U.S. markets closed
  • S&P 500

    4,337.44
    +17.38 (+0.40%)
     
  • Dow 30

    34,006.88
    +43.04 (+0.13%)
     
  • Nasdaq

    13,271.32
    +59.51 (+0.45%)
     
  • Russell 2000

    1,784.24
    +7.74 (+0.44%)
     
  • Crude Oil

    89.88
    -0.15 (-0.17%)
     
  • Gold

    1,934.90
    -10.70 (-0.55%)
     
  • Silver

    23.39
    -0.46 (-1.93%)
     
  • EUR/USD

    1.0597
    -0.0051 (-0.48%)
     
  • 10-Yr Bond

    4.5420
    +0.1040 (+2.34%)
     
  • GBP/USD

    1.2212
    -0.0029 (-0.24%)
     
  • USD/JPY

    148.8230
    +0.4630 (+0.31%)
     
  • Bitcoin USD

    26,294.96
    -196.81 (-0.74%)
     
  • CMC Crypto 200

    562.98
    +3.47 (+0.62%)
     
  • FTSE 100

    7,623.99
    -59.92 (-0.78%)
     
  • Nikkei 225

    32,678.62
    +276.21 (+0.85%)
     

Treace Medical Concepts Reports Fourth Quarter and Full Year 2022 Financial Results

Treace Medical Concepts, Inc.
Treace Medical Concepts, Inc.

PONTE VEDRA, Fla., March 07, 2023 (GLOBE NEWSWIRE) -- Treace Medical Concepts, Inc. (“Treace” or the “Company”) (NasdaqGS: TMCI), a medical technology company driving a fundamental shift in the surgical treatment of hallux valgus (commonly known as bunions), today reported financial results for the fourth quarter and full year ended December 31, 2022.

Recent Highlights:

  • Revenue of $49.8 million in the fourth quarter of 2022, a 49% increase over the same period last year and a 51% increase sequentially. Full year 2022 revenue of $141.8 million increased 50% over 2021.

  • Blended average revenue per Lapiplasty® procedure kit sold was $5,907, a 10% increase over the same period last year and a 2% increase sequentially. Full year 2022 blended average revenue per Lapiplasty® procedure kit sold of $5,753 increased 7% over 2021.

  • Gross margin of 80.4% in the fourth quarter 2022. Full year 2022 gross margin of 80.6%.

  • Fourth quarter revenue contribution from direct sales channel, the industry’s only direct bunion-focused salesforce, increased to 77% of sales compared to 58% during the fourth quarter 2021.

  • New interim data1 from ALIGN3D™ clinical study highlighted at the 2023 American College of Foot and Ankle Surgeons (ACFAS) Annual Scientific Conference demonstrating 97% patient satisfaction rating at 36 months (n=37), with 92% and 90% improvement in walking/standing and social interaction scores, respectively, through 36 months (n=41); an 80.8% decrease in pain at 24 months; and a low recurrence rate of 0.9% (1 out of 114 patients) observed at 24 months post-surgery2.

  • Granted two additional U.S. patents in the fourth quarter on novel methods of performing bunion surgery utilizing a bone positioning device. Patent portfolio expands to 40 granted U.S. patents and 46 pending U.S. patent applications as of the end of the fourth quarter.

  • Completed a follow-on offering of common stock which raised net proceeds of $107.5 million.

“Our 2022 revenue growth was driven by strong execution and focused investments that fueled our commercial momentum. Early in the year, we increased strategic investments into our direct sales channel, direct-to-consumer programs, and R&D initiatives that led to accelerating revenue growth and market penetration in the back half of the year, with steady gains in key operating metrics,” said John T. Treace, CEO, Founder and Board Member of Treace. “Nearly 1-in-4 of the estimated 10,000 U.S. surgeons who perform bunion surgery used Lapiplasty® in 2022, which demonstrates the growing adoption of our differentiated technologies. Supported by a strengthened balance sheet, we believe we have a well-defined, scalable, and proven commercial strategy to further advance our mission to improve surgical outcomes for bunion patients by establishing the Lapiplasty® Procedure as the standard of care.”

Fourth Quarter 2022 Financial Results
Revenue for the fourth quarter of 2022 was $49.8 million, representing an increase of 49% compared to $33.4 million in the fourth quarter of 2021. The increase was driven by an increased number of Lapiplasty® procedure kits sold as a result of an expanded surgeon customer base and increased blended average selling prices due to increased adoption of our newer technologies and expanding product line.

