[November 08, 2012] |
|
ExactTarget Announces Third Quarter 2012 Results
INDIANAPOLIS --(Business Wire)--
ExactTarget (NYSE:ET), a global provider of cross-channel interactive
marketing software-as-a-service solutions, announced results today for
the third quarter ended September 30, 2012.
"ExactTarget's record third quarter revenue of $74.7 million represents
35 percent year-over-year growth and reflects our expanding market
leadership and success in helping organizations transform their
businesses through digital marketing," said Scott Dorsey, ExactTarget
co-founder and chief executive officer. "With our strong revenue growth,
two strategic acquisitions in October and record-setting Connections
conference, our momentum continues to build, and we are pleased to raise
our outlook for full-year 2012."
Third Quarter 2012 Financial Highlights:
Three Months Ended September 30, 2012:
-
Revenue: $74.7 million, a 35 percent increase compared to the
third quarter of 2011. Non-U.S. revenue was $14.1 million, an 80
percent increase compared to the third quarter of 2011.
-
Recurring Subscription Revenue: $57.9 million (excludes $1.3
million of revenue related to utilization above the contracted level),
a 36 percent increase compared to the third quarter of 2011.
-
Net (Loss) / Income: $(0.7) million compared to $(22.3) million
in the third quarter of 2011. The third quarter of 2011 included tax
expense of $14.7 million related to a full valuation allowance on
deferred tax assets. Net (Loss) / Income attributable to common
stockholders for the third quarter of 2012 was $(0.01) per share on a
basic and diluted basis, compared to $(2.55) per share on a basic and
diluted basis for the third quarter of 2011.
-
Adjusted Net (Loss) / Income: $2.3 million, or $0.03 per share
on a basic basis and diluted basis, after adjusting for stock-based
compensation and amortization of intangibles, compared to $(20.1)
million, or $(2.30) per share on a basic and diluted basis, in the
third quarter of 2011. The third quarter of 2011 included tax expense
of $14.7 million related to a full valuation allowance on deferred tax
assets.
-
Operating Cash Flow: $6.8 million compared to $2.4 million in
the third quarter of 2011.
-
Adjusted EBITDA: $7.7 million compared to $(0.9) million in the
third quarter of 2011.
Recent Business Highlights:
-
Completed the acquisition of privately-held business-to-business
marketing automation provider Pardot, LLC, expanding ExactTarget's
product suite with Pardot's solution to create, deploy and manage
online lead nurturing campaigns through integrations with
salesforce.com, Microsoft Dynamics CRM, NetSuite and SugarCRM.
-
Completed the acquisition of privately-held Web personalization
provider iGoDigital, expanding ExactTarget's product suite with
iGoDigital's advanced product recommendations solutions and predictive
analytics to power cross-channel personalization and optimization.
-
Unveiled MobilePush, the first enterprise application to integrate
push notifications into cross-channel digital marketing with advanced
reporting, analytics and cross-channel integration.
-
Announced the expansion of ExactTarget's Fuel platform, enabling
developers and technology providers to build upon and integrate with
ExactTarget's suite of cross-channel marketing and automation
applications.
-
Announced the addition of a French language user interface for
ExactTarget's suite of digital marketing products, enabling marketers
to access ExactTarget applications in their native language or toggle
between English, Brazilian Portuguese, German and French with a simple
click.
-
Expanded the company's global footprint with a new office in Paris in
October and the announcement of a new office in Stockholm that is
expected to open in the fourth quarter 2012.
-
Hosted more than 4,000 of the world's top marketers at Connections
2012. The three-day event featured addresses from Michael J. Fox,
illusionist David Blaine and executives from Twitter, LinkedIn,
Foursquare Forrester and others.
Business Outlook:
As of November 8, 2012, ExactTarget is issuing guidance for the fourth
quarter 2012 and increasing its outlook for full-year 2012 as follows:
-
Fourth Quarter 2012:
-
Adjusted Revenue: expected to be $79.0 million to $80.0
million. Adjusted Revenue excludes the impact of adjusting
deferred revenue to fair value under purchase accounting.
