mind20220308_8k.htm
false 0000926423 0000926423 2022-04-20 2022-04-20 0000926423 mind:CommonStockCustomMember 2022-04-20 2022-04-20 0000926423 mind:SeriesAPreferredStockCustomMember 2022-04-20 2022-04-20
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 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 20, 2022
 
MIND Technology, Inc.

(Exact name of registrant as specified in its charter)
 
Delaware
 
001-13490
 
76-0210849
(State or other jurisdiction
 
(Commission
 
(I.R.S. Employer
of incorporation)
 
File Number)
 
Identification No.)
         
2002 Timberloch Place, Suite 550,        
The Woodlands, Texas       77380
(Address of principal executive offices)       (Zip Code)
         
 
Registrant’s telephone number, including area code:
(281) 353-4475
 
 
Not Applicable
Former name or former address, if changed since last report
 
Check the appropriate box below if the Form 8-K filing 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))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol (s)
Name of each exchange on which registered
Common Stock - $0.01 par value per share
MIND
The NASDAQ Stock Market LLC
Series A Preferred Stock - $1.00 par value per share
MINDP
The NASDAQ Stock Market LLC
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
 
 

 
Item 2.02 Results of Operation and Financial Condition.
 
On April 20, 2022, MIND Technology, Inc. (the “Company”) issued a press release announcing its financial results for the fiscal quarter and year ended January 31, 2022. The date and time for a conference call discussing the earnings are also included in the press release. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated by reference into Item 2.02.
 
The Company’s press release contains non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with United States generally accepted accounting principles, or GAAP. Pursuant to the requirements of Regulation G, the Company has provided within the press release quantitative reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
 
The information in this Item 2.02 (including the press release attached as Exhibit 99.1 and incorporated by reference into Item 2.02) is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is not subject to the liabilities of that section, and will not be incorporated by reference into any filing under the Exchange Act or the Securities Act of 1933, as amended (the “Securities Act”), unless specifically identified therein as being incorporated therein by reference.
 
Item 7.01 Regulation FD Disclosure.
 
On April 20, 2022, the Company issued a press release announcing its financial results for the fiscal quarter and year ended January 31, 2022. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated by reference into Item 7.01. The information set forth under Item 2.02 above regarding the press release is incorporated herein by reference.
 
Cautionary Note Regarding Forward-Looking Statements
 
Certain of the statements contained in this report should be considered forward-looking statements. These forward-looking statements may be identified by words such as “may,” “will,” “expect,” “intend,” “anticipate,” “believe,” “estimate,” “plan,” “project,” “could,” “should,” “would,” “continue,” “seek,” “target,” “guidance,” “outlook,” “if current trends continue,” “optimistic,” “forecast” and other similar words. Such statements include, but are not limited to, statements about the Company’s plans, objectives, expectations, intentions, estimates and strategies for the future, and other statements that are not historical facts. These forward-looking statements are based on the Company’s current objectives, beliefs and expectations, and they are subject to significant risks and uncertainties that may cause actual results and financial position and timing of certain events to differ materially from the information in the forward-looking statements. These risks and uncertainties include, but are not limited to, those set forth in the Company’s Annual Report on Form 10-K for the year ended January 31, 2021 (especially in Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations), filed with the Securities and Exchange Commission (the “SEC”) on April 16, 2021, Quarterly Report on Form 10-Q for the quarter ended April 30, 2021, filed with the SEC on June 3, 2021, Quarterly Report on Form 10-Q for the quarter ended July 31, 2021, filed with the SEC on September 9, 2021, Quarterly Report on Form 10-Q for the quarter ended October 31, 2021, filed with the SEC on December 10, 2021 and other risks and uncertainties listed from time to time in the Company’s other filings with the SEC. There may be other factors of which the Company is not currently aware that may affect matters discussed in the forward-looking statements and may also cause actual results to differ materially from those discussed. In addition, there is continuing uncertainty about the spread of the COVID-19 virus and the impact it may have on the Company’s operations, the demand for the Company’s products or services, global supply chains and economic activity in general. The Company does not assume any obligation to publicly update or supplement any forward-looking statement to reflect actual results, changes in assumptions or changes in other factors affecting these forward-looking statements other than as required by law. Any forward-looking statements speak only as of the date hereof or as of the dates indicated in the statement.
 
