News Release

Spok Reports Third Quarter 2023 Results

Strong improvement in net income and adjusted EBITDA Company again increases full year 2023 financial guidance

Alexandria, Va. (October 25, 2023) – Spok Holdings, Inc. (NASDAQ: SPOK), a global leader in healthcare communications, today announced results for the third quarter ended September 30, 2023. In addition, the Company’s Board of Directors declared a regular quarterly dividend of $0.3125 per share, payable on December 8, 2023, to stockholders of record on November 16, 2023.

Recent Highlights:

  • Generated net income of $4.5 million, or $0.22 per diluted share, in the third quarter, compared to net income of $2.9 million, or $0.15 per diluted share, in the prior year period
  • Generated $8.4 million of adjusted EBITDA in the third quarter, compared to $6.7 million in the third quarter of 2022
  • Software operations bookings totaled $6.3 million for the third quarter, compared to $6.2 million in the third quarter of 2022
  • Through the first nine months of 2023, software operations bookings are up more than 38% from the same period in 2022
  • Third quarter 2023 software operations bookings included 11 six-figure and one seven-figure new customer contracts
  • Third quarter 2023 software revenue totaled $16.5 million, up 12% from the prior year period
  • Third quarter 2023 wireless average revenue per unit (ARPU) was $7.59, up on a year-over-year basis, with units in service down less than 3% from the prior quarter and 7% on a trailing-twelve-month basis
  • Third quarter 2023 wireless revenue of $19.0 million, compared to revenue of $19.1 million in the same period in 2022
  • Capital returned to stockholders in the third quarter of 2023 totaled $6.2 million in the form of the Company’s regular quarterly dividend
  • Cash and equivalents balance of $27.3 million on September 30, 2023, and no debt

“I am very proud of the strong performance our team was able to deliver in the third quarter, as we continue to execute ahead of plan in growing revenue and generating cash flow, while returning capital to stockholders,” said Vincent D. Kelly, chief executive officer of Spok Holdings, Inc. “Last quarter, our team was again able to grow total revenue on a year-over-year basis, as we maintained wireless revenue levels while increasing year-over-year software revenue by 12%. We made tremendous progress in several key performance areas, including net income and adjusted EBITDA growth and we exited the quarter with record software backlog levels. Despite record software operations bookings in the second quarter, which included some new customer contracts we had anticipated to close in the third quarter, the team was still able to generate software operations bookings of $6.3 million in the third quarter, which contributed to 38% year-over-year growth through the first nine months of the year.

“In short, I believe Spok has struck an excellent balance between making the necessary investments to fuel future growth, while continuing to demonstrate our prowess in generating cash and returning capital to our stockholders,” continued Kelly. ” We look forward to a successful conclusion to the year and believe our extensive experience operating our established communication solutions will create significant value for stockholders.

“Based on our performance in the third quarter we are, once again, increasing our full year 2023 guidance estimates for revenue and adjusted EBITDA generation. We believe we are on track to grow consolidated revenue for 2023, on a year-over-year basis, for the first time in the Company’s history and even the low point of our revenue guidance reflects that. We are also increasing the midpoint of our adjusted EBITDA guidance by $1.75 million, demonstrating our ability to generate cash flow.”

Financial Highlights:

 

For the three months
ended September 30,

 

For the nine months
ended September 30,

(Dollars in thousands)

2023

 

2022

 

Change (%)

 

2023

 

2022

 

Change (%)

Revenue

           

Wireless revenue

           

Paging revenue

$   18,119 

 

$   18,419 

 

(1.6) %

 

$     54,915 

 

$     54,873 

 

0.1  %

Product and other revenue

                  853 

 

                  635 

 

34.3  %

 

             1,962 

 

             1,728 

 

13.5  %

Total wireless revenue

$   18,972 

 

$   19,054 

 

(0.4) %

 

$     56,877 

 

$     56,601 

 

0.5  %

            

Software revenue

           

License

$     2,413 

 

$     2,147 

 

12.4  %

 

$       7,723 

 

$       5,933 

 

