Ooma, Inc. (NYSE: OOMA), a smart communications platform for businesses and consumers, today released financial results for the fiscal third quarter ended October 31, 2023.
Fiscal Third Quarter 2024 Financial Highlights:
- Revenue: Total revenue was $59.9 million, up 6% year-over-year. Subscription and services revenue increased to $55.9 million from $51.7 million in the third quarter of fiscal 2023, and was 93% of total revenue, primarily driven by the growth of Ooma Business.
- Net Income/Loss: GAAP net income was $2.3 million, or $0.09 per basic and diluted share, compared to GAAP net loss of $2.8 million, or $0.11 per basic and diluted share, in the third quarter of fiscal 2023. GAAP net income in the third quarter of fiscal 2024 includes tax benefit for the release of a $3.2 million valuation allowance resulting from the recording of certain intangible assets in connection with the acquisition of 2600Hz Inc. (“2600Hz”). GAAP net loss in the third quarter of fiscal 2023 included a $1.4 million charge for consolidation of facilities, as well as $0.6 million in acquisition-related costs, both of which resulted from the acquisition of OnSIP in July 2022. Non-GAAP net income was $4.0 million, or $0.15 per diluted share, compared to non-GAAP net income of $3.5 million, or $0.14 per diluted share in the prior year period.
- Adjusted EBITDA: Adjusted EBITDA was $5.0 million, compared to $4.5 million in the third quarter of fiscal 2023.
For more information about non-GAAP net income and Adjusted EBITDA, see the section below titled “Non-GAAP Financial Measures” and the reconciliation provided in this release.
“Q3 was another strong quarter for Ooma, with 8% year-over-year subscription and services revenue growth driven by 14% year-over-year growth in core business services revenue,” said Eric Stang, chief executive officer of Ooma. “We continued in the quarter to invest in premium product features and international expansion for Ooma Office and Ooma Enterprise, and to increase sales resources and reseller partnerships for AirDial. In addition, we acquired the company 2600Hz to expand our technological resources and capitalize on the opportunity we see in the wholesale and CPaaS marketplace. We believe we are pursuing exciting opportunities for growth in conjunction with sensible expense management.”
Business Outlook:
For the fourth quarter of fiscal 2024, Ooma expects:
- Total revenue in the range of $61.2 million to $61.8 million.
- GAAP net loss in the range of $3.5 million to $3.8 million and GAAP net loss per share in the range of $0.13 to $0.14.
- Non-GAAP net income in the range of $3.1 million to $3.4 million and non-GAAP net income per share in the range of $0.12 to $0.13.
For the full fiscal year 2024, Ooma expects:
- Total revenue in the range of $236.3 million to $236.9 million.
- GAAP net loss in the range of $1.2 million to $1.5 million, and GAAP net loss per share in the range of $0.04 to $0.05.
- Non-GAAP net income in the range of $14.9 million to $15.2 million, and non-GAAP net income per share in the range of $0.57 to $0.58.
The following is a reconciliation of GAAP net loss to non-GAAP net income and GAAP basic and diluted net loss per share to non-GAAP diluted net income per share guidance for the fiscal fourth quarter and the fiscal year ending January 31, 2024 (in millions, except per share data):
| Projected range | ||||||
| Three Months Ending | Fiscal Year Ending | |||||
| January 31, 2024 | January 31, 2024 | |||||
| (unaudited) | ||||||
| GAAP net loss |
($3.5)-($3.8 |
) |
($1.2)-($1.5 |
) |
||
| Stock-based compensation and related taxes |
4.5 |
|
15.5 |
|
||
| Amortization of intangible assets and acquisition-related costs |
1.9 |
|
4.3 |
|
||
| Restructuring costs |
0.5 |
|
0.5 |
|
||
| Acquisition-related income tax benefit |
— |
|
(3.2 |
) |
||
| Facilities consolidation gain |
— |
|
(1.0 |
) |
||
| Legal settlement costs |
— |
|
0.3 |
|
||
| Non-GAAP net income | $3.1-$3.4 | $14.9-$15.2 | ||||
| GAAP net loss per share |
($0.13)-($0.14 |
) |
($0.04)-($0.05 |
) |
||
| Stock-based compensation and related taxes |
0.17 |
|
0.59 |
|
||
| Amortization of intangible assets and acquisition-related costs |
0.07 |
|
0.16 |
|
||
| Restructuring costs |
0.02 |
|
0.02 |
|
||
| Acquisition-related income tax benefit |
— |
|
(0.12 |
) |
||
| Facilities consolidation gain |
— |
|
(0.04 |
) |
||
| Legal settlement costs |
— |
|
0.01 |
|
||
| Non-GAAP net income per share |
$0.12-$0.13 |
|
$0.57-$0.58 |
|
||
| Weighted-average number of shares used in per share amounts: | ||||||
| Basic |
26.2 |
|
25.7 |
|
||
| Diluted |
26.7 |
|
26.3 |
|
||
Conference Call Information:
The company will host a conference call and live webcast for analysts and investors today at 5:00 p.m. Eastern time. The news release with the financial results will be accessible from the company’s website prior to the conference call.
