# EDGAR Filing Document

**Accession Number:** 0000849145
**File Stem:** 0000950170-23-007025
**Filing Date:** 2023-3
**Character Count:** 23781
**Document Hash:** 37f8d2ad2503a7b809840f23ee894cdc
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-23-007025.hdr.sgml**: 20230309

**ACCESSION NUMBER**: 0000950170-23-007025

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20230309

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230309

**DATE AS OF CHANGE**: 20230309

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Heritage Global Inc.
- **CENTRAL INDEX KEY:** 0000849145
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-BUSINESS SERVICES, NEC [7389]
- **IRS NUMBER:** 592291344
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-39471
- **FILM NUMBER:** 23719861

**BUSINESS ADDRESS:**
- **STREET 1:** 12625 HIGH BLUFF DRIVE
- **STREET 2:** SUITE 305
- **CITY:** SAN DIEGO
- **STATE:** CA
- **ZIP:** 92130
- **BUSINESS PHONE:** 858-847-0655

**MAIL ADDRESS:**
- **STREET 1:** 12625 HIGH BLUFF DRIVE
- **STREET 2:** SUITE 305
- **CITY:** SAN DIEGO
- **STATE:** CA
- **ZIP:** 92130

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Counsel RB Capital Inc.
- **DATE OF NAME CHANGE:** 20110121

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** C2 Global Technologies Inc
- **DATE OF NAME CHANGE:** 20050812

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** ACCERIS COMMUNICATIONS INC
- **DATE OF NAME CHANGE:** 20040220

?xml version="1.0" encoding="ASCII"? 8-K

------

**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 9, 2023 **(March 9, 2023)**

------

![img161565839_0.jpg](img161565839_0.jpg)

HERITAGE GLOBAL INC.

**(Exact name of registrant as specified in its charter)**

------

---

| | | |
|:---|:---|:---|
| Florida | 001-39471 | 59-2291344 |
| **(State or other jurisdiction**<br>**of incorporation)** | **(Commission**<br>**File Number)** | **(IRS Employer**<br>**Identification No.)** |

---

---

| | |
|:---|:---|
| 12625 High Bluff Drive**,** Suite 305**,** San Diego**,** California  | 92130 |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

**Registrant's telephone number, including area code: (**858**)** 847-0656

**Not Applicable**

**(Former Name or Former Address, if Changed Since Last Report)** 

------

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):

☐ 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 (l7 CFR 240.13e-4(c))

------

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

---

| | |
|:---|:---|
| &nbsp;&nbsp;Title of each class | &nbsp;&nbsp;Name of each exchange on which registered |
| &nbsp;&nbsp;Common Stock, $0.01 Par Value<br> &nbsp;&nbsp;HGBL | &nbsp;&nbsp;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 9, 2023, Heritage Global Inc. (the "Company") issued a press release (the "Press Release") announcing, among other matters, the Company's results of operations for the fiscal quarter and year ended December 31, 2022. A copy of the Press Release is furnished herewith as Exhibit 99.1 to this report and is incorporated herein by reference.

On March 9, 2023, the Company issued the Press Release, announcing, among other matters, its results of operations for the fiscal quarter and year ended December 31, 2022, the text of which is set forth as <u>Exhibit 99.1</u>.

**Item 9.01. Financial Statements and Exhibits.**

(d) Exhibits.

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<u>Exhibit No.</u> | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<u>Description</u> |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;99.1 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Press Release of Heritage Global Inc. dated March 9, 2023.</u>](hgbl-ex99_1.htm) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;104 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cover Page Interactive Data File (formatted in Inline eXtensible Business Reporting Language) |

---

------

**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.

---

| | | |
|:---|:---|:---|
|  | **HERITAGE GLOBAL INC.** | **HERITAGE GLOBAL INC.** |
| &nbsp;&nbsp;Date: March 9, 2023 | By: | /s/ Ross Dove |
|  |  | Ross Dove |
|  |  | Chief Executive Officer |

---

------

## Ex-99

**Exhibit 99.1**

![img151400508_0.jpg](img151400508_0.jpg)

**HERITAGE GLOBAL INC. ACHIEVES RECORD NET OPERATING INCOME OF $11.1 MILLION AND $0.42 EARNINGS PER SHARE FOR FULL YEAR 2022**

SAN DIEGO, California (March 9, 2023) – Heritage Global Inc. (NASDAQ: HGBL) ("Heritage Global," "HG" or "the Company"), an asset services company specializing in financial and industrial asset transactions, today reported financial results for the fourth quarter and year ended December 31, 2022.

