ModusLink Global Solutions Reports Financial Results for Second Quarter of Fiscal 2013
ModusLink Global Solutions™, Inc. (NASDAQ: MLNK) today
reported financial results for its second quarter of fiscal year 2013
ended January 31, 2013.
Financial Summary
-
Net revenue of $203.4 million, compared to $169.4 million in the
second quarter of fiscal 2012, an increase of 20.1%
-
Gross margin, as a percentage of revenue, of 10.0%, compared to 9.1%
in the second quarter of fiscal 2012
-
Operating loss of $8.5 million, compared to operating loss of $12.5
million in the second quarter of fiscal 2012
-
Non-GAAP operating income of $0.2 million, compared to Non-GAAP
operating loss of $3.3 million in the second quarter of fiscal 2012
-
Working capital of $99.1 million, compared to $113.5 million at July
31, 2012
As previously reported, the Company sold its Tech for Less (“TFL”)
operations on January 11, 2013. Therefore, revenue and results from
continuing operations exclude the results of TFL, which have been
reclassified to discontinued operations in the Company’s statements of
operations for all periods.
Consolidated Financial Results
“Since joining ModusLink in January 2013, I have been working with the
management team thoroughly reviewing the Company and its operations,”
said John J. Boucher, president and chief executive officer of ModusLink
Global Solutions. “I believe that ModusLink has the right clients,
services and capabilities to drive long-term growth.”
“As we develop the long-term strategic plan for the Company to achieve
profitable growth, our near-term priorities are continuing to reduce
costs, evaluating our global operations, improving asset efficiency and
maintaining a high level of client services,” said Boucher.
“Results for the second quarter reflected growth in revenue from new
programs and stability in our base business. We benefited from increased
unit volumes from several clients that resulted in total revenue
exceeding our expectations. Although expenses remained high due to costs
related to the restatement and other initiatives, we expect to have an
improved cost structure as we benefit from continued cost reduction
actions,” concluded Boucher.
ModusLink reported net revenue of $203.4 million for the second quarter
of fiscal 2013, an increase of 20.1%, compared to net revenue of $169.4
million reported in the second quarter of fiscal 2012. Revenue from new
programs in the second quarter of fiscal 2013 was $44.6 million,
compared to $14.1 million in the same period last year, an increase of
216.3%. Driving the increase was a program in Europe for a consumer
products client and an engagement with a consumer electronics client
that commenced new programs in recent quarters and contributed to
revenue in all regions. (1)
Revenue from the Company’s base business increased 2.3% in the second
quarter of fiscal 2013 to $158.8 million, compared to $155.3 million in
the same period last year. Contributing to the increase was growth in
revenue from a program supporting a major product launch for a software
client, as well as increased revenue from an aftermarket services
program.
Gross profit was $20.3 million, or 10.0% of revenue, for the second
quarter of fiscal 2013, compared to $15.4 million, or 9.1% of revenue,
in the second quarter of fiscal 2012. The increase in gross margin as a
percentage of revenue was primarily due to higher revenue and the
effects of the Company’s cost reduction actions.
Operating results for the second quarter of fiscal 2013 included
selling, general and administrative expenses (SG&A) of $23.7 million,
compared to $23.2 million in the same quarter of fiscal 2012. Included
in SG&A for the second quarter of fiscal 2013 were expenses of $4.6
million related primarily to the restatement process and other
professional fees.
Restructuring expenses for the second quarter of fiscal 2013 were $4.8
million, compared to $4.5 million in the second quarter of fiscal 2012.
Restructuring expenses in the second quarter of fiscal 2013 related to
previously announced cost reduction actions and included employee
severance and other costs. Since the beginning of fiscal 2013, ModusLink
has reduced its workforce by approximately 8.0%. Restructuring expenses
for the second quarter of the previous year related to the Company’s
actions to reduce facility and employee costs associated with facilities
in Ireland, France, the Netherlands, China and the U.S.
Operating loss for the second quarter of fiscal 2013 was $8.5 million,
compared to operating loss of $12.5 million in the second quarter of
fiscal 2012.
