- Expands Q4 2023 Gross Margins to 46% and Increases Gross Profit by 23% vs the same quarter in the prior year -
- Continues to Explore Strategic Alternatives to Maximize Shareholder Value -
NEW YORK, March 28, 2024 (GLOBE NEWSWIRE) -- Shapeways Holdings, Inc. (NASDAQ: SHPW) ("Shapeways" or the "Company"), a leader in the large and fast-growing digital manufacturing industry, announced its results for the fourth quarter and year ended December 31, 2023.
"Throughout 2023 we focused on executing our key strategic objectives of expanding our enterprise and software businesses," said Greg Kress, Shapeways' Chief Executive Officer. "We are pleased to have delivered revenue and gross profit improvements in the fourth quarter both sequentially and year over year, including a 23% increase in gross profit from the same period last year. This increase in gross profit was due in part to an expansion of gross margin to 46% in the fourth quarter as we had a higher contribution from software and enterprise sales, including increased sales among our top customers. In particular, we have seen additional traction in the target automotive vertical where we support dynamic production demands with both additive and traditional manufacturing capabilities."
"We remain dedicated to meeting evolving customer needs and the ongoing shift towards digital manufacturing solutions. Even as we are seeing these improvements and remain encouraged about our opportunity over time, the current environment remains challenging, sales cycles are elongated, and our business has not scaled as quickly as anticipated. To align with this backdrop, we have implemented a number of cost-reduction initiatives, including reductions in force completed in the fourth quarter of 2023, a reduction of new hires, and a reduction in non-critical capital and discretionary operating expenditures. We are also continuing to work with advisors to explore strategic alternatives for the business to maximize shareholder value."
Business Updates
Enterprise manufacturing growth - Shapeways continues to increase its customer focus towards middle market and enterprise opportunities with high-quality, high-precision enterprise-level manufacturing solutions geared towards automotive customers, as well as those in medical, robotics, and other industries.
- Shapeways continues to secure Tier 1 supplier and OEM direct multi-year production volume, including a recently expanded $1.5M contract with an industry-leading American automotive manufacturer that leverages Shapeways' expansive additive and traditional manufacturing capabilities.
- The Company continues to increase its share of wallet with existing customers on multi-year revenue projects and saw revenues for the full year from its top 250 customers grow 29% compared to last year.
Expansion into the global CNC market - Shapeways is committed to its enterprise go-to-market strategy of supporting companies across the globe with their supply chain challenges through unprecedented flexibility in production. This includes both additive and traditional manufacturing.
- Subsequent to year-end, Shapeways launched its new computer numerical control ("CNC") Instant Quote feature, which provides an opportunity for further expansion into the global CNC market. This online quoting portal allows seamless access for CNC customers and enhances Shapeways' robust suite of enterprise manufacturing solutions.
Software tools and services growth - Throughout 2023, Shapeways grew revenues in its software offering which provides improved customer accessibility, increased productivity, and expanded manufacturing capabilities for its customers.
- During the year, the Company launched several key features to create a more comprehensive software offering. These included an enhancement to the ordering service and the ability for customers to source discounted materials using the MFG Materials platform.
Cost alignment initiatives and strategic alternatives - While the Company remains encouraged by its momentum, in light of the elongated sales cycle and near-term macroeconomic uncertainty, in the fourth quarter of 2023, the Company completed reductions in force as part of the Company's initiatives initiated in the third quarter intended to reduce operating expenses. These cost-reduction initiatives also included a reduction in new hires and a reduction in non-critical capital and discretionary operating expenditures. As a result of the cost reduction initiatives, the Company reduced its total global workforce by approximately 15%.
In addition, as previously disclosed, the Company has been working with advisors in considering its strategic alternatives, including, without limitation, a sale of a material portion of the Company's assets, merger, business combination, liquidation of certain assets, or other strategic transaction to maximize shareholder value. Based on market checks conducted by the Company's advisors, as well as preliminary discussions with and feedback from potential purchasers, and in light of continued macroeconomic and industry pressures, the Company is actively taking steps to sell a material portion of the Company's assets. In the course of these preliminary discussions, potential purchasers have indicated an interest in acquiring either the Company's manufacturing business or its software business, but not both. The Company is continuing to evaluate strategic alternatives with regard to its core manufacturing and software businesses, including ongoing discussions with potential acquirers. The Company has not signed a definitive agreement with respect to either its software or manufacturing assets, and there can be no assurance that any of these processes will result in any transaction.
