–
2018 Net Revenue Increases 93% to $287 Million, Driving Record Net Income and
Adjusted EBITDA –
San
Diego, CA – March 14, 2018 – Turtle Beach Corporation (Nasdaq: HEAR), the
leading gaming headset and audio accessory brand,
reported financial results for the fourth quarter and full year ended December
31, 2018.
Fourth
Quarter Highlights vs. Year-Ago Quarter:
●
Net revenue increased 40%
to $111.3 million from $79.7 million;
●
Gross margin increased approximately
90 basis points to 38.5% from 37.6%;
●
Net income up 73% to $24.6
million, or $1.33 per diluted share, compared to $14.2 million, or $1.15 per
diluted share;
●
Adjusted net income was
up 51% to $21.5 million, or $1.33 per diluted share, compared to $14.2 million,
or $1.15 per diluted share;
●
Adjusted EBITDA increased
45% to $25.0 million from $17.2 million; and
●
Net revenue, gross margin,
net income and adjusted EBITDA were all at the highest fourth quarter levels
since becoming public in 2014.
2018
Highlights vs. 2017:
●
Net revenue increased 93%
to $287.4 million from $149.1 million;
●
Gross margin increased
approximately 360 basis points to 37.8% from 34.2%;
●
Net income up significantly
to $39.2 million, or $2.74 per diluted share, compared to a net loss of $3.2
million, or $(0.26) per share;
●
Adjusted net income
increased to $44.5 million, or $3.05 per diluted share, compared to a net loss
of $3.2 million, or $(0.26) per diluted share;
●
Adjusted EBITDA increased
399% to $57.7 million from $11.6 million; and
●
Net revenue, gross margin,
net income and adjusted EBITDA were the highest full year levels since becoming
public in 2014.
“We
had a terrific fourth quarter, which capped off a truly transformational year
for Turtle Beach,” said Juergen Stark, CEO, Turtle Beach Corporation. “We
achieved record sales and profits, eliminated our long-term debt and maintained
disciplined spending, all of which culminated in a dramatic increase in shareholder
value.
“In
a year of strong market growth, we outperformed the market. According to NPD,
our North America market share ended 2018 at 46.1% versus 42.4% in 2017, which
positions us as the clear leader in the console gaming headset market. During
2018, the gaming headset market, measured by revenue, was up 69% while Turtle
Beach was up 84%.
“We
have much to look forward to as we move further into 2019. We expect continued
growth in the battle royale genre, as evidenced by the success of EA’s recently
launched Apex Legends, to keep gaming headset users upgrading and replacing headsets
and to drive growth over time in the headset market. Looking beyond the console
headset market, we expect to significantly expand our presence in the PC
accessories market, combining our recently launched line of PC gaming headsets
with our acquisition of the PC accessories business of ROCCAT GmbH, which, as
we announced today, we expect to close in the second quarter of 2019.
“With
the addition of ROCCAT, we will significantly increase our total addressable
market and can approach new and existing markets with a more robust suite of products
that will include a great line-up of PC gaming headsets, keyboards and mice.
And with ROCCAT’s emerging presence in Asian markets and our leading position
in North America, we believe that we have increased the opportunity to serve
gamers globally.
“We
believe our market opportunities have never been greater. The significant surge
in new users that we saw in 2018 has elevated the market to higher levels, and
while we expect the console gaming headset market in 2019 to return to a more
normal level, we also expect this level to be significantly greater than it was
in 2017, which, along with our new PC product expansions, should result in another
year of strong sales and cash flow.
“As
we indicated in a Form 8-K we filed earlier today, we are restating both our
second and third quarter reports on Form 10-Q to reflect a change in accounting
for the warrants that were issued in connection with the retirement of the
Series B preferred stock in April 2018. This change in accounting had no impact
on our net revenue, gross margin, operating income, adjusted EBITDA or cash
flows for any quarter or the full year of 2018. The warrants, which were
originally accounted for as equity instruments, are now reported as financial
instrument obligations that are marked to market each period, with changes in
fair value reflected quarterly in earnings. While we are disappointed this
change is requiring us to restate our second and third quarter filings on Form 10-Q,
this non-cash effect does not diminish our optimism for our prospects.”
