U.S. Auto Parts Reports Fourth Quarter and Full Year 2017 Results

U.S. Auto Parts Reports Fourth Quarter and Full Year 2017 Results

CARSON, Calif., March 8, 2018 /PRNewswire/ -- U.S. Auto Parts Network, Inc. (NASDAQ: PRTS), one of the largest online providers of aftermarket automotive parts and accessories, reported results for the fourth quarter and fiscal year ended December 30, 2017. All information and data are from continuing operations, which exclude the AutoMD operating segment unless specifically noted.

Fourth Quarter 2017 Summary vs. Year-Ago Quarter

    --  Net sales were $68.5 million compared to $71.1 million.
    --  Gross margin increased 20 basis points to 30.3%.
    --  Net loss was $4.1 million or $(0.12) per share, compared to a net loss
        of $0.2 million or $(0.01) per share.
    --  Adjusted EBITDA (a non-GAAP measure defined below) increased 10% to $2.8
        million.
    --  Conversion rate increased 20 basis points to 2.1% versus year-ago
        quarter
    --  Customer acquisition cost decreased 7% to $7.14

Full Year 2017 Summary vs. 2016

    --  Net sales were $303.4 million compared to $303.3 million.
    --  Gross margin was 29.6% compared to 30.3%.
    --  Net income increased to $24.6 million, or $0.62 per diluted share,
        compared to net income of $3.0 million, or $0.08 per diluted share.
    --  Adjusted EBITDA increased to $14.2 million compared to $14.0 million.
    --  Total online orders increased 6% to 3,632,000 orders.

Management Commentary

"In Q4, our continued focus on profitability led to another double-digit increase in adjusted EBITDA, as well as the highest gross margin quarter in 2017," said Aaron Coleman, CEO of U.S. Auto Parts. "Throughout 2017, we experienced a shift in channel mix with our online marketplaces gaining significant momentum which has been offset by a decrease in our e-commerce channel. To address the channel mix trends we managed expenses to maintain profitability and developed a strategy to improve the customer experience and re-accelerate e-commerce sales."

"We have deployed a number of customer experience initiatives in the first quarter which have recently resulted in a material impact on conversion. We are encouraged by these recent trends as they reinforce our customer experience strategy and we expect to roll out similar initiatives across all of our key sites in 2018. In addition, we are excited about the growing opportunity in the marketplace channels to expose our value proposition to new customers."

Fourth Quarter 2017 Financial Results

Net sales in the fourth quarter of 2017 were $68.5 million down 4% compared to $71.1 million in the year-ago quarter. The decrease was largely driven by an 18% decrease in e-commerce sales, partially offset by a 26% increase in online marketplace sales to $24.5 million.

Gross profit in the fourth quarter of 2017 was $20.8 million compared to $21.4 million in the year-ago quarter. As a percentage of net sales, gross profit increased 20 basis points to 30.3% compared to 30.1%. The increase in gross profit margin was primarily driven by a higher mix of private label sales, which was 72% of net sales compared to 68% in the year-ago quarter.

Total operating expenses in the fourth quarter decreased 5% to $20.2 million compared to $21.3 million in the year-ago quarter. As a percentage of net sales, operating expenses decreased 50 basis points to 29.4% compared to 29.9% in the year-ago quarter primarily as a result of lower call center and marketing expenses.

Net loss in the fourth quarter was $4.1 million, or $(0.12) per share, compared to a net loss of $0.2 million, or $(0.01) per share in the year-ago quarter. The $4.1 million net loss for the quarter included a $4.2 million income tax expense due to the change in the valuation allowance in addition to the impacts of the Tax Cuts and Jobs Act.

Adjusted EBITDA in the fourth quarter of 2017 increased 10% to $2.8 million, compared to $2.5 million in the same period of 2016, primarily driven by the aforementioned increase in gross margin and judicious cost management.

At December 30, 2017, cash and cash equivalents totaled $2.9 million compared to $2.7 million at December 31, 2016. The Company also had no revolver debt at each of December 30, 2017 and December 31, 2016.

