Delivered Record First Half Results and Maintained 2021 Outlook for Record Year
Second Quarter and First Half 2021 Summary vs. Year-Ago Period:
-
Second quarter net revenue was
$78.6 million compared to$79.7 million a year ago; first half 2021 net revenue was up 50%; -
Second quarter net income of
$1.7 million , or$0.09 per diluted share, compared to net income of$8.2 million , or$0.51 per diluted share; first half 2021 net income was up 127%; -
Second quarter adjusted EBITDA was
$5.0 million compared to$12.9 million ; first half 2021 adjusted EBITDA was up 98%; and -
Cash balance grew to
$56.2 million compared to$21.2 million as ofJune 30, 2020 .
Management Commentary
“Our excellent second quarter performance exceeded our net revenue and adjusted EBITDA outlook and produced a record first half, showcasing our ability to execute across our business even against tough comps where we outperformed the market in the year ago quarter,” said
“We are riding on multiple, positive long-term trends as gaming accessory demand remains strong. Both Microsoft and Sony announced that the new consoles set records despite supply constraints. NPD reported that US sales of PC headsets, keyboards, and mice rose approximately 40% in the first half of 2021 year-over-year, and ROCCAT grew by approximately 200%1 during the same time, reflecting the impact of our expanding line of PC accessories and strength of our market presence.”
“We continue to believe that we’re well-positioned to capitalize in the back half of the year as we expect continued strong demand for console headsets and our offerings in PC and new categories are expected to continue on their strong growth trajectory and become an increasingly meaningful part of our overall business. As we expand into new categories and increase our addressable market, we’ll continue our commitment to delivering high quality products with patented features that gamers love.
“We are confident in this strategy given our decade-long leadership position in gaming headsets, as well as the early momentum we are seeing in our new categories. From this, we are focused on our long-term revenue CAGR target of 10% to 20% while delivering category-leading EBITDA margins and maintaining a strong balance sheet. Ultimately, we believe these to be the cornerstones of our strategy to increase shareholder value.”
Second Quarter 2021 Financial Results
Net revenue in the second quarter of 2021 was
Gross margin in the second quarter of 2021 was 36.5%, essentially flat versus 36.7% in the second quarter of 2020. Lower air freight costs and fixed cost leverage were offset by changes in business mix, a return to a more normalized level of promotional spend and higher regular freight costs.
Operating expenses in the second quarter of 2021 were
Net income in the second quarter of 2021 was
Adjusted EBITDA (as defined below in “Non-GAAP Financial Measures”) in the second quarter of 2021 was
Balance Sheet Overview
At
2021 Outlook
For the full year 2021, the Company continues to expect revenue to be approximately
For the second half of 2021, the Company expects revenue to be approximately
With respect to the Company’s adjusted EBITDA outlook for the full year and second half of 2021, a reconciliation to its net income (loss) outlook for the same periods has not been provided because of the variability, complexity, and lack of visibility with respect to certain reconciling items between adjusted EBITDA and net income (loss), including other income (expense), provision for income taxes and stock-based compensation. These items cannot be reasonably and accurately predicted without the investment of undue time, cost and other resources and, accordingly, a reconciliation of the Company’s adjusted EBITDA outlook to its net income (loss) outlook for such periods is not provided. These reconciling items could be material to the Company’s actual results for such periods.
Conference Call Details
Chairman and CEO
Conference Call Details:
Date:
Time:
International Dial-in Number: (847) 619-6397
Conference ID: 50199322
For the conference call, please dial-in 5-10 minutes prior to the start time and an operator will register your name and organization. If you have any difficulty with the conference call, please contact Gateway Investor Relations at (949) 574-3860.
The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.turtlebeachcorp.com.
