Clarus Reports Second Quarter 2019 Results
SALT LAKE CITY, Aug. 05, 2019 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a company focused on the outdoor and consumer industries, seeking opportunities to acquire and grow businesses that can generate attractive shareholder returns, reported financial results for the second quarter ended June 30, 2019, and reiterated its financial outlook for 2019.
Second Quarter 2019 Financial Summary vs. Same Year-Ago Quarter
- Sales increased 2% to $47.0 million.
- Gross margin was 34.0% compared to 34.6%.
- Net loss was $(0.7) million or $(0.02) per basic and diluted share, compared to $(0.8) million or $(0.03) per basic and diluted share.
- Adjusted net income before non-cash items was $1.5 million or $0.05 per diluted share, compared to $2.6 million or $0.09 per diluted share.
- Adjusted EBITDA was $1.6 million compared to $2.8 million.
Management Commentary
“Our results in the second quarter capped an excellent first half season, with sales up 9% for the first six months of the year,” said John Walbrecht, president of Clarus. “We also continued to drive operational improvements and profitability gains across the business, with adjusted EBITDA margin in the first six months of 2019 increasing 100 basis points to 8.2%.
“The momentum at Black Diamond® continued to produce strong results, as brand sales were up 8% in the second quarter and 13% for the first six months of the year driven by gains across all categories and channels. This momentum was despite the protracted winter throughout the majority of our core markets, which impacted spring product sell-through and at-once orders.
“Also, and as expected, sales at Sierra® were affected by the headwinds facing the overall bullet and ammunition market. Irrespective of market dynamics, we are continuing to deploy our ‘innovate and accelerate’ strategy and expect to drive further market share gains through overall brand strength and awareness, as well as Sierra’s compelling product offering.
“We expect the second half of 2019 to be fueled by continued product innovation across Black Diamond with over 150 new products slated to release this fall across footwear, apparel, snow safety, gloves and skis. The initial reaction to our offering has been highly positive and will be supported by a comprehensive marketing campaign aimed at bringing new consumers into the brand, while still resonating with our core consumer. Looking ahead, the improvements we have and expect to continue to make at Black Diamond, as well as the fundamental brand strength at Sierra, are our key focus areas for growth and driving long-term shareholder value creation.”
Second Quarter 2019 Financial Results
Sales in the second quarter increased 2% to $47.0 million compared to $45.9 million in the same year-ago quarter. The increase was driven by 8% growth in Black Diamond, partially offset by a 16% decline in Sierra. The year-over-year decline was expected due to headwinds in the bullet and ammunition industry. On a constant currency basis, total sales were up 3%.
Gross margin in the second quarter was 34.0% compared to 34.6% in the year-ago quarter. The slight decline was primarily due to channel and product mix and foreign exchange headwinds from the strengthening U.S. dollar. This was partially offset by the continued benefits of the Company’s productivity programs focused on value enhancing activities within its supply chains and operations.
Selling, general and administrative expenses in the second quarter were $17.2 million compared to $15.8 million in the year-ago quarter. As a percentage of sales, selling, general and administrative expenses was 36.6% compared to 34.4%. The increase was attributable to the Company’s continued investment in the brand related activities of marketing and direct-to-consumer of $0.5 million, a shift in timing of summer tradeshows from traditionally the third quarter to the second quarter of $0.5 million and costs incurred with the move of the Company’s warehouse in Europe of $0.4 million.
Net loss in the second quarter was $(0.7) million or $(0.02) per basic and diluted share, compared to a net loss of $(0.8) million or $(0.03) per basic and diluted share in the year-ago quarter. Net loss in the second quarter of 2019 included $2.2 million of non-cash charges, compared to $3.2 million of non-cash charges and $0.2 million in transaction and restructuring costs in the same year-ago quarter.
Adjusted net income, which excludes the non-cash items, as well as transaction and restructuring costs, in the second quarter was $1.5 million or $0.05 per diluted share, compared to $2.6 million or $0.09 per diluted share in the same year-ago quarter.
