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):  June 1, 2005

 

HARVARD BIOSCIENCE, INC.

(Exact name of registrant as specified in charter)

 

Delaware

 

000-31923

 

04-3306140

(State or Other Jurisdiction
of Incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

84 October Hill Road, Holliston, MA  01746

(Address of Principal Executive Offices)  (Zip Code)

 

(508) 893-9989

(Registrant’s telephone number, including area code)

 

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 (see General Instruction A.2. below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

Item 2.02 Results of Operations and Financial Condition.

 

Harvard Bioscience, Inc. (the “Company”) is today making available on its website an investor presentation that includes certain historical financial information for the Company by business segment which has not been previously disclosed.  The investor presentation is furnished as Exhibit 99.1 and incorporated herein by reference.  The information in this Current Report on Form 8-K and the Exhibit attached shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01.  Financial Statements and Exhibits.

 

(c)  Exhibits.

 

Exhibit No.

 

Description

 

 

 

99.1

 

Investor Presentation dated June 1, 2005

 

2



 

SIGNATURES

 

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.

 

 

HARVARD BIOSCIENCE, INC.

 

 

 

 

 

 

Date: June 1, 2005

By:

/s/ Bryce Chicoyne

 

 

 

Bryce Chicoyne

 

 

Chief Financial Officer

 

3


Exhibit 99.1

 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

 

Link to searchable text of slide shown above

 


 

Searchable text section of graphics shown above

 



 

[LOGO]

 

TOOLS TO ACCELERATE DRUG DISCOVERY

 

Market Leader in Established Markets
Technology Leader in Emerging Markets

 

NASDAQ HBIO

 

Copyright © Harvard Bioscience 2005

 



 

Safe Harbor Statement

 

This presentation contains and our conference call may contain forward-looking statements within the meaning of the federal securities laws. You can identify these statements by our use of the words “guidance,” “expects,” “plans,” “estimates,” “projects,” “anticipates,” “intends,” “believes” and similar expressions that do not relate to historical matters. Forward-looking statements in this presentation or that may be made during our conference call may include, but are not limited to, statements or inferences about the Company’s or management’s beliefs or expectations, the Company’s anticipated future revenues and earnings, the strength of the Company’s market position and business model, the impact of acquisitions, the outlook for the life sciences industry, the Company’s business strategy, the positioning of the Company for growth, the market demand and opportunity for the Company’s products, our ability to finance our business plans and the Company’s plans, objectives and intentions that are not historical facts.

 

These statements involve known and unknown risks, uncertainties and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors that may cause the Company’s actual results to differ materially from those in the forward-looking statements include the Company’s failure to successfully integrate acquired businesses or technologies, expand its product offerings, introduce new products or commercialize new technologies, unanticipated costs relating to acquisitions, decreased demand for the Company’s products due to changes in its customers’ needs, financial position, general economic outlook, or other circumstances, overall economic trends, the timing of our customers’ capital equipment purchases and the seasonal nature of purchasing in Europe, our potential misinterpretation of trends of our capital equipment product lines due to the cyclical nature of this market, economic, political and other risks associated with international revenues and operations, additional costs of complying recent changes in regulatory rules applicable to public companies, our ability to manage our growth, our ability to retain key personnel, competition from our competitors, technological changes resulting in our products becoming obsolete, our ability to meet the financial covenants contained in our credit facility, our ability to protect our intellectual property and operate without infringing on others’ intellectual property, potential costs of any lawsuits to protect or enforce our intellectual property, economic and political conditions generally and those affecting pharmaceutical and biotechnology industries, impact of any impairment of our goodwill or intangible assets, and our acquisition of Genomic Solutions failing to qualify as a tax-free reorganization for federal tax purposes, plus factors described under the heading “Important Factors That May Affect Future Operating Results” in the Company’s Annual Report on Form 10-K/A for the fiscal year ended December 31, 2004 or described in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2005 or any other public filings. The Company’s results may also be affected by factors of which the Company is not currently aware. Any forward-looking statements represent our estimates as of June 1, 2005 and should not be relied upon as representing our estimates of any subsequent day. The Company may not update these forward-looking statements, even though its situation may change in the future, unless it has obligations under the federal securities laws to update and disclose material developments related to previously disclosed information.

