UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant
to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 6, 2014
QUINSTREET, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware |
|
001-34628 |
|
77-0512121 |
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(I.R.S. Employer
Identification No.) |
950 Tower Lane, 6th Floor
Foster City, CA 94404
(Address of principal executive offices and zip code)
Registrants telephone number, including area code: (650) 578-7700
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:
¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On August 12, 2014, QuinStreet, Inc. (the Company) issued a press release announcing its financial results for its fourth fiscal quarter ended
June 30, 2014. A copy of this press release titled QuinStreet Reports Financial Results for Fourth Quarter and Fiscal Year 2014 is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
Item 5.02. Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of
Certain Officers.
Effective August 6, 2014, the board of directors (the Board) of the Company appointed Marjorie Sennett as a class
III director to hold office until the Companys 2015 annual meeting of stockholders, or until her earlier resignation or removal. As compensation for her service on the Board, Ms. Sennett will receive the Companys standard
compensation for non-employee directors.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
The following exhibit is filed herewith:
|
|
|
Exhibit
Number |
|
Description |
|
|
99.1 |
|
Press release dated August 12, 2014 titled QuinStreet Reports Financial Results for Fourth Quarter and Fiscal Year 2014 |
The information contained in Items 2.02, 9.01 and the exhibits furnished in this report shall not be deemed filed
for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the Securities Act), or the
Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC. |
|
|
|
|
Dated: August 12, 2014 |
|
|
|
By: |
|
/s/ Douglas Valenti |
|
|
|
|
|
|
Douglas Valenti |
|
|
|
|
|
|
Chief Executive Officer |
INDEX TO EXHIBITS
|
|
|
Exhibit
Number |
|
Description |
|
|
99.1 |
|
Press release dated August 12, 2014 titled QuinStreet Reports Financial Results for Fourth Quarter and Fiscal Year 2014 |
The information contained in Items 2.02, 9.01 and the exhibits furnished in this report shall not be deemed filed
for purposes of Section 18 of the Exchange Act, or incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Exhibit 99.1
QuinStreet Reports Financial Results for Fourth Quarter and Fiscal Year 2014
FOSTER CITY, CA August 12, 2014 QuinStreet, Inc. (Nasdaq: QNST), a leader in performance marketing online, today announced financial
results for the fourth quarter and fiscal year ended June 30, 2014.
For the fourth quarter, the Company reported revenue of $67.6 million and
adjusted EBITDA of $1.8 million, or 3% of revenue. For the fiscal year, the Company reported revenue of $282.5 million and adjusted EBITDA of $24.2 million, or 9% of revenue.
Adjusted net income for the fourth quarter was $0.5 million, or $0.01 per diluted share, and GAAP net loss was $6.0 million, or $(0.14) per share. GAAP net
income and GAAP EPS results are preliminary and subject to change based upon the conclusion of goodwill impairment testing triggered by the Companys recent stock price.
Adjusted net income for the fiscal year was $9.8 million, or $0.22 per diluted share, and GAAP net loss was $53.7 million, or $(1.23) per share. Adjusted net
income excludes stock-based compensation expense, amortization of intangible assets, impairment of goodwill and tax valuation allowance, net of estimated tax.
During the fiscal year, the Company generated $18 million in cash flow from operations and closed the year with $123 million in cash and marketable securities
and $46 million in net cash.
Fiscal Q4 revenue came in just above the outlook we provided last quarter, commented QuinStreet CEO Doug
Valenti, QuinStreet CEO. EBITDA was 3% of revenue, in line with the outlook we provided for single digits and consistent with management expectations. EBITDA margin reflected our aggressive investments in new products, media and marketing as
discussed on our last call. Those investments are clearly beginning to pay off. In auto insurance, almost 50% of revenue is already coming from the recently launched new products. The products are driving renewed positive momentum and have
significantly increased our growth opportunities in that important market. We now expect double-digit sequential growth in auto insurance revenue in the September quarter (fiscal Q1), and year-over-year growth beginning in the December quarter
(fiscal Q2). Further, we expect revenue in all of our Financial Services client groups auto insurance, mortgage, credit cards, health and life insurance, and deposit accounts to grow sequentially in the September quarter, the first
time that has happened in five years. We also expect our Financial Services Client vertical in total to grow year over year beginning in the December quarter.
