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): March 3, 2020

 

INPIXON

(Exact name of registrant as specified in its charter)

 

Nevada   001-36404   88-0434915
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (I.R.S. Employer
Identification No.)

 

2479 E. Bayshore Road, Suite 195

Palo Alto, CA

  94303
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (408) 702-2167

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class   Trading Symbol(s)   Name of Each Exchange on Which Registered
Common Stock   INPX   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

Item 2.02 Results of Operations and Financial Condition.

 

On March 3, 2020, Inpixon issued a press release and will hold a conference call on March 4, 2020 regarding its financial results for the year ended December 31, 2019. The press release is included as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference herein, and the description of the press release is qualified in its entirety by reference to such Exhibit.

 

The information furnished with this Item 2.02, including Exhibit 99.1, shall not be deemed “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 incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Inpixon is making reference to non-GAAP financial information in both the press release and the conference call. A reconciliation of GAAP to non-GAAP results is provided in the attached Exhibit 99.1 press release.

 

Item 9.01 Financial Statements and Exhibits.

 

Exhibit No.   Description
     
99.1   Press Release dated March 3, 2020.

  

 

1 

 

 

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.

 

  INPIXON
   
Date: March 3, 2020 By: /s/ Nadir Ali
  Name:  Nadir Ali
  Title: Chief Executive Officer

  

 

 

2 

Exhibit 99.1

 

 

 

News Release

 

Inpixon Reports 2019 Financial Results and Provides Corporate Update

 

Revenues for Fiscal 2019 increased 68% compared to Fiscal 2018;

Gross margin increases to 74%

 

Conference Call to be held tomorrow at 4:30 PM Eastern Time

 

PALO ALTO/TORONTO - Mar. 3, 2020 – Inpixon (Nasdaq: INPX), a leading indoor data company that specializes in delivering indoor intelligence, today provided a business update and reported financial results for the 2019 fiscal year ended December 31, 2019.

 

Recent Key Milestones

 

Acquired Vancouver-based, Locality Systems Inc., expanding the product offering to include Radio Frequency (RF) augmentation of video surveillance systems

 

Acquired Toronto based, Jibestream, Inc., adding a dynamic and interactive mapping platform into the suite of solutions and expanding the customer base to include customers such as the entertainment and retail center, American Dream, as well as Mall of America, the Pentagon, San Francisco Airport and others

 

Acquired assets from GTX Corp., expanding the Company’s intellectual property portfolio and solution offerings to include GPS technologies and delivering seamless indoor and outdoor positioning services

 

Deployed indoor mapping solution with a leading national retailer to enhance shopper experiences

 

Announced plans for an ultra-wideband (UWB) module to deliver centimeters-level positional accuracy for people and assets, leading to the expansion of collaboration efforts with Mist Systems, a Juniper Networks company

 

Received a Notice of Allowance for a U.S. patent covering a method of storing and analyzing data, further expanding Inpixon’s intellectual property portfolio

 

Announced the release of IPA Connector for IBM® MaaS360® with Watson integration to enable enhanced location-based mobile device security

 

Joined the VMware Technology Alliance Partner Program to collaborate with VMware to deliver innovative solutions to enforce mobile device security policies based on a device’s specific location including deactivation of phone features in a no-phone zone using Inpixon’s IPA AirWatch Connector

 

Recognized as a Visionary in the 2020 Gartner Magic Quadrant for Indoor Location Services, Global

 

Nadir Ali, Chief Executive Officer of Inpixon, stated, “We are pleased with our fiscal 2019 results, and our successful completion of a number of key acquisitions that are allowing us to expand our footprint within the industry, as one of the only companies that can offer an end-to-end solution for indoor intelligence. Our ability to couple video surveillance capabilities with our indoor positioning system, as well as a dynamic and interactive mapping solution with a high-performance analytics engine, allows us to offer our customers near real-time insights about their indoor spaces. In turn, this provides customers with visibility, security and business intelligence in a comprehensive way that we do not believe is currently offered by other providers in the indoor positioning market. In addition, we believe that the recent recognition by Gartner, a highly respected independent research firm, of Inpixon as a Visionary in their Magic Quadrant for Indoor Location Services, Global, serves as a significant acknowledgment of the capabilities of our platform, including the impact of our recent enhancements as an industry-leading technology.”

