Attached files

file filename
8-K - 8-K - EPOCRATES INCa12-10967_18k.htm

Exhibit 99.1

 

 

GRAPHIC

 

CONTACT INFORMATION:

 

INVESTORS & MEDIA:

Erica Sniad Morgenstern

Senior Director, Public Relations and Communications

Epocrates, Inc.

(650) 227-6907

ir@epocrates.com

 

Epocrates Announces First Quarter 2012 Results

- Reaffirms 2012 Revenue Guidance and Announces Earnings Guidance

 

SAN MATEO, Calif. — May 1, 2012 — Epocrates, Inc. (NASDAQ: EPOC), a leading physician platform for clinical content, practice tools and health industry engagement, today reported its first quarter 2012 results and provided full year earnings guidance.

 

First Quarter 2012 Results

 

·                  Revenue for the quarter ended March 31, 2012 was $27.5 million compared to $29.2 million for the quarter ended March 31, 2011, a decrease of 6%.

 

·                  Income from continuing operations was $1.4 million for the first quarter of 2012, versus $0.2 million for the first quarter of 2011. On a dilutive basis, income from continuing operations per share was $0.06 for the first quarter of 2012 compared to a loss from continuing operations of negative $0.01 per share for the first quarter of 2011. On a non-GAAP dilutive basis, income from continuing operations per share was $0.09 and $0.12 for the quarters ended March 31, 2012 and 2011, respectively.

 

·                  Net loss was $1.4 million for the quarter ended March 31, 2012 versus $1.1 million for the quarter ended March 31, 2011. The net loss in Q1 2012 was impacted by decreased revenue and increased costs associated with discontinued operations, offset by a decrease in operating expenses. Following the previously disclosed strategic decision to discontinue the Epocrates EHR solution, the EHR business is presented as discontinued operations for both Q1 2012 and Q1 2011.

 

·                  Earnings before interest, taxes, non-cash and other items (“adjusted EBITDA”), as defined in the GAAP to non-GAAP reconciliation provided later in this release, was $4.7 million for the current period compared to adjusted EBITDA of $6.3 million in the prior year period. The decrease in adjusted EBITDA for the first quarter of 2012 was primarily attributable to decreased revenue coupled with an increase in cost of revenue, offset by lower operating expenses compared to the first quarter of 2011.

 

Balance Sheet Highlights

 

·                  Cash, cash equivalents and short-term investments totaled $81.6 million as of March 31, 2012.

 



 

Outlook for Full Year 2012

 

·                  Revenue is reaffirmed to be in the range of $105 to $115 million, representing a decrease of 7% to an increase of 1% over full year 2011 revenue.

 

·                  Adjusted EBITDA is expected to be $9.0 million to $12.0 million, or 9% to 10% of revenue. This would represent a decrease in adjusted EBITDA of 9% to 32% over adjusted EBITDA reported in 2011.

 

·                  Net loss is expected to be in the range of $2.3 to $4.3 million, and net loss per diluted share is expected to be between a negative $0.09 and a negative $0.16 per share based on approximately 26.0 million shares outstanding.

 

“Epocrates is in a strong position in the dynamic and evolving mHealth industry,” said Andy Hurd, Epocrates’ president and chief executive officer. “We are focused on growing the business by deepening our relationship with the Epocrates network that includes more than 50 percent of U.S. physicians.”

 

Earnings Call Information

 

Epocrates will host a conference call today beginning at 5:00 p.m. ET to discuss its first quarter 2012 results, followed by a question and answer session.

 

To participate in Epocrates’ live conference call and webcast, please dial (877) 398-9481 (domestic) or (760) 298-5095 (international) using conference code 62943507, or visit http://investor.epocrates.com. A replay of the call will be available at the same address.

 

About Epocrates, Inc.

 

Epocrates, Inc. (Nasdaq: EPOC) is a leading physician platform for clinical content, practice tools and health industry engagement at the point of care. The Epocrates network consists of more than one million healthcare professionals, including 50 percent of U.S. physicians, who routinely use its solutions and services. Epocrates’ portfolio includes top-ranked medical apps, such as the industry’s #1 most used mobile drug reference, and valuable manufacturer resources. Through these intuitive and reliable resources, Epocrates supports clinical decisions, helps improve physician workflow and impacts patient outcomes. For more information, please visit www.epocrates.com/company.

 

Epocrates is a trademark of Epocrates, Inc., registered in the U.S. and other countries.