Company revenue in fiscal Q1 is expected to be back over $70 million and to come in at approximately $71 million. EBITDA margin will continue to be
positive and in the low single digits for the next couple of quarters as we continue to transform the business and to invest in revenue growth initiatives, especially in auto insurance. Performance marketing is a big and important opportunity. We
are seeing good success in our initiatives to diversify and expand our media, products and client footprint in that important market. Our investments in those initiatives are key to returning the business to year-over-year growth. Margins will
re-expand with the return of top line growth and as we wind down this heavy investment period, concluded Valenti.
Reconciliations of adjusted net
income to net loss, adjusted EBITDA to net loss and normalized free cash flow to net cash provided by operating activities are included in the accompanying tables.
Conference Call Today at 2:00 p.m. PT
QuinStreet will host a conference call and corresponding live webcast at 2:00 p.m. PT today. To access the conference call, dial +1 (719) 325-2177
for the U.S. and Canada and +1 (888) 389-5988 for international callers. The webcast will be available live on the investor relations section of the Companys website at http://investor.quinstreet.com, and via replay beginning
approximately two hours after the completion of the call until the Companys announcement of its financial results for the next quarter. An audio replay of the call will also be available to investors beginning at approximately 5:00 p.m. PT on
August 12, 2014 by dialing +1 (719) 457-0820 in the U.S. and Canada, or +1 (888) 203-1112 for international callers, using passcode 2618268#. This press release, the financial tables, as well as other supplemental financial information are
also available on the investor relations section of the Companys website at http://investor.quinstreet.com.
Goodwill Impairment
Test
QuinStreets public market capitalization sustained a decline after June 30, 2014, to a value below the net book carrying value of
the Companys equity. As a result, the Company determined that this triggered the necessity to conduct step one of a goodwill impairment test as described under GAAP. This test is currently in progress and the Company has not
concluded as to whether goodwill, which had a carrying value of $150 million as of June 30, 2014, was impaired for the
fourth quarter of fiscal 2014. Prior to filing its Form 10-K for fiscal 2014, the Company expects to complete the step one impairment test. If the result of the step one analysis indicates
an impairment, the Company will complete a step two evaluation prior to filing its Form 10-K to determine the amount of the non-cash impairment charge, if any. The Companys evaluation could result in a non-cash impairment charge for a
substantial portion of the book value of goodwill, which would negatively affect GAAP net income, although revenue and cash flow from operations would not be affected.
Non-GAAP Financial Measures
This release and the
accompanying tables include a discussion of adjusted EBITDA, adjusted net income, adjusted diluted net income per share, free cash flow and normalized free cash flow, all of which are non-GAAP financial measures that are provided as a complement to
results provided in accordance with accounting principles generally accepted in the United States of America (GAAP). The term adjusted EBITDA refers to a financial measure that we define as net (loss) income less (benefit
from) provision for taxes, depreciation expense, amortization expense, stock-based compensation expense, interest and other income (expense), net, and impairment of goodwill. The term adjusted net income refers to a financial measure
that we define as net (loss) income adjusted for amortization expense, stock-based compensation expense, impairment of goodwill and tax valuation allowance, net of estimated taxes. The term adjusted diluted net income per share refers to
a financial measure that we define as adjusted net income divided by weighted average diluted shares outstanding. The term free cash flow refers to a financial measure that we define as net cash provided by operating activities, less
capital expenditures and internal software development costs. Normalized free cash flow refers to free cash flow adjusted for changes in operating assets and liabilities net of estimated taxes related to impairment of goodwill, tax
valuation allowance and the impact from excess tax benefits from stock-based compensation. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or
superior to, GAAP results. In addition, our definition of adjusted EBITDA, adjusted net income, adjusted diluted net income per share, free cash flow and normalized free cash flow may not be comparable to the definitions as reported by other
companies.
We believe adjusted EBITDA, adjusted net income, adjusted diluted net income per share, free cash flow and normalized free cash flow are
relevant and useful information because they provide us and investors with additional measurements to analyze the Companys operating performance.
Adjusted EBITDA is part of our internal management reporting and planning process and one of the primary measures used by our management to evaluate the
operating performance of our business, as well as potential acquisitions. Adjusted EBITDA is useful to us and investors because it provides information related to the Companys ability to provide cash flow for acquisitions, capital expenditures
and working capital requirements. Internally, adjusted EBITDA is used by management for planning purposes, including preparation of internal budgets; to allocate resources; to evaluate the effectiveness of operational strategies; and to evaluate the
Companys capacity to fund acquisitions and capital expenditures as well as the capacity to service debt. Adjusted EBITDA is used as a key financial metric in senior managements annual incentive compensation program. The Company believes
that analysts and investors use adjusted EBITDA as a supplemental measurement to evaluate the overall operating performance of companies in its industry and use adjusted EBITDA multiples as a metric for analyzing company valuations. It is also an
element of certain maintenance covenants under our debt agreements.
