Attached files
file | filename |
---|---|
8-K - FORM 8-K - LOCAL Corp | d302785d8k.htm |
Exhibit 99.1
For Immediate Release
Local Corporation Reports Fourth Quarter and Fiscal 2011 Financial Results
Record Fourth Quarter Revenue Exceeds Prior Guidance
IRVINE, Calif., Feb. 16, 2012 Local Corporation (NASDAQ: LOCM), a leading online local media company, today reported its financial results for the fourth quarter and fiscal 2011.
SUMMARY RESULTS
(in thousands, except per share amounts)
Q4 2011 | Q3 2011 | Q4 2010 | ||||||||||
Owned & Operated |
$ | 17,536 | $ | 13,457 | $ | 10,014 | ||||||
Network |
5,065 | 4,364 | 6,156 | |||||||||
SAS |
2,906 | 3,056 | 3,875 | |||||||||
|
|
|
|
|
|
|||||||
Revenue |
$ | 25,507 | $ | 20,877 | $ | 20,045 | ||||||
|
|
|
|
|
|
|||||||
Adjusted Net Income (Loss)* |
$ | 412 | $ | (1,093 | ) | $ | 3,154 | |||||
Plus interest and other income (expense), net |
(101 | ) | (227 | ) | (79 | ) | ||||||
Less (provision) benefit for income taxes |
(71 | ) | (48 | ) | 33 | |||||||
Less non-cash depreciation, amortization and stock compensation |
(3,633 | ) | (3,176 | ) | (2,993 | ) | ||||||
Less gain (loss) on revaluation of warrants |
150 | 513 | (1,006 | ) | ||||||||
Less non-recurring charges |
(563 | ) | | | ||||||||
|
|
|
|
|
|
|||||||
GAAP net loss |
$ | (3,806 | ) | $ | (4,031 | ) | $ | (891 | ) | |||
|
|
|
|
|
|
|||||||
Diluted Adjusted Net Income (Loss) per share * |
$ | 0.02 | $ | (0.05 | ) | $ | 0.19 | |||||
Diluted GAAP net loss per share |
$ | (0.17 | ) | $ | (0.18 | ) | $ | (0.05 | ) | |||
Diluted weighted average shares used for Adjusted Net Income (Loss) per share |
22,179 | 21,940 | 17,042 | |||||||||
Diluted weighted average shares used for GAAP net loss per share |
22,076 | 21,940 | 16,576 | |||||||||
Cash |
$ | 10,394 | $ | 10,119 | $ | 13,079 |
* | See detailed reconciliation of GAAP to non-GAAP measures in the financial tables attached to this release. |
Fourth quarter revenue of $25.5 million represented a gain of 22% over the third quarter and a 64% gain over second quarter. Strength in local product search and display, as well as, better optimization of our ad partners, contributed to the strong results. The company entered 2011 with significant monetization challenges, which were reflected in our first half 2011 results. We responded aggressively to these challenges by diversifying our revenue partners, entering new ad markets, expanding our product suite and increasing our sales organization from 20 to 70 people. We believe
our fourth quarter results, which exceeded prior guidance, validate our strategy and initiatives, said Heath Clarke, Local Corporation chairman and CEO. We are determined to build on our strengths and resources to become a leading provider of digital media solutions connecting consumers with local merchants. There were significant accomplishments in 2011 related to this objective.
The financing completed at the start of 2011 allowed us to execute three strategic acquisitions and expand into new, high-growth local advertising segments. Our larger sales force allowed us to sell the many new ad products we launched in 2011 and we ended the year with more than 800 direct customers enrolled in our Exact Match digital media services. Revenue concentration from our two largest partners fell to 50% from 70% of revenue and non-search and direct revenues increased to a record $6.4 million, or 25% of total revenue, in the fourth quarter.
