DELAND, Fla., Oct. 01, 2018 (GLOBE NEWSWIRE) -- ARC Group Worldwide, Inc. (“ARC” or the “Company”) (NASDAQ: ARCW), a leading global provider of advanced manufacturing and metal 3D printing solutions, today reported its results for the fourth quarter and fiscal year ending June 30, 2018.
Highlights for the fourth quarter fiscal year 2018 compared to the fourth quarter fiscal year 2017:
- Sales of $22.7 million, an increase of 2.4%;
- Gross profit of $1.9 million, an increase of 186.6%;
- EBITDA from Continuing Operations of $1.4 million, an increase of 117.1%
Highlights for the fourth quarter fiscal year 2018, compared to the third quarter fiscal year 2018:
- Sales of $22.7 million, an increase of 5.7%;
- Gross profit of $1.9 million, an increase of 68.4%;
- EBITDA from Continuing Operations of $1.4 million, an increase of 335.7%;
Highlights for the fiscal year 2018:
- Executed a cost savings program that amounted to $9.8 million;
- Successful rights offering generated $10.0 million of gross proceeds;
- Inventory reduction program that improved liquidity by $2.1 million;
Quarterly Financial Summary
Fiscal fourth quarter 2018 Revenue from Continuing Operations was $22.7 million, compared to $22.1 million in fourth quarter 2017. The increase in revenue was primarily driven by higher metal injection molding (“MIM”) and plastics sales, and the combination of higher sales with higher order volumes in the aerospace, medical and firearms and defense markets.
Fiscal fourth quarter 2018 Gross Profit from Continuing Operations was $1.9 million, compared to a gross deficit of $(2.2) million in fiscal fourth quarter 2017. This increase was primarily the result of ongoing cost reduction initiatives. Further, there were charges in 2017 related to inventory of $1.9 million for write-off of tools, inventory and associated parts.
EBITDA from Continuing Operations was $1.4 million in the fiscal fourth quarter 2018 compared to $(8.1) million in the fiscal fourth quarter 2017. Similar to Gross Profit, EBITDA was positively impacted by the increased revenues and lower costs. Additionally, the Company recognized a goodwill impairment of $3.3 million in the prior year
Fiscal fourth quarter 2018 revenue from Continuing Operations was $22.7 million, compared to $21.5 million in the prior sequential period. The increase in revenue was primarily driven by higher MIM and plastics sales. Additionally, we have increased our sales staff and have created an improved market approach that is expected to continue to drive sales orders in the aerospace, medical, firearms and defense markets.
Gross Profit from Continuing Operations was $1.9 million in the fiscal fourth quarter, compared to $1.1 million in the previous sequential quarter. This improvement was achieved despite expenses of $1.3 million incurred due to planned, ongoing inventory reductions, primarily in our Colorado MIM entity.
EBITDA from Continuing Operations was $1.4 million in the fiscal fourth quarter compared to $0.3 million in the prior sequential quarter. EBITDA was positively impacted by the increased revenues and lower costs. These gains were partially offset by the aforementioned inventory reduction efforts of $1.3 million, which added additional expense in the third fiscal quarter.
Fiscal fourth quarter Cash Flow used in Operations was $(0.2) compared to $1.3 million provided by operations in the prior sequential quarter The decrease in Cash Flow from Operations was primarily from reduction of accrued expenses and other liabilities of $0.7 million and accounts payable of $0.4 million as part of payments made from the proceeds of the rights offering.
Annual Financial Summary
Fiscal year 2018 revenue from Continuing Operations was $82.4 million, compared to $99.1 million in the prior year. The decrease is primarily the result of lower overall demand in the defense industry during the first two quarters of fiscal 2018. We have seen a material improvement in defense orders in the last two quarters of 2018.
Gross Profit from Continuing Operations was $4.0 million in the fiscal year 2018, compared to $9.8 million in the prior year. The aforementioned revenue decline and the expenses of $3.3 million incurred due to a planned and recently completed one time inventory reduction program and associated under-absorbed fixed costs, primarily in our Colorado MIM entity were the primary causes for the decrease.
