SAN JOSE, Calif.--(BUSINESS WIRE)--Xperi Inc. (NYSE: XPER) (the “Company” or “Xperi”), an entertainment technology company that invents, develops, and delivers technologies that enable extraordinary experiences, today announced financial results for the third quarter ended September 30, 2023.
“Today’s results reflect the completion of our first year as a standalone company – a year highlighted by significant design wins and strong business momentum across our key growth areas, coupled with solid financial performance, including comparable 6% revenue growth over the prior year trailing twelve months,” said Jon Kirchner, chief executive officer of Xperi. “We are entering a particularly exciting phase as our business momentum is translating into tangible operational milestones, such as video services powered by TiVo now shipping in Vestel Smart TVs, as well as in BMW cars. When taken together with ongoing efforts to drive cost transformation, these milestones are important steps toward delivering on our strategic vision, improving profitability, and achieving significant long-term revenue growth,” added Kirchner.
Financial Highlights
GAAP Highlights ($ millions, except per share data) |
Q3 FY23 |
Q3 FY22 |
Revenue |
$130.4 |
$121.6 |
GAAP Operating Loss |
($31.1) |
($399.1) |
GAAP Loss per Share |
($0.96) |
($9.54) |
Non-GAAP Highlights ($ millions, except per share data)1 |
Q3 FY23 |
Q3 FY22 |
Revenue |
$130.4 |
$121.6 |
Non-GAAP Operating Income/(Loss) |
$4.3 |
($5.9) |
Adjusted EBITDA |
$9.3 |
($0.3) |
Non-GAAP Loss per Share |
($0.08) |
($0.22) |
1 |
For further information on supplemental non-GAAP metrics, refer to the “Non-GAAP Financial Measures” and GAAP to non-GAAP Reconciliations provided in the financial statement tables included below. |
Recent Key Operating Achievements
Media Platform
- Vestel is now shipping Smart TVs Powered by TiVo under the JVC brand to retailers in Europe.
- Signed a fourth Smart TV OEM to integrate the TiVo Operating System into its 2024 European TV lineup.
- Won three “Best of IFA” awards for TiVo OS at Europe’s largest consumer electronics tradeshow held in September.
Connected Car
- DTS AutoStage Video Service, Powered by TiVo, has been integrated into the new generation BMW 5-Series. These vehicles are now in showrooms across the United States, Germany, United Kingdom, Italy, France, Spain, and South Korea. BMW will expand the AutoStage Video rollout in these regions to a broad range of additional models across various vehicle segments.
- Won a second DTS AutoStage Video Service program with another major European automotive OEM. This deployment in multiple models will begin initially in Asia for the 2025 model year.
- Won a new HD Radio and DTS AutoStage program with Ford Motor Company for its new radio platform unveiled at the North American Auto Show earlier this fall. This program is now in production for certain North American vehicles.
- Reached a major milestone of 100 million cars incorporating HD Radio.
Pay TV
- Posted double-digit year-over-year IPTV subscriber growth for the 17th consecutive quarter.
- Over 100 service providers have now selected TiVo’s IPTV solutions for their customers.
- Signed 5 new video service providers for the TiVo+ streaming service, which offers up to 160 channels of content curated from over 800 free ad-supported channels. TiVo+ is now deployed by 30 video service providers in the U.S.
Consumer Electronics
- Signed several multi-year license renewals with major consumer electronics manufacturers, including Sony, Vestel, and Skyworth, for DTS audio or Play-Fi wireless solutions, demonstrating the market appeal and longevity of these solutions.
- Signed a Top-3 global PC OEM to deploy DTS:X audio solution across a wide range of consumer PCs and laptops.
- Won three “Best of IFA” awards for DTS Play-Fi, a whole-house wireless speaker solution.
Perceive
- Signed license agreement with a Big Tech customer and recognized revenue in the quarter, validating Perceive’s approach to low-power AI at the edge.