Key Operating Metrics


                 Q4 2017        Q4 2016        Q3 2017
                 -------        -------        -------

    Conversion
     Rate (1)       2.08%               1.87%                1.99%

    Customer
     Acquisition
     Cost (1)             $7.14                        $7.64         $6.95

    Unique
     Visitors
     (millions)
     1               20.1                 27.9                  23.1
                     ----                 ----                  ----

    Number of
     Orders -
     E-
     commerce
     only
     (thousands)      419                  521                   460

    Number of
     Orders -
     Online
     Marketplace
     (thousands)      395                  319                   455

    Total
     Number of
     Internet
     Orders
     (thousands)      814                  840                   915
                      ===                  ===                   ===

    Revenue
     Capture (%
     Sales) 2       86.1%               85.2%                85.6%

    Average
     Order
     Value -
     E-
     commerce
     only                  $100                          $99           $99

    Average
     Order
     Value -
     Online
     Marketplace            $67                          $66           $64

    Average
     Order
     Value -
     Total
     Internet
     Orders                 $82                          $86           $82


    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, payment capture and
                   product fulfillment and excludes
                   online marketplaces and media
                   properties (e.g. AutoMD).

Full Year Financial Results

Net sales in 2017 increased to $303.4 million compared to $303.3 million in 2016.

Gross profit in 2017 was $89.7 million compared to $92.0 million in 2016. As a percentage of net sales, gross profit decreased 70 basis points to 29.6% compared to 30.3%.

Total operating expenses in 2017 decreased to $85.0 million compared to $87.8 million in 2016. As a percentage of net sales, operating expenses were 28.1% compared to 29.0%.

Net income in 2017 increased significantly to $24.6 million, or $0.62 per diluted share, compared to net income of $3.0 million, or $0.08 per diluted share in 2016. The $24.6 million net income for the year included a $21.5m income tax benefit due to the change in valuation allowance in addition to the impacts of the Tax Cuts and Jobs Act.

Adjusted EBITDA in 2017 was $14.2 million compared to $14.0 million in 2016. As a percentage of net sales, adjusted EBITDA was 4.7% compared to 4.6%.

2018 Outlook

U.S. Auto Parts continues to expect net sales to increase low single digits on a percentage basis compared to 2017. The company also expects adjusted EBITDA to range between $14.5 million and $16.0 million compared to $14.2 million in 2017. U.S. Auto Parts is not including a reconciliation of adjusted EBITDA guidance to projected net income due to the high variability and difficulty in making accurate long-term forecasts and projections of net operating loss carryforwards which have a significant impact on future net income results. As a result, U.S. Auto Parts is unable to quantify its projected net income without unreasonable efforts.

Conference Call

U.S. Auto Parts will conduct a conference call today at 5:00 p.m. Eastern time (2:00 p.m. Pacific time) to discuss its financial results for the fourth quarter and full year ended December 30, 2017.

The company's CEO Aaron Coleman and CFO Neil Watanabe will host the conference call, followed by a question and answer period.

Date: Thursday, March 8, 2018
Time: 5:00 p.m. Eastern time (2:00 p.m. Pacific time)
Toll-free dial-in number: 877-407-9039
International dial-in number: 201-689-8470
Conference ID: 13676067

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 March 22, 2018.

Toll-free replay number: 844-512-2921
International replay number: 412-317-6671
Replay ID: 13676067

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 individual 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, and www.jcwhitney.com as well as the Company's corporate website at www.usautoparts.net. U.S. Auto Parts is headquartered in Carson, California.

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.

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 x127
nwatanabe@usautoparts.com

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


    Summarized information for our continuing operations for the periods presented is as follows (in millions):


                                                          Thirteen Weeks Ended                                     Fifty-Two Weeks Ended
                                                                                                                   ---------------------

                                             December 30, 2017               December 31, 2016             December 30, 2017              December 31, 2016
                                             -----------------               -----------------             -----------------              -----------------

    Net sales                                                       $68.52                                                         $71.13                             $303.37         $303.32

    Gross profit                                                    $20.75                                              21.44                                 $89.66           $92.05
                                                                    ------                                              -----                                 ------           ------

                                                         30.3%                                     30.1%                                              29.6%           30.3%
                                                          ----                                       ----                                                ----             ----

    Operating
     expenses                                                       $20.16                                                         $21.30                              $85.03          $87.78
                                                                    ------                                                         ------                              ------          ------

                                                         29.4%                                     29.9%                                              28.0%           28.9%
                                                          ----                                       ----                                                ----             ----

    Income from
     operations                                                      $0.59                                                          $0.15                               $4.64           $4.27
                                                                     -----                                                          -----                               -----           -----

                                                          0.9%                                      0.2%                                               1.5%            1.4%
                                                           ---                                        ---                                                 ---              ---

    Income from
     continuing
     operations                                                    $(4.08)                                                       $(0.20)                             $24.57           $2.97
                                                                    ------                                                         ------                              ------           -----

                                                        (6.0)%                                    (0.3)%                                               8.1%            1.0%
                                                         -----                                      -----                                                 ---              ---