Financial Highlights
Three Months Ended December 31, 2023
- Revenue was $9.5 million compared to $8.7 million for the same period in 2022
- Gross profit was $4.4 million compared to $3.6 million for the same period in 2022
- Gross margin was 46% compared to 41% for the same period in 2022
- Net loss was $(10.5) million compared to $(7.0) million for the same period in 2022
- Adjusted EBITDA was $(5.1) million compared to $(5.8) million for the same period in 2022
- The Company recognized non-cash impairments during the quarter. These included $3.0 million related to equipment that is being held for sale, as well as $1.1 million goodwill impairment related to the purchase of MFG, which we believe has declined in value due to current market conditions and based on feedback from our strategic alternatives process.
Twelve Months Ended December 31, 2023
- Revenue was $34.5 million compared to $33.2 million for 2022
- Gross profit was $14.5 million compared to $14.3 million for 2022
- Gross margin was 42% compared to 43% for 2022
- Net loss was $(43.9) million compared to $(20.2) million for 2022
- Adjusted EBITDA was $(22.5) million compared to $(19.8) million for 2022
Outlook
For the first quarter of 2024, the Company anticipates revenue to be in the range of $8.3 million to $8.6 million.
Webcast and Conference Call Information
Shapeways will host a conference call and webcast on Thursday, March 28, 2024, at 5:00 P.M. ET. To participate in the call, please dial 1-888-886-7786 or 1-416-764-8658 for international participants ten minutes before the scheduled start. Participants may also access the call via live webcast by visiting the investors section of the Company's website at shapeways.com.
If you cannot participate in the live event, a replay will be available until 11:59 p.m. ET, Thursday, April 4, 2024. To access the replay, please dial 1-844-512-2921, or 1-412-317-6671 for international participants and reference passcode 75989559.
About Shapeways
Shapeways is a global leader in digital manufacturing, combining additive and traditional technologies with proprietary software solutions designed for other manufacturers and their customers, reducing costs, and improving supply chains. Partnering with hundreds of companies engaged in industrial applications like automotive, medical, and transportation, as well as aerospace and defense, Shapeways helps them scale their businesses, solve complex problems in product development, and achieve critical manufacturing milestones.
With access to a dozen additive technologies, six conventional manufacturing methods, and hundreds of materials and finishes, Shapeways ensures the production of quality parts with the right technologies at the right time and at the right cost.
With ISO 9001-compliant manufacturing facilities in Livonia and Charlotte, Michigan, and Eindhoven, the Netherlands, Shapeways operates globally and has delivered more than 24 million parts to more than 1 million customers in more than 180 countries. To learn more, please visit https://www.shapeways.com.
