Attached files

file filename
8-K - 8-K - ROSETTA STONE INCa12-6088_18k.htm
EX-99.2 - EX-99.2 - ROSETTA STONE INCa12-6088_1ex99d2.htm
EX-99.3 - EX-99.3 - ROSETTA STONE INCa12-6088_1ex99d3.htm

Exhibit 99.1

 

GRAPHIC

Rosetta Stone Inc. Reports Fourth Quarter 2011 Results

 

·                  Revenue increased 8% to $80.5 million on bookings of $84.8 million

 

ARLINGTON, VA —February 29, 2012 — Rosetta Stone Inc. (NYSE:RST), a leading provider of technology-based language-learning solutions, today announced financial results for the fourth quarter 2011, as summarized below:

 

 

 

Three Months Ended

 

 

 

US$ thousands

 

December 31,

 

%

 

except per-share data

 

2011

 

2010

 

change

 

Total revenue

 

$

80,527

 

$

74,280

 

8

%

Sales bookings(1)

 

84,834

 

81,814

 

4

%

 

 

 

 

 

 

 

 

Net income/(loss)

 

(4,979

)

4,965

 

-200

%

Net income/(loss) per share:

 

$

(0.24

)

$

0.23

 

-204

%

Operating EBITDA(1)

 

10,725

 

13,356

 

-20

%

 

 

 

 

 

 

 

 

Cash flow from operations

 

7,391

 

15,074

 

-51

%

Purchases of property and equipment

 

(2,032

)

(2,560

)

-21

%

Free cash flow

 

5,359

 

12,514

 

-57

%

 


(1)Definitions and reconciliations for all non-GAAP measures are provided in this press release.

 

Commenting on the quarter, Steve Swad, President and Chief Executive Officer of Rosetta Stone, said, “The stabilization and improvement that we started to see in our US Consumer business in the third quarter continued into the fourth quarter and helped drive record fourth quarter revenues for Rosetta Stone.  Our Institutional business also closed out the year on a positive note, while we continue to work on challenges in our Asian consumer business.  Encouragingly, sales in our direct-to-consumer channel and in particular, sales via our website, were strong, driven by increased website visits and higher conversion.  We had successful email campaigns around the holiday season and focused on promoting our products and services at more attractive price points, which drove significant volume increases in our US consumer business.”

 

Swad added, “While, there were positive signs of momentum for Rosetta Stone during the quarter, the company is still facing challenges.  We need to further stabilize the US Consumer business, regain momentum in Asia, and take steps to improve margins and profitability across all our businesses.  We are working further on our plans to transition

 



 

our distribution to more online in the consumer space and are adjusting our messaging in the Institutional segment to give it a more distinct identity within the general Rosetta Stone brand.  We believe that these efforts will strengthen the long-term outlook for the company.”

 

Fourth Quarter 2011 Operational and Financial Highlights

 

·                  Revenue of $80.5 million on bookings of $84.8 million:  Revenue grew 8% while bookings, which represent executed sales contracts received by the company, increased 4% from the fourth quarter of 2010.

 

 

 

Three Months Ended

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2011

 

2010

 

% change

 

Total consumer units sold (000)

 

221.7

 

173.4

 

28

%

Average revenue per unit (based on bookings)

 

$

313

 

$

389

 

-20

%

 

Rosetta Stone lowered its prices during 2011 and focused on promoting more appealing price points in its holiday promotional campaigns in the quarter, which pushed average unit price down to $313, a 20% decrease.  Total consumer units sold increased 28% to 221.7 thousand units in the quarter.

