FREMONT, Calif., March 12, 2020 (GLOBE NEWSWIRE) -- Identiv, Inc. (NASDAQ: INVE), a global provider of physical security and secure identification, reported financial results for the fiscal fourth quarter and year ended December 31, 2019.
Fiscal Year 2019 Financial Highlights (compared to Fiscal Year 2018)
- Revenue increased 7% to a record $83.8 million
- Premises revenue increased 20% to $41.6 million
- Software and Services revenue increased 27% to $11.3 million
- Gross profit increased 10% to $36.7 million, or 43.8% of total revenue
- Net loss attributable to Identiv, Inc. improved by $3.6 million to $(1.2) million
- Non-GAAP adjusted EBITDA increased 20% to $6.8 million
Fourth Quarter 2019 and Recent Operational Highlights
- Launched subscription-based Hirsch Velocity Cirrus, the industry’s most reliable cloud-based access control as a service (ACaaS) solution
- Launched subscription-based secure mobile PDF signing for armed forces, federal agencies, and commercial customers to provide CAC and PIC-Authenticated document signing from mobile devices
- Partnered with SiteWatch Safety to deliver cloud-based emergency electronic mustering via Freedom Cloud Access Control to enhance personnel safety for a major oil and gas infrastructure project in Canada
- Partnered with Kensington® to embed secure authentication technology into Kensington’s Blackbelt™ Rugged Case for the Microsoft Surface Pro and Microsoft Surface Go
- Launched eco-friendly RFID and NFC tags for environmentally conscious companies focusing on a sustainable ecological footprint
- As of December 31, 2019, backlog was up 50% from the same period last year
Fourth Quarter 2019 Financial Results
Revenue for the fourth quarter of 2019 was $19.0 million, a decrease of 11% from $21.3 million in the fourth quarter of 2018 and a decrease of 18% from $23.0 million in the third quarter of 2019.
Revenue in the Premises segment decreased 3% from the fourth quarter of 2018 and decreased 33% from the prior quarter to $8.6 million. Revenue in the Identity segment decreased 17% from the fourth quarter of 2018 and increased 2% from the prior quarter to $10.3 million. The year-over-year decrease in the Premises segment was mainly driven by un-evenness of our large video analytics deployments to enterprise customers, offset by higher sales of our traditional physical access control product lines and new incremental revenue from our Viscount acquisition. The year-over-year decrease in the Identity segment primarily reflects the planned reduction of lower margin access card sales, offset by higher sales of RFID transponder products.
GAAP gross margin was 40% in the fourth quarter of 2019, a decrease compared to 48% in the fourth quarter of 2018 and a decrease from 46% in the third quarter of 2019. The year-over-year change in gross margin was primarily attributable to the change in product mix within our segments.
GAAP operating expenses, including research and development (R&D), sales and marketing (S&M), general and administrative (G&A), and restructuring and severance charges, were $9.3 million in the fourth quarter of 2019, compared to $9.1 million in the fourth quarter of 2018 and $9.3 million in the third quarter of 2019.
Non-GAAP operating expenses (adjusted to exclude restructuring and severance costs and certain non-cash charges, such as stock-based compensation, depreciation and amortization as well as other non-GAAP items consisting of the increase in fair value of the earnout liability and acquisition-related transaction costs) for the fourth quarter of 2019 were $7.7 million, compared to $7.4 million in the fourth quarter of 2018 and $7.9 million in the third quarter of 2019.
GAAP net loss attributable to Identiv, Inc. was $(1.8) million in the fourth quarter of 2019, compared to a net income of $630,000 in the fourth quarter of 2018 and net income of $1.1 million in the third quarter of 2019.
GAAP net loss attributable to common stockholders per share (EPS) was $(0.12) in the fourth quarter of 2019, compared to a net loss of $(0.01) per share in the fourth quarter of 2018 and net income of $0.05 per share in the third quarter of 2019. GAAP net income attributable to common stockholders in the fourth quarter of 2019 includes the accretion of dividends on the Series B preferred stock, which the Company began accruing quarterly in 2019.
Non-GAAP adjusted EBITDA in the fourth quarter of 2019 totaled $0.2 million, compared to $3.1 million in the fourth quarter of 2018, and $3.0 million in the third quarter of 2019.
