Exhibit 99.1



g744957img1a01a01a09.jpg

U.S. Auto Parts Reports Third Quarter 2016 Results


CARSON, Calif. - November 1, 2016 - U.S. Auto Parts Network, Inc. (NASDAQ: PRTS), one of the largest online providers of aftermarket automotive parts and accessories, reported results for the third quarter ended October 1, 2016. All information and data excludes AutoMD unless specifically noted.


Third Quarter 2016 Financial Highlights vs. Year-Ago Quarter
•
Net sales up 4% to $73.5 million
•
Gross margin increased 80 basis points to 30.5%
•
Net income remained relatively flat at $0.4 million, or $0.01 per diluted share
•
Adjusted EBITDA (a non-GAAP measure defined below) increased 10% to $3.1 million
•
Ended the quarter with no revolver debt compared to $8.3 million at October 3, 2015

Third Quarter 2016 Operational Highlights vs. Year-Ago Quarter
•
Total online orders increased by 12% to 846,000 orders
•
Conversion increased 10 basis points to 1.9%


Management Commentary
“Q3 marks our third consecutive quarter of GAAP profitability, driven by the continued focus on our higher-margin private label business,” said Shane Evangelist, CEO of U.S. Auto Parts. “In fact, private label sales increased 12%, which led to an 80 basis point improvement in gross margin. We also maintained our net cash position during the quarter with a zero balance on our revolver debt. As we close out the year, we plan to continue to execute our profitability initiatives and carry this momentum into 2017.”







Exhibit 99.1

Third Quarter 2016 Financial Results
Net sales in the third quarter of 2016 increased 4% to $73.5 million compared to $70.6 million in the year-ago quarter. The increase was largely driven by a 21% increase in online marketplace sales to $19.0 million.

Gross profit in the third quarter of 2016 increased 7% to $22.4 million compared to $21.0 million in the year-ago quarter. As a percentage of net sales, gross profit increased 80 basis points to 30.5% compared to 29.7% in the year ago quarter. The increase in gross margin was primarily driven by a higher mix of private label sales, which were 65% of net sales compared to 60% in the year-ago quarter. The increase was also driven by freight and warehouse supplies savings.

Total operating expenses in the third quarter were $21.7 million compared to $20.4 million in the year-ago quarter. As a percentage of net sales, operating expenses were 29.6% compared to 28.9% in the year ago quarter.

Net income in the third quarter was $0.4 million, or $0.01 per diluted share, which was relatively flat compared to the year-ago quarter.

Adjusted EBITDA in the third quarter of 2016 increased 10% to $3.1 million compared to $2.8 million in the year-ago quarter.

At October 1, 2016, cash and cash equivalents totaled $5.2 million compared to $1.5 million at January 2, 2016. The Company also had no revolver debt at October 1, 2016 compared to $11.8 million at January 2, 2016.

Key Operating Metrics
 
Q3 2016
 
Q3 2015
 
Q2 2016
Conversion Rate 1
1.89
%
 
1.75
%
 
1.80
%
Customer Acquisition Cost 1
$
7.61

 
$
7.65

 
$
7.54

Unique Visitors (millions) 1
28.4

 
29.3

 
30.2

Number of Orders - E-commerce only (thousands) 
537

 
511

 
544

Number of Orders - Online Marketplace (thousands) 
309

 
244

 
315

Total Number of Internet Orders (thousands) 
846

 
755

 
859

Revenue Capture (% Sales) 2
84.7
%
 
85.3
%
 
84.0
%
Average Order Value - E-commerce only
$
103

 
$
109

 
$
109

Average Order Value - Online Marketplace
$
68

 
$
70

 
$
71

Average Order Value - Total Internet Orders
$
90

 
$
96

 
$
95


1.
Excludes online marketplaces and media properties (e.g. AutoMD).
2.
Revenue capture is the amount of actual dollars retained after taking into consideration returns, credit card declines and product fulfillment and excludes online marketplaces and media properties (e.g. AutoMD).


2016 Outlook

U.S. Auto Parts continues to expect net sales to be up low to mid-single digits on a percentage basis compared to 2015. The Company also expects net income to range between $1.7 and $3.7 million. In addition, the Company continues to expect adjusted EBITDA to range between $13.0 and $15.0 million.