Adjusted net income and adjusted diluted net income per share are useful to us and
investors because they present an additional measurement of our financial performance, taking into account depreciation, which we believe is an ongoing cost of doing business, but excluding the impact of certain non-cash expenses (stock-based
compensation, amortization of intangible assets, impairment of goodwill and tax valuation allowance). The Company believes that analysts and investors use adjusted net income and adjusted diluted net income per share as supplemental measures to
evaluate the overall operating performance of companies in our industry.
Free cash flow is useful to investors and us because it represents the cash that
our business generates from operations, before taking into account cash movements that are non-operational, and is a metric commonly used in our industry to understand the underlying cash generating capacity of a companys financial model.
Normalized free cash flow is useful as it removes the fluctuations in operating assets and liabilities that occur in any given quarter due to the timing of payments and therefore helps investors understand the underlying cash flow of the business as
a quarterly metric and the cash flow generation potential of the business model. The Company believes that analysts and investors use free cash flow multiples as a metric for analyzing company valuations in our industry.
We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial
measures will provide consistency in our financial reporting. A reconciliation of these non-GAAP measures to GAAP is provided in the accompanying tables.
Legal Notice Regarding Forward Looking Statements
This press release and its attachments contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 that
involve risks and uncertainties. Words such as estimate, will, believe, intend, potential and similar expressions are intended to identify forward-looking statements. These forward-looking
statements include the statements in quotations from management in this press release, as well as any statements regarding the Companys anticipated financial results, growth and strategic and operational plans and results of analyses on
impairment charges. The Companys actual results may differ materially from those anticipated in these forward-looking statements. Factors that may contribute to such differences include, but are not limited to: the Companys ability to
return to growth and profitability; the impact of changes in government regulation and industry standards; the Companys ability to maintain and increase the number of visitors to its websites and to convert those visitors and those to its
third-party publishers websites into client prospects in a cost-effective manner; the impact of the current economic climate on the Companys business; the Companys ability to access and monetize Internet users on mobile devices;
the Companys ability to attract and retain qualified executives and employees; the Companys ability to compete effectively against others in the online marketing and media industry both for client budget and access to third-party media;
the Companys ability to identify and manage acquisitions; and the impact and costs of any alleged failure by the Company to comply with government regulations and industry standards. More information about potential factors that could affect
the Companys business and financial results is contained in the Companys annual reports on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission (SEC). Additional information will
also be set forth in the Companys annual report on Form 10-K for the fiscal year ended June 30, 2014, which will be filed with the SEC. The Company does not intend and undertakes no duty to release publicly any updates or revisions to any
forward-looking statements contained herein.
About QuinStreet
QuinStreet, Inc. (Nasdaq: QNST) is one of the largest Internet performance marketing and media companies in the world. QuinStreet is committed to providing
consumers and businesses with the information they need to research, find and select the products, services and brands that meet their needs. For more information, please visit www.QuinStreet.com.
Investor Contact:
The Blueshirt Group for
QuinStreet
Erica Abrams
(415) 217-5864
erica@blueshirtgroup.com
QUINSTREET, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (1)
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
84,177 |
|
|
$ |
90,117 |
|
Marketable securities |
|
|
38,630 |
|
|
|
37,847 |
|
Accounts receivable, net |
|
|
41,979 |
|
|
|
38,391 |
|
Deferred tax assets |
|
|
399 |
|
|
|
6,753 |
|
Prepaid expenses and other assets |
|
|
11,608 |
|
|
|
4,623 |
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
176,793 |
|
|
|
177,731 |
|
|
|
|
Property and equipment, net |
|
|
11,126 |
|
|
|
9,707 |
|
Goodwill |
|
|
149,861 |
|
|
|
150,456 |
|
Other intangible assets, net |
|
|
31,441 |
|
|
|
50,486 |
|
Deferred tax assets, noncurrent |
|
|
4 |
|
|
|
40,289 |
|
Other assets, noncurrent |
|
|
457 |
|
|
|
878 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
369,682 |
|
|
$ |
429,547 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
19,517 |
|
|
$ |
18,722 |
|
Accrued liabilities |
|
|
27,854 |
|
|
|
30,903 |
|
Deferred revenue |
|
|
1,175 |
|
|
|
1,638 |
|
Debt |
|
|
17,698 |
|
|
|
15,428 |
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
66,244 |
|
|
|
66,691 |
|
|
|
|
Deferred revenue, noncurrent |
|
|
|
|
|
|
239 |
|
Debt, noncurrent |
|
|
59,565 |
|
|
|
77,249 |
|
Other liabilities, noncurrent |
|
|
6,004 |
|
|
|
6,473 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
131,813 |
|
|
|
150,652 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
44 |
|
|
|
43 |
|
Additional paid-in capital |
|
|
239,558 |
|
|
|
226,857 |
|
Accumulated other comprehensive loss |
|
|
(1,054 |
) |
|
|
(1,012 |
) |
(Accumulated deficit) retained earnings |
|
|
(679 |
) |
|
|
53,007 |
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
237,869 |
|
|
|
278,895 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
369,682 |
|
|
$ |
429,547 |
|
|
|
|
|
|
|
|
|
|
(1) |
Results are preliminary as of August 12, 2014, subject to change based upon the conclusion of goodwill impairment testing triggered by the Companys recent stock price decline. See Goodwill Impairment
Test above for further detail. |
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (1)
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Fiscal Year Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
Net revenue |
|
$ |
67,555 |
|
|
$ |
75,707 |
|
|
$ |
282,549 |
|
|
$ |
305,101 |
|
Cost of revenue (2) |
|
|
60,553 |
|
|
|
60,826 |
|
|
|
241,907 |
|
|
|
251,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
7,002 |
|
|
|
14,881 |
|
|
|
40,642 |
|
|
|
53,510 |
|
Operating expenses: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
4,754 |
|
|
|
4,760 |
|
|
|
19,548 |
|
|
|
19,048 |
|
Sales and marketing |
|
|
4,689 |
|
|
|
3,835 |
|
|
|
16,385 |
|
|
|
14,705 |
|
General and administrative |
|
|
4,217 |
|
|
|
3,887 |
|
|
|
17,046 |
|
|
|
16,226 |
|
Impairment of goodwill |
|
|
1,231 |
|
|
|
|
|
|
|
1,231 |
|
|
|
92,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income |
|
|
(7,889 |
) |
|
|
2,399 |
|
|
|
(13,568 |
) |
|
|
(88,819 |
) |
Interest income |
|
|
31 |
|
|
|
31 |
|
|
|
115 |
|
|
|
115 |
|
Interest expense |
|
|
(912 |
) |
|
|
(1,024 |
) |
|
|
(3,825 |
) |
|
|
(5,200 |
) |
Other income (expense), net |
|
|
1,544 |
|
|
|
(72 |
) |
|
|
1,493 |
|
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes |
|
|
(7,226 |
) |
|
|
1,334 |
|
|
|
(15,785 |
) |
|
|
(93,973 |
) |
Benefit from (provision for) taxes |
|
|
1,181 |
|
|
|
(2,916 |
) |
|
|
(37,901 |
) |
|
|
26,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(6,045 |
) |
|
$ |
(1,582 |
) |
|
$ |
(53,686 |
) |
|
$ |
(67,372 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.14 |
) |
|
$ |
(0.04 |
) |
|
$ |
(1.23 |
) |
|
$ |
(1.57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.14 |
) |
|
$ |
(0.04 |
) |
|
$ |
(1.23 |
) |
|
$ |
(1.57 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
43,823 |
|
|
|
42,872 |
|
|
|
43,528 |
|
|
|
42,816 |
|
Diluted |
|
|
43,823 |
|
|
|
42,872 |
|
|
|
43,528 |
|
|
|
42,816 |
|
(1) Results are
preliminary as of August 12, 2014, subject to change based upon the conclusion of goodwill impairment testing triggered by the Companys recent stock price decline. See Goodwill Impairment Test above for further
detail. |
|
(2) Cost of revenue and
operating expenses include stock-based compensation expense as follows: |
|
|
|
|
|
|
Cost of revenue |
|
$ |
577 |
|
|
$ |
1,034 |
|
|
$ |
2,767 |
|
|
$ |
3,930 |
|
Product development |
|
|
536 |
|
|
|
709 |
|
|
|
2,429 |
|
|
|
2,765 |
|
Sales and marketing |
|
|
742 |
|
|
|
860 |
|
|
|
2,937 |
|
|
|
3,264 |
|
General and administrative |
|
|
463 |
|
|
|
600 |
|
|
|
2,296 |
|
|
|
2,057 |
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Fiscal Year Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(6,045 |
) |
|
$ |
(1,582 |
) |
|
$ |
(53,686 |
) |
|
$ |
(67,372 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,142 |
|
|
|
6,659 |
|
|
|
26,097 |
|
|
|
32,325 |
|
Impairment of goodwill |
|
|
1,231 |
|
|
|
|
|
|
|
1,231 |
|
|
|
92,350 |
|
Write-off of bank loan upfront fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
680 |
|
Provision for sales returns and doubtful accounts receivable |
|
|
320 |
|
|
|
(206 |
) |
|
|
(104 |
) |
|
|
(781 |
) |
Stock-based compensation |
|
|
2,318 |
|
|
|
3,203 |
|
|
|
10,429 |
|
|
|
12,016 |
|
Excess tax benefits from stock-based compensation |
|
|
(149 |
) |
|
|
(96 |
) |
|
|
(543 |
) |
|
|
(156 |
) |
Other adjustments, net |
|
|
(1,267 |
) |
|
|
47 |
|
|
|
(1,117 |
) |
|
|
146 |
|
Changes in assets and liabilities, net of effects of acquisition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(286 |
) |
|
|
6,690 |
|
|
|
(3,484 |
) |
|
|
15,309 |
|
Prepaid expenses and other assets |
|
|
(3,214 |
) |
|
|
5,371 |
|
|
|
(6,617 |
) |
|
|
3,344 |
|
Deferred taxes |
|
|
4,790 |
|
|
|
(1,844 |
) |
|
|
46,728 |
|
|
|
(30,758 |
) |
Accounts payable |
|
|
(329 |
) |
|
|
1,398 |
|
|
|
539 |
|
|
|
(4,582 |
) |
Accrued liabilities |
|
|
1,670 |
|
|
|
192 |
|
|
|
(161 |
) |
|
|
(1,382 |
) |
Deferred revenue |
|
|
(56 |
) |
|
|
(60 |
) |
|
|
(702 |
) |
|
|
(725 |
) |
Other liabilities, noncurrent |
|
|
(34 |
) |
|
|
(39 |
) |
|
|
(558 |
) |
|
|
251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
5,091 |
|
|
|
19,733 |
|
|
|
18,052 |
|
|
|
50,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(776 |
) |
|
|
(215 |
) |
|
|
(5,455 |
) |
|
|
(1,341 |
) |
Business acquisition |
|
|
|
|
|
|
|
|
|
|
(875 |
) |
|
|
|
|
Other intangibles |
|
|
(1 |
) |
|
|
(15 |
) |
|
|
(2,816 |
) |
|
|
(2,515 |
) |
Internal software development costs |
|
|
(593 |
) |
|
|
(698 |
) |
|
|
(2,494 |
) |
|
|
(2,511 |
) |
Purchases of marketable securities |
|
|
(14,380 |
) |
|
|
(10,931 |
) |
|
|
(50,770 |
) |
|
|
(51,030 |
) |
Proceeds from sales and maturities of marketable securities |
|
|
13,948 |
|
|
|
11,135 |
|
|
|
49,768 |
|
|
|
49,911 |
|
Other investing activities |
|
|
1,911 |
|
|
|
2 |
|
|
|
1,911 |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
109 |
|
|
|
(722 |
) |
|
|
(10,731 |
) |
|
|
(7,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise of common stock options |
|
|
1,395 |
|
|
|
141 |
|
|
|
3,654 |
|
|
|
457 |
|
Principal payments on bank debt |
|
|
(3,750 |
) |
|
|
(2,500 |
) |
|
|
(12,500 |
) |
|
|
(7,500 |
) |
Payment of bank loan upfront fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(200 |
) |
Principal payments on acquisition-related notes payable |
|
|
(354 |
) |
|
|
(2,280 |
) |
|
|
(2,953 |
) |
|
|
(8,128 |
) |
Excess tax benefits from stock-based compensation |
|
|
149 |
|
|
|
96 |
|
|
|
543 |
|
|
|
156 |
|