Other expense for the second quarter of fiscal 2013 was $3.2 million,
compared to other income of $0.6 million in the second quarter of fiscal
2012. Other expense for the second quarter of fiscal 2013 was comprised
primarily of losses and a non-cash impairment charge associated with the
Company’s @Ventures portfolio and also included foreign exchange
transaction losses, compared to foreign exchange transaction gains in
the second quarter of 2012.
For the second quarter of fiscal 2013, net loss from continuing
operations was $12.4 million, or ($0.29) per share, compared to net loss
from continuing operations of $12.3 million, or ($0.29) per share, for
the second quarter of fiscal 2012.
Including results from discontinued operations, net loss for the second
quarter of fiscal 2013 was $12.6 million, or ($0.29) per share, compared
to net loss of $12.9 million, or ($0.30) per share, for the same period
in fiscal 2012.
Excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and intangible assets,
share-based compensation, and restructuring, the Company reported a
non-GAAP operating income of $0.2 million for the second quarter of
fiscal 2013, compared to non-GAAP operating loss of $3.3 million for the
same period in fiscal 2012.
As of January 31, 2013, the Company had working capital of $99.1
million, compared to $113.5 million at July 31, 2012. Included in
working capital as of January 31, 2013 were cash, cash equivalents and
marketable securities totaling $51.8 million, compared to $52.5 million
at July 31, 2012. The Company concluded the quarter with no outstanding
bank debt.
For the second quarter of fiscal 2013, net cash used in operating
activities of continuing operations was $4.9 million, compared to $10.2
million in the same period in fiscal 2012.
Update on Steel Holdings Investment
As announced on February 11, 2013, the Company has entered into an
Investment Agreement with Steel Partners Holdings L.P. (“Steel
Holdings”). Under the terms of the agreement, Steel Holdings would
purchase 7.5 million newly issued shares of common stock at a price of
$4.00 per share, representing a cash investment in the Company, before
fees and expenses, of $30 million. In addition, at the closing of the
transaction the Company would issue Steel Holdings warrants to acquire
2.0 million shares at an exercise price of $5.00 per share. The Company
expects to close such transaction on or soon after March 12, 2013,
subject to obtaining stockholder approval of the transaction at the
Company’s 2012 Annual Meeting of Stockholders to be held on March 12,
2013, and the satisfaction of other enumerated closing conditions.
Conference Call Information
As previously announced, ModusLink Global Solutions, Inc. will hold a
conference call to discuss its fiscal 2013 second quarter results at
5:00 p.m. ET on March 7, 2013. Investors can listen to the conference
call on the Internet at www.ir.moduslink.com.
To listen to the live call, go to the website at least 15 minutes prior
to the start time to download and install the necessary audio software.
About ModusLink Global Solutions, Inc.
ModusLink Global Solutions Inc. (NASDAQ: MLNK) executes comprehensive
supply chain and logistics services that improve clients’ revenue, cost,
sustainability and customer experience objectives. ModusLink is a
trusted and integrated provider to the world’s leading companies in
consumer electronics, communications, computing, medical devices,
software, luxury goods and retail. The Company’s operating
infrastructure annually supports more than $80 billion of its clients’
revenue and manages approximately 470 million product shipments through
more than 30 sites in 15 countries across North America, Europe, and the
Asia/Pacific region. For details on ModusLink's flexible and scalable
solutions visit www.moduslink.com
and www.valueunchained.com,
the blog for supply chain professionals.
(1) New programs defined as client programs that have been executed for
fewer than 12 months. Base business defined as client programs that have
been executed for 12 months or more.
Non-GAAP Information
The Company believes that its non-GAAP measure of operating
income/(loss) ("non-GAAP operating income/(loss)") provides investors
with a useful, supplemental measure of the Company’s operating
performance by excluding the impact of non-cash charges and
restructuring activities. Each of the excluded items was excluded
because it may be considered to be of a non-operational or non-cash
nature. Historically, the Company has recorded significant impairment
and restructuring charges. These charges, as well as charges related to
depreciation, amortization of intangible assets and stock-based
compensation, have been excluded for the purpose of enhancing the
understanding by both management and investors of the underlying
baseline operating results and trends of the business, which management
uses to evaluate our financial performance for purposes of planning and
forecasting future periods. Non-GAAP operating income/(loss) does not
have any standardized definition and, therefore, is unlikely to be
comparable to similar measures presented by other reporting companies.
