EX-99.1 2 a07-19130_2ex99d1.htm EX-99.1

Exhibit 99.1

Kenexa Announces Financial Results for Second-Quarter 2007

WAYNE, PA — August 8, 2007 — Kenexa (Nasdaq: KNXA), a leading provider of software, services and proprietary content that enable organizations to more effectively recruit and retain employees, today announced its operating results for the second quarter ended June 30, 2007.

For the second quarter of 2007, Kenexa reported total revenue of $45.2 million, representing an increase of 83% over the $24.7 million recorded for the second quarter of 2006.  Subscription revenue was $37.0 million for the second quarter of 2007, an increase of 86% compared to the second quarter of 2006, while professional services and other revenue was $8.2 million for the second quarter of 2007, an increase of 71% over the same period of 2006.  The second quarter of 2007 includes revenue resulting from the Company’s acquisition of BrassRing in November 2006.

Rudy Karsan, Chief Executive Officer of Kenexa, stated, “We were pleased with the Company’s second quarter results, which were highlighted by solid organic and acquistive revenue growth, profitability and cash flow.  Market demand is strong, and Kenexa’s brand recognition continues to grow as reflected by the growing number of inbound inquiries that we are fielding related to our total solution offerings.”

Karsan added, “After working on the integration of BrassRing for nearly nine months, we are increasingly confident that Kenexa will capitalize on the large opportunity associated with their offerings.  While we expect to make continual improvements in the sales, service and support of our BrassRing solutions, we believe the heavy lifting in the integration process has been completed.  Our entire management team is highly focused on extending our leadership position in both recruiting and retention solutions, across customers of all sizes, and we believe our domain expertise and differentiated total solution offerings position us well for the long-term.”

Kenexa’s income from operations before income tax and interest income, determined in accordance with generally accepted accounting principles (GAAP), was $7.9 million for the three months ended June 30, 2007, compared with $3.8 million for the corresponding period of 2006.  GAAP net income available to common shareholders was $5.8 million or $0.23 per basic and diluted share for the quarter, compared to $3.3 million or $0.16 per basic and diluted share for the same period of 2006.

Non-GAAP income from operations before income taxes and interest income or expense, which excludes stock-based compensation expense and amortization of intangibles associated with recent acquisitions, for the three months ended June 30, 2007 was $9.2 million compared with $4.7 million during the same period last year, representing an increase of 94% on a year-over-year basis and a non-GAAP operating margin of 20%.

Non-GAAP net income per diluted share, which excludes stock-based compensation expense and amortization of intangibles associated with recent acquisitions, was $0.28 for the quarter ended June 30, 2007, based on an estimated non-GAAP effective tax rate of 30%.  This represents an increase of 40% compared to $0.20  non-GAAP net income per diluted share for the quarter ended June 30, 2006, based on a non-GAAP tax rate of 23% .

A reconciliation of GAAP to non-GAAP results has been provided in the financial statement tables included at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Kenexa had cash and cash equivalents and short term investments of $108.5 million at June 30, 2007, a decrease  from $111.7 million at the end of the prior quarter.  The decrease in cash and short term investments for the three months ended June 30, 2007 was due to our purchase of Straight Source net of our cash from operations of $6.0 million, which was a significant increase compared to $1.4 million in the year ago period.  Deferred revenue was $32.0 million at the end of the quarter, an increase of 87% on a year-over-year basis.




 

Don Volk, Chief Financial Officer of Kenexa, stated, “In addition to delivering solid results from a P&L perspective, we were pleased to again generate cash from operations that was up significantly from the previous year.  For the first six months of 2007, cash from operations of $12.2 million has increased by more than fivefold compared to the first six months of the prior year.  We remain confident in Kenexa’s long-term profitability and cash flow model.”

Other Second Quarter Highlights

·                  More than 40 “preferred partner” customers were added during the quarter (defined as customers that spend more than $50,000 annually).

·                  The average annual revenue from the Company’s top 80 customers was greater than $1.1 million, up from the $800,000 level at the end of 2006.

·                  Kenexa announced the acquisition of StraightSource, which has provided recruitment process outsourcing (RPO) services to leading Fortune 500 companies for over 10 years.

