株探米国株
日本語 英語
エドガーで原本を確認する
0001443669FALSE00014436692024-11-012024-11-01

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): November 1, 2024
Proto Labs, Inc.
(Exact name of registrant as specified in its charter)
Minnesota 001-35435 41-1939628
(State or other jurisdiction
of incorporation)
(Commission File Number) (IRS Employer
Identification Number)
5540 Pioneer Creek Drive
Maple Plain, Minnesota
55359
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code:
(763) 479-3680
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:
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 (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, Par Value $0.001 Per Share PRLB New York Stock Exchange
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 November 1, 2024, Proto Labs, Inc. issued a press release announcing its third quarter 2024 financial results. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits.
(d)Exhibits
99.1
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)



SIGNATURE
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.
Proto Labs, Inc.
Date:
November 1, 2024
By: /s/ Daniel Schumacher
Daniel Schumacher
Chief Financial Officer

EX-99.1 2 prlb-20241101xexx991.htm EX-99.1 Document

Exhibit 99.1
logo1.jpg
logo.jpg
Protolabs Reports Financial Results for the Third Quarter of 2024
Total Revenue of $126 Million
GAAP Earnings Per Share of $0.29, Non-GAAP Earnings Per Share of $0.47
MINNEAPOLIS – November 1, 2024 – Proto Labs, Inc. ("Protolabs" or the "Company") (NYSE: PRLB), the world’s leading provider of digital manufacturing services, today announced financial results for the third quarter ended September 30, 2024.
Third Quarter 2024 Financial Highlights:
•Revenue was $125.6 million, a 3.9% decrease compared to record revenue of $130.7 million in the third quarter of 2023.
•Revenue generated from Protolabs Network was $25.3 million, a 11.6% increase compared to the third quarter of 2023.
•Net income was $7.2 million, or $0.29 per diluted share, compared to $8.0 million, or $0.31 per diluted share, in the third quarter of 2023.
•Non-GAAP net income was $11.8 million, or $0.47 per diluted share, compared to $13.2 million, or $0.51 per diluted share, in the third quarter of 2023. See “Non-GAAP Financial Measures” below.
•EBITDA was $17.5 million, or 13.9% of revenue. See “Non-GAAP Financial Measures” below.
•Adjusted EBITDA was $21.9 million, or 17.4% of revenue, compared to $23.9 million, or 18.3% of revenue, in the third quarter of 2023. See “Non-GAAP Financial Measures” below.

"Our disciplined approach and resilient business model drove solid financial results in the third quarter, despite continued dynamic challenges in the manufacturing sector," said Rob Bodor, President and Chief Executive Officer. "We remain committed to accelerating our growth, as highlighted by the actions we initiated at the end of the second quarter to reorganize our internal structure and better position the company for growth and value-creation over the long-term. We are committed to executing on our priorities and increasing value for our shareholders."

Dan Schumacher, Chief Financial Officer, commented: "In the third quarter, our business generated its highest quarterly operating cash flow since 2020—before the acquisition of 3D Hubs. This is a testament to the profitability of Protolabs' model against any macro backdrop, driven by our unique combined factory and network model. We will continue to invest profits to accelerate growth and create value for shareholders."

Additional Third Quarter 2024 Highlights:
•Customer contact information
◦Protolabs served 22,511 customer contacts during the quarter.
◦Revenue per customer contact decreased 1.5% year-over-year to $5,580. Year-to-date, revenue per customer contact is up 4.7%.
•Gross margin was 45.6% of revenue, compared to 45.4% of revenue in the third quarter of 2023.
•Non-GAAP gross margin was 46.2% of revenue, compared to 46.0% of revenue in the third quarter of 2023. See "Non-GAAP Financial Measures" below.
•Cash flow from operations was $24.8 million in the third quarter of 2024.
•Cash and investments balance was $117.6 million as of September 30, 2024.

Fourth Quarter 2024 Outlook

For the fourth quarter of 2024, the Company expects to generate revenue between $115 million and $123 million.