To access the call by phone, please visit https://register.vevent.com/register/BI6fd0f83d4de54c07baf932bed0b6b282 to register and receive the dial-in details. To avoid delays, Ooma encourages participants to dial into the conference call ten minutes ahead of the scheduled start time. For webcast listening, please visit Ooma’s Events & Presentations page https://investors.ooma.com/news-events/events-presentation for a link.
Following the call, an archived version of the webcast will be available on the Ooma investor relations site at https://investors.ooma.com for 12 months.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), this press release and the accompanying tables contain certain non-GAAP financial measures, including: non-GAAP net income, non-GAAP net income per share, non-GAAP gross profit and gross margin, non-GAAP operating income, and Adjusted EBITDA. Adjusted EBITDA represents the net income before interest and other income, income taxes, depreciation and amortization of capital expenditures, amortization of intangible assets, acquisition-related transaction costs, certain litigation settlement costs, non-recurring gains, and stock-based compensation expense and related taxes.
Other non-GAAP financial measures exclude stock-based compensation expense and related taxes, certain non-recurring charges and gains, such as acquisition-related income tax benefits, acquisition-related transaction costs, acquisition-related income tax benefit, and amortization of intangible assets. Non-GAAP weighted-average diluted shares include the effect of potentially dilutive securities from the company’s stock-based benefit plans.
These non-GAAP financial measures are presented to provide investors with additional information regarding our financial results and core business operations. Ooma considers these non-GAAP financial measures to be useful measures of the operating performance of the company, because they contain adjustments for unusual events or factors that do not directly affect what management considers to be Ooma’s core operating performance and are used by the company’s management for that purpose. Management also believes that these non-GAAP financial measures allow for a better evaluation of the company’s performance by facilitating a meaningful comparison of the company’s core operating results in a given period to those in prior and future periods. In addition, investors often use similar measures to evaluate the operating performance of a company.
Non-GAAP financial measures are presented for supplemental informational purposes only to aid an understanding of the company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP and may be different from non-GAAP financial measures presented by other companies. A limitation of the non-GAAP financial measures presented is that the adjustments relate to items that the company generally expects to continue to recognize. The adjustment of these items should not be construed as an inference that the adjusted gains or expenses are unusual, infrequent or non-recurring. Therefore, both GAAP financial measures of Ooma’s financial performance and the respective non-GAAP measures should be considered together. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure in the tables below.
Disclosure Information
Ooma uses the investor relations section on its website as a means of complying with its disclosure obligations under Regulation FD. Accordingly, investors should monitor Ooma’s investor relations website in addition to following Ooma’s press releases, Securities and Exchange Commission (“SEC”) filings, and public conference calls and webcasts.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. In particular, the financial projections under “Business Outlook” and the statements contained in the quotations of our Chief Executive Officer with respect to expectations regarding the Company’s growth initiatives and cash management efforts may constitute forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical facts and generally contain words such as “believes”, “expects”, “may”, “will”, “should”, “seeks”, “approximately”, “intends”, “plans”, “estimates”, “anticipates”, and other expressions that are predictions of or indicate future events. Although the forward-looking statements contained in this press release are based upon information available at the time the statements are made and reflect management’s good faith beliefs, forward-looking statements inherently involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements to differ materially from anticipated future results. Important factors that could cause actual results to differ materially from expectations include, among others: our inability to attract new customers on a cost-effective basis; our inability to retain customers; our inability to realize expected returns from our investments made in connection with our international expansion efforts and development of new product features; our ability to successfully integrate 2600Hz and to achieve expected benefits from the acquisition; failure to retain former employees and customers of 2600Hz; failure to realize AirDial opportunities; intense competition; loss of key retailers and reseller partnerships; our reliance on vendors to manufacture the on-premise appliances and end-point devices we sell; our reliance on third parties for our network connectivity and co-location facilities; our reliance on third parties for some of our software development, quality assurance and operations; our reliance on third parties to provide the majority of our customer service and support representatives; and interruptions to our service. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof. We do not undertake to update or revise any forward-looking statements after they are made, whether as a result of new information, future events, or otherwise, except as required by applicable law.