Fourth Quarter 2018 Financial Results
Net
revenue in the fourth quarter of 2018 increased 40% to $111.3 million compared
to $79.7 million in the year-ago quarter. This was the result of strong market
demand for console gaming headsets, driven by increased usage of gaming
headsets, particularly among battle royale players, along with the Company’s
increase in market share compared to 2017. Net revenue in the fourth quarter of
2018 slightly exceeded the high end of the Company’s preliminary results of $111
million announced on February 7, 2019.
Gross
margin in the fourth quarter of 2018 increased approximately 90 basis points to
38.5% compared to 37.6% in the fourth quarter of 2017. The increase was
primarily due to continued higher volumes driving fixed cost leverage.
Operating
expenses in the fourth quarter of 2018 increased to $17.4 million from $14.0
million in the 2017 period due primarily to an increase in marketing spend,
much of which was related to the launch of the new PC headsets, revenue-driven sales-based
commissions and expenses, and other operational performance-based compensation.
Net
income in the fourth quarter of 2018 increased 73% to $24.6 million, or $1.33
per diluted share, compared to $14.2 million, or $1.15 per diluted share, in
the year-ago quarter. The improvement was primarily driven by the significant
revenue growth and the corresponding increase in gross margin. Adjusted net income (as defined below in “Non-GAAP
Financial Measures”), which excludes the mark-to-market adjustment relating to
the financial instrument obligations, was up 51% to $21.5 million, or $1.33 per
diluted share, compared to $14.2 million, or $1.15 per diluted share.
Adjusted
EBITDA (as defined below in “Non-GAAP Financial Measures”) in the fourth quarter
of 2018 increased 45% to $25.0 million compared to $17.2 million in the
year-ago quarter. Adjusted EBITDA in the fourth quarter of 2018 met the high
end of Company’s preliminary results.
2018 Financial Results
Net
revenue in 2018 increased 93% to $287.4 million compared to $149.1 million in
2017. This was the result of the strong market demand for console gaming
headsets, driven by increased usage of gaming headsets, particularly among
battle royale players, along with the Company’s increase in market share over
2017.
Gross
margin in 2018 increased 360 basis points to 37.8% compared to 34.2% in 2017. The
increase was primarily due to a favorable product and customer mix, continued
higher volumes driving fixed cost leverage, and a less promotional environment.
This was partially offset by incremental air freight ($4.0 million) incurred in
2018 to keep pace with increased consumer demand.
Operating
expenses in 2018 increased to $54.7 million from $46.2 million in the 2017
period due mainly to higher marketing spending primarily related to new product
launches, revenue-driven sales-based commissions and expenses, and other
operational performance-based compensation.
Net
income in 2018 increased significantly to $39.2 million, or $2.74 per diluted
share, compared to a net loss of $3.2 million, or $(0.26) per share, in 2017. Adjusted net income (as defined below in “Non-GAAP
Financial Measures”) increased to $44.5 million, or $3.05 per diluted share. The
improvement was primarily driven by the significant revenue growth and the
corresponding increase in gross margin.
Adjusted
EBITDA (as defined below in “Non-GAAP Financial Measures”) in 2018 increased 399%
to $57.7 million compared to $11.6 million in 2017.
Balance Sheet Highlights
On
December 17, 2018, Turtle Beach amended its revolving credit agreement with
Bank of America and paid off the remaining balances on both its term loan and
subordinated debt, materially de-levering the Company. This culminated a year
in which the Company repaid $11.7 million of its term loans and $23.9 million
of its subordinated notes from operating cash flows and retired its Series B
preferred stock obligation with a redemption value of $19.4 million. The only remaining debt outstanding at
December 31, 2018, was amounts borrowed under the revolving credit facility. In
addition, as a result of the aforementioned change in accounting treatment for
the warrants, the Company reflected $7.8 million of financial instrument
obligations at December 31, 2018.
At
December 31, 2018, the Company had $7.1 million of cash and cash equivalents
with $37.4 million outstanding under its revolving credit facility, which the
Company fully repaid in the first quarter of 2019 from operating cash flows.
This compares to $5.2 million of cash and cash equivalents, $38.5 million
outstanding under its revolving credit facility, and outstanding debt principal
on its term loans and subordinated debt of $33.6 million at December 31,
2017. In addition, at December 31, 2017,
the Company had $18.9 million outstanding for its Series B preferred stock
obligation.