Gross profit for the fourth quarter of 2022 was $40.0 million, representing an increase of 48% compared to a gross profit of $27.1 million in the fourth quarter of 2021. Gross margin decreased to 80.4% in the fourth quarter of 2022, compared to 81.1% in the fourth quarter of 2021. The decrease in gross margin was primarily due to an increase in payroll costs and additional depreciation related to capitalized surgical instruments necessary to support our expanded salesforce.

Total operating expenses were $43.5 million in the fourth quarter of 2022, including sales and marketing (S&M) expenses of $29.4 million, research and development (R&D) expenses of $3.7 million, and general and administrative (G&A) expenses of $10.4 million. This compared to total operating expenses of $32.7 million, including S&M expenses of $22.3 million, R&D expenses of $3.4 million, and G&A expenses of $7.0 million in the fourth quarter of 2021. Increased operating expenses in the fourth quarter of 2022 reflect increased investments in our commercial initiatives as well as other G&A investments supporting our growing business.

Fourth quarter net loss attributable to common stockholders was ($4.4) million, or ($0.08) per share, compared to ($6.6) million, or ($0.12) per share, for the same period of 2021. Adjusted EBITDA was $0.3 million in the fourth quarter, compared to a loss of ($4.0) million for the same period in 2021. See below for additional information and a reconciliation of non-GAAP financial information.

Full Year 2022 Financial Results
Revenue for the year ended December 31, 2022 was $141.8 million, representing an increase of 50% compared to $94.4 million in 2021. The increase was driven by an increased number of Lapiplasty® procedure kits sold as a result of an expanded surgeon customer base and increased blended average selling prices due to increased adoption of our newer technologies and expanding product line.

Gross profit for the year ended December 31, 2022 was $114.3 million, representing an increase of 49% compared to a gross profit of $76.6 million in 2021. Gross margin decreased to 80.6% in 2022, compared to 81.1% in 2021. The decrease in gross margin was primarily due to an increase in payroll costs and additional depreciation related to capitalized surgical instruments necessary to support our expanded salesforce.

Total operating expenses were $149.2 million in 2022, including S&M expenses of $102.6 million, R&D expenses of $13.6 million, and G&A expenses of $33.0 million. This compared to total operating expenses of $93.1 million, including S&M expenses of $64.5 million, R&D expenses of $10.2 million, and G&A expenses of $18.4 million in 2021. Increased operating expenses in 2022 reflect increased investments in our commercial initiatives as well as other G&A investments supporting our growing business.

Net loss attributable to common stockholders for the year ended December 31, 2022 was ($42.8) million, or ($0.77) per share, compared to ($20.7) million, or ($0.43) per share, in 2021. Adjusted EBITDA was a loss of ($23.7) million in 2022, compared to a loss of ($12.4) million in 2021. See below for additional information and a reconciliation of non-GAAP financial information.

Cash, cash equivalents, and marketable securities were $81.3 million as of December 31, 2022. On February 10, Treace completed a follow-on offering of 5,476,190 shares of common stock which raised net proceeds of $107.5 million.

Financial Outlook
Treace expects revenue for the full year 2023 to range from $187 million to $193 million, which represents approximately 32% to 36% growth over the Company’s 2022 revenue.

_____________________________

1   The ACFAS Scientific Poster, which includes additional details such as patient demographics, inclusion/exclusion criteria, and complications reported in the study, will be accessible on Treace Medical’s Website at: https://www.lapiplasty.com/surgeons/journal-publications/.

2   0.9% of patients (1 out of 114 patients) demonstrated radiographic recurrence at 24 month follow up timepoint. 1.4% of patients (2 out of 144 patients) demonstrated radiographic recurrence at 12 month follow up timepoint.

Webcast and Conference Call Details
Treace will host a conference call today, March 7, 2023, at 4:30 p.m. ET to discuss its fourth quarter and full year 2022 financial results. Investors interested in listening to the conference call may do so by registering. Once registered, participants will receive dial-in numbers and a unique pin to join the call and ask questions. The live webcast of the conference call will be available on the Investor Relations section of the Company’s website at https://investors.treace.com/. The webcast will be archived on the website following the completion of the call.