The Company expects fourth quarter 2024 diluted net income per share between $0.10 and $0.18, and non-GAAP diluted net income per share between $0.28 and $0.36. See "Non-GAAP Financial Measures" below.
Non-GAAP Financial Measures
The Company has included non-GAAP revenue growth by region and by service line that excludes the impact of changes in foreign currency exchange rates (collectively, “non-GAAP revenue growth”). Management believes these metrics, when viewed in conjunction with the comparable GAAP metrics, are useful in evaluating the underlying business trends and ongoing operating performance of the Company.
The Company has included earnings before interest, taxes, depreciation and amortization (“EBITDA”) and EBITDA, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency and costs related to the Japan closure activities (collectively, “Adjusted EBITDA”), in this press release to provide investors with additional information regarding the Company’s financial results. The Company has also included earnings before interest, taxes, depreciation and amortization margin (“EBITDA margin”) and EBITDA margin, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency and costs related to the Japan closure activities (collectively, “Adjusted EBITDA margin”), in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has included non-GAAP gross margin, adjusted for stock-based compensation expense and amortization expense in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has included non-GAAP operating margin, adjusted for stock-based compensation expense, amortization expense and costs related to the closure of Japan (collectively, “non-GAAP operating margin”), in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has included non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency and costs related to the closure of Japan (collectively, “non-GAAP net income”), in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has provided below reconciliations of GAAP to non-GAAP net income, non-GAAP gross margin, non-GAAP operating margin, non-GAAP revenue growth by region and by service, and Adjusted EBITDA and Adjusted EBITDA margin, the most directly comparable measures calculated and presented in accordance with GAAP. These non-GAAP measures are used by the Company’s management and board of directors to understand and evaluate operating performance and trends and provide useful measures for period-to-period comparisons of the Company’s business. Accordingly, the Company believes that these non-GAAP measures provide useful information to investors and others in understanding and evaluating operating results in the same manner as our management and board of directors.
Conference Call
The Company has scheduled a conference call to discuss its third quarter 2024 financial results and fourth quarter 2024 outlook today, November 1, 2024 at 8:30 a.m. EDT. To access the call in the U.S. please dial 877-709-8150 or outside the U.S. dial 201-689-8354 at least five minutes prior to the 8:30 a.m. EDT start time. No participant code is required. A simultaneous webcast of the call and accompanying presentation will be available via the investor relations section of the Protolabs website and the following link: https://edge.media-server.com/mmc/p/b94yu8yp/. A replay will be available for 14 days following the call on the investor relations section of the Protolabs website.
About Protolabs
Protolabs is the fastest and most comprehensive digital manufacturing service in the world. Our digital factories produce low-volume parts in days while Protolabs Network unlocks advanced capabilities and volume pricing through its highly vetted manufacturing partners. The result? One manufacturing source—from prototyping to production—for product developers, engineers, and supply chain teams across the globe. See what's next at protolabs.com.
Forward-Looking Statements
Statements contained in this press release regarding matters that are not historical or current facts are “forward-looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995. These statements involve known and unknown risks, uncertainties and other factors which may cause the results of Protolabs to be materially different than those expressed or implied in such statements.



Certain of these risk factors and others are described in the “Risk Factors” section within reports filed with the SEC. Other unknown or unpredictable factors also could have material adverse effects on Protolabs’ future results. The forward-looking statements included in this press release are made only as of the date hereof. Protolabs cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Protolabs expressly disclaims any intent or obligation to update any forward-looking statements to reflect subsequent events or circumstances.
Source: Proto Labs, Inc.
Investor Relations Contacts:
Protolabs
Ryan Johnsrud, 612-225-4873
Manager – Investor Relations and FP&A
ryan.johnsrud@protolabs.com

Gateway Group, Inc.
949-574-3860
PRLB@gateway-grp.com
Media Contact:
Protolabs
Brent Renneke, 763-479-7704
Marketing Communications Manager
brent.renneke@protolabs.com



Proto Labs, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
September 30,
2024
December 31,
2023
(Unaudited)
Assets
Current assets
Cash and cash equivalents $ 87,873  $ 83,790 
Short-term marketable securities 12,638  19,013 
Accounts receivable, net 69,464  72,848 
Inventory 12,415  13,657 
Income taxes receivable 665  2,228 
Prepaid expenses and other current assets 10,019  9,124 
Total current assets 193,074  200,660 
Property and equipment, net 237,942  253,655 
Goodwill 273,991  273,991 
Other intangible assets, net 22,890  25,584 
Long-term marketable securities 17,120  8,019 
Operating lease assets 3,519  4,628 
Finance lease assets 759  960 
Other long-term assets 4,491  4,856 
Total assets $ 753,786  $ 772,353 
Liabilities and shareholders' equity    
Current liabilities    
Accounts payable $ 15,004  $ 15,636 
Accrued compensation 17,549  15,292 
Accrued liabilities and other 18,455  16,872 
Current operating lease liabilities 1,450  1,585 
Current finance lease liabilities 306  296 
Income taxes payable 994  — 
Total current liabilities 53,758  49,681 
Long-term operating lease liabilities 1,979  3,008 
Long-term finance lease liabilities 365  595 
Long-term deferred tax liabilities 12,688  18,742 
Other long-term liabilities 5,003  5,032 
Shareholders' equity 679,993  695,295 
Total liabilities and shareholders' equity $ 753,786  $ 772,353 