Non-GAAP Financial Measures
In addition to its reported results, the Company has included in this earnings release certain financial results, including adjusted EBITDA, and adjusted net income that the
About
Cautionary Note on Forward-Looking Statements
This press release includes forward-looking information and statements within the meaning of the federal securities laws. Except for historical information contained in this release, statements in this release may constitute forward-looking statements regarding assumptions, projections, expectations, targets, intentions or beliefs about future events. Statements containing the words “may”, “could”, “would”, “should”, “believe”, “expect”, “anticipate”, “plan”, “estimate”, “target”, “goal”, “project”, “intend” and similar expressions, or the negatives thereof, constitute forward-looking statements. Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Forward-looking statements are based on management’s current belief and expectations, as well as assumptions made by, and information currently available to, management.
While the Company believes that its expectations are based upon reasonable assumptions, there can be no assurances that its goals and strategy will be realized. Numerous factors, including risks and uncertainties, may affect actual results and may cause results to differ materially from those expressed in forward-looking statements made by the Company or on its behalf. Some of these factors include, but are not limited to, risks related to capital markets activities, the substantial uncertainties inherent in the acceptance of existing and future products, the difficulty of commercializing and protecting new technology, the impact of competitive products and pricing, the impact of the coronavirus (COVID-19) pandemic on consumer demands and manufacturing capabilities; delays or disruptions in the supply of components for our products; risks relating to, and uncertainty caused by or resulting from, the COVID-19 pandemic, general business and economic conditions, risks associated with the expansion of our business including acquisitions, the integration of any businesses we acquire and the integration of such businesses within our internal control over financial reporting and operations, our indebtedness, the Company’s liquidity, and other factors discussed in our public filings, including the risk factors included in the Company’s most recent Annual Report on Form 10-K, Quarterly Report on Form 10-Q, and the Company’s other periodic reports. Except as required by applicable law, including the securities laws of
All trademarks are the property of their respective owners.
Condensed Consolidated Statements of Operations (in thousands, except per-share data) (unaudited) |
|||||||||||||||||||
Table 1. |
|||||||||||||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|||||||
Net revenue |
|
$ |
78,564 |
|
|
$ |
79,680 |
|
|
$ |
171,617 |
|
|
$ |
114,687 |
|
|||
Cost of revenue |
|
|
49,854 |
|
|
|
50,453 |
|
|
|
108,052 |
|
|
|
74,675 |
|
|||
Gross profit |
|
|
28,710 |
|
|
|
29,227 |
|
|
|
63,565 |
|
|
|
40,012 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Selling and marketing |
|
|
15,678 |
|
|
|
9,559 |
|
|
|
27,223 |
|
|
|
17,207 |
|
|||
Research and development |
|
|
4,416 |
|
|
|
3,001 |
|
|
|
8,409 |
|
|
|
5,428 |
|
|||
General and administrative |
|
|
8,173 |
|
|
|
6,710 |
|
|
|
15,210 |
|
|
|
12,433 |
|
|||
Total operating expenses |
|
|
28,267 |
|
|
|
19,270 |
|
|
|
50,842 |
|
|
|
35,068 |
|
|||
Operating income |
|
|
443 |
|
|
|
9,957 |
|
|
|
12,723 |
|
|
|
4,944 |
|
|||
Interest expense |
|
|
73 |
|
|
|
83 |
|
|
|
170 |
|
|
|
252 |
|
|||
Other non-operating expense (income), net |
|
|
(65 |
) |
|
|
(1,616 |
) |
|
|
514 |
|
|
|
(1,419 |
) |
|||
Income before income tax |
|
|
435 |
|
|
|
11,490 |