Use of Non-GAAP Financial Measures
To supplement the financial results presented in accordance with GAAP, this earnings release presents Adjusted EBITDA, which the Company defines as net loss before depreciation and amortization expense, share-based compensation expense, interest expense, taxes and debt extinguishment loss. This earnings release also presents net loss attributable to common stockholders excluding the debt extinguishment loss on an aggregate and per share basis (“Adjusted Net Loss”). Non-GAAP financial measures such as Adjusted EBITDA and Adjusted Net Loss are presented in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Management uses these non-GAAP financial measures to evaluate the Company’s operating performance and trends, as well as for making planning decisions. The Company believes that Adjusted EBITDA and Adjusted Net Loss help to identify underlying trends in the Company’s business that may otherwise be masked by the effect of the expenses and other items that it excludes in Adjusted EBITDA and Adjusted Net Loss. Accordingly, the Company believes these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company’s operating results, enhancing the overall understanding of its past performance and future prospects, and allowing for greater transparency with respect to key financial metrics used by the Company’s management in their financial and operational decision-making. The Company also presents these non-GAAP financial measures because it believes investors, analysts and rating agencies consider them to be a useful metrics in measuring the Company’s performance against other companies and its ability to meet its debt service obligations.

There are limitations related to the use of non-GAAP financial measures such as Adjusted EBITDA and Adjusted Net Loss because they are not prepared in accordance with GAAP, may exclude significant expenses required by GAAP to be recognized in the Company’s financial statements, and may not be comparable to non-GAAP financial measures used by other companies. The Company encourages investors to carefully consider its results under GAAP, as well as its supplemental non‐GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non‐GAAP results are presented below.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements, including, but not limited to the Company’s belief that it is well positioned for sustained growth; the Company’s expectations regarding establishing the Lapiplasty® Procedure as the standard of care; and the Company’s expected revenue and revenue growth rates for full year 2023. Forward-looking statements are based on management’s current assumptions and expectations of future events and trends, which affect or may affect the Company’s business, strategy, operations or financial performance, and actual results and other events may differ materially from those expressed or implied in such statements due to numerous risks and uncertainties. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Factors that could cause actual results or other events to differ materially from those contemplated in this press release can be found in the Risk Factors section of Treace’s public filings with the Securities and Exchange Commission (SEC), including its Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 4, 2022 and its Annual Report on Form 10-K for the year ended December 31, 2022, which is expected to be filed with the SEC on March 8, 2023. Because forward-looking statements are inherently subject to risks and uncertainties, you should not rely on these forward-looking statements as predictions of future events. These forward-looking statements speak only as of their date and, except to the extent required by law, the Company undertakes no obligation to update these statements, whether as a result of any new information, future developments or otherwise. The Company’s results for the quarter and year ended December 31, 2022 are not necessarily indicative of our operating results for any future periods.

About Treace Medical Concepts
Treace Medical Concepts, Inc. is a medical technology company with the goal of advancing the standard of care for the surgical management of bunion and related midfoot deformities. Bunions are complex 3-dimensional deformities that originate from an unstable joint in the middle of the foot and affect approximately 65 million Americans, of which Treace estimates 1.1 million are annual surgical candidates. Treace has pioneered and patented the Lapiplasty® 3D Bunion Correction™ System – a combination of instruments, implants, and surgical methods designed to surgically correct all 3 planes of the bunion deformity and secure the unstable joint, addressing the root cause of the bunion and helping patients get back to their active lifestyles. Treace expanded its offering with the Adductoplasty® Midfoot Correction System, designed for reproducible surgical correction of the midfoot to provide further support to hallux valgus patients. For more information, please visit www.treace.com.

Contacts:

Treace Medical Concepts
Mark L. Hair
Chief Financial Officer
mhair@treace.net
(904) 373-5940

Investors:

Gilmartin Group
Lynn Lewis or Vivian Cervantes
IR@treace.net

 

Treace Medical Concepts, Inc.
Statements of Operations and Comprehensive Loss
(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

$

49,769

 

 

$

33,439

 

 

$

141,838

 

 

$

94,419

 

Cost of goods sold

 

 

9,742

 

 

 

6,307

 

 

 

27,523

 

 

 

17,826

 

Gross profit

 

 

40,027

 

 

 

27,132

 

 

 

114,315

 

 

 

76,593

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

29,369

 

 

 

22,325

 

 

 

102,576

 

 

 

64,467

 

Research and development

 

 

3,749

 

 

 

3,377

 

 

 

13,584

 

 

 

10,204

 

General and administrative

 

 

10,406

 

 

 

7,027

 

 

 

32,999

 

 

 

18,432

 

Total operating expenses

 

 

43,524

 

 

 

32,729

 

 

 

149,159

 

 

 

93,103

 

Income (loss) from operations

 

 

(3,497

)

 

 

(5,597

)

 

 

(34,844

)

 

 

(16,510

)

Interest and other income (expense), net

 

 

396

 

 

 

6

 

 

 

910

 

 

 

18

 

Interest expense

 

 

(1,311

)

 

 

(1,028

)

 

