UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


 
FORM 6-K


 
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the month of May 2024
 
(Commission File No. 001-40408)


 
Global-E Online Ltd.
(Translation of registrant’s name into English)



Global-E Online Ltd
9 HaPsagot St.,
Petah Tikva 4951041, Israel
(Address of registrant’s principal executive office)


 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  ☒
 
Form 40-F  ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101 (b) (1):

Yes  ☐
 
No  ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101 (b) (7):

Yes  ☐
 
No  ☐


EXPLANATORY NOTE

On May 20, 2024, Global-E Online Ltd. (the “Company”) issued a press release titled “Global-E Reports First Quarter 2024 Results.” A copy of the press release is furnished as Exhibit 99.1 herewith.

Other than as indicated below, the information in this Form 6-K (including in Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.

The U.S. GAAP financial information contained in the (i) consolidated balance sheets, (ii) consolidated statements of operations and (iii) consolidated statement of cash flows included in the press release attached as Exhibit 99.1 to this Report on Form 6-K are hereby incorporated by reference into the Company’s Registration Statement on Form S-8 (File No. 333-256403).


EXHIBIT INDEX

The following exhibit is furnished as part of this Form 6-K:
 
Exhibit

Description



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, thereto duly authorized.
 
 
Global-E Online Ltd.
 
(Registrant)
     
 
By:
/s/ Ofer Koren
 
Name:
Ofer Koren
 
Title:
Chief Financial Officer
 
Date: May 20, 2024



Exhibit 99.1

Global-e Reports First Quarter 2024 Results
 
PETAH-TIKVA, Israel, May 20, 2024 - Global-e Online Ltd. (Nasdaq: GLBE) the leader of global Direct-To-Consumer eCommerce enablement, today reported its financial results for the first quarter of 2024.
 
“The strong results of our first quarter of 2024, which we are reporting today, mark a great start for what we believe is set out to be another pivotal year for Global-e,” said Amir Schlachet, Founder and CEO of Global-e. “With numerous client adds and business expansion across all geographies, and with the team’s solid execution along all our strategic goals including the continued growth of Shopify Markets Pro, we remain on-track to achieve another year of exceptional growth, as is evident from our updated annual forecast.”
 
Q1 2024 Financial Results
 

GMV1 in the first quarter of 2024 was $930 million, an increase of 32% year over year
 

Revenue in the first quarter of 2024 was $145.9 million, an increase of 24% year over year, of which service fees revenue was $68.3 million and fulfillment services revenue was $77.6 million
 

Non-GAAP gross profit2 in the first quarter of 2024 was $66.1 million, an increase of 36% year over year. GAAP gross profit in the first quarter of 2024 was $63.3 million
 

Non-GAAP gross margin2 in the first quarter of 2024 was 45.3%, an increase of 390 basis points from 41.4% in the first quarter of 2023. GAAP gross margin in the first quarter of 2024 was 43.4%
 

Adjusted EBITDA3 in the first quarter of 2024 was $21.3 million compared to $14.5 million in the first quarter of 2023
 

Net loss in the first quarter of 2024 was $32.1 million compared to $43.1 million in the first quarter of 2023
 
Recent Business Highlights


Continued launching brands across geographies and verticals, including:
 

o
Heydude by Crocs, Golf Wang, Donna Karan and DKNY in the US
 

o
La Senza and L’intervalle in Canada
 

o
Hobbs, TM Lewin, Antler, Dryrobe and the homeware brand Soho Home in the UK
 

o
Louise Misha, Gérard Darel, Soeur, Caroll and Repetto in France
 

o
Engelbert Strauss and Marc-Cain in Germany, Pacha in Spain, Costarellos in Greece and Rubato in Sweden
 

o
Infamous Swim, Carla Zampatti, Legoe, Bae the Label and Nakedvice in Australia, Hi mu-mo by Avex and commmonsmart in Japan, DIY Watch Club in Hong Kong, and many others
 

