11/13/2024 | Press release | Distributed by Public on 11/13/2024 15:12
Consolidated Statements of Operations and Comprehensive Loss
|
|
|
|
|
||||
(unaudited, in thousands, except share and per share amounts)
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Revenue
|
|
$ 255,380
|
|
$ 305,147
|
|
$ 1,518,056
|
|
$ 1,655,255
|
Cost of revenue
|
|
152,364
|
|
177,093
|
|
828,683
|
|
938,765
|
Gross profit
|
|
103,016
|
|
128,054
|
|
689,373
|
|
716,490
|
Operating expenses
|
|
|
|
|
|
|
|
|
Research and development
|
|
70,777
|
|
65,517
|
|
304,558
|
|
301,001
|
Sales and marketing
|
|
73,180
|
|
58,601
|
|
290,609
|
|
267,518
|
General and administrative
|
|
28,428
|
|
32,297
|
|
142,252
|
|
168,518
|
Total operating expenses
|
|
172,385
|
|
156,415
|
|
737,419
|
|
737,037
|
Operating loss
|
|
(69,369)
|
|
(28,361)
|
|
(48,046)
|
|
(20,547)
|
Other income (expense), net
|
|
|
|
|
|
|
|
|
Interest income
|
|
2,327
|
|
2,661
|
|
11,965
|
|
10,201
|
Interest expense
|
|
(108)
|
|
(149)
|
|
(441)
|
|
(733)
|
Other income (expense), net
|
|
4,864
|
|
(6,696)
|
|
9,371
|
|
15,473
|
Total other income (expense), net
|
|
7,083
|
|
(4,184)
|
|
20,895
|
|
24,941
|
(Loss) income before (benefit from) provision for income taxes
|
|
(62,286)
|
|
(32,545)
|
|
(27,151)
|
|
4,394
|
(Benefit from) provision for income taxes
|
|
(9,193)
|
|
(1,306)
|
|
10,995
|
|
14,668
|
Net loss
|
|
$ (53,093)
|
|
$ (31,239)
|
|
$ (38,146)
|
|
$ (10,274)
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ (53,093)
|
|
$ (31,239)
|
|
$ (38,146)
|
|
$ (10,274)
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
Basic
|
|
$ (0.44)
|
|
$ (0.25)
|
|
$ (0.31)
|
|
$ (0.08)
|
Diluted
|
|
$ (0.44)
|
|
$ (0.25)
|
|
$ (0.31)
|
|
$ (0.08)
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in computing net loss per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
Basic
|
|
121,389,519
|
|
127,335,311
|
|
123,218,532
|
|
127,702,885
|
Diluted
|
|
121,389,519
|
|
127,335,311
|
|
123,218,532
|
|
127,702,885
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
Net loss
|
|
(53,093)
|
|
(31,239)
|
|
(38,146)
|
|
(10,274)
|
Change in foreign currency translation adjustment
|
|
1,872
|
|
2,035
|
|
1,604
|
|
153
|
Net unrealized gain on marketable securities
|
|
154
|
|
-
|
|
122
|
|
-
|
Comprehensive loss
|
|
$ (51,067)
|
|
$ (29,204)
|
|
$ (36,420)
|
|
$ (10,121)
|
Consolidated Balance Sheets
|
||||
(unaudited, in thousands, except par values)
|
||||
|
|
As of
|
||
|
|
September 28,
2024
|
|
September 30,
2023
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$ 169,732
|
|
$ 220,231
|
Marketable securities
|
|
51,426
|
|
-
|
Accounts receivable, net
|
|
44,513
|
|
67,583
|
Inventories
|
|
231,505
|
|
346,521
|
Prepaids and other current assets
|
|
53,910
|
|
25,296
|
Total current assets
|
|
551,086
|
|
659,631
|
Property and equipment, net
|
|
102,148
|
|
87,075
|
Operating lease right-of-use assets
|
|
50,175
|
|
48,918
|
Goodwill
|
|
82,854
|
|
80,420
|
Intangible assets, net
|
|
|
|
|
In-process research and development
|
|
73,770
|
|
69,791
|
Other intangible assets
|
|
14,266