30.2  %

Professional services

               3,833 

 

               2,835 

 

35.2  %

 

           10,909 

 

             9,502 

 

14.8  %

Hardware

                  798 

 

                  530 

 

50.6  %

 

             2,088 

 

             1,626 

 

28.4  %

Maintenance

               9,412 

 

               9,178 

 

2.5  %

 

           27,475 

 

           27,617 

 

(0.5) %

Total software revenue

             16,456 

 

             14,690 

 

12.0  %

 

           48,195 

 

           44,678 

 

7.9  %

Total revenue

$   35,428 

 

$   33,744 

 

5.0  %

 

$   105,072 

 

$   101,279 

 

3.7  %

 

For the three months
ended September 30,

 

For the nine months
ended September 30,

(Dollars in thousands)

2023

 

2022

 

Change (%)

 

2023

 

2022

 

Change (%)

GAAP

           

Operating expenses

$     29,215 

 

$     30,205 

 

(3.3) %

 

$      87,926 

 

$   103,996 

 

(15.5) %

Net income (loss)

$       4,451 

 

$        2,920 

 

52.4  %

 

$      12,301 

 

$      (2,370)

 

619.0  %

Cash, cash equivalents, and short-term investments (as of period end)

$    27,301 

 

$    37,165 

 

(26.5) %

 

$      27,301 

 

$     37,165 

 

(26.5) %

Capital returned to stockholders

$      6,241 

 

$     6,170 

 

1.2  %

 

$      19,404 

 

$     18,849 

 

2.9  %

            

Non-GAAP

           

Adjusted operating expenses

$   27,871 

 

$    27,874 

 

— %

 

$     83,963 

 

$     94,915 

 

(11.5) %

Adjusted EBITDA

$      8,422 

 

$       6,748 

 

24.8  %

 

$     23,833 

 

$       9,318 

 

155.8  %

 

For the three months
ended September 30,

 

For the nine months
ended September 30,

(Dollars in thousands, excluding units and service and ARPU)

2023

 

2022

 

Change (%)

 

2023

 

2022

 

Change (%)

Key Statistics

           

Wireless units in service

                  785 

 

                  824 

 

(4.7) %

 

                 785 

 

                 824 

 

(4.7) %

Wireless average revenue per unit (ARPU)

$               7.59 

 

$               7.40 

 

2.6  %

 

$              7.62 

 

$              7.30 

 

4.4  %

Software operations bookings(1)

$             6,312 

 

$             6,243 

 

1.1  %

 

$         26,000 

 

$         18,829 

 

38.1  %

Software backlog (as of period end)

$           58,707 

 

$           42,868 

 

36.9  %

 

$         58,707 

 

$         42,868 

 

36.9  %

(1) Software operations bookings includes net new (i.e., new customers or incremental add-on sales to existing customers) sales of license, professional services, equipment, and first-year maintenance.

Financial Outlook:

The Company also increased its financial guidance and now expects the following for the full year 2023:

(Unaudited and in millions)

 

Current Guidance

Full Year 2023

 

Prior Guidance

Full Year 2023

  

From

 

To

 

From

 

To

Revenue

        

Wireless

 

$           75.25 

 

$         76.25 

 

$         74.50 

 

$         75.50 

Software

 

$           61.00 

 

$         63.00 

 

$         60.00 

 

$         62.00 

Total Revenue

 

$        136.25 

 

$     139.25 

 

$     134.50 

 

$     137.50 

         

Adjusted EBITDA

 

$          27.50 

 

$       29.00 

 

$       25.00 

 

$        28.00 


2023 Third Quarter Call:

Management will host a conference call and webcast to discuss these financial results on Thursday, October 26, 2023, at 9:00 a.m. Eastern Time. The presentation is open to all interested parties and may include forward-looking information.

Conference Call Details

Date/Time:

Thursday, October 26, 2023, at 9:00 a.m. ET

Webcast:

https://www.webcast-eqs.com/register/spok_q32023_en/en

U.S. Toll-Free Dial In:

877-407-0890

International Dial In:

1-201-389-0918

To access the call, please dial in approximately ten minutes before the start of the call. For those unable to join the live call, an OnDemand version of the webcast will be available following the call under the URL link and on the investor relations website.