 

(4,398

)

 

 

(4,060

)

Debt extinguishment loss

 

 

 

 

 

 

 

 

(4,483

)

 

 

 

Other expense, net

 

 

(915

)

 

 

(1,022

)

 

 

(7,971

)

 

 

(4,042

)

Net loss

 

 

(4,412

)

 

 

(6,619

)

 

 

(42,815

)

 

 

(20,552

)

Convertible preferred stock cumulative and undeclared dividends

 

 

 

 

 

 

 

 

 

 

 

(196

)

Net loss attributable to common stockholders

 

$

(4,412

)

 

$

(6,619

)

 

$

(42,815

)

 

$

(20,748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss on marketable securities

 

$

(27

)

 

$

 

 

$

(27

)

 

$

 

Comprehensive income (loss)

 

$

(4,439

)

 

$

(6,619

)

 

$

(42,842

)

 

$

(20,748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to common stockholders, basic and diluted

 

$

(0.08

)

 

$

(0.12

)

 

$

(0.77

)

 

$

(0.43

)

Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted

 

 

55,558,364

 

 

 

53,618,371

 

 

 

55,276,834

 

 

 

48,415,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Treace Medical Concepts, Inc.
Balance Sheets
(in thousands, except share and per share amounts)

 

 

 

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,473

 

 

$

105,833

 

Marketable securities, short-term

 

 

61,779

 

 

 

-

 

Accounts receivable, net of allowance for doubtful accounts of $735 and $414 as of December 31, 2022 and 2021, respectively

 

 

29,196

 

 

 

18,568

 

Inventories

 

 

19,330

 

 

 

10,561

 

Prepaid expenses and other current assets

 

 

3,624

 

 

 

3,010

 

Total current assets

 

 

133,402

 

 

 

137,972

 

Property and equipment, net

 

 

15,338

 

 

 

2,849

 

Operating lease right-of-use assets

 

 

10,138

 

 

 

 

Other non-current assets

 

 

146

 

 

 

 

Total assets

 

$

159,024

 

 

$

140,821

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

8,668

 

 

$

4,056

 

Accrued liabilities

 

 

6,216

 

 

 

4,518

 

Accrued commissions

 

 

7,356

 

 

 

5,181

 

Accrued compensation

 

 

7,666

 

 

 

4,455

 

Operating lease liabilities

 

 

339

 

 

 

 

Total current liabilities

 

 

30,245

 

 

 

18,210

 

Derivative liability on term loan

 

 

 

 

 

173

 

Long-term debt, net of discount of $1,289 and $635 as of December 31, 2022 and 2021, respectively

 

 

52,711

 

 

 

29,365

 

Operating lease liabilities, net of current portion

 

 

15,539

 

 

 

 

Total liabilities

 

 

98,495

 

 

 

47,748

 

Commitments and contingencies (Note 7)

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized as of December 31, 2022 and December 31, 2021; 0 shares issued and outstanding as of December 31, 2022 and December 31, 2021

 

 

 

 

 

 

Common stock, $0.001 par value, 300,000,000 shares authorized; 55,628,208 issued and outstanding as of December 31, 2022; 300,000,000 shares authorized; 54,181,082 issued and outstanding as of December 31, 2021

 

 

55

 

 

45

 

Additional paid-in capital

 

 

145,221

 

 

 

134,933

 

Accumulated deficit

 

 

(84,720

)

 

 

(41,905

)

Accumulated other comprehensive (loss) income

 

 

(27

)

 

 

 

Total stockholders’ equity

 

 

60,529

 

 

 

93,073

 

Total liabilities and stockholders’ equity

 

$

159,024

 

 

$

140,821

 

 

 

 

 

 

 

 

 

 


 

Treace Medical Concepts, Inc.
Statements of Cash Flows
(in thousands)

 

 

 

 

 

 

Year Ended December 31,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$

(42,815

)

 

$

(20,552

)

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

 

 

 

 

 

 

Depreciation and amortization expense

 

 

2,133

 

 

 

685

 

Provision for allowance for doubtful accounts

 

 

411

 

 

 

144

 

Share-based compensation expense

 

 

8,111

 

 

 

3,409

 

Non-cash lease expense

 

 

2,522

 

 

 

 

Amortization of debt issuance costs

 

 

244

 

 

 

176

 

Gain on fair value adjustment to derivative liability

 

 

(173

)

 

 

(72

)

Debt extinguishment loss

 

 

4,483

 

 

 

 

Loss on impairment of long-lived assets

 

 

346

 

 

 

 

Accretion (amortization) of discount (premium) on marketable securities, net

 