 

 

 

Three Months Ended

 

 

 

 

 

December 31,

 

December 31,

 

%

 

US$ thousands

 

2011

 

2010

 

change

 

Sales bookings from

 

 

 

 

 

 

 

US Consumer

 

$

54,786

 

$

52,243

 

5

%

International Consumer

 

14,589

 

15,176

 

-4

%

Total Consumer

 

69,375

 

67,419

 

3

%

Institutional

 

15,459

 

14,395

 

7

%

Total

 

84,834

 

81,814

 

4

%

 

 

 

 

 

 

 

 

Global consumer revenue attributable to:

 

 

 

 

 

 

 

Direct to consumer

 

$

42,368

 

$

34,496

 

23

%

Kiosks

 

8,504

 

9,533

 

-11

%

Global retail partners

 

14,265

 

15,413

 

-7

%

Homeschool

 

895

 

590

 

52

%

 

2



 

·                  US Consumer bookings increased 5%:  Bookings from sales to US consumers during the fourth quarter rose 5% to $54.8 million, compared to $52.2 million a year ago.  The year-over-year increase was driven by strong growth in web visits and higher conversion in our DTC channel, which offset declines in the kiosk and retail channels.  Tighter management of the kiosk channel, including the closing of an additional 23 kiosks in the fourth quarter, caused revenues to decrease, but yields improved.  While revenues from the retail channel were down, sell-through units, which are sales to end consumers, increased almost 30% in the quarter.  In the fourth quarter of 2010, sell-in, or sales to retailers, was higher than normal due to retailers purchasing inventories of the recently introduced TOTALe v4, which created a challenging comparison for this fourth quarter.

 

·                  Worldwide Institutional bookings increased 7%:  Bookings from institutions were $15.5 million, compared to $14.4 million a year ago.  Growth of sales in the US Corporate channel were offset by lower bookings in the education and government channels as tighter public sector budgets constrained spending.  International bookings had strong growth off a small base and offset the modest decline registered by the US.

 

·                  International Consumer bookings decreased 4%:  International consumer bookings of $14.6 million were 4% lower than a year ago.  Bookings in Europe were healthy, but challenges in our Japan and Korea markets continued, which experienced year-over-year decreases.  Sales to international consumers represented 17% of total bookings, down slightly from a year ago.

 

·                  Operating EBITDA:  Operating EBITDA was $10.7 million in the fourth quarter, compared to $13.4 million a year ago.  Operating EBITDA was driven by higher bookings in the quarter, partially offset by increased cost of revenue related to online coaching and support, which reduced gross margin.  Operating expenses increased primarily due to higher sales and marketing expenses, which drove improved revenues, as well as increased general and administrative (G&A) expenses.  G&A in the quarter also included the impact of expenses related to the transition of the company’s former CEO.

 

·                  Net Income: Rosetta Stone recorded a net loss of $5.0 million for the fourth quarter 2011, compared to net income of $5.0 million a year earlier.  Net loss for the fourth quarter 2011 includes the impact of a $4.9 million non-cash charge for the cancellation of the company’s Long Term Incentive Plan (LTIP).  Excluding this non-cash charge, pro forma net loss would have been $1.9MM, using a 37.5% statutory tax rate.  On a GAAP basis, net loss per share was $0.24 compared with $0.23 of net income per share a year ago.  On a pro forma basis, excluding the cancellation of the LTIP, net loss per share would have been $0.09.

 

·                  Cash and Short-term Investments:  Cash, cash equivalents and short-term investments were $116.3 million at December 31, 2011, a decrease of $6.0 million from $122.3 million a year ago, and an increase of $5.0 million from September 30,

 

3



 

2011.  Net cash provided by operating activities in the quarter was $7.4 million, while cash used for capital expenditures was $2.0 million.

 

Financial Outlook

 

For the first quarter 2012, Rosetta Stone currently anticipates:

 

·                  Sales bookings of $57 to $61 million.

·                  Revenue of $58 to $61 million.

·                  Net income of ($9) to ($11) million.

·                  Earnings per share of ($0.43) to ($0.51).

·                  Operating EBITDA of ($9) to ($13) million.

·                  Basic weighted-average shares outstanding of approximately 20.9 million.