**Fourth Quarter and Full Year 2022 Summary of Financial Results:**

---

| | | | | |
|:---|:---|:---|:---|:---|
| ($ in thousands, except per share amounts) | **Three Months Ended**<br>**December 31,**  | **Three Months Ended**<br>**December 31,**  | **Twelve Months Ended**<br>**December 31,** | **Twelve Months Ended**<br>**December 31,** |
| ($ in thousands, except per share amounts) | **2022** | **2021** | **2022** | **2021** |
| Operating income | $3147 | $1362 | $11120 | $3014 |
| Net income  | $9970 | $960  | $15493 | $3053 |
| Net income per share – diluted | $0.27 | $0.03 | $0.42 | $0.08 |
| (Non-GAAP Financial Measures) (1) |  |  |  |  |
| EBITDA  | $3283 | $1528 | $11656 | $3474 |
| Adjusted EBITDA | $3439 | $1623 | $12196 | $4082 |

---

(1)EBITDA and Adjusted EBITDA are commonly used non-GAAP financial measures utilized by management as a supplemental tool to evaluate the underlying operating performance of the Company on an ongoing basis and should be considered together with Heritage Global's GAAP financial measures. Definitions and disclosures regarding non-GAAP financial information including reconciliations are included at the end of the press release.

"As we begin to move through 2023, we are energized by the opportunities we are seeing in the marketplace. Our Financial Assets business is extremely well positioned to benefit from the current economic landscape, where consumers are increasingly reliant on credit cards and installment loans to make day-to-day purchases. Predictably, as consumer debt grows, so does the volume of charged-off credit card and loans being sold by financial institutions. Throughout 2022 and now as we begin 2023, the volume of charged off credit card accounts and non- performing loans has

------

continued to grow and we are actively competing for and winning this brokerage business. Our Industrial Asset business also is seeing increased opportunities as many businesses scale down their operations and find themselves with surplus assets and equipment. In addition to providing an environmentally sound circular economy solution, our auctions also enable our partners to maximize their disposal efforts. In short, we are seeing promising economic tailwinds in both divisions, which we are focused on leveraging, in combination with our proven business model, strong client relationships and industry leadership, to continue driving long term operational success and profitability."

"We are very pleased with our performance in 2022 and have already set our sights on growing our customer base, increasing our market leadership and positioning Heritage for an even stronger 2023," Mr. Dove concluded.

**Fourth Quarter 2022 Highlights:**

• The Company achieved operating income of $3.1 million for the fourth quarter of 2022, as compared to operating income of $1.4 million in the fourth quarter of 2021. The significant growth in net operating income is attributed to strong performance in both divisions.

• Based on the past several years of taxable income and projected operating results for the next five years, the Company determined that it is more likely than not that it will utilize a significant portion of its net operating loss carryforwards and thus released $7.1 million of its valuation allowance against its deferred tax assets. As a result, during the fourth quarter of 2022, the Company recognized an income tax benefit of $6.8 million compared to an income tax expense of $0.4 million a year ago.

• Net income totaled $10.0 million, or $0.27 diluted earnings per share for the fourth quarter of 2022, as compared to net income of $960 thousand, or $0.03 diluted earnings per share in the fourth quarter of 2021.

• EBITDA totaled $3.3 million in the fourth quarter of 2022 versus EBITDA of $1.5 million in the fourth quarter of 2021 and Adjusted EBITDA (excluding non-cash stock-based compensation) was $3.4 million compared to $1.6 million in the prior-year quarter.

• Heritage Global maintains a strong balance sheet, with stockholders' equity of $48.3 million as of December 31, 2022, compared to $32.6 million as of December 31, 2021, and net working capital of $7.7 million.

• As of December 31, 2022, the Company has repurchased a total of 243,468 shares of its common stock for an aggregate amount of $0.4 million.

