0001421517
false
0001421517
2024-05-01
2024-05-01


                                 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):                
                                  May 1, 2024                                   

                Energy Recovery, Inc.                 
(Exact Name of Registrant as Specified in its Charter)


                    Delaware                             001-34112                        01-0616867              
 (State or Other Jurisdiction of Incorporation)   (Commission File Number)   (I.R.S. Employer Identification No.) 

                               1717 Doolittle Dr.                               
                                       ,                                        
                                  San Leandro                                   
                                       ,                                        
                                       CA                                       
                                     94577                                      
              (Address of Principal Executive Offices) (Zip Code)               
                                      510                                       
                                       -                                        
                                    483-7370                                    
              (Registrant's telephone number, including area code)              
                                 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   Name of each exchange on which registered 
 Common Stock, $0.001 par value per share        ERII               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 or Rule 12b-2 of the 
Securities Exchange Act of 1934.
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 Operations and Financial Condition
On May 1, 2024, Energy Recovery, Inc. (the "Company") issued an earnings press 
release announcing its financial results for the first quarter ended March 31, 
2024. A copy of the press release is attached as Exhibit 99.1 to this Current 
Report on Form 8-K and is incorporated herein by reference in its entirety.
The information in this report (including Exhibit 99.1) is being furnished 
pursuant to Item 2.02 and shall not be deemed to be "filed" for purposes of 
Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange 
Act") or otherwise subject to the liabilities of that section, nor shall it be 
deemed to be incorporated by reference in any filing under the Securities Act 
of 1933, as amended, or the Exchange Act.
Item 9.01    Financial Statements and Exhibits
(d)    Exhibits

 Exhibit Number  Description                                    
      99.1       Press release of Energy Recovery, Inc., dated  
                 May 1, 2024,                                   
                 to report its financial results for the        
                 first quarter ended March 31, 2024.            

                                   SIGNATURE                                    
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.
Date:    May 1, 2024

Energy Recovery, Inc.                  
                By: /s/ William Yeung  
William Yeung                          
Chief Legal Officer                    


                                                                    Exhibit 99.1

        Energy Recovery Reports its First Quarter 2024 Financial Results        

SAN LEANDRO, Calif. - May 1, 2024
- Energy Recovery, Inc. (Nasdaq:ERII) ("Energy Recovery" or the "Company") 
today announced its financial results for the first quarter ended March 31, 
2024.

First Quarter Highlights
.
Revenue of $12.1 million, which is in-line with our February 2024 guidance.
.
Gross margin of 59.0%, a decrease of 190 bps, as compared to Q1'2023, due 
primarily to higher manufacturing costs and an increase in inventory scrap.

.
Operating expenses of $18.1 million, an increase of 11%, as compared to 
Q1'2023, due primarily to increased investments within sales and marketing and 
Executive transition costs.
.
Loss from operations of $10.9 million, mainly due to lower revenues and gross 
margin as previously guided.
.
Net loss of $8.3 million and adjusted EBITDA
(1)
loss of $6.2 million.
.
Cash and investments of $129.5 million, which include cash, cash equivalents, 
and short- and long-term investments.


David Moon, President and CEO, commented on the financial results: "The first 
quarter was a busy one for us and played out as we expected. Q1 revenue of 
$12.1 million was in line with our guidance of $10-$13 million, and based on 
the visibility we have today, we expect to be in-line with our full year 
revenue guidance of $140-$150 million. As of today, we have signed contracts 
with potential revenue opportunity equal to 60% of the mid-point of our 2024 
guidance, which represents an increase of 26% over the same period in 2023."

Mr. Moon added, "In our CO
2
business, we completed a successful 30-day field test in Europe of our next 
generation PX G1300, as well as successful testing of our latest system 
architecture with Vallarta, our partner in California. We are now in the 
process of commissioning multiple new deployments at existing and new customer 
sites for this summer, which will provide the key uninterrupted summer runtime 
data that is vital for us to begin significant commercial adoption of the PX 
G1300. As we look out to the remainder of the year, my top priority is to 
execute on the goals and milestones laid out for this year."