Contact Information
Investor Relations
investors@shapeways.com
Media Relations
press@shapeways.com
Special Note Regarding Forward-Looking Statements
Certain statements included in this press release are not historical facts and are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "should," "would," "plan," "predict," "potential," "seem," "seek," "future," "outlook," and similar expressions that predict or indicate future events or trends or that are not statements of historical matters. All statements, other than statements of present or historical fact included in this press release, regarding the Company's strategy, future operations, outlook, prospects, expectations regarding revenue, customer uptake of new offerings, objectives of management and ability to implement additional cost-reduction measures or consummate capital raises or strategic alternatives, including a sale or liquidation of some or all of the Company's assets via merger, business combination, or other strategic transaction to maximize shareholder value, and the timing and/or impact of any such divestiture, liquidation or other potential transactions or cost-reduction measures, are forward-looking statements. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of management and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on as, a guarantee, an assurance, a prediction, or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of the Company. These forward-looking statements are subject to a number of risks and uncertainties, including the risk that exploration of strategic alternatives may not result in any definitive transaction or enhance stockholder value and may create a distraction or uncertainty that may adversely affect our operating results, business, or investor perceptions; changes in domestic and foreign business, financial, geopolitical, legal, and market conditions, including supply chain disruptions and inflationary or recessionary pressures; failure to realize the anticipated benefits of acquisitions; difficulties integrating acquired companies; ability to retain customers of acquired companies or otherwise expand its customer base; the risk that Shapeways has a history of losses and may not achieve or maintain profitability in the future; the risk that the Company faces significant competition and expects to face increasing competition in many aspects; the risk that the digital manufacturing industry is a relatively new and emerging market and it is uncertain whether it will gain widespread acceptance; the risk that the Company's new and existing solutions and software do not achieve sufficient market acceptance; the loss of key personnel; the inability to timely and effectively scale the Company's platform; and those factors discussed under the heading "Risk Factors" in Shapeways' most recent Form 10-K, most recent Form 10-Q, and other documents Shapeways has filed, or will file, with the SEC. If any of these risks materialize or the Company's assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company does not presently know, or that the Company currently believes are immaterial, that could also cause actual results to differ from those contained in forward-looking statements. In addition, forward-looking statements reflect the Company's expectations, plans, or forecasts of future events and views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its assessments to change. However, while the Company may elect to update these forward-looking statements at some point in the future, it specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company's assessments of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon forward-looking statements.
Non-GAAP Financial Information
In addition to Shapeways' results determined in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), Shapeways believes that Adjusted EBITDA, a non-U.S. GAAP financial measure, is useful in evaluating its operational performance. Shapeways uses this non-U.S. GAAP financial information to evaluate its ongoing operations and for internal planning and forecasting purposes. Shapeways believes that this non-U.S. GAAP financial information, when reviewed collectively with its U.S. GAAP results, may be helpful to investors in assessing its operating performance.
Shapeways defines Adjusted EBITDA as net loss excluding interest expense, net of interest income, impairment costs, write-offs, depreciation and amortization, stock-based compensation expense, change in fair value of warrant liabilities, change in fair value of earnout liability, income tax expense, acquisition costs, restructuring costs and other (which includes other income and non-operating gains and losses).
Shapeways believes that the use of Adjusted EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends because it eliminates the effect of financing and capital expenditures and provides investors with a means to compare its financial measures with those of comparable companies, which may present similar non-U.S. GAAP financial measures to investors. However, you should be aware that when evaluating Adjusted EBITDA Shapeways may incur future expenses similar to those excluded when calculating these measures. In addition, Shapeways' presentation of these measures should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items.
Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with U.S. GAAP. Shapeways compensates for these limitations by relying primarily on its U.S. GAAP results and using Adjusted EBITDA on a supplemental basis. You should review the reconciliation of net loss to Adjusted EBITDA below and not rely on any single financial measure to evaluate Shapeways' business.
SHAPEWAYS HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
| December 31, | |||||||
| 2023 | 2022 | ||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 12,200 | $ | 30,630 | |||
| Restricted cash | 41 | 139 | |||||
| Short-term investments | - | 9,816 | |||||
| Accounts receivable, net | 4,680 | 1,606 | |||||
| Inventory | 2,036 | 1,307 | |||||
| Prepaid expenses and other current assets | 4,058 | 6,255 | |||||
| Current assets held for sale | 118 | - | |||||
| Total current assets | 23,133 | 49,753 | |||||
| Property and equipment, net | 5,709 | 15,627 | |||||
| Operating lease, right-of-use assets, net | 1,739 | 2,365 | |||||
| Goodwill | 5,214 | 6,286 | |||||
| Intangible assets, net | 2,973 | 5,398 | |||||
| Security deposits | 99 | 99 | |||||
| Total assets | $ | 38,867 | $ | 79,528 | |||
| Liabilities and stockholders' equity | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 2,635 | $ | 2,354 | |||
| Accrued expenses and other liabilities | 3,875 | 5,950 | |||||
| Current portion of long-term debt | 650 | - | |||||
| Operating lease liabilities, current | 864 | 719 | |||||
| Finance lease liability, current | 64 | - | |||||
| Other financing obligations, current | 44 | - | |||||
| Deferred revenue | 1,773 | 972 | |||||
| Total current liabilities | 9,905 | 9,995 | |||||
| Operating lease liabilities, net of current portion | 979 | 1,715 | |||||
| Deferred tax liabilities, net | 52 | 27 | |||||
| Finance lease liability, net of current portion | 245 | - | |||||
| Other financing obligations, net of current portion | 432 | - | |||||
| Long-term debt, net of current portion | 426 | - | |||||
| Total liabilities | 12,039 | 11,737 | |||||
| Commitments and contingencies | |||||||
| Stockholders' equity | |||||||
| Preferred stock ($0.0001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2023 and 2022, respectively) | - | - | |||||
| Common stock ($0.0001 par value; 120,000,000 shares authorized; 6,597,409 and 6,180,646 shares issued and outstanding as of December 31, 2023 and 2022, respectively)(1) | 1 | 5 | |||||
| Additional paid-in capital | 204,230 | 201,362 | |||||
| Accumulated deficit | (176,943 | ) | (133,032 | ) | |||
| Accumulated other comprehensive loss | (460 | ) | (544 | ) | |||
| Total stockholders' equity | 26,828 | 67,791 | |||||
| Total liabilities and stockholders' equity | $ | 38,867 | $ | 79,528 | |||
(1) Retroactively adjusted shares issued and outstanding to give effect to the Company's 1-for-8 reverse stock split.
SHAPEWAYS HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except share and per share amounts)
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Revenue, net | $ | 9,450 | $ | 8,705 | $ | 34,460 | $ | 33,157 | |||||||
| Cost of revenue | 5,083 | 5,149 | 19,955 | 18,859 | |||||||||||
| Gross profit | 4,367 | 3,556 | 14,505 | 14,298 | |||||||||||
| Operating expenses | |||||||||||||||
| Selling, general and administrative | 9,196 | 7,331 | 36,722 | 27,847 | |||||||||||
| Research and development | 2,041 | 3,417 | 9,302 | 10,409 | |||||||||||
| Impairment on assets held for sale | 3,134 | - | 12,814 | - | |||||||||||
| Impairment on goodwill | 1,072 | - | 1,072 | - | |||||||||||
| Total operating expenses | 15,443 | 10,748 | 59,910 | 38,256 | |||||||||||
| Loss from operations | (11,076 | ) | (7,192 | ) | (45,405 | ) | (23,958 | ) | |||||||
| Other income (expense) | |||||||||||||||
| Interest income | 158 | 126 | 1,071 | 149 | |||||||||||
| Interest expense | (56 | ) | - | (143 | ) | (7 | ) | ||||||||
| Loss on disposal of assets | - | (49 | ) | (85 | ) | (49 | ) | ||||||||
| Change in fair value of earnout liabilities | - | 40 | - | 1,824 | |||||||||||
| Change in fair value of warrant liabilities | - | 26 | - | 1,584 | |||||||||||
| Other income | 407 | 118 | 675 | 267 | |||||||||||
| Total other income, net | 509 | 261 | 1,518 | 3,768 | |||||||||||
| Loss before income tax expense | (10,567 | ) | (6,931 | ) | (43,887 | ) | (20,190 | ) | |||||||
| Income tax expense | (33 | ) | 29 | 24 | 31 | ||||||||||
| Net loss | (10,534 | ) | (6,960 | ) | (43,911 | ) | (20,221 | ) | |||||||
| Net loss per share: | |||||||||||||||
| Basic(1) | $ | (1.52 | ) | $ | (1.05 | ) | $ | (6.51 | ) | $ | (3.05 | ) | |||
| Diluted(1) | $ | (1.52 | ) | $ | (1.05 | ) | $ | (6.51 | ) | $ | (3.05 | ) | |||
| Weighted average common shares outstanding: | |||||||||||||||
| Basic(1) | 6,920,702 | 6,644,383 | 6,749,836 | 6,624,820 | |||||||||||
| Diluted(1) | 6,920,702 | 6,644,383 | 6,749,836 | 6,624,820 | |||||||||||
| Other comprehensive income (loss) | |||||||||||||||
| Foreign currency translation adjustment | (65 | ) | (125 | ) | 84 | (175 | ) | ||||||||
| Comprehensive loss | $ | (10,599 | ) | $ | (7,085 | ) | $ | (43,827 | ) | $ | (20,396 | ) | |||
(1) Retroactively adjusted shares issued and outstanding to give effect to the Company's 1-for-8 reverse stock split.