EBITDA from Continuing Operations was $0.9 million in the fiscal year 2018 compared to $(2.9) million in the prior fiscal year. The decline in Gross Profit was more than offset by cost savings program that was undertaken in the first half of fiscal year 2018 and an impairment charge in the fourth quarter of fiscal year of 2017.
Fiscal year 2018 Cash Flow used in Operations was a cash outflow of $(0.6) compared to a cash inflow in 2017 of $2.9 million, provided by operations in the prior fiscal year. The decrease is primarily related to a decrease in accrued expenses and other liabilities of $2.4 million as part of payments made from the proceeds of the rights offering and improved collection efforts on receivables, reducing past due receivables by $1.5 million.
The Company has completed the cost reduction and cost savings efforts as of June 30, 2018. Additionally, we believe that the increased customer orders noted in fourth quarter of 2018 will continue. Based on these factors, we believe the sustainable increase in margins and EBITDA will continue into the first quarter of 2019.
ARC’s CEO, Alan Quasha, commented, “The Company has made great strides this last fiscal year, specifically in the second half. We had a rough start, which was largely due to still dealing with issues of the prior year in inventory and a hit to the defense industry sales in quarters one and two. The team implemented an effective cost reduction program that reduced expenses by roughly $9.8 million for the year. This last year we also repositioned our sales efforts in both the PCG and Stampings groups to further diversify our customer base. Furthermore, there was success in our rights offering that raised $10 million for the Company. The toughest decision we faced this year, and one that was concluded on our July 17, 2018 board meeting, is that we plan to sell the 3DMT division. While we think this is a fantastic business, the Company has decided to focus all efforts and resources on our core operations and continue improving our cash flows and operations of our PCG and Stamping divisions. On July 25, we engaged a firm to assist us in this sale. For reference, we have included in the appendix an unaudited pro forma of our fourth quarter and fiscal year 2018 results without the 3DMT division. We still have a ways to go, but there is strong momentum and we believe the results of quarter four speak to our continued focus on operating improvement that will be seen throughout fiscal 2019.”
GAAP to Non-GAAP Reconciliation
The Company has provided non-GAAP financial information to provide additional, meaningful comparisons of current results to prior periods’ results by excluding items that the Company does not believe are representative or indicative of its results of operations. Non-GAAP financial measures are not in accordance with, or an alternative for, generally accepted accounting principles in the United States. The Company’s non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures, and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP. Specifically, EBITDA from Continuing Operations, EBITDA Margin from Continuing Operations, Facility EBITDA from Continuing Operations, Facility EBITDA Margin from Continuing Operations, Adjusted Earnings, and Adjusted Earnings Per Share are non-GAAP financial measures. EBITDA Margin from Continuing Operations and Facility EBITDA Margin from Continuing Operations are calculated by dividing EBITDA from Continuing Operations and Facility EBITDA from Continuing Operations, respectively, by sales.
The reconciliation to GAAP is as follows (dollars in thousands):
| June 30 | June 30 | ||||||||
| For the three months ended: | 2018 | 2017 | |||||||
| Net Loss | $ | (2,190 | ) | $ | (10,296 | ) | |||
| Interest Expense, Net | 816 | 1,006 | |||||||
| Income Taxes | 172 | (1,450 | ) | ||||||
| Depreciation and Amortization | 2,593 | 2,498 | |||||||
| Adjustment to Exclude Loss (Gain) from Discontinued Operations | — | 121 | |||||||
| EBITDA from Continuing Operations | $ | 1,391 | $ | (8,121 | ) | ||||
| EBITDA Margin from Continuing Operations | 6.1 | % | (36.7 | ) | % | ||||
| Corporate Expenses | 396 | 2,215 | |||||||
| Facility EBITDA from Continuing Operations | $ | 1,787 | $ | (5,906 | ) | ||||
| Facility EBITDA Margin from Continuing Operations | 7.9 | % | (26.7 | ) | % | ||||
| Net Loss | $ | (2,190 | ) | $ | (10,296 | ) | |||
| Adjustment to Exclude Loss from Discontinued Operations, Net of Tax | — | 121 | |||||||
| Inventory Write-Offs | 1,070 | 4,982 | |||||||
| Goodwill Impairments | — | 3,303 | |||||||
| Non-Recurring Losses | — | 435 | |||||||
| Reorganization/Transaction Expenses | — | 1,003 | |||||||
| Adjusted Earnings | $ | (1,120 | ) | $ | (452 | ) | |||
| Adjusted Earnings Per Share | $ | (0.05 | ) | $ | (0.02 | ) | |||
| Weighted Average Common Shares Outstanding | 23,308,516 | 18,171,626 | |||||||
EBITDA from Continuing Operations excludes interest expense, net and income taxes as these items are associated with our capitalization and tax structures. EBITDA from Continuing Operations also excludes depreciation and amortization expense as these non-cash expenses reflect the impact of prior capital expenditure decisions, which may not be indicative of future capital expenditure requirements. EBITDA from Continuing Operations excludes the (income) or loss associated with discontinued operations.
