EX-99.1 2 pi-ex991_7.htm EX-99.1 pi-ex991_7.htm

Exhibit 99.1

Impinj Reports Third Quarter 2018 Financial Results

SEATTLE, WA, October 29, 2018 – Impinj, Inc. (NASDAQ: PI), a leading provider and pioneer of RAIN RFID solutions for identifying, locating and authenticating everyday items, today released its financial results for the quarter ended September 30, 2018.  

“Our third quarter 2018 results marked another quarter of solid execution,” said Chris Diorio, Impinj co-founder and CEO. “We returned to year over year revenue growth and our systems business had a record quarter.”

Third Quarter 2018 Financial Summary

 

Revenue was $34.4 million

 

GAAP gross margin of 48.1%; non-GAAP gross margin of 50.0%

 

GAAP net loss of $7.1 million, or loss of $0.33 per basic and diluted share using 21.4 million shares

 

Adjusted EBITDA loss of $0.9 million

 

Non-GAAP net loss of $1.1 million, or loss of $0.05 per diluted share using 21.4 million shares

A reconciliation between GAAP and non-GAAP information, including weighted-average basic and diluted shares, is contained in the tables below.  Additionally, descriptions of these non-GAAP financial measures are provided in the “Non-GAAP Financial Measures” sections below.


Fourth Quarter 2018 Financial Outlook

Impinj provides guidance based on current market conditions and expectations; actual results may differ materially. Please refer to the comments below regarding forward-looking statements. The following table presents Impinj’s financial outlook for the fourth quarter of 2018 (in millions, except per share data):

 

 

Three Months Ended

 

 

December 31,

 

 

2018

Revenue

 

$31.0 to $33.0

Net loss

 

$(9.3) to $(8.3)

Adjusted EBITDA

 

$(3.5) to $(2.0)

Non-GAAP Net loss

 

$(3.8) to $(2.3)

GAAP Weighted-average shares — basic and diluted

 

21.45 to 21.55

Net loss per share — basic and diluted

 

$(0.43) to $(0.39)

Non-GAAP Weighted-average shares — basic and diluted

 

21.45 to 21.55

Non-GAAP Net loss per share — basic and diluted

 

$(0.17) to $(0.10)

A reconciliation between GAAP and non-GAAP is provided in the "Non-GAAP Financial Measures" section below.

Conference Call Information

Impinj will host a conference call today, October 29, 2018 at 5:00 p.m. ET / 2:00 p.m. PT for analysts and investors to ask questions on our third quarter 2018 results as well as its outlook for its fourth quarter of 2018. Open to the public, investors may access the call by dialing +1-412-317-5196. A live webcast of the conference call will also be accessible on our website at investor.impinj.com. Following the webcast, an archived version will be available on the website for one year. A telephonic replay of the call will be available one hour after the call and will run for five business days and may be accessed by dialing +1-412-317-0088 and entering passcode 10125030.

Management’s prepared written remarks, along with quarterly financial data for the last eight quarters, will be made available on our website at investor.impinj.com commensurate with this release.

 


Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding the market for RAIN RFID, our strategy, prospects, and financial outlook for the fourth quarter of 2018. Forward-looking statements are subject to known and unknown risks and uncertainties and are based on potentially inaccurate assumptions that could cause actual results to differ materially from those expected or implied by the forward-looking statements. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, those risks and uncertainties included under the caption "Risk Factors" and elsewhere in our annual report on Form 10-K and quarterly reports on Form 10-Q filed with the U.S. Securities and Exchange Commission. All information provided in this release and in the attachments is as of the date hereof, and we undertake no duty to update this information unless required by law.

About Impinj

Impinj, Inc. (NASDAQ: PI) wirelessly connects billions of everyday items such as apparel, medical supplies, automobile parts, luggage and food to consumer and business applications such as inventory management, patient safety, asset tracking and item authentication. The Impinj platform uses RAIN RFID to deliver timely information about these items to the digital world, thereby enabling the Internet of Things.

