EX-99.1 2 a8-kexhibit991q2x2017earni.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1

teama07.jpg
NEWS RELEASE

 
Contact:
 
Greg L. Boane
 
Chief Financial Officer
 
(281) 388-5541

TEAM, INC. REPORTS SECOND QUARTER
2017 RESULTS

SUGAR LAND, TX – August 7, 2017 – Team, Inc. (NYSE: TISI) (“Team,” “we,” “our,” or the “Company”) today reported its financial results for the second quarter ended June 30, 2017. The Company had previously announced preliminary second quarter results on July 24, 2017.

Revenues for the second quarter decreased by 7% to $312.3 million compared to revenues of $336.4 million for the prior year comparable quarter primarily as a result of a $27.1 million decrease in revenues from our TeamFurmanite mechanical services segment due to continued market softness. The decreased revenues from TeamFurmanite are the result of a combination of project deferrals, job scope reductions and customer maintenance deferrals in our end markets. Team reported a net loss of $11.1 million ($0.37 loss per diluted share) for the current year quarter versus net income of $7.4 million ($0.25 earnings per diluted share) for the prior year comparable quarter. Excluding certain items not indicative of core operating activities, adjusted net loss, a non-GAAP measure, was $6.7 million ($0.23 adjusted loss per diluted share) for the current quarter versus adjusted net income of $11.1 million ($0.37 adjusted earnings per diluted share) for the prior year quarter.

Adjusted net income (loss), a non-GAAP measure, excludes certain items that are not indicative of Team’s core operating activities of $4.4 million (net of tax), or $0.14 per diluted share, for the current year quarter and $3.7 million (net of tax), or $0.12 per diluted share, for the prior year quarter. (See the accompanying reconciliation of non-GAAP items at the end of this news release.)

Commenting on the results, Ted Owen, Team’s President and Chief Executive Officer said, “2017 is proving to be another challenging year as we continue to operate in a sluggish demand environment. While Quest Integrity and TeamQualspec’s inspection and assessment businesses have demonstrated some momentum, TeamFurmanite’s mechanical services business still lags behind in the recovery cycle, resulting in weaker than expected results year to date.”


1

“As we enter the second half of the year, we are focused on right-sizing Team to match current market demand. We expect that the cost reduction actions announced in July to ultimately reduce the Company’s annual operating expense run rate by approximately $30 million.”

“Even with the disappointing results from the Second Quarter, we remain optimistic about Team’s long-term future,” continued Owen. “We have aggressively pursued cost reduction initiatives and are focused on additional business performance initiatives. As our end markets recover, we believe we are well-positioned to capitalize on our inherent advantages as the leading global industrial services company in our space.”

Closing of Convertible Senior Notes

As previously disclosed on our Form 8-K filed on July 31, 2017, Team completed a private unregistered offering of $230 million aggregate principal amount of 5.00% Convertible Senior Notes due 2023 and entered into the Sixth Amendment to its Credit Agreement, which, among other things, eliminates maximum total leverage covenants until the quarter ended March 31, 2018. Net proceeds from the offering were used to repay in full all outstanding borrowings under the term loan portion of the Company’s banking credit facility and to repay a portion of the outstanding borrowings under the revolving portion of that same facility.

Segment Results

TeamQualspec generated revenues of $158.4 million in the second quarter of 2017, representing a slight increase compared to $157.2 million in the second quarter of 2016. TeamQualspec’s operating income was $10.5 million in the second quarter of 2017, compared to $16.7 million in the second quarter of 2016. On an adjusted basis, operating income in the 2017 quarter was also $10.5 million. The prior quarter adjusted operating income was $16.9 million.

TeamFurmanite generated revenues of $132.6 million in the second quarter of 2017 compared to $159.7 million in the second quarter of 2016, largely as a result of the market softness described above. TeamFurmanite’s operating income was $5.4 million in the second quarter of 2017, compared to $12.0 million in the second quarter of 2016. On an adjusted basis, TeamFurmanite reported operating income of $5.5 million in the 2017 quarter versus operating income of $14.2 million in the 2016 quarter.