**Looking Forward**

Mr. Dove commented, "2023 is off to a very strong start, with strong activity in both divisions and continued macro tailwinds. With our visibility today, we believe we are well-positioned to drive continued growth and profitability as we move through the current year."

**Fourth Quarter and Year End 2022 Conference Call**

------

Management will host a webcast and conference call today, Thursday, March 9, 2023, at 5:00 pm ET to discuss financial results for fourth quarter and year end 2022. Analysts and investors may participate via conference call, using the following dial-in information:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•1-855-327-6837 (Domestic)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•1-613-891-4304 (International)

The conference call will also be available in the Investor Relations section of the Company's website. To listen to a live broadcast, go to the site at least ten minutes prior to the scheduled start time in order to register.

**Replay**

A replay of the call will be available on the Company's website approximately three hours after the live call through March 23, 2023. To access the replay, dial 1-844-512-2921 (domestic) or 1-412-317-6671 (international). The replay pin number is 10021303. The replay can also be accessed on the Investor Relations section of the Company's website.

**About Heritage Global Inc.**

Heritage Global Inc. **("HG")** values and monetizes industrial & financial assets by providing acquisition, disposition, valuation, and lending services for surplus and distressed assets. This aids in facilitating the circular economy by diverting useful industrial assets from landfills and operating an ethical supply chain by overseeing post-sale account activity of financial assets. Specialties consist of acting as an adviser, in addition to acquiring or brokering turnkey manufacturing facilities, surplus industrial machinery and equipment, industrial inventories, real estate, and charged-off account receivable portfolios through its two business units: Industrial Assets and Financial Assets.

**Definitions and Disclosures Regarding non-GAAP Financial Information**

The Company defines EBITDA as net income/loss plus depreciation and amortization, interest and other expense, and provision for income taxes. Adjusted EBITDA reflects EBITDA adjusted further to eliminate the effects of stock-based compensation and a one time separation agreement. Management uses EBITDA and Adjusted EBITDA in assessing the Company's results, evaluating the Company's performance and in reaching operating and strategic decisions. Management believes that the presentation of EBITDA and Adjusted EBITDA, when considered together with our GAAP financial statements and the reconciliation to the most directly comparable GAAP financial measure, is useful in providing investors a more complete understanding of the factors and trends affecting the underlying performance of the Company on a historical and ongoing basis. The Company's use of EBITDA and Adjusted EBITDA is not meant to be, and should not be, considered in isolation or as a substitute for, or superior to, any GAAP financial measure. You should carefully evaluate the financial information, below, which reconciles our GAAP reported net income to EBITDA and Adjusted EBITDA for the periods presented (in thousands).

**Forward-Looking Statements**

This communication includes forward-looking statements based on our current expectations and projections about future events. For these statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. While the Company believes the forward-looking statements contained in this communication are accurate, these forward-looking statements represent the Company's beliefs only as of the date of this communication, and there are a number of factors that could cause actual events or results to differ materially from those indicated by such forward-looking statements, including variability in magnitude and timing of asset liquidation transactions, the impact of changes in the U.S. national and global economies, and interest rate and foreign exchange rate sensitivity, as well as other factors beyond the Company's control. Unless required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, you should not place undue reliance on these forward-looking statements, which speak only as of the date of this release. For more details on factors that could affect these expectations, please see our filings with the Securities and Exchange Commission.

