The following table provides a reconciliation of projected Adjusted EBITDA to projected net loss, the most comparable GAAP financial measure:

	(Unaudited)
	Three Months Ending March 31, 2021								Year Ending December 31, 2021
(in thousands)	Low				High				Low				High
Net loss	$	(5,400	)		$	(4,500	)		$	(44,000	)		$	(38,300	)
Income tax expense		4,300				4,400				15,200				15,500
Stock-based compensation expense		11,900				11,900				44,500				44,500
Interest expense		2,900				2,900				12,000				12,000
Depreciation and amortization		6,300				6,300				25,400				25,400
Special adjustments, interest income and other		4,000				5,000				4,900				6,900
Adjusted EBITDA	$	24,000			$	26,000			$	58,000			$	66,000

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10  Next Page »