Quest Integrity generated revenues of $21.3 million in the second quarter of 2017 compared to $19.5 million in the second quarter of 2016, driven by improved market conditions and the effect of an acquisition in the prior year. Quest Integrity’s operating income was $3.9 million in the second quarter of 2017 (adjusted operating income was the same), compared to $3.2 million ($4.0 million, adjusted) in the second quarter of 2016.

Adjusted operating income is a non-GAAP financial measure that does not include certain items that are not indicative of Team’s core operating activities.



2

GAAP Earnings and Non-GAAP Financial Measures

Certain items that management believes are not indicative of Team’s core operating activities have been excluded from net income (loss) reported in accordance with generally accepted accounting principles in the United States (“GAAP”) when arriving at adjusted net income (loss) and adjusted operating income (loss) (which we refer to as adjusted EBIT), each a non-GAAP financial measure. In the current quarter, the most significant of such items pertained to non-capitalized enterprise resource planning (“ERP”) implementation costs ($3.9 million) and certain legal fees, severance costs and professional fees for acquisition integration ($2.8 million).

A reconciliation of these financial measures to the most comparable GAAP financial measures is contained in the accompanying schedule.

CONFERENCE CALL

Team, Inc. has scheduled a conference call to discuss its second quarter 2017 results, which will be broadcast live over the Internet, on Tuesday, August 8, 2017 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate in the call, dial 1-888-699-2378 and ask for the Team conference call at least 10 minutes prior to the start time, or access it live over the Internet at www.teaminc.com. For those who cannot listen to the live call, a replay will be available through August 15, 2017 and may be accessed by dialing 404-537-3406 and using pass code 51029727#. In addition, an archive of the webcast will be available shortly after the call at www.teaminc.com for 90 days.

About Team, Inc.

Headquartered near Houston, Texas, Team, Inc. is a leading provider of specialty industrial services, including inspection and assessment, required in maintaining and installing high-temperature and high-pressure piping systems and vessels that are utilized extensively in the refining, petrochemical, power, pipeline and other heavy industries. Team offers these services across its 220 branch locations and more than 20 countries throughout the world. For more information, please visit www.teaminc.com.


Non-GAAP Financial Measures

This press release presents information about the Company’s adjusted net income (loss) and adjusted net income (loss) per diluted share, and the Company sometimes uses adjusted EBITDA, EBIT and adjusted EBIT, which are non-GAAP financial measures provided as supplemental to the results provided in accordance with GAAP. A reconciliation of each of the foregoing historical non-GAAP financial measures to the most directly comparable historical GAAP financial measure is contained in the accompanying schedule for each of the fiscal periods indicated.

Certain forward-looking information contained herein is being provided in accordance with the provisions of the Private Securities Litigation Reform Act of 1995.  We have made reasonable efforts to ensure that the information, assumptions and beliefs upon which this forward-looking information is based are current, reasonable and complete. Such forward-looking statements involve estimates, assumptions, judgments and uncertainties. There are known and unknown factors that could cause actual results or outcomes to differ materially from those addressed in the forward-

3

looking information. Such known factors are detailed in the Company’s Annual Report on Form 10-K and in the Company's Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission, and in other reports filed by the Company with the Securities and Exchange Commission from time to time. Accordingly, there can be no assurance that the forward-looking information contained herein, including projected cost savings, will occur or that objectives will be achieved. We assume no obligation to publicly update or revise any forward-looking statements made today or any other forward-looking statements made by the Company, whether as a result of new information, future events or otherwise.