 

(126

)

 

 

 

Other, net

 

 

25

 

 

 

 

Net changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts Receivable

 

 

(11,039

)

 

 

(4,226

)

Inventory

 

 

(8,769

)

 

 

(2,741

)

Prepaid expenses and other assets

 

 

(668

)

 

 

(2,417

)

Other non-current assets

 

 

(146

)

 

 

 

Operating lease liabilities

 

 

3,076

 

 

 

 

Accounts payable

 

 

4,612

 

 

 

1,791

 

Accrued liabilities

 

 

7,125

 

 

 

6,610

 

Net cash used in operating activities

 

 

(30,648

)

 

 

(17,193

)

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Purchases of available-for-sale marketable securities

 

 

(63,409

)

 

 

 

Maturities of available-for-sale marketable securities

 

 

1,729

 

 

 

 

Purchases of property and equipment

 

 

(14,838

)

 

 

(2,705

)

Net cash used in investing activities

 

 

(76,518

)

 

 

(2,705

)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Proceeds from interest bearing term debt

 

 

49,651

 

 

 

 

Proceeds from interest bearing revolving debt

 

 

3,850

 

 

 

 

Payments on interest bearing debt

 

 

(33,893

)

 

 

 

Payments on PPP Loan

 

 

 

 

 

(1,788

)

Proceeds from issuance of common stock upon initial public offering, net of issuance costs and underwriting fees of $10.6 million

 

 

 

 

 

107,610

 

Debt issuance costs

 

 

(989

)

 

 

 

Proceeds from exercise of employee stock options

 

 

2,187

 

 

 

1,830

 

Net cash provided by financing activities

 

 

20,806

 

 

 

107,652

 

Net increase (decrease) in cash and cash equivalents

 

 

(86,360

)

 

 

87,754

 

Cash and cash equivalents at beginning of period

 

 

105,833

 

 

 

18,079

 

Cash and cash equivalents at end of period

 

$

19,473

 

 

$

105,833

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

4,398

 

 

$

3,900

 

Operating lease right-of-use assets obtained in exchange for new lease liabilities

 

$

15,300

 

 

$

 

Operating lease right-of-use asset and lease liability adjustment due to lease incentive

 

$

3,615

 

 

$

 

Unrealized losses on marketable securities

 

$

27

 

 

$

 

Noncash financing activities:

 

 

 

 

 

 

Issuance of common stock upon exercise of warrants

 

$

 

 

$

1

 

Conversion of convertible preferred stock and accrued dividends on convertible preferred stock into common stock

 

$

 

 

$

7,935

 

 

 

 

 

 

 

 

 

 


 

Treace Medical Concepts, Inc.
Reconciliation of GAAP Net Loss to Adjusted Net Loss
(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(4,412

)

 

$

(6,619

)

 

$

(42,815

)

 

$

(20,552

)

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Debt extinguishment loss

 

 

 

 

 

 

 

 

4,483

 

 

 

 

Adjusted net loss

 

$

(4,412

)

 

$

(6,619

)

 

$

(38,332

)

 

$

(20,552

)

Per share

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(0.08

)

 

 

(0.12

)

 

 

(0.77

)

 

 

(0.42

)

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Debt extinguishment loss

 

 

 

 

 

 

 

 

0.08

 

 

 

 

Adjusted net loss

 

$

(0.08

)

 

$

(0.12

)

 

$

(0.69

)

 

$

(0.42

)

Weighted average common shares outstanding per share attributable to common stockholders, basic and diluted

 

 

55,558,364

 

 

 

53,618,371

 

 

 

55,276,834

 

 

 

48,415,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Treace Medical Concepts, Inc.
Reconciliation of GAAP Net Loss to EBITDA & Adjusted EBITDA
(in thousands)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net loss

 

 

(4,412

)

 

 

(6,619

)

 

$

(42,815

)

 

$

(20,552

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

1,311

 

 

 

1,028

 

 

 

4,398

 

 

 

4,060

 

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation & Amortization

 

 

917

 

 

 

276

 

 

 

2,133

 

 

 

685

 

EBITDA

 

$

(2,184

)

 

$

(5,315

)

 

$

(36,284

)

 

$

(15,807

)

Share-based compensation expense

 

 

2,470

 

 

 

1,293

 

 

 

8,111

 

 

 

3,409

 

Debt extinguishment loss

 

 

 

 

 

 

 

 

4,483

 

 

 

 

Adjusted EBITDA

 

$

286

 

 

$

(4,022

)

 

$

(23,690

)

 

$

(12,398

)