2017 Outlook

U.S. Auto Parts expects net sales to be up low to mid-single digits on a percentage basis compared to 2016. The Company also expects net income to range between $4.8 and $7.8 million. In addition, the Company expects adjusted EBITDA to range between $15.0 and $18.0 million.



Exhibit 99.1

Conference Call
U.S. Auto Parts will conduct a conference call today at 8:30 a.m. Eastern time (5:30 a.m. Pacific time) to discuss its financial results for the third quarter ended October 1, 2016.

The Company’s CEO Shane Evangelist and CFO Neil Watanabe will host the conference call, followed by a question and answer period.

Date: Tuesday, November 1, 2016
Time: 8:30 a.m. Eastern time (5:30 a.m. Pacific time)
Toll-free dial-in number: 877-407-9039
International dial-in number: 201-689-8470
Conference ID: 13647241

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios at 1-949-574-3860.

The conference call will be broadcast live and available for replay via the investor relations section of the Company’s website at www.usautoparts.net.

A telephone replay of the conference call will also be available on the same day through November 15, 2016.

Toll-free replay number: 844-512-2921
International replay number: 412-317-6671
Replay ID: 13647241

About U.S. Auto Parts Network, Inc.
Established in 1995, U.S. Auto Parts is a leading online provider of automotive aftermarket parts, including collision, engine, and performance parts and accessories. Through the Company’s network of websites, U.S. Auto Parts provides consumers with a broad selection of competitively priced products, all mapped by a proprietary database with applications based on vehicle makes, models and years. U.S. Auto Parts’ flagship websites include www.autopartswarehouse.com, www.carparts.com, www.jcwhitney.com, and www.AutoMD.com, as well as the Company’s corporate website at www.usautoparts.net.
U.S. Auto Parts is headquartered in Carson, California.






Exhibit 99.1

Non-GAAP Financial Measures

Regulation G, and other provisions of the Securities Exchange Act of 1934, as amended, define and prescribe the conditions for use of certain non-GAAP financial information. We provide “Adjusted EBITDA,” which is a non-GAAP financial measure. Adjusted EBITDA consists of net income before (a) interest expense, net; (b) income tax provision; (c) depreciation and amortization expense; (d) amortization of intangible assets; and (e) share-based compensation expense.

The Company believes that this non-GAAP financial measure provides important supplemental information to management and investors. This non-GAAP financial measures reflect an additional way of viewing aspects of the Company’s operations that, when viewed with the GAAP results and the accompanying reconciliation to corresponding GAAP financial measures, provides a more complete understanding of factors and trends affecting the Company’s business and results of operations.

Management uses Adjusted EBITDA as one measure of the Company’s operating performance because it assists in comparing the Company’s operating performance on a consistent basis by removing the impact of stock compensation expense, as well as items that are not expected to be recurring. Internally, this non-GAAP measure is also used by management for planning purposes, including the preparation of internal budgets; for allocating resources to enhance financial performance; and for evaluating the effectiveness of operational strategies. The Company also believes that analysts and investors use Adjusted EBITDA as a supplemental measure to evaluate the ongoing operations of companies in our industry.

This non-GAAP financial measure is used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures. Management strongly encourages investors to review the Company’s consolidated financial statements in their entirety and to not rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. In addition, the Company expects to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items from the Company’s non-GAAP measures should not be construed as an inference that these costs are unusual, infrequent or non-recurring.





Exhibit 99.1

Safe Harbor Statement
This press release contains statements which are based on management’s current expectations, estimates and projections about the Company’s business and its industry, as well as certain assumptions made by the Company. These statements are forward looking statements for the purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended and Section 27A of the Securities Act of 1933, as amended. Words such as “anticipates,” “could,” “expects,” “intends,” “plans,” “potential,” “believes,” “predicts,” “projects,” “seeks,” “estimates,” “may,” “will,” “would,” “will likely continue” and variations of these words or similar expressions are intended to identify forward-looking statements. These statements include, but are not limited to, the Company’s expectations regarding its future operating results and financial condition, impact of changes in our key operating metrics, our potential growth and our liquidity requirements. We undertake no obligation to revise or update publicly any forward-looking statements for any reason. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various factors.