-
Adjusted Net (Loss) / Income: expected to be $(12.5)
million to $(13.5) million. Adjusted Net (Loss) / Income excludes
the effects of stock-based compensation expense, amortization of
intangibles, and the impact of adjusting deferred revenue to fair
value under purchase accounting.
-
Adjusted Net (Loss) / Income per Share: expected to be
$(0.18) per share to $(0.20) per share on a basic and diluted
basis (non-GAAP) assuming weighted average shares outstanding of
approximately 68 million shares.
-
Full Year 2012:
-
Adjusted Revenue: expected to be $287.0 million to $288.0
million, an increase over prior guidance of $277.0 million to
$280.0 million. Adjusted Revenue excludes the impact of adjusting
deferred revenue to fair value under purchase accounting.
-
Adjusted Net (Loss) / Income: expected to be $(12.0)
million to $(13.0) million, an improvement over previous guidance
when incorporating the effect of the previously announced
acquisitions. Adjusted Net (Loss) / Income excludes the effects of
stock-based compensation expense, amortization of intangibles, and
the impact of adjusting deferred revenue to fair value under
purchase accounting.
-
Adjusted Net (Loss) / Income per Share: expected to be
$(0.22) per share to $(0.24) per share on a basic and diluted
basis (non-GAAP), an improvement over previous guidance when
incorporating the effect of the previously announced acquisitions.
This assumes weighted average shares outstanding of approximately
53 million to 54 million shares.
|
Conference Call Information
|
What:
|
|
|
ExactTarget Third Quarter 2012 Financial Results Conference Call
|
When:
|
|
|
Thursday, November 8, 2012
|
Time:
|
|
|
5 p.m. Eastern
|
|
|
|
866.713.8565 (Domestic)
|
|
|
|
617.597.5324 (International)
|
Webcast:
|
|
|
www.ExactTarget.com/Investor
(Live and Replay)
|
Replay:
|
|
|
888.286.8010, Conference ID 50057326 (Domestic)
|
|
|
|
617.801.6888, Conference ID 50057326 (International)
|
|
|
|
NOTE: Audio replay will be available until November 15, 2012
|
|
|
|
|
About ExactTarget
ExactTarget is a leading global provider of cross-channel interactive
marketing software-as-a-service solutions that empower organizations of
all sizes to communicate with their customers through email, mobile,
social media and websites. ExactTarget's powerful suite of integrated
applications enable marketers to plan, automate, deliver and optimize
data-driven interactive marketing and real-time communications to drive
customer engagement, increase sales and improve return on marketing
investment. Headquartered in Indianapolis, Indiana with offices across
North America and in Europe, South America and Australia, ExactTarget
trades on the New York Stock Exchange under the ticker symbol "ET." For
more information, visit www.ExactTarget.com.
Website Information
We routinely post important information for investors on our website www.ExactTarget.com
in the "Investor Relations" section. We intend to use this website as a
means of disclosing material, non-public information and for complying
with our disclosure obligations under Regulation Fair Disclosure.
Accordingly, investors should monitor the Investor Relations section of
our website, in addition to following our press releases, SEC filings,
public conference calls, presentations and webcasts. The information
contained on, or that may be accessed through, our website is not
incorporated by reference into, and is not a part of, this document.