|
|
|
12,039 |
|
|
|
6,111 |
|
|||
Income tax expense (benefit) |
|
|
(1,286 |
) |
|
|
3,286 |
|
|
|
1,480 |
|
|
|
1,462 |
|
|||
Net income |
|
$ |
1,721 |
|
|
$ |
8,204 |
|
|
$ |
10,559 |
|
|
$ |
4,649 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net income per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.11 |
|
|
$ |
0.56 |
|
|
$ |
0.67 |
|
|
$ |
0.32 |
|
|||
Diluted |
|
$ |
0.09 |
|
|
$ |
0.51 |
|
|
$ |
0.58 |
|
|
$ |
0.30 |
|
|||
Weighted average number of shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
15,920 |
|
|
|
14,581 |
|
|
|
15,737 |
|
|
|
14,538 |
|
|||
Diluted |
|
|
18,329 |
|
|
|
16,229 |
|
|
|
18,204 |
|
|
|
15,363 |
|
Condensed Consolidated Balance Sheets (in thousands, except par value and share amounts) |
|||||||||
Table 2. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
2021 |
|
|
2020 |
|
|||
|
|
(unaudited) |
|
|
|
|
|
||
ASSETS |
|
(in thousands, except par value and share amounts) |
|
||||||
Current Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
56,197 |
|
|
$ |
46,681 |
|
|
Accounts receivable, net |
|
|
28,025 |
|
|
|
43,867 |
|
|
Inventories |
|
|
81,931 |
|
|
|
71,301 |
|
|
Prepaid expenses and other current assets |
|
|
19,418 |
|
|
|
8,127 |
|
|
Total Current Assets |
|
|
185,571 |
|
|
|
169,976 |
|
|
Property and equipment, net |
|
|
6,917 |
|
|
|
6,575 |
|
|
Deferred income taxes |
|
|
7,047 |
|
|
|
6,946 |
|
|
|
|
|
10,686 |
|
|
|
8,178 |
|
|
Intangible assets, net |
|
|
6,442 |
|
|
|
5,138 |
|
|
Other assets |
|
|
6,090 |
|
|
|
6,640 |
|
|
Total Assets |
|
$ |
222,753 |
|
|
$ |
203,453 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Revolving credit facility |
|
$ |
— |
|
|
$ |
— |
|
|
Accounts payable |
|
|
47,909 |
|
|
|
42,529 |
|
|
Other current liabilities |
|
|
32,835 |
|
|
|
36,122 |
|
|
Total Current Liabilities |
|
|
80,744 |
|
|
|
78,651 |
|
|
Income tax payable |
|
|
3,328 |
|
|
|
3,146 |
|
|
Other liabilities |
|
|
4,989 |
|
|
|
5,257 |
|
|
Total Liabilities |
|
|
89,061 |
|
|
|
87,054 |
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
Common stock, |
|
|
16 |
|
|
|
15 |
|
|
Additional paid-in capital |
|
|
197,207 |
|
|
|
190,568 |
|
|
Accumulated deficit |
|
|
(64,214 |
) |
|
|
(74,773 |
) | |
Accumulated other comprehensive income (loss) |
|
|
683 |
|
|
|
589 |
|
|
Total Stockholders’ Equity |
|
|
133,692 |
|
|
|
116,399 |
|
|
Total Liabilities and Stockholders’ Equity |
|
$ |
222,753 |
|
|
$ |
203,453 |
|
Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||||
Table 3. |
|||||||||
|
|
Six Months Ended |
|
||||||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
$ |
12,448 |
|
|
$ |
31,842 |
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
(5,816 |
) |
|
|
(2,303 |
) |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Borrowings on revolving credit facilities |
|
|
120,858 |
|
|
|
48,426 |
|
|
Repayment of revolving credit facilities |
|
|
(120,858 |
) |
|
|
(64,081 |
) |
|
Proceeds from exercise of stock options and warrants |
|
|
3,262 |
|
|
|
59 |
|
|
Repurchase of common stock to satisfy employee tax withholding obligations |
|
|
(463 |
) |
|
|
(108 |
) | |
Net cash provided by (used for) financing activities |
|
|
2,799 |
|
|
|
(15,704 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
85 |
|
|
|
(878 |
) |
|
Net increase in cash and cash equivalents |
|
|
9,516 |
|
|
|
12,957 |
|
|
Cash and cash equivalents – beginning of period |
|
|
46,681 |
|
|
|
8,249 |
|
|
Cash and cash equivalents – end of period |
|
$ |
56,197 |
|
|
$ |
21,206 |
|
Reconciliation of GAAP and Non-GAAP Measures (in thousands, except per-share data) (unaudited) |
|||||||||||||||||||
Table 4. |
|||||||||||||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
GAAP Net Income (Loss) |
|
$ |
1,721 |
|
|
$ |
8,204 |
|
|
$ |
10,559 |
|
|
$ |
4,649 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Non-recurring business costs |