###




4

TEAM, INC. AND SUBSIDIARIES
SUMMARY OF OPERATING RESULTS
(in thousands, except per share data)
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
Revenues
 
$
312,256

 
$
336,440

 
$
598,810

 
$
587,294

Operating expenses
 
227,613

 
237,747

 
439,363

 
422,619

Gross margin
 
84,643

 
98,693

 
159,447

 
164,675

 
 
 
 
 
 
 
 
 
Selling, general and administrative expenses
 
91,065

 
82,501

 
180,378

 
155,863

Exit costs and other related charges (credits)
 
271

 
—

 
(976
)
 
—

(Gain) loss on revaluation of contingent consideration
 
—

 
2,184

 
(1,174
)
 
2,184

Operating income (loss)
 
(6,693
)
 
14,008

 
(18,781
)
 
6,628

 
 
 
 
 
 
 
 
 
Foreign currency (gain) loss and other
 
17

 
(166
)
 
358

 
(138
)
Interest expense, net
 
4,372

 
3,408

 
7,530

 
6,343

Income (loss) from continuing operations before income taxes
 
(11,082
)
 
10,766

 
(26,669
)
 
423

 
 


 


 
 
 
 
Less: Provision (benefit) for income taxes
 
4

 
3,796

 
(6,075
)
 
13

Income (loss) from continuing operations
 
(11,086
)
 
6,970

 
(20,594
)
 
410

 
 
 
 
 
 
 
 
 
Income from discontinued operations, net of income tax
 
—

 
386

 
—

 
512

Net income (loss)
 
$
(11,086
)
 
$
7,356

 
$
(20,594
)
 
$
922

 
 
 
 
 
 
 
 
 
Basic earnings (loss) per share:
 
 
 
 
 
 
 
 
Continuing operations
 
$
(0.37
)
 
$
0.24

 
$
(0.69
)
 
$
0.01

Discontinued operations
 
—

 
0.01

 
—

 
0.02

Net income (loss)
 
$
(0.37
)
 
$
0.25

 
$
(0.69
)
 
$
0.03

 
 
 
 
 
 
 
 
 
Diluted earnings (loss) per share:
 
 
 
 
 
 
 
 
Continuing operations
 
$
(0.37
)
 
$
0.24

 
$
(0.69
)
 
$
0.01

Discontinued operations
 
—

 
0.01

 
—

 
0.02

Net income (loss)
 
$
(0.37
)
 
$
0.25

 
$
(0.69
)
 
$
0.03

Weighted-average number of shares outstanding:
 
 
 
 
Basic
 
29,826

 
29,452

 
29,815

 
26,738

Diluted
 
29,826

 
29,528

 
29,815

 
26,808

 
 
 
 
 
 
 
 
 

5

TEAM, INC. AND SUBSIDIARIES
SUMMARY CONSOLIDATED BALANCE SHEET INFORMATION
JUNE 30, 2017 AND DECEMBER 31, 2016
(in thousands)
 
 
 
 
 
 
 
June 30,
 
December 31,
 
 
2017
 
2016
 
 
(unaudited)
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
29,154

 
$
46,216

 
 
 
 
 
Other current assets
 
356,075

 
355,141

 
 
 
 
 
Property, plant and equipment, net
 
204,265

 
203,130

 
 
 
 
 
Other non-current assets
 
537,083

 
542,931

 
 
 
 
 
Total assets
 
$
1,126,577

 
$
1,147,418

 
 
 
 
 
Current portion of long-term debt
 
$
20,000

 
$
20,000

 
 
 
 
 
Other current liabilities
 
129,472

 
127,721

 
 
 
 
 
Long-term debt net of current maturities
 
361,865

 
346,911

 
 
 
 
 
Other non-current liabilities
 
90,546

 
117,149

 
 
 
 
 
Stockholders’ equity
 
524,694

 
535,637

 
 
 
 
 
Total liabilities and stockholders’ equity
 
$
1,126,577

 
$
1,147,418



6

TEAM INC. AND SUBSIDIARIES
SUMMARY CONSOLIDATED CASH FLOW INFORMATION
JUNE 30, 2017 AND JUNE 30, 2016
(in thousands)
 
 
 
Six Months Ended
 
 
June 30,
 
 
2017
 
2016
 
 
(unaudited)
 
(unaudited)
 
 
 
 
 
Net income (loss)
 
$
(20,594
)
 
$
922

 
 
 
 
 
Depreciation and amortization expense
 
26,015

 
22,893

 
 
