[ad_1]
Charlotte, N.C., March 29, 2024 (GLOBE NEWSWIRE) — Robust World Leisure, Inc. (NYSE American: SGE) (the “Firm” or “Robust World Leisure”) as we speak introduced working outcomes for the fourth quarter and full yr ended December 31, 2023.
Operational Highlights – Fourth Quarter and Full Yr 2023
-
Income elevated 9.4% to $42.6 million for the yr and decreased 2.1% to $10.3 million for the quarter.
-
Upgrades to laser projection proceed to drive buyer demand.
-
Providers income grew 26.6% throughout the fourth quarter of 2023, and 34.0% for the total yr, with elevated market share, new service choices, and contribution from the Progressive Cinema Options (“ICS”) acquisition including to revenues in late 2023.
-
Display screen programs income elevated 5.3% throughout the fourth quarter of 2023, and grew 7.2% for the total yr, largely associated to market momentum round laser display replacements and enlargement into Europe. This progress was partially offset by the timing of immersive display tasks.
-
-
The Firm expanded its set up, mission administration, content material supply and different service choices to deal with buyer demand and develop market share.
-
Strengthened European presence with fast ship applications and native ending operations.
-
Expanded immersive product options and put in the Firm’s first Seismos immersive flooring mission.
-
Accomplished the acquisition of sure belongings of Progressive Cinema Options LLC (“ICS”), including further scale to the Robust Technical Providers operations throughout the fourth quarter.
Mark Roberson, Chief Government Officer, commented, “We delivered stable outcomes for full yr 2023, attaining income progress and improved gross margins as demand for laser projection and buyer improve initiatives elevated because the yr progressed. The Firm additionally accomplished the acquisition of ICS belongings within the fourth quarter, rising the size and scope of our companies enterprise. As a part of our annual planning course of, we evaluated the efficiency of all our strains of enterprise and initiated a plan to exit the content material enterprise, as we strategically focus the Firm’s sources on driving money circulation from our core leisure services strains.”
Choose Monetary Highlights
|
● |
Income elevated 9.4% to $42.6 million in 2023 from $39.0 million in 2022 because of elevated gross sales of projection screens and tools, in addition to elevated demand for set up and upkeep companies. For the fourth quarter, whole income decreased regardless of progress in each companies and projection screens as a result of timing of a big distribution sale within the prior yr. The rise in demand from cinema prospects was because of a mix of elevated gross sales efforts, expanded market share and a rebound within the fee of funding by exhibitors for the improve of their auditoriums, significantly associated to the tempo of laser projection upgrades. Robust World Leisure expects the improve exercise to be a multi-year catalyst within the trade. |
|
|
|
|
● |
Gross revenue elevated to $10.6 million or 24.8% of revenues in 2023 in comparison with $9.5 million or 24.3% in 2022. The rise resulted primarily from elevated demand for giant format projection cinema screens and set up and upkeep companies. |
|
|
|
|
● |
Earnings from operations was $0.6 million in 2023 in comparison with $2.4 million throughout 2022. As elevated gross revenue was offset by larger promoting, common and administrative bills, together with prices of working as a stand-alone public firm. |
|
|
|
|
● |
Internet revenue from persevering with operations was $3.0 million as in comparison with $2.3 million in 2023. |
|
|
|
|
● |
Adjusted EBITDA decreased to $2.6 million as in comparison with $3.2 million within the prior yr, as elevated profitability from services from persevering with operations was offset by the elevated common and administrative prices primarily associated to bills related to working as a stand-alone public firm. |
|
|
|
About Robust World Leisure, Inc.
Robust World Leisure, Inc. a majority owned subsidiary of Basic World Inc (NASDAQ: FGF) is a pacesetter within the leisure trade, offering mission vital services to cinema exhibitors and leisure venues for over 90 years. The Firm manufactures and distributes premium massive format projection screens, gives complete managed companies, technical help and associated services primarily to cinema exhibitors, theme parks, academic establishments, and comparable venues. Along with conventional projection screens, the Firm manufactures and distributes its Eclipse curvilinear screens, that are specifically designed for theme parks, immersive exhibitions, in addition to simulation functions. It additionally gives upkeep, restore, set up, community help companies and different companies to cinema operators, primarily in america.