 

 

 

 

 

 

“As we look towards 2020, we look forward to building on the opportunities for continued growth that our achievements last year have allowed us to realize, not only through the addition of new customers and expansion of existing relationships, but also by increasing our market outreach efforts to further establish Inpixon as a leading provider of indoor intelligence solutions. We intend to continue to devote resources to optimizing our product and service offerings with a product development roadmap that includes expanding the use of UWB technology to deliver centimeters-level positional accuracy for people and assets, interacting with worldwide 5G deployments and enhancing our positioning capabilities to offer an even better indoor experience. We are excited about the possibilities to be driven from some of our recent partnership and collaboration efforts with VMWare, IBM Maas360, MobileIron and our recently announced collaboration efforts with Mist Systems to integrate our UWB technology into Mist’s enterprise wireless infrastructure solutions.”

 

“As a result of our recent initiatives, revenue for the year ended December 31, 2019 increased by 68% as compared to 2018. Our revenue growth reflects acquired revenue as well as organic growth as we expand our customer base and ecosystem of partners and distributors globally. At the same time, our gross profit margin increased to 74% for 2019, versus 71% last year. We believe the growth experienced and milestones achieved in 2019, as well as our prospects for 2020, will enable us to drive shareholder value. We look forward to providing further updates along the way.”

 

Financial Results

 

Revenues for the year ended December 31, 2019 were $6.3 million compared to $3.8 million for the comparable period in the prior year for an increase of $2.5 million, or approximately 68%. Revenues increased from the comparable period due to an increase in our IPA product and services revenues and from mapping service revenue. The gross profit margin for the year ended December 31, 2019 was 74% compared to 71% for the year ended December 31, 2018. This increase in margin is primarily due to the sales mix of products and services sold during the year ended December 31, 2019. Net loss attributable to stockholders for the year ended December 31, 2019 was $34.0 million compared to $24.6 million for the comparable period in the prior year. This increase in loss of $9.4 million was primarily attributable to the $10.6 million fair value adjustment related to the uncertainty of being repaid in connection with that certain  note receivable from Sysorex, which has been classified as “held for sale” and for which the Company has established a full valuation allowance, higher operating and interest expense offset by higher margin IPA revenue during the year ended December 31, 2019. Non-GAAP1 Adjusted EBITDA for the year ended December 31, 2019 was a loss of $11.1 million compared to a loss of $15.0 million for the prior year period. EBITDA is defined as net income (loss) before interest, provision for income taxes, and depreciation and amortization. Adjusted EBITDA is used by our management as a metric by which it manages the business. It is defined as EBITDA plus adjustments for other income or expense items, non-recurring items and non-cash stock-based compensation.

 

2

 

 

 

 

Proforma non-GAAP(1) net loss per basic and diluted common share for the year ended December 31, 2019 was ($18.75) compared to a loss of ($1,087.66) per share for the prior year period. Proforma non-GAAP(1) net income (loss) per share is used by our Company’s management as an evaluation tool as it manages the business and is defined as net income (loss) per basic and diluted share adjusted for stock based compensation, amortization of intangibles, provision for doubtful accounts, severance costs, acquisition costs, costs associated with public offerings and one time charges including loss on the exchange of debt for equity and provision for valuation allowance on held for sale loan.

 

Conference Call

 

Management will host a conference call at 4:30 PM Eastern Time on Wednesday, March 4, 2020 to discuss the Company’s financial results, as well as the Company’s corporate progress and other developments.