-------------------------------------------------------------------------------

Financial Highlights

                                                                                       
                             Year-to-Date     
                                       2024               2023                2024 vs. 
                                                                                2023   
                                             (In millions, except net loss per         
                                            share, percentages and basis points)       
Revenue                                  $12.1              $13.4             down 10% 
Gross                                    59.0%              60.9%             down 190 
margin                                                                          bps    
                                                                                       
Operating                              (90.4%)            (60.5%)                NM    
margin                                                                                 
Net loss                                ($8.3)             ($6.3)             down 31% 
Net loss                               ($0.14)            ($0.11)             down 27% 
per share                                                                              
Effective                                13.5%              15.5%                      
tax rate                                                                               
Cash provided                             $6.5               $8.7                      
by operations                                                                          
                                                                                       



Non-GAAP Financial Highlights
(1)

                                                                                                
                                  Year-to-Date     
                                            2024                 2023                 2024 vs.  
                                                                                        2023    
                                                  (In millions, except adjusted net loss        
                                                 per share, percentages and basis points)       
                                                                                                
                                                                                                
Adjusted                                    (59.4%)              (43.3%)                 NM     
operating margin                                                                                
Adjusted                                     ($4.6)               ($4.5)               down 4%  
net loss                                                                                        
Adjusted net                                ($0.08)              ($0.08)              no change 
loss per share                                                                                  
Adjusted effective                            19.8%                13.0%                        
tax rate                                                                                        
Adjusted                                     ($6.2)               ($4.8)                        
EBITDA                                                                                          
Free cash                                      $5.7                 $8.4                        
flow                                                                                            


     
     

(1)
Refer to the sections "Use of Non-GAAP Financial Measures" and "Reconciliation 
of Non-GAAP Financial Measures" for definitions of our non-GAAP financial 
measures and reconciliations of GAAP to non-GAAP amounts, respectively.
NM
Not Material

Forward-Looking Statements
Certain matters discussed in this press release and on the conference call are 
"forward-looking statements" within the meaning of Section 27A of the 
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange 
Act of 1934, as amended, including expectations regarding revenue guidance for 
the year and potential new deployments. These forward-looking statements are 
based on information currently available to the Company and on management's 
beliefs, assumptions, estimates, or projections and are not guarantees of 
future events or results. Potential risks and uncertainties include risks 
relating to the future demand for the Company's products, risks relating to 
performance by our customers and third-party partners, risks relating to the 
timing of revenue, and any other factors that may have been discussed herein 
regarding the risks and uncertainties of the Company's business, and the risks 
discussed under "Risk Factors" in the Company's Form 10-K filed with the U.S. 
Securities and Exchange Commission ("SEC") for the year ended December 31, 
2023, as well as other reports filed by the Company with the SEC from time to 
time. Because such forward-looking statements involve risks and uncertainties, 
the Company's actual results may differ materially from the predictions in 
these forward-looking statements. All forward-looking statements are made as 
of today, and the Company assumes no obligation to update such statements.


-------------------------------------------------------------------------------

Use of Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures, including 
adjusted operating margin, adjusted net loss, adjusted net loss per share, 
adjusted effective tax rate, adjusted EBITDA and free cash flow. Generally, a 
non-GAAP financial measure is a numerical measure of a company's performance, 
financial position, or cash flows that either exclude or include amounts that 
are not normally excluded or included in the most directly comparable measure 
calculated and presented in accordance with generally accepted accounting 
principles in the United States of America, or GAAP. These non-GAAP financial 
measures do not reflect a comprehensive system of accounting, differ from GAAP 
measures with the same captions, and may differ from non-GAAP financial 
measures with the same or similar captions that are used by other companies. 
As such, these non-GAAP measures should be considered as a supplement to, and 
not as a substitute for, or superior to, financial measures calculated in 
accordance with GAAP. The Company uses these non-GAAP financial measures to 
analyze its operating performance and future prospects, develop internal 
budgets and financial goals, and to facilitate period-to-period comparisons. 
The Company believes these non-GAAP financial measures reflect an additional 
way of viewing aspects of its operations that, when viewed with its GAAP 
results, provide a more complete understanding of factors and trends affecting 
its business.

Notes to the Financial Results
.
Adjusted operating margin
is a non-GAAP financial measure that the Company defines as loss from 
operations which excludes i) share-based compensation; and ii) executive 
transition costs, divided by revenues.
.
Adjusted net loss
is a non-GAAP financial measure that the Company defines as net income which 
excludes i) share-based compensation; ii) executive transition costs; and iii) 
the applicable tax effect of the excluded items including the share-based 
compensation discrete tax item.
.
Adjusted net loss per share
is a non-GAAP financial measure that the Company defines as net loss, which 
excludes i) share-based compensation; ii) executive transition costs and iii) 
the applicable tax effect of the excluded items including the share-based 
compensation discrete tax item, divided by basic shares outstanding.
.
Adjusted effective tax rate
reflects adjustments for i) share-based compensation discrete tax item; ii) 
share-based compensation; and iii) executive transition costs.
.
Adjusted EBITDA
is a non-GAAP financial measure that the Company defines as net loss which 
excludes i) depreciation and amortization; ii) share-based compensation; iii) 
executive transition costs; iv) other income, net, such as interest income and 
other non-operating income (expense), net; and v) benefit from income taxes.
.
Free cash flow
is a non-GAAP financial measure that the Company defines as net cash provided 
by operating activities less capital expenditures.