Proto Labs, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except share and per share amounts)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Revenue
Injection Molding $ 46,831  $ 51,688  $ 148,574  $ 152,455 
CNC Machining 53,327  52,916  154,498  149,317 
3D Printing 21,437  21,622  64,300  63,952 
Sheet Metal 3,743  4,291  11,218  12,478 
Other Revenue 281  188  550  627 
Total Revenue 125,619  130,705  379,140  378,829 
Cost of revenue 68,389  71,423  207,897  212,648 
Gross profit 57,230  59,282  171,243  166,181 
Operating expenses
Marketing and sales 22,619  21,682  69,070  65,863 
Research and development 9,772  10,105  31,600  30,647 
General and administrative 16,259  17,058  49,167  49,713 
Closure of Japan business —  22  —  186 
Total operating expenses 48,650  48,867  149,837  146,409 
Income from operations 8,580  10,415  21,406  19,772 
Other income (loss), net 1,288  320  3,548  (1,758)
Income before income taxes 9,868  10,735  24,954  18,014 
Provision for income taxes 2,679  2,781  7,957  7,784 
Net income $ 7,189  $ 7,954  $ 16,997  $ 10,230 
Net income per share:
Basic $ 0.29  $ 0.31  $ 0.67  $ 0.39 
Diluted $ 0.29  $ 0.31  $ 0.67  $ 0.39 
Shares used to compute net income per share:
Basic 24,980,536 26,023,830 25,304,985 26,296,304
Diluted 25,022,485 26,028,456 25,382,280 26,327,606



Proto Labs, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Nine Months Ended
September 30,
2024 2023
Operating activities
Net income $ 16,997  $ 10,230 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 26,984  28,213 
Stock-based compensation expense 12,716  11,811 
Deferred taxes (6,140) (9,197)
Interest on finance lease obligations 26  859 
Loss on impairment of equipment 256  — 
Loss on foreign currency translation —  3,906 
Gain on disposal of property and equipment (24) (498)
Other 103  122 
Changes in operating assets and liabilities 9,617  10,600 
Net cash provided by operating activities 60,535  56,046 
Investing activities
Purchases of property, equipment and other capital assets (8,339) (9,935)
Proceeds from sales of property, equipment and other capital assets 34  693 
Purchases of marketable securities (18,087) — 
Proceeds from call redemptions and maturities of marketable securities 15,709  19,115 
Net cash (used in) provided by investing activities (10,683) 9,873 
Financing activities
Proceeds from exercises of stock options and employee stock purchases 2,094  1,986 
Purchases of shares withheld for tax obligations (1,920) (1,436)
Repurchases of common stock (45,958) (39,053)
Principal repayments of finance lease obligations (220) (234)
Net cash used in financing activities (46,004) (38,737)
Effect of exchange rate changes on cash and cash equivalents 235  (244)
Net increase in cash and cash equivalents 4,083  26,938 
Cash and cash equivalents, beginning of period 83,790  56,558 
Cash and cash equivalents, end of period $ 87,873  $ 83,496 