 
 
 
Non-cash compensation cost
 
4,263

 
4,704

 
 
 
 
 
Working capital changes
 
(12,852
)
 
6,133

 
 
 
 
 
Other items affecting operating cash flow
 
(9,442
)
 
3,411

 
 
 
 
 
Net cash (used in) provided by operating activities
 
(12,610
)
 
38,063

 
 
 
 
 
Capital expenditures
 
(18,662
)
 
(21,853
)
 
 
 
 
 
Cash used for business acquisitions, net
 
—

 
(48,382
)
 
 
 
 
 
Proceeds from sale of assets
 
2,558

 
1,026

 
 
 
 
 
Other items affecting investing cash flow
 
(508
)
 
5,213

 
 
 
 
 
Net cash used in investing activities
 
(16,612
)
 
(63,996
)
 
 
 
 
 
Borrowings on debt, net
 
12,488

 
53,191

 
 
 
 
 
Purchase of treasury stock
 
—

 
(7,593
)
 
 
 
 
 
Debt issuance costs
 
(738
)
 
(377
)
 
 
 
 
 
Cash associated with share-based payment arrangements, net
 
147

 
996

 
 
 
 
 
Other items affecting financing cash flow
 
(1,278
)
 
—

 
 
 
 
 
Net cash provided by financing activities
 
10,619

 
46,217

 
 
 
 
 
Effect of exchange rate changes
 
1,541

 
331

 
 
 
 
 
Change in cash and cash equivalents
 
$
(17,062
)
 
$
20,615

 
 
 
 
 

7

TEAM, INC. AND SUBSIDIARIES
SEGMENT INFORMATION
(in thousands)
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
Segment Data:
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
TeamQualspec
 
$
158,412

 
$
157,238

 
$
301,368

 
$
293,500

TeamFurmanite
 
132,564

 
159,681

 
254,386

 
260,275

Quest Integrity
 
21,280

 
19,521

 
43,056

 
33,519

 
 
$
312,256

 
$
336,440

 
$
598,810

 
$
587,294

 
 
 
 
 
 
 
 
 
Operating income (loss) (“EBIT”)
 
 
 
 
 
 
 
 
TeamQualspec
 
$
10,529

 
$
16,677

 
$
18,654

 
$
24,621

TeamFurmanite
 
5,385

 
11,982

 
5,836

 
19,021

Quest Integrity
 
3,889

 
3,221

 
8,080

 
2,464

Corporate and shared support services
 
(26,496
)
 
(17,872
)
 
(51,351
)
 
(39,478
)
 
 
$
(6,693
)
 
$
14,008

 
$
(18,781
)
 
$
6,628

 
 
 
 
 
 
 
 
 
Adjusted EBIT
 
 
 
 
 
 
 
 
TeamQualspec
 
$
10,529

 
$
16,923

 
$
17,480

 
$
24,867

TeamFurmanite
 
5,488

 
14,239

 
4,786

 
21,278

Quest Integrity
 
3,889

 
3,972

 
8,080

 
3,287

Corporate and shared support services
 
(19,671
)
 
(15,070
)
 
(38,572
)
 
(27,084
)
 
 
$
235

 
$
20,064

 
$
(8,226
)
 
$
22,348

Adjusted EBITDA
 
 
 
 
 
 
 
 
TeamQualspec
 
$
15,390

 
$
21,974

 
$
27,196

 
$
34,972

TeamFurmanite
 
11,285

 
20,259

 
16,446

 
30,622

Quest Integrity
 
4,816

 
5,256

 
10,445

 
5,853

Corporate and shared support services
 
(15,686
)
 
(11,940
)
 
(32,035
)
 
(21,885
)
 