-------------------------------------------------------------------------------

Conference Call to Discuss First Quarter 2024 Financial Results
LIVE CONFERENCE CALL:
Wednesday, May 1, 2024, 2:00 PM PT / 5:00 PM ET
Listen-only, US / Canada Toll-Free: +1 (877) 709-8150
Listen-only, Local / International Toll: +1 (201) 689-8354

CONFERENCE CALL REPLAY:
Expiration: Friday, May 31, 2024
US / Canada Toll-Free: +1 (877) 660-6853
Local / International Toll: +1 (201) 612-7415
Access code: 13745736

Investors may access the live call and the replay (approximately three hours 
after the live call concludes) over the internet on the "Events" page at: 
https://ir.energyrecovery.com/news-events/ir-calendar.


Disclosure Information
Energy Recovery uses the investor relations section on its website as means of 
complying with its disclosure obligations under Regulation FD. Accordingly, 
investors should monitor Energy Recovery's investor relations website in 
addition to following Energy Recovery's press releases, SEC filings, and 
public conference calls and webcasts.


About Energy Recovery
Energy Recovery (Nasdaq: ERII) is a trusted global leader in energy efficiency 
technology. Building on the Company's pressure exchanger technology platform, 
the Company designs and manufactures reliable, high-performance solutions that 
generate cost savings and increase energy efficiency across several 
industries. With a strong foundation in the desalination industry, the Company 
has delivered transformative solutions that optimize operations and deliver 
positive environmental impact to its customers worldwide for more than 30 
years. Headquartered in the San Francisco Bay Area, the Company has 
manufacturing and research and development facilities across California and 
Texas with sales and on-site technical support available globally. To learn 
more, visit https://energyrecovery.com/.


Contact
Investor Relations
ir@energyrecovery.com
+1 (346) 382-6927

-------------------------------------------------------------------------------


                             ENERGY RECOVERY, INC.                              
                     CONDENSED CONSOLIDATED BALANCE SHEETS                      
                                  (Unaudited)                                   

                                                                                       
                                                           March 31,      December 31, 
                                                             2024             2023     
                                                                 (In thousands)        
ASSETS                                                                                 
                                                                                       
                                                                                       
                                                                                       
Cash, cash equivalents and investments                    $ 129,495       $ 122,375    
                                                                                       
                                                                                       
                                                                                       
Accounts receivable and contract assets                      25,647          47,529    
Inventories, net                                             31,671          26,149    
Prepaid expenses and other assets                             3,696           3,251    
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
Property, equipment and operating leases                     28,927          30,168    
Goodwill                                                     12,790          12,790    
                                                                                       
                                                                                       
Deferred tax assets and other assets                         12,039          10,712    
TOTAL ASSETS                                              $ 244,265       $ 252,974    
                                                                                       
                                                                                       
LIABILITIES AND STOCKHOLDERS' EQUITY                                                   
Liabilities                                                                            
                                                                                       
                                                                                       
                                                                                       
Accounts payable and accrued expenses                     $  11,834       $  18,583    
                                                                                       
                                                                                       
Contract liabilities and other liabilities, non-current       3,581           1,304    
                                                                                       
                                                                                       
Lease liabilities                                            12,813          13,279    
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
Total liabilities                                            28,228          33,166    
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
                                                                                       
Stockholders' equity                                        216,037         219,808    
                                                                                       
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                $ 244,265       $ 252,974    
                                                                                       
                                                                                       
                                                                                       




-------------------------------------------------------------------------------

                             ENERGY RECOVERY, INC.                              
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                 
                                  (Unaudited)                                   

                                                                                                                 
                                                          Three Months Ended March 31,               
                                                       2024                          2023                        
                                                      (In thousands, except per share data)    
Revenue                                             $  12,090                    $  13,401                       
                                                                                                                 
Cost of revenue                                         4,955                        5,246                       
Gross profit                                            7,135                        8,155                       
                                                                                                                 
                                                                                                                 
                                                                                                                 
                                                                                                                 
Operating expenses                                                                                               
General and administrative                              7,566                        7,066                       
Sales and marketing                                     6,152                        4,894                       
                                                                                                                 