### 

Contacts:

Investor Relations

ir@impinj.com

+1-206-315-4470

 

 

 

 


IMPINJ, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value, unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

Assets:

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

17,593

 

 

$

19,285

 

Short-term investments

 

 

37,069

 

 

 

38,831

 

Accounts receivable, net

 

 

19,588

 

 

 

22,244

 

Inventory

 

 

49,195

 

 

 

47,083

 

Prepaid expenses and other current assets

 

 

2,020

 

 

 

2,359

 

Total current assets

 

 

125,465

 

 

 

129,802

 

Property and equipment, net

 

 

20,552

 

 

 

18,110

 

Other non-current assets

 

 

202

 

 

 

241

 

Goodwill and other intangible assets, net

 

 

3,881

 

 

 

3,881

 

Total assets

 

$

150,100

 

 

$

152,034

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

3,441

 

 

$

4,666

 

Accrued compensation and employee related benefits

 

 

4,903

 

 

 

5,729

 

Accrued liabilities

 

 

7,514

 

 

 

3,162

 

Accrued restructuring costs

 

 

1,038

 

 

 

 

Current portion of long-term debt

 

 

4,261

 

 

 

4,088

 

Current portion of capital lease obligations

 

 

593

 

 

 

936

 

Current portion of deferred rent

 

 

385

 

 

 

628

 

Current portion of deferred revenue

 

 

719

 

 

 

714

 

Total current liabilities

 

 

22,854

 

 

 

19,923

 

Long-term debt, net of current portion

 

 

19,533

 

 

 

5,500

 

Capital lease obligations, net of current portion

 

 

371

 

 

 

745

 

Long-term liabilities — other

 

 

738

 

 

 

532

 

Long-term restructuring liabilities

 

 

538

 

 

 

 

Deferred rent, net of current portion

 

 

5,395

 

 

 

5,891

 

Deferred revenue, net of current portion

 

 

208

 

 

 

501

 

Total liabilities

 

 

49,637

 

 

 

33,092

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value — 5,000 shares authorized, no shares issued and outstanding at September 30, 2018 and December 31, 2017

 

 

 

 

 

 

Common stock, $0.001 par value — 495,000 shares authorized, 21,482 and 20,973 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively

 

 

21

 

 

 

21

 

Additional paid-in capital

 

 

334,228

 

 

 

323,482

 

Accumulated other comprehensive loss

 

 

(17

)

 

 

(36

)

Accumulated deficit

 

 

(233,769

)

 

 

(204,525

)

Total stockholders' equity

 

 

100,463

 

 

 

118,942

 

Total liabilities and stockholders' equity

 

$

150,100

 

 

$

152,034

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenue

 

$

34,405

 

 

$

32,599

 

 

$

88,015

 

 

$

98,437

 

Cost of revenue

 

 

17,857

 

 

 

15,606

 

 

 

46,045

 

 

 

46,505

 

Gross profit

 

 

16,548

 

 

 

16,993

 

 

 

41,970

 

 

 

51,932

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

8,804

 

 

 

8,846

 

 

 

25,170

 

 

 

23,308

 

Sales and marketing

 

 

7,864

 

 

 

8,107

 

 

 

24,746

 

 

 

22,487

 

General and administrative

 

 

6,695

 

 

 

4,723

 

 

 

16,981

 

 

 

13,632

 

Restructuring costs

 

 

 

 

 

 

 

 

3,749

 

 

 

 

Total operating expenses

 

 

23,363

 

 

 

21,676

 

 

 

70,646

 

 

 

59,427

 

Loss from operations

 

 

(6,815

)

 

 

(4,683

)

 

 

(28,676

)

 

 

(7,495

)

Other income (expense), net

 

 

204

 

 

 

105

 

 

 

561

 

 

 

563

 

Interest expense

 

 

(390

)

 

 

(223

)

 

 

(970

)

 

 

(904

)

Loss before income taxes

 

 

(7,001

)

 

 

(4,801

)

 

 

(29,085

)

 

 

(7,836

)

Income tax expense

 

 

(69

)

 

 

(50

)

 

 

(159

)

 

 

(152

)

Net loss

 

$

(7,070

)

 