|
|
20,218
|
Deferred tax assets
|
|
10,314
|
|
1,659
|
Other noncurrent assets
|
|
31,699
|
|
34,529
|
Total assets
|
|
$ 916,312
|
|
$ 1,002,241
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$ 194,590
|
|
$ 187,981
|
Accrued expenses
|
|
87,783
|
|
89,717
|
Accrued compensation
|
|
15,701
|
|
22,079
|
Deferred revenue, current
|
|
21,802
|
|
20,188
|
Other current liabilities
|
|
46,277
|
|
34,253
|
Total current liabilities
|
|
366,153
|
|
354,218
|
Operating lease liabilities, noncurrent
|
|
56,588
|
|
54,956
|
Deferred revenue, noncurrent
|
|
61,075
|
|
60,650
|
Deferred tax liabilities
|
|
60
|
|
9,846
|
Other noncurrent liabilities
|
|
3,816
|
|
3,914
|
Total liabilities
|
|
487,692
|
|
483,584
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock, $0.001 par value
|
|
123
|
|
130
|
Treasury stock
|
|
(17,096)
|
|
(72,586)
|
Additional paid-in capital
|
|
498,245
|
|
607,345
|
Accumulated deficit
|
|
(50,934)
|
|
(12,788)
|
Accumulated other comprehensive loss
|
|
(1,718)
|
|
(3,444)
|
Total stockholders' equity
|
|
428,620
|
|
518,657
|
Total liabilities and stockholders' equity
|
|
$ 916,312
|
|
$ 1,002,241
|
Consolidated Statements of Cash Flows
|
||||
(unaudited, dollars in thousands)
|
||||
|
|
Twelve Months Ended
|
||
|
|
September 28,
2024
|
|
September 30,
2023
|
Cash flows from operating activities
|
|
|
|
|
Net loss
|
|
$ (38,146)
|
|
$ (10,274)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
Stock-based compensation expense
|
|
84,294
|
|
76,857
|
Depreciation and amortization
|
|
52,378
|
|
48,969
|
Provision for inventory obsolescence
|
|
8,894
|
|
20,640
|
Restructuring and abandonment charges
|
|
2,204
|
|
5,533
|
Deferred income taxes
|
|
(18,922)
|
|
(583)
|
Other
|
|
3,701
|
|
5,535
|
Foreign currency transaction gains
|
|
(7,276)
|
|
(7,335)
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
23,044
|
|
32,120
|
Inventories
|
|
106,122
|
|
87,004
|
Other assets
|
|
(28,775)
|
|
10,470
|
Accounts payable and accrued expenses
|
|
(789)
|
|
(162,345)
|
Accrued compensation
|
|
(6,775)
|
|
(2,185)
|
Deferred revenue
|
|
304
|
|
(4,576)
|
Other liabilities
|
|
9,648
|
|
576
|
Net cash provided by operating activities
|
|
189,906
|
|
100,406
|
Cash flows from investing activities
|
|
|
|
|
Purchases of marketable securities
|
|
(90,495)
|
|
-
|
Purchases of property and equipment and intangible assets
|
|
(55,247)
|
|
(50,286)
|
Maturities of marketable securities
|
|
40,500
|
|
-
|
Net cash used in investing activities
|
|
(105,242)
|
|
(50,286)
|
Cash flows from financing activities
|
|
|
|
|
Payments for repurchase of common stock
|
|
(129,018)
|
|
(100,064)
|
Payments for repurchase of common stock related to shares withheld for tax in connection with vesting of restricted stock units
|
|
(25,344)
|
|
(29,874)
|
Proceeds from exercise of stock options
|
|
17,053
|
|
21,346
|
Net cash used in financing activities
|
|
(137,309)
|
|
(108,592)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
2,146
|
|
3,848
|
Net decrease in cash and cash equivalents
|
|
(50,499)
|
|
(54,624)
|
Cash and cash equivalents