|
|
851 |
|
|
|
— |
|
|
|
1,402 |
|
|
|
— |
|
|||
Gain on acquisition-related settlement |
|
|
— |
|
|
|
(1,702 |
) |
|
|
— |
|
|
|
(1,702 |
) |
|||
Change in fair value consideration |
|
|
— |
|
|
|
223 |
|
|
|
— |
|
|
|
238 |
|
|||
Acquisition integration costs |
|
|
76 |
|
|
|
44 |
|
|
|
216 |
|
|
|
244 |
|
|||
Non-GAAP Earnings |
|
$ |
2,648 |
|
|
$ |
6,769 |
|
|
$ |
12,177 |
|
|
$ |
3,429 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
GAAP- Diluted |
|
$ |
0.09 |
|
|
$ |
0.51 |
|
|
$ |
0.58 |
|
|
$ |
0.30 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Non-recurring business costs |
|
|
0.05 |
|
|
|
— |
|
|
|
0.07 |
|
|
|
— |
|
|||
Gain on acquisition-related settlement |
|
|
— |
|
|
|
(0.10 |
) |
|
|
— |
|
|
|
(0.11 |
) |
|||
Change in fair value consideration |
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.01 |
|
|||
Acquisition integration costs |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
|
0.02 |
|
|||
Non-GAAP- Diluted |
|
$ |
0.14 |
|
|
$ |
0.42 |
|
|
$ |
0.67 |
|
|
$ |
0.22 |
|
GAAP to Adjusted EBITDA Reconciliation (in thousands) (unaudited) |
||||||||||||||||||||||||
Table 5. |
||||||||||||||||||||||||
|
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Adj |
|
|
|
|
|
|
|
||||||
|
|
As |
|
Adj |
|
Adj |
|
Stock |
|
|
|
|
Adj |
|
||||||||||
|
|
Reported |
|
Depreciation |
|
Amortization |
|
Compensation |
|
Other (1) |
|
EBITDA |
|
|||||||||||
Net revenue |
|
$ |
78,564 |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
78,564 |
|
|||||
Cost of revenue |
|
|
49,854 |
|
|
(410 |
) |
|
– |
|
|
(90 |
) |
|
– |
|
|
49,354 |
|
|||||
Gross Profit |
|
|
28,710 |
|
|
410 |
|
|
– |
|
|
90 |
|
|
– |
|
|
29,210 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses |
|
|
28,267 |
|
|
(698 |
) |
|
(322 |
) |
|
(1,851 |
) |
|
(1,075 |
) |
|
24,321 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income |
|
|
443 |
|
|
1,108 |
|
|
322 |
|
|
1,941 |
|
|
1,075 |
|
|
4,889 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other non-operating expense (income), net |
|
|
(65 |
) |
|
|
|
|
|
|
|
|
|
|
– |
|
|
(65 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before income tax |
|
|
435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income tax benefit |
|
|
(1,286 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
1,721 |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
4,954 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Six Months Ended |
|
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Adj |
|
|
|
|
|
|
|
||||||
|
|
As |
|
Adj |
|
Adj |
|
Stock |
|
|
|
|
Adj |
|
||||||||||
|
|
Reported |
|
Depreciation |
|
Amortization |
|
Compensation |
|
Other (1) |
|
EBITDA |
|
|||||||||||
Net revenue |
|
$ |
171,617 |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
171,617 |
|
|||||
Cost of revenue |
|
|
108,052 |
|
|
(647 |
) |
|
– |
|
|
(487 |
) |
|
– |
|
|
106,918 |
|
|||||
Gross Profit |
|
|
63,565 |
|
|
647 |
|
|
– |
|
|
487 |
|
|
– |
|
|
64,699 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses |
|
|
50,842 |
|
|
(1,200 |
) |
|
(625 |
) |
|
(3,240 |
) |
|
(1,876 |
) |
|
43,901 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income |
|
|
12,723 |
|
|
1,847 |
|
|
625 |
|
|
3,727 |
|
|
1,876 |
|
|
20,798 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other non-operating expense (income), net |
|
|
514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
514 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before income tax |
|
|
12,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income tax expense |
|
|
1,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
10,559 |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
20,284 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Other includes certain non-recurring business costs.