Expanded business with existing brands and brand groups, including:
 

o
Additional markets supported for brands like Adidas and Doen
 

o
Infiniment, an additional brand from the COTY group
 

o
Tap To Style, a new brand by Modes in Italy
 

o
NNormal, a new Spanish brand from the Camper group
 


Launched the brand Imperial Workshop, our first US merchant on the Wix platform
 

Strategic partnership with Shopify on track:

o
Last remaining Enterprise merchants are in the process of migrating to the new native integration

o
Deployment of new Checkout Extensibility support progressing as planned

o
Growth in Shopify Markets Pro on target, with constant stream of merchants onboarding and volumes continuing to ramp up

Q2 2024 and Full Year Outlook

Global-e is introducing second quarter guidance and is raising the full year guidance as follows:

 
Q2 2024
 
FY 2024
 
Previous FY 2024
(in millions)
GMV (1)
$1,025 - $1,065
 
$4,625 - $4,865
 
$4,590 - $4,830
Revenue
$162.5 - $168.5
 
$733 - $773
 
$731 - $771
Adjusted EBITDA (3)
$24.5 - $28.5
 
$124 - $140
 
$121 - $137
 
1 Gross Merchandise Value (GMV) is a key operating metric. See “Non-GAAP Financial Measures and Key Operating Metrics” for additional information regarding this metric.
 
2 Non-GAAP Gross profit and Non-GAAP gross margin are non-GAAP financial measures. See “Non-GAAP Financial Measures and Key Operating Metrics” for additional information regarding this metric.
 
3 Adjusted EBITDA is a non-GAAP financial measure. See “Non-GAAP Financial Measures” for additional information regarding this metric, including the reconciliations to Operating Profit (Loss), its most directly comparable GAAP financial measure. The Company is unable to provide a reconciliation of Adjusted EBITDA to Operating Profit (Loss), its most directly comparable GAAP financial measure, on a forward-looking basis without unreasonable effort because items that impact this GAAP financial measure are not within the Company’s control and/or cannot be reasonably predicted. These items may include, but are not limited to, share-based compensation expenses. Such information may have a significant, and potentially unpredictable impact on the Company’s future financial results.

Conference Call Information:

Global-e will host a conference call at 8:00 a.m. ET on Monday, May 20, 2024.
The call will be available, live, to interested parties by dialing:

United States/Canada Toll Free: 1-888-886-7786
International Toll: 1-416-764-8658

A live webcast will also be available in the Investor Relations section of Global-E’s website at: https://investors.global-e.com/news-events/events-presentations
 
Approximately two hours after completion of the live call, an archived version of the webcast will be available on the Investor Relations section of the Company’s web site and will remain available for approximately 30 calendar days.
 
The press release with the financial results will be accessible on the Company’s Investor Relations website prior to the conference call.
 

Non-GAAP Financial Measures and Key Operating Metrics

To supplement Global-e’s financial information presented in accordance with generally accepted accounting principles in the United States of America, or GAAP, Global-e considers certain financial measures and key performance metrics that are not prepared in accordance with GAAP including:
 

Non-GAAP gross profit, which Global-e defines as gross profit adjusted for amortization of acquired intangibles. Non-GAAP gross margin is calculated as Non-GAAP gross profit divided by revenues


Adjusted EBITDA, which Global-e defines as operating profit (loss) adjusted for stock-based compensation expenses, depreciation and amortization, commercial agreements amortization, amortization of acquired intangibles, merger related contingent consideration and acquisition related expenses.

Global-e also uses Gross Merchandise Value (GMV) as a key operating metric. Gross Merchandise Value or GMV is defined as the combined amount we collect from the shopper and the merchant for all components of a given transaction, including products, duties and taxes and shipping.

