–
Net Revenue Increases 107% to $74.4 Million, Driving Record Net Income and
Adjusted EBITDA –
San
Diego, CA – November 6, 2018 – Turtle Beach Corporation (Nasdaq: HEAR), the leading gaming headset and audio
accessory brand, reported financial results for the
third quarter ended September 30, 2018.
Third
Quarter Highlights vs. Year-Ago Quarter:
●
Net revenue increased
107% to $74.4 million from $36.0 million;
●
Gross margin increased
610 basis points to 41.0% from 34.9%;
●
Net income up
significantly to $14.7 million, or $0.91 per diluted share, compared to a net
loss of $0.5 million, or $(0.04) per share;
●
Adjusted EBITDA increased
$14.3 million to $17.6 million from $3.3 million; and
●
Net revenue, net income
and adjusted EBITDA were the highest levels for any third quarter since
becoming public in 2014.
“As
communicated in our pre-announcement, we delivered another quarter of considerable
growth and record profits, both compared to last year and our prior outlook,”
said Juergen Stark, CEO, Turtle Beach Corporation. “This growth is driven by
market share gains from a great portfolio of innovative products that enhance
game play for all levels of gamers in a strong overall console gaming market.
“Our
outperformance in a strong market can be seen in NPD’s latest U.S. and Canada
console headset update. Year-to-date through September 2018, our revenue share
increased 490 basis points to 45.2% from 40.3% in the same period in 2017. In
addition, while the gaming headset market was up 84% on a sell-through basis,
Turtle Beach was up 106%, once again significantly outpacing the rest of the
market.
“Given
our impressive results, and our expectation of a continued strong console
headset market in the upcoming holiday season, we are raising our fourth
quarter and 2018 financial outlook. We believe these positive developments will
position us to accelerate selective growth investments while fully repaying our
subordinated notes by the end of March 2019.”
Third Quarter 2018 Financial Results
Net
revenue in the third quarter of 2018 increased 107% to $74.4 million compared
to $36.0 million in the year-ago quarter. This was the result of strong market
demand for console gaming headsets, driven by continuing increased usage of
gaming headsets, particularly among “battle royale” players, along with the
Company’s increase in market share over 2017. Net revenue in the third quarter
of 2018 slightly exceeded the high end of the Company’s preliminary results of
$74 million announced on October 11, 2018.
Gross
margin in the third quarter of 2018 increased 610 basis points to 41.0%
compared to 34.9% in the third quarter of 2017. The increase was primarily due
to a favorable product and customer mix, continued higher volumes driving fixed
cost leverage, a reduction in freight costs, and a less promotional environment.
Operating
expenses in the third quarter of 2018 increased to $14.0 million from $10.7
million in the 2017 period due primarily to an increase in marketing spend
primarily related to new product launches, revenue-driven sales-based
commissions and expenses, and other operational performance-based compensation.
Net
income in the third quarter of 2018 increased to $14.7 million, or $0.91 per
diluted share, compared to a net loss of $0.5 million, or $(0.04) per diluted
share, in the year-ago quarter. The improvement was primarily driven by the
significant revenue growth and the corresponding increase in gross margins. Net
income per diluted share in the third quarter of 2018 exceeded the high end of
the Company’s preliminary results announced on October 11, 2018, of $0.88 per
diluted share, which includes $0.10 per diluted share that was disclosed as a
potential increase pending the final determination of certain tax treatments
for the quarter.
Adjusted
EBITDA (as defined below in “Non-GAAP Financial Measures”) in the third quarter
of 2018 increased $14.3 million to $17.6 million compared to $3.3 million in
the year-ago quarter. Adjusted EBITDA in
the third quarter of 2018 exceeded the Company’s preliminary results of $17
million announced on October 11, 2018.
Balance Sheet Highlights
At
September 30, 2018, the Company had $6.2 million of cash and cash equivalents
with $3.5 million outstanding under its revolving credit facility, compared to
$0.5 million of cash and cash equivalents with $24.8 million outstanding under
its revolving credit facility at September 30, 2017. The increase in cash and
the reduction in amounts outstanding under its revolving credit facility
resulted primarily from the Company’s improved operational performance in
2018.
Total
outstanding debt principal as of September 30, 2018, decreased to $31.4 million
compared to $59.0 million at September 30, 2017. The debt at September 30,
2018, consisted of $15.4 million in subordinated notes, $12.5 million in term
loans and $3.5 million of revolving debt.