2019
Outlook
The
Company expects that industry demand for headsets will remain strong and that
the Company will remain the market share leader. Factors that will influence
net revenue in 2019 include the frequency of headset replacement and upgrades, the
Company’s market share, the success of the Company’s efforts to grow the PC
accessories business (including ROCCAT), and the pace of geographic expansion.
The Company expects the overall headset market to contract moderately in 2019
as the number of new gaming headset users returns to a more normal rate.
Full
year revenue in 2019 is expected to be in a range of $240 million to $248
million, which includes approximately eight months’ worth of revenue from ROCCAT,
which we estimate will be $20 million to $24 million. Gross margin in 2019 is expected
to be in the range of 33% to 34% due to reduced operating leverage associated
with the decline in revenue, as well as anticipated increases in promotional
allowances and one-time charges associated with the ROCCAT acquisition.
The
Company expects 2019 operating expenses related to the console headset business
to be roughly flat with 2018. Spending related to growth initiatives, which
include marketing costs for Turtle Beach PC headsets as well as operating
expenses for ROCCAT is estimated to be $10-$12 million. In addition, the
Company expects one-time transaction and integration costs associated with the
ROCCAT acquisition totaling approximately $3 million over the course of 2019.
As a result of these investments in growth initiatives, the Company is
targeting a total company net revenue growth rate of over 10% per year on
average in the coming years. The 2019 guidance assumes an effective tax rate of
10% for the year.
Net
revenue in the first quarter of 2019 is expected to be roughly flat with the
first quarter of 2018. Adjusted EBITDA in 2019 is expected to be somewhat lower
than 2018 due to higher promotional allowances mostly related to new product
introductions, increased marketing spending and additional spending in support
of the launch of PC gaming headsets.
|
|
Q1 ‘19
|
FY ‘19
|
|
|
Guidance
|
Guidance
|
|
|
|
|
|
Net Revenue
|
~$42M
|
$240M-$248M
|
|
|
|
|
|
GAAP EPS[1]
|
~$0.02
|
$0.70-$0.90
|
|
|
|
|
|
Adjusted EPS1
|
~$0.05
|
$0.90-$1.10
|
|
|
|
|
|
Fully Diluted Shares
|
~16.5M
|
16.6M
|
|
|
|
|
|
Adjusted EBITDA
|
~$3.0M
|
$27M-$31M
|
With respect to the Company’s
adjusted EBITDA outlook for the first quarter and full year 2019, 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
Turtle
Beach Corporation will hold a conference call today, March 14, 2019, at 2:00
p.m. Pacific time (5:00 p.m. Eastern) to discuss its fourth quarter and full
year 2018 results.
CEO
Juergen Stark and CFO John Hanson will host the call, followed by a question
and answer session.
Conference Call Details:
Date: Thursday, March 14, 2019
Time: 5:00 p.m. ET / 2:00 p.m. PT
Toll-Free Dial-in Number: (877)
303-9855
International Dial-in Number:
(408) 337-0154
Conference ID: 5785276
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 www.turtlebeachcorp.com.
A replay of the conference call will be available after 8:00 p.m.
ET today through March 22, 2019.
Toll-Free Replay Number: (855)
859-2056
International Replay Number:
(404) 537-3406
Replay ID: 5785276
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 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
Net Income” is defined as net income excluding the effect of the mark-to-market
requirement of the financial instrument obligations and excluding integration
and transaction costs related to the acquisition of ROCCAT. “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 (e.g.,
the mark-to-market adjustment for the financial instrument obligations and the
integration and transaction costs related to the ROCCAT acquisition). These non-GAAP
financial measures are presented because management uses non-GAAP financial
measures to evaluate the Company’s operating performance, to perform financial
planning, and to determine incentive compensation. Therefore, the Company
believes that the presentation of non-GAAP financial measures provides useful
supplementary information to, and facilitates additional analysis by, investors. The presented non-GAAP financial measures
exclude items that management does not believe reflect the Company’s core
operating performance because such items are outside the control of the Company
or are inherently unusual, non-operating, unpredictable, non-recurring, or
non-cash. See a reconciliation of GAAP results to adjusted EBITDA included below for the three months and year ended December 31, 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”, “will”, “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 and
the integration of such businesses within our internal control over financial
reporting and operations, our indebtedness, changes in the fair value of our
outstanding financial instrument obligations, 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 or Sean McGowan
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
Consolidated Balance Sheets
(in thousands, except par value and share amounts)
Table 1.