Fiscal Year 2019 Financial Results
Revenue for the fiscal year 2019 was $83.8 million, an increase of 7% from $78.1 million in fiscal year 2018. The increase in revenue was primarily due to higher revenue in the Premises segment.
Revenue in the Premises segment increased 20% to $41.6 million from $34.6 million in the fiscal year 2018. The increase in Premises segment revenue was mainly driven by higher sales of physical access control solutions products, and software and related support services. Revenue in the Identity segment decreased 3% to $42.2 million from $43.6 million in the fiscal year 2018. The decrease in Identity segment revenue primarily reflects the planned reduction of lower margin access card sales, offset by higher sales of RFID transponder products.
GAAP gross margin was 44% in fiscal year 2019, an improvement compared to 43% in fiscal year 2018. Gross margin in the Premises segment was 53%, compared to 56% in 2018. The lower gross margin in the Premises segment mainly reflects adjustments to inventory reserves in the first quarter of 2019 as a result of management’s assessment of on-hand inventory levels and demand forecasts. Gross margin in the Identity segment was 35%, compared to 32% in 2018. The higher gross margin in the Identity segment mainly reflects sales of higher margin mobile logical access readers and software as well as the planned reduction of lower margin access card sales to higher margin credential sales.
GAAP operating expenses were $36.8 million in fiscal year 2019, compared to $35.2 million in fiscal year 2018, an increase of 4%. The increase was primarily due to increases in research and development and selling and marketing expenses, which were partially offset by decreases in general and administrative expenses.
Non-GAAP operating expenses (adjusted to exclude restructuring and severance costs and certain non-cash charges, such as stock-based compensation, depreciation and amortization as well as other non-GAAP items consisting of the increase in fair value of the earnout liability and acquisition-related transaction costs) were $31.3 million in fiscal year 2019, compared to $29.0 million in fiscal year 2018, an increase of 8%.
GAAP net loss attributable to Identiv, Inc. in fiscal year 2019 totaled $(1.2) million, compared with GAAP net loss to the Company of $(4.7) million in fiscal year 2018. GAAP net loss attributable to common stockholders per share was $(0.13), compared to net loss of $(0.35) per share in fiscal year 2018.
Non-GAAP adjusted EBITDA in fiscal year 2019 totaled $6.8 million, compared with a non-GAAP adjusted EBITDA of $5.7 million in full year 2018, predominantly reflecting higher revenues as well as higher gross margins, which were offset slightly by higher operating expenses.
See note regarding “Use of Non-GAAP Financial Measures” below for a discussion of the non-GAAP measures used in this press release.
Cash was $9.4 million at December 31, 2019, compared to $10.9 million at December 31, 2018, and $11.1 million at September 30, 2019.
Financial Outlook
The Company has reiterated its financial outlook for the fiscal year ending December 31, 2020. The Company expects revenue to be between $86.0 million and $90.0 million, non-GAAP adjusted EBITDA to be between $10.0 million and $11.0 million, and non-GAAP adjusted net income to be between $2.0 million and $3.0 million, and earnings per basic share to range between $0.06 and $0.12. The Company also anticipates positive GAAP net cash from operations and non-GAAP free cash flow for the full year 2020.
Management Commentary
“Despite the challenges we encountered towards the end of the year, the strong operational progress we made throughout 2019, and the resilient nature of our business delivered positive results overall for the year,” said Steven Humphreys, Identiv CEO. “Our Premises business increased 20%, nearly three times the industry growth rate, showing the strength of our total solution and the traction we’re generating as we complement our core business with the addition of recurring revenue streams. Software and services grew 27% year-over-year, a key proof point that, we’re moving in the right direction strategically. With our new sales people driving increased revenues, our substantial backlog and the increasing demand for our RFID business, we believe we’re well positioned to execute on our major initiatives in 2020 and to continue to drive growth and profitability while strengthening our strategic position and business value.”
Sandra Wallach, Identiv CFO, added: “During 2019, we grew revenue by 7% to $83.8 million, but we improved our non-GAAP adjusted EBITDA by 20% to $6.8 million and substantially narrowed our net loss, which are indicative of our ability to manage costs and effectively respond to dynamic market conditions. With our balance sheet bolstered from our amended loan and security agreement, we believe we stand well positioned to drive growth, improving non-GAAP adjusted EBITDA margins, and profitability in 2020. We are continuing to track the potential impact of COVID-19 and will provide an update if the situation persists well into the next quarter or worsens.”