    Adjusted
     EBITDA                                                          $2.79                                                          $2.53                      14.21           $14.02
                                                                     -----                                                          -----                      -----           ------

                                                          4.1%                                      3.6%                                               4.7%            4.6%
                                                           ---                                        ---                                                 ---              ---


    The table below reconciles (loss) income from continuing operations to Adjusted EBITDA for the periods presented (in thousands):


                                                    Thirteen Weeks Ended                       Fifty-Two Weeks Ended

                                        December 30,              December 31,             December 30,             December 31,
                                                2017                       2016                      2017                      2016
                                                ----                       ----                      ----                      ----


    (Loss) income
     from continuing
     operations                                        $(4,079)                                            $(195)                    $24,574    $2,973

    Depreciation &
     amortization                              1,507                                1,640                                    6,397        6,351

    Amortization of
     intangible
     assets                                       48                                  113                                      319          449

    Interest expense,
     net                                         407                                  344                                    1,647        1,219

    Taxes                                      4,264                                   13                                 (21,540)         100

    EBITDA                                               $2,147                                             $1,915                     $11,397   $11,092
                                                         ======                                             ======                     =======   =======

    Stock comp
     expense                                               $643                                               $611                      $2,816    $2,932
                                                                                                                                      ------

    Adjusted EBITDA                                      $2,790                                             $2,526                     $14,213   $14,024
                                                         ======                                             ======                     =======   =======

U.S. Auto Parts is not including a reconciliation of adjusted EBITDA guidance to projected net income due to the high variability and difficulty in making accurate long-term forecasts and projections of net operating loss carryforwards which have a significant impact on future net income results. As a result, U.S. Auto Parts is unable to quantify its projected net income without unreasonable efforts.


    The table below represents our earnings per share (in thousands, except for per share data):


                                                 Thirteen Weeks Ended                             Fifty-Two Weeks Ended

                                          December 30,              December 31,               December 30, 2017             December 31,
                                                  2017                       2016                                                      2016
                                                  ----                       ----                                                      ----


    Net income (loss)
     per share:

    Numerator:

    (Loss) income from
     continuing
     operations                                          $(4,079)                                         $(195)                            $24,574    $2,973

    Dividends on Series
     A Convertible
     Preferred Stock                              (40)                                (61)                           (189)                    (241)
                                                   ---                                                                 ----                      ----

    Income from
     continuing
     operations
     available to
     common shares                                       $(4,119)                                         $(256)                            $24,385    $2,732
                                                          =======                                           =====                             =======    ======

    Denominator:

    Weighted-average
     common shares
     outstanding
     (basic)                                    35,070                               34,878                           35,192                    34,765

    Common equivalent
     shares from common
     stock options,
     preferred stock
     and warrants                                    -                                   -                           4,442                     1,442

    Weighted-average
     common shares
     outstanding
     (diluted)                                  35,070                               34,878                           39,634                    36,207
                                                ======                               ======                           ======                    ======

    Basic net (loss)
     income from
     continuing
     operations per
     share                                                $(0.12)                                        $(0.01)                              $0.69     $0.08

    Diluted net (loss)
     income from
     continuing
     operations per
     share                                                $(0.12)                                        $(0.01)                              $0.62     $0.08


                                                                               U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES


                                                                            CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS

                                                                              (Unaudited, in Thousands, Except Per Share Data)


                                                             Thirteen Weeks Ended                                                  Year Ended

                                                December 30, 2017                December 31, 2016                  December 30, 2017                December 31, 2016
                                                -----------------                -----------------                  -----------------                -----------------

    Net sales                                                          $68,518                                                   $71,127                                $303,366  $303,324

    Cost of sales (1)                                      47,766                               49,684                                         213,706                    211,277
                                                           ------                               ------                                         -------                    -------

    Gross profit                                           20,752                               21,443                                          89,660                     92,047
                                                           ------                               ------                                          ------                     ------

    Operating expenses:

    Marketing                                               9,255                                9,728                                          39,293                     41,104

    General and administrative                              4,226                                4,306                                          17,612                     17,629

    Fulfillment                                             5,495                                5,683                                          23,090                     22,975

    Technology                                              1,139                                1,467                                           4,711                      5,625

    Amortization of intangible assets                          48                                  113                                             319                        449

    Total operating expenses                               20,163                               21,297                                          85,025                     87,782
                                                           ------                               ------                                          ------                     ------

    Income from operations                                    589                                  146                                           4,635                      4,265
                                                              ---                                  ---                                           -----                      -----

    Other income (expense):

    Other income, net                                           4                                   21                                              54                         46