 

Certain statements contained in this press release are forward-looking statements intended to qualify for the safe harbors from liability established by the Private Securities Litigation Reform Act of 1995. The words “believe,” “estimate,” “anticipate,” “plan,” “predict,” “may,” “hope,” “can,” “potential,” “will,” “should,” “expect,” “intend,” “is designed to,” “with the intent,” and the negative of these words or such other variations may identify statements as forward-looking statements, but their absence does not mean that a statement is not forward-looking. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. The forward-looking statements include uncertainties and risks including, among others: the inability to retain and expand the Epocrates physician network at the rate expected; unexpected

 



 

delays in delivering new products; lack of market acceptance of new products; the inability to maintain product quality and brand credibility; the inability to keep up with the technological advances within the marketplace and by competitors; the inability to realize estimates and guidance made by management with respect to Epocrates’ financial results; and other factors, including general economic conditions and regulatory developments not within Epocrates’ control. The factors discussed herein and expressed from time to time in Epocrates’ filings with the Securities and Exchange Commission could cause actual results and developments to be materially different from those expressed in or implied by such statements.  The forward-looking statements are made only as of the date of this press release, and except as required by law, Epocrates undertakes no obligation to publicly update its forward-looking statements to reflect subsequent events or circumstances. You should review the Epocrates’ filings, especially the risk factors contained in its most recent filings with the Securities and Exchange Commission on Form 10-K and Form 10-Q.

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - UNAUDITED

(in thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Subscription revenues

 

$

4,676

 

$

6,209

 

Interactive services revenues

 

22,855

 

22,968

 

Total revenues, net

 

27,531

 

29,177

 

 

 

 

 

 

 

Cost of subscription revenues

 

1,949

 

2,043

 

Cost of interactive services revenues

 

8,338

 

7,347

 

Total cost of revenues (1) 

 

10,287

 

9,390

 

 

 

 

 

 

 

Gross profit

 

17,244

 

19,787

 

 

 

 

 

 

 

Operating expenses (1):

 

 

 

 

 

Sales and marketing

 

6,082

 

7,121

 

Research and development

 

4,921

 

5,020

 

General and administrative

 

4,986

 

6,257

 

Change in fair value of contingent consideration

 

 

506

 

Facilities exit costs

 

 

560

 

Total operating expenses

 

15,989

 

19,464

 

 

 

 

 

 

 

Income from operations

 

1,255

 

323

 

 

 

 

 

 

 

Interest income

 

6

 

28

 

Other income, net

 

1

 

2

 

 

 

 

 

 

 

Income before income taxes

 

1,262

 

353

 

 

 

 

 

 

 

Benefit from (provision for) income taxes

 

141

 

(152

)

 

 

 

 

 

 

Income from continuing operations

 

1,403

 

201

 

Loss from discontinued operations, net of tax

 

(2,841

)

(1,326

)

Net loss

 

(1,438

)

(1,125

)

Unrealized losses on available-for-sale securities, net

 

(1

)

 

Comprehensive loss

 

(1,439

)

(1,125

)

 

 

 

 

 

 

Less: 8% dividend on preferred stock

 

 

294

 

 

 

 

 

 

 

Net loss attributable to common stockholders - basic and diluted

 

$

(1,438

)

$

(1,419

)

 

 

 

 

 

 

Net income (loss) per share - basic and diluted

 

 

 

 

 

Continuing operations

 

$

0.06

 

$

(0.01

)

Discontinued operations, net of tax

 

(0.12

)

(0.07

)

Net loss per share attributable to common stockholders

 

$

(0.06

)

$

(0.08

)

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

24,775

 

17,839

 

Weighted average common shares outstanding - diluted

 

25,258

 

20,146

 

 


(1)  Includes stock-based compensation in the following amounts:

 

Cost of revenues

 

$

49

 

$

107

 

Discontinued operations

 

11

 

 

Sales and marketing

 

202

 

747

 

Research and development

 

198

 

391

 

General and administrative

 

1,009

 

1,562

 

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED

(in thousands)

 

 

 

March 31, 2012

 

December 31, 2011

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

72,765

 

$

75,326

 

Short-term investments

 

8,878

 

9,897

 

Accounts receivable, net

 

23,127

 

22,748

 

Deferred tax asset

 

7,390

 

7,390

 

Prepaid expenses and other current assets

 

4,508

 

3,218

 

Total current assets

 

116,668

 

118,579

 

 

 

 

 

 

 