* * * * * * * * *

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: adjusted operating  expenses and adjusted EBITDA. Adjusted operating expenses excludes depreciation, amortization and accretion expense, impairment of intangible assets and severance and restructuring costs. Adjusted EBITDA represents net income/(loss) before interest income/expense, income tax benefit/expense, depreciation, amortization and accretion expense, stock-based compensation expense, impairment of intangible assets and severance and restructuring. With respect to our expectations under “Financial Guidance” above, reconciliation of adjusted EBITDA to net income (loss) is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and uncertainty with respect to certain items included in net income (loss) that are excluded from adjusted EBITDA, in particular, income tax benefit / expense, stock-based compensation expenses, impairment of intangible assets, severance and restructuring and other non-recurring expenses. These items can have unpredictable fluctuations based on unforeseen activity that is out of our control and /or cannot be reasonably predicted.

We believe that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to Spok’s financial condition and results of operations. We use these non-GAAP measures for financial, operational, and budgetary decision-making purposes, to understand and evaluate our core operating performance and trends, and to generate future operating plans. We believe that these non-GAAP financial measures permit us to more thoroughly analyze key financial metrics used to make operational decisions and allow us to assess our core operating results. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial measures with other software companies who present similar non-GAAP financial measures. We adjust for certain items because we do not regard these costs as reflective of normal costs related to the ongoing operation of the business in the ordinary course. In general, these items possess one or more of the following characteristics: non-cash expenses, factors outside of our control, items that are non-operational in nature, and unusual items not expected to occur in the normal course of business. We believe it is important to exclude these costs, given that they do not represent future operational costs under this strategic business plan. This allows us to assess the underlying performance of our core business under this new strategic business plan.

We do not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principle of these non-GAAP financial measures is that they exclude significant amounts that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which items are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. We urge investors to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures, which are included in this press release, and not to rely on any single financial measure to evaluate our business.

Safe Harbor Statement under the Private Securities Litigation Reform Act

Statements contained herein or in prior press releases which are not historical fact, such as statements regarding our future operating and financial performance, are forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that may cause our actual results to be materially different from the future results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from those expectations include, but are not limited to, our ability to manage wireless network rationalization to lower our costs without causing disruption of service to our customers; our ability to retain key management personnel and to attract and retain talent within the organization; the productivity of our sales organization and our ability to deliver effective customer support; our ability to identify potential acquisitions, consummate and successfully integrate such acquisitions, and achieve the expected benefits of such acquisitions; risks related to global health epidemics; economic conditions such as recessionary economic cycles, higher interest rates, inflation and higher levels of unemployment; competition for our services and products from new technologies or those offered and/or developed from firms that are substantially larger and have much greater financial and human capital resources; continuing decline in the number of paging units we have in service with customers, commensurate with a continuing decline in our wireless revenue; our ability to address changing market conditions with new or revised software solutions; undetected defects, bugs, or security vulnerabilities in our products; our dependence on the U.S. healthcare industry; the sales cycle of our software solutions and services can run from six to eighteen months, making it difficult to plan for and meet our sales objectives and bookings on a steady basis quarter-to-quarter and year-to-year; our reliance on third-party vendors to supply us with wireless paging equipment; our ability to maintain successful relationships with our channel partners; our ability to protect our rights in intellectual property that we own and develop and the potential for litigation claiming intellectual property infringement by us; our use of open source software, third-party software and other intellectual property; the reliability of our networks and servers and our ability to prevent cyber-attacks and other security issues and disruptions; unauthorized breaches or failures in cybersecurity measures adopted by us and/or included in our products and services; our ability to realize the benefits associated with our deferred income tax assets; future impairments of our long-lived assets, amortizable intangible assets or goodwill; risks related to data privacy and protection-related laws and regulation; and our ability to manage changes related to regulation, including laws and regulations affecting hospitals and the healthcare industry generally, as well as other risks described from time to time in our periodic reports and other filings with the Securities and Exchange Commission. Although Spok believes the expectations reflected in the forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. Spok disclaims any intent or obligation to update any forward-looking statements.