Important factors that may cause such a difference include, but are not limited to, competitive pressures, our dependence on search engines to attract customers, demand for the Company’s products, the online market for aftermarket auto parts, the economy in general, increases in commodity and component pricing that would increase the Company’s product costs, the operating restrictions in our credit agreement, the weather, and any other factors discussed in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including the Risk Factors contained in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are available at www.usautoparts.net and the SEC’s website at www.sec.gov.  You are urged to consider these factors carefully in evaluating the forward-looking statements in this release and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by this cautionary statement. Unless otherwise required by law, the Company expressly disclaims any obligation to update publicly any forward-looking statements, whether as result of new information, future events or otherwise.

Company Contacts:
Neil T. Watanabe, Chief Financial Officer
U.S. Auto Parts Network, Inc.
(424) 702-1455 x421
nwatanabe@usautoparts.com


Investor Relations:
Cody Slach or Sean Mansouri
Liolios
949-574-3860
PRTS@liolios.com




Exhibit 99.1

Summarized segment information for our continuing operations from the two reportable segments for the periods presented is as follows (in millions):
 
 
Thirteen Weeks Ended
 
 
October 1, 2016
 
October 3, 2015
 
 
Base USAP
 
AMD
 
Consol
 
Base USAP
 
AMD
 
Consol
Net sales
 
$
73.45

 
$
0.06

 
$
73.52

 
$
70.57

 
$
0.08

 
$
70.65

Gross profit
 
$
22.37

 
$
0.04

 
$
22.41

 
$
20.97

 
$
0.08

 
$
21.04

 
 
30.5
%

66.7
%

30.5
 %

29.7
%

100.0
%

29.8
 %
Operating expenses
 
$
21.73

 
$
0.77

 
$
22.50

 
$
20.37

 
$
0.90

 
$
21.26

 
 
29.6
%
 
—
%
 
30.6
 %
 
28.9
%
 
—
%
 
30.1
 %
Income (loss) from operations
 
$
0.64

 
$
(0.72
)
 
$
(0.08
)
 
$
0.60

 
$
(0.82
)
 
$
(0.22
)
 
 
0.9
%
 
—
%
 
(0.1
)%
 
0.9
%
 
—
%
 
(0.3
)%
Net income (loss)
 
$
0.36

 
$
(0.72
)
 
$
(0.36
)
 
$
0.35

 
$
(0.64
)
 
$
(0.29
)
 
 
0.5
%
 
—
%
 
(0.5
)%
 
0.5
%
 
—
%
 
(0.4
)%
Adjusted EBITDA
 
$
3.13

 
$
(0.39
)
 
$
2.74

 
$
2.84

 
$
(0.46
)
 
$
2.38

 
 
4.3
%
 
—
%
 
3.7
 %
 
4.0
%
 
—
%
 
3.4
 %
 
 
Thirty-Nine Weeks Ended
 
 
October 1, 2016
 
October 3, 2015
 
 
Base USAP
 
AMD
 
Consol
 
Base USAP
 
AMD
 
Consol
Net sales
 
232.20

 
0.18

 
232.38

 
223.31

 
0.19

 
223.50

Gross profit
 
70.60

 
0.16

 
70.76

 
63.20

 
0.19

 
63.39

 
 
30.4
%
 
88.9
%
 
30.5
%
 
28.3
 %
 
100.0
%
 
28.4
 %
Operating expenses
 
66.49

 
2.31

 
68.80

 
62.32

 
2.41

 
64.74

 
 
28.6
%
 
—
%
 
29.6
%
 
27.9
 %
 
—
%
 
29.0
 %
Income (loss) from operations
 
4.12

 
(2.16
)
 
1.96

 
0.88

 
(2.22
)
 
(1.35
)
 
 
1.8
%
 
—
%
 
0.8
%
 
0.4
 %
 
—
%
 
(0.6
)%
Net income (loss)
 
3.17

 
(1.86
)
 
1.31

 
(0.07
)
 
(1.56
)
 
(1.63
)
 
 
1.4
%
 
—
%
 
0.6
%
 
—
 %
 
—
%
 
(0.7
)%
Adjusted EBITDA
 
11.50

 
(1.09
)
 
10.41

 
7.43

 
(1.07
)
 