- Additional revenue will be recognized under this agreement over the next few years as Perceive technology is delivered and products ship.
Financial Outlook
The Company is narrowing its fiscal 2023 outlook ranges to the following:
| Category ($ in millions) | GAAP Outlook |
Non-GAAP Outlook |
Revenue |
$518 to $532 |
$518 to $532 |
Adjusted EBITDA Margin1,2 |
n/a |
6% to 8% |
1 |
See discussion of “Non-GAAP Financial Measures” below. |
|
2 |
With respect to Adjusted EBITDA Margin, the Company has determined that it is unable to provide a quantitative reconciliation of this forward-looking non-GAAP measure to the most directly comparable forward-looking GAAP measure with a reasonable degree of confidence in its accuracy without unreasonable effort, as items including restructuring and impacts from discrete tax adjustments and tax law changes are inherently uncertain and depend on various factors, many of which are beyond the Company's control. |
Conference Call Information
The Company will hold its third quarter 2023 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Monday, November 13, 2023. To access the call toll-free, please dial 1-888-660-6513, otherwise dial 1-929-203-0876. The conference ID is 5483252. All participants should dial in 15 minutes prior to the start of the call using the conference ID listed above. Alternatively, the call can be accessed via the following webcast link: Q3 2023 Earnings Call Webcast.
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on information available to the Company as of the date hereof, as well as the Company’s current expectations, assumptions, estimates and projections that involve risks and uncertainties. In some cases, you can identify forward-looking statements by the words “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “see,” “will,” “may,” “would,” “might,” “potentially,” “estimate,” “continue,” “expect,” “target,” similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. These statements involve risks, uncertainties and other factors that may cause actual results, levels of activity, performance, or achievements to be materially different from the information expressed or implied by these forward-looking statements. These risks, uncertainties and other factors are described under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in the documents we file with the Securities and Exchange Commission from time to time. The Company does not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.
About Xperi Inc.
Xperi invents, develops, and delivers technologies that enable extraordinary experiences. Xperi technologies, delivered via its brands and partnerships (DTS®, HD Radio™, TiVo®), and by its startup, Perceive, and IMAX Enhanced, an IMAX and DTS partnership, are integrated into billions of consumer devices and media platforms worldwide, powering smart devices, connected cars and entertainment experiences. Xperi has created a unified ecosystem that reaches highly engaged consumers driving increased value for partners and customers.
Xperi, DTS, HD Radio, Perceive, TiVo, and their respective logos are trademarks or registered trademarks of affiliated companies and partners of Xperi Inc. in the United States and other countries. All other company, brand and product names may be trademarks or registered trademarks of their respective companies.
Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company’s earnings release contains non-GAAP financial measures adjusted for either one-time or ongoing non-cash acquired intangibles amortization charges; amortization of capitalized cloud computing costs; costs related to actual or planned acquisitions, financing, and divestitures including transaction fees, integration costs, severance, facility closures, and retention bonuses; separation costs; all forms of stock-based compensation; impairment of assets and goodwill; other items not indicative of our ongoing operating performance, and related tax effects for each adjustment. Management believes that the non-GAAP measures used in this release provide investors with important perspectives into the Company’s ongoing business and financial performance and provide a better understanding of our core operating results reflecting our normal business operations. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. Our use of non-GAAP financial measures has certain limitations in that the non-GAAP financial measures we use may not be directly comparable to those reported by other companies. For example, the terms used in this press release, such as Adjusted EBITDA, do not have a standardized meaning. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of our performance in relation to other companies. We seek to compensate for the limitation of our non-GAAP presentation by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures in the tables attached hereto. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures. All financial data is presented on a GAAP basis except where the Company indicates its presentation is on a non-GAAP basis.
Set forth below are reconciliations of the Company’s reported GAAP to non-GAAP financial measures.