Withholding taxes related to restricted stock net share settlement |
|
|
(198 |
) |
|
|
(53 |
) |
|
|
(1,958 |
) |
|
|
(244 |
) |
Repurchases of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,157 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(2,758 |
) |
|
|
(4,596 |
) |
|
|
(13,214 |
) |
|
|
(21,616 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(8 |
) |
|
|
(10 |
) |
|
|
(47 |
) |
|
|
6 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
2,434 |
|
|
|
14,405 |
|
|
|
(5,940 |
) |
|
|
21,586 |
|
Cash and cash equivalents at beginning of period |
|
|
81,743 |
|
|
|
75,712 |
|
|
|
90,117 |
|
|
|
68,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
84,177 |
|
|
$ |
90,117 |
|
|
$ |
84,177 |
|
|
$ |
90,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET LOSS TO
ADJUSTED NET INCOME
(In
thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Fiscal Year Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
Net loss |
|
$ |
(6,045 |
) |
|
$ |
(1,582 |
) |
|
$ |
(53,686 |
) |
|
$ |
(67,372 |
) |
Amortization of intangible assets |
|
|
4,477 |
|
|
|
5,280 |
|
|
|
19,588 |
|
|
|
26,855 |
|
Stock-based compensation |
|
|
2,318 |
|
|
|
3,203 |
|
|
|
10,429 |
|
|
|
12,016 |
|
Impairment of goodwill |
|
|
1,231 |
|
|
|
|
|
|
|
1,231 |
|
|
|
92,350 |
|
Tax valuation allowance |
|
|
277 |
|
|
|
|
|
|
|
41,638 |
|
|
|
|
|
Tax impact to non-GAAP items |
|
|
(1,732 |
) |
|
|
(697 |
) |
|
|
(9,353 |
) |
|
|
(38,149 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
526 |
|
|
$ |
6,204 |
|
|
$ |
9,847 |
|
|
$ |
24,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net income per share |
|
$ |
0.01 |
|
|
$ |
0.14 |
|
|
$ |
0.22 |
|
|
$ |
0.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing adjusted diluted net income per share |
|
|
43,915 |
|
|
|
43,309 |
|
|
|
44,056 |
|
|
|
43,189 |
|
QUINSTREET, INC.
RECONCILIATION OF NET LOSS TO
ADJUSTED EBITDA
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Fiscal Year Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
Net loss |
|
$ |
(6,045 |
) |
|
$ |
(1,582 |
) |
|
$ |
(53,686 |
) |
|
$ |
(67,372 |
) |
Interest and other (expense) income, net |
|
|
(663 |
) |
|
|
1,065 |
|
|
|
2,217 |
|
|
|
5,154 |
|
(Benefit from) provision for taxes |
|
|
(1,181 |
) |
|
|
2,916 |
|
|
|
37,901 |
|
|
|
(26,601 |
) |
Depreciation and amortization |
|
|
6,142 |
|
|
|
6,659 |
|
|
|
26,097 |
|
|
|
32,325 |
|
Stock-based compensation |
|
|
2,318 |
|
|
|
3,203 |
|
|
|
10,429 |
|
|
|
12,016 |
|
Impairment of goodwill |
|
|
1,231 |
|
|
|
|
|
|
|
1,231 |
|
|
|
92,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
1,802 |
|
|
$ |
12,261 |
|
|
$ |
24,189 |
|
|
$ |
47,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET CASH PROVIDED BY
OPERATING ACTIVITIES TO FREE CASH FLOW
AND NORMALIZED FREE CASH FLOW
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Fiscal Year Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
Net cash provided by operating activities |
|
$ |
5,091 |
|
|
$ |
19,733 |
|
|
$ |
18,052 |
|
|
$ |
50,665 |
|
Capital expenditures |
|
|
(776 |
) |
|
|
(215 |
) |
|
|
(5,455 |
) |
|
|
(1,341 |
) |
Internal software development costs |
|
|
(593 |
) |
|
|
(698 |
) |
|
|
(2,494 |
) |
|
|
(2,511 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
3,722 |
|
|
$ |
18,820 |
|
|
$ |
10,103 |
|
|
$ |
46,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, less excess tax benefits from stock-based compensation |
|
|
(2,392 |
) |
|
|
(11,612 |
) |
|
|
4,565 |
|
|
|
(9,786 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalized free cash flow |
|
$ |
1,330 |
|
|
$ |
7,208 |
|
|
$ |
14,668 |
|
|
$ |
37,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QuinStreet (NASDAQ:QNST)
Historical Stock Chart
From Jun 2024 to Jul 2024
QuinStreet (NASDAQ:QNST)
Historical Stock Chart
From Jul 2023 to Jul 2024