Adjusted EBITDA in the second quarter was $1.6 million compared to $2.8 million in the same year-ago quarter. As a percentage of sales, adjusted EBITDA was 3.4% compared to 6.2% in the same year-ago quarter.
Net cash provided by operating activities for the six months ended June 30, 2019 was $9.7 million compared to $7.9 million in the same year-ago period. Capital expenditures for the six months ended June 30, 2019 were $2.0 million compared to $1.5 million in the same year-ago period. Free cash flow, defined as net cash provided by operating activities less capital expenditures, for the six months ended June 30, 2019 was $7.7 million compared to $6.4 million in the same year-ago period.
At June 30, 2019, cash and cash equivalents totaled $2.0 million compared to $2.5 million at December 31, 2018. The Company’s debt balance at June 30, 2019, was $16.7 million compared to $22.1 million at December 31, 2018.
2019 Outlook
Clarus still anticipates fiscal year 2019 sales to grow approximately 8% to $230 million compared to 2018. By brand, the Company now expects sales for Black Diamond to increase low-double digits and sales for Sierra to decrease high-single digits.
The Company continues to expect adjusted EBITDA to increase approximately 20% to $25 million compared to 2018.
Additionally, in fiscal year 2019 the Company still expects capital expenditures to be approximately $4.5 million and free cash flow to be approximately $10 million.
Net Operating Loss (NOL)
The Company estimates that it has available NOL carryforwards for U.S. federal income tax purposes of approximately $141 million. The Company’s common stock is subject to a rights agreement dated February 7, 2008 that is intended to limit the number of 5% or more owners and therefore reduce the risk of a possible change of ownership under Section 382 of the Internal Revenue Code of 1986, as amended. Any such change of ownership under these rules would limit or eliminate the ability of the Company to use its existing NOLs for federal income tax purposes. However, there is no guaranty that the rights agreement will achieve the objective of preserving the value of the NOLs.
Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its second quarter 2019 results.
Date: Monday, August 5, 2019
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Toll-free dial-in number: 1-877-511-3707
International dial-in number: 1-786-815-8672
Conference ID: 5970885
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 1-949-574-3860.
The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.claruscorp.com.
A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through August 19, 2019.
Toll-free replay number: 1-855-859-2056
International replay number: 1-404-537-3406
Replay ID: 5970885
About Clarus Corporation
Clarus Corporation is focused on the outdoor and consumer industries, seeking opportunities to acquire and grow businesses that can generate attractive shareholder returns. The Company has substantial net operating tax loss carryforwards which it is seeking to redeploy to maximize shareholder value. Clarus’ primary business is as a leading developer, manufacturer and distributor of outdoor equipment and lifestyle products focused on the climb, ski, mountain, and sport markets. The Company’s products are principally sold under the Black Diamond®, Sierra®, PIEPS®, and SKINourishment® brand names through specialty and online retailers, distributors and original equipment manufacturers throughout the U.S. and internationally. For additional information, please visit www.claruscorp.com or the brand websites at www.blackdiamondequipment.com, www.sierrabullets.com or www.pieps.com.
Use of Non-GAAP Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). This press release contains the non-GAAP measures: (i) adjusted gross margin and adjusted gross profit, (ii) net income (loss) before non-cash items and related income (loss) per diluted share, and adjusted net income (loss) before non-cash items and related income (loss) per diluted share, (iii) earnings before interest, taxes, other income or expense, depreciation and amortization (“EBITDA”), and adjusted EBITDA, and (iv) free cash flow. The Company believes that the presentation of certain non-GAAP measures, i.e.: (i) adjusted gross margin and adjusted gross profit, (ii) net income (loss) before non-cash items and related income (loss) per diluted share, and adjusted net income (loss) before non-cash items and related income (loss) per diluted share, (iii) EBITDA and adjusted EBITDA, and (iv) free cash flow, provide useful information for the understanding of its ongoing operations and enables investors to focus on period-over-period operating performance, and thereby enhances the user's overall understanding of the Company's current financial performance relative to past performance and provides, along with the nearest GAAP measures, a baseline for modeling future earnings expectations. Non-GAAP measures are reconciled to comparable GAAP financial measures within this press release. The Company cautions that non-GAAP measures should be considered in addition to, but not as a substitute for, the Company's reported GAAP results. Additionally, the Company notes that there can be no assurance that the above referenced non-GAAP financial measures are comparable to similarly titled financial measures used by other publicly traded companies.