Non-GAAP operating income/(loss) should not be evaluated in isolation
of, or as a substitute for, the Company’s financial results prepared in
accordance with United States generally accepted accounting principles.
The Company’s usage of non-GAAP operating income/(loss), and the
underlying methodology in excluding certain charges, is not necessarily
an indication of the results of operations that may be expected in the
future, or that the Company will not, in fact, incur such charges in
future periods. A table reconciling the Company’s non-GAAP operating
income/(loss) to its GAAP operating income/(loss) and its GAAP net
income/(loss) is included in the statement of operations information in
this release.
ModusLink Global Solutions is a registered trademark of ModusLink Global
Solutions, Inc. All other company names and products are trademarks or
registered trademarks of their respective companies.
This release contains forward-looking statements, which address a
variety of subjects including, for example, the success and impact of
the Company’s initiatives to reduce costs; the Company’s ability to
develop a long-term strategic plan to achieve profitable growth; the
Company’s ability to achieve its near-term priorities to reduce costs,
evaluate its global operations, improve asset efficiency and maintain
high levels of customer services; the Company’s expectations regarding
an improved cost structure and the expectation as to the closing of the
Steel Holdings transaction. All statements other than statements
of historical fact, including without limitation, those with respect to
the Company’s goals, plans, expectations and strategies set forth herein
are forward-looking statements. The following important factors and
uncertainties, among others, could cause actual results to differ
materially from those described in these forward-looking statements: the
Company’s ability to execute on its business strategy, including its
cost reduction plans and the continued and increased demand for and
market acceptance of its services, which could negatively affect the
Company’s ability to meet its revenue, operating income and cost savings
targets, maintain and improve its cash position, expand its operations
and revenue, lower its costs, improve its gross margins, reach and
sustain profitability, reach its long-term objectives and operate
optimally; uncertainties and volatility relating to global economic
conditions, especially in the technology sector; unanticipated declines
in, or failure to achieve the anticipated levels of, the demand for our
clients’ products; potential strains on managerial and operational
resources resulting from expanded operations; failure to realize
expected benefits of restructuring and cost-cutting actions; inability
to expand operations in accordance with the Company’s business strategy;
insufficient cash balances that could prevent the Company from meeting
business or investment goals; difficulties integrating technologies,
operations and personnel in accordance with the Company’s business
strategy; customer losses; demand variability in supply chain management
clients, to which the Company sells on a purchase order basis rather
than pursuant to contracts with minimum purchase requirements; risks
inherent with conducting international operations; changes in tax rates
in jurisdictions where profits are determined to be earned and taxed;
changes in estimates of tax credits, benefits and deductions;
unfavorable resolution of issues arising from tax audits with various
tax authorities, including payment of interest and penalties and the
ability to realize deferred tax assets; adverse conditions in the
mergers and acquisitions or IPO markets, which could prevent liquidity
for securities in the Company’s venture capital portfolio; increased
competition and technological changes in the markets in which the
Company competes; and the Steel Holdings transaction is subject to
certain enumerated closing conditions and there can be no assurance that
such conditions will be met and the transaction will be consummated. For
a detailed discussion of cautionary statements that may affect the
Company’s future results of operations and financial results, please
refer to the Company's filings with the Securities and Exchange
Commission, including the Company's most recent Annual Report on Form
10-K and Quarterly Reports on Form 10-Q. Forward-looking statements
represent management's current expectations and are inherently
uncertain. We do not undertake any obligation to update forward-looking
statements made by us except as otherwise required under federal
securities laws.