SHAPEWAYS HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, except share and per share amounts)
| Year Ended December 31, | |||||||
| 2023 | 2022 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (43,911 | ) | $ | (20,221 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
| Depreciation and amortization | 1,870 | 1,514 | |||||
| Loss from impairment on assets held for sale | 12,814 | - | |||||
| Loss from impairment on goodwill | 1,072 | - | |||||
| Write-off of prepaid services | 3,954 | - | |||||
| Write-off of intangible assets | 481 | - | |||||
| Bad debt expense | 337 | - | |||||
| Loss on disposal of property and equipment | 85 | 49 | |||||
| Stock-based compensation expense | 2,430 | 2,155 | |||||
| Non-cash lease expense | 996 | 1,000 | |||||
| Deferred income taxes | 25 | 27 | |||||
| Interest receivable on short-term investments | (767 | ) | (105 | ) | |||
| Change in fair value of earnout liability | - | (1,824 | ) | ||||
| Change in fair value of warrant liabilities | - | (1,584 | ) | ||||
| Change in operating assets and liabilities: | |||||||
| Accounts receivable | (3,491 | ) | 873 | ||||
| Inventory | (737 | ) | (192 | ) | |||
| Prepaid expenses and other assets | (850 | ) | (1,686 | ) | |||
| Accounts payable | 541 | 1 | |||||
| Accrued expenses and other liabilities | (1,535 | ) | 996 | ||||
| Operating lease liabilities | (964 | ) | (1,049 | ) | |||
| Deferred revenue | 801 | (522 | ) | ||||
| Security deposits | - | (7 | ) | ||||
| Net cash used in operating activities | (26,849 | ) | (20,575 | ) | |||
| Cash flows from investing activities: | |||||||
| Purchases of property and equipment | (2,796 | ) | (10,118 | ) | |||
| Purchase of short-term investments | (9,769 | ) | (9,780 | ) | |||
| Proceeds from settlement of short-term investments | 20,000 | - | |||||
| Cash paid for acquisitions, net of cash acquired | - | (8,861 | ) | ||||
| Net cash provided by (used in) investing activities | 7,435 | (28,759 | ) | ||||
| Cash flows from financing activities: | |||||||
| Proceeds received from other finance obligations | 993 | - | |||||
| Principal payments on finance leases | (45 | ) | - | ||||
| Payments on other finance obligations | (62 | ) | - | ||||
| Payments of taxes on restricted stock units withheld for employee taxes | (217 | ) | - | ||||
| Proceeds from issuance of common stock | 118 | 339 | |||||
| Net cash provided by financing activities | 787 | 339 | |||||
| Net change in cash and cash equivalents and restricted cash | $ | (18,627 | ) | $ | (48,995 | ) | |
| Effect of change in foreign currency exchange rates on cash and cash equivalents and restricted cash | 99 | (55 | ) | ||||
| Cash and cash equivalents and restricted cash at beginning of year | 30,769 | 79,819 | |||||
| Cash and cash equivalents and restricted cash at end of year | $ | 12,241 | $ | 30,769 | |||
| Supplemental disclosure of cash and non-cash transactions: | |||||||
| Cash paid for interest | $ | 143 | $ | - | |||
| Purchase of property and equipment included in accounts payable | $ | 22 | $ | 225 | |||
| Issuance of common stock upon settlement of earnout consideration liability | $ | 537 | $ | - | |||
SHAPEWAYS HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
