STRMPressRelease8Kcover42413

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
Form 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 24, 2013  
 
Streamline Health Solutions, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware
 
0-28132
 
31-1455414
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
 
1230 Peachtree Rd. NE, Suite 1000
Atlanta, GA
 
30309
(Address of principal executive offices)
 
(Zip Code)
Registrant’s telephone number, including area code (404) 446-0056 
 
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 





Item 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On April 24, 2013, Streamline Health Solutions, Inc. (“Streamline Health”) issued the press release attached hereto as Exhibit 99.1, which press release contains financial information about Streamline Health’s fourth fiscal quarter ended January 31, 2013. The information hereunder shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 FINANCIAL STATEMENTS AND EXHIBITS
(d) Exhibits
EXHIBIT NUMBER
 
DESCRIPTION
99.1
 
Fourth Quarter Earnings News Release of Streamline Health Solutions, Inc. dated April 24, 2013.


2


SIGNATURES
Pursuant to the requirements of the Securities Act of 1934, registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
Streamline Health Solutions, Inc.
Date: April 24, 2013
By:
/s/ Stephen H. Murdock
 
Stephen H. Murdock
 
Chief Financial Officer


3


INDEX TO EXHIBITS
Exhibit No.
 
Description of Exhibit
99.1
 
Fourth Quarter Earnings News Release of Streamline Health Solutions, Inc. dated April 24, 2013.


4
STRM 2013 EX 99.1

Exhibit 99.1
News Release
Visit our website at: www.streamlinehealth.net
STREAMLINE HEALTH® REPORTS FOURTH QUARTER FISCAL YEAR 2012 FINANCIAL RESULTS; 49% INCREASE IN REVENUE; 11% INCREASE IN ADJUSTED EBITDA*
Total FY 2012 Revenue and Adjusted EBITDA* Increased 39% and 52% Respectively

Backlog Increased 86% to $51.0 Million

Atlanta, Georgia – April 24, 2013 – Streamline Health Solutions, Inc. (NASDAQ: STRM), a leading provider of SaaS-based enterprise content management, business analytics, computer assisted coding (CAC), and clinical documentation improvement (CDI) solutions for healthcare providers, today announced financial results for the fourth quarter and fiscal year 2012, which ended January 31, 2013.
Revenues for the three-month period ended January 31, 2013, increased 49% to $6,738,000 versus $4,518,000 in the comparable period of fiscal 2011. The quarterly increase was primarily attributable to the Company’s Collabra suite of coding and CDI solutions acquired as part of the Meta Health Technology, Inc. transaction completed in the third quarter of fiscal year 2012.
“We completed another very solid quarter of performance contributing to a very successful year,” said Robert E. Watson, President and Chief Executive Officer of Streamline Health. “We realized many significant accomplishments during the year, all of which were made possible by remaining focused on developing and deploying meaningful solutions for our valued clients. Specifically, during the fourth quarter, revenue and adjusted EBITDA increased substantially; new sales bookings totaled $5.5 million; and maintenance and SaaS contract renewals totaled $2.3 million.”

“For the year, revenue increased 39% over fiscal year 2011, and SaaS-based revenue increased 76%. Adjusted EBITDA improved 52% over last year, and we exited the fiscal year 2012 with our sales backlog up 86% to $51 million.”

Highlights for the quarter and the fiscal year ended January 31, 2013 included:

Revenue for the fourth quarter and the fiscal year 2012 was $6,738,000 and $23,767,000 respectively, an increase of 49% and 39% over comparable periods in 2011;
Adjusted EBITDA* for fourth quarter and the fiscal year 2012 was $1.7 million and $6.6 million, respectively, an increase of 11% and 52% over comparable periods in 2011;
Recorded net loss of $7,807,000 for the three-month period ended January 31, 2013, of which $5,913,000 was attributed to a loss on conversion of convertible notes and $779,000 attributed to non-recurring transaction related expenses, resulting in an adjusted non-GAAP net loss* of $1,115,000;
Recorded net loss of $5,379,000 for the twelve-month period ended January 31, 2013, of which $5,970,000 was attributed to a loss on conversion of convertible notes and $1,940,000 was attributed to non-recurring transaction-related expenses, resulting in an adjusted non-GAAP net earnings* of $2,531,000;



Software as a Service (SaaS) revenues for fiscal year 2012 increased 76% over 2011;
Maintenance and support revenues for the quarter and the year increased $1.1 million and $2.3 million, respectively, over comparable periods in 2011;
New sales bookings for the quarter were $5.5 million;
Maintenance and SaaS contract renewals for the quarter were $2.3 million;
Backlog at the end of the quarter was $51.0 million.