|
|
December 31, 2018
|
|
December 31, 2017
|
|
ASSETS
|
(unaudited)
|
|
|
|
Current Assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
7,078
|
|
|
$
|
5,247
|
|
|
Accounts receivable, net
|
52,797
|
|
|
50,534
|
|
|
Inventories
|
49,472
|
|
|
27,518
|
|
|
Prepaid expenses and other current assets
|
4,469
|
|
|
3,467
|
|
|
Total Current Assets
|
113,816
|
|
|
86,766
|
|
|
Property and equipment, net
|
5,856
|
|
|
4,677
|
|
|
Intangible assets, net
|
1,036
|
|
|
1,404
|
|
|
Deferred income taxes
|
—
|
|
|
362
|
|
|
Other assets
|
1,212
|
|
|
1,042
|
|
|
Total Assets
|
$
|
121,920
|
|
|
$
|
94,251
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT)
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
Revolving credit facilities
|
$
|
37,385
|
|
|
$
|
38,467
|
|
|
Term loan
|
—
|
|
|
4,173
|
|
|
Accounts payable
|
17,724
|
|
|
13,459
|
|
|
Other current liabilities
|
18,488
|
|
|
11,451
|
|
|
Total Current Liabilities
|
73,597
|
|
|
67,550
|
|
|
Term loans, long-term portion
|
—
|
|
|
6,789
|
|
|
Series B redeemable preferred stock
|
—
|
|
|
18,921
|
|
|
Deferred income taxes
|
187
|
|
|
—
|
|
|
Subordinated notes – related party
|
—
|
|
|
20,836
|
|
|
Financial instrument obligation
|
7,848
|
|
|
—
|
|
|
Other liabilities
|
2,792
|
|
|
2,312
|
|
|
Total Liabilities
|
84,424
|
|
|
116,408
|
|
|
Commitments and Contingencies
|
|
|
|
|
Stockholders’ Equity (Deficit)
|
|
|
|
|
Common stock, $0.001 par value – 100,000,000 shares
authorized; 14,268,184 and 12,349,449 shares issued and outstanding as of
December 31, 2018 and 2017, respectively
|
14
|
|
|
12
|
|
|
Additional paid-in capital
|
169,421
|
|
|
148,082
|
|
|
Accumulated deficit
|
(131,463
|
)
|
|
(170,048
|
)
|
|
Accumulated other comprehensive loss
|
(476
|
)
|
|
(203
|
)
|
|
Total Stockholders’ Equity (Deficit)
|
37,496
|
|
|
(22,157
|
)
|
|
Total
Liabilities and Stockholders’ Equity (Deficit)
|
$
|
121,920
|
|
|
$
|
94,251
|
|
Turtle Beach Corporation
Consolidated Statements of Operations
(in thousands, except share and per-share data)
(unaudited)
Table 2.
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|
Net Revenue
|
$
|
111,319
|
|
|
$
|
79,696
|
|
|
$
|
287,437
|
|
|
$
|
149,135
|
|
|
Cost of Revenue
|
68,428
|
|
|
49,748
|
|
|
178,738
|
|
|
98,132
|
|
|
Gross Profit
|
42,891
|
|
|
29,948
|
|
|
108,699
|
|
|
51,003
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling and marketing
|
11,125
|
|
|
8,821
|
|
|
32,389
|
|
|
24,385
|
|
|
Research and development
|
1,555
|
|
|
1,164
|
|
|
5,611
|
|
|
5,587
|
|
|
General and administrative
|
4,747
|
|
|
3,960
|
|
|
16,658
|
|
|
15,700
|
|
|
Restructuring charges
|
—
|
|
|
24
|
|
|
—
|
|
|
533
|
|
|
Total operating expenses
|
17,427
|
|
|
13,969
|
|
|
54,658
|
|
|
46,205
|
|
|
Operating income
|
25,464
|
|
|
15,979
|
|
|
54,041
|
|
|
4,798
|
|
|
Interest expense
|
979
|
|
|
2,199
|
|
|
5,335
|
|
|
7,916
|
|
|
Other non-operating expense (income), net
|
(1,104
|
)
|
|
54
|
|
|
7,779
|
|
|
(463
|
)
|
|
Income (loss) before income tax expense (benefit)
|
25,589
|
|
|
13,726
|
|
|
40,927
|
|
|
(2,655
|
)
|
|
Income tax expense (benefit)
|
975
|
|
|
(505
|
)
|
|
1,737
|
|
|
593
|
|
|
Net income (loss)
|
$
|
24,614
|
|
|
$
|
14,231
|
|
|
$
|
39,190
|
|
|
$
|
(3,248
|
)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
Basic
|
$
|
1.73
|
|
|
$
|
1.15
|
|
|
$
|
2.90
|
|
|
$
|
(0.26
|
)
|
|
Diluted
|
$
|
1.33
|
|
|
$
|
1.15
|
|
|
$
|
2.74
|
|
|
$
|
(0.26
|
)
|
|
Weighted average number of shares:
|
|
|
|
|
|
|
|
|
Basic
|
14,250
|
|
|
12,347
|
|
|
13,512
|
|
|
12,336
|
|
|
Diluted
|
16,213
|
|
|
12,364
|
|
|
14,289
|
|
|
12,336
|
|
Turtle Beach Corporation
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Table 3.