Conference Call
Identiv management will hold a conference call today (March 12, 2020) at 5:00 p.m. ET (2:00 p.m. PT) to discuss these financial results. A question and answer session will follow management's presentation.
Toll-Free Number: 1-855-327-6837
International Number: 1-631-891-4304
Call ID: 10008832
Webcast link: here
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at +1-949-574-3860.
The conference call will be broadcast simultaneously and available for replay here.
The replay of the call will be available after 8:00 p.m. Eastern time on the same day through April 11, 2020 under 1-844-512-2921 (Toll-Free Replay Number) and 1-412-317-6671 (International Replay Number) with Replay ID: 10008832.
About Identiv
Identiv, Inc. is a global provider of physical security and secure identification. Identiv’s products, software, systems, and services address the markets for physical and logical access control, video analytics and a wide range of RFID-enabled applications. Customers in the government, enterprise, consumer, education, healthcare, banking, retail, and transportation sectors rely on Identiv’s access and identification solutions. Identiv's mission is to secure the connected physical world: from perimeter to desktop access, and from the world of physical things to the Internet of Everything. Identiv is a publicly traded company and its common stock is listed on the NASDAQ Capital Market in the U.S. under the symbol “INVE.” For more information, visit identiv.com.
Non-GAAP Financial Measures (Unaudited)
This press release includes financial information that has not been prepared in accordance with GAAP, including non-GAAP adjusted EBITDA, non-GAAP operating expenses and non-GAAP free cash flow. Identiv uses non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends. The non-GAAP adjusted EBITDA discussed above exclude items that are included in GAAP net income (loss), GAAP operating expenses, and GAAP gross margin, and excludes provision for income taxes, net income attributable to noncontrolling interest, interest expense, foreign currency (gains) losses, stock-based compensation, amortization and depreciation, increase in fair value of earnout liability, acquisition related transaction costs, and restructuring and severance. Non-GAAP operating expenses exclude stock-based compensation, amortization and depreciation, increase in fair value of earnout liability, acquisition related transaction costs and restructuring and severance. Non-GAAP free cash flow includes capital expenditures. For historical periods, the exclusions are detailed in the reconciliation table included in this press release. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures as detailed in this press release.
Note Regarding Forward-Looking Information
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those involving future events and future results that are based on current expectations as well as the current beliefs and assumptions of the Company’s management and can be identified by words such as “anticipates”, “believes”, “plans”, “will”, “intends”, “expects”, and similar references to the future. Any statement that is not a historical fact, including the statements regarding the Company’s expectations regarding future operating and financial performance, including 2020 guidance, the Company’s beliefs regarding the benefits of its acquisitions, the Company’s beliefs regarding its ability to achieve its business and strategic objectives and expected benefits thereof, the drivers of momentum in its business, the Company’s beliefs regarding its ability to execute on its key initiatives and the potential benefits thereof the Company’s intended focus for 2020, the Company’s belief that it is continuing to manage costs efficiently, the Company’s beliefs regarding its ability to respond to market conditions, and the Company’s beliefs regarding the benefits and attributes of its platform and products, and its status in the market and with customers is a forward-looking statement. Forward-looking statements are only predictions and are subject to a number of risks and uncertainties, many of which are outside our control, which could cause actual results to differ materially and adversely from those expressed in any forward-looking statements. Factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, actual results for 2020, the Company’s ability to continue the momentum in its business, its ability to successfully execute its business strategy, the actual benefits achieved through acquisitions, the level and timing of customer orders, the success of its products and partnerships, industry trends and seasonality, the impact of COVID-19, and factors discussed in its public reports, including its Annual Report on Form 10-K for the year ended December 31, 2018 and subsequent reports filed with the U.S. Securities and Exchange Commission. All forward-looking statements are based on information available to us on the date hereof, and we assume no obligation to update such statements.