On
October 12, 2018, Turtle Beach repaid $5.0 million of its subordinated notes,
bringing its subordinated notes balance to $10.4 million. Since March 31, 2018,
the Company has been able to reduce its aggregate term loans, subordinated notes,
and Series B preferred stock obligations by $28.2 million (or 55%) from $51.1
million to $22.9 million. Such reduction
was accomplished through repayments from operating cash flows and the issuance
of common stock and fully-funded warrants in exchange for the outstanding
Series B preferred stock at a discount in excess of 50% of the carrying value
of the Series B preferred stock at the time of the exchange.
Cash
Flow Highlights
Cash
provided by operating activities in the first nine months of 2018 increased by
$34.1 million from the corresponding 2017 period primarily as a result of
higher gross receipts from the significant increase in revenue, partially
offset by a resulting increase in inventory levels. Cash used in financing
activities in the first nine months of 2018 increased by $27.7 million from the
corresponding 2017 period primarily as a result of an increase in repayments of
the Company’s revolving credit facility and repayments of outstanding
subordinated notes with operating cash flows and proceeds received upon the
exercise of stock options and warrants.
Increased 2018 Outlook
For the fourth quarter of 2018,
Turtle Beach expects net revenue to increase 18% to approximately $94 million
compared to $79.7 million in the fourth quarter of 2017. Net income is expected
to increase 18% in the fourth quarter of 2018 to approximately $16.7 million
compared to $14.2 million in the prior year quarter. Earnings per share is expected to be approximately
$1.02 per diluted share based on 16.5 million estimated diluted shares
outstanding for the fourth quarter of 2018 compared to earnings per share of $1.15
per diluted share based on 12.3 million diluted shares outstanding in the
fourth quarter of 2017. The decline in earnings per share despite higher net
income is primarily the result of an increase in the number of diluted shares
and an increase in the estimated effective tax rate to approximately 9%.
Adjusted EBITDA is expected to increase 22% to approximately $21 million
compared to $17.2 million in the fourth quarter of 2017.
For
the full year 2018, Turtle Beach now expects net revenue to increase 81% to
approximately $270 million (up from $255 million in its August outlook)
compared to $149.1 million in 2017. Earnings per share in 2018 is now expected
to be approximately $2.55 per diluted share (up from net income of $1.95 per diluted
share in its August outlook) based on 15.5 million estimated average diluted
shares outstanding for the full year 2018. This is compared to a net loss of
$(0.26) per diluted share in 2017. Adjusted EBITDA in 2018 is now expected to
be approximately $54 million (up from $45 million in its August outlook) compared
to $11.6 million in adjusted EBITDA in 2017.
A
table summarizing this outlook has been provided at the end of this release.
With respect to the Company’s
adjusted EBITDA outlook for the fourth quarter and full year 2018, 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 available without
unreasonable effort. These reconciling items could be material to the Company’s
actual results for such periods.
Conference Call Details
Turtle
Beach Corporation will hold a conference call today, November 6, 2018, at 2:00
p.m. Pacific time (5:00 p.m. Eastern) to discuss its third quarter 2018
results.
CEO
Juergen Stark and CFO John Hanson will host the call, followed by a question
and answer session.
Conference
Call Details:
Date: Tuesday, November 6, 2018
Time: 2:00 p.m. PT / 5:00 p.m.
ET
Toll-Free Dial-in Number:
(877) 303-9855
International Dial-in Number:
(408) 337-0154
Conference ID: 7168737
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 Liolios 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 corp.turtlebeach.com.
A replay of the conference call will be available after 8:00 p.m.
ET on the same day through November 14, 2018.
Toll-Free Replay Number:
(855) 859-2056
International Replay Number:
(404) 537-3406
Replay ID: 7168737
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, 2018.
About Turtle Beach Corporation
Turtle
Beach (www.turtlebeach.com) is a leading
gaming accessory brand, offering a wide selection of cutting-edge,
award-winning gaming headsets. Whether you’re a professional esports athlete,
hardcore gamer, casual player, or just starting out, Turtle Beach has the
gaming headset to help you truly master your skills. Innovative and advanced technology,
amazing high-quality gaming audio, crystal-clear communication, lightweight and
comfortable designs, and ease-of-use are just a few features that make Turtle
Beach a fan-favorite brand for gamers the world over. Designed for Xbox,
PlayStation®, and Nintendo consoles as well as for PC, Mac®,
and mobile/tablet devices, owning a Turtle Beach gaming headset gives you the
competitive advantage. Hear Everything. Defeat Everyone.™ The Company’s shares
are traded on the Nasdaq Exchange under the symbol: HEAR.