Property and equipment, net

 

7,554

 

7,283

 

Deferred tax asset, long-term

 

713

 

1,280

 

Goodwill

 

17,959

 

17,959

 

Other intangible assets, net

 

5,763

 

6,771

 

Other assets

 

354

 

352

 

Total assets

 

$

149,011

 

$

152,224

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

2,209

 

$

3,282

 

Deferred revenue

 

45,369

 

46,429

 

Other accrued liabilities

 

7,700

 

9,600

 

Total current liabilities

 

55,278

 

59,311

 

 

 

 

 

 

 

Deferred revenue, less current portion

 

8,565

 

8,088

 

Other liabilities

 

1,566

 

1,893

 

Total liabilities

 

65,409

 

69,292

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Common stock at par

 

25

 

24

 

Additional paid-in capital

 

131,346

 

129,238

 

Accumulated other comprehensive loss

 

(3

)

(2

)

Accumulated deficit

 

(47,766

)

(46,328

)

Total stockholders’ equity

 

83,602

 

82,932

 

Total liabilities and stockholders’ equity

 

$

149,011

 

$

152,224

 

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(in thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(1,438

)

$

(1,125

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

Stock-based compensation

 

1,469

 

2,807

 

Depreciation and amortization

 

964

 

992

 

Amortization of intangible assets

 

1,008

 

1,030

 

Allowance for doubtful accounts and sales returns reserve

 

(14

)

70

 

Change in fair value of contingent consideration

 

 

301

 

Facilities exit costs

 

 

560

 

Changes in assets and liabilities, net of effect of acquisitions:

 

 

 

 

 

Accounts receivable

 

(365

)

(350

)

Deferred tax asset, current and noncurrent

 

240

 

 

Prepaid expenses and other assets

 

(1,292

)

(1,403

)

Accounts payable

 

(865

)

(936

)

Deferred revenue

 

(583

)

3,970

 

Other accrued liabilities and other payables

 

(1,953

)

338

 

Net cash (used in) provided by operating activities

 

(2,829

)

6,254

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property and equipment

 

(1,691

)

(2,711

)

Purchase of short-term investments

 

(1,482

)

(5,509

)

Sale of short-term investments

 

 

500

 

Maturity of short-term investments

 

2,500

 

7,950

 

Net cash (used in) provided by investing activities

 

(673

)

230

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Net proceeds from issuance of common stock

 

 

64,208

 

Proceeds from exercise of common stock options

 

941

 

326

 

Payment of accrued dividends on Series B mandatorily redeemable convertible preferred stock

 

 

(29,586

)

Net cash provided by financing activities

 

941

 

34,948

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(2,561

)

41,432

 

Cash and cash equivalents at beginning of period

 

75,326

 

35,987

 

Cash and cash equivalents at end of period

 

$

72,765

 

$

77,419

 

 



 

Use of non-GAAP Financial Measures

 

To supplement Epocrates’ consolidated financial statements presented on a U.S. generally accepted accounting principles (“GAAP”) basis, Epocrates uses non-GAAP measures of adjusted EBITDA, gross profit, gross margin, net income (loss) and net income (loss) per share, which are adjusted to exclude certain costs, expenses, gains and losses Epocrates believes are appropriate to enhance an overall understanding of its past and future financial performance. These adjustments to current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Epocrates’ underlying operational results and trends and its marketplace performance. In addition, these adjusted non-GAAP results are among the information management uses as a basis for planning and forecasting for future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with GAAP.

 

Adjusted EBITDA is not a measure of liquidity calculated in accordance with GAAP, and should be viewed as a supplement to—not a substitute for—results of operations presented on a GAAP basis. Adjusted EBITDA does not purport to represent cash flow provided by, or used in, operating activities as defined by GAAP. Epocrates’ Condensed Consolidated Statements of Cash Flows presents its cash flow activity in accordance with GAAP. Furthermore, adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.

 

Epocrates believes adjusted EBITDA, adjusted net income, adjusted net income per share, adjusted gross profit and adjusted gross margin are used by and are useful to investors and other users of its financial statements in evaluating its operating performance because it provides them with additional tools to compare business performance across companies and across periods. Epocrates believes that:

 

·                  EBITDA is widely used by investors to measure a company’s operating performance without regard to such items as non-recurring items, interest (income) expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired;

 



 

·                  investors commonly adjust EBITDA information to eliminate the effect of stock-based compensation expenses and other charges, which can vary widely from company to company and impair comparability; and

 

·                  adjusted net income, adjusted net income per share and adjusted gross profit/gross margin eliminate the effect of non-recurring and non-cash charges, which can vary widely from company to company and impair comparability year over year and across companies.