Forward-Looking Statements
Please note that in this press release we may use words such as “appears,” “anticipates,” “believes,” “plans,” “expects,” “intends,” “future,” and similar expressions which constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are made based on our expectations and beliefs concerning future events impacting the Company and therefore involve a number of risks and uncertainties. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. Potential risks and uncertainties that could cause the actual results of operations or financial condition of the Company to differ materially from those expressed or implied by forward-looking statements in this release include, but are not limited to, the overall level of consumer demand on our products; general economic conditions and other factors affecting consumer confidence, preferences, and behavior; disruption and volatility in the global currency, capital, and credit markets; the financial strength of the Company's customers; the Company's ability to implement its business strategy, the ability of the Company to execute and integrate acquisitions; changes in governmental regulation, legislation or public opinion relating to the manufacture and sale of bullets and ammunition by our Sierra segment, and the possession and use of firearms and ammunition by our customers; the Company’s exposure to product liability or product warranty claims and other loss contingencies; stability of the Company's manufacturing facilities and suppliers; the Company's ability to protect patents, trademarks and other intellectual property rights; any breaches of, or interruptions in, our information systems; fluctuations in the price, availability and quality of raw materials and contracted products as well as foreign currency fluctuations; our ability to utilize our net operating loss carryforwards; changes in tax laws and liabilities, tariffs, legal, regulatory, political and economic risks; and the Company’s ability to declare a dividend. More information on potential factors that could affect the Company's financial results is included from time to time in the Company's public reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K. All forward-looking statements included in this press release are based upon information available to the Company as of the date of this press release, and speak only as of the date hereof. We assume no obligation to update any forward-looking statements to reflect events or circumstances after the date of this press release.
Company Contact:
John C. Walbrecht
President
Tel 1-801-993-1344
[email protected]
or
Aaron J. Kuehne
Chief Administrative Officer and
Chief Financial Officer
Tel 1-801-993-1364
[email protected]
Investor Relations Contact:
Gateway Investor Relations
Cody Slach
Tel 1-949-574-3860
[email protected]
| CLARUS CORPORATION | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| (In thousands, except per share amounts) | ||||||||
| June 30, 2019 | December 31, 2018 | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash | $ | 1,969 | $ | 2,486 | ||||
| Accounts receivable, less allowance for doubtful | ||||||||
| accounts of $620 and $392, respectively | 32,545 | 35,943 | ||||||
| Inventories | 73,024 | 64,933 | ||||||
| Prepaid and other current assets | 4,475 | 5,115 | ||||||