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Balance Sheets
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
January 31,
|
|
July 31,
|
|
January 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
Assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
51,790
|
|
$
|
52,369
|
|
$
|
95,618
|
Available-for-sale securities
|
|
|
14
|
|
|
131
|
|
|
132
|
Trade accounts receivable, net
|
|
|
151,573
|
|
|
148,931
|
|
|
156,195
|
Inventories, net
|
|
|
83,053
|
|
|
83,990
|
|
|
94,675
|
Prepaid and other current assets
|
|
|
11,807
|
|
|
10,466
|
|
|
10,325
|
Current assets of discontinued operations
|
|
|
283
|
|
|
-
|
|
|
-
|
Total current assets
|
|
|
298,520
|
|
|
295,887
|
|
|
356,945
|
Property and equipment, net
|
|
|
38,193
|
|
|
40,772
|
|
|
43,493
|
Investments in affiliates
|
|
|
9,556
|
|
|
10,803
|
|
|
12,352
|
Goodwill
|
|
|
3,058
|
|
|
3,058
|
|
|
3,058
|
Intangible assets, net
|
|
|
2,327
|
|
|
2,897
|
|
|
4,029
|
Other assets
|
|
|
6,671
|
|
|
5,465
|
|
|
10,318
|
|
|
$
|
358,325
|
|
$
|
358,882
|
|
$
|
430,195
|
Liabilities:
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
$
|
99
|
|
$
|
73
|
|
$
|
89
|
Accounts payable
|
|
|
125,472
|
|
|
110,520
|
|
|
135,970
|
Current portion of accrued restructuring
|
|
|
4,575
|
|
|
1,724
|
|
|
4,978
|
Accrued expenses
|
|
|
40,422
|
|
|
41,753
|
|
|
37,776
|
Other current liabilities
|
|
|
27,411
|
|
|
26,778
|
|
|
39,489
|
Current liabilities of discontinued operations
|
|
|
1,471
|
|
|
1,528
|
|
|
1,452
|
Total current liabilities
|
|
|
199,450
|
|
|
182,376
|
|
|
219,754
|
Long-term portion of accrued restructuring
|
|
|
-
|
|
|
-
|
|
|
109
|
Long-term portion of capital leases obligations
|
|
|
40
|
|
|
69
|
|
|
104
|
Other long-term liabilities
|
|
|
11,037
|
|
|
11,012
|
|
|
12,030
|
Non-current liabilities of discontinued operations
|
|
|
101
|
|
|
293
|
|
|
983
|
|
|
|
11,178
|
|
|
11,374
|
|
|
13,226
|
Stockholders' equity
|
|
|
147,697
|
|
|
165,132
|
|
|
197,215
|
|
|
$
|
358,325
|
|
$
|
358,882
|
|
$
|
430,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
January 31,
|
|
January 31,
|
|
|
|
2013
|
|
|
2012 (As Restated)
|
|
Fav (Unfav)
|
|
|
2013
|
|
|
2012 (As Restated)
|
|
Fav (Unfav)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
203,436
|
|
|
$
|
169,435
|
|
|
20.1
|
%
|
|
$
|
400,487
|
|
|
$
|
367,265
|
|
|
9.0
|
%
|
Cost of revenue
|
|
|
183,158
|
|
|
|
154,026
|
|
|
(18.9
|
%)
|
|
|
361,585
|
|
|
|
326,084
|
|
|
(10.9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
20,278
|
|
|
|
15,409
|
|
|
31.6
|
%
|
|
|
38,902
|
|
|
|
41,181
|
|
|
(5.5
|
%)
|
|
|
|
10.0
|
%
|
|
|
9.1
|
%
|
|
0.9
|
%
|
|
|
9.7
|
%
|
|
|
11.2
|
%
|
|
(1.5
|
%)
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
23,721
|
|
|
|
23,181
|
|
|
(2.3
|
%)
|
|
|
47,862
|
|
|
|
44,330
|
|
|
