San Diego, CA – November 9, 2015 – Turtle
Beach Corporation (NASDAQ: HEAR),
the leading-edge audio technology company and #1 in gaming audio, reported financial results for the third quarter ended September 30,
2015.
Highlights & Developments:
·
Net revenue
increased 8% to $35.9 million versus the year-ago quarter (up 10% constant
currency).
·
Gross margin improved
340 basis points to 26.7% versus the year-ago quarter.
·
Headset adjusted
EBITDA increased to $0.3 million from a loss of $2.0 million in the year-ago
quarter, with consolidated adjusted EBITDA improving to a loss of $3.3 million
versus a loss of $4.5 million.
·
Launched the
breakthrough hearing healthcare device HyperSound
Clear™ with first order fulfillments in October.
·
Secured new $15
million term loan and favorably amended existing subordinated debt in July
2015.
“We continue to execute on the critical areas of our business that
we expect will drive sustained growth and improved profitability,” said Juergen
Stark, CEO, Turtle Beach Corporation. “We delivered strong revenue growth and
gross margin expansion as sales of our next generation headsets, several of
which feature first and only innovations, increased by 69% from the third
quarter last year. Year-to-date, these headsets have generated a gross margin over
1,000 basis points higher than our previous generation models. We have largely completed
the transition of our product portfolio from previous gaming console generation
models, emerging with an industry-leading portfolio for next gen consoles.”
“In October, we completed the transition to Foxconn, the world’s
largest contract manufacturer of electronic products and components, to produce
our groundbreaking HyperSound Clear product
as well as several of our latest gaming headsets at relatively lower costs per unit.
Along with our recently announced global logistics partnership with Keuhne +
Nagel, we believe we’ve solidified our supply chain development strategy, which
is designed to support our market expansion as we manage costs, optimize
inventory and maintain superior product quality.”
Stark continued, “October also marked the official launch of HyperSound Clear, which was a big
milestone after nearly two years of work commercializing the technology as an
innovative new product for the hearing healthcare market. HyperSound Clear’s launch was somewhat later than originally
anticipated and the resources required to introduce the product were higher
than planned. Nevertheless, we experienced strong initial pre-orders and have
begun a staged rollout to our partners, some of which represent the largest
corporations in hearing healthcare. We’re encouraged by the early reception and
expect the momentum to continue as we get more product in the channel.”
“In the fourth quarter, we expect the continued strong U.S. dollar
to impact our European and Australian businesses, as sales volumes and margin
at our international distributors are significantly affected. To a lesser
extent, softness in the broader European market and a decision to delay certain
China market growth investments have also reduced our international revenues.
However, in our headset business, we expect our robust North American market to
benefit from the broadest, most advanced product offering in the industry
during a period where the number of new generation console users is expected to
surpass those of prior generations.”
Third Quarter Review
Net revenue in the third quarter increased 8% to $35.9 million
compared to $33.3 million a year ago. The increase was attributable to higher
domestic sales, driven primarily by strong consumer response to the Company’s
expanded portfolio of next generation headsets. This was partially offset by an
overall decline in sales of previous generation headsets and softer
international sales. On a constant currency basis, net revenues increased 10%.
Gross profit in the third quarter increased 23% to $9.6 million
compared to $7.7 million in the year-ago quarter. Gross margin increased 340
basis points to 26.7% compared to 23.3%. The increase was driven by a product mix
shift to next generation headsets, including the release of certain new models
for the holiday season, and the continued channel mix shift to domestic
revenues.
Operating expenses for the third quarter were $15.3 million, up slightly
from $15.1 million in the same period of 2014. The increase was attributable to
higher costs associated with additional headcount to support the HyperSound commercialization, increased legal
and financial costs, and incremental stock compensation expense. These costs
were partially offset by operating expense reductions in other functional
areas.
Adjusted EBITDA (as defined below in “Non-GAAP Financial
Measures”) for the headset business improved to $0.3 million in the third
quarter from a loss of $2.0 million in the year-ago quarter. Adjusted EBITDA on
a consolidated basis improved to a loss of $3.3 million, reflecting investments
of approximately $3.6 million in the HyperSound
business, compared to a loss of $4.5 million in the year-ago quarter.
During the third quarter, the Company reassessed its tax valuation
allowance given the latest forecasted net taxable loss for the current year
along with cumulative losses in the two preceding years. As a result, the Company
concluded a full valuation allowance was required and recorded a $10.5 million non-cash
valuation allowance in the third quarter. However, it should be noted that this
allowance does not impact the Company’s ability to utilize its net operating
losses in future tax filings and is not a reflection of any future forecast.
As a result, net loss in the third quarter was $15.9 million or
$(0.38) per diluted share based on 42.3 million average shares outstanding,
compared to a net loss of $5.6 million or $(0.13) per diluted share based on
42.0 million average shares outstanding in the same period a year ago. Excluding
the tax valuation expense, net loss in the third quarter of 2015 was $5.4
million or $(0.13) per diluted share.
The Company ended the quarter with approximately $3.1 million of
cash and cash equivalents compared to $7.9 million at December 31, 2014 and
$4.4 million at September 30, 2014. As of September 30, 2015, outstanding debt principal
was $56.3 million compared to $44.6 million at December 31, 2014. The debt
consisted of $20.6 million of borrowings under the Company’s revolving credit facility,
$14.3 million of subordinated debt and term loans that totaled $21.4 million.
During the third quarter, the Company entered into a new $15.0
million term loan with Crystal Financial LLC, and amended its subordinated debt
held by affiliates of Stripes Group LLC. As disclosed last week in the
Company’s Current Report on Form 8-K, following the end of the third quarter,
the Company amended certain covenants under the term loan and its revolving
credit facility with Bank of America.
Outlook
For the fourth quarter of 2015, the Company has revised its
outlook and now expects net revenue for the headset business to range between $82
million to $92 million compared to $91.8 million in the fourth quarter of 2014.
This revision is due to the aforementioned weakness in the Company’s European and
Australian markets, and the decision to delay certain market growth investments
in China. Headset gross margin is expected to improve and be in the range of
31% or better, compared to 28.2% in the year-ago quarter.
Revenue from HyperSound
is expected to be approximately $2 million in the fourth quarter with net
investment on an adjusted EBITDA level expected to range between $3.3 million
and $4.3 million.
Headset adjusted EBITDA is expected to show improvement over the
$13.7 million reported in the fourth quarter of 2014. Consolidated adjusted EBITDA
is expected to range between $9.5 million and $13.0 million, compared to $10.4
million in the year-ago quarter. Net income on a consolidated basis for the fourth
quarter is expected to improve to a range between $3.5 million and $7.0 million,
or $0.08 and $0.16 per diluted share.
For the full year 2015, the Company has revised its outlook and
now expects headset revenue to range between $160 million and $170 million compared
to $185.5 million in 2014, with the vast majority of the decline being driven
by the international business due to the aforementioned reasons. Headset gross
margin is expected to be at least 26%, reflecting reduced operating leverage
due to the lower revenues.
Revenue from HyperSound
is expected to range between $2 million and $3 million in 2015, with net
investment on an adjusted EBITDA level to range between $13 million and $14
million. This investment is higher than expected due to the later launch and more
conservative ramp plans.
Headset adjusted EBITDA in 2015 is expected to be between $2
million and $5 million, with consolidated adjusted EBITDA loss expected to
range between $12 million and $8 million. Net loss on a consolidated basis in
2015 is expected to range between $33 million and $29.5 million, or $(0.78) and
$(0.70) per diluted share.
Conference Call Details
Turtle Beach Corporation will hold a conference
call today, November 9, 2015 at 1:30 p.m. Pacific time (4:30 p.m. Eastern) to
discuss its third quarter results.
CEO Juergen Stark and CFO John Hanson will host
the call, followed by a question and answer session.
Date: Monday, November 9, 2015
Time: 1:30 p.m. PT (4:30 p.m. ET)
Toll-Free Dial-in Number: (877) 303-9855
International Dial-in Number: (408) 337-0154
Conference ID: 64711004
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 (949) 574-3860.
The
conference call will be broadcast live and available for replay at
http://edge.media-server.com/m/p/bd6av6ih and via the investor
relations section of the Company’s website at www.turtlebeachcorp.com.
A
replay of the conference call will be available after 4:30 p.m. Pacific time on
the same day through November 16, 2015.
Toll-Free Replay Number: (855) 859-2056
International Replay Number: (404) 537-3406
Replay
ID: 64711004
Non-GAAP Financial Measures
In addition to its reported results, the Company has included in
this earnings release certain financial results, including adjusted EBITDA that
the Securities and Exchange Commission defines as “non-GAAP financial
measures.” Management believes that such non-GAAP financial measures, when
read in conjunction with the Company’s reported results, can provide useful supplemental
information for investors analyzing period to period comparisons of the Company’s
results. “Adjusted EBITDA” is defined by the Company as net income (loss)
before interest, taxes, depreciation and amortization, stock-based compensation
(non-cash), and certain special items that we believe are not representative of
core operations. See a reconciliation of GAAP results to adjusted EBITDA
included below for the three and nine months ended September 30, 2015 and 2014.
The adjusted EBITDA outlook for the fourth quarter and full year
2015 have not been reconciled to the Company’s net loss outlook for the same
periods because certain items that would impact interest expense, provision for
income taxes and stock-based compensation, which are reconciling items between
net loss and adjusted EBITDA, cannot be reasonably predicted. Similarly, the Company
has not reconciled its constant currency sales outlook for the full year 2015
to net revenue because applicable foreign currency exchange rates cannot be
reasonably predicted. Accordingly, reconciliation of adjusted EBITDA outlook to
net loss outlook for the fourth quarter of and full year 2015, and of constant
currency sales outlook to net revenue outlook for the full year 2015, is not
available without unreasonable effort.
About Turtle Beach Corporation
Turtle Beach Corporation (www.turtlebeachcorp.com) designs leading-edge audio products
for the consumer, commercial and healthcare markets. Under the Turtle Beach
brand (www.turtlebeach.com), the Company markets a wide selection of quality gaming
headsets catering to a variety of gamers’ needs and budgets, for use with video
game consoles, including officially-licensed headsets for the Xbox One and
PlayStation®4, as well as for personal computers and mobile/tablet
devices. Under the HyperSound brand (www.hypersound.com), the Company markets pioneering
directed audio solutions that have applications in digital signage and kiosks,
consumer electronics and healthcare.
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. Forward looking statements
are based on management’s statements containing the words “may”, “could”,
“would”, “should”, “believe”, “expect”, “anticipate”, “plan”, “estimate”,
“target”, “project”, “intend” and similar expressions 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, 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, the
substantial uncertainties inherent in acceptance of existing and future
products, the difficulty of commercializing and protecting new technology, the
impact of competitive products and pricing, general business and economic
conditions, risks associated with the expansion of our business including the
implementation of any businesses we acquire, our indebtedness, 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, most recent Quarterly
Report on Form 10-Q and the Company’s other periodic reports. Except as required
by applicable law, including the securities laws of the United States and the
rules and regulations of the Securities and Exchange Commission, the Company is
under no obligation to publicly update or revise any forward-looking statement
after the date of this release whether as a result of new information, future
developments or otherwise.
###
All trademarks are the
property of their respective owners.
|
|
|
|
|
For Investor Information, Contact:
|
|
For Media Information, Contact:
|
|
Cody
Slach
|
|
MacLean
Marshall
|
|
Investor
Relations
|
|
PR/Communications
Director
|
|
Liolios
|
|
Turtle
Beach Corp.
|
|
949.574.3860
|
|
858.914.5093
|
|
hear@liolios.com
|
|
maclean.marshall@turtlebeach.com
|
Turtle Beach Corporation
Condensed
Consolidated Balance Sheets
(in thousands, except par value and share amounts)
Table 1.
|
|
September
30, 2015
|
|
December
31, 2014
|
|
ASSETS
|
(unaudited)
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
3,074
|
|
|
$
|
7,908
|
|
|
Accounts receivable, net
|
30,254
|
|
|
61,059
|
|
|
Inventories
|
49,736
|
|
|
38,400
|
|
|
Deferred income taxes
|
5,053
|
|
|
4,930
|
|
|
Prepaid income taxes
|
1,210
|
|
|
1,482
|
|
|
Prepaid expenses and other current assets
|
4,466
|
|
|
3,818
|
|
|
Total Current Assets
|
93,793
|
|
|
117,597
|
|
|
Property and equipment, net
|
5,366
|
|
|
6,722
|
|
|
Goodwill
|
80,974
|
|
|
80,974
|
|
|
Intangible assets, net
|
39,297
|
|
|
39,726
|
|
|
Deferred income taxes
|
—
|
|
|
1,128
|
|
|
Other assets
|
2,141
|
|
|
821
|
|
|
Total Assets
|
$
|
221,571
|
|
|
$
|
246,968
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Revolving credit facilities
|
$
|
20,617
|
|
|
$
|
36,863
|
|
|
Term loan
|
21,410
|
|
|
1,923
|
|
|
Accounts payable
|
32,884
|
|
|
35,546
|
|
|
Other current liabilities
|
9,313
|
|
|
14,525
|
|
|
Total Current Liabilities
|
84,224
|
|
|
88,857
|
|
|
Term loan, long-term portion
|
—
|
|
|
5,769
|
|
|
Series B redeemable preferred stock
|
15,826
|
|
|
14,916
|
|
|
Deferred income taxes
|
5,053
|
|
|
648
|
|
|
Subordinated notes – related party
|
13,323
|
|
|
—
|
|
|
Other liabilities
|
2,165
|
|
|
5,592
|
|
|
Total Liabilities
|
120,591
|
|
|
115,782
|
|
|
Commitments and Contingencies
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
Common stock, $0.001 par value – 100,000,000 and 50,000,000 shares
authorized; 42,437,116 and 42,027,991 shares issued and outstanding as of
September 30, 2015 and December 31, 2014, respectively
|
42
|
|
|
42
|
|
|
Additional paid-in capital
|
134,350
|
|
|
128,084
|
|
|
Retained earnings (accumulated deficit)
|
(33,082
|
)
|
|
3,289
|
|
|
Accumulated other comprehensive loss
|
(330
|
)
|
|
(229
|
)
|
|
Total Stockholders’ Equity
|
100,980
|
|
|
131,186
|
|
|
Total
Liabilities and Stockholders’ Equity
|
$
|
221,571
|
|
|
$
|
246,968
|
|
Turtle Beach Corporation
Condensed
Consolidated Statements of Operations
(in thousands, except per-share data)
(unaudited)
Table 2.
|
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
|
September
30, 2015
|
|
September
30, 2014
|
|
September
30, 2015
|
|
September
30, 2014
|
|
Net Revenue
|
$
|
35,887
|
|
|
$
|
33,325
|
|
|
$
|
78,188
|
|
|
$
|
93,909
|
|
|
Cost of Revenue
|
26,323
|
|
|
25,576
|
|
|
62,106
|
|
|
69,053
|
|
|
Gross Profit
|
9,564
|
|
|
7,749
|
|
|
16,082
|
|
|
24,856
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling and marketing
|
7,142
|
|
|
7,962
|
|
|
21,849
|
|
|
22,660
|
|
|
Research and development
|
2,963
|
|
|
2,797
|
|
|
8,641
|
|
|
6,866
|
|
|
General and administrative
|
5,393
|
|
|
4,311
|
|
|
16,124
|
|
|
12,582
|
|
|
Business transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
3,744
|
|
|
Restructuring charges
|
(173
|
)
|
|
—
|
|
|
336
|
|
|
—
|
|
|
Total operating expenses
|
15,325
|
|
|
15,070
|
|
|
46,950
|
|
|
45,852
|
|
|
Operating loss
|
(5,761
|
)
|
|
(7,321
|
)
|
|
(30,868
|
)
|
|
(20,996
|
)
|
|
Interest expense
|
1,540
|
|
|
866
|
|
|
3,158
|
|
|
6,161
|
|
|
Other non-operating expense, net
|
347
|
|
|
334
|
|
|
629
|
|
|
239
|
|
|
Loss before income tax benefit
|
(7,648
|
)
|
|
(8,521
|
)
|
|
(34,655
|
)
|
|
(27,396
|
)
|
|
Income
tax expense (benefit)
|
8,232
|
|
|
(2,883
|
)
|
|
1,716
|
|
|
(9,550
|
)
|
|
Net loss
|
$
|
(15,880
|
)
|
|
$
|
(5,638
|
)
|
|
$
|
(36,371
|
)
|
|
$
|
(17,846
|
)
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.38
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.86
|
)
|
|
$
|
(0.46
|
)
|
|
Diluted
|
$
|
(0.38
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.86
|
)
|
|
$
|
(0.46
|
)
|
|
Weighted average number of shares:
|
|
|
|
|
|
|
|
|
Basic
|
42,345
|
|
|
41,962
|
|
|
42,185
|
|
|
38,869
|
|
|
Diluted
|
42,345
|
|
|
41,962
|
|
|
42,185
|
|
|
38,869
|
|
Turtle Beach Corporation
GAAP to Adjusted
EBITDA Reconciliation
(in thousands)
(unaudited)
Table 3.