 

The conference call will be available via telephone by dialing toll free 844-602-0380 for U.S. callers or +1 862-298- 0970 for international callers, or on the Company’s Investors section of the website: ir.inpixon.com

 

A webcast replay will be available on the Company’s Investors section of the website, ir.inpixon.com, through June 6, 2020. A telephone replay of the call will be available approximately one hour following the call, through March 10, 2020, and can be accessed by dialing 877-481-4010 for U.S. callers or +1 919-882-2331 for international callers and entering conference ID: 33384.

 

About Inpixon

 

Inpixon® (Nasdaq: INPX) is an indoor intelligence company that specializes in capturing, interpreting and giving context to indoor data so it can be translated into actionable intelligence. The company’s indoor location and data platform ingests diverse data from IoT, third-party and proprietary sensors designed to detect and position all active cellular, Wi-Fi, UWB and Bluetooth devices, and uses a proprietary process that ensures anonymity. Paired with a high-performance data analytics engine, patented algorithms, and advanced mapping technology, Inpixon’s solutions are leveraged by a multitude of industries to do good with indoor data. This multidisciplinary depiction of indoor data enables users to increase revenue, decrease costs, and enhance safety. Inpixon customers can boldly take advantage of location awareness, analytics, sensor fusion and the Internet of Things (IoT) to uncover the untold stories of the indoors. For the latest insights, follow Inpixon on LinkedIn, Twitter, and visit inpixon.com.

 

Safe Harbor Statement

 

All statements in this release that are not based on historical fact are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. While management has based any forward-looking statements included in this release on its current expectations, the information on which such expectations were based may change. These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of risks, uncertainties and other factors, many of which are outside of the control of Inpixon and its subsidiaries, which could cause actual results to materially differ from such statements. Such risks, uncertainties, and other factors include, but are not limited to, the fluctuation of economic conditions, the performance of management and employees, Inpixon’s ability to maintain compliance with Nasdaq’s minimum bid price requirement and other continued listing requirements, including during a panel monitoring period ending on February 5, 2021, the ability to obtain financing, competition, general economic conditions and other factors that are detailed in Inpixon’s periodic and current reports available for review at sec.gov. Furthermore, Inpixon operates in a highly competitive and rapidly changing environment where new and unanticipated risks may arise. Accordingly, investors should not place any reliance on forward-looking statements as a prediction of actual results. Inpixon disclaims any intention to, and undertakes no obligation to, update or revise forward-looking statements.

 

 

 

1 A reconciliation of GAAP to non-GAAP financial measures is provided in the financial statement tables included in this press release. An explanation of these measures is also included under the heading “Non-GAAP Financial Measures.”

 

3

 

 

 

 

Non-GAAP Financial Measures

 

Management believes that certain financial measures not in accordance with generally accepted accounting principles in the United States (“GAAP”) are useful measures of operations. EBIDTA, Adjusted EBITDA and pro forma net loss per share are non-GAAP measures. Inpixon defines “EBITDA” as net income (loss) before interest, provision for (benefit from) income taxes, and depreciation and amortization. Management uses Adjusted EBITDA as the matrix in which it manages the business and Inpixon defines “Adjusted EBITDA” as EBITDA plus adjustments for deemed dividends, other income or expense items, non-recurring items and non-cash items. Inpixon defines “pro forma net loss per share” as GAAP net loss per share adjusted for deemed dividends, stock based compensation, amortization of intangibles, provision for doubtful accounts, severance costs, acquisition costs, costs associated with public offerings and one time charges including loss on the exchange of debt for equity and provision for valuation allowance on held for sale loan.

 

Management provides Adjusted EBITDA and pro forma net loss per share measures so that investors will have the same financial information that management uses, which may assist investors in assessing Inpixon’s performance on a period-over-period basis. Adjusted EBITDA or pro forma net loss per share is not a measure of financial performance under GAAP, and should not be considered an alternative to net income (loss) or any other measure of performance under GAAP, or to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity. Adjusted EBITDA and pro forma net loss per share have limitations as analytical tools and should not be considered either in isolation or as a substitute for analysis of Inpixon’s results as reported under GAAP.