The information in this Item 7.01 (including the press release attached as Exhibit 99.1 and incorporated by reference into Item 7.01) is being furnished, not filed, for purposes of Section 18 of the Exchange Act, is not subject to the liabilities of that section, and will not be incorporated by reference into any filing under the Exchange Act or the Securities Act unless specifically identified therein as being incorporated therein by reference.
 
Item 9.01 Financial Statements and Exhibits.
 
 
Exhibit Number
Description
(d) Exhibits.
99.1
  104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 

 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
   
MIND Technology, Inc.
       
April 20, 2022  
By:
/s/ Robert P. Capps
       
     
Name: Robert P. Capps
     
Title: President and Chief Executive Officer
 
 
ex_344439.htm

Exhibit 99.1

 

https://cdn.kscope.io/a12249632127a5678b6fcbe56feecf4e-logo.jpg

NEWS RELEASE

 

Contacts:

 

Rob Capps, President & CEO

MIND Technology, Inc.

281-353-4475

       
     

Ken Dennard / Zach Vaughan

713-529-6600

MIND@dennardlascar.com

 

MIND TECHNOLOGY, INC. REPORTS

FISCAL 2022 FOURTH QUARTER AND YEAR-END RESULTS

 

THE WOODLANDS, TX – April 20, 2022 – MIND Technology, Inc. (NASDAQ: MIND) (“MIND” or the “Company”) today announced financial results for its fiscal 2022 fourth quarter and year ended January 31, 2022.

 

Total revenues from continuing operations for fiscal 2022 were $23.1 million compared to $21.2 million in fiscal 2021. Revenues from Marine Technology Products sales for the fourth quarter of fiscal 2022 were $3.8 million compared to $8.3 million in the third quarter of fiscal 2022 and $6.4 million in the fourth quarter of fiscal 2021.

 

On an annual basis, the Company reported a net loss of $18.0 million attributable to common stockholders in fiscal 2022, or $(1.20) per share, compared to a net loss of $22.6 million attributable to common stockholders in fiscal 2021, or $(1.30) per share. The Company reported a net loss from continuing operations for the fourth quarter of fiscal 2022 of approximately $5.1 million compared to a loss of $2.1 million in the third quarter of fiscal 2022 and a loss of $3.3 million in the fourth quarter of fiscal 2021.  Fourth quarter of fiscal 2022 net loss from continuing operations attributable to common shareholders was $(0.43) per share compared to the third quarter of fiscal 2022 net loss per share of $(0.20) and a net loss of $(0.29) per share in the fourth quarter of fiscal 2021.

 

For the full year, Adjusted EBITDA from continuing operations was a loss of $10.6 million compared to a loss of $7.3 million in fiscal 2021. Adjusted EBITDA from continuing operations for the fourth quarter of fiscal 2022 was a loss of approximately $4.5 million compared to a loss of $1.3 million in the third quarter of fiscal 2022 and a loss of $1.8 million in the fourth quarter of fiscal 2021. Adjusted EBITDA from continuing operations, which is a non-GAAP measure, is defined and reconciled to reported net loss from continuing operations and cash provided by operating activities in the accompanying financial tables. These are the most directly comparable financial measures calculated and presented in accordance with United States generally accepted accounting principles.

 

Backlog of Marine Technology Products as of January 31, 2022, was approximately $13.1 million compared to $10.0 million at October 31, 2021 and $14.2 million at January 31, 2021.  

 

Rob Capps, MIND’s President and Chief Executive Officer, stated, “Despite the challenges we have continued to face, including global supply chain disruptions, order delays and delivery challenges, we accomplished a great deal in fiscal 2022 and continue to see increased levels of customer interest. While our fourth quarter revenues were disappointing due to the mentioned supply chain bottlenecks and delivery delays, we saw sales grow 9% year-over-year.

 

“Inquiry and bidding activity remain robust. As we announced last week, we have recently received significant new orders and have other pending orders that we are highly confident in receiving. Coupled with our backlog of approximately $13.1 million as of January 31, we believe our current book of business is in excess of $23 million. This is significantly higher than we have seen historically and of course does not include numerous other prospects that we are actively pursuing. Based on these factors, we expect revenues from continuing operations in fiscal 2023 to exceed those of fiscal 2022 and we think that improvement will be seen beginning in the first quarter.