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”, “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, risks related to the Company’s
liquidity, 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, 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, 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:
Cody Slach
Investor Relations
Liolios
949.574.3860
HEAR@liolios.com
For Media Information,
Contact:
MacLean
Marshall
Sr.
Director – Brand & PR/Communications
Turtle
Beach Corp.
858.914.5093
maclean.marshall@turtlebeach.com
Turtle
Beach Corporation
Condensed
Consolidated Balance Sheets
(in thousands, except par value and
share amounts)
Table 1.
|
|
September
30,
2018
|
|
December
31,
2017
|
|
ASSETS
|
(unaudited)
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
|
6,178
|
|
|
$
|
5,247
|
|
|
Accounts receivable,
net
|
28,995
|
|
|
50,534
|
|
|
Inventories
|
73,348
|
|
|
27,518
|
|
|
Prepaid expenses and
other current assets
|
5,194
|
|
|
3,467
|
|
|
Total Current Assets
|
113,715
|
|
|
86,766
|
|
|
Property and
equipment, net
|
4,019
|
|
|
4,677
|
|
|
Intangible assets, net
|
1,091
|
|
|
1,404
|
|
|
Other assets
|
698
|
|
|
1,404
|
|
|
Total Assets
|
$
|
119,523
|
|
|
$
|
94,251
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Revolving credit facility
|
$
|
3,523
|
|
|
$
|
38,467
|
|
|
Term loans
|
750
|
|
|
4,173
|
|
|
Accounts payable
|
49,014
|
|
|
13,459
|
|
|
Other current
liabilities
|
14,631
|
|
|
11,451
|
|
|
Total Current
Liabilities
|
67,918
|
|
|
67,550
|
|
|
Term loans, long-term portion, net
of unamortized debt issuance costs of $667 and $759
|
11,083
|
|
|
6,789
|
|
|
Series B redeemable
preferred stock
|
—
|
|
|
18,921
|
|
|
Subordinated notes – related
party, net of unamortized discount of $609 and $1,075
|
14,784
|
|
|
20,836
|
|
|
Other liabilities
|
2,313
|
|
|
2,312
|
|
|
Total Liabilities
|
96,098
|
|
|
116,408
|
|
|
Commitments and
Contingencies
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
Common stock, $0.001 par value –
25,000,000 shares authorized; 14,229,736 and 12,349,449 shares issued and
outstanding as of September 30, 2018 and December 31, 2017, respectively
|
14
|
|
|
12
|
|
|
Additional paid-in
capital
|
171,477
|
|
|
148,082
|
|
|
Accumulated deficit
|
(147,667
|
)
|
|
(170,048
|
)
|
|
Accumulated other
comprehensive loss
|
(399
|
)
|
|
(203
|
)
|
|
Total Stockholders’
Equity (Deficit)
|
23,425
|
|
|
(22,157
|
)
|
|
Total Liabilities and Stockholders’ Equity (Deficit)
|
$
|
119,523
|
|
|
$
|
94,251
|
|
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, 2018
|
|
September
30, 2017
|
|
September
30, 2018
|
|
September
30, 2017
|
|
Net revenue
|
$
|
74,427
|
|
|
$
|
35,975
|
|
|
$
|
176,118
|
|
|
$
|
69,439
|
|
|
Cost of revenue
|
43,925
|
|
|
23,437
|
|
|
110,310
|
|
|
48,384
|
|
|
Gross profit
|
30,502
|
|
|
12,538
|
|
|
65,808
|
|
|
21,055
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling and marketing
|
8,517
|
|
|
5,586
|
|
|
21,264
|
|
|
15,564
|
|
|
Research and
development
|
1,400
|
|
|
1,336
|
|
|
4,056
|
|
|
4,423
|
|
|
General and
administrative
|
4,063
|
|
|
3,499
|
|
|
11,911
|
|
|
11,740
|
|
|
Restructuring charges
|
—
|
|
241
|
|
|
—
|
|
|
509
|
|
|
Total operating
expenses
|
13,980
|
|
|
10,662
|
|
|
37,231
|
|
|
32,236
|
|
|
Operating income (loss)
|
16,522
|
|
|
1,876
|
|
|
28,577
|
|
|
(11,181
|
)
|
|
Interest expense
|
1,093
|
|
|
2,042
|
|
|
4,356
|
|
|
5,717
|
|
|
Other non-operating expense
(income), net
|
308
|
|
|
(252
|
)
|
|
473
|
|
|
(517
|
)
|
|
Income (loss) before income tax
|
15,121
|
|
|
86
|
|
|
23,748
|
|
|
(16,381
|
)
|
|
Income tax expense
|
398
|
|
|
578
|
|
|
762
|
|
|
1,098
|
|
|
Net income (loss)
|
$
|
14,723
|
|
|
$
|
(492
|
)
|
|
$
|
22,986
|
|
|
$
|
(17,479
|
)
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
per share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
1.05
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.73
|
|
|
$
|
(1.42
|
)
|
|
Diluted
|
$
|
0.91
|
|
|
$
|
(0.04
|
)
|
|
$
|
1.56
|
|
|
$
|
(1.42
|
)
|
|
Weighted average
number of shares:
|
|
|
|
|
|
|
|
|
Basic
|
14,019
|
|
|
12,347
|
|
|
13,263
|
|
|
12,332
|
|
|
Diluted
|
16,229
|
|
|
12,347
|
|
|
14,757
|
|
|
12,332
|
|
Turtle
Beach Corporation
Condensed
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Table
3.