About Basic World Inc.
Basic World Inc. (Nasdaq: FGF, FGFPP) and its subsidiaries have interaction in various enterprise actions together with reinsurance, asset administration, service provider banking, manufacturing and managed companies.
The FG® emblem and Basic World® are registered emblems of Basic World LLC.
Use of Non-GAAP Measures
Robust World Leisure, Inc. prepares its consolidated monetary statements in accordance with United States typically accepted accounting rules (“GAAP”). Along with disclosing monetary outcomes ready in accordance with GAAP, the Firm discloses data relating to Adjusted EBITDA (“Adjusted EBITDA”), which differs from the generally used EBITDA (“EBITDA”). Adjusted EBITDA each adjusts internet revenue (loss) to exclude revenue taxes, curiosity, and depreciation and amortization, and excludes share-based compensation, impairment fees, severance, overseas forex transaction positive factors (losses), transactional positive factors and bills, positive factors on insurance coverage recoveries, and different money and non-cash fees and positive factors.
EBITDA and Adjusted EBITDA should not measures of efficiency outlined in accordance with GAAP. Nevertheless, Adjusted outcomes EBITDA is used internally in planning and evaluating the Firm’s working efficiency. Accordingly, administration believes that disclosure of those metrics affords buyers, bankers and different stakeholders a further view of the Firm’s operations that, when coupled with the GAAP outcomes, gives a extra full understanding of the Firm’s monetary.
EBITDA and Adjusted EBITDA shouldn’t be thought-about as a substitute for internet revenue (loss) or to internet money from working actions as measures of working outcomes or liquidity. The Firm’s calculation of EBITDA and Adjusted EBITDA might not be corresponding to equally titled measures utilized by different firms, and the measures exclude monetary data that some could take into account necessary in evaluating the Firm’s efficiency.
EBITDA and Adjusted EBITDA have limitations as analytical instruments, and you shouldn’t take into account them in isolation, or as substitutes for evaluation of the Firm’s outcomes as reported beneath GAAP. A few of these limitations are: (i) they don’t mirror the Firm’s money expenditures, or future necessities for capital expenditures or contractual commitments, (ii) they don’t mirror adjustments in, or money necessities for, the Firm’s working capital wants, (iii) EBITDA and Adjusted EBITDA don’t mirror curiosity expense, or the money necessities essential to service curiosity or principal funds, on the Firm’s debt, (iv) though depreciation and amortization are non-cash fees, the belongings being depreciated and amortized will typically have to get replaced sooner or later, and EBITDA and Adjusted EBITDA don’t mirror any money necessities for such replacements, (v) they don’t regulate for all non-cash revenue or expense objects which might be mirrored within the Firm’s statements of money flows, (vi) they don’t mirror the impression of earnings or fees ensuing from issues administration considers to not be indicative of the Firm’s ongoing operations, and (vii) different firms within the Firm’s trade could calculate these measures in another way than the Firm does, limiting their usefulness as comparative measures.
Administration believes EBITDA and Adjusted EBITDA facilitate working efficiency comparisons from interval to interval by isolating the consequences of some objects that fluctuate from interval to interval with none correlation to core working efficiency or that fluctuate broadly amongst comparable firms. These potential variations could also be attributable to variations in capital buildings (affecting curiosity expense), tax positions (such because the impression on durations or firms of adjustments in efficient tax charges or internet working losses) and the age and e-book depreciation of services and tools (affecting relative depreciation expense). The Firm additionally presents EBITDA and Adjusted EBITDA as a result of (i) administration believes these measures are often utilized by securities analysts, buyers and different events to judge firms within the Firm’s trade, (ii) administration believes buyers will discover these measures helpful in assessing the Firm’s capacity to service or incur indebtedness, and (iii) administration makes use of EBITDA and Adjusted EBITDA internally as benchmarks to judge the Firm’s working efficiency or examine the Firm’s efficiency to that of its rivals.