Looking to the first quarter, we expect some seasonality, plus continued business investments, to result in flat revenues and a small Adjusted Net Loss, followed by a return to revenue growth and profitability on an Adjusted Net Income basis in the second quarter and through the remainder of 2012. Our outlook for 2012 is for about 40% revenue growth to $110 million and approximately $0.05 per share Adjusted Net Income, concluded Clarke.
Fourth Quarter Results Highlights:
| Revenue Record fourth quarter 2011 revenue of $25.5 million represents an increase of 22% over third quarter 2011 revenue of $20.9 million and a 27% increase over fourth quarter 2010 revenues of $20.1 million. |
| GAAP Net Income (Loss) Fourth quarter 2011 GAAP Net Loss was $3.8 million, or ($0.17) per diluted share, compared to third quarter 2011 GAAP Net Loss of $4.0 million, or ($0.18) per diluted share. |
| Adjusted Net Income (Loss) Fourth quarter 2011 Adjusted Net Income of $412,000, or $0.02 per diluted share, represents an increase of $1.5 million over third quarter 2011 Adjusted Net Loss of $1.1 million, or ($0.05) per diluted share. |
Adjusted Net Income (Loss) is defined as net income (loss) excluding: provision for income taxes; interest and other income (expense), net; depreciation; amortization; stock-based compensation charges; gain or loss on warrant revaluation; and non-recurring items.
An explanation of the companys use of non-GAAP financial measures, including the limitations of such measures relative to GAAP measures, is included below, and the reconciliation between GAAP and non-GAAP measures, where appropriate, is included in the financial tables attached to this release.
| Cash On Dec. 31, 2011, the companys cash balance was $10.4 million up from the Sep. 30, 2011, cash balance of $10.1 million. During the fourth quarter 2011, the company had positive cash flow from operations of $1.4 million, partially offset by cash used for capital expenditures of $1.3 million. |
| Debt On Dec. 31, 2011, the company had borrowings of $8.0 million outstanding under its Square One Bank line of credit. |
Full Year 2011 Results Highlights:
| Revenue Revenue was $78.8 million for the year ended Dec. 31, 2011, which represents a 6% decrease over $84.1 million in 2010. |
| GAAP Net Income (Loss) GAAP Net Loss was $14.6 million, or ($0.68) per diluted share, for the year ended Dec. 31, 2011. This compares to a GAAP Net Income of $4.2 million, or $0.25 per diluted share, for the year ended December 31, 2010. |
| Adjusted Net Income (Loss) Adjusted Net Loss was $2.6 million, or ($0.12) per diluted share, for the year ended Dec. 31, 2011. This compares to Adjusted Net Income of $13.8 million, or $0.82 per diluted share, for the year ended Dec. 31, 2010. |
Our core search business returned to profitability during the second half of 2011 and we expect it to remain profitable throughout 2012, said Ken Cragun, Local Corporation CFO. Consistent with our goal of diversifying our revenue opportunities and expanding our sales capabilities, we will continue to invest in our business. These investments, combined with first quarter seasonality, are expected to result in flat revenues and an Adjusted Net Loss of $200,000 for the quarter. However, we expect the company to deliver revenue growth and profitability, on an adjusted basis, for the second quarter and for the remainder of 2012.