| Income tax receivable | 400 | 24 | ||||||
| Total current assets | 112,413 | 108,501 | ||||||
| Property and equipment, net | 23,007 | 23,401 | ||||||
| Other intangible assets, net | 17,623 | 19,416 | ||||||
| Indefinite lived intangible assets | 41,674 | 41,694 | ||||||
| Goodwill | 18,090 | 18,090 | ||||||
| Other long-term assets | 3,897 | 2,026 | ||||||
| Total assets | $ | 216,704 | $ | 213,128 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 28,373 | $ | 21,489 | ||||
| Income tax payable | - | 210 | ||||||
| Current portion of long-term debt | - | 41 | ||||||
| Total current liabilities | 28,373 | 21,740 | ||||||
| Long-term debt | 16,650 | 22,105 | ||||||
| Deferred income taxes | 2,729 | 2,919 | ||||||
| Other long-term liabilities | 1,012 | 159 | ||||||
| Total liabilities | 48,764 | 46,923 | ||||||
| Stockholders' Equity | ||||||||
| Preferred stock, $.0001 par value; 5,000 | ||||||||
| shares authorized; none issued | - | - | ||||||
| Common stock, $.0001 par value; 100,000 shares authorized; | ||||||||
| 33,595 and 33,244 issued and 29,983 and 29,748 outstanding, respectively | 3 | 3 | ||||||
| Additional paid in capital | 490,776 | 488,404 | ||||||
| Accumulated deficit | (302,978 | ) | (304,577 | ) | ||||
| Treasury stock, at cost | (19,607 | ) | (18,102 | ) | ||||
| Accumulated other comprehensive (loss) income | (254 | ) | 477 | |||||
| Total stockholders' equity | 167,940 | 166,205 | ||||||
| Total liabilities and stockholders' equity | $ | 216,704 | $ | 213,128 | ||||
| CLARUS CORPORATION | ||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
| (Unaudited) | ||||||||
| (In thousands, except per share amounts) | ||||||||
| Three Months Ended | ||||||||
| June 30, 2019 | June 30, 2018 | |||||||
| Sales | ||||||||
| Domestic sales | $ | 28,422 | $ | 27,845 | ||||
| International sales | 18,572 | 18,036 | ||||||
| Total sales | 46,994 | 45,881 | ||||||
| Cost of goods sold | 31,002 | 30,021 | ||||||
| Gross profit | 15,992 | 15,860 | ||||||
| Operating expenses | ||||||||
| Selling, general and administrative | 17,192 | 15,791 | ||||||
| Restructuring charge | - | 24 | ||||||
| Transaction costs | 41 | 168 | ||||||
| Total operating expenses | 17,233 | 15,983 | ||||||
| Operating loss | (1,241 | ) | (123 | ) | ||||
| Other (expense) income | ||||||||
| Interest expense | (315 | ) | (463 | ) | ||||
| Other, net | 183 | (192 | ) | |||||
| Total other expense, net | (132 | ) | (655 | ) | ||||
| Loss before income tax | (1,373 | ) | (778 | ) | ||||
| Income tax benefit | (679 | ) | (1 | ) | ||||
| Net loss | $ | (694 | ) | $ | (777 | ) | ||
| Net loss per share: | ||||||||
| Basic | $ | (0.02 | ) | $ | (0.03 | ) | ||
| Diluted | (0.02 | ) | (0.03 | ) | ||||
| Weighted average shares outstanding: | ||||||||
| Basic | 29,898 | 30,041 | ||||||
| Diluted | 29,898 | 30,041 | ||||||
| CLARUS CORPORATION | ||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
| (Unaudited) | ||||||||
| (In thousands, except per share amounts) | ||||||||
| Six Months Ended | ||||||||
| June 30, 2019 | June 30, 2018 | |||||||
| Sales | ||||||||
| Domestic sales | $ | 59,011 | $ | 53,499 | ||||
| International sales | 49,201 | 45,649 | ||||||
| Total sales | 108,212 | 99,148 | ||||||
| Cost of goods sold | 70,164 | 65,461 | ||||||
| Gross profit | 38,048 | 33,687 | ||||||
| Operating expenses | ||||||||