6.37

 
 
5.0
%
 
—
%
 
4.5
%
 
3.3
 %
 
—
%
 
2.9
 %
       


Exhibit 99.1

The table below reconciles net income (loss) to Adjusted EBITDA for the periods presented (in thousands):
 
Thirteen Weeks Ended
 
October 1, 2016
 
October 3, 2015
 
Base USAP
 
AMD
 
Consolidated
 
Base USAP
 
AMD
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
358

 
$
(718
)
 
$
(360
)
 
$
353

 
$
(641
)
 
$
(288
)
Depreciation & amortization
1,611

 
286

 
1,897

 
1,539

 
323

 
1,862

Amortization of intangible assets
111

 
9

 
120

 
107

 
8

 
115

Interest expense, net
287

 
—

 
287

 
273

 
—

 
273

Taxes
(2
)
 
(5
)
 
(7
)
 
(22
)
 
(181
)
 
(203
)
EBITDA
$
2,365

 
$
(428
)
 
$
1,937

 
$
2,250

 
$
(491
)
 
$
1,759

Stock comp expense
$
764

 
$
43

 
$
807

 
$
587

 
$
33

 
$
620

Adjusted EBITDA
$
3,129

 
$
(385
)
 
$
2,744

 
$
2,837

 
$
(458
)
 
$
2,379

 
Thirty-Nine Weeks Ended
 
October 1, 2016
 
October 3, 2015
 
Base USAP
 
AMD
 
Consolidated
 
Base USAP
 
AMD
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
3,168

 
$
(1,857
)
 
$
1,311

 
$
(71
)
 
$
(1,555
)
 
$
(1,626
)
Depreciation & amortization
4,711

 
890

 
5,601

 
4,571

 
1,047

 
5,618

Amortization of intangible assets
336

 
25

 
361

 
321

 
24

 
345

Interest expense, net
875

 
—

 
875

 
908

 
—

 
908

Taxes
87

 
(299
)
 
(212
)
 
67

 
(669
)
 
(602
)
EBITDA
$
9,177

 
$
(1,241
)
 
$
7,936

 
$
5,796

 
$
(1,153
)
 
$
4,643

Stock comp expense
$
2,321

 
$
154

 
$
2,475

 
$
1,638

 
$
88

 
$
1,726

Adjusted EBITDA
$
11,498

 
$
(1,087
)
 
$
10,411

 
$
7,434

 
$
(1,065
)
 
$
6,369








Exhibit 99.1

The table below represents our earnings per share by segment (in thousands, except for per share data):
 
Thirteen Weeks Ended
 
October 1, 2016
 
October 3, 2015
 
Base USAP
 
AMD1
 
Consolidated
 
Base USAP
 
AMD1
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share:
 
 
 
 
 
 
 
 
 
 
 
Numerator:
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
358

 
$
(460
)
 
$
(102
)
 
$
353

 
$
(345
)
 
$
8

Dividends on Series A Convertible Preferred Stock
61

 
—

 
61

 
61

 
—

 
61

Net income (loss) available to common shares
$
297

 
$
(460
)
 
$
(163
)
 
$
292

 
$
(345
)
 
$
(53
)
Denominator:
 
 
 
 
 
 
 
 
 
 
 
Weighted-average common shares outstanding (basic)
34,932

 
—

 
34,932

 
34,018

 
—

 
34,018

Common equivalent shares from common stock options, preferred stock and warrants
1,350

 
—

 
—

 
1,074

 
—

 
—

Weighted-average common shares outstanding (diluted)
36,282

 
—

 
34,932

 
35,092

 
—

 
34,018

Basic net income (loss) per share
$
0.01

 
$
—

 
$
—

 
$
0.01

 
$
—

 
$
—

Diluted net income (loss) per share
$
0.01

 
$
—

 
$
—

 
$
0.01

 
$
—

 
$
—

1 Excludes loss attributable to noncontrolling interests.
The table below reconciles the high and low ends of our projected range of net income to projected Adjusted EBITDA for the period presented (in thousands):
 
Low End
52 Weeks Ending
December 31, 2016
 
High End
52 Weeks Ending
December 31, 2016
 
 
 