Fourth Quarter 2011 Operating and Recent Highlights:
| Overall and Organic Traffic Overall traffic on the site and network was a record 93.7 million monthly unique visitors (MUVs) in the fourth quarter 2011, up 2% from the third quarter 2011 MUVs of 91.9 million and up 17% from fourth quarter 2010 MUVs of 80.1 million. Organic traffic on the site and network was 29.6 million MUVs in the fourth quarter 2011, up 1.7% from the third quarter 2011 MUVs of 29.1 million and up 3.5% from fourth quarter 2010 organic traffic of 28.6 million. Organic traffic is defined as all non-SEM sourced traffic. |
| Appointments to Management Team Erick Herring joined the company as senior vice president of technology, Mike Sawtell was promoted from chief operating officer to president and chief operating officer and Peter Chang joined the company as vice president of consumer properties. |
| Awarded Local Shopping Patent On Oct. 4, 2011, the company was awarded a patent by the U.S. Patent and Trademark Office covering a system for providing localized shopping information. |
| Spreebird Mobile Applications On Oct. 13, 2011, the company launched mobile applications for its Spreebird daily deals business, which enables consumers to browse, buy and redeem Spreebird deals on their Apple iOS® or AndroidTM-enabled mobile phones and other mobile devices. |
| Update of Mobile Flagship Site On Jan. 27, 2012, the company announced an updated and optimized mobile-enabled version of the Local.com site. The new mobile site enables users to more easily search for local products and services from their mobile phone or device. |
Fourth Quarter 2011 Owned & Operated (O&O):
| Record Revenue Fourth quarter 2011 O&O revenue was $17.5 million, up 30% from third quarter 2011 O&O revenue of $13.5 million and a 75% increase over fourth quarter 2010 O&O revenue of $10.0 million. |
| Record Monetization of Traffic Revenue per thousand visitors (RKV) for fourth quarter 2011 was a record $332, up 31% from third quarter 2011 RKV of $254 and up 66% from fourth quarter 2010 RKV of $200. |
Fourth Quarter 2011 Network:
| Revenue Fourth quarter 2011 Network revenue was $5.1 million, up 16% from third quarter 2011 Network revenue of $4.4 million and down 18% from fourth quarter 2010 Network revenue of $6.2 million. |
| Network Sites The Network business unit ended the fourth quarter 2011 with more than 1,200 regional media sites. |
Fourth Quarter 2011 Sales & Advertiser Services:
| Revenue Fourth quarter 2011 SAS revenue was $2.9 million, down slightly from the third quarter 2011 SAS revenue of $3.1 million. |
| Digital Media Enrollments SAS ended the fourth quarter 2011 with more than 800 direct subscribers for its Exact Match suite of digital media services. Each new subscriber generates monthly revenue equal to the monthly revenue of about 10 legacy SMB subscribers discussed below. |
| Legacy SMBs SAS ended the fourth quarter 2011 with approximately 27,000 legacy subscribers. These subscribers are expected to decline in future periods due to anticipated attrition and the companys focus on higher value digital media enrollments discussed above. |
First quarter 2012 Financial Guidance:
Revenue The company expects first quarter 2012 revenue to be approximately $25.0 million.
Adjusted Net Loss Adjusted Net Loss for Q1 2012 is expected to be approximately $200,000, or ($0.01) per diluted share, assuming diluted weighted average shares of 22.1 million.
Projected Q1 2012 Adjusted Net Income Factors:
| Interest Expense of $100,000 |
| Income Tax Provision of zero |
| Depreciation Expense of $900,000 |
| Amortization Expense of $1.2 million |
| Stock Compensation Expense of $850,000 |
| Warrant Revaluation Expense and Other Non-Recurring items are undeterminable* |
The companys third and fourth quarter financial results included a net financial benefit of approximately $500,000 resulting from the modification of a partner contract. This financial benefit ended December 31, 2011.
Fiscal 2012 Financial Guidance:
Revenue The company expects revenue to be approximately $110 million for 2012.
Adjusted Net Income Adjusted Net Income for 2012 is expected to be approximately $1.1 million, or $0.05 per diluted share, assuming diluted weighted average shares of 23.0 million, taking into account the dilutive effect of stock options and warrants.