$

(4,851

)

 

$

(29,244

)

 

$

(7,988

)

Net loss per share — basic and diluted

 

$

(0.33

)

 

$

(0.23

)

 

$

(1.37

)

 

$

(0.39

)

Weighted-average shares outstanding — basic and diluted

 

 

21,403

 

 

 

20,826

 

 

 

21,287

 

 

 

20,604

 


 

IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Net loss

 

$

(7,070

)

 

$

(4,851

)

 

$

(29,244

)

 

$

(7,988

)

Other comprehensive loss, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain / (loss) on investments

 

 

19

 

 

 

33

 

 

 

19

 

 

 

(7

)

Total other comprehensive income / (loss)

 

 

19

 

 

 

33

 

 

 

19

 

 

 

(7

)

Comprehensive loss

 

$

(7,051

)

 

$

(4,818

)

 

$

(29,225

)

 

$

(7,995

)

 



IMPINJ, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

Operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(29,244

)

 

$

(7,988

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

3,394

 

 

 

2,868

 

Stock-based compensation

 

 

8,013

 

 

 

4,763

 

Non-cash restructuring benefit

 

 

(454

)

 

 

 

Accretion of discount or amortization of premium on short-term investments

 

 

(247

)

 

 

120

 

Amortization of debt issuance costs

 

 

57

 

 

 

72

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

2,656

 

 

 

(8,138

)

Inventory

 

 

(2,112

)

 

 

(18,083

)

Prepaid expenses and other assets

 

 

391

 

 

 

278

 

Deferred revenue

 

 

(288

)

 

 

(170

)

Deferred rent

 

 

(176

)

 

 

977

 

Accounts payable

 

 

(774

)

 

 

(4,125

)

Accrued compensation and benefits

 

 

(720

)

 

 

(3,745

)

Accrued liabilities

 

 

1,223

 

 

 

117

 

Accrued restructuring costs

 

 

1,576

 

 

 

 

Net cash used in operating activities

 

 

(16,705

)

 

 

(33,054

)

Investing activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(33,397

)

 

 

(28,887

)

Proceeds from maturities of investments

 

 

35,402

 

 

 

50,726

 

Purchases of property and equipment

 

 

(3,051

)

 

 

(6,156

)

Net cash provided by (used in) investing activities

 

 

(1,046

)

 

 

15,683

 

Financing activities:

 

 

 

 

 

 

 

 

Payments on capital lease financing obligations

 

 

(717

)

 

 

(847

)

Payments on term loans

 

 

(2,230

)

 

 

(1,730

)

Proceeds from term loans, net of debt issuance costs

 

 

16,379

 

 

 

 

Proceeds from exercise of stock options and employee stock purchase plan

 

 

2,627

 

 

 

4,520

 

Payments of deferred offering costs

 

 

 

 

 

(650

)

Net cash provided by financing activities

 

 

16,059

 

 

 

1,293

 

Net decrease in cash and cash equivalents

 

 

(1,692

)

 

 

(16,078

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

Beginning of period

 

 

19,285

 

 

 

33,636

 

End of period

 

$

17,593

 

 

$

17,558

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash financing and investing activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment not yet paid

 

 

3,464

 

 

 

502

 



Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements prepared and presented in accordance with U.S. generally accepted accounting principles, or GAAP, we use non-GAAP financial measures by financial statement line items that exclude the effects of stock-based compensation, depreciation, restructuring costs, investigation costs and other expenses that we believe do not reflect our core operating performance. Our key non-GAAP liquidity and performance measures include adjusted EBITDA and non-GAAP net income (loss), see definitions of such below. We use adjusted EBITDA and non-GAAP net income (loss) as key measures to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and to develop short- and long-term operating plans. We believe excluding those expenses inherent in calculating adjusted EBITDA and non-GAAP net income (loss) can provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that adjusted EBITDA and non-GAAP net income (loss) provide useful information to investors and others in understanding and evaluating our operating results in the same manner as it does for our management and board of directors. Our presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