XPER-E
XPERI INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited) |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
$ |
130,390 |
|
|
$ |
121,637 |
|
|
$ |
384,101 |
|
|
$ |
366,728 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
|
26,413 |
|
|
|
31,403 |
|
|
|
85,061 |
|
|
|
85,689 |
|
Research and development |
|
|
56,436 |
|
|
|
57,070 |
|
|
|
166,993 |
|
|
|
158,641 |
|
Selling, general and administrative |
|
|
59,620 |
|
|
|
56,702 |
|
|
|
173,893 |
|
|
|
156,894 |
|
Depreciation expense |
|
|
4,248 |
|
|
|
4,990 |
|
|
|
12,543 |
|
|
|
15,697 |
|
Amortization expense |
|
|
14,724 |
|
|
|
16,613 |
|
|
|
44,349 |
|
|
|
46,166 |
|
Goodwill impairment |
|
|
- |
|
|
|
354,000 |
|
|
|
- |
|
|
|
354,000 |
|
Impairment of long-lived assets |
|
|
- |
|
|
|
- |
|
|
|
1,096 |
|
|
|
- |
|
Total operating expenses |
|
|
161,441 |
|
|
|
520,778 |
|
|
|
483,935 |
|
|
|
817,087 |
|
Operating loss |
|
|
(31,051 |
) |
|
|
(399,141 |
) |
|
|
(99,834 |
) |
|
|
(450,359 |
) |
Other expense, net |
|
|
(1,336 |
) |
|
|
(527 |
) |
|
|
(60 |
) |
|
|
(301 |
) |
Loss before taxes |
|
|
(32,387 |
) |
|
|
(399,668 |
) |
|
|
(99,894 |
) |
|
|
(450,660 |
) |
Provision for income taxes |
|
|
9,685 |
|
|
|
2,024 |
|
|
|
14,481 |
|
|
|
12,500 |
|
Net loss |
|
|
(42,072 |
) |
|
|
(401,692 |
) |
|
|
(114,375 |
) |
|
|
(463,160 |
) |
Less: net loss attributable to noncontrolling interest |
|
|
(646 |
) |
|
|
(890 |
) |
|
|
(2,554 |
) |
|
|
(2,706 |
) |
Net loss attributable to the Company |
|
$ |
(41,426 |
) |
|
$ |
(400,802 |
) |
|
$ |
(111,821 |
) |
|
$ |
(460,454 |
) |
Net loss per share attributable to the Company - basic and diluted |
|
$ |
(0.96 |
) |
|
$ |
(9.54 |
) |
|
$ |
(2.61 |
) |
|
$ |
(10.96 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of shares used in net loss per share calculations - basic and diluted |
|
|
43,316 |
|
|
|
42,024 |
|
|
|
42,774 |
|
|
|
42,024 |
|
XPERI INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) |
||||||||
|
|
September 30, |
|
December 31, |
||||
|
|
2023 |
|
2022 |
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
131,530 |
|
|
$ |
160,127 |
|
Accounts receivable, net |
|
|
64,171 |
|
|
|
64,712 |
|
Unbilled contracts receivable, net |
|
|
61,148 |
|
|
|
65,251 |
|
Prepaid expenses and other current assets |
|
|
38,946 |
|
|
|
42,174 |
|
Total current assets |
|
|
295,795 |
|
|
|
332,264 |
|
Unbilled contracts receivable, noncurrent |
|
|
21,926 |
|
|
|
4,289 |
|
Property and equipment, net |
|
|
44,600 |
|
|
|
47,827 |
|
Operating lease right-of-use assets |
|
|
43,969 |
|
|
|
52,901 |
|
Intangible assets, net |
|
|
220,356 |
|
|
|
264,376 |
|
Deferred tax assets |
|
|
2,465 |
|
|
|
2,096 |
|
Other noncurrent assets |
|
|
35,122 |
|
|
|
33,158 |
|
Total assets |
|
$ |
664,233 |
|
|
$ |
736,911 |
|
LIABILITIES AND EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
15,575 |
|
|
$ |
14,864 |
|
Accrued liabilities |
|
|
109,924 |
|
|
|
110,014 |
|