Projected 2012 Adjusted Net Income Factors:
| Interest Expense of $400,000 |
| Income Tax Provision of zero |
| Depreciation Expense of $3.9 million |
| Amortization Expense of $3.5 million |
| Stock Compensation Expense of $2.8 million |
| Warrant Revaluation Expense and Other Non-Recurring items are undeterminable* |
* | The valuation of the warrant liability is based in large part on the underlying price and volatility of our common stock during the quarter. Since we cannot predict this, we cannot project the non-cash gain or loss in connection with these warrants, and therefore, cannot reasonably project our GAAP net income. We therefore cannot provide GAAP guidance, but we do report GAAP results. |
Conference Call Information:
Chairman and CEO Heath Clarke and CFO Ken Cragun will host a conference call today at 4:30 p.m. ET to discuss the results and outlook. Investors and analysts can participate in the call by dialing 1-877-454-9136 or 1-617-826-1724, passcode # 49525183. To listen to the webcast, or to view the press release, please visit the Investor Relations section of the Local Corporation website at: http://ir.local.com. Institutional investors can access the call via Thomson/CCBNs password-protected event management site, StreetEvents, at: www.streetevents.com.
The replay can be accessed for approximately one week starting at 7:30 p.m. ET the day of the call by dialing 1-800-585-8367 or 1-404-537-3406, passcode # 49525183. A replay of the webcast will be available for approximately 90 days on the companys website, starting approximately one hour after the completion of the call.
Android is a trademark of Google, Inc.
IOS is a trademark or registered trademark of Cisco in the U.S. and other countries and is used under license.
About Local Corporation
Local Corporation (NASDAQ:LOCM) is a local media company that specializes in connecting brick-and-mortar businesses with online customers using a variety of innovative digital marketing products including local rich media, local business and product search, mobile, SEO, web hosting, social media and daily deals. The company serves a million consumers a day on the flagship Local.com website, Spreebird.com and a network of more than 1,000 regional media sites. To advertise, or for more information, visit: http://www.local.com/ or http://www.localcorporation.com.
Local Corporation is a registered trade name of Local.com Corporation.
Forward Looking Statements
This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Words or expressions such as anticipate, believe, estimate, plans, expect, intend, projects, forecast, potential, feel and similar expressions and phrases are intended to identify such forward-looking statements. Any forward-looking statements are based on the beliefs of our management as well as assumptions made by and information currently available to our management. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including, but not limited to, our advertising partners paying less revenue per click and revenues to us for our search results, our ability to adapt our business following the shifts in our monetization partners, our ability to monetize the Local.com domain, including at a profit, our ability to retain a monetization partner for the Local.com domain and other web properties under our management that allows us to operate profitably, our ability to develop, market and operate our local-search technologies, our ability to market the Local.com domain as a destination for consumers seeking local-search results, our ability to grow our business by enhancing our local-search services, including through businesses we acquire, the integration and future performance of our Spreebird business, our Krillion business and our Rovion business, the possibility that the information and estimates used to predict anticipated revenues and expenses associated with the businesses we
acquire are not accurate, difficulties executing integration strategies or achieving planned synergies, the possibility that integration costs and go-forward costs associated with the businesses we acquire will be higher than anticipated, our ability to successfully expand our sales channels for new and existing products and services, our ability to increase the number of businesses that purchase our advertising products, our ability to expand our advertiser and distribution networks, our ability to integrate and effectively utilize our acquisitions technologies, our ability to develop our products and sales, marketing, finance and administrative functions and successfully integrate our expanded infrastructure, as well as our dependence on major advertisers, competitive factors and pricing pressures, changes in legal and regulatory requirements, and general economic conditions. Any forward-looking statements reflect our current views with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to our operations, results of operations, growth strategy and liquidity. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this paragraph. Unless otherwise stated, all site traffic and usage statistics are from third-party service providers engaged by the company.
Our most recent Annual Report on Form 10-K/A, subsequent Quarterly Reports on Form 10-Q and Form 10-Q/A, recent Current Reports on Form 8-K and Form 8-K/A, and other Securities and Exchange Commission filings discuss the foregoing risks as well as other important risk factors that could contribute to such differences or otherwise affect our business, results of operations and financial condition. The forward-looking statements in this release speak only as of the date they are made. We undertake no obligation to revise or update publicly any forward-looking statement for any reason.