 

Non-GAAP Financial Measures

 

This press release contains the non-GAAP financial measure Operating EBITDA.  Operating EBITDA is GAAP net income or loss plus interest expense, income tax expense, depreciation, amortization (primarily related to acquired intangibles) and stock-based compensation expenses plus the change in deferred revenue from the prior quarter.  An additional non-GAAP financial measure in this press release is total sales bookings, or “bookings,” which represents executed sales contracts received by the company that are either recorded immediately as revenue or as deferred revenue.  This press release also includes the non-GAAP financial measure “free cash flow,” which is cash flow from operations less cash used in purchases of property and equipment.  Management believes that these non-GAAP measures of financial results provide useful information to investors regarding certain financial and business trends relating to the company’s financial condition and results of operations. Management uses these non-GAAP measures to compare the company’s performance to that of prior periods for trend analyses, for purposes of determining executive incentive compensation, and for budgeting and planning purposes.  These measures are used in monthly financial reports prepared for management and in quarterly financial reports presented to the company’s board of directors.  Management believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the company’s financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

 

Management typically excludes the amounts described above when evaluating the company’s operating performance and believes that the resulting non-GAAP measures

 

4



 

are useful to investors and financial analysts in assessing the company’s operating performance due to the following factors:

 

·                  Amortization of Acquired Intangibles. Amortization costs and the related tax effects are fixed at the time of an acquisition, and then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition.

 

·                  Stock-based Compensation. Although stock-based compensation is an important aspect of compensation of the company’s employees and executives, stock-based compensation expense is generally fixed at the time of grant, then amortized over a period of several years after the grant of the stock-based instrument, and generally cannot be changed or influenced by management after the grant.  In addition, the impact of shares granted under these plans is considered in the company’s EPS calculation to the extent the shares are dilutive.

 

·                  Total Sales Bookings. Although revenue is an important aspect of measuring company performance, the company believes total sales bookings can be a valuable indicator of the company’s performance.  In September 2010, the company began to transition to a greater amount of subscription sales, which results in an increasing portion of sales being recorded as deferred revenue.

 

·                  Deferred Revenue. At the time a customer enters into a binding subscription agreement, the company classifies the amounts received, as well as the amounts on billed and uncollected amounts due from customers, in advance of revenue recognition as deferred revenue.  As the company transitions to a greater amount of subscription sales the company believes its GAAP earnings should be supplemented with Operating EBITDA as another indicator of the company’s operating performance.

 

Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP.  The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the company’s financial statements.  In addition, they are subject to inherent limitations, because they reflect the exercise of judgments by management about which expenses and items of income are excluded from these non-GAAP financial measures and may not be calculated in the same manner as other companies’ similarly titled non-GAAP measures.

 

In order to compensate for these limitations, management presents its non-GAAP financial measures in connection with its GAAP results.  The company urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing earnings information, including this press release, and not to rely on any single financial measure to evaluate the company’s business.

 

5



 

Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP measures used in this press release are included at the end of this release.

 

Investor Webcast

 

This news release and the accompanying tables should be read in conjunction with the additional content that is available on the company’s website, which includes supplemental financial information as well as the link to a webcast that the company will host to discuss the fourth quarter 2011 financial results and its outlook for the first quarter and fiscal year 2012.

 

The live webcast, available at http://investors.RosettaStone.com, is scheduled for today, February 29, at 4:30 p.m. Eastern Time (ET).

 

Investors may also dial in to the conference line using one of the following numbers:

 

1-877-407-4018 (toll-free) or

1-201-689-8471 (toll/international)

 

A recorded replay of the webcast will be available on the “Investor Relations” page of the company’s web site http://investors.RosettaStone.com after the live discussion.  The replay will also be available beginning at 7:30 p.m. ET until March 14, 2012 via telephone at the following numbers:

 

1-877-870-5176 (toll-free) or

1-858-384-5517 (toll/international)

Pass Code: 387279

 

About Rosetta Stone

 

Rosetta Stone Inc. provides interactive solutions and cutting-edge technology that is changing the way the world learns languages. Rosetta Stone’s proprietary learning techniques are acclaimed for the power to unlock the natural language-learning ability in everyone. The company offers 30 languages, from the most commonly spoken, like English, Mandarin Chinese and Spanish, to the less widely used, like Swahili and Tagalog.  Rosetta Stone solutions are used by schools, businesses, global organizations, and millions of individuals in more than 150 countries throughout the world. The company was founded in 1992 on the core beliefs that learning a language should be natural and instinctive and that interactive technology can replicate and activate the immersion method powerfully for learners of any age. The company is based in Arlington, VA. For more information, visit RosettaStone.com.