Deferred revenue |
|
|
25,979 |
|
|
|
25,363 |
|
Total current liabilities |
|
|
151,478 |
|
|
|
150,241 |
|
Long-term debt |
|
|
50,000 |
|
|
|
50,000 |
|
Deferred revenue, noncurrent |
|
|
19,050 |
|
|
|
19,129 |
|
Operating lease liabilities, noncurrent |
|
|
34,497 |
|
|
|
42,666 |
|
Deferred tax liabilities |
|
|
12,246 |
|
|
|
12,899 |
|
Other noncurrent liabilities |
|
|
10,507 |
|
|
|
12,990 |
|
Total liabilities |
|
|
277,778 |
|
|
|
287,925 |
|
Commitments and contingencies |
|
|
|
|
||||
Equity: |
|
|
|
|
||||
Preferred stock |
|
|
- |
|
|
|
- |
|
Common stock |
|
|
43 |
|
|
|
42 |
|
Additional paid-in capital |
|
|
1,189,289 |
|
|
|
1,136,330 |
|
Accumulated other comprehensive loss |
|
|
(5,493 |
) |
|
|
(4,119 |
) |
Accumulated deficit |
|
|
(780,656 |
) |
|
|
(668,835 |
) |
Total Company stockholders’ equity |
|
|
403,183 |
|
|
|
463,418 |
|
Noncontrolling interest |
|
|
(16,728 |
) |
|
|
(14,432 |
) |
Total equity |
|
|
386,455 |
|
|
|
448,986 |
|
Total liabilities and equity |
|
$ |
664,233 |
|
|
$ |
736,911 |
|
XPERI INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) |
||||||||
|
|
Nine Months Ended September 30, |
||||||
|
|
2023 |
|
2022 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(114,375 |
) |
|
$ |
(463,160 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
Depreciation of property and equipment |
|
|
12,543 |
|
|
|
15,697 |
|
Amortization of intangible assets |
|
|
44,349 |
|
|
|
46,166 |
|
Stock-based compensation expense |
|
|
51,681 |
|
|
|
29,761 |
|
Goodwill impairment |
|
|
- |
|
|
|
354,000 |
|
Impairment of long-lived assets |
|
|
1,096 |
|
|
|
- |
|
Deferred income taxes |
|
|
(1,022 |
) |
|
|
(451 |
) |
Other |
|
|
(162 |
) |
|
|
(146 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
188 |
|
|
|
18,990 |
|
Unbilled contracts receivable |
|
|
(13,556 |
) |
|
|
623 |
|
Prepaid expenses and other assets |
|
|
1,264 |
|
|
|
(14,884 |
) |
Accounts payable |
|
|
87 |
|
|
|
10,504 |
|
Accrued and other liabilities |
|
|
(3,229 |
) |
|
|
(824 |
) |
Deferred revenue |
|
|
537 |
|
|
|
(7,609 |
) |
Net cash used in operating activities |
|
|
(20,599 |
) |
|
|
(11,333 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment |
|
|
(9,432 |
) |
|
|
(10,514 |
) |
Purchases of intangible assets |
|
|
(149 |
) |
|
|
(110 |
) |
Net cash paid for acquisition |
|
|
- |
|
|
|
(50,473 |
) |
Net cash used in investing activities |
|
|
(9,581 |
) |
|
|
(61,097 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of common stock under employee stock purchase plan |
|
|
5,850 |
|
|
|
- |
|
Withholding taxes related to net share settlement of equity awards |
|
|
(4,313 |
) |
|
|
- |
|
Net proceeds from Former Parent capital contributions |
|
|
- |
|
|
|
83,235 |
|
Net transfers from Former Parent |
|
|
- |
|
|
|
52,802 |
|
Net cash provided by financing activities |
|
|
1,537 |
|
|
|
136,037 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
46 |
|
|
|
(4,184 |
) |