|
|
Nine Months Ended
|
|
|
September 30, 2018
|
|
September 30, 2017
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
$ 43,358
|
|
|
$ 9,291
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
(2,046
|
)
|
|
(2,584
|
)
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
Borrowings on revolving credit facilities
|
205,810
|
|
|
98,165
|
|
|
Repayment of revolving credit facilities
|
(240,753
|
)
|
|
(109,277
|
)
|
|
Repayment of capital leases
|
—
|
|
|
(4
|
)
|
|
Proceeds from term loan
|
3,265
|
|
|
—
|
|
|
Repayment of term loan
|
(2,485
|
)
|
|
(1,443
|
)
|
|
Repayment of subordinated notes – related party
|
(8,265
|
)
|
|
—
|
|
|
Settlement of Series B redeemable preferred stock
|
(1,390
|
)
|
|
—
|
|
|
Proceeds from exercise of stock options and warrants
|
4,097
|
|
|
—
|
|
|
Repurchase of common stock in the settlement of restricted
stock
|
(141
|
)
|
|
—
|
|
|
Debt financing costs
|
(405
|
)
|
|
—
|
|
|
Net
cash used for financing activities
|
(40,267
|
)
|
|
(12,559
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
(114
|
)
|
|
142
|
|
|
Net increase (decrease) in cash and cash equivalents
|
931
|
|
|
(5,710
|
)
|
|
Cash and cash equivalents – beginning of period
|
5,247
|
|
|
6,183
|
|
|
Cash
and cash equivalents – end of period
|
$
|
6,178
|
|
|
$
|
473
|
|
|
|
|
|
|
|
|
|
Turtle
Beach Corporation
Weighted
Average Diluted Common Shares
(in
thousands)
(unaudited)
Table 4.
|
Weighted
average diluted shares outstanding – Q3 2017
|
12,347
|
|
Weighted
average common shares issued in exchange for Series B preferred stock
|
1,307
|
|
Weighted
average common shares issued upon exercise of stock options and warrants
|
365
|
|
Incremental
dilutive effect of outstanding stock options and restricted stock
|
1,261
|
|
Incremental
dilutive effect of outstanding warrants (1)
|
949
|
|
Weighted
average diluted shares outstanding – Q3 2018
|
16,229
|
(1) Includes 550,000 fully-funded warrants issued in
connection with the exchange for Series B preferred stock.
Turtle
Beach Corporation
GAAP
to Adjusted EBITDA Reconciliation
Table 5.