------

**Investor Relations Contact:**

John Nesbett/Jennifer Belodeau

IMS Investor Relations

203/972.9200

InvestorRelations@hginc.com

-financial tables follow-

**HERITAGE GLOBAL INC.**

 **CONDENSED CONSOLIDATED STATEMENTS OF INCOME**

**(In thousands of US dollars, except share and per share amounts) (unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended December 31,** | **Three Months Ended December 31,** | **Twelve Months Ended December 31,** | **Twelve Months Ended December 31,** |
|  | **2022** | **2021** | **2022** | **2021** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Services revenue | $7307  | $5934  | $23419  | $19954  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Asset sales | 6524  | &nbsp;&nbsp;&nbsp;&nbsp;1590  | &nbsp;&nbsp;&nbsp;&nbsp;23495  | &nbsp;&nbsp;&nbsp;&nbsp;5838  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | &nbsp;&nbsp;&nbsp;&nbsp;13831  | &nbsp;&nbsp;&nbsp;&nbsp;7524  | &nbsp;&nbsp;&nbsp;&nbsp;46914  | &nbsp;&nbsp;&nbsp;&nbsp;25792  |
| Operating costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of services revenue | 939  | &nbsp;&nbsp;&nbsp;&nbsp;1264  | &nbsp;&nbsp;&nbsp;&nbsp;4654  | &nbsp;&nbsp;&nbsp;&nbsp;4499  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of asset sales | 4208  | &nbsp;&nbsp;&nbsp;&nbsp;1059  | &nbsp;&nbsp;&nbsp;&nbsp;16256  | &nbsp;&nbsp;&nbsp;&nbsp;2929  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 6419  | &nbsp;&nbsp;&nbsp;&nbsp;3677  | &nbsp;&nbsp;&nbsp;&nbsp;21326  | &nbsp;&nbsp;&nbsp;&nbsp;14811  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 136  | &nbsp;&nbsp;&nbsp;&nbsp;166  | &nbsp;&nbsp;&nbsp;&nbsp;536  | &nbsp;&nbsp;&nbsp;&nbsp;460  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating costs and expenses | 11702  | &nbsp;&nbsp;&nbsp;&nbsp;6166  | &nbsp;&nbsp;&nbsp;&nbsp;42772  | &nbsp;&nbsp;&nbsp;&nbsp;22699  |
| Earnings of equity method investments | 1018  | &nbsp;&nbsp;&nbsp;&nbsp;4  | &nbsp;&nbsp;&nbsp;&nbsp;6978  | &nbsp;&nbsp;&nbsp;&nbsp;(79) |
| Operating income | 3147  | &nbsp;&nbsp;&nbsp;&nbsp;1362  | &nbsp;&nbsp;&nbsp;&nbsp;11120  | &nbsp;&nbsp;&nbsp;&nbsp;3014  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | (17) | &nbsp;&nbsp;&nbsp;&nbsp;(28) | &nbsp;&nbsp;&nbsp;&nbsp;(113) | &nbsp;&nbsp;&nbsp;&nbsp;(22) |
| Income before income tax (benefit) expense  | 3130  | &nbsp;&nbsp;&nbsp;&nbsp;1334  | &nbsp;&nbsp;&nbsp;&nbsp;11007  | &nbsp;&nbsp;&nbsp;&nbsp;2992  |
| Income tax (benefit) expense  | (6840) | &nbsp;&nbsp;&nbsp;&nbsp;374  | &nbsp;&nbsp;&nbsp;&nbsp;(4486) | &nbsp;&nbsp;&nbsp;&nbsp;(61) |
| Net income  | $9970  | $960  | $15493  | $3053  |
| Weighted average common shares outstanding – basic | &nbsp;&nbsp;&nbsp;&nbsp;36023087  | &nbsp;&nbsp;&nbsp;&nbsp;35974702  | &nbsp;&nbsp;&nbsp;&nbsp;36016619  | &nbsp;&nbsp;&nbsp;&nbsp;35458938  |
| Weighted average common shares outstanding – diluted | &nbsp;&nbsp;&nbsp;&nbsp;37083351  | &nbsp;&nbsp;&nbsp;&nbsp;37140930  | &nbsp;&nbsp;&nbsp;&nbsp;37097270  | &nbsp;&nbsp;&nbsp;&nbsp;36901390  |
| Net income per share – basic | $0.28  | $0.03  | $0.43  | $0.09  |
| Net income per share – diluted | $0.27  | $0.03  | $0.42  | $0.08  |

---

------

**HERITAGE GLOBAL INC.**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(In thousands of US dollars, except share and per share amounts) (unaudited)**