 

6



 

“Rosetta Stone,” “TOTALe,” “ReFLEX” and other names used herein are registered trademarks or trademarks of Rosetta Stone Ltd. in the United States and other countries.

 

Cautionary Statement Regarding Forward-Looking Statements

 

Certain statements in this press release are forward-looking statements, including our guidance for future financial performance and operating targets and our long-term growth prospects.  In this context, forward-looking statements often address our expected future business and financial performance, and often contain words such as “project,” “believe,” “plan,” “expect,” “anticipate,” “estimate,” “intend,” “should,” “would,” “could,” “potentially,” “seek,” “may,” “likely,” or “will.”  These forward-looking statements reflect the company’s current views with respect to future events and are subject to certain risks, uncertainties, and assumptions.  A number of important factors could cause actual results or events to differ materially from those indicated by such forward-looking statements, including demand for language learning software; the advantages of our products, technology, brand and business model as compared to others; our ability to maintain effective internal controls or to remediate material weaknesses; our cash needs and expectations regarding cash flow from operations; our product development plans; the impact of our Version 4 TOTALe and ReFLEX products on our industry; the appeal and efficacy of Version 4 TOTALe and ReFLEX; our expectations regarding capturing lifetime value and a broader range of market segments through such offerings; our plans regarding expansion of our marketing initiatives and sales force; our international expansion plans; our plans regarding our kiosks and retail relationships; our plans regarding our Institutional business; the impact of any revisions to our pricing strategy; our ability to manage and grow our business and execute our business strategy; our financial performance; our actions to stabilize our business in the U.S. consumer market including realigning our cost structure and revitalizing our go-to-market strategy; our plans to transition our distribution to more online in the consumer space; adverse trends in general economic conditions and the other factors described more fully in the company’s filings with the U.S. Securities and Exchange Commission (SEC), including the company’s annual report on Form 10-K for the fiscal year  ended December 31, 2010, which is on file with the SEC.  The company assumes no obligation to update the information in this communication, except as otherwise required by law.  Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.

 

Rosetta Stone Inc.

 

 

Investor Contact:

 

Media Contact:

Steve Somers, CFA

 

Kristen Ingraham

703-387-5876

 

(212)-593-5801

ssomers@rosettastone.com

 

kristen@finnpartners.com

 

Source: Rosetta Stone Inc.

 

7



 

ROSETTA STONE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

Revenue:

 

 

 

 

 

 

 

 

 

Product

 

$

60,841

 

$

61,565

 

$

195,382

 

$

215,590

 

Subscription and service

 

19,686

 

12,715

 

73,067

 

43,278

 

Total revenue

 

80,527

 

74,280

 

268,449

 

258,868

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

Cost of product revenue

 

11,067

 

9,507

 

36,497

 

32,549

 

Cost of subscription and service revenue

 

3,758

 

2,819

 

12,619

 

6,450

 

Total cost of revenue

 

14,825

 

12,326

 

49,116

 

38,999

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

65,702

 

61,954

 

219,333

 

219,869

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Sales and marketing

 

43,316

 

38,984

 

161,491

 

130,879

 

Research and development

 

6,389

 

5,837

 

24,218

 

23,437

 

General and administrative

 

19,300

 

14,548

 

62,031

 

52,656

 

Total operating expenses

 

69,005

 

59,369

 

247,740

 

206,972

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

(3,303

)

2,585

 

(28,407

)

12,897

 

 

 

 

 

 

 

 

 

 

 

Other income and (expense):

 

 

 

 

 

 

 

 

 

Interest income

 

78

 

71

 

302

 

262

 

Interest expense

 

 

(42

)

(5

)