|
|
Year Ended
|
|
|
December 31,
2018
|
|
December 31,
2017
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
42,249
|
|
|
3,418
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
(5,079
|
)
|
|
(4,411
|
)
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
Borrowings on revolving credit facilities
|
361,073
|
|
|
172,694
|
|
|
Repayment of revolving credit facilities
|
(362,154
|
)
|
|
(170,132
|
)
|
|
Repayment of capital leases
|
—
|
|
|
(4
|
)
|
|
Borrowings on term loan
|
3,265
|
|
|
—
|
|
|
Repayment of term loan
|
(14,985
|
)
|
|
(2,647
|
)
|
|
Repayment of subordinated notes
|
(23,940
|
)
|
|
—
|
|
|
Settlement of Series B redeemable
preferred stock
|
(1,390
|
)
|
|
—
|
|
|
Proceeds from sale of common stock, net
of issuance costs
|
—
|
|
|
—
|
|
|
Repurchase of commons stock
|
(246
|
)
|
|
|
|
Proceeds from exercise of stock options
|
4,235
|
|
|
—
|
|
|
Debt financing costs
|
(612
|
)
|
|
(73
|
)
|
|
Cash portion of loss on
debt extinguishment
|
(375
|
)
|
|
—
|
|
|
Net cash used for financing activities
|
(35,129
|
)
|
|
(162
|
)
|
|
Effect of exchange rate changes on cash
and cash equivalents
|
(210
|
)
|
|
219
|
|
|
Net increase (decrease) in cash and cash
equivalents
|
1,831
|
|
|
(936
|
)
|
|
Cash and cash equivalents – beginning of
period
|
5,247
|
|
|
6,183
|
|
|
Cash
and cash equivalents – end of period
|
$
|
7,078
|
|
|
$
|
5,247
|
|
|
|
|
|
|
|
|
|
Turtle Beach Corporation
Reconciliation of GAAP and Non-GAAP Measures
(in thousands, except per-share data)
(unaudited)
Table 4.
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
Year
Ended
|
|
|
December
31, 2018
|
|
December
31, 2017
|
|
December
31, 2018
|
|
December
31, 2017
|
|
Net Income (Loss)
|
|
|
GAAP
Net Income (Loss)
|
$
|
24,614
|
|
|
$
|
14,231
|
|
|
$
|
39,190
|
|
|
$
|
(3,248
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss
(Gain) on financial instrument obligation
|
(3,119
|
)
|
|
—
|
|
|
5,291
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Earnings
|
$
21,495
|
|
|
$
14,231
|
|
|
$
44,481
|
|
|
$
(3,248
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
GAAP
– Diluted
|
$
|
1.33
|
|
|
$
|
1.15
|
|
|
$
|
2.74
|
|
|
$
|
(0.26
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss
(Gain) on financial instrument obligation
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.31
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP –
Diluted
|
$
|
1.33
|
|
|
$
|
1.15
|
|
|
$
|
3.05
|
|
|
$
|
(0.26
|
)
|
Turtle Beach Corporation
GAAP to Adjusted EBITDA Reconciliation
(in thousands)
(unaudited)
Table 5.