|
|
Three
Months Ended
|
|
|
September
30, 2018
|
|
|
(in thousands)
(unaudited)
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock
Compensation
|
|
Adj
EBITDA
|
|
Net revenue
|
$
|
74,427
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
74,427
|
|
|
Cost of revenue
|
43,925
|
|
|
(137
|
)
|
|
—
|
|
|
(69
|
)
|
|
43,719
|
|
|
Gross profit
|
30,502
|
|
|
137
|
|
|
—
|
|
|
69
|
|
|
30,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
13,980
|
|
|
(603
|
)
|
|
(74
|
)
|
|
(518
|
)
|
|
12,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
16,522
|
|
|
740
|
|
|
74
|
|
|
587
|
|
|
17,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
1,093
|
|
|
|
|
|
|
|
|
|
|
Other non-operating
expense, net
|
308
|
|
|
|
|
|
|
|
|
308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
15,121
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
398
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
14,723
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
17,615
|
|
Table 5. (continued)
|
|
Nine
Months Ended
|
|
|
September
30, 2018
|
|
|
(in thousands)
(unaudited)
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock
Compensation
|
|
Adj
EBITDA
|
|
Net revenue
|
$
|
176,118
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
176,118
|
|
|
Cost of revenue
|
110,310
|
|
|
(367
|
)
|
|
—
|
|
|
(400
|
)
|
|
109,543
|
|
|
Gross profit
|
65,808
|
|
|
367
|
|
|
—
|
|
|
400
|
|
|
66,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
37,231
|
|
|
(2,577
|
)
|
|
(230
|
)
|
|
(1,009
|
)
|
|
33,415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
28,577
|
|
|
2,944
|
|
|
230
|
|
|
1,409
|
|
|
33,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
4,356
|
|
|
|
|
|
|
|
|
|
|
Other non-operating
expense, net
|
473
|
|
|
|
|
|
|
|
|
473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
23,748
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
762
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
22,986
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
32,687
|
|
Table 5. (continued)
|
|
Three
Months Ended
|
|
|
September
30, 2017
|
|
|
(in thousands)
(unaudited)
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock
Compensation
|
|
Other
(1)
|
|
Adj
EBITDA
|
|
Net revenue
|
$
|
35,975
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,975
|
|
|
Cost of revenue
|
23,437
|
|
|
(165
|
)
|
|
—
|
|
|
(20
|
)
|
|
312
|
|
|
23,564
|
|
|
Gross profit
|
12,538
|
|
|
165
|
|
|
—
|
|
|
20
|
|
|
(312
|
)
|
|
12,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
10,662
|
|
|
(623
|
)
|
|
(88
|
)
|
|
(350
|
)
|
|
(241
|
)
|
|
9,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
1,876
|
|
|
788
|
|
|
88
|
|
|
370
|
|
|
(71
|
)
|
|
3,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
2,042
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating
income, net
|
(252
|
)
|
|
|
|
|
|
|
|
|
|
(252
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
86
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
578
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
(492
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
3,303
|
|
(1)
Other includes business transition costs and restructuring charges.
Table 5. (continued)
|
|
Nine
Months Ended
|
|
|
September
30, 2017
|
|
|
(in thousands)
(unaudited)
|
|
|
As
Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock
Compensation
|
|
Other
(1)
|
|
Adj
EBITDA
|
|
Net revenue
|
$
|
69,439
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,439
|
|
|
Cost of revenue
|
48,384
|
|
|
(479
|
)
|
|
—
|
|
|
66
|
|
|
(41
|
)
|
|
47,930
|
|
|
Gross profit
|
21,055
|
|
|
479
|
|
|
—
|
|
|
(66
|
)
|
|
41
|
|
|
21,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense
|
32,236
|
|
|
(2,521
|
)
|
|
(259
|
)
|
|
(1,253
|
)
|
|
(509
|
)
|
|
27,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
(11,181
|
)
|
|
3,000
|
|
|
259
|
|
|
1,187
|
|
|
550
|
|
|
(6,185
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
5,717
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating
income, net
|
(517
|
)
|
|
|
|
|
|
|
|
|
|
(517
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
(16,381
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
1,098
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
(17,479
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(5,668
|
)
|
(1)
Other includes business transition costs and restructuring charges.
|
Table 6.
|
|
|
|
|
|
|
|
|
|
|
|
|
FY
18
|
|
|
|
Q4
18
|
Q4
17
|
|
FY
18
|
Prior
|
FY
17
|
|
|
Guidance
|
Actual
|
|
Guidance
|
Guidance
(1)
|
Actual
|
|
|
|
|
|
|
|
|
|
Net
Revenue
|
~$94M
|
$79.7M
|
|
~$270M
|
~$255M
|
$149.1M
|
|
|
|
|
|
|
|
|
|
EPS
|
~$1.02
|
$1.15
|
|
~$2.55
|
~$1.95
|
$(0.26)
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
~$21M
|
$17.2M
|
|
~$54
|
~$45
|
$11.6M
|
|
|
|
|
|
|
|
|
(1) Reported on August 6, 2018.