New sales bookings for the fourth quarter increased 83% to $5.5 million, compared to $3.0 million in the fourth quarter of 2011, primarily consisting of professional services and software as a service (SaaS) contracts. Maintenance and SaaS renewals or extensions were $2.3 million, as compared to $8.9 million in the fourth quarter of 2011. The decrease in renewals is due to the fact that several multi-year renewals were made in 2011.

Backlog at January 31, 2013 increased 86% to $51.0 million compared with $27.4 million at January 31, 2012. The increase in the current backlog reflects significant new SaaS contract signings as well as current clients purchasing additional solutions.

Conference Call Information

The Company will conduct a conference call and web cast to review the results on Wednesday, April 24, 2013 at 11:00 a.m. EDT. Interested parties can access the call by dialing 888-539-3696 and then entering the passcode 3463092. A live webcast will also be available by clicking this link: http://bit.ly/10z7Bp9 A replay of the conference call will be available from Wednesday, April 24, 2013 at 2:00 p.m. EDT to Monday, April 29, 2013 at 2:00 p.m. EDT by dialing 888-203-1112 and entering passcode 3463092.
* Non-GAAP Financial Measures
Streamline Health reports its financial results in accordance with generally accepted accounting principles in the United States (“GAAP”). Streamline Health’s management also evaluates and makes operating decisions using various other measures. One such measure is adjusted EBITDA, which is a non-GAAP financial measure. Streamline Health’s management believes that these measures provide useful supplemental information regarding the performance of Streamline Health’s business operations.
Streamline Health defines” non-GAAP adjusted net earnings (loss)” as GAAP net earnings (loss), plus losses on conversion of convertible notes, transaction related expenses, and non-recurring operational costs.
Streamline Health defines “adjusted EBITDA” as net earnings (loss) plus interest expense, tax expense, depreciation and amortization expense of tangible and intangible assets, stock-based compensation expense,significant non-recurring operating expenses, and transactional related expenses including: gains an losses on debt and equity conversions, associate severances and related restructuring expenses, associate inducements, and professional and advisory fees . A table illustrating this measure is included in this publication.
About Streamline Health
Streamline Health Solutions, Inc. (NASDAQ: STRM) is a leading provider of SaaS-based healthcare information technology (HCIT) solutions for hospitals and physician groups with offices in Atlanta, Cincinnati and New York. The company's comprehensive suite of solutions includes: enterprise content management (ECM), business analytics, integrated workflow systems, clinical documentation improvement (CDI), and computer assisted coding (CAC). Across the revenue cycle, these solutions offer healthcare enterprises a flexible, customizable way to communicate between disparate departments and information systems to improve processes, boost productivity, and optimize clinical, administrative and financial performance.  For more information, please visit our website at http://www.streamlinehealth.net.  

Safe Harbor statement under the Private Securities Litigation Reform Act of 1995
Statements made by Streamline Health Solutions, Inc. that are not historical facts are forward-looking statements that are subject to risks and uncertainties and are no guarantee of future performance. The forward looking statements contained herein are subject to certain risks, uncertainties and important factors that could cause actual results to differ materially from those reflected in the forward-looking statements, included herein. These risks and uncertainties include, but are not limited to, the timing of contract negotiations and execution of contracts and the related timing of the revenue recognition related thereto, the potential cancellation of existing contracts or clients not completing projects included in the backlog, the impact of competitive products and pricing, product demand and market acceptance, new product development, key strategic alliances with vendors that resell the Company’s