|
|
|
|
|
Beginning of period
|
|
220,231
|
|
274,855
|
End of period
|
|
$ 169,732
|
|
$ 220,231
|
Supplemental disclosure
|
|
|
|
|
Cash paid for interest
|
|
$ 256
|
|
$ 1,330
|
Cash paid for taxes, net of refunds
|
|
$ 21,206
|
|
$ 9,522
|
Cash paid for amounts included in the measurement of lease liabilities
|
|
$ 11,008
|
|
$ 14,218
|
Supplemental disclosure of non-cash investing and financing activities
|
|
|
|
|
Purchases of property and equipment in accounts payable and accrued expenses
|
|
$ 7,878
|
|
$ 2,784
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
|
$ 11,492
|
|
$ 31,692
|
Excise tax on share repurchases, accrued but not paid
|
|
$ 602
|
|
$ -
|
Change in estimate of asset retirement obligations
|
|
$ -
|
|
$ 2,290
|
Reconciliation of GAAP to Non-GAAP Cost of Revenue and Gross Profit
|
|
|
|
|
||||
(unaudited, in thousands, except percentages)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Reconciliation of GAAP cost of revenue
|
|
|
|
|
|
|
|
|
GAAP cost of revenue
|
|
$ 152,364
|
|
$ 177,093
|
|
$ 828,683
|
|
$ 938,765
|
Stock-based compensation expense
|
|
620
|
|
437
|
|
2,614
|
|
2,038
|
Amortization of intangibles
|
|
973
|
|
973
|
|
3,891
|
|
4,103
|
Non-GAAP cost of revenue
|
|
$ 150,771
|
|
$ 175,683
|
|
$ 822,178
|
|
$ 932,624
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP gross profit
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$ 103,016
|
|
$ 128,054
|
|
$ 689,373
|
|
$ 716,490
|
Stock-based compensation expense
|
|
620
|
|
437
|
|
2,614
|
|
2,038
|
Amortization of intangibles
|
|
973
|
|
973
|
|
3,891
|
|
4,103
|
Non-GAAP gross profit
|
|
$ 104,609
|
|
$ 129,464
|
|
$ 695,878
|
|
$ 722,631
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
40.3%
|
|
42.0%
|
|
45.4%
|
|
43.3%
|
Non-GAAP gross margin
|
|
41.0%
|
|
42.4%
|
|
45.8%
|
|
43.7%
|
Reconciliation of Selected Non-GAAP Financial Measures
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Research and Development (GAAP)
|
|
$ 70,777
|
|
$ 65,517
|
|
$ 304,558
|
|
$ 301,001
|
Stock-based compensation
|
|
8,780
|
|
8,177
|
|
37,913
|
|
35,530
|
Amortization of intangibles
|
|
497
|
|
496
|
|
1,985
|
|
1,983
|
Restructuring and abandonment costs
|
|
4,942
|
|
188
|
|
5,743
|
|
6,556
|
Research and Development (Non-GAAP)
|
|
$ 56,558
|
|
$ 56,656
|
|
$ 258,917
|
|
$ 256,932
|
|
|
|
|
|
|
|
|
|
Sales and Marketing (GAAP)
|
|
$ 73,180
|
|
$ 58,601
|
|
$ 290,609
|
|
$ 267,518
|
Stock-based compensation
|
|
4,201
|
|
3,499
|
|
17,499
|
|
15,677
|
Amortization of intangibles
|
|
-
|
|
-
|
|
-
|
|
-
|
Restructuring and abandonment costs
|
|
2,473
|
|
180
|
|
2,770
|
|
5,635
|
Sales and Marketing (Non-GAAP)
|
|
$ 66,506
|
|
$ 54,922
|
|
$ 270,340
|
|
$ 246,206
|
|
|
|
|
|
|
|
|
|
General and Administrative (GAAP)
|
|
28,428
|
|
32,297
|
|
142,252
|
|
168,518
|
Stock-based compensation
|
|
5,732
|
|
5,195
|
|
26,268
|
|
23,612
|
Legal and transaction related costs
|
|
182
|
|
2,944
|
|
7,383
|
|
32,950
|
Amortization of intangibles
|
|
24
|
|
24
|
|
96
|
|
96
|
Restructuring and abandonment costs
|
|
2,571
|
|
106
|
|
3,340
|
|
3,458
|