The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings which we make with the SEC from time to time, including the risk factors contained in our Quarterly Report on Form 10-Q for the quarter ended July 31, 2023, filed with the SEC on September 8, 2023. The forward-looking statements in this press release are based on information available to Ooma as of the date hereof, and Ooma disclaims any obligation to update any forward-looking statements, except as required by law.
About Ooma, Inc.
Ooma (NYSE: OOMA) creates powerful connected experiences for businesses, consumers and service providers, delivered through smart cloud-based communications platforms and services. For businesses of all sizes, Ooma offers advanced voice and collaboration features including messaging, intelligent virtual attendants and video meetings. Ooma’s all-in-one replacement for analog phone lines helps businesses maintain mission-critical systems by moving connectivity to the cloud. For consumers, Ooma’s residential phone service provides PureVoice HD voice quality, advanced features and integration with mobile devices. Learn more at www.ooma.com or www.ooma.ca in Canada.
| OOMA, INC | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (Unaudited, amounts in thousands) | |||||||
| October 31, | January 31, | ||||||
|
2023 |
2023 |
||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents |
$ |
18,872 |
|
$ |
24,137 |
|
|
| Short-term investments |
|
— |
|
|
2,723 |
|
|
| Accounts receivable, net |
|
9,224 |
|
|
7,131 |
|
|
| Inventories |
|
21,343 |
|
|
26,246 |
|
|
| Other current assets |
|
16,377 |
|
|
14,368 |
|
|
| Total current assets |
|
65,816 |
|
|
74,605 |
|
|
| Property and equipment, net |
|
9,754 |
|
|
7,996 |
|
|
| Operating lease right-of-use assets |
|
17,106 |
|
|
12,702 |
|
|
| Intangible assets, net |
|
29,637 |
|
|
10,463 |
|
|
| Goodwill |
|
22,917 |
|
|
8,655 |
|
|
| Other assets |
|
17,678 |
|
|
16,584 |
|
|
| Total assets |
$ |
162,908 |
|
$ |
131,005 |
|
|
| Liabilities and stockholders’ equity | |||||||
| Current liabilities: | |||||||
| Accounts payable |
$ |
6,992 |
|
$ |
13,462 |
|
|
| Accrued expenses and other current liabilities |
|
29,359 |
|
|
26,726 |
|
|
| Deferred revenue |
|
17,303 |
|
|
17,216 |
|
|
| Total current liabilities |
|
53,654 |
|
|
57,404 |
|
|
| Long-term operating lease liabilities |
|
13,691 |
|
|
10,426 |
|
|
| Debt, net of current portion |
|
18,000 |
|
|
— |
|
|
| Other liabilities |
|
14 |
|
|
31 |
|
|
| Total liabilities |
|
85,359 |
|
|
67,861 |
|
|
| Stockholders’ equity: | |||||||
| Common stock |
|
5 |
|
|
5 |
|
|
| Additional paid-in capital |
|
207,758 |
|
|
195,605 |
|
|
| Accumulated other comprehensive loss |
|
(1 |
) |
|
(23 |
) |
|
| Accumulated deficit |
|
(130,213 |
) |
|
(132,443 |
) |
|
| Total stockholders’ equity |
|
77,549 |
|
|
63,144 |
|
|
| Total liabilities and stockholders’ equity |
$ |
162,908 |
|
$ |
131,005 |
|
|
| OOMA, INC. | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (Unaudited, amounts in thousands, except share and per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
October 31, 2023 |
October 31, 2022 |
October 31, 2023 |