Investor Relations Contact:
Matt Glover and Charlie Schumacher
Gateway Investor Relations
1-949-574-3860
IR@identiv.com
Media Contact:
press@identiv.com
— Financials Follow —
| Identiv, Inc. | |||||||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||
| (unaudited) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2019 | 2019 | 2018 | 2019 | 2018 | |||||||||||||||
| Net revenue | $ | 18,970 | $ | 23,026 | $ | 21,298 | $ | 83,755 | $ | 78,142 | |||||||||
| Cost of revenue | 11,429 | 12,500 | 11,111 | 47,101 | 44,810 | ||||||||||||||
| Gross profit | 7,541 | 10,526 | 10,187 | 36,654 | 33,332 | ||||||||||||||
| Operating expenses: | |||||||||||||||||||
| Research and development | 2,387 | 2,125 | 1,851 | 8,616 | 7,235 | ||||||||||||||
| Selling and marketing | 4,449 | 4,470 | 4,215 | 18,138 | 16,391 | ||||||||||||||
| General and administrative | 1,953 | 2,591 | 2,872 | 9,445 | 10,824 | ||||||||||||||
| Increase in fair value of earnout liability | 375 | 175 | — | 550 | — | ||||||||||||||
| Restructuring and severance | 115 | (87 | ) | 156 | 14 | 747 | |||||||||||||
| Total operating expenses | 9,279 | 9,274 | 9,094 | 36,763 | 35,197 | ||||||||||||||
| (Loss) income from operations | (1,738 | ) | 1,252 | 1,093 | (109 | ) | (1,865 | ) | |||||||||||
| Non-operating income (expense): | |||||||||||||||||||
| Interest expense, net | (151 | ) | (246 | ) | (279 | ) | (917 | ) | (1,518 | ) | |||||||||
| Loss on extinguishment of debt | — | — | — | — | (1,369 | ) | |||||||||||||
| Gain on sale of investment | 142 | — | — | 142 | — | ||||||||||||||
| Foreign currency gains (losses), net | (37 | ) | 168 | (150 | ) | 59 | 204 | ||||||||||||
| (Loss) income before income taxes and noncontrolling interest | (1,784 | ) | 1,174 | 664 | (825 | ) | (4,548 | ) | |||||||||||
| Income tax provision | (37 | ) | (105 | ) | (34 | ) | (326 | ) | (155 | ) | |||||||||
| Net (loss) income | (1,821 | ) | 1,069 | 630 | (1,151 | ) | (4,703 | ) | |||||||||||
| Less: Income attributable to noncontrolling interest | — | — | — | — | (5 | ) | |||||||||||||
| Net (loss) income attributable to Identiv, Inc. | (1,821 | ) | 1,069 | 630 | (1,151 | ) | (4,708 | ) | |||||||||||
| Cumulative dividends on Series B preferred stock | (263 | ) | (262 | ) | (833 | ) | (1,042 | ) | (833 | ) | |||||||||
| Net (loss) income attributable to common stockholders | $ | (2,084 | ) | $ | 807 | $ | (203 | ) | $ | (2,193 | ) | $ | (5,541 | ) | |||||
| Net (loss) income per share: | |||||||||||||||||||
| Basic | $ | (0.12 | ) | $ | 0.05 | $ | (0.01 | ) | $ | (0.13 | ) | $ | (0.35 | ) | |||||
| Diluted | $ | (0.12 | ) | $ | 0.05 | $ | (0.01 | ) | $ | (0.13 | ) | $ | (0.35 | ) | |||||
| Weighted average shares used in computing net (loss) income per common share: | |||||||||||||||||||
| Basic | 17,136 | 17,006 | 16,157 | 16,984 | 15,654 | ||||||||||||||
| Diluted | 17,136 | 17,766 | 16,157 | 16,984 | 15,654 | ||||||||||||||
| Identiv, Inc. | |||||||||||||||||||
| Consolidated Balance Sheets | |||||||||||||||||||
| (in thousands) | |||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||
| 2019 | 2019 | 2019 | 2019 | 2018 | |||||||||||||||
| ASSETS | |||||||||||||||||||
| Current assets: | |||||||||||||||||||