Non-GAAP Financial Measures
This press release includes the non-GAAP financial measure of Adjusted Net Income and Adjusted Net Loss which we define as net income (loss) excluding: provision for income taxes; interest and other income (expense), net; depreciation; amortization; stock based compensation charges; gain or loss on warrant revaluation; and non-recurring items. Adjusted Net Income (Loss), as defined above, is not a measurement under GAAP. Adjusted Net Income (Loss) is reconciled to net income (loss) which we believe is the most comparable GAAP measure. A reconciliation of net income (loss) to Adjusted Net Income (Loss) is set forth at the end of this press release.
Management believes that Adjusted Net Income (Loss) provides useful information to investors about the companys performance because it eliminates the effects of period-to-period changes in income from interest on the companys cash and marketable securities, expense from the companys financing transactions and the costs associated with income tax expense, capital investments, stock-based compensation expense, warrant revaluation charges and non-recurring items which are not directly attributable to the underlying performance of the companys business operations. Management uses Adjusted Net Income (Loss) in evaluating the overall performance of the companys business operations.
A limitation of non-GAAP Adjusted Net Income (Loss) is that it excludes items that often have a material effect on the companys net income and earnings per common share calculated in accordance with GAAP. Therefore, management compensates for this limitation by using Adjusted Net Income (Loss) in conjunction with net income (loss) and net income (loss) per share measures. The company believes that Adjusted Net Income (Loss) provides investors with an additional tool for evaluating the companys core performance, which management uses in its own evaluation of overall performance, and as a base-line for assessing the future earnings potential of the company. While the GAAP results are more complete, the company prefers to allow investors to have this supplemental metric since, with reconciliation to GAAP; it may provide greater insight into the companys financial results. The non-GAAP measures should be viewed as a supplement to, and not as a substitute for, or superior to, GAAP net income or earnings per share.
# # #
Investor Relations Contacts:
Janine Zanelli
Local Corporation
949-341-5340
jzanelli@local.com
Paul Kuntz
RedChip Companies, Inc.
1-800-733-2447, Ext. 105
paul@redchip.com
Media Relations Contact:
Cameron Triebwasser
Local Corporation
949-789-5223
ctriebwasser@local.com
LOCAL.COM CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except par value)
December 31, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 10,394 | $ | 13,079 | ||||
Restricted cash |
10 | | ||||||
Accounts receivable, net of allowances of $400 and $297, respectively |
13,456 | 11,912 | ||||||
Note receivable |
392 | 249 | ||||||
Prepaid expenses and other current assets |
732 | 1,454 | ||||||
|
|
|
|
|||||
Total current assets |
24,984 | 26,694 | ||||||
Property and equipment, net |
8,247 | 7,119 | ||||||
Goodwill |
32,539 | 17,339 | ||||||
Intangible assets, net |
9,622 | 8,989 | ||||||
Long term note receivable |
350 | 751 | ||||||
Deposits |
69 | 52 | ||||||
|
|
|
|
|||||
Total assets |
$ | 75,811 | $ | 60,944 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 12,193 | $ | 7,626 | ||||
Accrued compensation |
2,152 | 1,906 | ||||||
Deferred rent |
551 | 641 | ||||||
Warrant liability |
207 | 2,840 | ||||||
Other accrued liabilities |
2,422 | 651 | ||||||
Revolving line of credit |
8,000 | 7,000 | ||||||
Deferred revenue |
313 | 699 | ||||||
|
|
|
|
|||||