Proto Labs, Inc.
Reconciliation of GAAP to Non-GAAP Net Income per Share
(In thousands, except share and per share amounts)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency and costs related to Japan closure activities
GAAP net income $ 7,189  $ 7,954  $ 16,997  $ 10,230 
Add back:
Stock-based compensation expense 4,196  4,441  12,716  11,811 
Amortization expense 888  1,461  2,796  4,471 
Unrealized (gain) loss on foreign currency 174  (29) 323  86 
Costs related to Japan closure activities —  22  —  4,093 
Total adjustments 1
5,258  5,895  15,835  20,461 
Income tax benefits on adjustments 2
(627) (633) (1,066) (931)
Non-GAAP net income $ 11,820  $ 13,216  $ 31,766  $ 29,760 
Non-GAAP net income per share:
Basic $ 0.47  $ 0.51  $ 1.26  $ 1.13 
Diluted $ 0.47  $ 0.51  $ 1.25  $ 1.13 
Shares used to compute non-GAAP net income per share:
Basic 24,980,536 26,023,830 25,304,985 26,296,304
Diluted 25,022,485 26,028,456 25,382,280 26,327,606
1Stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency and costs related to Japan closure activities were included in the following GAAP consolidated statement of operations categories:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Cost of revenue $ 817  $ 805  $ 2,428  $ 2,416 
Marketing and sales 727  961  2,378  2,508 
Research and development 671  675  2,031  1,888 
General and administrative 2,869  3,461  8,675  9,471 
Closure of Japan business —  22  —  186 
Total operating expenses 4,267  5,119  13,084  14,053 
Other income (loss), net 174  (29) 323  3,992 
Total adjustments $ 5,258  $ 5,895  $ 15,835  $ 20,461 
2For the three and nine months ended September 30, 2024 and 2023, income tax effects were calculated using the effective tax rate for the relevant jurisdictions. The Company's non-GAAP tax rates differ from its GAAP tax rates due primarily to the mix of activity incurred in domestic and foreign tax jurisdictions and removing effective tax rate benefits from stock-based compensation activity in the quarter.



Proto Labs, Inc.
Reconciliation of GAAP to Non-GAAP Gross Margin
(In thousands)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Revenue $ 125,619  $ 130,705  $ 379,140  $ 378,829 
Gross profit 57,230  59,282  171,243  166,181 
GAAP gross margin 45.6  % 45.4  % 45.2  % 43.9  %
Add back:    
Stock-based compensation expense 474  462  1,401  1,388 
Amortization expense 343  343  1,027  1,028 
Total adjustments 817  805  2,428  2,416 
Non-GAAP gross profit $ 58,047  $ 60,087  $ 173,671  $ 168,597 
Non-GAAP gross margin 46.2  % 46.0  % 45.8  % 44.5  %



Proto Labs, Inc.
Reconciliation of GAAP to Non-GAAP Operating Margin
(In thousands)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Revenue $ 125,619  $ 130,705  $ 379,140  $ 378,829 
Income from operations 8,580  10,415  21,406  19,772 
GAAP operating margin 6.8  % 8.0  % 5.6  % 5.2  %
Add back:
Stock-based compensation expense 4,196  4,441  12,716  11,811 
Amortization expense 888  1,461  2,796  4,471 
Costs related to Japan closure activities —  22  —  186 
Total adjustments 5,084  5,924  15,512  16,468 
Non-GAAP income from operations $ 13,664  $ 16,339  $ 36,918  $ 36,240 
Non-GAAP operating margin 10.9  % 12.5  % 9.7  % 9.6  %



Proto Labs, Inc.
Reconciliation of GAAP Net Income to EBITDA and Adjusted EBITDA
(In thousands)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Revenue $ 125,619  $ 130,705  $ 379,140  $ 378,829 
GAAP net income 7,189  7,954  16,997  10,230 
GAAP net income margin 5.7  % 6.1  % 4.5  % 2.7  %
Add back:
Amortization expense $ 888  $ 1,461  $ 2,796  $ 4,471 
Depreciation expense 8,021  7,869  24,188  23,742 
Interest income, net (1,287) (561) (3,548) (1,283)
Provision for income taxes 2,679  2,781  7,957  7,784 
EBITDA 17,490  19,504  48,390  44,944 
EBITDA Margin 13.9  % 14.9  % 12.8  % 11.9  %
Add back:
Stock-based compensation expense 4,196  4,441  12,716  11,811 
Unrealized (gain) loss on foreign currency 174  (29) 323  86 
Costs related to Japan closure activities —  22  —  4,093 
Total adjustments 4,370  4,434  13,039  15,990 
Adjusted EBITDA $ 21,860  $ 23,938  $ 61,429  $ 60,934 
Adjusted EBITDA Margin 17.4  % 18.3  % 16.2  % 16.1  %



