 

 

 

 

 

 

 

 

Operating expenses:

��

 

 

 

 

 

 

 

Sales and marketing

 

 

3,539

 

 

 

2,887

 

 

 

12,427

 

 

 

8,908

 

Technology and product development

 

 

3,969

 

 

 

5,174

 

 

 

20,726

 

 

 

21,877

 

General and administrative

 

 

11,747

 

 

 

8,796

 

 

 

36,926

 

 

 

30,519

 

Investigation, proxy solicitation and restatement expenses, net of insurance recoveries

 

 

91

 

 

 

1,196

 

 

 

(362

)

 

 

1,196

 

Integration and acquisition expenses

 

 

354

 

 

 

 

 

 

3,141

 

 

 

 

Depreciation and amortization

 

 

2,589

 

 

 

1,156

 

 

 

7,618

 

 

 

4,352

 

Total operating expenses

 

 

22,289

 

 

 

19,209

 

 

 

80,476

 

 

 

66,852

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

3,451

 

 

 

(2,079

)

 

 

760

 

 

 

(2,657

)

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest income

 

 

530

 

 

 

521

 

 

 

2,515

 

 

 

1,884

 

Interest expense

 

 

(1,068

)

 

 

(424

)

 

 

(2,326

)

 

 

(524

)

Other expense

 

 

(23

)

 

 

(137

)

 

 

(135

)

 

 

(220

)

Total other income (net)

 

 

(561

)

 

 

(40

)

 

 

54

 

 

 

1,140

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

2,890

 

 

 

(2,119

)

 

 

814

 

 

 

(1,517

)

Provision for income taxes

 

 

(58

)

 

 

40

 

 

 

(181

)

 

 

(186

)

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

2,832

 

 

 

(2,079

)

 

 

633

 

 

 

(1,703

)

Preferred dividends

 

 

 

 

 

 

 

 

(623

)

 

 

(668

)

Net income (loss) applicable to common shares

 

$

2,832

 

 

$

(2,079

)

 

$

10

 

 

$

(2,371

)

 

 

 

 

 

 

 

 

 

Net earnings (loss) per common share

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

(0.03

)

 

$

 

 

$

(0.03

)

Diluted

 

$

0.04

 

 

$

(0.03

)

 

$

 

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding used to compute net earnings (loss) per share applicable to common shares

 

 

 

 

 

 

 

 

Basic

 

 

72,604,484

 

 

 

71,139,270

 

 

 

71,978,901

 

 

 

71,091,790

 

Diluted

 

 

72,765,369

 

 

 

71,139,270

 

 

 

72,514,634

 

 

 

71,091,790

 

 

Cantaloupe, Inc.

Consolidated Statements of Cash Flows

 

 

Year ended June 30,

($ in thousands)

2023

(Unaudited)

 

 

2022

 

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

$

633

 

 

$

(1,703

)

 

$

(8,705

)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

Stock-based compensation

 

4,737

 

 

 

6,248

 

 

 

9,075

 

Amortization of debt issuance costs and discounts

 

128

 

 

 

148

 

 

 

2,735

 

Provision for expected losses

 

5,815

 

 

 

3,471

 

 

 

1,236

 

Provision for inventory reserve

 

280

 

 

 

(397

)

 

 

693

 

Depreciation and amortization included in operating expenses

 

7,618

 

 

 

4,352

 

 

 

4,107

 

Depreciation included in cost of subscription and transaction fees for rental equipment

 

1,189

 

 

 

973

 

 

 

1,405

 

Property and equipment write-off

 

364

 

 

 

 

 

 

1,658

 

Gain on extinguishment of debt

 

 

 

 

 

 

 

(3,065

)

Operating lease right-of-use asset impairment

 

 

 

 

 

 

 

1,578

 

Other

 

(116

)

 

 

686

 

 

 

1,104

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

4,960

 

 

 

(13,649

)

 

 

(10,126

)

Finance receivables

 

(32

)

 

 

(1,884

)

 

 

(1,877

)

Inventory

 

(10,387

)