Tables to Follow

SPOK HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited and in thousands except share, per share amounts and ARPU)

         
  

For the three months ended

 

For the nine months ended

  

9/30/2023

 

9/30/2022

 

9/30/2023

 

9/30/2022

Revenue:

        

Wireless

 

$         18,972    

 

$         19,054    

 

$         56,877    

 

$         56,601    

Software

 

           16,456    

 

           14,690    

 

           48,195    

 

           44,678    

Total revenue

 

           35,428    

 

           33,744    

 

         105,072    

 

         101,279    

Operating expenses:

        

Cost of revenue (exclusive of items shown separately below)

 

             6,622    

 

             6,624    

 

           19,885    

 

           21,408    

Research and development

 

             2,561    

 

             2,223    

 

             7,907    

 

           11,344    

Technology operations

 

             6,405    

 

             6,719    

 

           19,444    

 

           20,612    

Selling and marketing

 

             4,067    

 

             3,440    

 

           12,322    

 

           12,629    

General and administrative

 

             8,216    

 

             8,868    

 

           24,405    

 

           28,922    

Depreciation, amortization and accretion

 

             1,267    

 

                828    

 

             3,768    

 

             2,633    

Severance and restructuring

 

                  77   

 

             1,503    

 

                195    

 

             6,448    

Total operating expenses

 

           29,215    

 

           30,205    

 

           87,926    

 

         103,996    

% of total revenue

 

82.5  %

 

89.5  %

 

83.7  %

 

102.7  %

Operating income (loss)

 

             6,213    

 

             3,539    

 

           17,146    

 

           (2,717)   

% of total revenue

 

17.5  %

 

10.5  %

 

16.3  %

 

(2.7) %

Interest income

 

                240    

 

                129    

 

                866    

 

                366    

Other income (expense)

 

                  41   

 

                  98   

 

                (45)  

 

                110    

Income (loss) before income taxes

 

             6,494    

 

             3,766    

 

           17,967    

 

           (2,241)   

Provision for income taxes

 

           (2,043)   

 

              (846)   

 

           (5,666)   

 

              (129)   

Net income (loss)

 

$          4,451    

 

$          2,920    

 

$       12,301    

 

$        (2,370)   

Basic net income (loss) per common share

 

$             0.22   

 

$             0.15   

 

$             0.62   

 

$           (0.12)   

Diluted net income (loss) per common share

 

$             0.22   

 

$             0.15   

 

$             0.61   

 

$           (0.12)   

Basic weighted average common shares outstanding

 

     19,970,936    

 

     19,693,659    

 

     19,942,325    

 

     19,661,849    

Diluted weighted average common shares outstanding

 

     20,304,092    

 

     19,901,267    

 

     20,308,973    

 

     19,661,849    

Cash dividends declared per common share

 

           0.3125    

 

           0.3125    

 

           0.9375    

 

           0.9375    

SPOK HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

     
  

9/30/2023

 

12/31/2022

     

ASSETS

 

(Unaudited)

  
     

Current assets:

    

Cash and cash equivalents

 

$                           27,301 

 

$                           35,754 

Accounts receivable, net

 

                            25,141 

 

                            26,861 

Prepaid expenses

 

                              7,428

 

                              6,849

Other current assets

 

                              1,293

 

                                 587

Total current assets

 

                            61,163 

 

                            70,051 

Non-current assets:

    

Property and equipment, net

 

                              7,376

 

                              8,223

Operating lease right-of-use assets

 

                            11,661 

 

                            13,876 

Goodwill

 

                            99,175 

 

                            99,175 

Deferred income tax assets, net

 

                            46,982 

 

                            52,398 

Other non-current assets

 

                                 570

 

                                 754

Total non-current assets

 

                           165,764 

 

                           174,426 

Total assets

 

$                         226,927 

 

$                         244,477 

     