Non-GAAP Financial Measures
This press release includes information about non-GAAP, Adjusted
Revenue, Adjusted EBITDA, Adjusted Net (Loss) / Income and Adjusted Net
(Loss) / Income per Share. We believe these measures provide important
supplemental information regarding our operating performance and are
often used by investors and analysts in their evaluation of companies
such as ours. In addition, we use Adjusted EBITDA as a key measurement
of our operating performance because it assists us in comparing our
operating performance on a consistent basis by removing the impact of
certain non-cash and non-operating items. Adjusted Revenue is
calculated as GAAP revenue plus the impact of adjusting deferred revenue
to fair value under purchase accounting. Adjusted EBITDA is
calculated as Net (Loss) / Income before (1) other (income) expense,
which includes interest income, interest expense and other income and
expense, (2) income tax expense (benefit), (3) depreciation and
amortization of property and equipment, (4) amortization of intangible
assets, (5) stock-based compensation, and (6) the impact of adjusting
deferred revenue to fair value under purchase accounting. Adjusted
Net (Loss) / Income is calculated as Net (Loss) / Income before (1)
amortization of intangible assets, (2) stock-based compensation, and (3)
the impact of adjusting deferred revenue to fair value under purchase
accounting. Adjusted Net (Loss) / Income per Share is calculated
as Adjusted Net (Loss) / Income divided by weighted average shares
outstanding on a GAAP basis. These non-GAAP financial measures are 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. Adjusted Revenue, Adjusted Net (Loss) / Income and
Adjusted EBITDA reflect an additional way of viewing aspects of our
operations that we believe, when viewed with our GAAP results and the
accompanying reconciliations to corresponding GAAP financial measures,
provide a more complete understanding of factors and trends affecting
our business.
Safe Harbor Statement
This press release contains forward-looking statements about expected
financial metrics such as Adjusted Revenue, Adjusted Net (Loss) / Income
and Adjusted Net (Loss) / Income per Share. The achievement or success
of the matters covered by such forward-looking statements involve risks,
uncertainties and assumptions. If any such risks or uncertainties
materialize or if any of the assumptions prove incorrect, the company's
results could differ materially from the results expressed or implied by
the forward-looking statements we make. The risks and uncertainties
referred to above include - but are not limited to - risks associated
with possible fluctuations in the company's financial and operating
performance; attracting and retaining clients; defects or errors in the
company's solutions; unexpected decrease in clients' use of email;
ability to gain customer acceptance of cross-channel marketing; changes
in domestic and international data privacy regulations; compromises of
the company's security measures; infrastructure scalability; third-party
hardware and software; competition; the company's ability to hire,
retain and motivate employees and manage the company's domestic and
international growth; successful client deployment and utilization of
the company's existing and future solutions; changes in the company's
sales cycle; various financial aspects of the company's subscription
model; unexpected increases in attrition or decreases in new business;
the emerging markets in which the company operates; unique aspects of
entering or expanding in international markets; litigation related to
intellectual property and other matters, and any related claims,
negotiations and settlements; unanticipated changes in the company's
effective tax rate; fluctuations in the number of shares we have
outstanding and the price of such shares; foreign currency exchange
rates; interest rates; and general developments in the economy,
financial markets, and credit markets. Further information on these and
other factors that could affect the company's financial results is
included in the Registration Statements on Form S-1 we filed earlier in
2012 in connection with our initial public and follow on offerings as
filed with the Securities and Exchange Commission. Additional
information will also be set forth in our quarterly reports on Form
10-Q, annual reports on Form 10-K and other filings that we make with
the Securities and Exchange Commission. These documents are available on
the SEC Filings section of the Investor Information section of the
company's website at www.ExactTarget.com/investor.
Although we believe the expectations reflected in such
forward-looking statements are based upon reasonable assumptions, we can
give no assurance that the expectations will be attained or that any
deviation will not be material. ExactTarget, Inc. assumes no
obligation and does not intend to update these forward-looking
statements.
|
|
|
|
|
EXACTTARGET, INC.