 

Epocrates management uses adjusted EBITDA, adjusted net income, adjusted net income per share, adjusted gross profit and adjusted gross margin:

 

·                  as measures of operating performance to assist in comparing performance from period to period on a consistent basis;

 

·                  as measures for planning and forecasting overall expectations and for evaluating actual results against such expectations; and

 

·                  in communications with the Board of Directors, stockholders, analysts and investors concerning Epocrates’ financial performance.

 

Additionally, Epocrates management uses adjusted EBITDA as a significant performance measurement included in its bonus plan.

 

The tables that follow set forth a reconciliation of net (loss) income to adjusted net (loss) income and adjusted EBITDA. These tables also show a reconciliation of gross profit and gross margin from a GAAP to a non-GAAP basis.

 



 

 

EPOCRATES, INC.

RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED NET INCOME AND ADJUSTED EBITDA

(dollars in thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2012

 

2011

 

 

 

Earnings

 

Gross Profit

 

Gross Margin

 

Earnings

 

Gross Profit

 

Gross Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss, as reported

 

$

(1,438

)

$

17,244

 

62.6

%

$

(1,125

)

$

19,787

 

67.8

%

Loss from discontinued operations, net of tax

 

(2,841

)

 

 

 

 

(1,326

)

 

 

 

 

Net income from continuing operations

 

$

1,403

 

 

 

 

 

$

201

 

 

 

 

 

Less: accrued dividend on Series B plus 8% dividend on Series A and Series C stock

 

 

 

 

 

 

 

(294

)

 

 

 

 

Net loss from continuing operations attributable to common stockholders

 

 

 

 

 

 

 

$

(93

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangible assets related to core business *

 

1,008

 

1,008

 

 

 

1,028

 

1,028

 

 

 

Stock-based compensation *

 

1,458

 

49

 

 

 

2,807

 

107

 

 

 

Change in fair value of contingent consideration * (1)

 

 

 

 

 

506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Tax adjustment (2)

 

(1,483

)

 

 

 

 

(1,773

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations, as adjusted

 

$

2,386

 

$

18,301

 

66.5

%

$

2,475

 

$

20,922

 

71.7

%

Loss from discontinued operations, net of tax

 

(2,841

)

 

 

 

 

(1,326

)

 

 

 

 

Net (loss) income, as adjusted

 

$

(455

)

 

 

 

 

$

1,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss, as reported

 

$

(1,438

)

 

 

 

 

$

(1,125

)

 

 

 

 

Loss from discontinued operations, net of tax

 

(2,841

)

 

 

 

 

(1,326

)

 

 

 

 

Net income from continuing operations

 

$

1,403

 

 

 

 

 

$

201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: (Income) expenses unrelated to core business activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(6

)

 

 

 

 

(28

)

 

 

 

 

Other (income) expense, net

 

(1

)

 

 

 

 

(2

)

 

 

 

 

(Benefit from) provision for income taxes

 

(141

)

 

 

 

 

152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Non-recurring and non-cash charges (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense (including intangible assets) related to core business

 

1,956

 

 

 

 

 

2,018

 

 

 

 

 

Stock-based compensation

 

1,458

 

 

 

 

 

2,807

 

 

 

 

 

Change in fair value of contingent consideration (1)

 

 

 

 

 

 

506

 

 

 

 

 

Facilities exit costs

 

 

 

 

 

 

560

 

 

 

 

 

Other

 

 

 

 

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

4,669

 

 

 

 

 

$

6,326

 

 

 

 

 

 


(1) For the three months ended March 31, 2011, represents an expense of $506 from the write-down of the contingent consideration liability related to an earn-out agreement with the sellers of Caretools, Inc., a company that Epocrates acquired in 2010.