Net (decrease) increase in cash and cash equivalents |
|
|
(28,597 |
) |
|
|
59,423 |
|
Cash and cash equivalents at beginning of period |
|
|
160,127 |
|
|
|
120,695 |
|
Cash and cash equivalents at end of period |
|
$ |
131,530 |
|
|
$ |
180,118 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
||||
Interest paid |
|
$ |
2,244 |
|
|
$ |
- |
|
Income taxes paid, net of refunds |
|
$ |
15,504 |
|
|
$ |
9,460 |
|
Debt issued in connection with acquisition |
|
$ |
- |
|
|
$ |
50,000 |
|
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands, except per share amounts) (unaudited) |
||||||||
Net loss attributable to the Company: |
|
|
|
|
||||
|
|
Three Months Ended |
|
Three Months Ended |
||||
|
|
September 30, 2023 |
|
September 30, 2022 |
||||
|
|
|
|
|
||||
GAAP net loss attributable to the Company |
|
$ |
(41,426 |
) |
|
$ |
(400,802 |
) |
|
|
|
|
|
||||
Adjustments to GAAP net loss attributable to the Company: |
|
|
|
|
||||
Stock-based compensation(1) |
|
|
17,622 |
|
|
|
13,015 |
|
Amortization of intangible assets |
|
|
14,724 |
|
|
|
16,613 |
|
Goodwill impairment |
|
|
- |
|
|
|
354,000 |
|
Transaction, separation, integration and restructuring related costs: |
|
|
|
|
||||
Transaction, separation, integration and other related costs(2) |
|
|
1,904 |
|
|
|
7,181 |
|
Severance and retention(3) |
|
|
1,149 |
|
|
|
2,390 |
|
Non-GAAP tax adjustment(4) |
|
|
2,764 |
|
|
|
(1,818 |
) |
Non-GAAP net loss attributable to the Company |
|
$ |
(3,263 |
) |
|
$ |
(9,421 |
) |
|
|
|
|
|
||||
(1) Stock-based compensation included in above line items: |
|
|
|
|
||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
$ |
806 |
|
|
$ |
779 |
|
Research and development |
|
$ |
6,584 |
|
|
$ |
5,515 |
|
Selling, general and administrative |
|
$ |
10,232 |
|
|
$ |
6,721 |
|
|
|
|
|
|
||||
(2) Transaction, separation, integration and other related costs included in above line items: |
|
|
|
|
||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
$ |
- |
|
|
$ |
356 |
|
Research and development |
|
$ |
- |
|
|
$ |
1,772 |
|
Selling, general and administrative |
|
$ |
1,904 |
|
|
$ |
5,053 |
|
|
|
|
|
|
||||
(3) Severance and retention included in above line items: |
|
|
|
|
||||
Cost of revenue, excluding depreciation and amortization of intangible assets |
|
$ |
- |
|
|
$ |
- |
|
Research and development |
|
$ |
471 |
|
|
$ |
1,830 |
|
Selling, general and administrative |
|
$ |
678 |
|
|
$ |
560 |
|
|
|
|
|
|
||||
(4) The provision for income taxes is adjusted to reflect the net direct and indirect income tax effects of the various non-GAAP pretax adjustments. |
|
|
|
|
||||
|
|
|
|
|
||||
Net loss per share attributable to the Company: |
|
|
|
|
||||
|
|
Three Months Ended |
|
Three Months Ended |
||||
|
|
September 30, 2023 |
|
September 30, 2022 |
||||
|
|
|
|
|
||||
GAAP net loss per share attributable to the Company |
|
$ |
(0.96 |
) |
|
$ |
(9.54 |
) |
|
|
|
|
|
||||