products, the ability of the Company to control costs, availability of products obtained from third party vendors, the healthcare regulatory environment, potential changes in legislation, regulation and government funding affecting the healthcare industry, healthcare information systems budgets, availability of healthcare information systems trained personnel for implementation of new systems, as well as maintenance of legacy systems, fluctuations in operating results, effects of critical accounting policies and judgments, changes in accounting policies or procedures as may be required by the Financial Accountings Standards Board or other similar entities, changes in economic, business and market conditions impacting the healthcare industry, the markets in which the Company operates and nationally, and the Company’s ability to maintain compliance with the terms of its credit facilities, and other risks detailed from time to time in the Streamline Health Solutions, Inc. filings with the U. S. Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward looking statements, which reflect management’s analysis only as of the date hereof. The Company undertakes no obligation to publicly release the results of any revision to these forward-looking statements, which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.


Company Contact:
Investor Contacts:
Ashley Moore
Randy Salisbury
Director, Marketing
Investor Relations
(404)-446-2057
(404)-229-4242
ashley.moore@streamlinehealth.net
randy.salisbury@streamlinehealth.net
 
 
 
BPC Financial Marketing
 
John Baldissera
 
800-368-1217





STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 
Three Months Ended
January 31,
 
Fiscal Year Ended
 
2013

 
2012

 
2012

 
2011

Revenues:
 
 
 
 
 
 
 
Systems sales
$
743,730


$
195,598


$
1,463,225


$
722,195

Professional services
638,897

 
661,050

 
3,792,569

 
3,369,875

Maintenance and support
3,413,934

 
2,309,213

 
11,211,197

 
8,867,697

Software as a service
1,941,692

 
1,352,301

 
7,299,812

 
4,156,441

Total revenues
6,738,253

 
4,518,162

 
23,766,803

 
17,116,208

Operating expenses:
 
 
 
 
 
 
 
Cost of systems sales
810,469

 
486,009

 
2,747,230

 
2,237,899

Cost of services, maintenance and
 
 
 
 
 
 
 
support
2,072,870

 
1,254,658

 
6,333,566

 
4,830,117

Cost of software as a service
662,194

 
481,327

 
2,512,156

 
1,815,986

Selling, general and administrative
3,259,675

 
1,835,016

 
10,060,469

 
6,577,101

Research and development
1,114,448

 
344,845

 
2,948,313

 
1,408,749

Total operating expenses
7,919,656

 
4,401,855

 
24,601,734

 
16,869,852

Operating income (loss)
(1,181,403)

 
116,307

 
(834,931)

 
246,356

Other income (expense):
 
 
 
 
 
 
 
Interest expense
(567,849)

 
(110,995)

 
(1,957,010)

 
(178,524)

Loss on conversion of convertible notes
(5,913,320)

 
-

 
(5,970,002)

 
-

Miscellaneous income (expenses)
487,190

 
11,211

 
494,677

 
(30,943)

Earnings (loss) before income taxes
(7,175,382)

 
16,523

 
(8,267,266)

 
36,889

Income tax benefit (expense)
(631,342)

 
(12,000)

 
2,888,537

 
(24,315)

Net earnings (loss)
$
(7,806,724
)
 
$
4,523

 
$
(5,378,729
)
 
$
12,574

Less: deemed dividends on Series A Preferred Shares
(36,915)

 
 
 
(176,048)

 
 
Net earnings (loss) attributable to common shareholders
(7,843,639)

 
 
 
$
(5,554,777
)
 
 
Basic net earnings (loss) per common share
$
(0.630
)
 
$
0.00

 
$
(0.480
)
 
$
0.00

Number of shares used in basic per common share computation
12,492,611

 
9,645,140

 
11,634,540

 
9,887,841

Diluted net earnings (loss) per common share
$
(0.630
)
 
$
0.00

 
$
(0.480
)
 
$
0.00

Number of shares used in diluted per common share computation
12,492,611

 
9,648,628

 
11,634,540

 
9,899,073







STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS

Assets

 
January 31,
 
2013

 
2012

Current assets:
 
 
 