 

 

[LOGO]

 

 

 

Tools to Accelerate Drug Discovery

 



 

Use of Non-GAAP Information

 

In this presentation, we have included non-GAAP financial information including adjusted operating income and adjusted net income per diluted share. We believe that this non-GAAP financial information provides investors with an enhanced understanding of the underlying operations of the business. For the periods presented, these non-GAAP financial measures have excluded certain expenses primarily resulting from purchase accounting or events that we do not believe are related to the underlying operations of the business including, but not limited to, amortization of intangibles related to acquisitions, fair value adjustments of inventory and backlog related to acquisitions, in-process research and development expense, and stock compensation expense. This non-GAAP financial information approximates information used by our management to internally evaluate the operating results of the Company. Tabular reconciliations of our non-GAAP adjusted operating income and adjusted net income per diluted share for the periods presented to the comparable GAAP financial information is included in this presentation in Appendices A and B.

 

The non-GAAP financial information provided in this presentation should be considered in addition to, not as a substitute for, the financial information provided and presented in accordance with GAAP.

 



 

Investment Highlights

 

                  Tools to Accelerate Drug Discovery – two business segments

                  Apparatus and Instrumentation Business Segment

                  70% of 2004 revenue

                  Market leader in established markets

                  Good growth, great profitability

                  Capital Equipment Business Segment

                  30% of 2004 revenue

                  Technology leader in emerging markets

                  High growth potential, but volatile

                  Stockholder risk limited by restructuring

                  Experienced Management Team

                  Commitment to Stockholder Value Creation

 



 

Overview

 

                  Financial Performance Overview

 

                  Instrumentation and Apparatus Business Segment

 

                  Capital Equipment Business Segment

 

                  Management Team

 

                  Commitment to Stockholder Value

 



 

Financial Performance Overview

Harvard Bioscience - Consolidated

 



 

Financial Overview – Strong Revenue Growth

 

Revenue

 

[CHART]

 



 

Financial Overview – Strong Profitability

 

Non-GAAP Adjusted Operating Income

 

[CHART]

 

Note: See reconciliation of US GAAP Operating Income to Non-GAAP Adjusted Operating Income in Appendix B.

 



 

Financial Overview – Strong Diluted EPS Growth

 

Non-GAAP Adjusted Diluted EPS

 

[CHART]

 

Note: See reconciliation of US GAAP Diluted Earnings per share to Non-GAAP Adjusted Diluted Earnings per share in Appendix A.

 



 

What Happened In 2004 and Q1 2005?

 

                  Capital Equipment business (Genomic Solutions product lines) disappointed in Q1 2004

 

                  Significant revenue and GM shortfall from expectations

 

                  Apparatus and Instrumentation business did well

 

                  Genomic Solutions Restructured in Q2 04

 

                  Returned to (adjusted) profitability in Q4, continued in Q1 05

 

                  Q1 05 showed growth in orders over Q1 04

 

                  Capital Equipment business (COPAS product line) disappointed in Q1 2005

 

                  Mainly delayed capital spending

 

                  SOX was a major investment in 2004

 



 

Financial Overview – Corporate Expenses

 

[CHART]

 

Note: We do not allocate corporate expenses to business segments.  Prior to 2000, the year of our IPO, all corporate expenses are included in the Apparatus and Instrumentation results.  Corporate expenses exclude stock-based compensation expense. See Appendix B.

 



 

HBIO – Market and Technology Leadership

 

Harvard Bioscience –Tools to Accelerate Drug Discovery

 

Apparatus and

 

Capital

Instrumentation

 

Equipment

Business

 

Business

Segment

 

Segment

 

 

 

Represents 70% of 04 Revenue

 

Represents 30% of 04 Revenue

 

 

 

 

 

Established products, brands and distribution channels

 

Cutting edge technologies

 

 

 

 

 

Typically under $10,000 price

 

Often over $100,000 price

 

 

 

 

 

Market share leader or strong #2 or #3

 

Field sales/service force

 

 

 

 

 

Highly profitable, strong, steady cash flow

 

Often technology leader

 

 

 

 

 

More predictable

 

Emerging markets

 

 

 

 

 

 

 

 

More Volatile

 



 

HBIO – Companies and Brand Names

 

Apparatus and
Instrumentation
Business Segment

 

Capital Equipment
Business Segment

 

 

 

[LOGO]

 

[LOGO]

 



 

Apparatus and Instrumentation
Business Segment

 



 

Apparatus and Instrumentation

 

Organic growth & tuck-under acquisitions have driven revenues

 

Revenue

 

[CHART]

 



 

Non-GAAP Adjusted Operating Income

 

[CHART]

 

Good growth and….