    Interest expense                                        (408)                               (349)                                        (1,655)                   (1,238)
                                                             ----                                 ----                                          ------                     ------

    Total other expense, net                                (404)                               (328)                                        (1,601)                   (1,192)
                                                             ----                                 ----                                          ------                     ------

    Income (loss) before income taxes                         185                                (182)                                          3,034                      3,073

    Income tax (benefit) provision                          4,264                                   13                                        (21,540)                       100
                                                            -----                                  ---                                         -------                        ---

    Income (loss) from continuing
     operations                                           (4,079)                               (195)                                         24,574                      2,973
                                                           ------                                 ----                                          ------                      -----

    Discontinued operations (2)

    Loss from operations and disposal
     of discontinued AutoMD operation                           -                             (1,719)                                           (558)                   (3,875)

    Income tax (benefit) provision                              -                                   -                                              1                      (299)

    Loss on discontinued operations                             -                             (1,719)                                           (559)                   (3,576)

    Net income (loss)                                     (4,079)                             (1,914)                                          24,015                      (603)
                                                           ======                               ======                                          ======                       ====


    Other comprehensive income (loss):

    Foreign currency translation
     adjustments                                             (24)                                  38                                            (18)                         9

    Actuarial gain (loss) on defined
     benefit plan                                              20                                  110                                              20                        110

    Unrealized loss on investments                            (1)                                 (2)                                            (1)                       (2)
                                                              ---                                  ---                                             ---                        ---

    Total other comprehensive income
     (loss)                                                               $(5)                                                     $146                                      $1      $117
                                                                           ---                                                      ----                                     ---      ----

    Comprehensive income (loss)                                       $(4,084)                                                 $(1,768)                                $24,016    $(486)
                                                                       =======                                                   =======                                 =======     =====

    Basic net income (loss) per share                                  $(0.12)                                                  $(0.01)                                  $0.69     $0.08

    Diluted net income (loss) per
     share                                                             $(0.12)                                                  $(0.01)                                  $0.62     $0.08

    Weighted average common shares outstanding:

    Shares used in computation of
     basic income (loss) from
     continuing operations per share                       35,070                               34,878                                          35,192                     34,765

    Shares used in computation of
     diluted income (loss) from
     continuing operations per share                       35,070                               34,878                                          39,634                     36,207

    ____________

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


                                                       U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES


                                                                CONSOLIDATED BALANCE SHEETS

                                                (Unaudited, In Thousands, Except Par and Liquidation Value)


                                                                                  December 30, 2017               December 31, 2016
                                                                                  -----------------               -----------------

    ASSETS

    Current assets:

    Cash and cash equivalents                                                                              $2,850                       $6,643

    Short-term investments                                                                        9                                 30

    Accounts receivable, net                                                                  2,470                              3,266

    Inventory                                                                                54,231                             50,904

    Other current assets                                                                      2,972                              2,815
                                                                                              -----                              -----

    Total current assets                                                                     62,532                             63,658

    Deferred income taxes                                                                    21,476                                  -

    Property and equipment, net                                                              15,085                             16,478

    Intangible assets, net                                                                      651                                969

    Other non-current assets                                                                    954                              1,029
                                                                                                ---                              -----

    Total assets                                                                                         $100,698                      $82,134
                                                                                                         ========                      =======

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Accounts payable                                                                                      $35,999                      $33,697

    Accrued expenses                                                                          7,363                              6,860

    Revolving loan payable                                                                        -                                 -

    Current portion of capital leases payable                                                   579                                542

    Customer deposits                                                                         2,500                              3,718

    Other current liabilities                                                                 2,457                              1,972
                                                                                              -----                              -----

    Total current liabilities                                                                48,898                             46,789

    Capital leases payable, net of current portion                                            9,173                              9,770

    Deferred income taxes                                                                         -                               156

    Other non-current liabilities                                                             2,266                              2,097
                                                                                              -----                              -----

    Total liabilities                                                                        60,337                             58,812
                                                                                             ------                             ------

    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; 2,771 and 4,150 shares issued and
     outstanding at December 30, 2017 and December 31, 2016,
     respectively                                                                                 3                                  4

    Common stock, $0.001 par value; 100,000 shares authorized;
     34,666 and 34,623 shares issued and outstanding at
     December 30, 2017 and December 31, 2016, respectively (of
     which 2,525 and 445 are treasury stock, respectively)                                       37                                 35

    Treasury stock                                                                          (7,146)                           (1,376)

    Additional paid-in capital                                                              179,906                            180,153

    Accumulated other comprehensive income                                                      557                                557