Proto Labs, Inc.
Comparison of GAAP to Non-GAAP Revenue Growth by Region
(In thousands)
(Unaudited)
Three Months Ended
September 30, 2024
Three Months Ended
September 30, 2023
%
Change2
% Change
Organic3
GAAP
Foreign
Currency1
Non-GAAP GAAP
Revenues
United States $ 99,571  $ —  $ 99,571  $ 103,940  (4.2  %) (4.2  %)
Europe 26,048  (474) 25,574  26,765  (2.7  %) (4.4  %)
Total revenue $ 125,619  $ (474) $ 125,145  $ 130,705  (3.9  %) (4.3  %)
Nine Months Ended
September 30, 2024
Nine Months Ended
September 30, 2023
%
Change2
% Change
Organic3
GAAP
Foreign
Currency1
Non-GAAP GAAP
Revenues
United States $ 299,593  $ —  $ 299,593  $ 298,007  0.5  % 0.5  %
Europe 79,547  (1,357) 78,190  80,822  (1.6  %) (3.3  %)
Total revenue $ 379,140  $ (1,357) $ 377,783  $ 378,829  0.1  % (0.3  %)

1Revenue for the three and nine months ended September 30, 2024 has been recalculated using 2023 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates.
2This column presents the percentage change from GAAP revenue for the three and nine months ended September 30, 2023 to GAAP revenue for the three and nine months ended September 30, 2024.
3This column presents the percentage change from GAAP revenue for the three and nine months ended September 30, 2023 to non-GAAP revenue for the three and nine months ended September 30, 2024 (as recalculated using the foreign currency exchange rates in effect during the three and nine months ended September 30, 2023) in order to provide a constant-currency comparison.



Proto Labs, Inc.
Comparison of GAAP to Non-GAAP Revenue Growth by Service Line
(In thousands)
(Unaudited)
Three Months Ended
September 30, 2024
Three Months Ended
September 30, 2023
%
Change2
% Change
Organic3
GAAP
Foreign
Currency1
Non-GAAP GAAP
Revenues
Injection Molding $ 46,831  $ (198) $ 46,633  $ 51,688  (9.4) % (9.8) %
CNC Machining 53,327  (160) 53,167  52,916  0.8  0.5 
3D Printing 21,437  (108) 21,329  21,622  (0.9) (1.4)
Sheet Metal 3,743  (4) 3,739  4,291  (12.8) (12.9)
Other Revenue 281  (4) 277  188  49.5  47.3 
Total Revenue $ 125,619  $ (474) $ 125,145  $ 130,705  (3.9  %) (4.3  %)
Nine Months Ended
September 30, 2024
Nine Months Ended
September 30, 2023
%
Change2
% Change
Organic3
GAAP
Foreign
Currency1
Non-GAAP GAAP
Revenues
Injection Molding $ 148,574  $ (666) $ 147,908  $ 152,455  (2.5) % (3.0) %
CNC Machining 154,498  (378) 154,120  149,317  3.5  3.2 
3D Printing 64,300  (315) 63,985  63,952  0.5  0.1 
Sheet Metal 11,218  11,227  12,478  (10.1) (10.0)
Other Revenue 550  (7) 543  627  (12.3) (13.4)
Total Revenue $ 379,140  $ (1,357) $ 377,783  $ 378,829  0.1  % (0.3  %)

1Revenue for the three and nine months ended September 30, 2024 has been recalculated using 2023 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates.
2This column presents the percentage change from GAAP revenue for the three and nine months ended September 30, 2023 to GAAP revenue for the three and nine months ended September 30, 2024.
3This column presents the percentage change from GAAP revenue for the three and nine months ended September 30, 2023 to non-GAAP revenue for the three and nine months ended September 30, 2024 (as recalculated using the foreign currency exchange rates in effect during the three and nine months ended September 30, 2023) in order to provide a constant-currency comparison.



Proto Labs, Inc.
Customer Contact Information
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Customer contacts 22,511 23,080 43,671 45,668
Revenue per customer contact $ 5,580  $ 5,663  $ 8,682  $ 8,295 
Proto Labs, Inc.
Reconciliation of GAAP to Non-GAAP Guidance
(In thousands, except per share and per share amounts)
(Unaudited)

Q4 2024 Outlook
Low High
GAAP diluted net income per share $ 0.10  $ 0.18 
Add back:
Stock-based compensation expense 0.15  0.15 
Amortization expense 0.03  0.03 
Unrealized (gain) loss on foreign currency 0.00  0.00 
Total adjustments 0.18  0.18 
Non-GAAP diluted net income per share $ 0.28  $ 0.36