 
$
15,805

 
$
35,549

 
$
22,052

 
$
49,562



8

TEAM, INC. AND SUBSIDIARIES
Non-GAAP Financial Measures
(Unaudited)
The Company uses supplemental non-GAAP financial measures which are derived from the consolidated financial information including adjusted net income (loss); adjusted net income (loss) per share, earnings before interest and taxes (“EBIT”); adjusted EBIT (defined below); and adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”) to supplement financial information presented on a GAAP basis. Adjusted net income (loss) and adjusted net income (loss) per diluted share, each as defined by the Company, exclude the following items from net income (loss): acquisition costs associated with business combinations, legal costs associated with Quest Integrity patent defense litigation, professional fees for acquired business integration and changing our fiscal year end, gains and losses on the revaluation of contingent consideration, non-capitalized ERP implementation costs, exit costs (credits) primarily associated with the restructuring/closure of the acquired Furmanite operations in Western Europe, certain other items that management does not believe are indicative of core operating activities and the related income tax impacts. We also exclude the income tax impacts of certain special income tax items including changes to valuation allowances in several foreign subsidiaries. The identification of these special tax items is judgmental in nature, and their calculation is based on various assumptions and estimates. EBIT, as defined by the Company, excludes discontinued operations, income tax expense, interest charges and items of other (income) expense and therefore is equal to operating income (loss) reported in accordance with GAAP. Adjusted EBIT further excludes the following items: acquisition costs associated with business combinations, legal costs associated with Quest Integrity patent defense litigation, professional fees for acquired business integration and changing our fiscal year end, gains and losses on the revaluation of contingent consideration, non-capitalized ERP implementation costs, exit costs (credits) primarily associated with the restructuring/closure of the acquired Furmanite operations in Western Europe and certain other items that management does not believe are indicative of core operating activities. Adjusted EBITDA further excludes from adjusted EBIT depreciation, amortization and non-cash share based compensation costs.
Management believes that excluding certain items from GAAP results allows management to better understand the consolidated financial performance from period to period and to better identify operating trends that may not otherwise be apparent. Moreover, the Company believes these non-GAAP financial measures will provide its stakeholders with useful information to help them evaluate operating performance. However, there are limitations to the use of the non-GAAP financial measures presented in this report. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures of other companies who may calculate non-GAAP financial measures differently than Team does, limiting the usefulness of those measures for comparative purposes.


9

The non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for net income (loss) as a measure of operating performance or to cash flows from operating activities as a measure of liquidity, prepared in accordance with GAAP, and should be read only in conjunction with financial information presented on a GAAP basis. Reconciliations of each non-GAAP financial measure to its most directly comparable GAAP financial measure are presented below. You are encouraged to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented.


10

TEAM, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data)
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
 
 
 
 
 
 
 
 
Net income (loss):
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(11,086
)
 
$
7,356

 
$
(20,594
)
 
$
922

Acquisition costs
 
—

 
1,108

 
—

 
7,179

Legal, professional fees and other
 
2,803

 
1,522

 
4,765

 
3,817

ERP costs
 
3,854

 
1,242

 
7,940

 
2,540

Exit costs and other related charges (credits)
 
271

 
—

 
(976
)
 
—

(Gain) loss on revaluation of contingent consideration
 
—

 
2,184

 
(1,174
)
 
2,184

Tax impact of adjustments*
 
(2,564
)
 
(2,361
)
 
(3,906
)
 
(5,806
)
Adjusted net income (loss)
 
$
(6,722
)
 
$
11,051

 
$
(13,945
)
 
$
10,836

 
 
 
 
 
 
 
 
 
Adjusted net income (loss) per common share:
 
 
 
 
 
 
 
 
Basic
 
$
(0.23
)
 
$
0.38

 
$
(0.47
)
 
$
0.41

Diluted
 
$
(0.23
)
 
$
0.37

 
$
(0.47
)
 
$
0.40

 
 
 
 
 
 
 
 
 
Adjusted EBIT and Adjusted EBITDA:
 
 
 
 
 
 
 
 
Operating income (loss) (“EBIT”)
 
$
(6,693
)
 
$
14,008

 
$
(18,781
)
 
$
6,628

Acquisition costs
 
—

 
1,108

 
—

 
7,179

Legal, professional fees and other
 
2,803

 
1,522

 
4,765

 
3,817

ERP costs
 
3,854

 
1,242

 
7,940

 
2,540

Exit costs and other related charges (credits)
 