Adjusted EBITDA

We define adjusted EBITDA as net income (loss) determined in accordance with GAAP, excluding the effects of stock-based compensation, depreciation, restructuring costs, investigation costs, other income (expense), net, interest expense and income tax expense. Restructuring costs relate to an effort in the first quarter of 2018 to reduce headcount and sublease office space to match strategic and financial objectives and optimize resources for long term growth. Investigation costs relate to third party investigation costs incurred in relation to a complaint filed by a former employee, which resulted in the audit committee of our board of directors concluding that no credible evidence supported the former employee’s claims. We have added back all of the net restructuring and investigation costs because we do not believe they reflect our core


operations. We believe that adjusted EBITDA provides meaningful supplemental information regarding our performance and liquidity.

Non-GAAP Net Income (Loss)

We define non-GAAP net income (loss) differently for this report than we have defined it in the past, due to independent investigation costs that were recorded in third quarter of 2018.  We define non-GAAP net income (loss) to consist of net income (loss) determined in accordance with GAAP, excluding the effects of stock-based compensation, depreciation, restructuring costs, investigation costs (for more information about restructuring and investigation costs, please refer to description in adjusted EBITDA above), amortization of debt issuance costs and non-cash income tax expense. We exclude the non-cash portion of income taxes because of our ability to offset a substantial portion of future income tax liabilities by utilizing our deferred tax assets, which primarily consist of federal net operating loss carryforwards and federal research and experimentation credit carryforwards. We have added back all of the net restructuring and investigation costs because we do not believe they reflect our core operations.



IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except percentages, unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

GAAP Gross profit

 

$

16,548

 

 

$

16,993

 

 

$

41,970

 

 

$

51,932

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

497

 

 

 

450

 

 

 

1,500

 

 

 

1,273

 

Stock-based compensation

 

 

144

 

 

 

62

 

 

 

325

 

 

 

145

 

Non-GAAP Gross profit

 

$

17,189

 

 

$

17,505

 

 

$

43,795

 

 

$

53,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Gross margin

 

 

48.1

%

 

 

52.1

%

 

 

47.7

%

 

 

52.8

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

1.4

%

 

 

1.4

%

 

 

1.7

%

 

 

1.3

%

Stock-based compensation

 

 

0.4

%

 

 

0.2

%

 

 

0.4

%

 

 

0.1

%

Non-GAAP Gross margin

 

 

50.0

%

 

 

53.7

%

 

 

49.8

%

 

 

54.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Research and development expense

 

$

8,804

 

 

$

8,846

 

 

$

25,170

 

 

$

23,308

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(403

)

 

 

(343

)

 

 

(1,190

)

 

 

(960

)

Stock-based compensation

 

 

(1,039

)

 

 

(652

)

 

 

(2,620

)

 

 

(1,550

)

Non-GAAP Research and development expense

 

$

7,362

 

 

$

7,851

 

 

$

21,360

 

 

$

20,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Sales and marketing expense

 

$

7,864

 

 

$

8,107

 

 

$

24,746

 

 

$

22,487

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(129

)

 

 

(128

)

 

 

(389

)

 

 

(373

)

Stock-based compensation

 

 

(1,188

)

 

 

(921

)

 

 

(2,876

)

 

 

(2,100

)

Non-GAAP Sales and marketing expense

 

$

6,547

 

 

$

7,058

 

 

$

21,481

 

 

$

20,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP General and administrative expense

 

$

6,695

 

 

$

4,723

 

 

$

16,981

 

 

$

13,632

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(107

)

 

 

(100

)

 

 

(315

)

 

 

(262

)

Stock-based compensation

 

 

(964

)

 

 

(505

)

 

 

(2,192

)

 

 

(968

)

Investigation costs

 

 

(1,449

)

 

 

-

 

 

 

(1,449

)

 

 

-

 

Non-GAAP General and administrative expense

 

$

4,175

 

 

$

4,118

 

 

$

13,025

 

 

$

12,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Total operating expense

 

$

23,363

 

 

$

21,676

 

 

$

70,646

 

 

$

59,427

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

(639

)

 

 

(571

)

 

 

(1,894

)

 

 