 

“Our balance sheet remains strong with zero debt, and our cost structure is flexible. We have taken steps recently to streamline our organization and thereby reduce our overhead structure, including eliminating two of the three highest paid positions in the Company.

 

“Our long-term outlook remains positive as we progress with our strategic initiatives to expand our product offerings to meet the increasing needs of the maritime market, which will underpin our future growth,” continued Capps.  “However, we are very much focused on near-term opportunities. The disruptions in the global supply chain obviously introduce risk and uncertainty. As always, we will proactively work to mitigate these risks as much as possible, but we do believe these issues are temporary and will be resolved in time.

 

“As we move into fiscal 2023, we continue to believe the positive trend for order flow will continue. Additionally, we believe the underlying market fundamentals are positive and those have contributed to the increase in order activity. The current geopolitical situation has highlighted the need for maritime security and other defense applications. Some of our recent order and bid activity is, we believe, a direct result of the European security situation. The pricing environment in the energy market is positive for our customers in that space.  The trend towards renewable energy, such as wind farms, is a positive development for our marine survey customers. We plan to continue executing on our long-term strategic initiatives and position the Company to become a leading provider of innovative marine technology and products,” concluded Capps. 

 

NOTE: As has been previously disclosed, the Company is exiting the land leasing business.  Accordingly, the Equipment Leasing segment has been treated as a discontinued operation, and the associated results are excluded from the Companys results from continuing operations for all periods presented.  Assets and liabilities associated with the Equipment Leasing segment have been reclassified as held for sale in the accompanying consolidated condensed balance sheet.

 

 

 

 

 

CONFERENCE CALL

 

Management has scheduled a conference call for Thursday, April 21, 2022 at 9:00 a.m. Eastern Time (8:00 a.m. Central Time) to discuss the Company’s fiscal 2022 fourth quarter and year-end results. To access the call, please dial (412) 902-0030 and ask for the MIND Technology call at least 10 minutes prior to the start time. Investors may also listen to the conference live on the MIND Technology website, http://mind-technology.com, by logging onto the site and clicking “Investor Relations.” A telephonic replay of the conference call will be available through April 28, 2022 and may be accessed by calling (201) 612-7415 and using passcode 13728499#. A webcast archive will also be available at http://mind-technology.com shortly after the call and will be accessible for approximately 90 days. For more information, please contact Dennard Lascar Investor Relations by email at MIND@dennardlascar.com.

 

ABOUT MIND TECHNOLOGY

 

MIND Technology, Inc. provides technology to the oceanographic, hydrographic, defense, seismic and security industries. Headquartered in The Woodlands, Texas, MIND has a global presence with key operating locations in the United States, Singapore, Malaysia and the United Kingdom. Its Seamap and Klein units, design, manufacture and sell specialized, high performance, marine sonar and seismic equipment.

 

Forward-looking Statements

 

Certain statements and information in this press release concerning results for the quarter and fiscal year ended January 31, 2022 may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release other than statements of historical fact, including statements regarding our future results of operations and financial position, our business strategy and plans, and our objectives for future operations, are forward-looking statements. The words believe, expect, anticipate, plan, intend, should, would, could or other similar expressions are intended to identify forward-looking statements, which are generally not historical in nature.  These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us.  While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate.  All comments concerning our expectations for future revenues and operating results are based on our forecasts of our existing operations and do not include the potential impact of any future acquisitions or dispositions.  Our forward-looking statements involve significant risks and uncertainties (some of which are beyond our control) and assumptions that could cause actual results to differ materially from our historical experience and our present expectations or projections. These risks and uncertainties include, without limitation, reductions in our customers capital budgets, our own capital budget, limitations on the availability of capital or higher costs of capital, volatility in commodity prices for oil and natural gas and the extent of disruptions caused by the COVID-19 outbreak.