    Accumulated deficit                                                                   (132,996)                         (156,520)
                                                                                           --------                           --------

    Total stockholders' equity                                                               40,361                             22,853

    Noncontrolling interest                                                                       -                               469
                                                                                                ---                               ---

    Total equity                                                                             40,361                             23,322
                                                                                             ------                             ------

    Total liabilities and stockholders' equity                                                           $100,698                      $82,134
                                                                                                         ========                      =======


                             U.S. AUTO PARTS NETWORK, INC. AND SUBSIDIARIES


                                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                                        (Unaudited, In Thousands)


                                                           Year Ended

                                               December 30,              December 31,
                                                       2017                       2016
                                                       ----                       ----

    Operating activities

    Net
     income
     (loss)                                                    $24,015                           $(603)

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

     Depreciation
     and
     amortization
     expense                                          6,397                                7,510

     Amortization
     of
     intangible
     assets                                             319                                  482

    Deferred
     income
     taxes                                         (21,476)                               (838)

    Share-
     based
     compensation
     expense                                          2,842                                3,131

    Stock
     awards
     issued
     for non-
     employee
     director
     service                                              9                                    9

     Impairment
     loss on
     intangible
     assets                                               -                               1,130

     Amortization
     of
     deferred
     financing
     costs                                               32                                   70

    Gain from
     disposition
     of
     assets                                             (8)                                   -

    Changes in operating
     assets and liabilities:

    Accounts
     receivable                                         796                                 (30)

    Inventory                                       (3,327)                                 312

    Other
     current
     assets                                           (292)                               (255)

    Other
     non-
     current
     assets                                              40                                  203

    Accounts
     payable
     and
     accrued
     expenses                                         2,725                                7,906

    Other
     current
     liabilities                                      (712)                               1,775

    Other
     non-
     current
     liabilities                                        274                                  769

    Net cash
     provided
     by
     operating
     activities                                      11,634                               21,571
                                                     ------                               ------

    Investing activities

    Additions
     to
     property
     and
     equipment                                      (4,896)                             (6,353)

    Proceeds
     from
     sale of
     property
     and
     equipment                                           39                                    -

    Cash paid
     for
     intangibles                                          -                               (125)

    Proceeds
     from
     sale of
     marketable
     securities
     and
     investments                                          -                                   1

    Net cash
     used in
     investing
     activities                                     (4,857)                             (6,477)
                                                     ------                               ------

    Financing activities

    Proceeds
     from
     revolving
     loan
     payable                                          3,835                               13,727

    Payments
     made on
     revolving
     loan
     payable                                        (3,835)                            (25,485)

    Minority
     shareholder
     redemption                                     (2,486)                                   -

    Payments
     on
     capital
     leases                                           (561)                               (587)

    Treasury
     stock
     purchases                                      (5,823)                             (1,387)

    Statutory
     tax
     withholding
     payment
     for
     share-
     based
     compensation                                   (1,644)                               (969)

    Proceeds
     from
     exercise
     of stock
     options                                            258                                  908

    Payment
     of
     liabilities
     related
     to
     financing
     activities                                       (100)                               (100)

    Preferred
     stock
     dividends
     paid                                             (209)                                (61)
                                                       ----                                  ---

    Net cash
     (used
     in)
     provided
     by
     financing
     activities                                    (10,565)                            (13,954)

    Effect of
     exchange
     rate
     changes
     on cash                                            (5)                                (34)
                                                        ---                                  ---

    Net
     change
     in cash
     and cash
     equivalents                                    (3,793)                               1,106

    Cash and
     cash
     equivalents,
     beginning
     of
     period                                                     $6,643                           $5,537

    Cash and
     cash
     equivalents,
     end of
     period                                                     $2,850                           $6,643
                                                                ======                           ======

    Supplemental disclosure
     of non-cash investing
     and financing
     activities:

    Accrued
     asset
     purchases                                                    $831                             $744

    Property
     acquired
     under
     capital
     lease                                                $          -                            $211

    Preferred
     stock
     dividends
     declared
     and not
     paid                                                 $          -                             $60

     Unrealized
     loss on
     investments                                          $          -                            $(2)

    Supplemental disclosure
     of cash flow
     information:

    Cash paid
     during
     the
     period
     for
     income
     taxes                                                         $78                              $89

    Cash paid
     during
     the
     period
     for
     interest                                                   $1,536                           $1,077

View original content:http://www.prnewswire.com/news-releases/us-auto-parts-reports-fourth-quarter-and-full-year-2017-results-300611033.html

SOURCE U.S. Auto Parts Network, Inc.