·                  Kenexa received a “Positive” rating in Gartner’s “MarketScope for Employee Performance Management Software, 2007.”  Kenexa was one of 28 vendors evaluated in the report.   Evaluation criteria for inclusion in the MarketScope included marketing strategy, product strategy, business model, product or service, overall viability, sales execution and pricing, and customer experience.  Providers had to demonstrate that they possessed at least 25 customers, 15 of which were production customers that are live with more than 1,000 employees in one category.

·                  Kenexa’s common stock was selected for inclusion in both the Russell 2000 and Russell 3000 Indices.

·                  Rudy Karsan, CEO of Kenexa, received the Ernst & Young Entrepreneur Of The Year® 2007 Award in the Software and Technology category in the Greater Philadelphia area.

Business Outlook

Based on information as of August 8, 2007, the Company is issuing guidance for the third quarter and full year 2007 as follows:

Third Quarter 2007: The Company expects revenue to be $48 to $50 million, subscription revenue to be $38.4 to $40 million and non-GAAP operating income to be $10.8 to $11.3 million. Assuming a 30% effective tax rate for reporting purposes and 25.9 million shares outstanding, Kenexa expects its non-GAAP diluted earnings per share to be $0.31 to $0.33 .

Full Year 2007: The Company expects total revenue to be $188 million to $192 million, subscription revenue to be $150 to $153 million and non-GAAP operating income to be $40.7 to $42.8 million.  Assuming a 30% effective tax rate and 25.7 million shares outstanding, Kenexa expects its non-GAAP diluted earnings per share to be $1.18 to $1.25.

Conference Call Information

Kenexa will host a conference call today, August 8, 2007, at 5:00 pm (Eastern Time) to discuss the Company’s financial results and financial guidance. To access this call, dial 800-811-0667 (domestic) or 913-981-4901 (international). A replay of this conference call will be available through August 15, 2007, at 888-203-1112 (domestic) or 719-457-0820 (international). The replay passcode is 6898594. A live webcast of this conference call will be available on the “Investor Relations” page of the Company’s Web site, (www.kenexa.com) and a replay will be archived on the Web site as well.

Forward-Looking Statements

This press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” or words of similar meaning.  These statements may concern, among other things, guidance as to future revenue and earnings, operations, expected benefits from the BrassRing transaction, prospects of the business generally, intellectual property and the development of products.  These statements are based on our current beliefs or expectations and are inherently subject to various risks and uncertainties, including those set forth under the caption “Risk Factors” in Kenexa’s most recent Annual Report on Form 10-K as filed with the Securities and Exchange Commission and as revised or supplemented by Kenexa’s quarterly reports on Form 10-Q.  Actual results may differ materially from these expectations due to changes in global political, economic, business, competitive, market and regulatory factors, Kenexa’s ability to implement business and acquisition strategies or to complete or integrate acquisitions (including BrassRing).




 

Kenexa does not undertake any obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures.  Kenexa believes that non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Kenexa’s financial condition and results of operations.  The Company’s management uses these non-GAAP results to compare the Company’s performance to that of prior periods for trend analyses, for purposes of determining executive incentive compensation, and for budget and planning purposes.  These measures are used in monthly financial reports prepared for management and in quarterly financial reports presented to the Company’s Board of Directors.  The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial measures with other companies in the Company’s industry, many of which present similar non-GAAP financial measures to investors.

Management of the Company does not consider such non-GAAP measures in isolation or as an alternative to such measures determined in accordance with GAAP. The principal limitation of such non-GAAP financial measures is that they exclude significant expenses that are required by GAAP to be recorded.  In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which charges are excluded from the non-GAAP financial measures.

In order to compensate for these limitations, management of the Company presents its non-GAAP financial measures in connection with its GAAP results.  Kenexa urges investors and potential investors in the Company’s securities to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures which it includes in press releases announcing earnings information, including this press release, and not to rely on any single financial measure to evaluate the Company’s business.