 

For additional information regarding known material factors that could cause our actual results to differ from our projected results, please see our filings with the SEC, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

 

Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements after the date they are made, unless required by law, whether as a result of new information, future events or otherwise. All forward-looking statements included in this press release are expressly qualified in their entirety by the cautionary statements contained or referred to herein.

 

Non-GAAP Financial Measures

 

Certain statements and information in this press release contain non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a companys performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with United States generally accepted accounting principles, or GAAP.  Company management believes that these non-GAAP financial measures, when considered together with the GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportionately positive or negative impact on results in any particular period. Company management also believes that these non-GAAP financial measures enhance the ability of investors to analyze the Company's business trends and to understand the Company's performance. In addition, the Company may utilize non-GAAP financial measures as guides in its forecasting, budgeting, and long-term planning processes and to measure operating performance for some management compensation purposes. Any analysis of non-GAAP financial measures should be used only in conjunction with results presented in accordance with GAAP.  Reconciliation of Backlog, which is a non-GAAP financial measure, is not included in this press release due to the inherent difficulty and impracticality of quantifying certain amounts that would be required to calculate the most directly comparable GAAP financial measures.

 

 

Tables to Follow

 

 

 

MIND TECHNOLOGY, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

(unaudited)

 

   

January 31,

 
   

2022

   

2021

 

ASSETS

 

Current assets:

               

Cash and cash equivalents

  $ 5,114     $ 4,611  

Accounts receivable, net of allowance for doubtful accounts of $484 and $948 at January 31, 2022 and 2021, respectively

    8,126       4,747  

Inventories, net

    14,006       11,453  

Prepaid expenses and other current assets

    1,840       1,659  

Assets held for sale

    159       4,321  

Total current assets

    29,245       26,791  

Property and equipment, net

    4,272       4,751  

Operating lease right-of-use assets

    1,835       1,471  

Intangible assets, net

    6,018       6,750  

Other assets

    650        

Total assets

  $ 42,020     $ 39,763  

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

Current liabilities:

               

Accounts payable

  $ 2,046     $ 1,704  

Deferred revenue

    232       208  

Accrued expenses and other current liabilities

    5,762       2,912  

Income taxes payable

    837       562  

Operating lease liabilities - current

    869       1,008  

Liabilities held for sale

    953       1,442  

Total current liabilities

    10,699       7,836  

Operating lease liabilities - non-current

    966       463  

Notes payable

          850  

Deferred tax liability

    92       198  

Total liabilities

    11,757       9,347  

Stockholders’ equity:

               

Preferred stock, $1.00 par value; 2,000 shares authorized; 1,683 and 1,038 shares issued and outstanding at January 31, 2022, and 2021, respectively

    37,779       23,104  

Common stock $0.01 par value; 40,000 shares authorized; 15,705 and 15,681 shares issued at January 31, 2022 and 2021, respectively

    157       157  

Additional paid-in capital

    128,926       128,241  

Treasury stock, at cost (1,931 and 1,929 shares at January 31, 2022 and 2021, respectively)

    (16,862 )     (16,860 )

Accumulated deficit

    (117,856 )     (99,870 )

Accumulated other comprehensive loss

    (1,881 )     (4,356 )

Total stockholders’ equity

    30,263       30,416  

Total liabilities and stockholders’ equity

  $ 42,020     $ 39,763  

 

 

 

MIND TECHNOLOGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

   

For the Three Months Ended January 31,

   

For the Twelve Months Ended January 31,

 
   

2022

   

2021

   

2022

   

2021

 

Revenues:

                               

Sale of marine technology products

  $ 3,759     $ 6,401     $ 23,107     $ 21,215  

Total revenues

    3,759       6,401       23,107       21,215  

Cost of sales:

                               

Sale of marine technology products

    3,674       3,867       17,085       13,906  

Total cost of sales

    3,674       3,867       17,085       13,906  

Gross profit

    85       2,534       6,022       7,309  

Operating expenses:

                               

Selling, general and administrative

    3,663       3,733       14,761       12,648  

Research and development

    1,029       926       3,596       3,003  

Provision for doubtful accounts

          659             659  

Impairment of intangible assets

                      2,531  

Depreciation and amortization

    492       704       2,209       2,796  

Total operating expenses

    5,184       6,022       20,566       21,637  

Operating loss

    (5,099 )     (3,488 )     (14,544 )     (14,328 )