 
Net income (loss)
$
1,655

 
$
3,655

Depreciation & amortization
6,349

 
6,349

Amortization of intangible assets
437

 
437

Interest expense, net
1,099

 
1,099

Taxes
256

 
256

EBITDA
$
9,796

 
$
11,796

Stock comp expense
$
3,204

 
$
3,204

Adjusted EBITDA
$
13,000

 
$
15,000



Exhibit 99.1


The table below reconciles the high and low ends of our projected range of net income to projected Adjusted EBITDA for the period presented (in thousands):
 
Low End
52 Weeks Ending
December 30, 2017
 
High End
52 Weeks Ending
December 30, 2017
 
 
 
 
Net income (loss)
$
4,800

 
$
7,800

Depreciation & amortization
6,700

 
6,700

Amortization of intangible assets
428

 
428

Interest expense, net
1,176

 
1,176

Taxes
274

 
274

EBITDA
$
13,378

 
$
16,378

Stock comp expense
$
1,622

 
$
1,622

Adjusted EBITDA
$
15,000

 
$
18,000




Exhibit 99.1

U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS
(Unaudited, in Thousands, Except Per Share Data)
 
 
Thirteen Weeks Ended
 
Thirty-Nine Weeks Ended
 
October 1,
2016
 
October 3,
2015
 
October 1,
2016
 
October 3,
2015
Net sales
$
73,515

 
$
70,648

 
$
232,376

 
$
223,498

Cost of sales (1)
51,101

 
49,606

 
161,616

 
160,110

Gross profit
22,414

 
21,042

 
70,760

 
63,388

Operating expenses:
 
 
 
 
 
 
 
Marketing
10,788

 
10,684

 
33,324

 
32,684

General and administrative
4,434

 
4,292

 
13,545

 
12,957

Fulfillment
5,596

 
4,881

 
17,292

 
14,919

Technology
1,560

 
1,292

 
4,275

 
3,830

Amortization of intangible assets
120

 
115

 
361

 
345

Total operating expenses
22,498

 
21,264

 
68,797

 
64,735

(Loss) income from operations
(84
)
 
(222
)
 
1,963

 
(1,347
)
Other income (expense):
 
 
 
 
 
 
 
Other income, net
8

 
8

 
25

 
41

Interest expense
(291
)
 
(277
)
 
(889
)
 
(922
)
Total other expense, net
(283
)
 
(269
)
 
(864
)
 
(881
)
(Loss) income before income taxes
(367
)
 
(491
)
 
1,099

 
(2,228
)
Income tax benefit
(7
)
 
(203
)
 
(212
)
 
(602
)
Net (loss) income including noncontrolling interests
(360
)
 
(288
)
 
1,311

 
(1,626
)
Net loss attributable to noncontrolling interests
(258
)
 
(296
)
 
(773
)
 
(799
)
Net (loss) income attributable to U.S. Auto Parts
(102
)
 
8

 
2,084

 
(827
)
Other comprehensive loss attributable to U.S. Auto Parts:
 
 
 
 
 
 
Foreign currency translation adjustments
(16
)
 
(28
)
 
(29
)
 
(50
)
Total other comprehensive loss attributable to U.S. Auto Parts
(16
)
 
(28
)
 
(29
)
 
(50
)
Comprehensive income (loss) attributable to U.S. Auto Parts
$
(118
)
 
$
(20
)
 
$
2,055

 
$
(877
)
Net income (loss) attributable to U.S. Auto Parts per share:
 
 
 
 
 
 
 
Basic net income (loss) per share
$
0.00

 
$
0.00

 
$
0.05

 
$
(0.03
)
Diluted net income (loss) per share
$
0.00

 
$
0.00

 
$
0.05

 
$
(0.03
)
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Shares used in computation of basic net income (loss) per share
34,932

 
34,018

 
34,728

 
33,900

Shares used in computation of diluted net income (loss) per share
34,932

 
34,018

 
39,923

 
33,900

 
(1)
Excludes depreciation and amortization expense which is included in marketing, general and administrative and fulfillment expense.