Kenexa presents the following non-GAAP financial measures in this press release: non-GAAP income from operations before income taxes and interest income or expense; non-GAAP net income available to common shareholders; non-GAAP sales and marketing expense; non-GAAP general and administrative expense; non-GAAP research and development expense; non-GAPP diluted earnings per share; and non-GAPP effective tax as described below.  The Company’s non-GAAP financial measures exclude stock-based compensation and amortization of acquired intangible assets related to the Company’s acquisitions,

Stock-based compensation. Stock-based compensation consists of expenses for stock options and stock awards that the Company began recording in accordance with SFAS 123(R) during the first quarter of 2006. Stock-based compensation was $1.1 million for the three months ended June 30, 2007 and $0.8 million for the three months ended June 30, 2006. Stock-based compensation expenses are excluded in the Company’s non-GAAP financial measures because share-based compensation amounts are difficult to forecast, because the magnitude of the charges depends upon the volume and timing of stock option grants — which are unpredictable and can vary dramatically from period to period — and external factors such as interest rates and the trading price and volatility of the Company’s common stock.  The Company believes that such exclusion provides meaningful supplemental information regarding the Company’s operating results because these non-GAAP financial measures facilitate the comparison of results for future periods with results from past periods. The dilutive effect of all outstanding options is included in the calculation of diluted earnings per share on both a GAAP and a non-GAAP basis.

Amortization of acquired intangible assets. In accordance with GAAP, operating expenses include amortization of acquired intangible assets over the estimated useful lives of such assets.  The amortization of acquired intangible assets was $0.2 million for the three months ended June 30, 2007 and 2006. Amortization of acquired intangible assets is excluded from the Company’s non-GAAP financial measures because the Company believes that such exclusion facilitates comparisons to its historical operating results and to the results of other companies in the same industry, which have their own unique acquisition histories.

Kenexa’s management uses non-GAAP income from operations before income tax and interest income, non-GAAP net income from operations and non-GAAP diluted earnings per share in internal reports used by management in monitoring and making decisions regarding Kenexa’s business. For example, these measures are used in monthly financial reports prepared for management, and in quarterly reports to Kenexa’s Board of Directors. Kenexa also uses non-GAAP diluted earnings per share as a measure that determines executive cash incentive compensation, along with GAAP measures, such as revenue.  Each of non-GAAP sales and marketing expense, non-GAAP general and administrative expense, non-GAAP research and development expense, and estimated non-GAPP effective tax rate are each components necessary to calculate non-GAAP income from operations before income taxes and interest income, non-GAAP net income from operations and non-GAAP diluted earnings per share and are calculated by adjusting the corresponding GAAP measure for the applicable period by the applicable portion of stock-based compensation and amortization of acquired intangible assets.




 

About Kenexa

Kenexa Corporation (Nasdaq: KNXA) provides outsourcing, employee research and software to help organizations more effectively recruit and retain a productive workforce. Kenexa solutions include applicant tracking, employment process outsourcing, onboarding, skills and behavioral assessments, structured interviews, performance management, multi-rater feedback surveys, employee engagement surveys and HR Analytics. Headquartered in Wayne, Pa. (outside Philadelphia), Kenexa employs more than 1,200 people worldwide. More information about Kenexa and its global locations can be accessed at www.kenexa.com.

Note to Editors: Kenexa is a registered trademark of Kenexa Corporation. Other product or service names mentioned herein remain the property of their respective owners.

Contact

MEDIA CONTACT:

 

 

 

 

Sarah Teten

Jeanne Achille

 

 

Kenexa

The Devon Group

 

 

(800) 391-9557

(732) 224-1000, ext. 11

 

 

sarah.teten@kenexa.com

jeanne@devonpr.com

 

 

 

 

 

 

 

 

 

INVESTOR CONTACT:

 

 

 

 

Kori Doherty

 

 

 

ICR

 

 

 

(617) 956-6730

 

 

 

kdoherty@icrinc.com

 

 

 




Kenexa Corporation and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and per share data)

 

 

June 30,

 

December 31,

 

 

 

2007

 

2006

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

29,180

 

$

42,502

 

Short term investments

 

79,360

 

 

Accounts receivable, net of allowance for doubtful accounts of $1,300 and $975

 

34,382

 

31,493

 

Unbilled receivables

 

2,051

 

1,005

 

Deferred income taxes

 

12,611

 

8,093

 

Prepaid expenses and other current assets

 

3,275

 

3,578

 

Total current assets

 

160,859

 

86,671

 

 

 

 

 

 

 

Property and equipment, net of accumulated depreciation

 

11,540

 

8,469

 

Software, net of accumulated amortization

 

1,566

 

2,122

 

Goodwill

 

172,386

 

161,329

 

Intangible assets, net of accumulated amortization

 

4,213

 

4,570

 