Ahead-Trying Statements
Along with the historic data included herein, this press launch comprises “forward-looking statements” which might be topic to substantial dangers and uncertainties. All statements, aside from statements of historic truth, contained on this press launch are forward-looking statements. Ahead-looking statements contained on this press launch could also be recognized by means of phrases reminiscent of “anticipate,” “imagine,” “ponder,” “may,” “estimate,” “anticipate,” “intend,” “search,” “could,” “may,” “plan,” “potential,” “predict,” “mission,” “goal,” “goal,” “ought to,” “will” “would,” or the adverse of those phrases or different comparable expressions, though not all forward-looking statements include these phrases. Ahead-looking statements are based mostly on the Firm’s present expectations and are topic to inherent uncertainties, dangers and assumptions which might be troublesome to foretell. Additional, sure forward-looking statements are based mostly on assumptions as to future occasions that won’t show to be correct. These and different dangers and uncertainties are described extra totally within the part titled “Threat Elements” within the last prospectus associated to the general public providing filed with the SEC. Ahead-looking statements contained on this announcement are made as of this date, and the Firm undertakes no obligation to replace such data besides as required beneath relevant legislation.
Investor Relations Contacts:
Mark Roberson
Robust World Leisure, Inc. – Chief Government Officer
(704) 471-6784
[email protected]
Robust World Leisure, Inc. and Subsidiaries
Consolidated Stability Sheets
(In hundreds)
(Unaudited)
|
|
December 31, 2023 |
|
|
December 31, 2022 |
|
||
Property |
|
|
|
|
|
|
|
|
Present belongings: |
|
|
|
|
|
|
|
|
Money and money equivalents |
|
$ |
5,470 |
|
|
$ |
3,615 |
|
Accounts receivable, internet |
|
|
6,476 |
|
|
|
6,148 |
|
Inventories, internet |
|
|
4,079 |
|
|
|
3,389 |
|
Property of discontinued operations |
|
|
940 |
|
|
|
3,167 |
|
Different present belongings |
|
|
1,062 |
|
|
|
2,881 |
|
Whole present belongings |
|
|
18,027 |
|
|
|
19,200 |
|
Property, plant and tools, internet |
|
|
1,592 |
|
|
|
4,607 |
|
Working lease right-of-use belongings |
|
|
4,793 |
|
|
|
237 |
|
Finance lease right-of-use asset |
|
|
1,201 |
|
|
|
606 |
|
Movie and tv programming rights, internet |
|
|
– |
|
|
|
– |
|
Goodwill |
|
|
903 |
|
|
|
882 |
|
Different long-term belongings |
|
|
10 |
|
|
|
6 |
|
Whole belongings |
|
$ |
26,526 |
|
|
$ |
25,538 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Fairness |
|
|
|
|
|
|
|
|
Present liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
3,544 |
|
|
$ |
4,102 |
|
Accrued bills |
|
|
3,112 |
|
|
|
2,685 |
|
Payable to FG Group Holdings Inc. |
|
|
129 |
|
|
|
1,861 |
|
Brief-term debt |
|
|
2,456 |
|
|
|
2,510 |
|
Present portion of long-term debt |
|
|
270 |
|
|
|
36 |
|
Present portion of working lease obligations |
|
|
397 |
|
|
|
64 |
|
Present portion of finance lease obligations |
|
|
253 |
|
|
|
105 |
|
Deferred income and buyer deposits |
|
|
1,318 |
|
|
|
1,769 |
|
Liabilities of discontinued operations |
|
|
1,392 |
|