| Cash | $ | 9,383 | $ | 11,052 | $ | 11,117 | $ | 8,930 | $ | 10,866 | |||||||||
| Accounts receivable, net of allowances | 18,363 | 19,261 | 17,560 | 15,456 | 14,952 | ||||||||||||||
| Inventories | 16,145 | 13,964 | 13,588 | 12,460 | 13,631 | ||||||||||||||
| Prepaid expenses and other assets | 2,292 | 2,812 | 2,931 | 2,361 | 2,743 | ||||||||||||||
| Total current assets | 46,183 | 47,089 | 45,196 | 39,207 | 42,192 | ||||||||||||||
| Property and equipment, net | 2,042 | 2,202 | 2,425 | 2,669 | 2,624 | ||||||||||||||
| Operating lease right-of-use assets | 4,629 | 5,133 | 5,525 | 5,970 | — | ||||||||||||||
| Intangible assets, net | 10,104 | 10,722 | 11,378 | 11,997 | 10,980 | ||||||||||||||
| Goodwill | 10,238 | 10,128 | 10,138 | 10,441 | 9,286 | ||||||||||||||
| Other assets | 1,122 | 1,216 | 1,188 | 1,322 | 1,224 | ||||||||||||||
| Total assets | $ | 74,318 | $ | 76,490 | $ | 75,850 | $ | 71,606 | $ | 66,306 | |||||||||
| LIABILITIES AND STOCKHOLDERS´ EQUITY | |||||||||||||||||||
| Current liabilities: | |||||||||||||||||||
| Accounts payable | $ | 8,799 | $ | 7,596 | $ | 8,211 | $ | 6,304 | $ | 5,654 | |||||||||
| Current portion - payment obligation | 1,311 | 1,192 | 1,122 | 1,050 | 1,025 | ||||||||||||||
| Current portion - financial liabilities | 14,189 | 14,812 | 13,222 | 11,787 | 11,554 | ||||||||||||||
| Operating lease liabilities | 1,814 | 1,914 | 1,880 | 2,067 | — | ||||||||||||||
| Notes payable | — | — | — | — | 2,000 | ||||||||||||||
| Deferred revenue | 2,193 | 2,880 | 3,052 | 2,779 | 2,174 | ||||||||||||||
| Accrued compensation and related benefits | 1,671 | 1,853 | 1,866 | 1,779 | 1,794 | ||||||||||||||
| Other accrued expenses and liabilities | 4,498 | 4,179 | 4,696 | 4,165 | 5,277 | ||||||||||||||
| Total current liabilities | 34,475 | 34,426 | 34,049 | 29,931 | 29,478 | ||||||||||||||
| Long-term payment obligation | 360 | 860 | 1,216 | 1,569 | 1,860 | ||||||||||||||
| Long-term operating lease liabilities | 3,013 | 3,409 | 3,827 | 4,072 | — | ||||||||||||||
| Long-term deferred revenue | 640 | 685 | 660 | 625 | 636 | ||||||||||||||
| Other long-term liabilities | 364 | 366 | 558 | 559 | 632 | ||||||||||||||
| Total liabilities | 38,852 | 39,746 | 40,310 | 36,756 | 32,606 | ||||||||||||||
| Total stockholders´ equity | 35,466 | 36,744 | 35,540 | 34,850 | 33,700 | ||||||||||||||
| Total liabilities and stockholders´equity | $ | 74,318 | $ | 76,490 | $ | 75,850 | $ | 71,606 | $ | 66,306 | |||||||||
| Identiv, Inc. | |||||||||||||||||||
| Reconciliation of GAAP and Non-GAAP Financial Information | |||||||||||||||||||
| (in thousands) | |||||||||||||||||||
| (unaudited) | |||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||
| 2019 | 2019 | 2018 | 2019 | 2018 | |||||||||||||||
| Reconciliation of GAAP gross profit margin and non-GAAP gross profit margin | |||||||||||||||||||
| GAAP cost of revenue | $ | 11,429 | $ | 12,500 | $ | 11,111 | $ | 47,101 | $ | 44,810 | |||||||||
| Reconciling items included in GAAP cost of revenue: | |||||||||||||||||||
| Stock-based compensation | (32 | ) | (35 | ) | 25 | (130 | ) | (89 | ) | ||||||||||
| Amortization and depreciation | (318 | ) | (340 | ) | (297 | ) | (1,298 | ) | (1,231 | ) | |||||||||
