Second Quarter Fiscal 2018 Investor Presentation

Similar documents
COMPANY OVERVIEW. February 7, 2019

Company Overview. February 12, 2018

Company Overview. August 6, 2018

EARNINGS CALL PRESENTATION. Fiscal Year 2019, Second Quarter

Safe Harbor Statement

Q1 FY2015 Earnings Presentation May 5, 2015

ACI Worldwide (ACIW) BAML 2014 Leveraged Finance Conference

ACI Worldwide (ACIW) May/June 2015

ACI WORLDWIDE QUARTERLY AND FULL-YEAR EARNINGS PRESENTATION

Investor Overview Q Slides updated as of February 21, 2018

ACI Worldwide (ACIW) Investor Conferences

News Release. Dell Technologies Reports Fiscal Year 2018 Fourth Quarter and Full Year Financial Results

Carbonite, Inc. Q4 and FY 2017 Financial Results. February 13, carbonite.com 1

Company Profile & Update June 2017

Q EARNINGS PRESENTATION

Q EARNINGS PRESENTATION MAY 2, 2018

ACI Worldwide (ACIW) Conferences 2016

INVESTOR PRESENTATION MAY 2018

Symantec Reports Third Quarter Fiscal Year 2018 Results

Q2 FY2015 Earnings Presentation August 4, 2015

Earnings Webcast & Conference Call. Fourth Quarter and Fiscal Year 2018

ACI Worldwide, Inc. Reports Financial Results for the Quarter and Full Year Ended December 31, 2017

First Quarter 2018 Financial Review and Analysis (preliminary, unaudited)

NICE Reports Strong Growth in Revenue and Profitability for the Third Quarter 2018 and Increases Full-Year 2018 Revenue and EPS Guidance

News Release. Dell Technologies Reports Fiscal Year 2018 First Quarter Financial Results

Q Earnings. GAAP to Non-GAAP Reconciliation

ZEBRA TECHNOLOGIES. William Blair Growth Stock Conference June 16, 2016

Q1 17 EARNINGS DECK May 3, 2017

FIS Reports Fourth Quarter and Full-Year 2017 Results and 2018 Guidance

2017 Analyst Day. Real change creates value. Maryann Mannen, EVP and Chief Financial Officer

Reducing Costs, Improving Quality, Reinventing Healthcare

Fourth Quarter 2015 Earnings Conference Call. March 3, 2016

Reducing Costs, Improving Quality, Reinventing Healthcare

MSCI. Raymond James 38 th Annual Institutional Investors Conference. Kathleen Winters, CFO. March 8, 2017

Fortinet Reports Strong Fourth Quarter and Full Year 2014 Financial Results

Carbonite, Inc. Q Financial Results. May 7, 2018

Q215 Earnings Call. August 5, Silver Spring Networks. All rights reserved.

Powering healthcare provider success

Q Earnings. GAAP to Non-GAAP

Second Quarter 2018 Financial Review and Analysis (preliminary, unaudited)

ACI WORLDWIDE. July 27, 2017

Q3 FY2014 Earnings Presentation November 4, 2014

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

BERNSTEIN. 34 th Annual Strategic Decisions Conference. David Wichmann, CEO May 31, 2018

4th Quarter and Full Year 2011 Earnings Summary. February 14, 2012

MSCI THIRD QUARTER 2016

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K

APX Group Holdings, Inc.

ACI WORLDWIDE. November 2, 2017

Third Fiscal Quarter FY19 Financial Results. November 28, 2018

Q EARNINGS PRESENTATION

Q4 FY18 Financial Update

Roper Technologies, Inc. EPG Annual Spring Conference

APX Group Holdings, Inc.