For the Three and Twelve Months Ended December 31, 2023 and 2022
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||||
| Net loss | $ | (10,534 | ) | $ | (6,960 | ) | $ | (43,911 | ) | $ | (20,221 | ) | ||||
| Interest expense, net | (102 | ) | (126 | ) | (928 | ) | (142 | ) | ||||||||
| Depreciation and amortization | 403 | 759 | 1,870 | 1,514 | ||||||||||||
| Stock based compensation | 546 | 636 | 2,430 | 2,155 | ||||||||||||
| Impairment on assets held for sale | 3,134 | - | 12,814 | - | ||||||||||||
| Impairment on goodwill | 1,072 | - | 1,072 | - | ||||||||||||
| Write-offs of prepaid services | 758 | - | 3,954 | - | ||||||||||||
| Write-offs of intangible assets | - | - | 481 | - | ||||||||||||
| Change in fair value of earnout liability | - | (40 | ) | - | (1,824 | ) | ||||||||||
| Change in fair value of warrant liabilities | - | (26 | ) | - | (1,584 | ) | ||||||||||
| Income tax expense | (33 | ) | 29 | 24 | 31 | |||||||||||
| Acquisition costs | - | - | - | 373 | ||||||||||||
| Restructuring costs | 2 | 8 | 305 | 198 | ||||||||||||
| Other | (374 | ) | (106 | ) | (591 | ) | (254 | ) | ||||||||
| Adjusted EBITDA | $ | (5,128 | ) | $ | (5,826 | ) | $ | (22,480 | ) | $ | (19,754 | ) | ||||
SHAPEWAYS HOLDINGS, INC.
QUARTERLY PERFORMANCE
(Unaudited)
(in thousands)
| Three Months Ended | |||||||||||||||||||
| December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | |||||||||||||||
| Revenue | $ | 8,705 | $ | 8,199 | $ | 8,440 | $ | 8,371 | $ | 9,450 | |||||||||
| % YoY Growth | 5 | % | 8 | % | - | % | (1)% | 9 | % | ||||||||||
| Gross Profit | $ | 3,556 | $ | 3,282 | $ | 3,411 | $ | 3,445 | $ | 4,367 | |||||||||
| Gross Margin | 41 | % | 40 | % | 40 | % | 41 | % | 46 | % | |||||||||
| Adjusted EBITDA | $ | (5,826 | ) | $ | (6,336 | ) | $ | (6,044 | ) | $ | (4,972 | ) | $ | (5,128 | ) | ||||
SHAPEWAYS HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
| Three Months Ended, | |||||||||||||||||||
| (Dollars in thousands) | December 31, 2022 | March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | ||||||||||||||
| Net loss | $ | (6,960 | ) | $ | (7,403 | ) | $ | (6,781 | ) | $ | (19,193 | ) | $ | (10,534 | ) | ||||
| Interest expense, net | (126 | ) | (298 | ) | (316 | ) | (212 | ) | (102 | ) | |||||||||
| Depreciation and amortization | 759 | 442 | 530 | 495 | 403 | ||||||||||||||
| Stock based compensation | 636 | 805 | 476 | 603 | 546 | ||||||||||||||
| Impairment on assets held for sale | - | - | - | 9,680 | 3,134 | ||||||||||||||
| Impairment on goodwill | - | - | - | - | 1,072 | ||||||||||||||
| Write-offs of prepaid services | - | - | - | 3,196 | 758 | ||||||||||||||
| Write-offs of intangible assets | - | - | - | 481 | - | ||||||||||||||
| Change in fair value of earnout liability | (40 | ) | - | - | - | - | |||||||||||||
| Change in fair value of warrant liabilities | (26 | ) | - | - | - | - | |||||||||||||
| Income tax expense | 29 | 18 | 20 | 19 | (33 | ) | |||||||||||||
| Acquisition costs | - | - | - | - | - | ||||||||||||||
| Restructuring costs | 8 | 212 | 75 | 16 | 2 | ||||||||||||||
| Other | (106 | ) | (112 | ) | (48 | ) | (57 | ) | (374 | ) | |||||||||
| Adjusted EBITDA | $ | (5,826 | ) | $ | (6,336 | ) | $ | (6,044 | ) | $ | (4,972 | ) | $ | (5,128 | ) | ||||