 

Inpixon Contacts

 

Media relations and general inquiries:

Inpixon

Email: marketing@inpixon.com

Web: inpixon.com/contact

 

Investor relations:

Crescendo Communications, LLC

Tel: +1 212-671-1020

Email: INPX@crescendo-ir.com

 

###

 

4

 

 

INPIXON AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except number of shares and par value data)

 

    As of  
    December 31,
2019
    December 31,
2018
 
             
ASSETS            
Current Assets            
Cash and cash equivalents   $ 4,777     $ 1,008  
Accounts receivable, net     1,108       1,280  
Notes and other receivables     74       4  
Inventory     400       568  
Prepaid assets and other current assets     406       496  
Total Current Assets     6,765       3,356  
                 
Property and equipment, net     145       202  
Operating lease right-of-use asset, net     1,585       --  
Software development costs, net     1,544       1,690  
Intangible assets, net     8,400       4,509  
Goodwill     2,070       --  
Loan to related party - held for sale     --       2,204  
Receivable from related party     616       --  
Other assets     94       217  
Total Assets   $ 21,219     $ 12,178  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY                
Current Liabilities                
Accounts payable   $ 2,383     $ 1,129  
Accrued liabilities     1,863       1,793  
Operating lease obligation     776       --  
Deferred revenue     912       234  
Short-term debt     7,304       4,127  
Acquisition liability     502       --  
Total Current Liabilities     13,740       7,283  
                 
Long Term Liabilities                
Long-term debt     --       74  
Operating lease obligations, noncurrent     837       --  
Other liabilities     7       19  
Deferred tax liability, noncurrent     87       --  
Acquisition liability, noncurrent     500       --  
Total Liabilities     15,171       7,376  
                 
Commitments and Contingencies                
                 
Stockholders’ Equity                
Pref Stock - $0.001 par value; 5,000,000 shares auth, consisting of Series 4 Convertible Pref Stock - 10,415 shares auth; 1 and 1 issued, and 1 and 1 outstanding as of Dec. 31, 2019  and Dec. 31, 2018, respectively, Series 5 Convertible Pref Stock - 12,000 shares auth; 126 and 0 issued, and 126 and 0 outstanding as of Dec. 31, 2019 and Dec. 31, 2018, respectively.     --       --  
Common Stock - $0.001 par value; 250,000,000 shares authorized; 4,234,922 and 35,159 issued and 4,234,922 and 35,158 outstanding as of December 31, 2019 and December 31, 2018, respectively.     4       --  
Additional paid-in capital     158,382       123,226  
Treasury stock, at cost, 1 share     (695 )     (695 )
Accumulated other comprehensive income     94       26  
Accumulated deficit (excluding $2,442 reclassified to additional paid in capital in quasi-reorganization)     (151,763 )     (117,773 )
Stockholders’ Equity Attributable to Inpixon     6,022       4,784  
                 
Non-controlling interest     26       18  
                 
Total Stockholders’ Equity     6,048       4,802  
                 
Total Liabilities and Stockholders’ Equity   $ 21,219     $ 12,178  

 

5

 

 

INPIXON AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(In thousands, except per share data)

 

    For the Years Ended  
    December 31,  
    2019     2018  
             
Revenues   $ 6,301     $ 3,756  
Cost of Revenues     1,609       1,076  
                 
Gross Profit     4,692       2,680  
                 
Operating Expenses                
Research and development     3,893       1,231  
Sales and marketing     3,043       1,726  
General and administrative     13,660       14,149  
Acquisition-related costs     1,277       108  
Impairment of goodwill     --       636  
Amortization of intangibles     3,629       3,232  
Total Operating Expenses     25,502       21,082  
                 