(8.0
|
%)
|
Amortization of intangible assets
|
|
|
285
|
|
|
|
285
|
|
|
-
|
|
|
|
569
|
|
|
|
569
|
|
|
-
|
|
Restructuring, net
|
|
|
4,798
|
|
|
|
4,463
|
|
|
(7.5
|
%)
|
|
|
6,268
|
|
|
|
5,219
|
|
|
(20.1
|
%)
|
Total operating expenses
|
|
|
28,804
|
|
|
|
27,929
|
|
|
(3.1
|
%)
|
|
|
54,699
|
|
|
|
50,118
|
|
|
(9.1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(8,526
|
)
|
|
|
(12,520
|
)
|
|
31.9
|
%
|
|
|
(15,797
|
)
|
|
|
(8,937
|
)
|
|
(76.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
(3,217
|
)
|
|
|
559
|
|
|
(675.5
|
%)
|
|
|
(4,868
|
)
|
|
|
1,390
|
|
|
(450.2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before taxes
|
|
|
(11,743
|
)
|
|
|
(11,961
|
)
|
|
1.8
|
%
|
|
|
(20,665
|
)
|
|
|
(7,547
|
)
|
|
(173.8
|
%)
|
Income tax expense (benefit)
|
|
|
674
|
|
|
|
380
|
|
|
(77.4
|
%)
|
|
|
1,583
|
|
|
|
2,251
|
|
|
29.7
|
%
|
Income (loss) from continuing operations
|
|
|
(12,417
|
)
|
|
|
(12,341
|
)
|
|
(0.6
|
%)
|
|
|
(22,248
|
)
|
|
|
(9,798
|
)
|
|
(127.1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
(133
|
)
|
|
|
(535
|
)
|
|
75.1
|
%
|
|
|
(960
|
)
|
|
|
(1,933
|
)
|
|
50.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
(12,550
|
)
|
|
$
|
(12,876
|
)
|
|
2.5
|
%
|
|
$
|
(23,208
|
)
|
|
$
|
(11,731
|
)
|
|
(97.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.29
|
)
|
|
$
|
(0.29
|
)
|
|
-
|
|
|
$
|
(0.51
|
)
|
|
$
|
(0.23
|
)
|
|
(121.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
-
|
|
|
|
(0.02
|
)
|
|
|
(0.04
|
)
|
|
50.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.30
|
)
|
|
3.3
|
%
|
|
$
|
(0.53
|
)
|
|
$
|
(0.27
|
)
|
|
(96.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic earnings (loss) per share
|
|
|
43,654
|
|
|
|
43,434
|
|
|
|
|
|
43,629
|
|
|
|
43,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings (loss) per share
|
|
|
43,654
|
|
|
|
43,434
|
|
|
|
|
|
43,629
|
|
|
|
43,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Operations Information
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
January 31,
|
|
January 31,
|
|
January 31,
|
|
January 31,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
67,731
|
|
|
$
|
59,498
|
|
|
$
|
131,641
|
|
|
$
|
129,009
|
|
Asia
|
|
|
60,356
|
|
|
|
51,124
|
|
|
|
116,731
|
|
|
|
111,863
|
|
Europe
|
|
|
67,818
|
|
|
|
50,710
|
|
|
|
136,748
|
|
|
|
108,316
|
|
All other
|
|
|
7,531
|
|
|
|
8,103
|
|
|
|
15,367
|
|
|
|
18,077
|
|
|
|
$
|
203,436
|
|
|
$
|
169,435
|
|
|
$
|
400,487
|
|
|
$
|
367,265
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
(445
|
)
|
|
$
|
(3,084
|
)
|
|
$
|
(2,470
|
)
|
|
$
|
(3,204
|
)
|
Asia
|
|
|
5,586
|
|
|
|
4,513
|
|
|
|
12,756
|
|
|
|
13,805
|
|
Europe
|
|
|
(3,902
|
)
|
|
|
(7,177
|
)
|
|
|
(7,750
|
)
|
|
|
(8,865
|
)
|
All other
|
|
|
(954
|
)
|
|
|
(79
|
)
|
|
|
(536
|
)