| Selling, general and administrative | 34,772 | 32,919 | ||||||
| Restructuring charge | 13 | 64 | ||||||
| Transaction costs | 87 | 333 | ||||||
| Total operating expenses | 34,872 | 33,316 | ||||||
| Operating income | 3,176 | 371 | ||||||
| Other (expense) income | ||||||||
| Interest expense | (625 | ) | (717 | ) | ||||
| Other, net | 160 | (71 | ) | |||||
| Total other expense, net | (465 | ) | (788 | ) | ||||
| Income (loss) before income tax | 2,711 | (417 | ) | |||||
| Income tax benefit | (382 | ) | (43 | ) | ||||
| Net income (loss) | $ | 3,093 | $ | (374 | ) | |||
| Net income (loss) per share: | ||||||||
| Basic | $ | 0.10 | $ | (0.01 | ) | |||
| Diluted | 0.10 | (0.01 | ) | |||||
| Weighted average shares outstanding: | ||||||||
| Basic | 29,824 | 30,041 | ||||||
| Diluted | 30,961 | 30,041 | ||||||
| CLARUS CORPORATION | ||||||||||
| RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT | ||||||||||
| AND ADJUSTED GROSS MARGIN | ||||||||||
| THREE MONTHS ENDED | ||||||||||
| June 30, 2019 | June 30, 2018 | |||||||||
| Gross profit as reported | $ | 15,860 | ||||||||
| Plus impact of inventory fair value adjustment | - | |||||||||
| Gross profit as reported | $ | 15,992 | Adjusted gross profit | $ | 15,860 | |||||
| Gross margin as reported | 34.6 | % | ||||||||
| Gross margin as reported | 34.0 | % | Adjusted gross margin | 34.6 | % | |||||
| SIX MONTHS ENDED | ||||||||||
| June 30, 2019 | June 30, 2018 | |||||||||
| Gross profit as reported | $ | 33,687 | ||||||||
| Plus impact of inventory fair value adjustment | 1,049 | |||||||||
| Gross profit as reported | $ | 38,048 | Adjusted gross profit | $ | 34,736 | |||||
| Gross margin as reported | 34.0 | % | ||||||||
| Gross margin as reported | 35.2 | % | Adjusted gross margin | 35.0 | % | |||||
| CLARUS CORPORATION | ||||||||||||||||
| RECONCILIATION FROM NET LOSS TO NET INCOME BEFORE NON-CASH ITEMS, ADJUSTED | ||||||||||||||||
| NET INCOME BEFORE NON-CASH ITEMS AND RELATED EARNINGS PER DILUTED SHARE | ||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
| Three Months Ended | ||||||||||||||||
| Per Diluted | Per Diluted | |||||||||||||||
| June 30, 2019 | Share | June 30, 2018 | Share | |||||||||||||
| Net loss | $ | (694 | ) | $ | (0.02 | ) | $ | (777 | ) | $ | (0.03 | ) | ||||
| Amortization of intangibles | 888 | 0.03 | 968 | 0.03 | ||||||||||||
| Depreciation | 1,139 | 0.04 | 1,135 | 0.04 | ||||||||||||
| Amortization of debt issuance costs | 68 | 0.00 | 290 | 0.01 | ||||||||||||
| Stock-based compensation | 783 | 0.03 | 656 | 0.02 | ||||||||||||
| Loss from removal of accumulated translation adjustment | - | - | 172 | 0.01 | ||||||||||||
| Income tax benefit | (679 | ) | (0.02 | ) | (1 | ) | (0.00 | ) | ||||||||
| Cash paid for income taxes | (28 | ) | (0.00 | ) | (9 | ) | (0.00 | ) | ||||||||
| Net income before non-cash items | $ | 1,477 | $ | 0.05 | $ | 2,434 | $ | 0.08 | ||||||||
| Restructuring charge | - | - | 24 | 0.00 | ||||||||||||
| Transaction costs | 41 | 0.00 | 168 | 0.01 | ||||||||||||
| State cash taxes on adjustments | (1 | ) | (0.00 | ) | (6 | ) | (0.00 | ) | ||||||||
| AMT cash taxes on adjustments | (1 | ) | (0.00 | ) | (4 | ) | (0.00 | ) | ||||||||
| Adjusted net income before non-cash items | $ | 1,516 | $ | 0.05 | $ | 2,616 | $ | 0.09 | ||||||||
| CLARUS CORPORATION | ||||||||||||||||