Adjusted General and Administrative (Non-GAAP)
|
|
$ 19,919
|
|
$ 24,028
|
|
$ 105,165
|
|
$ 108,402
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses (GAAP)
|
|
$ 172,385
|
|
$ 156,415
|
|
$ 737,419
|
|
$ 737,037
|
Stock-based compensation
|
|
18,713
|
|
16,871
|
|
81,680
|
|
74,819
|
Legal and transaction related costs
|
|
182
|
|
2,944
|
|
7,383
|
|
32,950
|
Amortization of intangibles
|
|
521
|
|
520
|
|
2,081
|
|
2,079
|
Restructuring and abandonment costs
|
|
9,986
|
|
474
|
|
11,853
|
|
15,649
|
Adjusted Operating Expenses (Non-GAAP)
|
|
$ 142,983
|
|
$ 135,606
|
|
$ 634,422
|
|
$ 611,540
|
|
|
|
|
|
|
|
|
|
Total Operating Loss (GAAP)
|
|
$ (69,369)
|
|
$ (28,361)
|
|
$ (48,046)
|
|
$ (20,547)
|
Stock-based compensation
|
|
19,333
|
|
17,308
|
|
84,294
|
|
76,857
|
Legal and transaction related costs
|
|
182
|
|
2,944
|
|
7,383
|
|
32,950
|
Amortization of intangibles
|
|
1,494
|
|
1,493
|
|
5,972
|
|
6,182
|
Restructuring and abandonment costs
|
|
9,986
|
|
474
|
|
11,853
|
|
15,649
|
Adjusted Operating (Loss) Income (Non-GAAP)
|
|
$ (38,374)
|
|
$ (6,142)
|
|
$ 61,456
|
|
$ 111,091
|
Depreciation
|
|
15,730
|
|
12,422
|
|
46,406
|
|
42,787
|
Adjusted EBITDA (Non-GAAP)
|
|
$ (22,644)
|
|
$ 6,280
|
|
$ 107,862
|
|
$ 153,878
|
Reconciliation of Net Loss to Adjusted EBITDA
|
|
|
|
|
||||
(unaudited, dollars in thousands except percentages)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
(In thousands, except percentages)
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ (53,093)
|
|
$ (31,239)
|
|
$ (38,146)
|
|
$ (10,274)
|
Add (deduct):
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
17,224
|
|
13,915
|
|
52,378
|
|
48,969
|
Stock-based compensation expense
|
|
19,333
|
|
17,308
|
|
84,294
|
|
76,857
|
Interest income
|
|
(2,327)
|
|
(2,661)
|
|
(11,965)
|
|
(10,201)
|
Interest expense
|
|
108
|
|
149
|
|
441
|
|
733
|
Other expense (income), net
|
|
(4,864)
|
|
6,696
|
|
(9,371)
|
|
(15,473)
|
(Benefit from) provision for income taxes
|
|
(9,193)
|
|
(1,306)
|
|
10,995
|
|
14,668
|
Legal and transaction related costs (1)
|
|
182
|
|
2,944
|
|
7,383
|
|
32,950
|
Restructuring and abandonment costs (2)
|
|
9,986
|
|
474
|
|
11,853
|
|
15,649
|
Adjusted EBITDA
|
|
$ (22,644)
|
|
$ 6,280
|
|
$ 107,862
|
|
$ 153,878
|
Revenue
|
|
$ 255,380
|
|
$ 305,147
|
|
$ 1,518,056
|
|
$ 1,655,255
|
Net loss margin
|
|
(20.8)%
|
|
(10.2)%
|
|
(2.5)%
|
|
(0.6)%
|
Adjusted EBITDA margin
|
|
(8.9)%
|
|
2.1%
|
|
7.1%
|
|
9.3%
|
(1) Legal and transaction-related costs consist of expenses related to our intellectual property ("IP") litigation against Alphabet and Google, as well as legal and transaction costs associated with our acquisition activity, which we do not consider representative of our underlying operating performance.
|
||||||||
(2) Restructuring and abandonment costs relate to the restructuring plan we initiated on August 14, 2024 to reduce our cost base, including a reduction in force involving approximately 6% of our employees, and nominal remaining costs incurred related to the restructuring plan initiated on June 14, 2023.