 

Note: See reconciliation of US GAAP operating income to non-GAAP adjusted operating income in Appendix B

 



 

Non-GAAP Adjusted Operating Income as a % of Revenue

 

[CHART]

 

…..great profitability

 



 

Market Leader in Established Markets

 

Market Leader (#1 Market Share)

 

                  Syringe pumps

 

                  Ventilators

 

                  Isolated Organ Systems

 

                  Amino Acid Analyzers

 

Strong Market Position (#2 or #3 Market Share)

 

                  Electroporation

 

                  Cell/Tissue physiology

 

                  1-D electrophoresis apparatus

 

                  Life science spectrophotometers

 

Note: The above product lines account for approximately 70% of Apparatus and Instrumentation revenue.  Market shares are management’s estimates and have not been independently verified.

 



 

Established in 1901 at Harvard Medical School

 

[GRAPHIC]

 

[GRAPHIC]

 

The name Harvard is used under a license agreement between Harvard Bioscience and Harvard University

 



 

Established Distribution Channels

 

Catalog and Website

Harvard Apparatus Catalog

Over 100 years, 1,000 pages, 10,000 items

Hoefer Catalog (electrophoresis)

Established Q2 2004

Major Distributors

GE Healthcare (formerly Amersham Bioscience)

Over 20 year relationship

Fisher Scientific, VWR and other distributors

Major distributors for BTX (electroporation) and KDS (syringe pump) product lines

Direct Sales Channels

Amino Acid Analyzer product line

Expanded to plate readers and spectrophotometers

 



 

Established Customer Base

 

                  35/35 Top Pharmaceutical Companies

 

                  50/50 Top Research Universities

 

                  50,000 Qualified End-Users in Our Database

 

[LOGO]

 



 

Apparatus and Instrumentation - Strategy

 

                  Major growth to be driven by tuck-under acquisitions

 

                  Organic growth in mature markets driven by expanding distribution channels and product offerings

 

                  Continue to offer a broad range of specialized, relatively inexpensive, scientific instruments and apparatus

 

                  Broad range reduces technology risk

 

                  Relatively inexpensive reduces discounting pressure from customers and is more predictable than capital equipment

 

                  Specialization reduces competition with big players

 

                  Focus on niches in life sciences

 

                  Establish strong market share positions in niche markets

 



 

Apparatus and Instrumentation – Growth Model

 

 

 

Projected

 

Revenue Growth

 

 

 

 

 

 

 

Organic

 

 

4-6%

 

Tuck-under acquisitions*

 

 

10-15%

 

Total revenue growth

 

 

14-21%

 

 

 

 

 

 

Operating Income Growth

 

 

15-20%

 

 

Actual 1999 to 2004  revenue growth was 19.9% annually and operating income growth was 24.3% annually

 


*                 Note: We believe we can finance this level of tuck-under acquisitions with cash available, cash flow from operations and proceeds from our existing line of credit, therefore no dilution to stockholders

 



 

Capital Equipment
Business Segment

 



 

Financial Overview – Capital Equipment Business

 

Revenue

 

[CHART]

 



 

Non-GAAP adjusted operating income

 

[CHART]

 

Great potential, but volatile.

Restructuring has greatly reduced risk to stockholders

 

Note: See reconciliation of US GAAP operating income to non-GAAP adjusted operating income in Appendix B

 



 

Capital Equipment

 

Leading Technologies in Emerging Markets

 

COPAS Flow Cytometer

 

                  Automated tissue/organism research

 

MIAS Automated Microscope

 

                  Unlabeled cell/tissue/organism imaging

 

Genomic Solutions Microarraying

 

                  DNA / Protein Microarraying, including PlateArrays

 

Cartesian Nanolitre Dispensers

 

                  Nanolitre dispensing for HTS and protein crystallization

 

Note: The above product lines account for approximately 70% Capital Equipment revenue.