October 31, 2022 |
|||||||||||||
| Revenue: | ||||||||||||||||
| Subscription and services |
$ |
55,886 |
|
$ |
51,749 |
|
$ |
163,661 |
|
$ |
146,467 |
|
||||
| Product and other |
|
3,970 |
|
|
4,930 |
|
|
11,400 |
|
|
13,202 |
|
||||
| Total revenue |
|
59,856 |
|
|
56,679 |
|
|
175,061 |
|
|
159,669 |
|
||||
| Cost of revenue: | ||||||||||||||||
| Subscription and services |
|
15,993 |
|
|
14,070 |
|
|
46,174 |
|
|
39,954 |
|
||||
| Product and other |
|
6,924 |
|
|
6,689 |
|
|
19,408 |
|
|
18,026 |
|
||||
| Total cost of revenue |
|
22,917 |
|
|
20,759 |
|
|
65,582 |
|
|
57,980 |
|
||||
| Gross profit |
|
36,939 |
|
|
35,920 |
|
|
109,479 |
|
|
101,689 |
|
||||
| Operating expenses: | ||||||||||||||||
| Sales and marketing |
|
17,912 |
|
|
18,019 |
|
|
54,744 |
|
|
51,602 |
|
||||
| Research and development |
|
12,540 |
|
|
12,498 |
|
|
36,261 |
|
|
34,115 |
|
||||
| General and administrative |
|
7,505 |
|
|
8,258 |
|
|
20,094 |
|
|
21,232 |
|
||||
| Total operating expenses |
|
37,957 |
|
|
38,775 |
|
|
111,099 |
|
|
106,949 |
|
||||
| Loss from operations |
|
(1,018 |
) |
|
(2,855 |
) |
|
(1,620 |
) |
|
(5,260 |
) |
||||
| Interest and other income, net |
|
267 |
|
|
94 |
|
|
1,214 |
|
|
144 |
|
||||
| Loss before income taxes |
|
(751 |
) |
|
(2,761 |
) |
|
(406 |
) |
|
(5,116 |
) |
||||
| Income tax benefit (provision) |
|
3,036 |
|
|
(49 |
) |
|
2,636 |
|
|
1,878 |
|
||||
| Net income (loss) |
$ |
2,285 |
|
$ |
(2,810 |
) |
$ |
2,230 |
|
$ |
(3,238 |
) |
||||
| Net income (loss) per share of common stock: | ||||||||||||||||
| Basic and diluted |
$ |
0.09 |
|
$ |
(0.11 |
) |
$ |
0.09 |
|
$ |
(0.13 |
) |
||||
| Weighted-average shares of common stock outstanding: | ||||||||||||||||
| Basic |
|
25,469,997 |
|
|
24,608,685 |
|
|
25,458,063 |
|
|
24,373,836 |
|
||||
| Diluted |
|
25,990,264 |
|
|
24,608,685 |
|
|
26,052,180 |
|
|
24,373,836 |
|
||||
| OOMA, INC. | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
| (Unaudited, amounts in thousands) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
October 31, 2023 |
October 31, 2022 |
October 31, 2023 |
October 31, 2022 |
|||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Net income (loss) |
$ |
2,285 |
|
$ |
(2,810 |
) |
$ |
2,230 |
|
$ |
(3,238 |
) |
||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||
| Stock-based compensation expense |
|
3,714 |
|
|
3,541 |
|
|
10,838 |
|
|
10,383 |
|
||||
| Depreciation and amortization of capital expenditures |
|
1,042 |
|
|
998 |
|
|
3,230 |
|
|
2,737 |
|
||||
| Amortization of intangible assets |
|
793 |
|
|
794 |
|
|
2,226 |
|
|
1,492 |
|
||||
| Amortization of operating lease right-of-use assets |
|
757 |
|
|
799 |
|
|
2,217 |
|
|
2,248 |
|
||||
| Facilities consolidation charge (gain) |
|
— |
|
|
1,402 |
|
|
(956 |
) |
|
1,402 |
|
||||
| Deferred income tax benefit |
|
(3,234 |
) |
|
(90 |
) |
|
(3,234 |
) |
|
(2,133 |
) |
||||
| Other |
|
(1 |
) |
|
8 |
|
|
(5 |
) |
|
34 |
|
||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Accounts receivable, net |
|
(422 |
) |
|
(533 |
) |
|
(1,903 |
) |
|
440 |
|
||||
| Inventories and deferred inventory costs |
|
1,324 |
|
|
(977 |
) |