The aforementioned key performance indicators and non-GAAP financial measures are used, in conjunction with GAAP measures, by management and our board of directors to assess our performance, including the preparation of Global-e’s annual operating budget and quarterly forecasts, for financial and operational decision-making, to evaluate the effectiveness of Global-e’s business strategies, and as a means to evaluate period-to-period comparisons. These measures are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. We believe that these non-GAAP financial measures are appropriate measures of operating performance because they remove the impact of certain items that we believe do not directly reflect our core operations, and permit investors to view performance using the same tools that we use to budget, forecast, make operating and strategic decisions, and evaluate historical performance.

Global-e’s definition of Non-GAAP measures may differ from the definition used by other companies and therefore comparability may be limited. In addition, other companies may not publish these metrics or similar metrics. Furthermore, these metrics have certain limitations in that they do not include the impact of certain expenses that are reflected in our consolidated statement of operations that are necessary to run our business. Thus, Non-GAAP measures should be considered in addition to, not as substitutes for, or in isolation from, measures prepared in accordance with GAAP.

For more information on the non-GAAP financial measures, please see the reconciliation tables provided below. The accompanying reconciliation tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures.
 

Cautionary Note Regarding Forward Looking Statements

This press release contains estimates and forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements contained in this press release other than statements of historical fact, including, without limitation, statements regarding our future strategy and projected revenue, GMV, Adjusted EBITDA and other future financial and operational results, growth strategy and plans and objectives of management for future operations, including, among others, expansion in new and existing markets as well as anticipated trends and challenges in our business and the markets in which we operate, are forward-looking statements. As the words “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “target,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible” or the negative of these terms or other similar expressions are intended to identify forward-looking statements, though not all forward-looking statements use these words or expressions. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties. Global-e believes there is a reasonable basis for its expectations and beliefs, but they are inherently uncertain. Many factors could cause actual future events to differ materially from the forward-looking statements in this announcement, including but not limited to, our rapid growth and growth rates in recent periods may not be indicative of future growth; the ability to retain merchants or the GMV generated by such merchants; the ability to retain existing, and attract new merchants; our business acquisitions and ability to effectively integrate acquired businesses; our ability to anticipate merchant needs or develop or acquire new functionality or enhance our existing platforms to meet those needs; our ability to implement and use artificial intelligence and machine learning technologies successfully; our ability to compete in our industry; our reliance on third-parties, including our ability to realize the benefits of any strategic alliances, joint ventures, or partnership arrangements and to integrate our platforms with third-party platforms; our ability to develop or maintain the functionality of our platforms, including real or perceived errors, failures, vulnerabilities, or bugs in our platforms; our history of net losses; our ability to manage our growth and manage expansion into additional markets; increased attention to ESG matters and our ability to manage such matters; our ability to accommodate increased volumes during peak seasons and events; our ability to effectively expand our marketing and sales capabilities; our expectations regarding our revenue, expenses and operations; our ability to operate internationally; our reliance on third-party services, including third-party providers of cross-docking services and third-party data centers, in our platforms and services and harm to our reputation by our merchants’ or third-party service providers’ unethical business practices; our ability to adapt to changes in mobile devices, systems, applications, or web browsers that may degrade the functionality of our platforms; our operation as a merchant of record for sales conducted using our platform; regulatory requirements and additional fees related to payment transactions through our e-commerce platforms could be costly and difficult to comply with; compliance and third-party risks related to anti-money laundering, anti-corruption, anti-bribery, regulations, economic sanctions and export control laws and import regulations and restrictions; our business’s reliance on the personal importation model;  our ability to securely store personal information of merchants and shoppers;
increases in shipping rates; fluctuations in the exchange rate of foreign currencies has impacted and could continue to impact our results of operations; our ability to offer high quality support; our ability to expand the number of merchants using our platforms and increase our GMV and to enhance our reputation and awareness of our platforms; our dependency on the continued use of the internet for commerce; our ability to adapt to emerging or evolving regulatory developments, changing laws, regulations, standards and technological changes related to privacy, data protection, data security and machine learning technology and generative artificial intelligence evolves; the effect of the situation in Ukraine on our business, financial condition and results of operations; our role in the fulfilment chain of the merchants, which may cause third parties to confuse us with the merchants; our ability to establish and protect intellectual property rights; and our use of open-source software which may pose particular risks to our proprietary software technologies; our dependency on our executive officers and other key employees and our ability to hire and retain skilled key personnel, including our ability to enforce non-compete agreements we enter into with our employees; litigation for a variety of claims which we may be subject to; the adoption by merchants of a direct to consumer model; our anticipated cash needs and our estimates regarding our capital requirements and our needs for additional financing; our ability to maintain our corporate culture; our ability to maintain an effective system of disclosure controls and internal control over financial reporting; our ability to accurately estimate judgments relating to our critical accounting policies; changes in tax laws or regulations to which we are subject, including the enactment of legislation implementing changes in taxation of international business activities and the adoption of other corporate tax reform policies; requirements to collect sales or other taxes relating to the use of our platforms and services in jurisdictions where we have not historically done so; global events such as war, health pandemics, climate change, macroeconomic events and the recent economic slowdown; risks relating to our ordinary shares, including our share price, the concentration of our share ownership with insiders, our status as a foreign private issuer, provisions of Israeli law and our amended and restated articles of association and actions of activist shareholders; risks related to our incorporation and location in Israel, including risks related to the ongoing war and related hostilities; and the other risks and uncertainties described in Global-e’s Annual Report on Form 20-F for the year ended December 31, 2023, filed with the SEC on March 28, 2024 and other documents filed with or furnished by Global-e from time to time with the Securities and Exchange Commission (the “SEC”). The foregoing list of factors is not exhaustive. You should carefully consider the foregoing factors. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. These statements reflect management’s current expectations regarding future events and operating performance and speak only as of the date of this press release. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements.