Cash and cash equivalents
$
7,500,256

 
$
2,243,054

Accounts receivable, net of allowance for doubtful
 
 
 
accounts of $134,000 and $100,000, respectively
8,685,017

 
4,484,605

Contract receivables
1,481,819

 
430,370

Prepaid hardware and third party software for future
 
 
 
delivery
22,777

 
38,193

Prepaid client maintenance contracts
1,080,330

 
788,917

Other prepaid assets
997,024

 
256,104

Deferred income taxes
-

 
167,000

Other current assets
110,555

 
-

Total current assets
19,877,778

 
8,408,243

Non-current assets:
 
 
 
Property and equipment:
 
 
 
Computer equipment
3,420,452

 
2,892,885

Computer software
2,196,236

 
2,131,730

Office furniture, fixtures and equipment
843,274

 
756,375

Leasehold improvements
697,570

 
667,000

 
7,157,532

 
6,447,990

Accumulated depreciation and amortization
(5,958,727)

 
(5,232,321)

Property and equipment, net
1,198,805

 
1,215,669

Contract receivables, less current portion
126,626

 
221,596

Capitalized software development costs, net of
 
 
 
accumulated amortization of $17,464,601 and
 
 
 
$14,805,236, respectively
12,816,486

 
9,830,175

Intangible assets, net
8,188,131

 
417,666

Deferred financing costs, net
541,740

 
145,857

Goodwill
12,133,304

 
4,060,504

Other, including deferred taxes of $0 and $711,000,
 
 
 
respectively
383,708

 
841,348

Total non-current assets
35,388,800

 
16,732,815

 
$
55,266,578

 
$
25,141,058




STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS

Liabilities and Stockholders’ Equity
 
January 31,
 
2013

 
2012

Current liabilities:
 
 
 
Accounts payable
$
1,495,913

 
$
879,027

Accrued compensation
2,088,850

 
887,130

Accrued other expenses
1,325,039

 
479,526

Deferred revenues
9,810,442

 
6,496,938

Contingent consideration for earn-out
1,319,559

 
-

Current portion of long-term debt
1,250,000

 
-

Current portion of deferred tax liability
35,619

 
-

Total current liabilities
17,325,422

 
8,742,621

Non-current liabilities:
 
 



Term loans, less current portion
12,437,501

 
4,120,000

Convertible note
-

 
3,000,000

Warrants liability
3,649,349

 
-

Lease incentive liability, less current portion
99,579

 
47,193

Contingent consideration for earn-out, less current portion
-

 
1,232,720

Deferred income tax liability, less current portion
529,709

 
-

Total non-current liabilities
16,716,138

 
8,399,913

Total liabilities
34,041,560

 
17,142,534




 
 
 
Series A 0% Convertible Redeemable Preferred Stock, $.01 par
 
 
 
value per share, $11,999,985 redemption value, 4,000,000
 
 
 
shares authorized, 3,999,995 issued and outstanding, net of
 
 
 
unamortized preferred stock discount of $4,234,269
7,765,716

 
-

 
 
 
 
Stockholders' equity:
 
 
 
  Common stock, $.01 par value per share, 25,000,000 shares
 
 
 
 
authorized, 12,643,620 and 10,433,716 shares issued and
 
 
 
outstanding, respectively
126,436

 
104,338

Convertible redeemable preferred stock, $.01 par value per
 
 
 
share, 1,000,000 shares authorized, no shares issued
-

 
-

Additional paid in capital
49,178,389

 
38,360,980

Accumulated deficit
(35,845,523)

 
(30,466,794)

Total stockholders' equity
13,459,302

 
7,998,524

 
$
55,266,578

 
$
25,141,058






STREAMLINE HEALTH SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Twelve Months Ended January 31,

 
2013

 
2012

Operating activities:
 
 
 
Net earnings (loss)
$
(5,378,729
)
 
$
12,574

Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities, net of effect of acquisitions:
 
 
 
Depreciation
726,406

 
727,794

Amortization of capitalized software development costs
2,659,365

 
1,972,889

Amortization of intangible assets
583,535

 
2,334

Amortization of other deferred costs
241,478

 
11,643

Amortization of debt discount
111,583

 
-

Valuation adjustment for warrants liability
(489,434)

 
-

Deferred tax benefit
(2,999,284)