 



 

Potential For Significant Long-Term Growth

 

COPAS for stem cell R&D

 

Human stem cell derived tissue may eventually replace transformed (cancerous) human cell lines for HTS

 

 

 

COPAS for islet transplantation

 

COPAS can automate islet QC prior to transplantation for curing Type 1 diabetes. May ultimately automate purification. There are approx. 50 transplant centers today limited by donor availability

 

 

 

MIAS Automated Microscope

 

Ability to image unlabeled cells is essential to automated cell culture which is rapidly becoming a bottleneck in HTS

 

 

 

PlateArrays

 

Microarrays in microtitre plates could be used for diagnostics

 



 

Intellectual Property

 

24 Issued, 11 Pending Patents

 

                  Key COPAS patents on flow sorting

 

                  Key MIAS patents/exclusive licenses on autofocusing and image processing

 

                  Key patents on nanolitre dispensing

 



 

Capital Equipment – Strategy

 

Revenue growth from breakthrough applications

 

Clinical islet transplantation

Automated stem cell tissue research

Unlabeled live cell imaging

PlateArrays for protein and DNA based diagnostics

 

We believe we can get the Capital Equipment business to 10-15% operating margin in Q4 2005

 

Financial risk limited by restructuring

 

Progress is likely to be volatile, but potential long-term growth could be significant

 

Acquisitions are not anticipated to be a significant source of growth for this business segment

 



 

Experienced Management Team

 

                  60+ years of Relevant Experience

 

                  Many Licensing Deals and New Product Launches

 

                  20 Acquisitions at HBIO

 

 

 

Title

 

Background

 

 

 

 

 

Chane Graziano

 

CEO

 

Waters, ATI Orion

 

 

 

 

 

David Green

 

President

 

Monitor, Unilever

 

 

 

 

 

Sue Luscinski

 

COO

 

Harvard Bioscience

 

 

 

 

 

Bryce Chicoyne

 

CFO

 

Apogent, E&Y

 



 

Commitment to Stockholder Value

 

                  Management team collectively holds approximately 20% of shares

 

                  Owns an additional approximately 5% in options most at $7-8 per share

 

                  We believe our tuck-under growth strategy can be financed with current cash available, cash flow from operations and proceeds from our existing line of credit, therefore no dilution to stockholders

 

                  Modest debt leverage helps drive eps without undue financial risk to stockholders

 

                  Segment reporting allows clear visibility on earnings, value and progress

 



 

Investment Highlights

 

                  Tools to Accelerate Drug Discovery – two business segments

                  Apparatus and Instrumentation Business Segment

                  70% of 2004 revenue

                  Market leader in established markets

                  Good growth, great profitability

                  Capital Equipment Business Segment

                  30% of 2004 revenue

                  Technology leader in emerging markets

                  High growth potential, but volatile

                  Stockholder risk limited by restructuring

                  Experienced Management Team

                  Commitment to Stockholder Value Creation

 



 

[LOGO]

 

TOOLS TO ACCELERATE DRUG DISCOVERY

 

Market Leader in Established Markets
Technology Leader in Emerging Markets

 

NASDAQ HBIO

 



 

APPENDIX A

 

Harvard Bioscience, Inc. and Subsidiaries

Reconciliation of GAAP Earnings Per Diluted Share to Non-GAAP Adjusted Earnings Per Diluted Share

(unaudited)

 

 

 

Years ended December 31,

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

2003

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US GAAP earnings per diluted share

 

$

0.06

 

$

0.01

 

$

(5.26

)

$

(6.25

)

$

(0.20

)

$

0.03

 

$

0.14

 

$

0.07

 

Restructuring and severance related expense

 

 

 

 

 

0.02

 

0.03

 

 

 

Stock compensation expense

 

 

 

0.19

 

0.80

 

0.10

 

0.05

 

0.02

 

0.01

 

In-process research and development expense

 

 

 

 

 

0.21

 

0.06

 

 

 

Amortization of goodwill and intangibles

 

 

 

0.02

 

0.03

 

0.07

 

0.06

 

0.09

 

0.11

 

Fair value adjustments to costs of product sales

 

 

 

 

 

 

0.02

 

0.03

 

0.02

 

Common stock warrant interest expense

 

0.01

 

0.09

 

1.74

 

2.00

 

 

 

 

 

Arbitration award and certain related costs

 

 

 

 

 

 

 

0.03

 

 

Income tax

 

 

 

(0.08

)

0.01

 

(0.03

)

(0.04

)