| RECONCILIATION FROM NET INCOME (LOSS) TO NET INCOME BEFORE NON-CASH ITEMS, ADJUSTED | ||||||||||||||||
| NET INCOME BEFORE NON-CASH ITEMS AND RELATED EARNINGS PER DILUTED SHARE | ||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
| Six Months Ended | ||||||||||||||||
| Per Diluted | Per Diluted | |||||||||||||||
| June 30, 2019 | Share | June 30, 2018 | Share | |||||||||||||
| Net income (loss) | $ | 3,093 | $ | 0.10 | $ | (374 | ) | $ | (0.01 | ) | ||||||
| Amortization of intangibles | 1,777 | 0.06 | 1,937 | 0.06 | ||||||||||||
| Depreciation | 2,242 | 0.07 | 2,208 | 0.07 | ||||||||||||
| Amortization of debt issuance costs | 132 | 0.00 | 307 | 0.01 | ||||||||||||
| Stock-based compensation | 1,568 | 0.05 | 1,155 | 0.04 | ||||||||||||
| Loss from removal of accumulated translation adjustment | - | - | 41 | 0.00 | ||||||||||||
| Inventory fair value of purchase accounting | - | - | 1,049 | 0.03 | ||||||||||||
| Income tax benefit | (382 | ) | (0.01 | ) | (43 | ) | (0.00 | ) | ||||||||
| Cash paid for income taxes | (103 | ) | (0.00 | ) | (246 | ) | (0.01 | ) | ||||||||
| Net income before non-cash items | $ | 8,327 | $ | 0.27 | $ | 6,034 | $ | 0.20 | ||||||||
| Restructuring charge | 13 | 0.00 | 64 | 0.00 | ||||||||||||
| Transaction costs | 87 | 0.00 | 333 | 0.01 | ||||||||||||
| State cash taxes on adjustments | (3 | ) | (0.00 | ) | (11 | ) | (0.00 | ) | ||||||||
| AMT cash taxes on adjustments | (2 | ) | (0.00 | ) | (8 | ) | (0.00 | ) | ||||||||
| Adjusted net income before non-cash items | $ | 8,422 | $ | 0.27 | $ | 6,412 | $ | 0.21 | ||||||||
| CLARUS CORPORATION | |||||||||
| RECONCILIATION FROM NET LOSS TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND | |||||||||
| AMORTIZATION (EBITDA), AND ADJUSTED EBITDA | |||||||||
| (In thousands) | |||||||||
| Three Months Ended | |||||||||
| June 30, 2019 | June 30, 2018 | ||||||||
| Net loss | $ | (694 | ) | $ | (777 | ) | |||
| Income tax benefit | (679 | ) | (1 | ) | |||||
| Other, net | (183 | ) | 192 | ||||||
| Interest expense, net | 315 | 463 | |||||||
| Operating loss | (1,241 | ) | (123 | ) | |||||
| Depreciation | 1,139 | 1,135 | |||||||
| Amortization of intangibles | 888 | 968 | |||||||
| EBITDA | $ | 786 | $ | 1,980 | |||||
| Restructuring charge | - | 24 | |||||||
| Transaction costs | 41 | 168 | |||||||
| Stock-based compensation | 783 | 656 | |||||||
| Adjusted EBITDA | $ | 1,610 | $ | 2,828 | |||||
| CLARUS CORPORATION | |||||||||
| RECONCILIATION FROM NET INCOME (LOSS) TO EARNINGS BEFORE INTEREST, TAXES, | |||||||||
| DEPRECIATION, AND AMORTIZATION (EBITDA), AND ADJUSTED EBITDA | |||||||||
| (In thousands) | |||||||||
| Six Months Ended | |||||||||
| June 30, 2019 | June 30, 2018 | ||||||||
| Net income (loss) | $ | 3,093 | $ | (374 | ) | ||||
| Income tax benefit | (382 | ) | (43 | ) | |||||
| Other, net | (160 | ) | 71 | ||||||
| Interest expense, net | 625 | 717 | |||||||
| Operating income | 3,176 | 371 | |||||||
| Depreciation | 2,242 | 2,208 | |||||||
| Amortization of intangibles | 1,777 | 1,937 | |||||||
| EBITDA | $ | 7,195 | $ | 4,516 | |||||
| Restructuring charge | 13 | 64 | |||||||
| Transaction costs | 87 | 333 | |||||||
| Inventory fair value of purchase accounting | - | 1,049 | |||||||
| Stock-based compensation | 1,568 | 1,155 | |||||||
| Adjusted EBITDA | $ | 8,863 | $ | 7,117 | |||||