GAAP to Adjusted EBITDA Reconciliation (in thousands) (unaudited) |
|||||||||||||||||||||||||||||
Table 5. (continued) |
|||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Adj |
|
|
|
|
|
|
|
|||||||||||
|
|
As |
|
Adj |
|
Adj |
|
Stock |
|
|
|
|
Adj |
|
|||||||||||||||
|
|
Reported |
|
Depreciation |
|
Amortization |
|
Compensation |
|
Other (2) |
|
EBITDA |
|
||||||||||||||||
Net revenue |
|
$ |
79,680 |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
79,680 |
|
||||||||||
Cost of revenue |
|
|
50,453 |
|
|
(593 |
) |
|
– |
|
|
(280 |
) |
|
– |
|
|
49,580 |
|
||||||||||
Gross Profit |
|
|
29,227 |
|
|
593 |
|
|
– |
|
|
280 |
|
|
– |
|
|
30,100 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses |
|
|
19,270 |
|
|
(435 |
) |
|
(220 |
) |
|
(1,126 |
) |
|
(63 |
) |
|
17,426 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
|
9,957 |
|
|
1,028 |
|
|
220 |
|
|
1,406 |
|
|
63 |
|
|
12,674 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
|
83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other non-operating expense (income), net |
|
|
(1,616 |
) |
|
|
|
|
|
|
|
|
|
|
1,388 |
|
|
(228 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before income tax |
|
|
11,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax expense |
|
|
3,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
8,204 |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
12,902 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Six Months Ended |
|
||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Adj |
|
|
|
|
|
|
|
|||||||||||
|
|
As |
|
Adj |
|
Adj |
|
Stock |
|
|
|
|
Adj |
|
|||||||||||||||
|
|
Reported |
|
Depreciation |
|
Amortization |
|
Compensation |
|
Other (2) |
|
EBITDA |
|
||||||||||||||||
Net revenue |
|
$ |
114,687 |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
– |
|
$ |
114,687 |
|
||||||||||
Cost of revenue |
|
|
74,675 |
|
|
(1,184 |
) |
|
– |
|
|
(338 |
) |
|
– |
|
|
73,153 |
|
||||||||||
Gross Profit |
|
|
40,012 |
|
|
1,184 |
|
|
– |
|
|
338 |
|
|
– |
|
|
41,534 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses |
|
|
35,068 |
|
|
(877 |
) |
|
(443 |
) |
|
(2,067 |
) |
|
(343 |
) |
|
31,338 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
|
4,944 |
|
|
2,061 |
|
|
443 |
|
|
2,405 |
|
|
343 |
|
|
10,196 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
|
252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other non-operating expense (income), net |
|
|
(1,419 |
) |
|
|
|
|
|
|
|
|
|
|
1,367 |
|
|
(52 |
) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before income tax |
|
|
6,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax expense |
|
|
1,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
4,649 |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
10,248 |
|
(2) Other includes certain business acquisition costs and change in fair value of contingent consideration.
1
View source version on businesswire.com: https://www.businesswire.com/news/home/20210805005998/en/
For Investor Information, Contact:
Gateway Investor Relations
On Behalf of
949.574.3860
HEAR@gatewayir.com
For Media Information, Contact:
Sr. Director –PR/Communications
858.914.5093
maclean.marshall@turtlebeach.com
Source: