San
Diego, CA – August 8, 2019 – Turtle Beach Corporation (Nasdaq: HEAR), a
leading gaming accessory brand, reported financial results for the second quarter ended June
30, 2019.
Second
Quarter Summary vs. Year-Ago Quarter (where applicable):
●
Net revenue was $41.3
million ($42.0 million in constant currency) versus $60.8 million;
●
Net loss of $2.4 million,
or $(0.16) per share, compared to a net loss of $2.3 million, or $(0.17) per share;
●
Adjusted EBITDA was $1.6
million compared to $9.8 million; and
●
Repurchased approximately
156,000 shares for $1.5 million, or an average of $9.62 per share, as part of
its $15 million share repurchase program, which was announced April 10, 2019.
“Our
second quarter marked another period of strong relative consumer demand for our
market-leading portfolio of gaming products,” said Juergen Stark, CEO, Turtle
Beach Corporation. “As we look at the console market and our position during
the first half of 2019, as well as our growing presence in the PC gaming
accessories market, things are tracking close to what we laid out in our
initial outlook for 2019. This year is shaping up to be the second biggest year
ever for console gaming headsets, second only to last year, and is driven by
many new gamers remaining in the market and joining the headset upgrade and replacement
cycle.
“Turtle
Beach continues to lead the console headset market. Our growth in the PC gaming
accessories market is going well, with our PC gaming headsets market share
increasing significantly.
“Since
completing the acquisition at the end of May, our integration of ROCCAT into
the Turtle Beach organization is proceeding well. We remain confident that the expertise of our ROCCAT
PC team and the combination of their strong portfolio of PC gaming mice and
keyboards, plus their PC gaming headsets and our own Atlas line of PC products, has us well-positioned to continue
growing in this $2.9 billion market.”
Second Quarter 2019 Financial Results
Net
revenue in the second quarter of 2019 was $41.3 million compared to $60.8
million in the year-ago quarter. While consumer demand remains significantly above
historic levels, this decrease was the result of the expected decline in demand
from the record levels in the prior year driven by Battle Royale games. On a
constant currency basis, revenue in the second quarter of 2019 was $42.0 million.
Gross
margin in the second quarter of 2019 was 31.9% compared to 33.3% in the second
quarter of 2018. This decrease was primarily due to product
mix, a decline in volume-based fixed cost leverage as a result of the decrease
in revenue, and increased refurbishing and warehouse costs, partially offset by
a decline in freight costs.
Operating
expenses in the second quarter of 2019 increased as planned to $15.5 million
from $12.0 million in the 2018 period due primarily to $1.6 million of ROCCAT transaction
and related integration costs, incremental ROCCAT operating costs, sponsorships
and digital marketing spend, and an increase in non-cash stock-based
compensation.
Net
loss in the second quarter of 2019 was $2.4 million compared to a net loss of $2.3
million in the year-ago quarter, which included an unrealized loss of $8.6
million on a financial instrument obligation. Exclusive of this unrealized
loss, the loss was driven by lower gross profit because of the decline in revenue
and the increase in operating expenses, partially offset by a decline in
interest expense.
Net
loss per share in the second quarter of 2019 was $0.16 on 14.6 million weighted
average shares outstanding, compared to a net loss per share of $0.17 on 13.4
million weighted average shares outstanding in the year-ago quarter.
Adjusted net loss (as
defined below in “Non-GAAP Financial Measures”) in the second quarter of 2019,
which excludes transaction and integration costs incurred related to the acquisition
of the ROCCAT business, was $0.9 million, or $(0.06) per share, compared to net
income of $6.3 million, or $0.40 per share, in the corresponding 2018 period.
Adjusted
EBITDA (as defined below in “Non-GAAP Financial Measures”) in the second
quarter of 2019 was $1.6 million compared to $9.8 million in the year-ago
quarter.
Balance Sheet Highlights
At
June 30, 2019, the Company had $3.4 million of cash and cash equivalents with
$10.8 million of outstanding debt under its revolving line of credit. This
compares to $9.1 million of cash and cash equivalents and $32.4 million of
outstanding debt at June 30, 2018. The year-over-year debt reduction primarily
resulted from the Company’s improved operational performance, partially offset
by the cash paid for the acquisition of the ROCCAT business in 2019.
2019
Outlook
The
Company is maintaining its full year outlook.
|
|
2nd Half ‘19
|
FY ‘19
|
|
|
Guidance
|
Guidance
|
|
|
|
Unchanged
|
|
|
|
|
|
Net Revenue
|
$154M-$162M
|
$240M-$248M
|
|
|
|
|
|
GAAP EPS
|
$0.76-$0.96
|
$0.70-$0.90
|
|
|
|
|
|
Adjusted EPS
|
$0.82-$1.02
|
$0.90-$1.10
|
|
|
|
|
|
Diluted Shares
|
–
|
15.7M
|
|
|
|
|
|
Adjusted EBITDA
|
$21M-$25M
|
$27M-$31M
|
With respect to the Company’s
adjusted EBITDA outlook for the second half 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, August 8, 2019, at 2:00
p.m. Pacific time (5:00 p.m. Eastern) to discuss its second quarter 2019 results.
CEO
Juergen Stark and CFO John Hanson will host the call, followed by a question
and answer session.
Conference Call Details:
Date: Thursday, August 8, 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:5961377
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.
A replay of the conference call will be available after 8:00 p.m.
ET on the same day through August 15, 2019.
Toll-Free Replay Number: (855)
859-2056
International Replay Number:
(404) 537-3406
Replay ID: 5961377
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 integration and transaction
costs related to the acquisition of the ROCCAT business and excluding the
effect of the mark-to-market requirement of the financial instrument obligation.
“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 integration and transaction costs
related to the ROCCAT acquisition and the mark-to-market adjustment for the
financial instrument obligation and).
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 inherently unusual,
non-operating, unpredictable, non-recurring, or non-cash. See
a reconciliation of GAAP results to Adjusted
Net Income and Adjusted
EBITDA included below for the three and
six months ended June 30,
2019 and 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,
keyboards, mice, and more. 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. In 2019 Turtle Beach acquired the ROCCAT business, a
leading PC accessories brand that combines detail-loving German innovation with
a genuine passion for designing the best PC gaming products. Turtle Beach’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”, “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, 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 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 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
Gateway Investor Relations
On Behalf of Turtle Beach
949.574.3860
HEAR@gatewayir.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.
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
3,446
|
|
|
$
|
7,078
|
|
|
Accounts receivable, net
|
|
|
18,402
|
|
|
|
52,797
|
|
|
Inventories
|
|
|
50,420
|
|
|
|
49,472
|
|
|
Prepaid expenses and other current assets
|
|
|
5,418
|
|
|
|
4,469
|
|
|
Total Current Assets
|
|
|
77,686
|
|
|
|
113,816
|
|
|
Property and equipment, net
|
|
|
5,717
|
|
|
|
5,856
|
|
|
Goodwill
|
|
|
5,940
|
|
|
|
—
|
|
|
Intangible assets, net
|
|
|
8,324
|
|
|
|
1,036
|
|
|
Other assets
|
|
|
4,158
|
|
|
|
1,212
|
|
|
Total Assets
|
|
$
|
101,825
|
|
|
$
|
121,920
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
Revolving credit facility
|
|
$
|
10,803
|
|
|
$
|
37,385
|
|
|
Accounts payable
|
|
|
22,116
|
|
|
|
17,724
|
|
|
Other current liabilities
|
|
|
19,648
|
|
|
|
18,488
|
|
|
Total Current Liabilities
|
|
|
52,567
|
|
|
|
73,597
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
187
|
|
|
|
187
|
|
|
Financial instrument obligation
|
|
|
—
|
|
|
|
7,848
|
|
|
Other liabilities
|
|
|
4,663
|
|
|
|
2,792
|
|
|
Total Liabilities
|
|
|
57,417
|
|
|
|
84,424
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value – 100,000,000 shares
authorized; 14,493,544
and 14,268,184 shares issued and
outstanding as of June 30, 2019 and
December 31, 2018, respectively
|
|
|
14
|
|
|
|
14
|
|
|
Additional paid-in capital
|
|
|
175,644
|
|
|
|
169,421
|
|
|
Accumulated deficit
|
|
|
(130,781
|
)
|
|
|
(131,463
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(469
|
)
|
|
|
(476
|
)
|
|
Total Stockholders’
Equity
|
|
|
44,408
|
|
|
|
37,496
|
|
|
Total
Liabilities and Stockholders’
Equity
|
|
$
|
101,825
|
|
|
$
|
121,920
|
|
Turtle Beach Corporation
Condensed Consolidated Statements of Operations
(in thousands, except per-share data)
(unaudited)
Table 2.
|
|
|
Three
Months Ended
|
|
|
Six
Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
Net revenue
|
|
$
|
41,330
|
|
|
$
|
60,805
|
|
|
$
|
86,176
|
|
|
$
|
101,691
|
|
|
Cost of revenue
|
|
|
28,159
|
|
|
|
40,528
|
|
|
|
58,218
|
|
|
|
66,385
|
|
|
Gross profit
|
|
|
13,171
|
|
|
|
20,277
|
|
|
|
27,958
|
|
|
|
35,306
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
7,550
|
|
|
|
6,818
|
|
|
|
14,431
|
|
|
|
12,747
|
|
|
Research and development
|
|
|
1,734
|
|
|
|
1,327
|
|
|
|
3,190
|
|
|
|
2,656
|
|
|
General and administrative
|
|
|
6,194
|
|
|
|
3,863
|
|
|
|
10,843
|
|
|
|
7,848
|
|
|
Total operating expenses
|
|
|
15,478
|
|
|
|
12,008
|
|
|
|
28,464
|
|
|
|
23,251
|
|
|
Operating income (loss)
|
|
|
(2,307
|
)
|
|
|
8,269
|
|
|
|
(506
|
)
|
|
|
12,055
|
|
|
Interest expense
|
|
|
111
|
|
|
|
1,258
|
|
|
|
355
|
|
|
|
3,263
|
|
|
Other non-operating expense
(income), net
|
|
|
(70
|
)
|
|
|
9,029
|
|
|
|
(1,732
|
)
|
|
|
8,784
|
|
|
Income (loss) before income tax
|
|
|
(2,348
|
)
|
|
|
(2,018
|
)
|
|
|
871
|
|
|
|
8
|
|
|
Income tax expense
|
|
|
25
|
|
|
|
300
|
|
|
|
189
|
|
|
|
364
|
|
|
Net income (loss)
|
|
$
|
(2,373
|
)
|
|
$
|
(2,318
|
)
|
|
$
|
682
|
|
|
$
|
(356
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.16
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.03
|
)
|
|
Diluted
|
|
$
|
(0.16
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.03
|
)
|
|
Weighted average number of shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
14,586
|
|
|
|
13,401
|
|
|
|
14,462
|
|
|
|
12,877
|
|
|
Diluted
|
|
|
14,586
|
|
|
|
13,401
|
|
|
|
15,699
|
|
|
|
12,877
|
|
(1) Net income for diluted earnings per share in the 2019 year-to-date
period excludes a $1.6 million gain on the financial instrument obligation.
Turtle Beach Corporation
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Table 3.
|
|
|
Six
Months Ended
|
|
|
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES
|
|
$
|
38,172
|
|
|
$
|
46,341
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES
|
|
|
(13,674
|
)
|
|
|
(402
|
)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Borrowings on revolving credit facilities
|
|
|
99,453
|
|
|
|
81,991
|
|
|
Repayment of revolving credit facilities
|
|
|
(126,036
|
)
|
|
|
(120,458
|
)
|
|
Repayment of term loan
|
|
|
–
|
|
|
|
(2,485
|
)
|
|
Proceeds from exercise of stock options and warrants
|
|
|
94
|
|
|
|
734
|
|
|
Repurchase of common stock
|
|
|
(1,499
|
)
|
|
|
–
|
|
|
Settlement of Series B Preferred Stock
|
|
|
–
|
|
|
|
(1,390
|
)
|
|
Repurchase of common stock in the settlement of
restricted stock
|
|
|
(145
|
)
|
|
|
–
|
|
|
Debt financing costs
|
|
|
–
|
|
|
|
(405
|
)
|
|
Net cash used for financing activities
|
|
|
(28,133
|
)
|
|
|
(42,013
|
)
|
|
Effect of exchange rate changes on
cash and cash equivalents
|
|
|
3
|
|
|
|
(65
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(3,632
|
)
|
|
|
3,861
|
|
|
Cash and cash equivalents –
beginning of period
|
|
7,078
|
|
|
5,247
|
|
|
Cash and cash equivalents – end of period
|
|
$
|
3,446
|
|
|
$
|
9,108
|
|
Turtle
Beach Corporation
Reconciliation of GAAP and Non-GAAP Measures
(in thousands, except per-share data)
(unaudited)
Table 4.
|
|
|
Three
Months Ended
|
|
|
Six
Months Ended
|
|
|
|
|
June 30,
2019
|
|
|
June 30,
2018
|
|
|
June 30,
2019
|
|
|
June 30,
2018
|
|
|
Net Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (Loss)
|
|
$
|
(2,373
|
)
|
|
$
|
(2,318
|
)
|
|
$
|
682
|
|
|
$
|
(356
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss (gain) on financial instrument
obligation
|
|
|
–
|
|
|
|
8,619
|
|
|
|
(1,601
|
)
|
|
|
8,619
|
|
|
Acquisition integration costs
|
|
|
1,477
|
|
|
|
–
|
|
|
|
2,214
|
|
|
|
–
|
|
|
Non-GAAP Earnings
|
|
$
|
(896
|
)
|
|
$
|
6,301
|
|
|
$
|
1,295
|
|
|
$
|
8,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP- Diluted
|
|
$
|
(0.16
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on financial instrument
obligation
|
|
–
|
|
|
|
0.57
|
|
|
|
–
|
|
|
|
0.59
|
|
|
Acquisition integration costs
|
|
|
0.10
|
|
|
|
–
|
|
|
|
0.14
|
|
|
|
–
|
|
|
Non-GAAP-
Diluted
|
|
$
|
(0.06
|
)
|
|
$
|
0.40
|
|
|
$
|
0.08
|
|
|
$
|
0.56
|
|
Turtle
Beach Corporation
GAAP to Adjusted EBITDA Reconciliation
(in thousands)
(unaudited)
Table 5.
|
|
|
Three
Months Ended
|
|
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj
|
|
|
|
|
|
|
|
|
|
|
As
|
|
Adj
|
|
Adj
|
|
Stock
|
|
|
|
|
Adj
|
|
|
|
|
Reported
|
|
Depreciation
|
|
Amortization
|
|
Compensation
|
|
Other
(1)
|
|
EBITDA
|
|
|
Net revenue
|
|
$
|
41,330
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
41,330
|
|
|
Cost of revenue
|
|
|
28,159
|
|
|
(427
|
)
|
|
–
|
|
|
(93
|
)
|
|
–
|
|
|
27,639
|
|
|
Gross Profit
|
|
|
13,171
|
|
|
427
|
|
|
–
|
|
|
93
|
|
|
–
|
|
|
13,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
15,478
|
|
|
(713
|
)
|
|
(159
|
)
|
|
(910
|
)
|
|
(1,563
|
)
|
|
12,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
|
|
(2,307
|
)
|
|
1,140
|
|
|
159
|
|
|
1,003
|
|
|
1,563
|
|
|
1,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating income, net
|
|
|
(70
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(70
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
|
|
(2,348
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,373
|
)
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
1,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended
|
|
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj
|
|
|
|
|
|
|
|
|
|
|
As
|
|
Adj
|
|
Adj
|
|
Stock
|
|
|
|
|
Adj
|
|
|
|
|
Reported
|
|
Depreciation
|
|
Amortization
|
|
Compensation
|
|
Other
(1)
|
|
EBITDA
|
|
|
Net revenue
|
|
$
|
86,176
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
86,176
|
|
|
Cost of revenue
|
|
|
58,218
|
|
|
(779
|
)
|
|
–
|
|
|
32
|
|
|
–
|
|
|
57,471
|
|
|
Gross Profit
|
|
|
27,958
|
|
|
779
|
|
|
–
|
|
|
(32
|
)
|
|
–
|
|
|
28,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
28,464
|
|
|
(1,401
|
)
|
|
(221
|
)
|
|
(1,557
|
)
|
|
(2,343
|
)
|
|
22,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (loss)
|
|
|
(506
|
)
|
|
2,180
|
|
|
221
|
|
|
1,525
|
|
|
2,343
|
|
|
5,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating income, net
|
|
|
(1,732
|
)
|
|
|
|
|
|
|
|
|
|
|
1,601
|
|
|
(131
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax
|
|
|
871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
682
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
5,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Other includes certain business
acquisition costs and a gain (loss) on financial instrument obligation.
Turtle Beach Corporation
GAAP to Adjusted EBITDA Reconciliation
(in thousands)
(unaudited)
Table 5.
(continued)
|
|
|
Three
Months Ended
|
|
|
|
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj
|
|
|
|
|
|
|
|
|
|
|
As
|
|
Adj
|
|
Adj
|
|
Stock
|
|
|
|
|
Adj
|
|
|
|
|
Reported
|
|
Depreciation
|
|
Amortization
|
|
Compensation
|
|
Other
(1)
|
|
EBITDA
|
|
|
Net revenue
|
|
$
|
60,805
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
60,805
|
|
|
Cost of revenue
|
|
|
40,528
|
|
|
(110
|
)
|
|
–
|
|
|
(313
|
)
|
|
–
|
|
|
40,105
|
|
|
Gross Profit
|
|
|
20,277
|
|
|
110
|
|
|
–
|
|
|
313
|
|
|
–
|
|
|
20,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
12,008
|
|
|
(1,146
|
)
|
|
(77
|
)
|
|
(286
|
)
|
|
–
|
|
|
10,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
8,269
|
|
|
1,256
|
|
|
77
|
|
|
599
|
|
|
–
|
|
|
10,201
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
1,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating income, net
|
|
|
9,029
|
|
|
|
|
|
|
|
|
|
|
|
(8,619
|
)
|
410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
|
|
(2,018
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,318
|
)
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
9,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended
|
|
|
|
|
June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj
|
|
|
|
|
|
|
|
|
|
|
As
|
|
Adj
|
|
Adj
|
|
Stock
|
|
|
|
|
Adj
|
|
|
|
|
Reported
|
|
Depreciation
|
|
Amortization
|
|
Compensation
|
|
Other
(1)
|
|
EBITDA
|
|
|
Net revenue
|
|
$
|
101,691
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
–
|
|
$
|
101,691
|
|
|
Cost of revenue
|
|
|
66,385
|
|
|
(230
|
)
|
|
–
|
|
|
(331
|
)
|
|
–
|
|
|
65,824
|
|
|
Gross Profit
|
|
|
35,306
|
|
|
230
|
|
|
–
|
|
|
331
|
|
|
–
|
|
|
35,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
23,251
|
|
|
(1,974
|
)
|
|
(156
|
)
|
|
(491
|
)
|
|
–
|
|
|
20,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
12,055
|
|
|
2,204
|
|
|
156
|
|
|
822
|
|
|
–
|
|
|
15,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
3,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-operating income, net
|
|
|
8,784
|
|
|
|
|
|
|
|
|
|
|
|
(8,619
|
)
|
|
165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(356
|
)
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
|
15,072
|
|
(1)
Other includes a gain (loss) on
financial instrument obligation.