LIABILITIES AND STOCKHOLDERS’ EQUITY

    
     

Current liabilities:

    

Accounts payable

 

$                             4,445

 

$                             5,880

Accrued compensation and benefits

 

                              5,367

 

                            11,628 

Deferred revenue

 

                            25,238 

 

                            27,255 

Operating lease liabilities

 

                              4,774

 

                              5,096

Other current liabilities

 

                              5,359

 

                              4,573

Total current liabilities

 

                            45,183 

 

                            54,432 

Non-current liabilities:

    

Asset retirement obligations

 

                              7,543

 

                              7,237

Operating lease liabilities

 

                              7,468

 

                            10,604 

Other non-current liabilities

 

                              1,228

 

                              1,107

Total non-current liabilities

 

                            16,239 

 

                            18,948 

Total liabilities

 

                            61,422 

 

                            73,380 

Commitments and contingencies

    

Stockholders’ equity:

    

Preferred stock

 

$                                  —

 

$                                  —

Common stock

 

                                     2

 

                                     2

Additional paid-in capital

 

                           101,496 

 

                            99,908 

Accumulated other comprehensive loss

 

                             (1,780)

 

                             (1,909)

Retained earnings

 

                            65,787 

 

                            73,096 

Total stockholders’ equity

 

                           165,505 

 

                           171,097 

Total liabilities and stockholders’ equity

 

$                         226,927 

 

$                         244,477 

SPOK HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited and in thousands)

    
 

For the nine months ended

 

9/30/2023

 

9/30/2022

Operating activities:

   

Net income (loss)

$                           12,301 

 

$                           (2,370)

Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:

   

Depreciation and accretion

                              3,768

 

                              2,633

Deferred income tax expense

                              5,605

 

                                 157

Stock-based compensation

                              2,743

 

                              2,953

Provisions for credit losses, service credits and other

                                 415

 

                              1,244

Changes in assets and liabilities:

   

Accounts receivable

                              1,305

 

                             (1,276)

Prepaid expenses and other assets

                             (1,102)

 

                                (984)

Net operating lease liabilities

                             (1,243)

 

                                 500

Accounts payable, accrued liabilities and other

                             (7,396)

 

                             (3,068)

Deferred revenue

                             (2,000)

 

                                   63

Net cash provided by (used in) operating activities

                            14,396 

 

                                (148)

Investing activities:

   

Purchases of property and equipment

                             (2,419)

 

                             (1,773)

Purchase of short-term investments

                                   —

 

                           (14,967)

Maturity of short-term investments

                                   —

 

                            30,000 

Net cash (used in) provided by investing activities

                             (2,419)

 

                            13,260 

Financing activities:

   

Cash distributions to stockholders

                           (19,404)

 

                           (18,849)

Proceeds from issuance of common stock under the Employee Stock Purchase Plan

                                   90

 

                                   —

Purchase of common stock for tax withholding on vested equity awards

                             (1,245)

 

                             (1,209)

Net cash used in financing activities

                           (20,559)

 

                           (20,058)

Effect of exchange rate on cash and cash equivalents

                                 129

 

                                (472)

Net decrease in cash and cash equivalents

                             (8,453)

 

                             (7,418)

Cash and cash equivalents, beginning of period

                            35,754 

 

                            44,583 

Cash and cash equivalents, end of period

$                           27,301 

 

$                           37,165 

Supplemental disclosure:

   

Income taxes paid

$                               236

 

$                               212

SPOK HOLDINGS, INC.