 

(2) 2012 Non-GAAP net income reflects a provision for income tax rate of 36%, which is our current projected long-term rate. 2011 Non-GAAP net income reflects a provision for income tax rate of 41%, which was our projected long-term rate in fiscal year 2011. The calculation of these adjustments is as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2012

 

2011

 

(Loss) income before income taxes

 

1,262

 

353

 

Add: Non-GAAP adjustments (indicated by *)

 

2,466

 

4,341

 

Non-GAAP income before income taxes

 

3,728

 

4,694

 

Effective income tax rate

 

36

%

41

%

Non-GAAP tax provision (Non-GAAP income before income taxes multiplied by the effective income tax rate)

 

1,342

 

1,925

 

(Benefit from) provision for income taxes

 

(141

)

152

 

Non-GAAP tax adjustment (calculated as (benefit from) provision for income taxes less non-GAAP tax provision)

 

(1,483

)

(1,773

)

 

Note: prior period amounts have been revised to conform to the current period presentation.

 

The table that follows sets forth a reconciliation of net (loss) income per diluted common share to adjusted net income per diluted common share.

 



 

 

EPOCRATES, INC.

RECONCILIATION OF NET (LOSS) INCOME PER DILUTED COMMON SHARE TO ADJUSTED NET INCOME PER DILUTED COMMON SHARE

(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

2012

 

2011

 

GAAP net income (loss) per diluted common share

 

 

 

 

 

Income from continuing operations

 

$

1,403

 

$

201

 

Loss from discontinued operations, net of tax

 

(2,841

)

(1,326

)

Net loss

 

$

(1,438

)

$

(1,125

)

Less: Accrued dividend on Series B mandatorily redeemable convertible preferred stock plus an 8% non-cumulative dividend on Series A and Series C mandatorily redeemable convertible preferred stock *

 

 

294

 

Net loss attributable to common stockholders

 

$

(1,438

)

$

(1,419

)

 

 

 

 

 

 

Divided by:

 

 

 

 

 

Weighted average number of common shares outstanding - basic **

 

24,775

 

17,839

 

Weighted average number of common shares outstanding - diluted

 

25,258

 

20,146

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

Continuing operations

 

$

0.06

 

$

(0.01

)

Discontinued operations, net of tax

 

(0.12

)

(0.07

)

Net loss per share attributable to common stockholders

 

$

(0.06

)

$

(0.08

)

 

 

 

 

 

 

Non-GAAP net income (loss) per diluted common share

 

 

 

 

 

Income from continuing operations

 

$

1,403

 

$

201

 

Loss from discontinued operations, net of tax

 

(2,841

)

(1,326

)

Net loss

 

$

(1,438

)

$

(1,125

)

Less: Accrued dividend on Series B mandatorily redeemable convertible preferred stock plus an 8% non-cumulative dividend on Series A and Series C mandatorily redeemable convertible preferred stock *

 

 

294

 

Net loss attributable to common stockholders

 

$

(1,438

)

$

(1,419

)

 

 

 

 

 

 

Income from continuing operations, as adjusted

 

$

2,386

 

$

2,475

 

Loss from discontinued operations, net of tax

 

(2,841

)

(1,326

)

Net (loss) income, as adjusted

 

$

(455

)

$

1,149

 

 

 

 

 

 

 

Divided by:

 

 

 

 

 

Weighted average number of common shares outstanding - basic **

 

24,775

 

17,839

 

Weighted average number of common shares outstanding - diluted

 

25,258

 

20,146

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

Continuing operations

 

$

0.09

 

$

0.12

 

Discontinued operations, net of tax

 

(0.12

)

(0.07

)

Net loss per share attributable to common stockholders

 

$

(0.02

)

$

0.06

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

Weighted average number of common shares outstanding - basic

 

24,775

 

17,839

 

Add: dilutive effect of conversion of outstanding stock options, restricted stock units and warrants

 

483

 

2,307

 

Weighted average number of common shares outstanding - diluted

 

25,258

 

20,146

 

 


* The accrued dividend on Series B mandatorily redeemable convertible preferred stock and 8% non-cumulative dividend on Series A and Series C mandatorily redeemable convertible preferred stock is used in the calculations of income from continuing operations (GAAP and non-GAAP basis) and net (loss) income (GAAP and non-GAAP basis). Accordingly, per share calculations for continuing operations (GAAP and non-GAAP basis) and net (loss) income (GAAP and non-GAAP basis) adjust for the effect of these dividends.

 

** In accordance with U.S. GAAP, Epocrates does not include dilutive securities in its calculations of per share loss from discontinued operations, net of tax, net loss on a GAAP basis and net loss on a non-GAAP basis.  Accordingly, the denominator used in these calculations is the weighted average number of common shares outstanding - basic.

 

Note: each per share calculation is computed independently for each component of net income (loss) per share presented. Accordingly, the sum of the income (loss) per share components may not agree with the calculated total net loss per share.