About Global-E Online Ltd.

Global-e (Nasdaq: GLBE) is the world's leading platform enabling and accelerating global, Direct-To-Consumer ecommerce. The chosen partner of over 1,000 brands and retailers across the United States, Europe and Asia, Global-e makes selling internationally as simple as selling domestically. The company enables merchants to increase the conversion of international traffic into sales by offering online shoppers in over 200 destinations worldwide a seamless, localized shopping experience. Global-e's end-to-end ecommerce solutions combine best-in-class localization capabilities, big-data best-practice business intelligence models, streamlined international logistics and vast cross-border experience, enabling international shoppers to buy seamlessly online and retailers to sell to, and from, anywhere in the world. For more information, please visit: www.global-e.com.
 
Investor Contact:
Erica Mannion or Mike Funari
Sapphire Investor Relations, LLC
IR@global-e.com 
+1 617-542-6180

Press Contact:
Justine Rosin
Headline Media
Globale@headline.media 
+1 786-233-7684 


Global-E Online Ltd.
CONSOLIDATED BALANCE SHEETS
(In thousands)

   
Period Ended
 
   
December 31,
   
March 31,
 
   
2023
   
2024
 
   
(Audited)
   
(Unaudited)
 
Assets
           
Current assets:
           
Cash and cash equivalents
 
$
200,081
   
$
181,866
 
Short-term deposits
   
96,939
     
95,520
 
Accounts receivable, net
   
27,841
     
19,423
 
Prepaid expenses and other current assets
   
63,967
     
61,460
 
Marketable securities
   
20,403
     
20,482
 
Funds receivable, including cash in banks
   
111,232
     
80,374
 
Total current assets
   
520,463
     
459,125
 
Property and equipment, net
   
10,236
     
10,607
 
Operating lease right-of-use assets
   
23,052
     
22,236
 
Long term deposits
   
3,552
     
3,514
 
Deferred contract acquisition and fulfillment costs, noncurrent
   
2,668
     
2,939
 
Other assets, noncurrent
   
4,078
     
3,438
 
Commercial agreement asset
   
192,721
     
164,295
 
Goodwill
   
367,566
     
367,566
 
Intangible assets
   
78,024
     
73,022
 
Total long-term assets
   
681,897
     
647,617
 
Total assets
 
$
1,202,360
   
$
1,106,742
 
Liabilities and Shareholders’ Equity
               
Current liabilities:
               