Facility EBITDA from Continuing Operations consists of EBITDA from our operating segments, which excludes Corporate Expenses. We believe this is a meaningful measurement of the operating performance of our manufacturing facilities. Corporate Expenses primarily consist of costs not allocated to our manufacturing facilities, such as compensation related costs for employees assigned to corporate, board of directors’ fees and expenses, professional fees, insurance costs, and marketing costs.
Adjusted Earnings removes the impact of reorganization/transaction related expenses and the impact of discontinued operations. Reorganization expenses are primarily labor and labor related costs associated with the termination of employees. Transaction expenses are primarily professional fees related to the refinancing of debt and the sale of non-core assets.
About ARC Group Worldwide
ARC Group Worldwide, Inc. is a global advanced manufacturing and metal 3D printing service provider focused on accelerating speed to market for its customers. ARC provides a holistic set of precision manufacturing solutions, from design and prototyping through full run production. These solutions include metal injection molding, metal 3D printing, metal stamping, plastic injection molding, clean room injection molding, thixomolding, and rapid and conformal tooling. Further, ARC utilizes technology to improve automation in manufacturing through robotics, software and process automation, and lean manufacturing to improve efficiency.
Forward Looking Statements
This press release may contain "forward-looking" statements as defined in the Private Securities Litigation Reform Act of 1995, which are based on ARC's current expectations, estimates, and projections about future events. These include, but are not limited to, statements, if any, regarding business plans, pro-forma statements, and financial projections, including ARC's ability to expand its services and realize growth. These statements are not historical facts or guarantees of future performance, events, or results. Such statements involve potential risks and uncertainties, and the general effects of financial, economic, and regulatory conditions affecting our industries. Accordingly, actual results may differ materially. ARC does not have any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. For further information on risks and uncertainties that could affect ARC’s business, financial condition and results of operations, readers are encouraged to review Item 1A. – Risk Factors and all other disclosures appearing in ARC’s Form 10-K for the fiscal year ended June 30, 2018, as well as other documents ARC files from time to time with the Securities and Exchange Commission.
CONTACT:
Investor Relations
PHONE: (303) 467-5236
Email: InvestorRelations@arcw.com
| ARC Group Worldwide, Inc. | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| (in thousands, except for share and per share amounts) | ||||||||||||||||
| For the three months ended | For the years ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Sales | $ | 22,673 | $ | 22,147 | $ | 82,438 | $ | 99,069 | ||||||||
| Cost of sales | 20,811 | 24,298 | 78,416 | 89,247 | ||||||||||||
| Gross profit | 1,862 | (2,151 | ) | 4,022 | 9,822 | |||||||||||
| Selling, general and administrative | 3,335 | 4,942 | 13,634 | 19,263 | ||||||||||||
| Goodwill impairment charges | — | 3,303 | — | 3,303 | ||||||||||||
| Income from operations | (1,473 | ) | (10,396 | ) | (9,612 | ) | (12,744 | ) | ||||||||