Loss from Operations     (20,810 )     (18,402 )
                 
Other Income (Expense)                
Interest expense, net     (2,277 )     (1,241 )
Loss on exchange of debt for equity     (294 )     --  
Change in fair value of derivative liability     --       48  
Gain on the sale of Sysorex Arabia     --       23  
Provision for valuation allowance on related party loan - held for sale     (10,627 )     --  
Other income/(expense)     (558 )     (211 )
Total Other Income (Expense)     (13,756 )     (1,381 )
                 
Net Loss from Continuing Operations, before tax     (34,566 )     (19,783 )
Income tax benefit     584       --  
Net loss from Continuing Operations     (33,982 )     (19,783 )
Loss from Discontinued Operations, Net of Tax     --       (4,778 )
                 
Net Loss     (33,982 )     (24,561 )
                 
Net Income Attributable to Non-controlling Interest     9       11  
                 
Net Loss Attributable to Stockholders of Inpixon   $ (33,991 )   $ (24,572 )
                 
Deemed dividend to preferred stockholders     --       (6,407 )
Deemed dividend for triggering of warrant down round feature     (1,250 )     (13,645 )
Net Loss Attributable to Common Stockholders   $ (35,241 )   $ (44,624 )
                 
Net Loss Per Basic and Diluted Common Share                
Loss from continuing operations   $ (47.52 )   $ (2,322.30 )
Loss from discontinued operations     --       (278.47 )
Net Loss Per Share - Basic and Diluted   $ (47.52 )   $ (2,600.77 )
                 
Weighted Average Shares Outstanding                
Basic and Diluted     741,530       17,158  
                 
Comprehensive Loss                
Net Loss   $ (33,982 )   $ (24,561 )
Unrealized foreign exchange gain/(loss) from cumulative translation adjustments     68       (5 )
Comprehensive Loss   $ (33,914 )   $ (24,566 )

6

 

 

INPIXON AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

    For the Years Ended  
    December 31,  
    2019     2018  
    (Audited)  
Cash Flows Used In Operating Activities            
Net loss   $ (33,982 )   $ (24,561 )
Adjustment to reconcile net loss to net cash used in operating activities:                
Depreciation and amortization     1,123       1,570  
Amortization of intangible assets     3,633       4,616  
Impairment of goodwill     --       636  
Amortization of right of use asset     398       --  
Stock based compensation     3,489       1,494  
Amortization of technology     66       66  
Loss on exchange of debt for equity     294       --  
Change in fair value of derivative liability     --       (48 )
Amortization of debt discount     2,221       703  
Provision for doubtful accounts     558       (659 )
Gain on earnout     --       (934 )
Gain on the settlement of liabilities     --       (307 )
Provision for the valuation allowance held for sale loan     10,627       --  
Gain on the sale of Sysorex Arabia     --       (23 )
Income tax benefit     (584 )     --  
Other     (223 )     (73 )
                 
Changes in operating assets and liabilities:                
Accounts receivable and other receivables     46       744  
Inventory     171       222  
Other current assets     156       481  
Prepaid licenses and maintenance contracts     --       (5 )
Other assets     (412 )     (22 )
Accounts payable     1,189       (8,445 )
Accrued liabilities     521       (2,412 )
Deferred revenue     (507 )     246  
Other liabilities     551       (54 )
Total Adjustments     23,317       (2,204 )
Net Cash Used in Operating Activities     (10,665 )     (26,765 )
                 
Cash Flows Used in Investing Activities                
Purchase of property and equipment     (89 )     (88 )
Investment in capitalized software     (927 )     (804 )
Investment in Pod Technology     --       (175 )
Cash spun off as a result of de-consolidation     --       (362 )
Cash paid for the acquisition of GTX     (250 )     --  
Cash paid for the acquisition of Locality     (204 )     --  
Cash paid for the acquisition of Jibestream     (3,714 )     --  
Cash acquired in the Locality acquisition     70       --  
Cash acquired in the Jibestream acquisition     6       --  
Net Cash Flows Used in Investing Activities     (5,108 )     (1,429 )
                 