271

 
—

 
(976
)
 
—

(Gain) loss on revaluation of contingent consideration
 
—

 
2,184

 
(1,174
)
 
2,184

Adjusted EBIT
 
235

 
20,064

 
(8,226
)
 
22,348

Depreciation and amortization
 
13,054

 
12,870

 
26,015

 
22,893

Non-cash share-based compensation costs
 
2,516

 
2,615

 
4,263

 
4,321

Adjusted EBITDA
 
$
15,805

 
$
35,549

 
$
22,052

 
$
49,562

 
 
 
 
 
 
 
 
 

*
For the three and six months ended June 30, 2017, represents the tax effect of adjustments at an assumed marginal tax rate of 37% in order to approximate our long-term effective tax rate.


11

TEAM, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Continued)
(in thousands)
 
 
 
 
 
 
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
 
 
 
 
 
 
 
 
Adjusted EBIT and Adjusted EBITDA by Segment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TeamQualspec
 
 
 
 
 
 
 
 
Operating income
 
$
10,529

 
$
16,677

 
$
18,654

 
$
24,621

Acquisition costs
 
—

 
246

 
—

 
246

Gain on revaluation of contingent consideration
 
—

 
—

 
(1,174
)
 
—

Adjusted EBIT
 
10,529

 
16,923

 
17,480

 
24,867

Depreciation and amortization
 
4,861

 
5,051

 
9,716

 
10,105

Adjusted EBITDA
 
$
15,390

 
$
21,974

 
$
27,196

 
$
34,972

 
 
 
 
 
 
 
 
 
TeamFurmanite
 
 
 
 
 
 
 
 
Operating income
 
$
5,385

 
$
11,982

 
$
5,836

 
$
19,021

Legal, professional fees and other
 
69

 
73

 
163

 
73

Exit costs and other related charges (credits)
 
34

 
—

 
(1,213
)
 
—

Loss on revaluation of contingent consideration
 
—

 
2,184

 
—

 
2,184

Adjusted EBIT
 
5,488

 
14,239

 
4,786

 
21,278

Depreciation and amortization
 
5,797

 
6,020

 
11,660

 
9,344

Adjusted EBITDA
 
$
11,285

 
$
20,259

 
$
16,446

 
$
30,622

 
 
 
 
 
 
 
 
 
Quest Integrity
 
 
 
 
 
 
 
 
Operating income
 
$
3,889

 
$
3,221

 
$
8,080

 
$
2,464

Acquisition costs
 
—

 
114

 
—

 
114

Legal, professional fees and other
 
—

 
637

 
—

 
709

Adjusted EBIT
 
3,889

 
3,972

 
8,080

 
3,287

Depreciation and amortization
 
1,096

 
1,284

 
2,365

 
2,566

Non-cash share-based compensation costs
 
(169
)
 
—

 
—

 
—

Adjusted EBITDA
 
$
4,816

 
$
5,256

 
$
10,445

 
$
5,853

 
 
 
 
 
 
 
 
 
Corporate and shared support services
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
(26,496
)
 
$
(17,872
)
 
$
(51,351
)
 
$
(39,478
)
Acquisition costs
 
—

 
748

 
—

 
6,819

Legal, professional fees and other
 
2,734

 
812

 
4,602

 
3,035

Exit costs and other related charges (credits)
 
237

 
—

 
237

 
—

ERP costs
 
3,854

 
1,242

 
7,940

 
2,540

Adjusted EBIT
 
(19,671
)
 
(15,070
)
 
(38,572
)
 
(27,084
)
Depreciation and amortization
 
1,300

 
515

 
2,274

 
878

Non-cash share-based compensation costs
 
2,685

 
2,615

 
4,263

 
4,321

Adjusted EBITDA
 
$
(15,686
)
 
$
(11,940
)
 
$
(32,035
)
 
$
(21,885
)
 
 
 
 
 
 
 
 
 


12