|
Reconciliation of GAAP Net Loss to Non-GAAP Net (Loss) Income
|
|
|
|
|
||||
(unaudited, in thousands, except share and per share amounts)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Reconciliation of GAAP net loss
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$ (53,093)
|
|
$ (31,239)
|
|
$ (38,146)
|
|
$ (10,274)
|
Stock-based compensation expense
|
|
19,333
|
|
17,308
|
|
84,294
|
|
76,857
|
Legal and transaction related costs
|
|
182
|
|
2,944
|
|
7,383
|
|
32,950
|
Amortization of intangibles
|
|
1,494
|
|
1,493
|
|
5,972
|
|
6,182
|
Restructuring and abandonment costs
|
|
9,986
|
|
474
|
|
11,853
|
|
15,649
|
Non-GAAP net (loss) income
|
|
$ (22,098)
|
|
$ (9,020)
|
|
$ 71,356
|
|
$ 121,364
|
|
|
|
|
|
|
|
|
|
Reconciliation of net loss per share
|
|
|
|
|
|
|
|
|
GAAP net loss per share, diluted
|
|
$ (0.44)
|
|
$ (0.25)
|
|
$ (0.31)
|
|
$ (0.08)
|
Non-GAAP adjustments to net loss per share
|
|
0.26
|
|
0.18
|
|
0.87
|
|
1.00
|
Non-GAAP net (loss) income per share, diluted
|
|
$ (0.18)
|
|
$ (0.07)
|
|
$ 0.56
|
|
$ 0.92
|
Weighted-average shares used in GAAP per share calculation, diluted
|
|
121,389,519
|
|
127,335,311
|
|
123,218,532
|
|
127,702,885
|
Weighted-average shares used in non-GAAP per share calculation, diluted
|
|
121,389,519
|
|
127,335,311
|
|
126,783,859
|
|
131,947,092
|
Note: Certain figures may not sum due to rounding
|
|
|
|
|
|
|
|
|
Reconciliation of Cash Flows (Used in) Provided by Operating Activities to Free Cash Flow
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Cash flows (used in) provided by operating activities
|
|
$ (37,734)
|
|
$ 22,195
|
|
$ 189,906
|
|
$ 100,406
|
Less: Purchases of property and equipment
|
|
(15,770)
|
|
(10,201)
|
|
(55,247)
|
|
(50,286)
|
Free cash flow
|
|
$ (53,504)
|
|
$ 11,994
|
|
$ 134,659
|
|
$ 50,120
|
Revenue by Product Category
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
(In thousands)
|
|
|
|
|
|
|
|
|
Sonos speakers
|
|
$ 178,226
|
|
$ 223,323
|
|
$ 1,169,604
|
|
$ 1,293,440
|
Sonos system products
|
|
58,731
|
|
62,316
|
|
267,744
|
|
285,064
|
Partner products and other revenue
|
|
18,423
|
|
19,508
|
|
80,708
|
|
76,751
|
Total revenue
|
|
$ 255,380
|
|
$ 305,147
|
|
$ 1,518,056
|
|
$ 1,655,255
|
Revenue by Geographical Region
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Americas
|
|
$ 177,533
|
|
$ 203,531
|
|
$ 1,004,770
|
|
$ 1,048,245
|
Europe, Middle East and Africa
|
|
58,353
|
|
83,374
|
|
430,428
|
|
518,179
|
Asia Pacific
|
|
19,494
|
|
18,242
|
|
82,858
|
|
88,831
|
Total revenue
|
|
$ 255,380
|
|
$ 305,147
|
|
$ 1,518,056
|
|
$ 1,655,255
|
Stock-based Compensation
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
(In thousands)
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$ 620
|
|
$ 437
|
|
$ 2,614
|
|
$ 2,038
|
Research and development
|
|
8,780
|
|
8,177
|
|
37,913
|
|
35,530
|
Sales and marketing
|
|
4,201
|
|
3,499
|
|
17,499
|
|
15,677
|
General and administrative
|
|
5,732
|
|
5,195
|
|
26,268
|
|
23,612
|
Total stock-based compensation expense
|
|
$ 19,333
|
|
$ 17,308
|
|
$ 84,294
|
|
$ 76,857
|
Amortization of Intangibles
|
|
|
|
|
||||
(unaudited, dollars in thousands)
|
|
|
|
|
||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Cost of revenue
|
|
$ 973
|
|
$ 973
|
|
$ 3,891
|
|
$ 4,103
|
Research and development
|
|
497
|
|
496
|
|
1,985
|
|
1,983
|
Sales and marketing
|
|
-
|
|
-
|
|
-
|
|
-
|
General and administrative
|
|
24
|
|
24
|
|
96
|
|
96
|
Total amortization of intangibles
|
|
$ 1,494
|
|
$ 1,493
|
|
$ 5,972
|
|
$ 6,182
|