Adjustments to GAAP loss per share attributable to the Company: |
|
|
|
|
||||
Stock-based compensation |
|
|
0.41 |
|
|
|
0.31 |
|
Amortization of intangible assets |
|
|
0.34 |
|
|
|
0.40 |
|
Goodwill impairment |
|
|
- |
|
|
|
8.42 |
|
Transaction, separation, integration and restructuring related costs |
|
|
0.07 |
|
|
|
0.23 |
|
Non-GAAP tax adjustment |
|
|
0.06 |
|
|
|
(0.04 |
) |
Non-GAAP net loss per share attributable to the Company |
|
$ |
(0.08 |
) |
|
$ |
(0.22 |
) |
|
|
|
|
|
||||
GAAP weighted average number of shares-basic/diluted |
|
|
43,316 |
|
|
|
42,024 |
|
Non-GAAP weighted average number of shares-basic/diluted |
|
|
43,316 |
|
|
|
42,024 |
|
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands) (unaudited) |
||||||||||
|
|
|
|
|
|
|||||
|
|
Three Months Ended September 30, |
|
|||||||
|
|
2023 |
|
2022 |
|
|||||
|
|
|
|
|
|
|||||
GAAP operating loss |
|
$ |
(31,051 |
) |
|
$ |
(399,141 |
) |
|
|
Adjustments to GAAP operating loss: |
|
|
|
|
|
|||||
Stock-based compensation |
|
|
17,622 |
|
|
|
13,015 |
|
|
(5) |
Amortization of intangible assets |
|
|
14,724 |
|
|
|
16,613 |
|
|
|
Goodwill impairment |
|
|
- |
|
|
|
354,000 |
|
|
|
Transaction, separation, integration and restructuring related costs: |
|
|
|
|
|
|||||
Transaction, separation, integration and related costs |
|
|
1,904 |
|
|
|
7,181 |
|
|
|
Severance and retention |
|
|
1,149 |
|
|
|
2,390 |
|
|
|
Non-GAAP operating income (loss) |
|
$ |
4,348 |
|
|
$ |
(5,942 |
) |
|
|
(5) Includes $2.4 million of stock-based compensation expense that was recognized in operating results as part of the corporate and shared functional employee’s expenses allocation during the three months ended September 30, 2022. |
||||||||||
XPERI INC. GAAP TO NON-GAAP RECONCILIATIONS (in thousands) (unaudited) |
||||||||||
|
|
Three Months Ended September 30, |
|
|||||||
|
|
2023 |
|
2022 |
|
|||||
|
|
|
|
|
|
|||||
GAAP net loss |
|
$ |
(42,072 |
) |
|
$ |
(401,692 |
) |
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
|
770 |
|
|
|
750 |
|
|
|
Provision for income taxes |
|
|
9,685 |
|
|
|
2,024 |
|
|
|
Depreciation expense |
|
|
4,248 |
|
|
|
4,990 |
|
|
|
Amortization of intangible assets |
|
|
14,724 |
|
|
|
16,613 |
|
|
|
Amortization of capitalized cloud computing costs |
|
|
1,316 |
|
|
|
435 |
|
|
|
Goodwill impairment |
|
|
— |
|
|
|
354,000 |
|
|
|
Transaction, separation, integration and restructuring related costs: |
|
|
|
|
|
|||||
Transaction, separation, integration and other related costs |
|
|
1,904 |
|
|
|
7,181 |
|
|
|
Severance and retention |
|
|
1,149 |
|
|
|
2,390 |
|
|
|
Stock-based compensation |
|
|
17,622 |
|
|
|
13,015 |
|
|
(6) |
Non-GAAP Adjusted EBITDA |
|
$ |
9,346 |
|
|
$ |
(294 |
) |
|
|
(6) Includes $2.4 million of stock-based compensation expense that was recognized in operating results as part of the corporate and shared functional employee’s expenses allocation during the three months ended September 30, 2022. |
||||||||||