 

 

(14,064

)

 

 

3,142

 

Prepaid expenses and other assets

 

(180

)

 

 

(4,262

)

 

 

(847

)

Accounts payable and accrued expenses

 

(458

)

 

 

12,153

 

 

 

7,013

 

Operating lease liabilities

 

(133

)

 

 

(907

)

 

 

(1,014

)

Deferred revenue

 

(226

)

 

 

130

 

 

 

65

 

Net cash provided by (used in) operating activities

 

14,192

 

 

 

(8,705

)

 

 

8,177

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Capital expenditures

 

(16,151

)

 

 

(9,260

)

 

 

(1,838

)

Acquisition of business, net of cash acquired

 

(35,714

)

 

 

(2,966

)

 

 

 

Proceeds from sale of property and equipment

 

 

 

 

 

 

 

10

 

Net cash used in investing activities

 

(51,865

)

 

 

(12,226

)

 

 

(1,828

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from long-term debt

 

25,000

 

 

 

738

 

 

 

14,550

 

Repayment of long-term debt

 

(1,270

)

 

 

(606

)

 

 

(15,744

)

Proceeds from private placement

 

 

 

 

 

 

 

55,008

 

Payment of equity issuance costs

 

 

 

 

 

 

 

(2,618

)

Payment of Antara prepayment penalty and commitment termination fee

 

 

 

 

 

 

 

(1,200

)

Contingent consideration paid for acquisition

 

(1,000

)

 

 

 

 

 

 

Repurchase of Series A Convertible Preferred Stock

 

(2,151

)

 

 

 

 

 

 

Payment of employee taxes related to stock-based compensation

 

(104

)

 

 

 

 

 

 

Proceeds from exercise of common stock options

 

 

 

 

895

 

 

 

78

 

Payment of third-party debt issuance costs

 

 

 

 

(107

)

 

 

 

Net cash provided by financing activities

 

20,475

 

 

 

920

 

 

 

50,074

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(17,198

)

 

 

(20,011

)

 

 

56,423

 

Cash and cash equivalents at beginning of year

 

68,125

 

 

 

88,136

 

 

 

31,713

 

Cash and cash equivalents at end of year

$

50,927

 

 

$

68,125

 

 

$

88,136

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

Interest paid in cash

$

2,641

 

 

$

755

 

 

$

1,055

 

Income taxes paid in cash

$

61

 

 

$

94

 

 

$

81

 

Common stock issued in business combination (non-cash financing activity)

 

4,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cantaloupe, Inc.

Reconciliation of U.S. GAAP Net Income (Loss) to Adjusted EBITDA

(Unaudited)

 

 

Three months ended June 30,

($ in thousands)

 

2023

 

 

 

2022

 

 

 

2021

 

U.S. GAAP net income (loss)

$

2,832

 

 

$

(2,079

)

 

$

2,658

 

Less: interest income

 

(530

)

 

 

(521

)

 

 

(181

)

Plus: interest expense

 

1,068

 

 

 

424

 

 

 

43

 

Plus: income tax provision

 

58

 

 

 

(40

)

 

 

237

 

Plus: depreciation expense included in costs of sales for rentals

 

337

 

 

 

235

 

 

 

349

 

Plus: depreciation and amortization expense in operating expenses

 

2,589

 

 

 

1156

 

 

 

996

 

EBITDA

 

6,354

 

 

 

(825

)

 

 

4,102

 

Plus: stock-based compensation (a)

 

1,848

 

 

 

1,623

 

 

 

2,709

 

Plus: investigation, proxy solicitation and restatement expenses, net of insurance recoveries (b)

 

91

 

 

 

1,196

 

 

 

 

Plus: integration and acquisition expenses (c)

 

354

 

 

 

 

 

 

 

Plus: remediation expense (d)

 

573

 

 

 

 

 

 

 

Plus: asset impairment charge (e)

 

 

 

 

 

 

 

1,245

 

Plus: gain on extinguishment of debt (f)

 

 

 

 

 

 

 

(3,065

)

Adjustments to EBITDA

 

2,866

 

 

 

2,819

 

 

 

889

 

Adjusted EBITDA

$

9,220

 

 

$

1,994

 

 

$

4,991

 

 

 

 

 

 

 

(a) As an adjustment to EBITDA, we have excluded stock-based compensation, as it does not reflect our cash-based operations.