Research and development                                4,351                        4,306                       
                                                                                                                 
                                                                                                                 
                                                                                                                 
                                                                                                                 
                                                                                                                 
Total operating expenses                               18,069                       16,266                       
                                                                                                                 
Loss from operations                                 (10,934)                      (8,111)                       
                                                                                                                 
                                                                                                                 
                                                                                                                 
                                                                                                                 
                                                                                                                 
Other income, net                                       1,389                          656                       
Loss before income taxes                              (9,545)                      (7,455)                       
Benefit from income taxes                             (1,285)                      (1,159)                       
Net loss                                            $ (8,260)                    $ (6,296)                       
                                                                                                                 
Net loss per share                                                                                               
Basic                                               $  (0.14)                    $  (0.11)                       
Diluted                                             $  (0.14)                    $  (0.11)                       
                                                                                                                 
Number of shares used in per share calculations                                                                  
Basic                                                  57,102                       56,228                       
Diluted                                                57,102                       56,228                       
                                                                                                                 
                                                                                                                 




-------------------------------------------------------------------------------

                             ENERGY RECOVERY, INC.                              
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                 
                                  (Unaudited)                                   

                                                                                                                          
                                                                      Three Months Ended March 31,    
                                                                                             2024            2023         
                                                                             (In thousands)           
Cash flows from operating activities:                                                                                     
Net loss                                                                                 $ (8,260)        $ (6,296)       
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
Non-cash adjustments                                                                         3,300            2,539       
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
Net cash provided by operating assets and liabilities                                       11,457           12,414       
Net cash provided by operating activities                                                    6,497            8,657       
                                                                                                                          
                                                                                                                          
Cash flows from investing activities:                                                                                     
                                                                                                                          
                                                                                                                          
                                                                                                                          
Net investment in marketable securities                                                    (4,249)            1,364       
Capital expenditures                                                                         (824)            (279)       
Proceeds from sales of fixed assets                                                             87               82       
                                                                                                                          
                                                                                                                          
Net cash (used in) provided by investing activities                                        (4,986)            1,167       
                                                                                                                          
                                                                                                                          
Cash flows from financing activities:                                                                                     
Net proceeds from issuance of common stock                                                   1,190              165       
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
                                                                                                                          
Net cash provided by financing activities                                                    1,190              165       
                                                                                                                          
                                                                                                                          
Effect of exchange rate differences                                                           (19)                8       
Net change in cash, cash equivalents and restricted cash                                 $   2,682        $   9,997       
                                                                                                                          
                                                                                                                          
Cash, cash equivalents and restricted cash, end of period                                $  70,907        $  66,455       
                                                                                                                          
                                                                                                                          
                                                                                                                          



-------------------------------------------------------------------------------

                             ENERGY RECOVERY, INC.                              
                       SUPPLEMENTAL FINANCIAL INFORMATION                       
                                  (Unaudited)                                   

Channel Revenue

                                                                                                                         
                                               Three Months Ended March 31,       
                                                                  2024              2023             vs. 2023 
                                                                                (In thousands, except percentages)       
Aftermarket                                                              $   4,644        $   3,322                up 40%
Megaproject                                                                  4,100            3,243                up 26%
Original equipment manufacturer                                              3,346            6,836              down 50%
                                                                                                                         
Total revenue                                                            $  12,090        $  13,401               down 9%
                                                                                                                         
                                                                                                                         
                                                                                                                         

Segment Activity

                                                                                                                                    
                             Three Months Ended March 31, 2024                           Three Months Ended March 31, 2023          
                   Water         Emerging        Corporate        Total         Water         Emerging        Corporate       Total 
                               Technologies                                                 Technologies                            
                                                                    (In thousands)                                                  
Revenue          $ 12,089      $       1        $       -      $   12,090     $ 13,296      $     105        $       -      $  13,40
                                                                                                                                    
Cost                4,954              1                -           4,955        5,101            145                -          5,24
of                                                                                                                                  
revenue                                                                                                                             
Gross               7,135              -                -           7,135        8,195           (40)                -          8,15
profit                                                                                                                              
(loss)                                                                                                                              
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
Operating                                                                                                                           
expenses                                                                                                                            
General             1,922          1,018            4,626           7,566        1,938            968            4,160          7,06
and                                                                                                                                 
administrative                                                                                                                      
Sales               3,745          1,807              600           6,152        3,175          1,170              549          4,89
and                                                                                                                                 
marketing                                                                                                                           
                                                                                                                                    