Other income:

                               

Other income, net

    (111 )     794       926       862  

Total other income

    (111 )     794       926       862  

Loss from continuing operations before income taxes

    (5,210 )     (2,694 )     (13,618 )     (13,466 )

Benefit (provision) for income taxes

    150       (615 )     39       (536 )

Loss from continuing operations

    (5,060 )     (3,309 )     (13,579 )     (14,002 )

Loss from discontinued operations, net of income taxes

    (803 )     (161 )     (1,506 )     (6,304 )

Net loss

  $ (5,863 )   $ (3,470 )   $ (15,085 )   $ (20,306 )

Preferred stock dividends

    (947 )     (577 )     (2,901 )     (2,254 )

Net loss attributable to common stockholders

  $ (6,810 )   $ (4,047 )   $ (17,986 )   $ (22,560 )

Net loss per common share - Basic

                               

Continuing operations

  $ (0.43 )   $ (0.29 )   $ (1.20 )   $ (1.30 )

Discontinued operations

  $ (0.06 )   $ (0.01 )   $ (0.11 )   $ (0.50 )

Net loss

  $ (0.49 )   $ (0.30 )   $ (1.31 )   $ (1.80 )

Net loss per common share - Diluted

                               

Continuing operations

  $ (0.43 )   $ (0.29 )   $ (1.20 )   $ (1.30 )

Discontinued operations

  $ (0.06 )   $ (0.01 )   $ (0.11 )   $ (0.50 )

Net loss

  $ (0.49 )   $ (0.30 )   $ (1.31 )   $ (1.80 )

Shares used in computing loss per common share:

                               

Basic

    13,774       13,313       13,771       12,519  

Diluted

    13,774       13,313       13,771       12,519  

 

 

 

MIND TECHNOLOGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

   

Year Ended January 31,

 
   

2022

   

2021

 

Cash flows from operating activities:

               

Net loss

  $ (15,085 )   $ (20,306 )

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

               

PPP loan forgiveness

    (850 )     (757 )

Depreciation and amortization

    2,214       4,627  

Stock-based compensation

    643       708  

Impairment of intangible assets

          2,531  

Loss on disposal of discontinued operations

          1,859  

(Recovery) provision for doubtful accounts, net of charge offs

    (453 )     1,129  

Provision for inventory obsolescence

    921       321  

Gross profit from sale of lease pool equipment

          (1,326 )

Gross profit from sale of other equipment

    (155 )     (357 )

Deferred tax expense

    (106 )     32  

Changes in:

               

Accounts receivable

    (3,195 )     4,632  

Unbilled revenue

    (57 )     72  

Inventories

    (3,074 )     1,178  

Income taxes receivable and payable

    37       767  

Accounts payable, accrued expenses and other current liabilities

    713       (2,510 )

Prepaid expenses and other current and long-term assets

    (565 )     581  

Deferred revenue

    1,878       459  

Net cash used in operating activities

    (17,134 )     (6,360 )

Cash flows from investing activities:

               

Purchases of seismic equipment held for lease

          (110 )

Purchase of technology

          (366 )

Purchases of property and equipment

    (834 )     (90 )

Sale of used lease pool equipment

          2,010  

Sale of assets held for sale

    5,437       1,506  

Sale of business, net of cash sold

    761       257  

Net cash provided by investing activities

    5,364       3,207  

Cash flows from financing activities:

               

Net proceeds from preferred stock offering

    14,676       1,000  

Net proceeds from common stock offering

    43       3,584  

Repurchase of common stock

    (2 )      

Preferred stock dividends

    (2,530 )     (1,677 )

Proceeds from PPP loans

          1,607  

Net cash provided by financing activities

    12,187       4,514  

Effect of changes in foreign exchange rates on cash, cash equivalents and restricted cash

    86       16  

Net increase in cash, cash equivalents and restricted cash

    503       1,377  

Cash, cash equivalents and restricted cash, beginning of period

    4,611       3,234  

Cash, cash equivalents and restricted cash, end of period

  $ 5,114     $ 4,611  

 

 

 

MIND TECHNOLOGY, INC.