 
-

Valuation adjustment for contingent earn-out
86,839

 
-

Net loss from conversion of convertible notes
5,970,002

 
-

Loss on disposal of fixed assets
-

 
26,667

Share-based compensation expense
956,144

 
894,800

Provision for accounts receivable
67,464

 
159,000

Changes in assets and liabilities, net of assets acquired:
 
 
 
Accounts and contract receivables
(2,923,242)

 
(1,485,634)

Other assets
(1,129,255)

 
(47,081)

Accounts payable
526,149

 
202,395

Accrued expenses
1,056,047

 
(311,449)

Deferred revenues
(180,200)

 
730,143

Net cash provided by (used in) operating activities
(115,132)

 
2,896,075

Investing activities:
 
 
 
Purchases of property and equipment
(576,736)

 
(408,064)

Capitalization of software development costs
(1,999,676)

 
(2,600,000)

Payment for acquisition
(12,161,614)

 
(2,124,479)

Net cash used in investing activities
(14,738,026)

 
(5,132,543)

Financing activities:
 
 
 
Proceeds from term loans
9,880,000

 
4,120,000

Principal repayments on term loans
(312,500)

 
-

Proceeds from private placement
12,000,000

 
-

Payment of deferred financing costs
(1,271,862)

 
(157,500)

Net change under revolving credit facility
-

 
(1,200,000)

Proceeds from exercise of stock options and stock purchase plan
282,628

 
92,722

Proceeds from stock sale
-

 
403,988

Payment of success fee
(467,906)

 
-

Payments on capital lease
-

 
(183,637)

Net cash provided by financing activities
20,110,360

 
3,075,573

Increase in cash and cash equivalents
5,257,202

 
839,105

Cash and cash equivalents at beginning of year
2,243,054

 
1,403,949

Cash and cash equivalents at end of year
$
7,500,256

 
$
2,243,054




Supplemental cash flow disclosures:
 
 
 
Interest paid
$
1,626,750

 
$
92,431

Income taxes paid
$
84,990

 
$
20,136

Supplemental disclosure of non-cash financing activities:
 
 
 
Convertible note payable issued in conjunction with acquisition
-

 
$
3,000,000

Conversion of $3,000,000 note payable, Interpoint to common shares
3,116,182

 
-

Issuance of 393,086 shares of common stock, as part of Meta purchase price
1,501,609

 
-

Deemed dividends on Series A Preferred Stock
176,048

 
-

Issuance of warrants to placement agents
753,737

 
-

Reclassification of warrants from equity to warrants liability
4,138,783

 
-

Conversion of notes issued in conjunction with the private placement to Series A Preferred Stock, at fair value
9,182,562

 
-







STREAMLINE HEALTH SOLUTIONS, INC.
Backlog
(Unaudited)
Table A
Backlog
 
January 31, 2013

 
October 31, 2012

 
January 31, 2012

Streamline Health Software Licenses
$
3,416,000

 
$
3,650,000

 
$
181,000

Hardware and Third Party Software
100,000

 
84,000

 
194,000

Professional Services
4,527,000

 
4,348,000

 
5,945,000

Software as a Service
20,439,000

 
19,117,000

 
10,542,000

Maintenance and Support
22,504,000

 
21,535,000

 
10,504,000

Total
$
50,986,000

 
$
48,734,000

 
$
27,366,000





STREAMLINE HEALTH SOLUTIONS, INC.
New Bookings
(Unaudited)
Table B
New bookings (1)
 
Three Months Ended
 
January 31, 2013
 
Value

 
% of Total Bookings

Streamline Health Software licenses
$
555,000

 
10
%
Software as a Service
2,930,000

 
54
%
Maintenance and Support
771,000

 
14
%
Professional Services
1,138,000

 
21
%
Hardware & Third Party Software
73,000

 
1
%
Total Bookings
$
5,467,000

 
100
%

 
Twelve Months Ended
 
January 31, 2013
 
Value

 
% of Total Bookings

Streamline Health Software licenses
$
709,000

 
4
%
Software as a Service
13,150,000

 
70
%
Maintenance and Support
947,000

 
5
%
Professional Services
3,612,000

 
19
%
Hardware & Third Party Software
324,000

 
2
%
Total Bookings
$
18,742,000

 
100
%

(1)
Bookings are the aggregate of signed contracts and/or completed customer purchase orders approved and accepted by the Company as binding commitments to purchase its products and/or services. New bookings do not include maintenance services as these tend to be recurring in nature on an annual or more frequent basis.





