|
4,671 |
|
|
(8,135 |
) |
||||
| Prepaid expenses and other assets |
|
(746 |
) |
|
1,022 |
|
|
(2,231 |
) |
|
(1,304 |
) |
||||
| Accounts payable, accrued expenses and other liabilities |
|
(3,161 |
) |
|
(1,446 |
) |
|
(10,057 |
) |
|
1,244 |
|
||||
| Deferred revenue |
|
(422 |
) |
|
(219 |
) |
|
(261 |
) |
|
301 |
|
||||
| Net cash provided by operating activities |
|
1,929 |
|
|
2,489 |
|
|
6,765 |
|
|
5,471 |
|
||||
| Cash flows from investing activities: | ||||||||||||||||
| Proceeds from maturities and sales of short-term investments |
|
500 |
|
|
1,775 |
|
|
2,750 |
|
|
10,900 |
|
||||
| Purchases of short-term investments |
|
— |
|
|
— |
|
|
— |
|
|
(3,869 |
) |
||||
| Capital expenditures |
|
(1,366 |
) |
|
(1,095 |
) |
|
(4,884 |
) |
|
(3,907 |
) |
||||
| Business acquisition, net of cash acquired |
|
(29,210 |
) |
|
— |
|
|
(28,910 |
) |
|
(9,771 |
) |
||||
| Net cash (used in) provided by investing activities |
|
(30,076 |
) |
|
680 |
|
|
(31,044 |
) |
|
(6,647 |
) |
||||
| Cash flows from financing activities: | ||||||||||||||||
| Proceeds from issuance of common stock |
|
837 |
|
|
1,123 |
|
|
2,725 |
|
|
2,677 |
|
||||
| Shares repurchased for tax withholdings on vesting of restricted stock units |
|
(496 |
) |
|
(447 |
) |
|
(1,410 |
) |
|
(1,131 |
) |
||||
| Proceeds from issuance of long-term debt |
|
18,000 |
|
|
— |
|
|
18,000 |
|
|
— |
|
||||
| Credit facility issuance costs |
|
(301 |
) |
|
— |
|
|
(301 |
) |
|
— |
|
||||
| Net cash provided by financing activities |
|
18,040 |
|
|
676 |
|
|
19,014 |
|
|
1,546 |
|
||||
| Net (decrease) increase in cash and cash equivalents |
|
(10,107 |
) |
|
3,845 |
|
|
(5,265 |
) |
|
370 |
|
||||
| Cash and cash equivalents at beginning of period |
|
28,979 |
|
|
16,192 |
|
|
24,137 |
|
|
19,667 |
|
||||
| Cash and cash equivalents at end of period |
$ |
18,872 |
|
$ |
20,037 |
|
$ |
18,872 |
|
$ |
20,037 |
|
||||
| Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||
| (Unaudited, amounts in thousands, except percentages, shares and per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
October 31, 2023 |
October 31, 2022 |
October 31, 2023 |
October 31, 2022 |
|||||||||||||
| Revenue |
$ |
59,856 |
|
$ |
56,679 |
|
$ |
175,061 |
|
$ |
159,669 |
|
||||
|
|
|
|||||||||||||||
| GAAP gross profit |
$ |
36,939 |
|
$ |
35,920 |
|
$ |
109,479 |
|
$ |
101,689 |
|
||||
| Stock-based compensation and related taxes |
|
260 |
|
|
242 |
|
|
780 |
|
|
738 |
|
||||
| Amortization of intangible assets |
|
173 |
|
|
139 |
|
|
365 |
|
|
291 |
|
||||
| Non-GAAP gross profit |
$ |
37,372 |
|
$ |
36,301 |
|
$ |
110,624 |
|
$ |
102,718 |
|
||||
|
|
|
|||||||||||||||
| Gross margin on a GAAP basis |
|
62 |
% |
|
63 |
% |
|
63 |
% |
|
64 |
% |
||||
| Gross margin on a Non-GAAP basis |
|
62 |
% |
|
64 |
% |
|
63 |
% |
|
64 |
% |
||||
|
|
|
|||||||||||||||
| GAAP operating loss |
$ |
(1,018 |
) |
$ |
(2,855 |
) |
$ |
(1,620 |
) |
$ |
(5,260 |
) |
||||
| Stock-based compensation and related taxes |
|
3,766 |
|
|
3,585 |
|
|
11,056 |
|
|
10,592 |
|
||||
| Amortization of intangible assets |
|
793 |
|
|
794 |
|
|
2,226 |
|
|
1,492 |
|
||||
| Acquisition-related costs |