| Other (expense) income, net | (816 | ) | (223 | ) | 298 | 670 | ||||||||||
| Interest expense, net | 271 | (1,006 | ) | (3,625 | ) | (4,008 | ) | |||||||||
| Loss on extinguishment of debt | — | — | — | (723 | ) | |||||||||||
| (Loss) income before income taxes | (2,018 | ) | (11,625 | ) | (12,939 | ) | (16,805 | ) | ||||||||
| Income tax benefit (expense) | (172 | ) | 1,450 | 35 | 2,631 | |||||||||||
| Net loss from continuing operations | (2,190 | ) | (10,175 | ) | (12,904 | ) | (14,174 | ) | ||||||||
| Gain on sale of subsidiary and income from discontinued operations, net of tax | — | (121 | ) | (276 | ) | 4,001 | ||||||||||
| Net income (loss) | $ | (2,190 | ) | $ | (10,296 | ) | $ | (13,180 | ) | $ | (10,173 | ) | ||||
| Net income attributable to non-controlling interest | ||||||||||||||||
| Continuing operations | — | — | — | (22 | ) | |||||||||||
| Discontinued operations | — | — | — | (4 | ) | |||||||||||
| Net income attributable to non-controlling interest | — | — | — | (26 | ) | |||||||||||
| Net loss attributable to ARC Group Worldwide, Inc. | (2,190 | ) | (10,296 | ) | (13,180 | ) | (10,147 | ) | ||||||||
| Net loss per common share, basic and diluted: | ||||||||||||||||
| Continuing operations | $ | (0.09 | ) | $ | (0.56 | ) | $ | (0.65 | ) | $ | (0.78 | ) | ||||
| Discontinued operations | $ | — | $ | (0.01 | ) | $ | (0.01 | ) | $ | 0.22 | ||||||
| Attributable to ARC Group Worldwide, Inc. | $ | (0.09 | ) | $ | (0.57 | ) | $ | (0.66 | ) | $ | (0.56 | ) | ||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic and diluted | 23,308,516 | 18,171,626 | 19,936,074 | 18,142,719 | ||||||||||||
| ARC Group Worldwide, Inc. | ||||||||
| Consolidated Balance Sheets | ||||||||
| (in thousands, except share data) | ||||||||
| As of June 30, | ||||||||
| 2018 | 2017 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash | $ | 365 | $ | 593 | ||||
| Accounts receivable, net | 11,251 | 10,488 | ||||||
| Inventories, net | 12,327 | 14,369 | ||||||
| Prepaid expenses and other current assets | 2,955 | 3,152 | ||||||
| Current assets of discontinued operations | — | 1,452 | ||||||
| Total current assets | 26,898 | 30,054 | ||||||
| Property and equipment, net | 39,980 | 41,349 | ||||||
| Goodwill | 6,412 | 6,412 | ||||||
| Intangible assets, net | 16,270 | 19,624 | ||||||
| Other | 373 | 291 | ||||||
| Long-term assets of discontinued operations | — | 1,893 | ||||||
| Total assets | $ | 89,933 | $ | 99,623 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 11,704 | $ | 8,681 | ||||
| Accrued expenses and other current liabilities | 2,090 | 3,273 | ||||||
| Deferred revenue | 825 | 1,165 | ||||||
| Bank borrowings, current portion of long-term debt | 1,721 | 1,701 | ||||||
| Capital lease obligations, current portion | 1,429 | 1,470 | ||||||
| Accrued escrow obligations, current portion | 943 | 1,212 | ||||||
| Current liabilities of discontinued operations | — | 283 | ||||||
| Total current liabilities | 18,712 | 17,785 | ||||||
| Long-term debt, net of current portion | 37,013 | 42,822 | ||||||
| Capital lease obligations, net of current portion | 1,079 | 1,888 | ||||||
| Accrued escrow obligations, net of current portion | — | 1,184 | ||||||
| Other long-term liabilities | 965 | 1,017 | ||||||
| Long-term liabilities of discontinued operations | — | 260 | ||||||
| Total liabilities | 57,769 | 64,956 | ||||||
| Commitments and contingencies (Note 12) | ||||||||
| Stockholders' Equity: | ||||||||
| Preferred stock, $0.001 par value, 2,000,000 shares authorized, no shares issued and outstanding | — | — | ||||||
| Common stock, $0.0005 par value, 250,000,000 shares authorized; 23,324,316 shares issued and 23,315,915 shares issued and outstanding at June 30, 2018, and 18,180,027 shares issued and 18,171,626 shares issued and outstanding at June 30, 2017 | 12 | 10 | ||||||
| Treasury stock, at cost; 8,401 shares at June 30, 2018 and June 30, 2017 | (94 | ) | (94 | ) | ||||
| Additional paid-in capital | 41,829 | 31,109 | ||||||
| Retained earnings (accumulated deficit) | (9,627 | ) | 3,569 | |||||
| Accumulated other comprehensive income | 44 | 73 | ||||||
| Total stockholders'equity | 32,164 | 34,667 | ||||||
| Total liabilities and stockholders' equity | $ | 89,933 | $ | 99,623 | ||||
| ARC Group Worldwide, Inc. | ||||||||
| Consolidated Statements of Cash Flows | ||||||||
| (in thousands) | ||||||||
| For the Years ended June 30, | ||||||||
| 2018 | 2017 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (13,180 | ) | $ | (10,173 | ) | ||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | ||||||||
| Depreciation and amortization | 10,223 | 9,930 | ||||||
| Share-based compensation expense | 714 | 752 | ||||||
| Loss on disposal of assets | — | 293 | ||||||
| Loss on sale of asset | 178 | — | ||||||
| Loss (gain) on sale of subsidiaries | 109 | (5,485 | ) | |||||
| Goodwill impairment charges | — | 3,303 | ||||||
| Bad debt expense and other | (6 | ) | 173 | |||||
| Deferred income taxes | — | (407 | ) | |||||
| Changes in working capital: | ||||||||
| Accounts receivable | (631 | ) | 2,597 | |||||
| Inventory | 1,876 | 1,120 | ||||||
| Prepaid expenses and other assets | 177 | 480 | ||||||
| Accounts payable | 2,768 | 1,068 | ||||||
| Accrued expenses and other current liabilities | (2,445 | ) | (509 | ) | ||||
| Deferred revenue | (339 | ) | (292 | ) | ||||
| Net cash (used in) provided by operating activities | (556 | ) | 2,850 | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (5,144 | ) | (6,641 | ) | ||||
| Proceeds from sale of subsidiary | 3,000 | 10,538 | ||||||
| Net cash (used in) provided by investing activities | (2,144 | ) | 3,897 | |||||
| Cash flows from financing activities: | ||||||||
| Proceeds from debt issuance | 94,053 | 118,124 | ||||||
| Repayments of long-term debt and capital lease obligations | (101,659 | ) | (127,468 | ) | ||||
| Proceeds from rights offering, net | 9,785 | — | ||||||
| Payment of distributions to non-controlling membership interests from the sale of subsidiary | — | (453 | ) | |||||
| Purchase of non-controlling membership interests | — | (235 | ) | |||||
| Issuance of common stock under employee stock purchase plan and exercise of stock options | 208 | 98 | ||||||
| Net cash provided by (used in) financing activities | 2,387 | (9,934 | ) | |||||
| Effect of exchange rates on cash | 85 | 160 | ||||||
| Net decrease in cash | (228 | ) | (3,027 | ) | ||||
| Cash, beginning of period | 593 | 3,620 | ||||||
| Cash, end of period | $ | 365 | $ | 593 | ||||
| Supplemental disclosures of cash flow information: | ||||||||
| Cash paid for interest | $ | 1,948 | $ | 3,303 | ||||
| Cash paid for income taxes, net of refunds | $ | 137 | $ | (849 | ) | |||
| ARC Group Worldwide, Inc. | ||||||||||||||||
| Consolidated Segment Information | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Three months ended | Fiscal Years Ended June 30, | |||||||||||||||
| June 30, | June 30, | 2018 | 2017 | |||||||||||||
| 2018 | 2017 | |||||||||||||||
| Sales: | ||||||||||||||||
| Precision Components Group | $ | 16,993 | $ | 16,316 | $ | 60,643 | $ | 75,053 | ||||||||
| Stamping Group | 5,466 | 5,073 | 19,376 | 21,061 | ||||||||||||
| 3DMT Group | 214 | 758 | 2,419 | 2,528 | ||||||||||||
| Wireless Group | — | — | — | 427 | ||||||||||||
| Consolidated sales | $ | 22,673 | $ | 22,147 | $ | 82,438 | $ | 99,069 | ||||||||
| Operating costs: | ||||||||||||||||
| Precision Components Group | $ | 17,223 | $ | 21,117 | $ | 64,592 | $ | 80,133 | ||||||||
| Stamping Group | 5,040 | 5,654 | 19,698 | 21,766 | ||||||||||||
| 3DMT Group | 1,166 | 3,910 | 4,353 | 3,963 | ||||||||||||
| Wireless Group | — | 9 | — | 554 | ||||||||||||
| Consolidated operating costs | $ | 23,429 | $ | 30,690 | $ | 88,643 | $ | 106,416 | ||||||||
| Segment operating income (loss): | ||||||||||||||||
| Precision Components Group | $ | (230 | ) | $ | (4,801 | ) | $ | (3,949 | ) | $ | (5,080 | ) | ||||
| Stamping Group | 426 | (581 | ) | (322 | ) | (705 | ) | |||||||||
| 3DMT Group | (952 | ) | (3,152 | ) | (1,934 | ) | (1,435 | ) | ||||||||
| Wireless Group | — | (9 | ) | — | (127 | ) | ||||||||||
| Corporate | (717 | ) | (1,853 | ) | (3,407 | ) | (5,397 | ) | ||||||||
| Total segment operating loss | $ | (1,473 | ) | $ | (10,396 | ) | $ | (9,612 | ) | $ | (12,744 | ) | ||||
| Interest expense, net | (816 | ) | (1,006 | ) | (3,625 | ) | (4,008 | ) | ||||||||
| Loss on extinguishment of debt | — | — | — | (723 | ) | |||||||||||
| Other income (loss), net | 271 | (223 | ) | 298 | 670 | |||||||||||
| Non-operating expense | (545 | ) | (1,229 | ) | (3,327 | ) | (4,061 | ) | ||||||||
| Consolidated loss before income taxes and non-controlling interest | $ | (2,018 | ) | $ | (11,625 | ) | $ | (12,939 | ) | $ | (16,805 | ) | ||||
| ARC Group Worldwide, Inc. | ||||||||||||||||
| Pro Forma Consolidated Segment Information Excluding 3DMT | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Three months ended | Fiscal Years Ended June 30, | |||||||||||||||
| June 30, | June 30, | 2018 | 2017 | |||||||||||||
| 2018 | 2017 | |||||||||||||||
| Sales: | ||||||||||||||||
| Precision Components Group | $ | 16,993 | $ | 16,316 | $ | 60,643 | $ | 75,053 | ||||||||
| Stamping Group | 5,466 | 5,073 | 19,376 | 21,061 | ||||||||||||
| Consolidated sales | $ | 22,459 | $ | 21,389 | $ | 80,019 | $ | 96,114 | ||||||||
| Operating costs: | ||||||||||||||||
| Precision Components Group | $ | 17,297 | $ | 21,184 | $ | 64,912 | $ | 80,410 | ||||||||
| Stamping Group | 5,040 | 5,654 | 19,698 | 21,766 | ||||||||||||
| Consolidated operating costs | $ | 22,337 | $ | 26,838 | $ | 84,610 | $ | 102,176 | ||||||||
| Segment operating income (loss): | ||||||||||||||||
| Precision Components Group | $ | (304 | ) | $ | (4,868 | ) | $ | (4,269 | ) | $ | (5,357 | ) | ||||
| Stamping Group | 426 | (581 | ) | (322 | ) | (705 | ) | |||||||||
| Corporate | (717 | ) | (1,853 | ) | (3,407 | ) | (5,397 | ) | ||||||||
| Total segment operating loss | $ | (595 | ) | $ | (7,302 | ) | $ | (7,998 | ) | $ | (11,459 | ) | ||||
| Interest expense, net | (816 | ) | (1,006 | ) | (3,625 | ) | (4,008 | ) | ||||||||
| Loss on extinguishment of debt | — | — | — | (723 | ) | |||||||||||
| Other income (loss), net | 271 | (223 | ) | 298 | 670 | |||||||||||
| Non-operating expense | (545 | ) | (1,229 | ) | (3,327 | ) | (4,061 | ) | ||||||||
| Consolidated loss before income taxes and non-controlling interest | $ | (1,140 | ) | $ | (8,531 | ) | $ | (11,325 | ) | $ | (15,520 | ) | ||||