---

| | | |
|:---|:---|:---|
|  | **December 31,** | **December 31,** |
|  | **2022** | **2021** |
| ASSETS |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $12667 | $13622 |
| &nbsp;&nbsp;&nbsp;Accounts receivable (net of allowance for doubtful accounts of $122 in 2022 and 2021) | 988 | 2732 |
| &nbsp;&nbsp;&nbsp;Current portion of notes receivable, net | 4505 | 2254 |
| &nbsp;&nbsp;&nbsp;Inventory – equipment | 4619 | 3220 |
| &nbsp;&nbsp;&nbsp;Other current assets | 1113 | 1456 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 23892 | 23284 |
| Non-current portion of notes receivable, net | 4245 | 1784 |
| Equity method investments | 13973 | 4683 |
| Right-of-use assets | 2776 | 2694 |
| Property and equipment, net | 1571 | 1471 |
| Intangible assets, net | 4144 | 4565 |
| Goodwill | 7446 | 7446 |
| Deferred tax assets | 9449 | 4488 |
| Other assets | 64 | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $67560 | $50464 |
| LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | $8924 | $4793 |
| &nbsp;&nbsp;&nbsp;Payables to sellers | 3188 | 6451 |
| &nbsp;&nbsp;&nbsp;Current portion of third party debt | 3411 | 2479 |
| &nbsp;&nbsp;&nbsp;Current portion of lease liabilities | 703 | 501 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 16226 | 14224 |
| Non-current portion of third party debt | 871 | 1352 |
| Non-current portion of lease liabilities | 2164 | 2249 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 19261 | 17825 |
| Stockholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;Preferred stock, $10.00 par value, authorized 10,000,000 shares; issued and outstanding 565 shares of Series N as of December 31, 2022 and December 31, 2021; with liquidation preference over common stockholders equivalent to $1,000 per share | 6 | 6 |
| &nbsp;&nbsp;&nbsp;Common stock, $0.01 par value, authorized 300,000,000 shares; issued<br> and outstanding 36,932,177 shares as of December 31, 2022 and 36,574,702 shares as of December 31, 2021 | 369 | 366 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 293589 | 293030 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (245270) | (260763) |
| &nbsp;&nbsp;&nbsp;Treasury stock at cost, 243,468 shares as of December 31, 2022 and 0 shares as of December 31, 2021 | (395) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 48299 | 32639 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $67560 | $50464 |

---

– EBITDA and Adjusted EBITDA (non-GAAP measures) reconciliation follows –

------

**HERITAGE GLOBAL INC.**

**Reconciliation of EBITDA and Adjusted EBITDA (Non-GAAP Measures)**

 **(In thousands of US dollars) (unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | &nbsp;&nbsp;**Three Months Ended December 31,** | &nbsp;&nbsp;**Three Months Ended December 31,** | &nbsp;&nbsp;**Twelve Months Ended December 31,** | &nbsp;&nbsp;**Twelve Months Ended December 31,** |
|  | &nbsp;&nbsp;**2022** | &nbsp;&nbsp;**2021** | &nbsp;&nbsp;**2022** | &nbsp;&nbsp;**2021** |
| &nbsp;&nbsp;Net income | &nbsp;&nbsp; $9970  | &nbsp;&nbsp; $960  | &nbsp;&nbsp; $15493  | &nbsp;&nbsp; $3053  |
| &nbsp;&nbsp;Add back: |  |  |  |  |
| &nbsp;&nbsp;Depreciation and amortization | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;136  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;166  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;536  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;460  |
| &nbsp;&nbsp;Interest expense, net | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;17  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;28  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;113  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;22  |
| &nbsp;&nbsp;Income tax benefit (expense) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6840) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;374  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4486) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(61) |
| &nbsp;&nbsp;EBITDA | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3283  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1528  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;11656  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 3474  |
| &nbsp;&nbsp;Management add back: |  |  |  |  |
| &nbsp;&nbsp;Stock based compensation | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;156  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;95  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;540  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;408  |
| &nbsp;&nbsp;Separation Agreement | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;—  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;—  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;—  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;200  |
| &nbsp;&nbsp;Adjusted EBITDA | &nbsp;&nbsp; $3439  | &nbsp;&nbsp; $1623  | &nbsp;&nbsp; $12196  | &nbsp;&nbsp; $4082  |

---

The notes contained in our Quarterly Report on Form 10-Q are an integral part of these consolidated financial statements.

------