UNITS IN SERVICE, MARKET SEGMENTS,

AND AVERAGE REVENUE PER UNIT (ARPU) (a)

(Unaudited and in thousands)

                 
  

For the three months ended

  

9/30/2023

 

6/30/2023

 

3/31/2023

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

3/31/2022

 

12/31/2021

Account size ending units in service (000’s)

                

1 to 100 units

 

           46   

 

           48   

 

           48   

 

           50   

 

           51   

 

           53   

 

           54   

 

           55   

101 to 1,000 units

 

         143   

 

         144   

 

         149   

 

         147   

 

         147   

 

         149   

 

         150   

 

         154   

>1,000 units

 

         596   

 

         614   

 

         614   

 

         620   

 

         626   

 

         633   

 

         634   

 

         638   

Total

 

         785   

 

         806   

 

         811   

 

         817   

 

         824   

 

         835   

 

         838   

 

         847   

                 

Market segment as a percent of total ending units in service

                

Healthcare

 

86.0  %

 

86.1  %

 

85.7  %

 

85.4  %

 

85.0  %

 

85.0  %

 

84.7  %

 

84.7  %

Government

 

4.2 %

 

4.2 %

 

4.3 %

 

4.4 %

 

4.1 %

 

4.2 %

 

4.7 %

 

4.8 %

Large enterprise

 

4.1 %

 

4.0 %

 

4.1 %

 

4.0 %

 

3.9 %

 

4.0 %

 

3.9 %

 

3.9 %

Other(b)

 

5.7 %

 

5.7 %

 

5.9 %

 

6.1 %

 

7.0 %

 

6.8 %

 

6.7 %

 

6.6 %

Total

 

100.0  %

 

100.0  %

 

100.0  %

 

100.0  %

 

100.0  %

 

100.0  %

 

100.0  %

 

100.0  %

                 

Account size ARPU

                

1 to 100 units

 

$    12.02   

 

$    11.91    

 

$    12.03   

 

$    11.95    

 

$    11.80    

 

$    11.41    

 

$    11.52    

 

$    11.58    

101 to 1,000 units

 

        8.75   

 

        8.56   

 

        8.75   

 

        8.66   

 

        8.44   

 

        8.27   

 

        8.24   

 

        8.30   

>1,000 units

 

        6.97   

 

        6.94   

 

        6.95   

 

        6.86   

 

        6.69   

 

        6.63   

 

        6.64   

 

        6.63   

Total

 

$      7.59   

 

$      7.53   

 

$      7.59   

 

$      7.50   

 

$      7.40   

 

$      7.23   

 

$      7.24   

 

$      7.26   

                 

(a) Slight variations in totals are due to rounding.

(b) Other includes hospitality, resort and indirect units

RECONCILIATION OF ADJUSTED OPERATING EXPENSES

(Unaudited and in thousands)

         
  

For the three months ended

 

For the nine months ended

  

9/30/2023

 

9/30/2022

 

9/30/2023

 

9/30/2022

Operating expenses

 

$            29,215 

 

$            30,205 

 

$            87,926 

 

$          103,996 

Add back:

        

Depreciation, amortization and accretion

 

              (1,267)

 

                 (828)

 

              (3,768)

 

              (2,633)

Severance and restructuring

 

                   (77)

 

              (1,503)

 

                 (195)

 

              (6,448)

Adjusted operating expenses

 

$            27,871 

 

$            27,874 

 

$            83,963 

 

$            94,915 

RECONCILIATION OF ADJUSTED EBITDA

(Unaudited and in thousands)

         
  

For the three months ended

 

For the nine months ended

  

9/30/2023

 

9/30/2022

 

9/30/2023

 

9/30/2022

Net income (loss)

 

$              4,451 

 

$              2,920 

 

$            12,301 

 

$            (2,370)

Add back:

        

Provision for income taxes

 

                2,043 

 

                   846 

 

                5,666 

 

                  129

(Other income) expense

 

                   (41)

 

                   (98)

 

                     45

 

                 (110)

Interest income

 

                 (240)

 

                 (129)

 

                 (866)

 

                 (366)

Depreciation, amortization and accretion

 

                1,267 

 

                   828 

 

                3,768 

 

                2,633

EBITDA

 

$              7,480 

 

$              4,367 

 

$            20,914 

 

$                 (84)

Adjustments:

        

Stock-based compensation

 

                   865 

 

                   878 

 

                2,724 

 

                2,954

Severance and restructuring

 

                     77

 

                1,503 

 

                   195 

 

                6,448

Adjusted EBITDA

 

$              8,422 

 

$              6,748 

 

$            23,833 

 

$              9,318