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

		(Unaudited)
		Three Months Ending September 30, 2021								Year Ending December 31, 2021
(in thousands)		Low				High				Low				High
Net loss		$	(22,800	)		$	(20,900	)		$	(31,600	)		$	(26,800	)
Income tax expense			3,300				3,400				8,600				8,800
Stock-based compensation expense			11,700				11,700				43,700				43,700
Interest expense			3,000				3,000				12,000				12,000
Depreciation and amortization			6,400				6,400				25,000				25,000
Restructuring expense			500				500				5,600				5,600
Special adjustments, interest income and other			(100	)			(100	)			(300	)			(300	)
Adjusted EBITDA		$	2,000			$	4,000			$	63,000			$	68,000

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