|
|
1,805 |
|
Whole present liabilities |
|
|
12,871 |
|
|
|
14,937 |
|
Working lease obligations, internet of present portion |
|
|
4,460 |
|
|
|
234 |
|
Finance lease obligations, internet of present portion |
|
|
971 |
|
|
|
502 |
|
Lengthy-term debt, internet of present portion |
|
|
301 |
|
|
|
126 |
|
Deferred revenue taxes |
|
|
125 |
|
|
|
529 |
|
Different long-term liabilities |
|
|
4 |
|
|
|
6 |
|
Whole liabilities |
|
|
18,732 |
|
|
|
16,334 |
|
|
|
|
|
|
|
|
|
|
Commitments, contingencies and concentrations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fairness: |
|
|
|
|
|
|
|
|
Most popular shares |
|
|
– |
|
|
|
– |
|
Class A typical inventory |
|
|
– |
|
|
|
– |
|
Class B frequent inventory |
|
|
– |
|
|
|
– |
|
Further paid-in-capital |
|
|
15,740 |
|
|
|
– |
|
Amassed deficit |
|
|
(2,712 |
) |
|
|
– |
|
Amassed different complete loss |
|
|
(5,234 |
) |
|
|
(5,024 |
) |
Internet dad or mum funding |
|
|
– |
|
|
|
14,228 |
|
Whole fairness |
|
|
7,794 |
|
|
|
9,204 |
|
Whole liabilities and fairness |
|
$ |
26,526 |
|
|
$ |
25,538 |
|
Robust World Leisure, Inc. and Subsidiaries
Consolidated Statements of Operations
(In hundreds, besides per share information)
(Unaudited)
|
|
Three Months Ended December 31, |
|
|
Yr Ended December 31, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Internet product gross sales |
|
$ |
7,167 |
|
|
$ |
8,043 |
|
|
$ |
30,776 |
|
|
$ |
30,119 |
|
Internet service revenues |
|
|
3,119 |
|
|
|
2,463 |
|
|
|
11,840 |
|
|
|
8,834 |
|
Whole internet revenues |
|
|
10,286 |
|
|
|
10,506 |
|
|
|
42,616 |
|
|
|
38,953 |
|
Whole price of merchandise |
|
|
5,292 |
|
|
|
5,812 |
|
|
|
22,871 |
|
|
|
22,729 |
|
Whole price of companies |
|
|
2,373 |
|
|
|
1,907 |
|
|
|
9,168 |
|
|
|
6,762 |
|
Whole price of revenues |
|
|
7,665 |
|
|
|
7,719 |
|
|
|
32,039 |
|
|
|
29,491 |
|
Gross revenue |
|
|
2,621 |
|
|
|
2,787 |
|
|
|
10,577 |
|
|
|
9,462 |
|
Promoting and administrative bills: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promoting |
|
|
564 |
|
|
|
538 |
|
|
|
2,210 |
|
|
|
2,252 |
|
Administrative |
|
|
1,828 |
|
|
|
1,143 |
|
|
|
7,757 |
|
|
|
4,836 |
|
Whole promoting and administrative bills |
|
|
2,392 |
|
|
|
1,681 |
|
|
|
9,967 |
|
|
|
7,088 |
|
Earnings from operations |
|
|
229 |
|
|
|
1,106 |
|
|
|
610 |
|
|
|
2,374 |
|
Different revenue (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Curiosity expense, internet |
|
|
(51 |
) |
|
|
(52 |
) |
|
|
(256 |
) |
|
|
(134 |
) |
Overseas forex transaction (loss) achieve |
|
|
(222 |
) |
|
|
(118 |
) |
|
|
(406 |
) |
|
|
528 |
|
Different revenue, internet |
|
|
3,463 |
|
|
|
7 |
|
|
|
3,479 |
|
|
|
22 |
|
Whole different revenue (expense) |
|
|
3,190 |
|
|
|
(163 |
) |
|
|
2,817 |
|
|
|
416 |
|
Earnings from persevering with operations earlier than revenue taxes |
|
|
3,419 |
|
|
|
943 |
|
|
|
3,427 |
|
|
|
2,790 |
|
Earnings tax expense |
|
|
(126 |
) |
|
|
(118 |
) |
|
|
(477 |
) |
|
|
(535 |
) |
Internet revenue from persevering with operations |
|
|
3,293 |
|
|
|
825 |
|
|
|
2,950 |
|
|
|
2,255 |
|
Internet loss from discontinued operations |
|
|
(5,198 |
) |
|
|
(100 |
) |
|
|
(4,860 |
) |
|
|
(555 |
) |
Internet (loss) revenue |