Reconciliation of Non-GAAP Financial Measures
(Unaudited)
Table C

This press release contains a non-GAAP financial measure under the rules of the U.S. Securities and Exchange Commission for adjusted EBITDA. This non-GAAP information supplements and is not intended to represent a measure of performance in accordance with disclosures required by generally accepted accounting principles. Non-GAAP financial measures are used internally to manage the business, such as in establishing an annual operating budget. Non-GAAP financial measures are used by Streamline Health’s management in its operating and financial decision-making because management believes these measures reflect ongoing business in a manner that allows meaningful period-to-period comparisons. Accordingly, the Company believes it is useful for investors and others to review both GAAP and non-GAAP measures in order to (a) understand and evaluate current operating performance and future prospects in the same manner as management does and (b) compare in a consistent manner the company’s current financial results with past financial results. The primary limitations associated with the use of non-GAAP financial measures are that these measures may not be directly comparable to the amounts reported by other companies and they do not include all items of income and expense that affect operations. The Company’s management compensates for these limitations by considering the company’s financial results and outlook as determined in accordance with GAAP and by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures in the tables attached to this press release. Streamline Health defines “adjusted EBITDA” as net earnings (loss) plus interest expense, tax expense, depreciation and amortization expense of tangible and intangible assets, stock-based compensation expense, significant non-recurring operating expenses, and transactional related expenses including: gains an losses on debt and equity conversions, associate severances and related restructuring expenses, associate inducements, professional and advisory fees, and internal direct costs incurred to complete transactions.




Reconciliation of net earnings (loss) to non-GAAP adjusted EBITDA (in thousands)
Adjusted EBITDA Reconciliation
Three Months Ended,
 
Twelve Months Ended,
 
January 31, 2013

 
January 31, 2012

 
January 31, 2013

 
January 31, 2012

Net earnings (loss)
$
(7,807
)
 
$
5

 
$
(5,379
)
 
$
13

Interest expense
568

 
111

 
1,957

 
179

Income tax expense (benefit)
632

 
12

 
(2,888)

 
24

Depreciation
179

 
189

 
726

 
728

Amortization of capitalized software development costs
728

 
504

 
2,659

 
1,973

Amortization of intangible assets
314

 
2

 
584

 
2

Amortization of other costs
35

 
11

 
35

 
11

EBITDA
(5,351)

 
834

 
(2,306)

 
2,930

Share-based compensation expense
312

 
366

 
956

 
895

Loss on conversion of convertible notes
5,913

 
-

 
5,970

 
-

Transaction related professional fees, advisory fees and other internal direct costs
-

 
195

 
796

 
195

Associate severances and other costs relating to transactions or corporate restructuring
588

 
100

 
866

 
307

Other non-recurring operating expenses
191

 
-

 
278

 
-

Adjusted EBITDA
$
1,653

 
$
1,495

 
$
6,560

 
$
4,327

Adjusted EBITDA per diluted share
 
 
 
 
 
 
 
Earnings (loss) per share - diluted
$
(0.630
)
 
$
0.00

 
$
(0.480
)
 
$
0.00

Adjusted EBITDA per adjusted diluted share (1)
$
0.09

 
$
0.16

 
$
0.46

 
$
0.44

Diluted weighted average shares
12,492,611

 
9,645,000

 
11,634,540

 
9,899,073

Includable incremental shares – adjusted EBITDA (2)
5,090,421

 
-

 
494,109

 
-

Adjusted diluted shares
17,583,032

 
9,645,000

 
12,128,649

 
9,899,073

(1)
Adjusted EBITDA per adjusted diluted share for the Company’s common stock is computed using the more dilutive of the two-class method or the if-converted method.

(2)
The number of incremental shares that would be dilutive under profit assumption, only applicable under a GAAP net loss. If GAAP profit is earned in the current period, no additional incremental shares are assumed.