| Total reconciling items included in GAAP cost of revenue | (350 | ) | (375 | ) | (272 | ) | (1,428 | ) | (1,320 | ) | |||||||||
| Non-GAAP cost of revenue | $ | 11,079 | $ | 12,125 | $ | 10,839 | $ | 45,673 | $ | 43,490 | |||||||||
| Non-GAAP gross profit margin | 42 | % | 47 | % | 49 | % | 45 | % | 44 | % | |||||||||
| Reconciliation of GAAP operating expenses to non-GAAP operating expenses | |||||||||||||||||||
| GAAP operating expenses | $ | 9,279 | $ | 9,274 | $ | 9,094 | $ | 36,763 | $ | 35,197 | |||||||||
| Reconciling items included in GAAP operating expenses: | |||||||||||||||||||
| Stock-based compensation | (549 | ) | (654 | ) | (634 | ) | (2,520 | ) | (2,557 | ) | |||||||||
| Amortization and depreciation | (561 | ) | (614 | ) | (497 | ) | (2,285 | ) | (1,925 | ) | |||||||||
| Increase in fair value of earnout liability | (375 | ) | (175 | ) | — | (550 | ) | — | |||||||||||
| Acquisition related transaction costs | (9 | ) | (19 | ) | (379 | ) | (102 | ) | (984 | ) | |||||||||
| Restructuring and severance | (115 | ) | 87 | (156 | ) | (14 | ) | (747 | ) | ||||||||||
| Total reconciling items included in GAAP operating expenses | (1,609 | ) | (1,375 | ) | (1,666 | ) | (5,471 | ) | (6,213 | ) | |||||||||
| Non-GAAP operating expenses | $ | 7,670 | $ | 7,899 | $ | 7,428 | $ | 31,292 | $ | 28,984 | |||||||||
| Reconciliation of GAAP net (loss) income to non-GAAP adjusted EBITDA | |||||||||||||||||||
| GAAP net (loss) income attributable to Identiv, Inc. | $ | (1,821 | ) | $ | 1,069 | $ | 630 | $ | (1,151 | ) | $ | (4,708 | ) | ||||||
| Reconciling items included in GAAP net (loss) income: | |||||||||||||||||||
| Provision for income taxes | 37 | 105 | 34 | 326 | 155 | ||||||||||||||
| Net income attributable to noncontrolling interest | — | — | — | — | 5 | ||||||||||||||
| Interest expense, net | 151 | 246 | 279 | 917 | 1,518 | ||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 1,369 | ||||||||||||||
| Foreign currency (gains) losses, net | 37 | (168 | ) | 150 | (59 | ) | (204 | ) | |||||||||||
| Stock-based compensation | 581 | 689 | 659 | 2,650 | 2,646 | ||||||||||||||
| Amortization and depreciation | 879 | 954 | 794 | 3,583 | 3,156 | ||||||||||||||
| Increase in fair value of earnout liability | 375 | 175 | — | 550 | — | ||||||||||||||
| Acquisition related transaction costs | 9 | 19 | 379 | 102 | 984 | ||||||||||||||
| Gain on sale of investment | (142 | ) | — | — | (142 | ) | — | ||||||||||||
| Restructuring and severance | 115 | (87 | ) | 156 | 14 | 747 | |||||||||||||
| Total reconciling items included in GAAP net (loss) income | 2,042 | 1,933 | 2,451 | 7,941 | 10,376 | ||||||||||||||
| Non-GAAP adjusted EBITDA | $ | 221 | $ | 3,002 | $ | 3,081 | $ | 6,790 | $ | 5,668 | |||||||||
| Reconciliation of GAAP net cash (used in) provided by operating activities to non-GAAP free cash flow | |||||||||||||||||||
| GAAP net cash (used in) provided by operating activities | (943 | ) | (1,053 | ) | (2,185 | ) | 427 | (5,196 | ) | ||||||||||
| Capital expenditures | (87 | ) | (97 | ) | (712 | ) | (289 | ) | (1,346 | ) | |||||||||
| Non-GAAP free cash flow | $ | (1,030 | ) | $ | (1,150 | ) | $ | (2,897 | ) | $ | 138 | $ | (6,542 | ) | |||||