|
$ |
(1,905 |
) |
|
$ |
725 |
|
|
$ |
(1,910 |
) |
|
$ |
1,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fundamental internet (loss) revenue per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Persevering with operations |
|
$ |
0.42 |
|
|
$ |
0.14 |
|
|
$ |
0.42 |
|
|
$ |
0.37 |
|
Discontinued operations |
|
|
(0.66 |
) |
|
|
(0.02 |
) |
|
|
(0.70 |
) |
|
|
(0.09 |
) |
Fundamental internet (loss) revenue per share |
|
$ |
(0.24 |
) |
|
$ |
0.12 |
|
|
$ |
(0.28 |
) |
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted internet (loss) revenue per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Persevering with operations |
|
$ |
0.42 |
|
|
$ |
0.14 |
|
|
$ |
0.42 |
|
|
$ |
0.37 |
|
Discontinued operations |
|
|
(0.66 |
) |
|
|
(0.02 |
) |
|
|
(0.69 |
) |
|
|
(0.09 |
) |
Diluted internet (loss) revenue per share |
|
$ |
(0.24 |
) |
|
$ |
0.12 |
|
|
$ |
(0.27 |
) |
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares utilized in computing internet (loss) revenue per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fundamental |
|
|
7,838 |
|
|
|
6,000 |
|
|
|
6,922 |
|
|
|
6,000 |
|
Diluted |
|
|
7,838 |
|
|
|
6,000 |
|
|
|
6,978 |
|
|
|
6,000 |
|
Robust World Leisure, Inc. and Subsidiaries
Consolidated Statements of Money Flows
(In hundreds)
(Unaudited)
|
|
Yr Ended December 31, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Money flows from working actions: |
|
|
|
|
|
|
|
|
Internet revenue from persevering with operations |
|
$ |
2,950 |
|
|
$ |
2,255 |
|
Changes to reconcile internet revenue from persevering with operations to internet money supplied by working actions: |
|
|
|
|
|
|
|
|
Restoration of uncertain accounts |
|
|
(62 |
) |
|
|
(30 |
) |
(Profit from) provision for out of date stock |
|
|
(35 |
) |
|
|
49 |
|
Provision for guarantee |
|
|
347 |
|
|
|
299 |
|
Depreciation and amortization |
|
|
596 |
|
|
|
697 |
|
Achieve on acquisition of ICS belongings |
|
|
(1,012 |
) |
|
|
– |
|
Amortization and accretion of working leases |
|
|
236 |
|
|
|
68 |
|
Deferred revenue taxes |
|
|
(331 |
) |
|
|
(84 |
) |
Inventory-based compensation expense |
|
|
955 |
|
|
|
123 |
|
Modifications in working belongings and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
2,150 |
|
|
|
(1,595 |
) |
Inventories |
|
|
39 |
|
|
|
(309 |
) |
Present revenue taxes |
|
|
315 |
|
|
|
500 |
|
Different belongings |
|
|
538 |
|
|
|
919 |
|
Accounts payable and accrued bills |
|
|
(2,158 |
) |
|
|
(373 |
) |
Deferred income and buyer deposits |
|
|
(797 |
) |
|
|
(758 |
) |
Working lease obligations |
|
|
(239 |
) |
|
|
(69 |
) |
Internet money supplied by working actions from persevering with operations |
|
|
3,492 |
|
|
|
1,692 |
|
Internet money utilized in working actions from discontinued operations |
|
|
(1,748 |
) |
|
|
(1,535 |
) |
Internet money supplied by working actions |
|
|
1,744 |
|
|
|
157 |
|
|
|
|
|
|
|
|
|
|
Money flows from investing actions: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(429 |
) |
|
|
(253 |
) |
Acquisition of ICS belongings, internet of money acquired |
|
|
58 |
|
|
|
– |
|
Internet money utilized in investing actions from persevering with operations |
|
|
(371 |