|
|
Three
Months Ended
|
|
|
September
30, 2015
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (1)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
35,887
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,887
|
|
|
Cost of Revenue
|
26,323
|
|
|
(325
|
)
|
|
(28
|
)
|
|
(185
|
)
|
|
—
|
|
|
25,785
|
|
|
Gross Profit
|
9,564
|
|
|
325
|
|
|
28
|
|
|
185
|
|
|
—
|
|
|
10,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
15,325
|
|
|
(1,142
|
)
|
|
(205
|
)
|
|
(1,068
|
)
|
|
173
|
|
|
13,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(5,761
|
)
|
|
1,467
|
|
|
233
|
|
|
1,253
|
|
|
(173
|
)
|
|
(2,981
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
1,540
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense, net
|
347
|
|
|
|
|
|
|
|
|
|
|
347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
(7,648
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income
tax expense
|
8,232
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(15,880
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(3,328
|
)
|
|
|
Nine
Months Ended
|
|
|
September
30, 2015
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (1)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
78,188
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
78,188
|
|
|
Cost of Revenue
|
62,106
|
|
|
(503
|
)
|
|
(55
|
)
|
|
(727
|
)
|
|
—
|
|
|
60,821
|
|
|
Gross Profit
|
16,082
|
|
|
503
|
|
|
55
|
|
|
727
|
|
|
—
|
|
|
17,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
46,950
|
|
|
(4,040
|
)
|
|
(631
|
)
|
|
(3,921
|
)
|
|
(336
|
)
|
|
38,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(30,868
|
)
|
|
4,543
|
|
|
686
|
|
|
4,648
|
|
|
336
|
|
|
(20,655
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
3,158
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense, net
|
629
|
|
|
|
|
|
|
|
|
|
|
629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
(34,655
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income
tax expense
|
1,716
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(36,371
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(21,284
|
)
|
(1) Other includes Restructuring
charges of $(173) and $336 for the three and nine months ended September 30,
2015, respectively.
Table 3.
(continued)
|
|
Three
Months Ended
|
|
|
September
30, 2014
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (2)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
33,325
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,325
|
|
|
Cost of Revenue
|
25,576
|
|
|
(48
|
)
|
|
(66
|
)
|
|
(151
|
)
|
|
—
|
|
|
25,311
|
|
|
Gross Profit
|
7,749
|
|
|
48
|
|
|
66
|
|
|
151
|
|
|
—
|
|
|
8,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
15,070
|
|
|
(1,243
|
)
|
|
(245
|
)
|
|
(1,368
|
)
|
|
—
|
|
|
12,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(7,321
|
)
|
|
1,291
|
|
|
311
|
|
|
1,519
|
|
|
—
|
|
|
(4,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
866
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense, net
|
334
|
|
|
|
|
|
|
|
|
|
|
334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
(8,521
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income
tax benefit
|
(2,883
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(5,638
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(4,534
|
)
|
|
|
Nine
Months Ended
|
|
|
September
30, 2014
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (2)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
93,909
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93,909
|
|
|
Cost of Revenue
|
69,053
|
|
|
(155
|
)
|
|
(80
|
)
|
|
(219
|
)
|
|
—
|
|
|
68,599
|
|
|
Gross Profit
|
24,856
|
|
|
155
|
|
|
80
|
|
|
219
|
|
|
—
|
|
|
25,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
45,852
|
|
|
(4,184
|
)
|
|
(728
|
)
|
|
(3,697
|
)
|
|
(3,744
|
)
|
|
33,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
(20,996
|
)
|
|
4,339
|
|
|
808
|
|
|
3,916
|
|
|
3,744
|
|
|
(8,189
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
6,161
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense, net
|
239
|
|
|
|
|
|
|
|
|
|
|
239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
(27,396
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income
tax benefit
|
(9,550
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(17,846
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(8,428
|
)
|
(2) Other includes Business
transaction charges of $3,744 for the nine months ended September 30, 2014.