News Release. Dell Technologies Reports Fiscal Year 2019 Third Quarter Financial Results

Fourth Quarter 2017 Earnings Presentation

Actionable Intelligence December 2017

Copyright 2018 CPI Card Group. Fourth Quarter & FY 2017 Earnings Conference Call March 12, 2018

Earnings Webcast & Conference Call

Ooma Reports Fourth Quarter and Fiscal Year 2018 Financial Results

Second Quarter 2018 Results July 31, 2018

Vonage 2017 Results Powered by 33% GAAP Business Revenue Growth; Company Continues to Execute on Its Strategic Growth Initiatives

Investor Presentation

ACI Worldwide, Inc. Reports Financial Results for the Quarter Ended March 31, 2018

CPI Card Group Inc. Reports Fourth Quarter and Full Year 2016 Results

Earnings Webcast & Conference Call. First Quarter Fiscal Year 2019

1 st Quarter 2018 Results. May 15, 2018

Q3 FY 2019 Earnings Conference Call 23 January 2019

FISCAL YEAR 2018 THIRD QUARTER. Investor Presentation

Q EARNINGS PRESENTATION NOVEMBER 1, 2018

The Platform for the Connected Home and Business March 2018

INVESTOR PRESENTATION FEBRUARY 2018

Q4 FY2018 FINANCIAL HIGHLIGHTS & SUPPLEMENTAL METRICS. March 26, 2018

Raymond James 37 th Annual Institutional Investors Conference. March 8, 2016

Q Investor Presentation August 1, 2017

Travelport Worldwide Limited Reports Second Quarter and Half Year 2018 Results

W W E Q 4 A N D F U L L Y E A R R E S U LT S F E B R U A R Y 8,

Stifel Investor Conference

APX Group Holdings, Inc.

OpenText Reports Second Quarter Fiscal Year 2019 Financial Results

SailPoint Announces Second Quarter 2018 Financial Results

PEGASYSTEMS ANNOUNCES THIRD QUARTER 2017 FINANCIAL RESULTS

Qualys Announces Second Quarter 2018 Financial Results

WEX Second Quarter 2018 Earnings. August 2, 2018

Fourth Quarter 2016 Results

WEX Third Quarter 2018 Earnings. October 31, 2018

Q4 FY17 FINANCIAL HIGHLIGHTS & SUPPLEMENTAL METRICS. March 27, 2017

Symantec Reports Fourth Quarter and Fiscal Year 2017 Results

ANSYS, INC. FIRST QUARTER 2011 EARNINGS ANNOUNCEMENT PREPARED REMARKS May 5, 2011

4Q18 EARNINGS. February NASDAQ: GRPN /

(650) (650) Symantec Reports Fiscal Third Quarter 2019 Results

Earnings Webcast & Conference Call. Second Quarter and First Six Months of Fiscal Year 2018

Financial Highlights Q May 3, 2018

QUALYS ANNOUNCES SECOND QUARTER 2013 FINANCIAL RESULTS. Revenue Growth of 18% Year-Over-Year GAAP EPS of $0.02, Non-GAAP EPS of $0.

FIS Reports Strong First Quarter Results

APX GROUP HOLDINGS, INC. REPORTS 4 th QUARTER and FULL YEAR 2017 RESULTS. 4 th Quarter 2017 Highlights. Full Year 2017 Highlights

Bank of America Merrill Lynch Leverage Finance Conference November 30, 2017

QUALYS ANNOUNCES THIRD QUARTER 2017 FINANCIAL RESULTS

Bottomline Technologies Reports Second Quarter Results

Transcription:

Second Quarter Fiscal 2018 Investor Presentation

Disclaimers Non-GAAP Financial Measures The presentation presents information about the Company s non-gaap revenue, non-gaap gross margin, non-gaap operating expenses, non-gaap research and development expenses, non-gaap sales and marketing expenses, non-gaap cost of revenue, non-gaap general and administrative expenses, non-gaap operating loss, non-gaap net loss, non-gaap net loss per share and adjusted EBITDA. These are non-gaap financial measures and are provided as a supplement to the results provided in accordance with generally accepted accounting principles in the United States of America ( GAAP ). A reconciliation of each of the historical and forward-looking non-gaap financial measures included in this presentation to the most directly comparable historical and forward-looking GAAP financial measures is provided in the appendix to this presentation. Special Note Regarding Forward-Looking Statements This presentation contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify these statements by such forward-looking words as anticipate, believe, confidence, could, estimate, expect, guidance, intend, may, plan, potential, outlook, should, will and would, or similar words or expressions that refer to future events or outcomes. Such forward-looking statements include, but are not limited to, the statements in this presentation with respect to the Company s expectations concerning its GAAP and non-gaap revenue, GAAP and non-gaap operating income and adjusted EBITDA for the second fiscal quarter of fiscal 2018 and for full year fiscal 2018, which reflect the Company s current analysis of existing trends and information. These forward-looking statements represent the Company s judgment only as of the date of this presentation. Actual results and events in future periods may differ materially from those expressed or implied by these forward-looking statements because of risks, uncertainties and other factors, including those relating to: the Company s ability to achieve or maintain profitability; the Company s ability to enhance its existing solutions and technologies and to develop or acquire new solutions and technologies; the rapidly evolving market in which the Company operates; the Company s reliance on personnel with extensive information security expertise; fluctuations in the Company s quarterly results and other operating measures; intense competition in the Company s markets; the Company s ability to attract new clients, retain existing clients and increase its annual contract values; the Company s reliance on its largest client and on clients in the financial services industry; the Company s ability to manage its growth effectively; the Company s ability to maintain high-quality client service and support functions; the Company s service level agreements with clients requiring credits for service failures or inadequacies; the Company s ability to continue expansion of its sales force; the Company s long and unpredictable sales cycle; risks associated with the Company s international sales and operations; the Company s ability to expand its key distribution relationships; the Company s technology alliance partnerships; real or perceived defects, errors or vulnerabilities in the Company s solutions or the failure of its solutions to prevent a security breach; the ability of the Company s solutions to perform as intended; the Company s ability to use third-party technologies; the effect of evolving information security and data privacy laws and regulations on the Company s business; the Company s ability to maintain and enhance its brand; successful implementation of the Company s strategic acquisitions; the Company s recognition of revenue ratably over the terms of its managed security and threat intelligence contracts; the effect of timing differences between the expensing of sales commissions paid to the Company s strategic and distribution partners and the recognition of associated revenues; estimates or judgments relating to the Company s critical accounting policies; the Company s exposure to fluctuations in currency exchange rates; the effect of governmental export or import controls on the Company s business; the Company s compliance with the Foreign Corrupt Practices Act and similar laws; the Company s ability to maintain effective disclosure controls and procedures; the effect of natural disasters and other catastrophic events on the Company s ability to serve its clients; the Company s reliance on patents to protect its intellectual property rights; the Company s ability to protect, maintain or enforce its non-patented intellectual property rights and proprietary information; claims by third parties of infringement of their proprietary technology by the Company; the Company s use of open source technology; and risks related to the Company s relationship with Dell Inc. and Dell Technologies Inc., and control of the Company by Dell Technologies Inc. This list of risks, uncertainties and other factors is not complete. The Company discusses these matters more fully, as well as certain risk factors that could affect the Company s business, financial condition, results of operations and prospects, in its filings with the Securities and Exchange Commission (the SEC ), including its most recent periodic report filed on Form 10-Q and the information disclosed under the caption Risk Factors in the Company s annual report on Form 10-K for the fiscal year ended February 3, 2017, which are available for review on the Company s investor relations website at investors.secureworks.com and on the SEC s website at www.sec.gov. Any or all forward-looking statements the Company makes may turn out to be wrong and can be affected by inaccurate assumptions the Company might make or by known or unknown risks, uncertainties and other factors, including those identified in this presentation. Accordingly, you should not place undue reliance on the forward-looking statements made in this presentation, which speak only as of its date. The Company does not undertake to update, and expressly disclaims any obligation to update, any of its forward-looking statements, whether as a result of circumstances or events that arise after the date the statements are made, new information or otherwise.

Secureworks Overview

The Cyber Security problem cannot be solved.

Increasing Complexity. Cyber attacks are growing in complexity 4 for a computer to be infected by a virus once connected to the internet 1 Less than minutes Up to 4 years Scarcity of Resources. security professionals are limited in number 75% Disparate Solutions. lack of true intelligence minimizes ability to make the best decisions. 50% Bypass existing controls & Living off the Land Time to detect and respond to 50% of successful attacks 2 $4M Average total cost of a data breach 3 Percentage of security professionals who have been approached by a hiring organization or headhunter about IT job opportunities in the past year. Percentage of IT security professionals who strongly agree they need more experienced, skilled practitioners. 4 67% 1. U.S. Department of Justice 2. The ROI of Early Threat Detection and Response, Secureworks 3. Ponemon Institute s Cost a Data Breach Study 2016 4. Ponemon Megatrends 2015

The Secureworks Advantage Machine Intelligence Secureworks Counter Threat Platform TM Data Sciences Expert Systems Prevent More Detect Smarter Respond Faster Human Intelligence Secureworks Counter Threat Unit TM Analysts Researchers Machine Learning Responders Applied Intelligence Engineers

Secureworks Network Effect across ~4,400 clients in over 60 countries Detect Smarter Optimize Adapt, Simplify & Mature Respond Faster Prevent More

The Secureworks Counter Threat Platform Feedback Loop Tuning / Efficiencies Data Center Global Threat Intelligence 18 Years of Attack and Threat Actor Group Data Billions of Threat Indicators Counter Threat Intelligence Prevent Endpoint Network Cloud Global Visibility 240B+ events / day Advanced Analytics Data Sciences Machine Learning Expert System Correlation API s Mobile Portal Actions 1,000s of actions / day Detect Investigate Respond SIEM Local Client Intelligence Counter Threat Operations Vulnerabilities, Asset Data Network Effect

Secureworks Comprehensive Suite of Offerings Subscription Based Solutions o Network security o Endpoint security o Vulnerability management o Managed Detect and Response Security Risk Consulting o Incident response o Strategic Security Consulting o Governance, Risk and Compliance Cloud Guardian o Strategy assessment o Security Configuration Management o Event monitoring

Looking ahead: Compelling growth opportunities Further penetrate the client base land & expand Extend technology leadership with new solutions Grow indirect sales channels Expand client base globally

Financial Overview

Non-GAAP Revenue Trend (in $millions) $430 $463 to $466 $342 $275 $216 +12% $104 $116 FY14 FY15 FY16 FY17 FY18 Q2 FY17 Q2 FY18 Please refer to Non-GAAP reconciliations in Appendix (1) Growth rates calculated on the high range of guidance for fiscal 2018.

Revenue Characteristics Q2 FY18 92% Direct Sales 84% Domestic 80% Subscription

Drivers of Monthly Recurring Revenue Subscription Client Count (rounded to nearest 100) 4,200 4,400 4,400 MRR Trend (in $millions) +8% 3,800 3,500 FY14 FY15 FY16 FY17 Q2 FY18 Average Revenue Per Client (in $000s) $88 $86 $81 $19 $23 $29 $32 $34.4 to $36.4 $30 $32 $65 $71 FY14 FY15 FY16 FY17 FY18 Q2 FY17 Q2 FY18 FY14 FY15 FY16 FY17 Q2 FY18 (1) Growth rates calculated on the high range of guidance for fiscal 2018.

Non-GAAP Revenue and Gross Margin 55.0% 54.5% Revenue (in $millions) GM% 54.7% 500 450 54.0% $430 400 53.5% 53.0% 52.8% $342 53.9% +210 bps 350 300 52.5% 52.0% $216 $275 52.3% 52.6% 250 200 51.5% 51.8% 150 51.0% $104 $116 100 50.5% 50 50.0% FY14 FY15 FY16 FY17 Q2 FY17 Q2 FY18 0 Please refer to Non-GAAP reconciliations in Appendix

Non-GAAP Operating Expenses as % of Revenue Research and development Sales and marketing General and administrative 16% 20% 16% 16% 16% 31% 33% 29% 30% 32% 11% 16% 15% 16% 13% FY15 FY16 FY17 Q2 FY17 Q2 FY18 FY15 FY16 FY17 Q2 FY17 Q2 FY18 FY15 FY16 FY17 Q2 FY17 Q2 FY18 Please refer to Non-GAAP reconciliations in Appendix

Progress toward profitability Adjusted EBITDA (in $Millions) FY15 = ($6.1) FY16 = ($48.0) FY17 = ($15.6) FY18E = ($21) ($25) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Please refer to Non-GGAP reconciliations in Appendix

Solid liquidity funding growth Cash and equivalents Quarter ending Q2 FY18 $98M Credit Facility $30M Quarter ending Q2 FY18 Cash Flow from Operations (in $millions) FY17: ($6.8) Capital Expenditures (in $millions) 4.5% ~4.0% FY15: $2.2 FY16: ($9.8) 2.6% $19 $18-20 $9 Q2 FY18 LTM: $6.3 FY16 FY17 FY18 Cap Ex Cap Ex % of Revenue

Investment Thesis A leader in a large and growing market Recurring revenue and scaling delivery model Progress toward profitability and positive cash flow Strong liquidity position

Appendix

Non-GAAP Reconciliation: Table 1 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands) (unaudited) Fiscal Year Ended January 31, January 30, January 29, February 3, 2014 2015 2016 2017 GAAP revenue $ 205,830 $ 262,130 $ 339,522 $ 429,502 Impact of purchase accounting 10,360 12,741 2,769 884 Non-GAAP revenue $ 216,190 $ 274,871 $ 342,291 $ 430,386 GAAP gross margin $ 92,623 $ 117,284 $ 155,713 $ 216,903 Amortization of intangibles 10,700 13,642 13,640 13,642 Impact of purchase accounting 10,790 12,903 2,932 1,160 Stock-based compensation expense - - - 462 Other - - 4,868 - Non-GAAP gross margin $ 114,113 $ 143,829 $ 177,153 $ 232,167 Percentage of Total Net Revenue GAAP gross margin 45.0% 44.7% 45.9% 50.5% Non-GAAP adjustment 7.8% 7.6% 5.9% 3.4% Non-GAAP gross margin 52.8% 52.3% 51.8% 53.9%

Non-GAAP Reconciliation: Table 2 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands) (unaudited) Three Months Ended July 29, August 4, % Growth Rates 2016 2017 Year to Year GAAP revenue $ 103,653 $ 116,123 12% Impact of purchase accounting 221 146 Non-GAAP revenue $ 103,874 $ 116,269 12% GAAP gross margin $ 50,746 $ 59,798 Amortization of intangibles 3,411 3,411 Impact of purchase accounting 356 156 Stock-based compensation expense 156 217 Other Non-GAAP gross margin $ 54,669 $ 63,582 Percentage of Total Net Revenue GAAP gross margin 49.0% 51.5% Non-GAAP adjustment 3.6% 3.2% Non-GAAP gross margin 52.6% 54.7%

Non-GAAP Reconciliation: Table 3 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in millions) (unaudited) Fiscal Year 2018 Low End of High End of Guidance Guidance GAAP revenue $ 462 $ 465 Impact of purchase accounting 1 1 Non-GAAP revenue $ 463 $ 466 GAAP net loss $ (54) $ (52) Interest and other, net 2 2 Income tax benefit (30) (29) Depreciation and amortization 41 41 Stock-based compensation expense 15 15 Impact of purchase accounting 2 2 Adjusted EBITDA $ (25) $ (21) GAAP net loss per share $ (0.68) $ (0.65) Amortization of intangibles 0.35 0.35 Impact of purchase accounting 0.02 0.02 Stock-based compensation expense 0.19 0.19 Aggregate adjustment for income taxes (0.20) (0.20) Non-GAAP net income loss per share * $ (0.32) $ (0.29) * Sum of reconciling items may differ from total due to rounding of individual components

Non-GAAP Reconciliation: Table 4 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands) (unaudited) Fiscal Year Ended Three Months Ended January 30, January 29, February 3, July 29, August 4, 2015 2016 2017 2016 2017 GAAP revenue $ 262,130 $ 339,522 $ 429,502 $ 103,653 $ 116,123 Impact of purchase accounting 12,741 2,769 884 221 146 Non-GAAP revenue $ 274,871 $ 342,291 $ 430,386 $ 103,874 $ 116,269 GAAP research and development expenses $ 45,092 $ 69,598 $ 71,030 $ 17,373 $ 19,693 Stock-based compensation expense (259) (277) (2,033) (688) (759) Non-GAAP research and development expenses $ 44,833 $ 69,321 $ 68,997 $ 16,685 $ 18,934 GAAP sales and marketing expenses $ 85,046 $ 111,978 $ 124,950 $ 31,820 $ 37,620 Stock-based compensation expense - - (1,068) (362) (411) Non-GAAP sales and marketing expenses $ 85,046 $ 111,978 $ 123,882 $ 31,458 $ 37,209 GAAP general and administrative expenses $ 48,239 $ 80,145 $ 86,876 $ 21,600 $ 21,138 Amortization of intangibles (16,168) (14,660) (14,094) (3,523) (3,523) Impact of purchase accounting (916) (916) (886) (177) (256) Stock-based compensation expense (526) (564) (5,320) (1,799) (2,143) Other - (8,917) (1,164) - - Non-GAAP general and administrative expenses $ 30,629 $ 55,088 $ 65,412 $ 16,101 $ 15,216 Percentage of Total Net Revenue GAAP research and development expenses 17.2% 20.5% 16.5% 16.8% 17.0% Non-GAAP adjustment (0.9%) (0.2%) (0.5%) (0.7%) (0.7%) Non-GAAP research and development expenses 16.3% 20.3% 16.0% 16.1% 16.3% GAAP sales and marketing expenses 32.4% 33.0% 29.1% 30.7% 32.4% Non-GAAP adjustment (1.5%) (0.3%) (0.3%) (0.4%) (0.4%) Non-GAAP sales and marketing expenses 30.9% 32.7% 28.8% 30.3% 32.0% GAAP general and administrative expenses 18.4% 23.6% 20.2% 20.8% 18.2% Non-GAAP adjustment (7.3%) (7.5%) (5.0%) (5.3%) (5.1%) Non-GAAP general and administrative expenses 11.1% 16.1% 15.2% 15.5% 13.1%

Non-GAAP Reconciliation: Table 5 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands, except per share data) (unaudited) Fiscal Year Ended Three Months Ended January 31, January 30, January 29, February 3, July 29, August 4, 2014 2015 2016 2017 2016 2017 GAAP net loss $ (44,515) $ (38,490) $ (72,381) $ (38,213) $ (12,051) $ (12,118) Amortization of intangibles 26,180 29,810 28,299 27,736 6,934 6,934 Impact of purchase accounting 11,019 13,819 3,848 2,046 533 412 Stock-based compensation expense - 785 841 8,883 3,005 3,530 Other - - 13,786 1,164 - - Aggregate adjustment for income taxes (14,167) (16,780) (17,508) (16,113) (3,997) (4,122) Non-GAAP net loss $ (21,483) $ (10,856) $ (43,115) $ (14,497) $ (5,576) $ (5,364) GAAP net loss per share $ (0.64) $ (0.55) $ (1.03) $ (0.49) $ (0.15) $ (0.15) Amortization of intangibles 0.37 0.43 0.40 0.36 0.09 0.09 Impact of purchase accounting 0.16 0.20 0.05 0.03 0.01 0.01 Stock-based compensation expense - 0.01 0.01 0.11 0.04 0.04 Other - - 0.20 0.01 - - Aggregate adjustment for income taxes (0.20) (0.25) (0.25) (0.21) (0.06) (0.05) Non-GAAP net income loss per share * $ (0.31) $ (0.16) $ (0.62) $ (0.19) $ (0.07) $ (0.07) * Sum of reconciling items may differ from total due to rounding of individual components

Non-GAAP Reconciliation: Table 6 SECUREWORKS CORP. Reconciliation of GAAP to Non-GAAP Financial Measures (in thousands) (unaudited) Fiscal Year Ended 2015 2016 2017 GAAP net loss $ (38,490) $ (72,381) $ (38,213) Interest and other, net 142 6,569 (2,476) Income tax benefit (22,745) (40,196) (25,264) Depreciation and amortization 41,425 40,638 39,425 Stock-based compensation expense 785 841 8,883 Impact of purchase accounting 12,741 2,769 884 Other - 13,786 1,164 Adjusted EBITDA $ (6,142) $ (47,974) $ (15,597)