(0.04

)

(0.04

)

Conversion of convertible preferred stock and exercise of  common stock warrants on January 1

 

 

 

3.55

 

3.54

 

 

 

 

 

Non-GAAP adjusted earnings per diluted share

 

$

0.07

 

$

0.10

 

$

0.16

 

$

0.13

 

$

0.17

 

$

0.20

 

$

0.26

 

$

0.17

 

 



 

APPENDIX B

 

Harvard Bioscience, Inc. and Subsidiaries

Reconciliation of GAAP Operating Income to Non-GAAP Adjusted Operating Income

(unaudited and in thousands)

 

 

 

Years ended December 31,

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

2003

 

2004

 

Consolidated Harvard Bioscience, Inc and Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US GAAP operating income (loss)

 

$

2,119

 

$

2,412

 

$

1,196

 

$

(10,438

)

$

(4,661

)

$

1,641

 

$

7,665

 

$

4,380

 

Stock compensation expense

 

 

 

3,284

 

14,676

 

2,679

 

1,269

 

519

 

152

 

Amortization of intangible assets

 

 

27

 

368

 

604

 

1,744

 

1,543

 

2,702

 

3,446

 

Fair value adjustments to costs of product sales

 

 

 

 

 

 

514

 

840

 

644

 

In-process research and development expense

 

 

 

 

 

5,447

 

1,551

 

 

 

Restructuring and severance related expenses

 

 

 

 

 

460

 

784

 

 

 

Non-GAAP adjusted operating income

 

$

2,119

 

$

2,439

 

$

4,848

 

$

4,842

 

$

5,669

 

$

7,302

 

$

11,726

 

$

8,622

 

 

 

 

Years ended December 31,

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

2003

 

2004

 

Apparatus and Instrumentation Business Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US GAAP operating income (loss)

 

$

2,119

 

$

2,412

 

$

1,196

 

$

4,855

 

$

7,788

 

$

9,678

 

$

10,718

 

$

12,536

 

Stock compensation expense

 

 

 

3,284

 

1,026

 

585

 

331

 

143

 

69

 

Amortization of intangible assets

 

 

27

 

368

 

604

 

956

 

595

 

891

 

1,582

 

Fair value adjustments to costs of product sales

 

 

 

 

 

 

 

336

 

258

 

In-process research and development expense

 

 

 

 

 

159

 

 

 

 

Restructuring and severance related expenses

 

 

 

 

 

 

474

 

 

 

Non-GAAP adjusted operating income

 

$

2,119

 

$

2,439

 

$

4,848

 

$

6,485

 

$

9,488

 

$

11,078

 

$

12,088

 

$

14,445

 

 

 

 

Years ended December 31,

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

2003

 

2004

 

Capital Equipment Business Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US GAAP operating income (loss)

 

$

 

$

 

$

 

$

 

$

(7,773

)

$

(3,784

)

$

492

 

$

(4,004

)

Stock compensation expense

 

 

 

 

 

23

 

 

 

83

 

Amortization of intangible assets

 

 

 

 

 

788

 

948

 

1,811

 

1,864

 

Fair value adjustments to costs of product sales

 

 

 

 

 

 

514

 

504

 

386

 

In-process research and development expense

 

 

 

 

 

5,288

 

1,551

 

 

 

Restructuring and severance related expenses

 

 

 

 

 

460

 

310

 

 

 

Non-GAAP adjusted operating income (loss)

 

$

 

$

 

$

 

$

 

$

(1,214

)

$

(461

)

$

2,807

 

$

(1,671

)

 

 

 

Years ended December 31,

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

2003

 

2004

 

Corporate Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US GAAP operating income (loss)

 

$

 

$

 

$

 

$

(15,293

)

$

(4,676

)

$

(4,253

)

$

(3,545

)

$

(4,152

)

Stock compensation expense

 

 

 

 

13,650

 

2,071

 

938

 

376

 

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

Fair value adjustments to costs of product sales

 

 

 

 

 

 

 

 

 

In-process research and development expense

 

 

 

 

 

 

 

 

 

Restructuring and severance related expenses

 

 

 

 

 

 

 

 

 

Non-GAAP adjusted operating income (loss)

 

$

 

$

 

$

 

$

(1,643

)

$

(2,605

)

$

(3,315

)

$

(3,169

)

$

(4,152

)