(1,595

)

Stock-based compensation

 

 

(3,191

)

 

 

(2,078

)

 

 

(7,688

)

 

 

(4,618

)

Restructuring costs

 

 

-

 

 

 

-

 

 

 

(3,749

)

 

 

-

 

Investigation costs

 

 

(1,449

)

 

 

-

 

 

 

(1,449

)

 

 

-

 

Non-GAAP Total operating expense

 

$

18,084

 

 

$

19,027

 

 

$

55,866

 

 

$

53,214

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data, unaudited)

 

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

Net loss

 

$

(7,070

)

 

$

(4,851

)

 

$

(29,244

)

 

$

(7,988

)

Depreciation

 

 

1,136

 

 

 

1,021

 

 

 

3,394

 

 

 

2,868

 

Stock-based compensation

 

 

3,335

 

 

 

2,140

 

 

 

8,013

 

 

 

4,763

 

Other (income) expense, net

 

 

(204

)

 

 

(105

)

 

 

(561

)

 

 

(563

)

Interest expense

 

 

390

 

 

 

223

 

 

 

970

 

 

 

904

 

Income tax expense

 

 

69

 

 

 

50

 

 

 

159

 

 

 

152

 

Restructuring costs

 

 

-

 

 

 

-

 

 

 

3,749

 

 

 

-

 

Investigation costs

 

 

1,449

 

 

 

-

 

 

 

1,449

 

 

 

-

 

Adjusted EBITDA

 

$

(895

)

 

$

(1,522

)

 

$

(12,071

)

 

$

136

 

 

 

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(7,070

)

 

$

(4,851

)

 

$

(29,244

)

 

$

(7,988

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

1,136

 

 

 

1,021

 

 

 

3,394

 

 

 

2,868

 

Stock-based compensation

 

 

3,335

 

 

 

2,140

 

 

 

8,013

 

 

 

4,763

 

Restructuring costs

 

 

-

 

 

 

-

 

 

 

3,749

 

 

 

-

 

Investigation costs

 

 

1,449

 

 

 

-

 

 

 

1,449

 

 

 

-

 

Amortization of debt issuance costs

 

 

18

 

 

 

24

 

 

 

57

 

 

 

72

 

Non-cash income tax expense

 

 

12

 

 

 

21

 

 

 

40

 

 

 

66

 

Non-GAAP Net income (loss)

 

$

(1,120

)

 

$

(1,645

)

 

$

(12,542

)

 

$

(219

)

Non-GAAP Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.05

)

 

$

(0.08

)

 

$

(0.59

)

 

$

(0.01

)

Diluted

 

$

(0.05

)

 

$

(0.08

)

 

$

(0.59

)

 

$

(0.01

)

GAAP and non-GAAP Weighted-average shares — basic and diluted

 

 

21,403

 

 

 

20,826

 

 

 

21,287

 

 

 

20,604

 

 

 

 

 


IMPINJ, INC.

RECONCILIATIONS OF GAAP FINANCIAL OUTLOOK TO NON-GAAP FINANCIAL OUTLOOK

(in thousands, except per share data, unaudited)

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2018

 

Forecasted Net loss

 

$

(8,800

)

Adjustments:

 

 

 

 

Forecasted Depreciation

 

 

1,170

 

Forecasted Stock-based compensation

 

 

4,600

 

Forecasted Other (income) expense, net

 

 

(216

)

Forecasted Interest expense

 

 

445

 

Forecasted Income tax expense

 

 

51

 

Adjusted EBITDA

 

$

(2,750

)

 

 

 

 

 

Forecasted Net loss

 

$

(8,800

)

Adjustments:

 

 

 

 

Forecasted Depreciation

 

 

1,170

 

Forecasted Stock-based compensation

 

 

4,600

 

Forecasted Amortization of debt issuance costs

 

 

18

 

Forecasted Non-cash income tax expense

 

 

12

 

Non-GAAP Net loss

 

$

(3,000

)

Non-GAAP Net loss per share — basic and diluted

 

$

(0.14

)

Weighted-average shares — basic and diluted

 

 

21,500