|
|
Three Months Ended
|
|
|
December 31, 2018
|
|
|
As Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (1)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
111,319
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,319
|
|
|
Cost of Revenue
|
68,428
|
|
|
(260
|
)
|
|
—
|
|
|
111
|
|
|
—
|
|
|
68,279
|
|
|
Gross
Profit
|
42,891
|
|
|
260
|
|
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
43,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
17,427
|
|
|
(750
|
)
|
|
(73
|
)
|
|
(579
|
)
|
|
—
|
|
|
16,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
25,464
|
|
|
1,010
|
|
|
73
|
|
|
468
|
|
|
—
|
|
|
27,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
979
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense (income), net
|
(1,104
|
)
|
|
|
|
|
|
|
|
3,119
|
|
|
2,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income tax expense
|
25,589
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
975
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
24,614
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
25,000
|
|
|
|
Year Ended
|
|
|
December 31, 2018
|
|
|
As Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (1)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
287,437
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
287,437
|
|
|
Cost of Revenue
|
178,738
|
|
|
(627
|
)
|
|
—
|
|
|
(289
|
)
|
|
—
|
|
|
177,822
|
|
|
Gross
Profit
|
108,699
|
|
|
627
|
|
|
—
|
|
|
289
|
|
|
—
|
|
|
109,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
54,658
|
|
|
(3,327
|
)
|
|
(303
|
)
|
|
(1,588
|
)
|
|
—
|
|
|
49,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
54,041
|
|
|
3,954
|
|
|
303
|
|
|
1,877
|
|
|
—
|
|
|
60,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
5,335
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense (income), net
|
7,779
|
|
|
|
|
|
|
|
|
(5,291
|
)
|
|
2,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income tax expense
|
40,927
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
1,737
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
39,190
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
57,687
|
|
(1) Other includes unrealized gain (loss) on financial
instrument obligation.
Table 5.
(continued)
|
|
Three Months Ended
|
|
|
December 31, 2017
|
|
|
As Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (2)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
79,696
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
79,696
|
|
|
Cost of Revenue
|
49,748
|
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
120
|
|
|
49,769
|
|
|
Gross
Profit
|
29,948
|
|
|
99
|
|
|
—
|
|
|
—
|
|
|
(120
|
)
|
|
29,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
13,969
|
|
|
(975
|
)
|
|
(89
|
)
|
|
(243
|
)
|
|
(24
|
)
|
|
12,638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
15,979
|
|
|
1,074
|
|
|
89
|
|
|
243
|
|
|
(96
|
)
|
|
17,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
2,199
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense (income), net
|
54
|
|
|
|
|
|
|
|
|
|
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income tax benefit
|
13,726
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
(505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
14,231
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
17,235
|
|
|
|
Year Ended
|
|
|
December 31, 2017
|
|
|
As Reported
|
|
Adj
Depreciation
|
|
Adj
Amortization
|
|
Adj
Stock Compensation
|
|
Other (2)
|
|
Adj
EBITDA
|
|
Net Revenue
|
$
|
149,135
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
149,135
|
|
|
Cost of Revenue
|
98,132
|
|
|
(578
|
)
|
|
—
|
|
|
66
|
|
|
79
|
|
|
97,699
|
|
|
Gross
Profit
|
51,003
|
|
|
578
|
|
|
—
|
|
|
(66
|
)
|
|
(79
|
)
|
|
51,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
46,205
|
|
|
(3,496
|
)
|
|
(348
|
)
|
|
(1,496
|
)
|
|
(533
|
)
|
|
40,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
4,798
|
|
|
4,074
|
|
|
348
|
|
|
1,430
|
|
|
454
|
|
|
11,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
7,916
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating expense (income), net
|
(463
|
)
|
|
|
|
|
|
|
|
|
|
(463
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
|
(2,655
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
593
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(3,248
|
)
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
11,567
|
|
(2) Other includes business transition costs and
restructuring charges.
[1] The Company’s financial instrument
obligation will be marked-to-market each quarter using a Black-Scholes model.
GAAP EPS and Adjusted EPS for 2019 as shown in the Company’s outlook exclude
the impact of such mark-to-market adjustments as it is impractical to predict.
In addition, Adjusted EPS excludes transaction and integration costs related to
the acquisition of ROCCAT, which are currently estimated to be $0.6 million and
approximately $3 million in Q1-19 and the full year 2019, respectively.