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
(Unaudited; in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
September 30,
|
|
December 31,
|
|
|
2012
|
|
2011
|
Assets
|
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
212,019
|
|
|
$
|
60,705
|
|
Accounts receivable, net
|
|
51,597
|
|
|
43,380
|
|
Prepaid expenses and other current assets
|
|
17,303
|
|
|
11,186
|
|
Total current assets
|
|
280,919
|
|
|
115,271
|
|
Property and equipment, net
|
|
60,422
|
|
|
54,616
|
|
Goodwill
|
|
18,279
|
|
|
18,447
|
|
Other non-current assets
|
|
4,917
|
|
|
4,950
|
|
Total assets
|
|
$
|
364,537
|
|
|
$
|
193,284
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
7,607
|
|
|
$
|
8,124
|
|
Accrued liabilities
|
|
15,856
|
|
|
10,725
|
|
Accrued compensation and related expenses
|
|
13,282
|
|
|
14,167
|
|
Current portion of long-term obligations and other
|
|
1,446
|
|
|
4,787
|
|
Deferred revenue
|
|
48,829
|
|
|
39,273
|
|
Total current liabilities
|
|
87,020
|
|
|
77,076
|
|
Long-term portion of debt
|
|
-
|
|
|
13,333
|
|
Other non-current liabilities
|
|
5,554
|
|
|
5,134
|
|
Total liabilities
|
|
$
|
92,574
|
|
|
$
|
95,543
|
|
Redeemable convertible preferred stock:
|
|
|
|
|
Series E, Series F, and Series G redeemable convertible preferred
stock at respective redemption value. Authorized 4,912,646 shares;
issued and outstanding no shares and 4,912,646 at September 30,
2012, and December 31, 2011, respectively;
|
|
$
|
-
|
|
|
$
|
63,000
|
|
Stockholders' equity:
|
|
|
|
|
Common stock, $0.0005 par value. Authorized 300,000,000 shares;
Issued and outstanding 67,128,612 and 9,042,346 shares at September
30, 2012 and December 31, 2011, respectively;
|
|
34
|
|
|
5
|
|
Additional paid in capital
|
|
427,128
|
|
|
17,031
|
|
Series A, Series B, and Series D preferred stock, at respective
issuance date fair value. Authorized 10,000,000 and 18,554,573
shares at September 30, 2012 and December 31, 2011, respectively;
issued and outstanding no shares and 18,554,573 at September 30,
2012 and December 31, 2011, respectively;
|
|
-
|
|
|
164,894
|
|
Accumulated other comprehensive loss
|
|
(1,055
|
)
|
|
(1,051
|
)
|
Accumulated deficit
|
|
(154,144
|
)
|
|
(146,138
|
)
|
Total stockholders' equity
|
|
271,963
|
|
|
34,741
|
|
Total liabilities and stockholders' equity
|
|
$
|
364,537
|
|
|
$
|
193,284
|
|
|
|
|
|
|
EXACTTARGET, INC.
|
|
|
Condensed Consolidated Statements of Operations
|
|
|
(Unaudited; in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Revenue:
|
|
|
|
|
|
|
|
|
Subscription
|
|
$
|
59,188
|
|
|
$
|
45,187
|
|
|
$
|
165,438
|
|
|
$
|
122,988
|
|
Professional services
|
|
15,467
|
|
|
9,936
|
|
|
42,592
|
|
|
24,997
|
|
Total revenue
|
|
74,655
|
|
|
55,123
|
|
|
208,030
|
|
|
147,985
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
Subscription (1,2)
|
|
13,492
|
|
|
10,487
|
|
|
38,922
|
|
|
28,489
|
|
Professional services (1)
|
|
11,235
|
|
|
7,824
|
|
|
33,454
|
|
|
21,106
|
|
Total cost of revenues
|
|
24,727
|
|
|
18,311
|
|
|
72,376
|
|
|
49,595
|
|
Gross profit
|
|
49,928
|
|
|
36,812