(66

)

Other income (expense)

 

60

 

(61

)

142

 

(220

)

Total other income (expense)

 

138

 

(32

)

439

 

(24

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(3,165

)

2,553

 

(27,968

)

12,873

 

Income tax provision (benefit)

 

1,814

 

(2,412

)

(7,980

)

(411

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,979

)

$

4,965

 

$

(19,988

)

$

13,284

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.24

)

$

0.24

 

$

(0.96

)

$

0.65

 

Diluted

 

$

(0.24

)

$

0.23

 

$

(0.96

)

$

0.63

 

 

 

 

 

 

 

 

 

 

 

Common shares and equivalents outstanding:

 

 

 

 

 

 

 

 

 

Basic weighted average shares

 

20,920

 

20,652

 

20,773

 

20,439

 

Diluted weighted average shares

 

20,920

 

21,265

 

20,773

 

21,187

 

 



 

ROSETTA STONE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

106,516

 

$

115,756

 

Restricted cash

 

74

 

85

 

Short term investments

 

9,711

 

6,410

 

Accounts receivable (net of allowance for doubtful accounts of $1,951 and $1,761, respectively)

 

51,997

 

48,056

 

Inventory

 

6,723

 

9,928

 

Prepaid expenses and other current assets

 

7,081

 

7,763

 

Income tax receivable

 

7,678

 

2,210

 

Deferred income taxes

 

10,985

 

11,159

 

Total current assets

 

200,765

 

201,367

 

 

 

 

 

 

 

Property and equipment, net

 

20,869

 

21,073

 

Goodwill

 

34,841

 

34,856

 

Intangible assets, net

 

10,865

 

10,948

 

Deferred income taxes

 

8,038

 

6,498

 

Other assets

 

1,803

 

1,732

 

Total assets

 

$

277,181

 

$

276,474

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

7,291

 

$

7,631

 

Accrued compensation

 

11,703

 

10,514

 

Other current liabilities

 

34,911

 

32,625

 

Deferred revenue

 

49,375

 

41,965

 

Total current liabilities

 

103,280

 

92,735

 

 

 

 

 

 

 

Deferred revenue

 

2,520

 

5,193

 

Other long-term liabilities

 

176

 

230

 

Total liabilities

 

105,976

 

98,158

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.001 par value; 10,000 and 10,000 authorized; zero and zero shares issued and outstanding September 30, 2011 and December 31, 2010

 

 

 

Non-designated common stock, $0.00005 par value, 190,000 and 190,000 shares authorized, 21,258 and 20,975 shares issued and outstanding at December 31, 2011 and December 31, 2010, respectively

 

2

 

2

 

Additional paid-in capital

 

151,823

 

139,022

 

Accumulated income

 

19,082

 

39,069

 

Accumulated other comprehensive income

 

298

 

223

 

Total stockholders’ equity

 

171,205

 

178,316

 

Total liabilities and stockholders’ equity

 

$

277,181

 

$

276,474

 

 



 

ROSETTA STONE INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Cash Flows From Operating Activities:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(4,979

)

4,965

 

(19,988

)

13,284

 

Adjustments to reconcile net income (loss) to cash provided by operating activities, net of business acquisitions

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

7,376

 

1,398

 

12,353

 

4,387

 

Bad debt expense

 

519

 

1,273

 

1,228

 

1,750

 

Depreciation and amortization

 

2,285

 

1,900

 

8,724

 

6,615

 

Deferred income tax benefit

 

(1,768

)

(5,331

)

(1,297

)

(6,057

)

Loss on sales of equipment

 

300

 

3

 

318

 

37

 

Net change in:

 

 

 

 

 

 

 

 

 

Restricted cash

 

(8

)

23

 

11

 

(30

)

Accounts receivable

 

(17,403

)

(2,910

)

(5,058

)

(12,260

)

Inventory

 

1,807

 

1,858

 

3,168

 

(935

)

Prepaid expenses and other current assets

 

(712

)

(1,797

)

659

 

(236

)

Income tax receivable

 