Deferred income taxes, non-current

 

 

1,430

 

Deferred financing costs, net of accumulated amortization

 

813

 

1,295

 

Other assets

 

1,905

 

1,573

 

Total assets

 

$

353,282

 

$

267,459

 

 

 

 

 

 

 

Liabilities and Shareholders’ Deficiency

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

6,180

 

$

5,672

 

Line of credit

 

 

20,000

 

Notes payable, current

 

320

 

138

 

Commissions payable

 

1,406

 

1,674

 

Accrued compensation and benefits

 

7,073

 

9,878

 

Other accrued liabilities

 

8,201

 

6,086

 

Deferred revenue

 

32,007

 

31,251

 

Capital lease obligations

 

175

 

229

 

Total current liabilities

 

55,362

 

74,928

 

 

 

 

 

 

 

Term loan

 

 

45,000

 

Capital lease obligations, less current portion

 

92

 

145

 

Notes payable, noncurrent

 

88

 

111

 

Other noncurrent liabilities

 

 

114

 

Deferred income taxes

 

825

 

 

Total liabilities

 

$

56,367

 

$

120,298

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Class A common stock, $0.01 par value; 100,000,000 shares authorized; 25,451,425 and 20,897,777 and shares issued, respectively

 

255

 

209

 

Additional paid-in capital

 

315,247

 

176,345

 

Accumulated other comprehensive loss

 

393

 

96

 

Accumulated deficit

 

(18,980

)

(29,489

)

Total shareholders’ equity

 

$

296,915

 

$

147,161

 

Total liabilities and shareholders’ equity

 

$

353,282

 

$

267,459

 

 

 




Kenexa Corporation and Subsidiaries

Consolidated Statements of Operations (unaudited)

(In thousands, except share and per share data)

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

Subscription revenue

 

$

37,009

 

$

19,947

 

$

71,696

 

$

37,540

 

Other revenue

 

8,155

 

4,760

 

15,685

 

10,182

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

45,164

 

24,707

 

87,381

 

47,722

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

12,600

 

6,672

 

24,032

 

13,026

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

32,564

 

18,035

 

63,349

 

34,696

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Sales and marketing

 

9,094

 

5,717

 

17,324

 

11,445

 

General and administrative

 

9,765

 

5,914

 

19,436

 

11,201

 

Research and development

 

4,297

 

1,815

 

8,620

 

3,351

 

Depreciation and amortization

 

1,477

 

768

 

2,907

 

1,490

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

24,633

 

14,214

 

48,287

 

27,487

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

7,931

 

3,821

 

15,062

 

7,209

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

974

 

682

 

1,097

 

802

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

8,905

 

4,503

 

16,159

 

8,011

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

3,092

 

1,223

 

5,650

 

1,452

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,813

 

$

3,280

 

$

10,509

 

$

6,559

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share:

 

$

0.23

 

$

0.16

 

$

0.43

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used to compute net income per share - basic

 

25,326,997

 

20,250,790

 

24,690,936

 

19,239,983

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share:

 

$

0.23

 

$

0.16

 

$

0.42

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used to compute net income per share - diluted

 

25,743,996

 

21,056,536

 

25,116,145

 

19,972,040

 

 




 

Non-GAAP income from operations and net income available to common shareholders excludes stock-based  compensation and amortization of intangibles:

 

 

 

 

Three Months Ended

 

 

 

June 30,

 

 

 

2007

 

2006

 

 

 

(unaudited)

 

(unaudited)

 

Non-GAAP income from operations reconciliation:

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

7,931

 

$

3,821

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

Stock-based compensation expense

 

1,069

 

769

 

Amortization of intangibles associated with acquisitions

 

221

 

152

 

 

 

 

 

 

 

Non-GAAP income from operations

 

$

9,221

 

$

4,742

 

Non-GAAP income from operations as a percentage of revenue

 

20

%

19

%

 

 

 

 

 

 

Weighted average shares used to compute net income per share - basic

 

25,326,997

 

20,250,790

 

 

 

 

 

 

 

Dilutive effect of options and warrants

 

416,999

 

805,746

 

 

 

 

 

 

 

Weighted average shares used to compute net income per share - diluted

 

25,743,996

 

21,056,536

 

 

 

 

 

 

 

Net income

 

$

5,813

 

$

3,280

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,069

 