(b) As an adjustment to EBITDA, we have excluded the costs and corresponding reimbursements related to the 2019 Investigation, because we believe that they represent charges that are not related to our core operations.

(c) As an adjustment to EBITDA, we have excluded expenses incurred in connection with business acquisitions as it does not represent recurring costs or charges related to our core operations.

(d) As an adjustment to EBITDA, we have excluded expense incurred in connection with a one-time project related to remediating previously identified material weakness in our internal control over financial reporting from the prior year.

(e) As an adjustment to EBITDA, we have excluded the non-cash impairment charges related to long-lived operating lease right-of-use assets because we believe that these do not represent charges that are related to our core operations.

(f) As an adjustment to EBITDA, we have excluded the one-time gain related to the forgiveness of our PPP loan.

 

 

Year ended June 30,

($ in thousands)

 

2023

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

Net income (loss)

$

633

 

 

$

(1,703

)

 

$

(8,705

)

Less: interest income

 

(2,515

)

 

 

(1,884

)

 

 

(1,159

)

Plus: interest expense

 

2,326

 

 

 

524

 

 

 

4,013

 

Plus: income tax provision

 

181

 

 

 

186

 

 

 

370

 

Plus: depreciation expense included in cost of sales for rentals

 

1,189

 

 

 

973

 

 

 

1,404

 

Plus: depreciation and amortization expense in operating expenses

 

7,618

 

 

 

4,352

 

 

 

4,107

 

EBITDA

 

9,432

 

 

 

2,448

 

 

 

30

 

Plus: stock-based compensation (a)

 

4,737

 

 

 

6,248

 

 

 

9,075

 

Plus: investigation, proxy solicitation and restatement expenses (b)

 

(362

)

 

 

1,196

 

 

 

 

Plus: integration and acquisition expenses (c)

 

3,141

 

 

 

 

 

 

 

Plus: severance expenses (d)

 

273

 

 

 

 

 

 

 

Plus: remediation expenses (e)

 

573

 

 

 

 

 

 

 

Plus: asset impairment charge (f)

 

 

 

 

 

 

 

1,578

 

Less: gain on extinguishment of debt (g)

 

 

 

 

 

 

 

(3,065

)

Adjustments to EBITDA

 

8,362

 

 

 

7,444

 

 

 

7,588

 

Adjusted EBITDA

$

17,794

 

 

$

9,892

 

 

$

7,618

 

(a) As an adjustment to EBITDA, we have excluded stock-based compensation, as it does not reflect our cash-based operations.

(b) As an adjustment to EBITDA, we have excluded the costs and corresponding reimbursements related to the 2019 Investigation, because we believe that they represent charges that are not related to our core operations. During the year ended June 30, 2023, we incurred additional costs relating to the settlement of the 2019 Investigation, which was partially offset by a $2.0 million D&O insurance reimbursement for legal fees and expenses incurred in connection with the 2019 Investigation. Accordingly, Adjusted EBITDA contains a negative adjustment.

(c) As an adjustment to EBITDA, we have excluded expenses incurred in connection with business acquisitions as it does not represent recurring costs or charges related to our core operations.

(d) As an adjustment to EBITDA, we have excluded expenses incurred in connection with a one-time, non-recurring severance charges related to work force reduction.

(e) As an adjustment to EBITDA, we have excluded expense incurred in connection with a one-time project related to remediating previously identified material weakness in our internal control over financial reporting from the prior year.

(f) As an adjustment to EBITDA, we have excluded the non-cash impairment charges related to long-lived operating lease right-of-use assets because we believe that these do not represent charges that are related to our core operations.

(g) As an adjustment to EBITDA, we have excluded the one-time gain related to the forgiveness of our PPP loan.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.