6,420

 

 

(5,812

)

(5,028

)

Other assets

 

183

 

(393

)

(25

)

(761

)

Accounts payable

 

(1,185

)

6,329

 

(447

)

5,987

 

Accrued compensation

 

2,662

 

2,611

 

1,200

 

(16

)

Other current liabilities

 

7,691

 

(4,618

)

3,979

 

6,106

 

Income tax payable

 

 

2,480

 

 

 

Excess tax benefit from stock options exercised

 

 

(35

)

(365

)

(1,377

)

Other long-term liabilities

 

(204

)

(264

)

(52

)

(789

)

Deferred revenue

 

4,407

 

7,582

 

4,777

 

21,029

 

Net cash provided by (used in) operating activities

 

7,391

 

15,074

 

3,373

 

31,706

 

 

 

 

 

 

 

 

 

 

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(2,032

)

(2,560

)

(9,940

)

(8,256

)

Purchases of available-for-sale securities

 

(1,500

)

(6,410

)

(75

)

(6,410

)

Acquisition, net of cash acquired

 

 

 

(225

)

(3,301

)

(225

)

Net cash used in investing activities

 

(3,532

)

(9,195

)

(13,316

)

(14,891

)

 

 

 

 

 

 

 

 

 

 

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

Proceeds from the exercise of stock options

 

161

 

345

 

800

 

2,387

 

Tax benefit of stock options exercised

 

 

35

 

365

 

1,377

 

Payments under capital lease obligations

 

(279

)

(364

)

(285

)

(367

)

Net cash provided by (used in) financing activities

 

(118

)

16

 

880

 

3,397

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

3,741

 

5,895

 

(9,063

)

20,212

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes in cash and cash equivalents

 

(292

)

47

 

(177

)

356

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

3,449

 

5,942

 

(9,240

)

20,568

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents—beginning of period

 

103,067

 

109,814

 

115,756

 

95,188

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents—end of period

 

$

106,516

 

$

115,756

 

$

106,516

 

$

115,756

 

 



 

ROSETTA STONE INC.

Reconciliation of Net Income (loss) to Operating EBITDA

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,979

)

$

4,965

 

$

(19,988

)

$

13,284

 

Interest (income)/expense, net

 

(78

)

(29

)

(297

)

(196

)

Income tax expense (benefit)

 

1,814

 

(2,412

)

(7,980

)

(411

)

Depreciation and amortization

 

2,285

 

1,900

 

8,724

 

6,615

 

Stock-based compensation

 

7,376

 

1,398

 

12,353

 

4,387

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

6,418

 

$

5,821

 

$

(7,188

)

$

23,679

 

 

 

 

 

 

 

 

 

 

 

Change in deferred revenue

 

4,307

 

7,535

 

4,737

 

21,052

 

 

 

 

 

 

 

 

 

 

 

Operating EBITDA

 

$

10,725

 

$

13,356

 

$

(2,451

)

$

44,731

 

 



 

ROSETTA STONE INC.

Reconciliation of Net Income (loss) to non-GAAP Net Income (loss)

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,979

)

$

4,965

 

$

(19,988

)

$

13,284

 

Stock-based compensation net of tax (1)

 

4,610

 

874

 

7,721

 

2,742

 

Amortization of intangibles net of tax (1)

 

9

 

11

 

53

 

36

 

Non-GAAP net income (loss)

 

$

(360

)

$

5,850

 

$

(12,214

)

$

16,062

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

 

(0.02

)

$

0.28

 

$

(0.59

)

$

0.79

 

Diluted

 

$

(0.02

)

$

0.28

 

$

(0.59

)

$

0.76

 

 

 

 

 

 

 

 

 

 

 

Common shares and equivalents outstanding:

 

 

 

 

 

 

 

 

 

Basic weighted average shares

 

20,920

 

20,652

 

20,773

 

20,439

 

Diluted weighted average shares

 

20,920

 

21,265

 

20,773

 

21,187

 

 


(1)  Non-GAAP tax rate of 37.5%