|
|
|
777
|
|
|
|
|
285
|
|
|
|
(5,827
|
)
|
|
|
2,000
|
|
|
|
2,513
|
|
Other reconciling items
|
|
|
(8,811
|
)
|
|
|
(6,693
|
)
|
|
|
(17,797
|
)
|
|
|
(11,450
|
)
|
|
|
$
|
(8,526
|
)
|
|
$
|
(12,520
|
)
|
|
$
|
(15,797
|
)
|
|
$
|
(8,937
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
1,673
|
|
|
$
|
(1,272
|
)
|
|
$
|
1,073
|
|
|
$
|
54
|
|
Asia
|
|
|
7,982
|
|
|
|
5,795
|
|
|
|
17,004
|
|
|
|
16,760
|
|
Europe
|
|
|
(1,198
|
)
|
|
|
(2,225
|
)
|
|
|
(3,206
|
)
|
|
|
(2,521
|
)
|
All other
|
|
|
289
|
|
|
|
409
|
|
|
|
1,145
|
|
|
|
1,752
|
|
|
|
|
8,746
|
|
|
|
2,707
|
|
|
|
16,016
|
|
|
|
16,045
|
|
Other reconciling items
|
|
|
(8,527
|
)
|
|
|
(5,970
|
)
|
|
|
(17,212
|
)
|
|
|
(10,090
|
)
|
|
|
$
|
219
|
|
|
$
|
(3,263
|
)
|
|
$
|
(1,196
|
)
|
|
$
|
5,955
|
|
|
|
|
|
|
|
|
|
|
Note: The Company defines non-GAAP
operating income (loss) as total operating income (loss),
excluding net charges related to depreciation, amortization of
intangible assets, impairment of goodwill and long-lived assets,
share-based compensation, and restructuring.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE RECONCILING NON-GAAP OPERATING INCOME (LOSS) TO GAAP OPERATING
INCOME AND NET INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP Operating income
|
|
$
|
219
|
|
|
$
|
(3,263
|
)
|
|
$
|
(1,196
|
)
|
|
$
|
5,955
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(3,240
|
)
|
|
|
(3,511
|
)
|
|
|
(6,849
|
)
|
|
|
(7,224
|
)
|
Amortization of intangible assets
|
|
|
(285
|
)
|
|
|
(285
|
)
|
|
|
(569
|
)
|
|
|
(569
|
)
|
Stock-based compensation
|
|
|
(422
|
)
|
|
|
(998
|
)
|
|
|
(915
|
)
|
|
|
(1,880
|
)
|
Restructuring, net
|
|
|
(4,798
|
)
|
|
|
(4,463
|
)
|
|
|
(6,268
|
)
|
|
|
(5,219
|
)
|
GAAP Operating income (loss)
|
|
$
|
(8,526
|
)
|
|
$
|
(12,520
|
)
|
|
$
|
(15,797
|
)
|
|
$
|
(8,937
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
(3,217
|
)
|
|
|
559
|
|
|
|
(4,868
|
)
|
|
|
1,390
|
|
Income tax expense
|
|
|
(674
|
)
|
|
|
(380
|
)
|
|
|
(1,583
|
)
|
|
|
(2,251
|
)
|
Income (loss) from discontinued operations
|
|
|
(133
|
)
|
|
|
(535
|
)
|
|
|
(960
|
)
|
|
|
(1,933
|
)
|
Net income (loss)
|
|
$
|
(12,550
|
)
|
|
$
|
(12,876
|
)
|
|
$
|
(23,208
|
)
|
|
$
|
(11,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations for non-GAAP measure:
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
January 31,
|
|
January 31,
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
Net cash provided by (used in) operating activities of continuing
operations
|
|
$
|
(4,947
|
)
|
|
$
|
(10,189
|
)
|
|
$
|
3,833
|
|
|
$
|
(4,955
|
)
|
Additions to property and equipment
|
|
|
(1,436
|
)
|
|
|
(3,015
|
)
|
|
|
(3,570
|
)
|
|
|
(4,765
|
)
|
Free cash flow from operations
|
|
$
|
(6,383
|
)
|
|
$
|
(13,204
|
)
|
|
$
|
263
|
|
|
$
|
(9,720
|
)
|