|
408 |
|
|
580 |
|
|
408 |
|
|
1,381 |
|
||||
| Facilities consolidation charge (gain) |
|
— |
|
|
1,402 |
|
|
(956 |
) |
|
1,402 |
|
||||
| Legal settlement costs |
|
— |
|
|
— |
|
|
300 |
|
|
— |
|
||||
| Non-GAAP operating income |
$ |
3,949 |
|
$ |
3,506 |
|
$ |
11,414 |
|
$ |
9,607 |
|
||||
|
|
|
|||||||||||||||
| GAAP net income (loss) |
$ |
2,285 |
|
$ |
(2,810 |
) |
$ |
2,230 |
|
$ |
(3,238 |
) |
||||
| Stock-based compensation and related taxes |
|
3,766 |
|
|
3,585 |
|
|
11,056 |
|
|
10,592 |
|
||||
| Amortization of intangible assets |
|
793 |
|
|
794 |
|
|
2,226 |
|
|
1,492 |
|
||||
| Acquisition-related costs |
|
408 |
|
|
580 |
|
|
217 |
|
|
1,381 |
|
||||
| Facilities consolidation charge (gain) |
|
— |
|
|
1,402 |
|
|
(956 |
) |
|
1,402 |
|
||||
| Legal settlement costs |
|
— |
|
|
— |
|
|
300 |
|
|
— |
|
||||
| Acquisition-related income tax benefit |
|
(3,234 |
) |
|
(90 |
) |
|
(3,234 |
) |
|
(2,133 |
) |
||||
| Non-GAAP net income |
$ |
4,018 |
|
$ |
3,461 |
|
$ |
11,839 |
|
$ |
9,496 |
|
||||
|
|
|
|||||||||||||||
| GAAP diluted net income (loss) per share |
$ |
0.09 |
|
$ |
(0.11 |
) |
$ |
0.09 |
|
$ |
(0.13 |
) |
||||
| Stock-based compensation and related taxes |
|
0.14 |
|
|
0.14 |
|
|
0.42 |
|
|
0.43 |
|
||||
| Amortization of intangible assets |
|
0.03 |
|
|
0.03 |
|
|
0.08 |
|
|
0.06 |
|
||||
| Acquisition-related costs |
|
0.02 |
|
|
0.02 |
|
|
0.01 |
|
|
0.06 |
|
||||
| Facilities consolidation charge (gain) |
|
— |
|
|
0.06 |
|
|
(0.04 |
) |
|
0.06 |
|
||||
| Legal settlement costs |
|
— |
|
|
— |
|
|
0.01 |
|
|
— |
|
||||
| Acquisition-related income tax benefit |
|
(0.12 |
) |
|
— |
|
|
(0.12 |
) |
|
(0.09 |
) |
||||
| Non-GAAP net income per diluted share |
$ |
0.15 |
|
$ |
0.14 |
|
$ |
0.45 |
|
$ |
0.38 |
|
||||
|
|
|
|||||||||||||||
| GAAP weighted-average basic shares |
|
25,469,997 |
|
|
24,608,685 |
|
|
25,458,063 |
|
|
24,373,836 |
|
||||
| GAAP weighted-average diluted shares |
|
25,990,264 |
|
|
24,608,685 |
|
|
26,052,180 |
|
|
24,373,836 |
|
||||
| Non-GAAP weighted-average diluted shares |
|
25,990,264 |
|
|
25,181,210 |
|
|
26,052,180 |
|
|
25,035,092 |
|
||||
|
|
|
|||||||||||||||
| GAAP net income (loss) |
$ |
2,285 |
|
$ |
(2,810 |
) |
$ |
2,230 |
|
$ |
(3,238 |
) |
||||
| Reconciling items: |
|
|
||||||||||||||
| Interest and other income, net |
|
(267 |
) |
|
(94 |
) |
|
(1,214 |
) |
|
(144 |
) |
||||
| Income taxes |
|
(3,036 |
) |
|
49 |
|
|
(2,636 |
) |
|
(1,878 |
) |
||||
| Depreciation and amortization of capital expenditures |
|
1,042 |
|
|
998 |
|
|
3,231 |
|
|
2,737 |
|
||||
| Facilities consolidation charge (gain) |
|
— |
|
|
1,402 |
|
|
(956 |
) |
|
1,402 |
|
||||
| Legal settlement costs |
|
— |
|
|
— |
|
|
300 |
|
|
— |
|
||||
| Amortization of intangible assets |
|
793 |
|
|
1,374 |
|
|
2,226 |
|
|
2,873 |
|
||||
| Acquisition-related costs |
|
408 |
|
|
— |
|
|
408 |
|
|
— |
|
||||
| Stock-based compensation and related taxes |
|
3,766 |
|
|
3,585 |
|
|
11,056 |
|
|
10,592 |
|
||||
| Adjusted EBITDA |
$ |
4,991 |
|
$ |
4,504 |
|
$ |
14,645 |
|
$ |
12,344 |
|
||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20231205470075/en/