Accounts payable
 
$
50,943
   
$
33,893
 
Accrued expenses and other current liabilities
   
107,306
     
77,094
 
Funds payable to Customers
   
111,232
     
80,374
 
Short term operating lease liabilities
   
4,031
     
4,003
 
Total current liabilities
   
273,512
     
195,364
 
Long-term liabilities:
               
Deferred tax liabilities, net
   
6,507
     
5,083
 
Long term operating lease liabilities
   
19,291
     
18,375
 
Other long-term liabilities
   
1,071
     
1,055
 
Total liabilities
 
$
300,381
   
$
219,877
 
                 
Shareholders’ equity:
               
Share capital and additional paid-in capital
   
1,360,250
     
1,377,072
 
Accumulated comprehensive income (loss)
   
(1,420
)
   
(1,305
)
Accumulated deficit
   
(456,851
)
   
(488,902
)
Total shareholders’ equity
   
901,979
     
886,865
 
Total liabilities and shareholders’ equity
 
$
1,202,360
   
$
1,106,742
 


Global-E Online Ltd.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)

   
Three Months Ended
 
   
March 31,
 
   
2023
   
2024
 
   
(Unaudited)
 
Revenue
 
$
117,631
   
$
145,873
 
Cost of revenue
   
71,755
     
82,587
 
Gross profit
   
45,876
     
63,286
 
                 
Operating expenses:
               
Research and development
   
22,896
     
23,538
 
Sales and marketing
   
51,848
     
56,955
 
General and administrative
   
13,139
     
12,054
 
Total operating expenses
   
87,883
     
92,547
 
Operating profit (loss)
   
(42,007
)
   
(29,261
)
Financial expenses, net
   
2,400
     
3,510
 
Loss before income taxes
   
(44,407
)
   
(32,771
)
Income taxes
   
(1,324
)
   
(720
)
Net earnings (loss) attributable to ordinary shareholders
 
$
(43,083
)
 
$
(32,051
)
Basic and diluted net loss per share attributable to ordinary shareholders
 
$
(0.26
)
   
(0.19
)
Basic and diluted weighted average ordinary shares
   
162,631,027
     
166,187,424
 


Global-E Online Ltd.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

   
Three Months Ended
 
   
March 31,
 
   
2023
   
2024
 
   
(Unaudited)
 
Operating activities
           
Net loss
 
$
(43,083
)
 
$
(32,051
)
Adjustments to reconcile net loss to net cash provided by operating activities:
               
Depreciation and amortization
   
427
     
512
 
Share-based compensation expense
   
9,712
     
8,711
 
Commercial agreement asset amortization
   
38,153
     
36,296
 
Intangible assets amortization
   
5,160
     
5,002
 
Changes in accrued interest and exchange rate on short-term deposits
   
(527
)
   
369
 
Changes in accrued interest and exchange rate on long-term deposits
   
(146
)
   
68
 
Unrealized loss (gain) on foreign currency
   
(584
)
   
2,726
 
Accounts receivable
   
4,081
     
8,418
 
Prepaid expenses and other assets
   
5,838
     
2,685
 
Funds receivable
   
3,751
     
(7,688
)
Long-term receivables
   
386
     
640
 
Funds payable to customers
   
(15,970
)
   
(30,857
)
Operating lease ROU assets
   
671
     
817
 
Deferred contract acquisition and fulfillment costs
   
(157
)
   
(268
)
Accounts payable
   
(18,209
)
   
(17,049
)
Accrued expenses and other liabilities
   
(16,164
)
   