Exhibit 99.1

U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited, In Thousands, Except Par and Liquidation Value)
 
October 1, 2016
 
January 2, 2016
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
7,505

 
$
5,537

Short-term investments
32

 
65

Accounts receivable, net of allowances of $90 and $17 at October 1, 2016 and January 2, 2016, respectively
2,991

 
3,236

Inventory
49,471

 
51,216

Other current assets
3,291

 
2,475

Total current assets
63,290

 
62,529

Property and equipment, net
18,005

 
18,431

Intangible assets, net
1,115

 
1,476

Other non-current assets
1,056

 
1,320

Total assets
$
83,466

 
$
83,756

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
33,130

 
$
25,523

Accrued expenses
7,663

 
7,267

Revolving loan payable
—

 
11,759

Current portion of capital leases payable
534

 
521

Other current liabilities
4,146

 
3,854

Total current liabilities
45,473

 
48,924

Capital leases payable, net of current portion
9,915

 
10,168

Deferred income taxes
650

 
944

Other non-current liabilities
1,710

 
1,577

Total liabilities
57,748

 
61,613

Commitments and contingencies
 
 
 
Stockholders’ equity:
 
 
 
Series A convertible preferred stock, $0.001 par value; $1.45 per share liquidation value or aggregate of $6,017; 4,150 shares authorized; 4,150 shares issued and outstanding at October 1, 2016 and January 2, 2016
4

 
4

Common stock, $0.001 par value; 100,000 shares authorized; 34,977 and 34,137 shares issued and outstanding at October 1, 2016 and January 2, 2016
35

 
34

Additional paid-in capital
179,300

 
176,873

Accumulated other comprehensive income
456

 
440

Accumulated deficit
(155,107
)
 
(157,011
)
Total stockholders’ equity
24,688

 
20,340

Noncontrolling interest
1,030

 
1,803

Total equity
25,718

 
22,143

Total liabilities and stockholders’ equity
$
83,466

 
$
83,756







Exhibit 99.1

U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, In Thousands)
 
Thirty-Nine Weeks Ended
 
October 1,
2016
 
October 3,
2015
Operating activities
 
 
 
Net income (loss) including noncontrolling interests
$
1,311

 
$
(1,626
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
Depreciation and amortization expense
5,601

 
5,618

Amortization of intangible assets
361

 
345

Deferred income taxes
(299
)
 
(674
)
Share-based compensation expense
2,475

 
1,726

Stock awards issued for non-employee director service
6

 
2

Amortization of deferred financing costs
61

 
61

Gain from disposition of assets
—

 
(13
)
Changes in operating assets and liabilities:
 
 
 
Accounts receivable
245

 
261

Inventory
1,745

 
2,177

Other current assets
(751
)
 
(706
)
Other non-current assets
168

 
93

Accounts payable and accrued expenses
7,825

 
(460
)
Other current liabilities
291

 
649

Other non-current liabilities
257

 
(105
)
Net cash provided by operating activities
19,296

 
7,348

Investing activities
 
 
 
Additions to property and equipment
(4,570
)
 
(5,800
)
Proceeds from sale of property and equipment
—

 
13

Cash paid for intangible assets
(125
)
 
(25
)
Net cash used in investing activities
(4,695
)
 
(5,812
)
Financing activities
 
 
 
Borrowings from revolving loan payable
11,976

 
8,970

Payments made on revolving loan payable
(23,735
)
 
(11,700
)
Proceeds from stock options
734

 
102

Payments on capital leases
(449
)
 
(297
)
Statutory tax withholding payment for share-based compensation
(969
)
 
(438
)
Payment of liabilities related to financing activities
(100
)
 
(100
)
Preferred stock dividends paid
(61
)
 
—

Net cash used in financing activities
(12,604
)
 
(3,463
)
Effect of exchange rate changes on cash
(29
)
 
(50
)
Net change in cash and cash equivalents
1,968

 
(1,977
)
Cash and cash equivalents, beginning of period
5,537

 
7,653

Cash and cash equivalents, end of period
$
7,505

 
$
5,676

Supplemental disclosure of non-cash investing and financing activities:
 
 
 
Accrued asset purchases
$
1,050

 
$
902

Property acquired under capital lease
$
211

 
$
1,588

Unrealized (loss) gain on investments
(2
)
 
(2
)
Supplemental disclosure of cash flow information:
 
 
 
Cash paid during the period for income taxes
$
69

 
$
84

Cash paid during the period for interest
825

 
886