Total current liabilities |
25,838 | 21,363 | ||||||
|
|
|
|
|||||
Deferred income taxes |
265 | 188 | ||||||
|
|
|
|
|||||
Total liabilities |
26,103 | 21,551 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Convertible preferred stock, $0.00001 par value; 10,000 shares authorized; none issued and outstanding for all periods presented |
| | ||||||
Common stock, $0.00001 par value; 65,000 shares authorized; 22,082 and 16,584 issued and outstanding, respectively |
| | ||||||
Additional paid-in capital |
119,068 | 94,194 | ||||||
Accumulated deficit |
(69,360 | ) | (54,801 | ) | ||||
|
|
|
|
|||||
Stockholders equity |
49,708 | 39,393 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 75,811 | $ | 60,944 | ||||
|
|
|
|
LOCAL.COM CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenue |
$ | 25,507 | $ | 20,045 | $ | 78,763 | $ | 84,137 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses: |
||||||||||||||||
Cost of revenues |
15,012 | 11,834 | 49,319 | 46,517 | ||||||||||||
Sales and marketing |
7,226 | 3,282 | 21,931 | 14,356 | ||||||||||||
General and administrative |
3,275 | 1,899 | 12,157 | 8,685 | ||||||||||||
Research and development |
2,110 | 1,380 | 6,507 | 5,133 | ||||||||||||
Amortization of intangibles |
1,668 | 1,489 | 5,447 | 5,734 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
29,291 | 19,884 | 95,361 | 80,425 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
(3,784 | ) | 161 | (16,598 | ) | 3,712 | ||||||||||
Interest and other income (expense), net |
(101 | ) | (79 | ) | (413 | ) | (275 | ) | ||||||||
Revaluation of warrants |
150 | (1,006 | ) | 2,633 | 887 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(3,735 | ) | (924 | ) | (14,378 | ) | 4,324 | |||||||||
(Benefit) Provision for income taxes |
71 | (33 | ) | 181 | 102 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (3,806 | ) | $ | (891 | ) | $ | (14,559 | ) | $ | 4,222 | |||||
|
|
|
|
|
|
|
|
|||||||||
Per share data: |
||||||||||||||||
Basic net income (loss) per share |
$ | (0.17 | ) | $ | (0.05 | ) | $ | (0.68 | ) | $ | 0.26 | |||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) per share |
$ | (0.17 | ) | $ | (0.05 | ) | $ | (0.68 | ) | $ | 0.25 | |||||
|
|
|
|
|
|
|
|
|||||||||
Basic weighted average shares outstanding |
22,076 | 16,576 | 21,384 | 15,966 | ||||||||||||
Diluted weighted average shares outstanding |
22,076 | 16,576 | 21,384 | 16,788 |
Supplemental Consolidated Statements of Operations Information
Stock-based Compensation Expense
(in thousands, except per share data)
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cost of revenues |
$ | 12 | $ | 81 | $ | 177 | $ | 244 | ||||||||
Sales and marketing |
368 | 275 | 1,411 | 836 | ||||||||||||
General and administrative |
422 | 452 | 1,849 | 1,297 | ||||||||||||
Research and development |
74 | 114 | 387 | 534 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total stock-based compensation expense |
$ | 876 | $ | 922 | $ | 3,824 | $ | 2,911 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net stock compensation expense per share |
||||||||||||||||
Basic |
$ | 0.04 | $ | 0.06 | $ | 0.18 | $ | 0.18 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.04 | $ | 0.06 | $ | 0.18 | $ | 0.17 | ||||||||
|
|
|
|
|
|
|
|
LOCAL.COM CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
Year Ended December 31, | ||||||||
2011 | 2010 | |||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | (14,559 | ) | $ | 4,222 | |||
Adjustments to reconcile net income (loss) to cash (used in) provided by operating activities: |
||||||||
Depreciation and amortization |
8,736 | 7,152 | ||||||
Provision for doubtful accounts |
125 | 130 | ||||||
Stock-based compensation expense |
3,824 | 2,911 | ||||||
Revaluation of warrants |
(2,633 | ) | (887 | ) | ||||
Deferred income taxes |
126 | 168 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(1,409 | ) | (3,250 | ) | ||||
Note receivable |
258 | (1,000 | ) | |||||
Prepaid expenses and other |
714 | (1,047 | ) | |||||
Other non-current assets |
(12 | ) | | |||||
Accounts payable and accrued liabilities |
4,548 | (158 | ) | |||||
Deferred revenue |
(466 | ) | 66 | |||||
|
|
|
|
|||||
Net cash (used in) provided by operating activities |
(748 | ) | 8,307 | |||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Capital expenditures |
(4,361 | ) | (6,267 | ) | ||||
Decrease in restricted cash |
| 35 | ||||||
Increase in notes receivable |
(1,085 | ) | | |||||
Decrease in notes receivable |
1,085 | | ||||||
Acquisition, net of cash acquired |
(15,969 | ) | (5,775 | ) | ||||
Purchases of intangible assets |
(822 | ) | (4,937 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(21,152 | ) | (16,944 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from exercise of warrants |
| 6,974 | ||||||
Proceeds from exercise of options |
291 | 1,911 | ||||||
Proceeds from issuance of common stock |
18,227 | | ||||||
Payment of revolving credit facility |
(7,000 | ) | (3,000 | ) | ||||
Proceeds from revolving credit facility |
8,000 | 7,000 | ||||||
Repurchases of common stock |
| (1,221 | ) | |||||
Payment of financing related costs |
(303 | ) | (28 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
19,215 | 11,636 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
(2,685 | ) | 2,999 | |||||
Cash and cash equivalents, beginning of period |
13,079 | 10,080 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 10,394 | $ | 13,079 | ||||
|
|
|
|
|||||
Supplemental Cash Flow Information: |
||||||||
Interest paid |
$ | 229 | $ | 269 | ||||
|
|
|
|
|||||
Income taxes paid |
$ | 11 | $ | 75 | ||||
|
|
|
|
LOCAL.COM CORPORATION
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME
(in thousands, except per share amounts)
(Unaudited)
Three Months Ended December 31, | Three Months Ended September 30, |
|||||||||||
2011 | 2010 | 2011 | ||||||||||
Net loss |
$ | (3,806 | ) | $ | (891 | ) | $ | (4,031 | ) | |||
Less interest and other income (expense), net |
101 | 79 | 227 | |||||||||
Plus provision for income taxes |
71 | (33 | ) | 48 | ||||||||
Plus amortization of intangibles |
1,668 | 1,489 | 1,371 | |||||||||
Plus depreciation |
1,089 | 582 | 850 | |||||||||
Plus stock-based compensation |
876 | 922 | 955 | |||||||||
Less revaluation of warrants |
(150 | ) | 1,006 | (513 | ) | |||||||
Plus non-recurring charges* |
563 | | | |||||||||
|
|
|
|
|
|
|||||||
Adjusted Net Income (Loss) |
$ | 412 | $ | 3,154 | $ | (1,093 | ) | |||||
|
|
|
|
|
|
|||||||
Diluted Adjusted Net Income (Loss) per share |
$ | 0.02 | $ | 0.19 | $ | (0.05 | ) | |||||
|
|
|
|
|
|
|||||||
Diluted weighted average shares outstanding |
22,179 | 17,042 | 21,940 |
* | Included in non-recurring charges are costs incurred due to a change in officer as well as severance cost incurred during the quarter |
Year ended December 31, 2011 |
Year ended December 31, 2010 |
|||||||
Net income (loss) |
$ | (14,559 | ) | $ | 4,222 | |||
Plus interest and other income (expense), net |
413 | 275 | ||||||
Plus provision for income taxes |
181 | 102 | ||||||
Plus amortization of intangibles |
5,447 | 5,734 | ||||||
Plus depreciation |
3,289 | 1,418 | ||||||
Plus stock-based compensation |
3,824 | 2,911 | ||||||
Plus revaluation of warrants |
(2,633 | ) | (887 | ) | ||||
Less non-recurring items |
1,461 | | ||||||
|
|
|
|
|||||
Adjusted Net Income (Loss) |
$ | (2,577 | ) | $ | 13,775 | |||
|
|
|
|
|||||
Diluted Adjusted Net Income (Loss) per share |
$ | (0.12 | ) | $ | 0.82 | |||
|
|
|
|
|||||
Diluted weighted average shares |
21,384 | 16,788 |