Reconciliation of Net Loss From Continuing Operations and Net Cash Used in Operating Activities to EBITDA and

Adjusted EBITDA From Continuing Operations

(in thousands)

(unaudited)

 

   

For the Three Months Ended January 31,

   

For the Twelve Months Ended January 31,

 
   

2022

   

2021

   

2022

   

2021

 
   

(in thousands)

   

(in thousands)

 

Reconciliation of Net loss from continuing operations to EBITDA and Adjusted EBITDA

                               

Net loss from continuing operations

  $ (5,060 )   $ (3,309 )   $ (13,579 )   $ (14,002 )

Depreciation and amortization

    492       704       2,209       2,796  

(Benefit) provision for income taxes

    (150 )     615       (39 )     536  

EBITDA from continuing operations (1)

    (4,718 )     (1,990 )     (11,409 )     (10,670 )

Non-cash foreign exchange losses

    39       31       163       110  

Stock-based compensation

    224       146       643       708  

Impairment of intangible assets

                      2,531  

Adjusted EBITDA from continuing operations (1)

  $ (4,455 )   $ (1,813 )   $ (10,603 )   $ (7,321 )

Reconciliation of Net Cash Used In Operating Activities to EBITDA

                               

Net cash used in operating activities

  $ (5,905 )   $ (1,557 )   $ (17,134 )   $ (6,360 )

PPP loan forgiveness

          757       850       757  

Stock-based compensation

    (224 )     (146 )     (643 )     (708 )

Provision for doubtful accounts

          (659 )           (659 )

Provision for inventory obsolescence

    (533 )     (65 )     (616 )     (132 )

Changes in accounts receivable (current and long-term)

    (567 )     (899 )     4,316       (3,077 )

Interest paid

          6             40  

Taxes paid, net of refunds

    206       117       355       336  

Loss on sale of subsidiaries

          54              

Loss on sale of other equipment

                155       357  

Changes in inventory

    2,992       (236 )     3,122       (998 )

Changes in accounts payable, accrued expenses and other current liabilities and deferred revenue

    (873 )     (218 )     (2,673 )     1,223  

Impairment of intangible assets

                      (2,531 )

Changes in prepaid expenses and other current and long-term assets

    64       477       606       (154 )

Other

    122       379       253       1,236  

EBITDA from continuing operations (1)

  $ (4,718 )   $ (1,990 )   $ (11,409 )   $ (10,670 )

 

 

1.

EBITDA and Adjusted EBITDA are non-GAAP financial measures. EBITDA is defined as net income before (a) interest income and interest expense, (b) provision for (or benefit from) income taxes and (c) depreciation and amortization. Adjusted EBITDA excludes non-cash foreign exchange gains and losses, stock-based compensation, impairment of intangible assets, other non-cash tax related items and non-cash costs of lease pool equipment sales. We consider EBITDA and Adjusted EBITDA to be important indicators for the performance of our business, but not measures of performance or liquidity calculated in accordance with GAAP. We have included these non-GAAP financial measures because management utilizes this information for assessing our performance and liquidity, and as indicators of our ability to make capital expenditures, service debt and finance working capital requirements and we believe that EBITDA and Adjusted EBITDA are measurements that are commonly used by analysts and some investors in evaluating the performance and liquidity of companies such as us. In particular, we believe that it is useful to our analysts and investors to understand this relationship because it excludes transactions not related to our core cash operating activities. We believe that excluding these transactions allows investors to meaningfully trend and analyze the performance of our core cash operations. EBITDA and Adjusted EBITDA are not measures of financial performance or liquidity under GAAP and should not be considered in isolation or as alternatives to cash flow from operating activities or as alternatives to net income as indicators of operating performance or any other measures of performance derived in accordance with GAAP. In evaluating our performance as measured by EBITDA, management recognizes and considers the limitations of this measurement. EBITDA and Adjusted EBITDA do not reflect our obligations for the payment of income taxes, interest expense or other obligations such as capital expenditures. Accordingly, EBITDA and Adjusted EBITDA are only two of the measurements that management utilizes. Other companies in our industry may calculate EBITDA or Adjusted EBITDA differently than we do and EBITDA and Adjusted EBITDA may not be comparable with similarly titled measures reported by other companies.