|
|
|
135,654
|
|
|
98,390
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Sales and marketing (1,2)
|
|
26,647
|
|
|
25,637
|
|
|
79,227
|
|
|
68,224
|
|
Research and development (1)
|
|
13,813
|
|
|
11,760
|
|
|
36,646
|
|
|
30,151
|
|
General and administrative (1,2)
|
|
10,189
|
|
|
6,901
|
|
|
27,435
|
|
|
18,082
|
|
Total operating expenses
|
|
50,649
|
|
|
44,298
|
|
|
143,308
|
|
|
116,457
|
|
Operating loss
|
|
(721
|
)
|
|
(7,486
|
)
|
|
(7,654
|
)
|
|
(18,067
|
)
|
Other expense, net
|
|
-
|
|
|
(94
|
)
|
|
(352
|
)
|
|
(683
|
)
|
Loss before taxes
|
|
(721
|
)
|
|
(7,580
|
)
|
|
(8,006
|
)
|
|
(18,750
|
)
|
Income tax expense
|
|
-
|
|
|
14,742
|
|
|
-
|
|
|
10,540
|
|
Net loss
|
|
$
|
(721
|
)
|
|
$
|
(22,322
|
)
|
|
$
|
(8,006
|
)
|
|
$
|
(29,290
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per common share - basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(2.55
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(3.38
|
)
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
- basic and diluted
|
|
66,337,436
|
|
|
8,766,854
|
|
|
49,072,974
|
|
|
8,664,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Cost of revenue - subscription
|
|
$
|
59
|
|
|
$
|
104
|
|
|
$
|
264
|
|
|
$
|
271
|
Cost of revenue - professional services
|
|
260
|
|
|
201
|
|
|
727
|
|
|
527
|
Sales and marketing
|
|
754
|
|
|
644
|
|
|
2,302
|
|
|
1,644
|
Research and development
|
|
486
|
|
|
337
|
|
|
1,266
|
|
|
1,010
|
General and administrative
|
|
1,212
|
|
|
644
|
|
|
3,165
|
|
|
1,490
|
Total stock-based compensation
|
|
$
|
2,771
|
|
|
$
|
1,930
|
|
|
$
|
7,724
|
|
|
$
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Includes intangible asset amortization expense as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Cost of revenue - subscription
|
|
$
|
75
|
|
|
$
|
75
|
|
|
$
|
225
|
|
|
$
|
225
|
Sales and marketing
|
|
118
|
|
|
95
|
|
|
382
|
|
|
239
|
General and administrative
|
|
76
|
|
|
102
|
|
|
288
|
|
|
368
|
Total intangible amortization expense
|
|
$
|
269
|
|
|
$
|
272
|
|
|
$
|
895
|
|
|
$
|
832
|
|
|
|
|
|
EXACTTARGET, INC.
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
(Unaudited; in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(721
|
)
|
|
$
|
(22,322
|
)
|
|
$
|
(8,006
|
)
|
|
$
|
(29,290
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
5,616
|
|
|
4,632
|
|
|
16,115
|
|
|
12,233
|
|
Lease incentives received from lessor
|
|
-
|
|
|
-
|
|
|
134
|
|
|
273
|
|
Provision for doubtful accounts
|
|
344
|
|
|
(88
|
)
|
|
1,577
|
|
|
650
|
|
Stock-based compensation
|
|
2,771
|
|
|
1,930
|
|
|
7,724
|
|
|
4,942
|
|
Change in deferred taxes
|
|
-
|
|
|
14,743
|
|
|
-
|
|
|
10,540
|
|
Other
|
|
-
|
|
|
4
|
|
|
38
|
|
|
76
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
(9,589
|
)
|
|
(7,855
|
)
|
|
(9,443
|
)
|
|
(8,739
|
)
|
Prepaid expenses and other assets
|
|
(3,704
|
)
|
|
(2,427
|
)
|
|
(6,254
|
)
|
|
(4,601
|
)
|
Accounts payable and accrued liabilities
|
|
6,172
|
|
|
7,466
|
|
|
4,419
|
|
|
9,621
|
|
Accrued compensation and related expenses
|
|
1,018