) |
|
|
(253 |
) |
Internet money utilized in investing actions from discontinued operations |
|
|
(503 |
) |
|
|
(459 |
) |
Internet money utilized in investing actions |
|
|
(874 |
) |
|
|
(712 |
) |
|
|
|
|
|
|
|
|
|
Money flows from financing actions: |
|
|
|
|
|
|
|
|
Principal funds on short-term debt |
|
|
(423 |
) |
|
|
(305 |
) |
Principal funds on long-term debt |
|
|
(55 |
) |
|
|
(28 |
) |
Borrowings beneath credit score facility |
|
|
9,604 |
|
|
|
– |
|
Repayments beneath credit score facility |
|
|
(7,179 |
) |
|
|
– |
|
Funds on finance lease obligations |
|
|
(145 |
) |
|
|
(28 |
) |
Proceeds from preliminary public providing |
|
|
2,411 |
|
|
|
– |
|
Funds of withholding taxes for internet share settlement of fairness awards |
|
|
(116 |
) |
|
|
– |
|
Internet money transferred (to) from dad or mum |
|
|
(3,045 |
) |
|
|
(33 |
) |
Internet money supplied by (utilized in) financing actions from persevering with operations |
|
|
1,052 |
|
|
|
(394 |
) |
Internet money supplied by financing actions from discontinued operations |
|
|
– |
|
|
|
– |
|
Internet money supplied by (utilized in) financing actions |
|
|
1,052 |
|
|
|
(394 |
) |
|
|
|
|
|
|
|
|
|
Impact of alternate fee adjustments on money and money equivalents |
|
|
(67 |
) |
|
|
70 |
|
Internet enhance in money and money equivalents from persevering with operations |
|
|
4,106 |
|
|
|
1,115 |
|
Internet lower in money and money equivalents from discontinued operations |
|
|
(2,251 |
) |
|
|
(1,994 |
) |
Internet enhance (lower) in money and money equivalents |
|
|
1,855 |
|
|
|
(879 |
) |
Money and money equivalents at starting of yr |
|
|
3,615 |
|
|
|
4,494 |
|
Money and money equivalents at finish of yr |
|
$ |
5,470 |
|
|
$ |
3,615 |
|
Robust World Leisure, Inc. and Subsidiaries
Reconciliation of Internet Earnings (Loss) to Adjusted EBITDA
(In hundreds)
(Unaudited)
|
|
Three Months Ended December 31, |
|
|
Yr Ended December 31, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Internet (loss) revenue |
|
$ |
(1,905 |
) |
|
$ |
725 |
|
|
$ |
(1,910 |
) |
|
$ |
1,700 |
|
Internet loss from discontinued operations |
|
|
5,198 |
|
|
|
100 |
|
|
|
4,860 |
|
|
|
555 |
|
Internet revenue from persevering with operations |
|
|
3,293 |
|
|
|
825 |
|
|
|
2,950 |
|
|
|
2,255 |
|
Curiosity expense, internet |
|
|
51 |
|
|
|
52 |
|
|
|
256 |
|
|
|
134 |
|
Earnings tax expense |
|
|
126 |
|
|
|
118 |
|
|
|
477 |
|
|
|
535 |
|
Depreciation and amortization |
|
|
138 |
|
|
|
176 |
|
|
|
596 |
|
|
|
697 |
|
EBITDA |
|
|
3,608 |
|
|
|
1,171 |
|
|
|
4,279 |
|
|
|
3,621 |
|
Inventory-based compensation expense |
|
|
65 |
|
|
|
26 |
|
|
|
955 |
|
|
|
123 |
|
IPO associated bills |
|
|
– |
|
|
|
– |
|
|
|
475 |
|
|
|
– |
|
Achieve on insurance coverage proceeds |
|
|
(2,485 |
) |
|
|
– |
|
|
|
(2,485 |
) |
|
|
– |
|
Achieve on buy of ICS, internet of acquisition bills |
|
|
(1,012 |
) |
|
|
– |
|
|
|
(1,012 |
) |
|
|
– |
|
Overseas forex transaction loss (achieve) |
|
|
222 |
|
|
|
118 |
|
|
|
406 |
|
|
|
(528 |
) |
Severance and different |
|
|
– |
|
|
|
– |
|
|
|
7 |
|
|
|
– |
|
Adjusted EBITDA |
|
$ |
398 |
|
|
$ |
1,315 |
|
|
$ |
2,625 |
|
|
$ |
3,216 |
|
[ad_2]
Source link