Research            1,100          3,251                -           4,351        1,180          3,126                -          4,30
and                                                                                                                                 
development                                                                                                                         
                                                                                                                                    
                                                                                                                                    
Total               6,767          6,076            5,226          18,069        6,293          5,264            4,709         16,26
operating                                                                                                                           
expenses                                                                                                                            
Operating        $    368      $ (6,076)        $ (5,226)      $ (10,934)     $  1,902      $ (5,304)        $ (4,709)      $ (8,111
income                                                                                                                              
(loss)                                                                                                                              
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
  
  
  
  
  
1 
  
6 
  
  
5 
  
  
  
  
  
  
  
6 
  
  
4 
  
  
  
6 
  
  
  
  
6 
  
  
) 
  
  
  
  
  
  
  
  
  
  
  
  
  



Share-based Compensation

                                                                                                           
                                                         Three Months Ended March 31,    
                                                                                 2024          2023        
                                                                                  (In thousands)     
Stock-based compensation expense charged to:                                                               
Cost of revenue                                                               $   343        $   249       
General and administrative                                                      1,407            960       
Sales and marketing                                                             1,010            698       
Research and development                                                          523            397       
Total stock-based compensation expense                                        $ 3,283        $ 2,304       
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           
                                                                                                           




-------------------------------------------------------------------------------

                             ENERGY RECOVERY, INC.                              
                 RECONCILIATION OF NON-GAAP FINANCIAL MEASURES                  
                                      (1)                                       
                                  (Unaudited)                                   

This press release includes certain non-GAAP financial information because we 
plan and manage our business using such information. The following table 
reconciles the GAAP financial information to the non-GAAP financial 
information.


                                                                                                      
                                     Year-to-Date       
                                                           Q1'2024                 Q1'2023            
                                                             (In millions, except shares,       
                                                              per share and percentages)        
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Operating                                                    (90.4 %)                (60.5 %)         
margin                                                                                                
Share-based                                                   27.2                    17.2            
compensation                                                                                          
                                                                                                      
                                                                                                      
Executive                                                      3.9                       -            
transition costs                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Adjusted                                                     (59.4 %)                (43.3 %)         
operating margin                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Net                                                       $  (8.3)                $  (6.3)            
loss                                                                                                  
                                                                                                      
                                                                                                      
Share-based                                                    3.3                     2.3            
compensation                                                                                          
(2)                                                                                                   
                                                                                                      
                                                                                                      
Executive                                                      0.4                       -            
transition costs                                                                                      
(2)                                                                                                   
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Share-based compensation                                     (0.1)                   (0.5)            
discrete tax item                                                                                     
                                                                                                      
                                                                                                      
Adjusted                                                  $  (4.6)                $  (4.5)            
net loss                                                                                              
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Net loss                                                  $ (0.14)                $ (0.11)            
per share                                                                                             
Adjustments to net                                            0.06                    0.03            
loss per share                                                                                        
(3)                                                                                                   
Adjusted net                                              $ (0.08)                $ (0.08)            
loss per share                                                                                        
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Effective                                                       13.5%                   15.5%         
tax rate                                                                                              
Adjustments to                                                    6.4                   (2.5)         
effective tax rate                                                                                    
(3)                                                                                                   
Adjusted effective                                              19.8%                   13.0%         
tax rate                                                                                              
                                                                                                      
Net                                                       $  (8.3)                $  (6.3)            
loss                                                                                                  
                                                                                                      
                                                                                                      
Share-based                                                    3.3                     2.3            
compensation                                                                                          
                                                                                                      
Depreciation and                                               1.0                     1.0            
amortization                                                                                          
Executive                                                      0.5                       -            
transition costs                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Other                                                        (1.4)                   (0.7)            
income, net                                                                                           
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
                                                                                                      
Benefit from                                                 (1.3)                   (1.2)            
income taxes                                                                                          
                                                                                                      
Adjusted                                                  $  (6.2)                $  (4.8)            
EBITDA                                                                                                
                                                                                                      
Free cash                                                                                             
flow                                                                                                  
Net cash provided by                                      $    6.5                $    8.7            
operating activities                                                                                  
Capital                                                      (0.8)                   (0.3)            
expenditures                                                                                          
                                                                                                      
Free cash                                                 $    5.7                $    8.4            
flow                                                                                                  


     
     

(1)
Amounts may not total due to rounding.
(2)
Amounts presented are net of tax.
(3)
Refer to the sections "Use of Non-GAAP Financial Measures" for description of 
items included in adjustments.


{graphic omitted}
{graphic omitted}
{graphic omitted}
{graphic omitted}