|
|
|
2,760
|
|
|
(912
|
)
|
|
3,160
|
|
Deferred revenue
|
|
4,888
|
|
|
3,575
|
|
|
9,358
|
|
|
2,975
|
|
Net cash provided by operating activities
|
|
6,795
|
|
|
2,418
|
|
|
14,750
|
|
|
1,840
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Business combination
|
|
-
|
|
|
(2,710
|
)
|
|
(806
|
)
|
|
(2,710
|
)
|
Purchases of property and equipment
|
|
(10,425
|
)
|
|
(14,289
|
)
|
|
(19,544
|
)
|
|
(28,033
|
)
|
Net cash used in investing activities
|
|
(10,425
|
)
|
|
(16,999
|
)
|
|
(20,350
|
)
|
|
(30,743
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Repayments on capital leases
|
|
(199
|
)
|
|
(302
|
)
|
|
(587
|
)
|
|
(627
|
)
|
Net proceeds (payments) on term loan and revolving line of credit
|
|
-
|
|
|
9,189
|
|
|
(16,667
|
)
|
|
7,523
|
|
Proceeds from issuance of common stock from option exercises
|
|
3,981
|
|
|
115
|
|
|
4,801
|
|
|
186
|
|
Payments of contingent consideration
|
|
-
|
|
|
-
|
|
|
(456
|
)
|
|
(1,394
|
)
|
Proceeds from issuance of preferred stock, net of issuance costs
|
|
-
|
|
|
-
|
|
|
-
|
|
|
29,962
|
|
Proceeds from issuance of common stock, net of issuance costs
|
|
-
|
|
|
-
|
|
|
169,709
|
|
|
-
|
|
Net cash provided by financing activities
|
|
3,782
|
|
|
9,002
|
|
|
156,800
|
|
|
35,650
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
312
|
|
|
(202
|
)
|
|
114
|
|
|
(1
|
)
|
Increase (decrease) in cash and cash equivalents
|
|
464
|
|
|
(5,781
|
)
|
|
151,314
|
|
|
6,746
|
|
Cash and cash equivalents, beginning of the period
|
|
211,555
|
|
|
35,331
|
|
|
60,705
|
|
|
22,804
|
|
Cash and cash equivalents, end of the period
|
|
$
|
212,019
|
|
|
$
|
29,550
|
|
|
$
|
212,019
|
|
|
$
|
29,550
|
|
|
|
|
EXACTTARGET, INC.
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
(Unaudited; in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Net loss
|
|
$
|
(721
|
)
|
|
$
|
(22,322
|
)
|
|
$
|
(8,006
|
)
|
|
$
|
(29,290
|
)
|
Stock-based compensation
|
|
2,771
|
|
|
1,930
|
|
|
7,724
|
|
|
4,942
|
|
Amortization of intangible assets
|
|
269
|
|
|
272
|
|
|
895
|
|
|
832
|
|
Adjusted net (loss) / income
|
|
2,319
|
|
|
(20,120
|
)
|
|
613
|
|
|
(23,516
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
-
|
|
|
14,742
|
|
|
-
|
|
|
10,540
|
|
Depreciation and amortization of property and equipment
|
|
5,347
|
|
|
4,360
|
|
|
15,220
|
|
|
11,401
|
|
Other expense, net
|
|
-
|
|
|
(94
|
)
|
|
(352
|
)
|
|
(683
|
)
|
Adjusted EBITDA
|
|
$
|
7,666
|
|
|
$
|
(924
|
)
|
|
$
|
16,185
|
|
|
$
|
(892
|
)
|
|
|
|
|
|
|
|
|
|
Adjusted net (loss) / income per share - basic
|
|
$
|
0.03
|
|
|
$
|
(2.30
|
)
|
|
$
|
0.01
|
|
|
$
|
(2.71
|
)
|
Adjusted net (loss) / income per share - diluted
|
|
$
|
0.03
|
|
|
$
|
(2.30
|
)
|
|
$
|
0.01
|
|
|
$
|
(2.71
|
)
|
Weighted average shares outstanding used in computing per share
amounts - basic
|
|
66,337,436
|
|
|
8,766,854
|
|
|
49,072,974
|
|
|
8,664,639
|
|
Weighted average shares outstanding used in computing per share
amounts - diluted
|
|
71,462,770
|
|
|
8,766,854
|
|
|
68,440,521
|
|
|
8,664,639
|
|
[ Back To TMCnet.com's Homepage ]
|