Cash Flows From Financing Activities                
Net proceeds (repayments) to bank facility     127       (1,119 )
Net proceeds from issuance of common stock, preferred stock and warrants     20,725       28,960  
Repayment of notes payable     (70 )     (181 )
Loans to related party     (10,276 )     (3,244 )
Repayments from related party     1,832       1,040  
Advances to related party     (31 )     --  
Loan to Jibestream     (141 )     --  
Loan to GTX     (50 )     --  
Net proceeds from promissory notes     7,500       3,540  
Repayment of acquisition liability to Locality shareholders     (210 )     --  
Net Cash Provided By Financing Activities     19,406       28,996  
                 
Effect of Foreign Exchange Rate on Changes on Cash     68       (5 )
                 
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash     3,701       797  
                 
Cash, Cash Equivalents and Restricted Cash - Beginning of period     1,148       351  
                 
Cash, Cash Equivalents and Restricted Cash - End of period   $ 4,849     $ 1,148  

 

7

 

 

Reconciliation of Non-GAAP Financial Measures:

 

    For the Years Ended  
    December 31,  
(In thousands)     2019       2018  
Net loss attributable to common stockholders   $ (35,241 )     (44,624 )
Adjustments:                
Non-recurring one-time charges:                
Impairment of goodwill     --       636  
Write off project expenses     --       726  
Gain on earnout     --       (934 )
Gain on the sale of Sysorex Arabia     --       (23 )
Change in the fair value of derivative liability     --       (48 )
Gain on the sale of contracts     --       (601 )
Gain on the settlement of obligations     --       (307 )
Provision for valuation allowance on held for sale loan     10,627       --  
Loss on exchange of debt for equity     294       --  
Settlement of litigation     6       559  
Acquisition transaction/financing costs     1,277       108  
Costs associated with public offering     50       327  
Severance     161       15  
Provision for doubtful accounts     558       (659 )
Deemed dividend to preferred stockholders     --       6,407  
Deemed dividend for triggering of warrant down round feature     1,250       13,645  
Stock-based compensation – compensation and related benefits     3,489       1,494  
Interest expense, net     2,277       2,044  
Income tax benefit     (584 )     --  
Depreciation and amortization     4,752       6,186  
                 
Adjusted EBITDA   $ (11,084 )   $ (15,049 )

 

    For the Years Ended  
    December 31,  
(In thousands, except share data)     2019       2018  
Net loss attributable to common stockholders   $ (35,241 )   $ (44,624 )
Adjustments:                
Non-recurring one-time charges:                
Impairment of goodwill     --       636  
Write off project expenses     --       726  
Gain on earnout     --       (934 )
Gain on the sale of Sysorex Arabia     --       (23 )
Change in the fair value of derivative liability     --       (48 )
Gain on the sale of contracts     --       (601 )
Gain on the settlement of obligations     --       (307 )
Loss on exchange of debt for equity     294       --  
Provision for valuation allowance on held for sale loan     10,627       --  
Settlement of litigation     6       559  
Acquisition transaction/financing costs     1,277       108  
Costs associated with public offering     50       327  
Severance     161       15  
Provision for doubtful accounts     558       (659 )
Deemed dividend to preferred stockholders     --       6,407  
Deemed dividend for triggering of warrant down round feature     1,250       13,645  
Stock-based compensation – compensation and related benefits     3,489       1,494  
Amortization of intangibles     3,629       4,617  
Proforma non-GAAP net loss   $ (13,900 )   $ (18,662 )
Proforma non-GAAP net loss per basic and diluted common share   $ (18.75 )   $ (1,087.66 )
Weighted average basic and diluted common shares outstanding     741,530       17,158  

 

 

8