769

 

Amortization of intangibles associated with acquisitions

 

221

 

152

 

Non-GAAP net income

 

$

7,103

 

$

4,201

 

 

 

 

 

 

 

Non-GAAP net income per diluted share

 

$

0.28

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax rate calculation

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

8,905

 

4,503

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,069

 

769

 

 

 

 

 

 

 

Amortization of intangibles associated with acquisitions

 

221

 

152

 

 

 

 

 

 

 

Non-GAAP Income from operations before income taxes

 

10,195

 

5,424

 

 

 

 

 

 

 

Income tax expense on operations

 

3,092

 

1,223

 

 

 

 

 

 

 

Non-GAAP tax rate

 

30

%

23

%

 

 

 

 

 

 

Other Non-GAAP measures referenced on earnings call excludes stock based compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

32,564

 

$

18,035

 

Add: stock-based compensation expense

 

39

 

124

 

Non-GAAP gross profit

 

$

32,603

 

$

18,159

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

9,094

 

$

5,717

 

Less: stock-based compensation expense

 

(272

)

(140

)

Non-GAAP sales and marketing

 

$

8,822

 

$

5,577

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

$

9,765

 

$

5,914

 

Less: stock-based compensation expense

 

(700

)

(470

)

Non-GAAP general and administrative

 

$

9,065

 

$

5,444

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

$

4,297

 

$

1,815

 

Less: stock-based compensation expense

 

(58

)

(35

)

Non-GAAP research and development

 

$

4,239

 

$

1,780

 

 

 




Kenexa Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(in thousands)

 

 

For the Six Months Ended
June 30,

 

 

 

2007

 

2006

 

 

 

(unaudited)

 

(unaudited)

 

Cash flows from operating activities

 

 

 

 

 

Net Income from operations

 

$

10,509

 

$

6,559

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

2,907

 

1,489

 

Non-cash interest expense

 

9

 

 

Share-based compensation

 

1,784

 

1,341

 

Excess tax benefits from share-based payment arrangements

 

(1,326

)

(767

)

Amortization of deferred financing costs

 

584

 

66

 

Bad debt expense

 

70

 

(62

)

Deferred taxes

 

(1,874

)

(1,388

)

Changes in assets and liabilities

 

 

 

 

 

Accounts and unbilled receivables

 

(1,817

)

(5,227

)

Prepaid expenses and other current assets

 

410

 

(277

)

Other assets

 

(335

)

87

 

Accounts payable

 

331

 

278

 

Accrued compensation and other accrued liabilities

 

591

 

1,060

 

Commissions payable

 

(268

)

13

 

Deferred revenue

 

730

 

(823

)

Other liabilities

 

(115

)

(23

)

 

 

 

 

 

 

Net cash provided by operations

 

12,190

 

2,326

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Purchases of property and equipment

 

(4,610

)

(2,085

)

Purchases of available-for-sale investments

 

(79,450

)

 

Acquisitions, net of cash acquired

 

(10,049

)

(34,629

)

 

 

 

 

 

 

Net cash used in investing activities

 

(94,109

)

(36,714

)

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Net repayments under line of credit agreement

 

(65,000

)

 

Repayments of notes payable

 

(58

)

(139

)

Collections of notes receivable

 

 

120

 

Share issuance from Employee stock purchase plan

 

91

 

 

Excess tax benefits from share-based payment arrangements

 

1,326

 

767

 

Net Proceeds from public offering of common stock

 

130,471

 

66,514

 

Deferred financing costs

 

(102

)

(123

)

Net Proceeds from option exercises

 

1,525

 

1,208

 

Repayments of capital lease obligations

 

(115

)

(225

)

 

 

 

 

 

 

Net cash provided by financing activities

 

68,138

 

68,122

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

459

 

(302

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(13,322

)

33,432

 

Cash and cash equivalents at beginning of year

 

42,502

 

43,499

 

Cash and cash equivalents at end of the period:

 

$

29,180

 

$

76,931

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

692

 

$

387

 

Income taxes

 

$

2,783

 

$

975

 

 

 

 

 

 

 

Noncash investing and financing activities

 

 

 

 

 

Capital Leases

 

$

19

 

$

114

 

Stock issuance for Gantz Wiley

 

$

650

 

 

Stock issuance for StraightSource Acquisition

 

$

3,174