(30,228
)
Deferred tax liabilities
   
(1,910
)
   
(1,424
)
Operating lease liabilities
   
(956
)
   
(944
)
Net cash (used in) provided by operating activities
   
(29,527
)
   
(54,265
)
Investing activities
               
Investment in marketable securities
   
(450
)
   
(1,042
)
Proceeds from marketable securities
   
399
     
1,012
 
Investment in short-term investments and deposits
   
(9,252
)
   
(56,949
)
Proceeds from short-term investments
   
29,250
     
58,000
 
Investment in long-term deposits
   
(97
)
   
(31
)
Purchases of property and equipment
   
(342
)
   
(882
)
Net cash (used in) provided by investing activities
   
19,508
     
108
 
Financing activities
               
Proceeds from exercise of warrants to ordinary shares
   
17
     
-
 
Proceeds from exercise of share options
   
92
     
120
 
Net cash provided by financing activities
   
109
     
120
 
Exchange rate differences on balances of cash, cash equivalents and restricted cash
   
584
     
(2,726
)
Net increase (decrease) in cash, cash equivalents, and restricted cash
   
(9,326
)
   
(56,763
)
Cash and cash equivalents and restricted cash—beginning of period
   
211,522
     
268,597
 
Cash and cash equivalents and restricted cash—end of period
 
$
202,196
   
$
211,834
 


Global-E Online Ltd.
SELECTED OTHER DATA
(In thousands)

   
Three Months Ended
 
   
March 31,
 
   
2023
   
2024
 
   
(Unaudited)
 
Key performance metrics
     
Gross Merchandise Value
   
703,895
           
929,510
       
Adjusted EBITDA (a)
   
14,485
           
21,260
       
                             
Revenue by Category
                           
Service fees
   
50,353
     
43
%
   
68,258
     
47
%
Fulfillment services
   
67,278
     
57
%
   
77,615
     
53
%
Total revenue
 
$
117,631
     
100
%
 
$
145,873
     
100
%
                                 
Revenue by merchant outbound region
                               
United States
   
55,913
     
48
%
   
72,112
     
49
%
United Kingdom
   
37,732
     
32
%
   
41,276
     
28
%
European Union
   
21,076
     
18
%
   
26,343
     
18
%
Israel
   
225
     
0
%
   
316
     
0
%
Other
   
2,685
     
2
%
   
5,826
     
4
%
Total revenue
 
$
117,631
     
100
%
 
$
145,873
     
100
%


(a)
See reconciliation to adjusted EBITDA table

Global-E Online Ltd.
RECONCILIATION TO Non-GAAP GROSS PROFIT
(In thousands)

   
Three Months Ended
 
   
March 31,
 
   
2023
   
2024
 
   
(Unaudited)
 
Gross profit
   
45,876
     
63,286
 
                 
Amortization of acquired intangibles included in cost of revenue
   
2,796
     
2,796
 
Non-GAAP gross profit
   
48,672
     
66,082
 


Global-E Online Ltd.
RECONCILIATION TO ADJUSTED EBITDA
(In thousands)

   
Three Months Ended
 
   
March 31,
 
   
2023
   
2024
 
   
(Unaudited)
 
Operating profit (loss)
   
(42,007
)
   
(29,261
)
(1)    Stock-based compensation:
               
Cost of revenue
   
113
     
180
 
Research and development
   
6,058
     
3,468
 
Selling and marketing
   
875
     
1,282
 
General and administrative
   
2,666
     
3,781
 
Total stock-based compensation
   
9,712
     
8,711
 
                 
(2)    Depreciation and amortization
   
427
     
512
 
                 
(3)    Commercial agreement asset amortization
   
38,153
     
36,296
 
                 
(4)    Amortization of acquired intangibles
   
5,160
     
5,002
 
                 
(5)    Merger related contingent consideration
   
3,040
     
-
 
Adjusted EBITDA
   
14,485
     
21,260