ModusLink Global Solutions™, Inc. (NASDAQ: MLNK) today
reported financial results for its 2013 fourth quarter and fiscal year
ended July 31, 2013. Results for those periods are summarized in the
following paragraphs. An annual report on Form 10-K for the period can
be accessed through www.moduslink.com.
Fourth Quarter Financial Summary and Supplemental Information
-
Net revenue of $181.0 million, an increase of 4.5%, compared to the
fourth quarter of fiscal 2012
-
Gross margin of 11.1%, compared to 6.6% in the fourth quarter of
fiscal 2012; improvement reflects favorable revenue mix, actions to
reduce costs and other items
-
SG&A expenses of $19.8 million, a 29.2% reduction, compared to the
fourth quarter of fiscal 2012 primarily due to lower employee related
costs and professional fees
-
Operating loss of $5.7 million, including restructuring charges of
$5.7 million, compared to operating loss of $18.1 million, including
restructuring charges of $1.2 million, in the fourth quarter of fiscal
2012
-
Adjusted EBITDA of $7.7 million, compared to $(5.0) million in the
fourth quarter of fiscal 2012
-
Net loss of $8.8 million, or $0.17 per share, compared with net loss
of $20.2 million, or $0.46 per share, in the fourth quarter of fiscal
2012
-
During fiscal 2013, the Company reduced the number of full time
employees from approximately 3,870 to 3,250, a reduction of 16%
ModusLink reported net revenue of $181.0 million for the fourth quarter
of fiscal 2013, compared to net revenue of $173.1 million in the fourth
quarter of fiscal 2012. Operating loss for the fourth quarter of fiscal
2013 was $5.7 million, compared to operating loss of $18.1 million in
the fourth quarter of the previous year. Net loss for the fourth quarter
of fiscal 2013 was $8.8 million, or $0.17 per share, which included net
loss from discontinued operations of $6 thousand. Net loss for the
fourth quarter of the previous year was $20.2 million, or $0.46 per
share, which included net loss from discontinued operations of $5.3
million, or $0.12 per share.
The increase in revenue for the fourth quarter of fiscal 2013 was
primarily driven by higher revenue from a program for a consumer
electronics client and an aftermarket services program related to the
repair and refurbishment of mobile devices. The reduced operating loss
for the fourth quarter of fiscal 2013 was primarily due to improved
gross margin, which was favorably impacted by (a) improved revenue mix,
(b) the effects of actions taken by the Company to reduce cost, (c) the
recognition of previously deferred revenue for a client program, which
increased revenue by $1.6 million and gross margin by 80 basis points
and (d) gross margin for the fourth quarter of the prior year included a
previously disclosed $3.6 million inventory write-off related to a
canceled client program, which negatively impacted gross margin by 210
basis points for the period. Also contributing to the reduced operating
loss for the fourth quarter of fiscal 2013 was a 29.2% decline in
selling, general and administrative expenses (SG&A), which was primarily
due to lower employee related costs and professional fees.
Both gross margin and SG&A expenses for the fourth quarter of fiscal
2013 benefited from the Company’s actions to reduce capacity and costs
during the year. Among those actions were the consolidation of two
significant facilities and several non-strategic sites in the U.S. and
Europe, as well as a 16% reduction in workforce, which declined from
approximately 3,870 full time employees to approximately 3,250 during
fiscal 2013.
ModusLink reported Adjusted EBITDA of $7.7 million for the fourth
quarter of fiscal 2013, compared to Adjusted EBITDA of $(5.0) million
for the same period in fiscal 2012. EBITDA represents earnings before
interest, income tax expense, depreciation and amortization, and
Adjusted EBITDA represents EBITDA excluding certain items. Please refer
to the non-GAAP information and table reconciling the Company’s Adjusted
EBITDA to its GAAP net income/(loss) below.
For fiscal year 2013, net revenue was $754.5 million, compared to net
revenue of $713.9 in the previous year. Operating loss for fiscal 2013
was $28.2 million, compared to operating loss of $34.9 million in fiscal
2012. Net loss for fiscal 2013 was $40.4 million, or $0.86 per share,
which included net loss from discontinued operations of $1.0 million, or
$0.02 per share. Net loss for the previous year was $38.1 million, or
$0.87 per share, which included net loss from discontinued operations of
$10.5 million, or $0.24 per share. ModusLink reported Adjusted EBITDA of
$15.2 million for fiscal 2013, compared to Adjusted EBITDA of $5.2
million for fiscal 2012.
On January 11, 2013, the Company sold its Tech for Less (“TFL”)
operations. 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.
About ModusLink Global Solutions
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 and retail. The Company’s operating infrastructure annually
supports more than $80 billion of its clients’ revenue and manages
approximately 451 million product shipments through more than 25 sites
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.
Non-GAAP Information
In addition to the financial measures prepared in accordance with
generally accepted accounting principles, the Company uses Adjusted
EBITDA, a non-GAAP financial measure, to assess its performance. EBITDA
represents earnings before interest, income tax expense, depreciation
and amortization. We define Adjusted EBITDA as EBITDA excluding the
effects of professional fees associated with our SEC inquiry and
financial restatement, strategic alternatives and other professional
fees, the settlement of the TFL acquisition escrow, executive severance
and employee retention, restructuring, share-based compensation,
impairments of goodwill and long-lived assets, other non-operating gains
or losses, net, equity in losses of affiliates and impairments, and
discontinued operations.
We believe that providing Adjusted EBITDA to investors is useful as this
measure provides important supplemental information of our performance
to investors and permits investors and management to evaluate the
operating performance of our core supply chain business. We use Adjusted
EBITDA in internal forecasts and models when establishing internal
operating budgets, supplementing the financial results and forecasts
reported to our Board of Directors, determining a component of incentive
compensation for executive officers and other key employees based on
operating performance and evaluating short-term and long-term operating
trends in our core supply chain business. We believe that the Adjusted
EBITDA financial measure assists in providing an enhanced understanding
of our underlying operational measures to manage the core supply chain
business, to evaluate performance compared to prior periods and the
marketplace, and to establish operational goals. We believe that these
non-GAAP financial adjustments are useful to investors because they
allow investors to evaluate the effectiveness of the methodology and
information used by management in our financial and operational decision
making.
Adjusted EBITDA is a non-GAAP financial measure and should not be
considered in isolation or as a substitute for financial information
provided in accordance with U.S. GAAP. This non-GAAP financial measure
may not be computed in the same manner as similarly titled measures used
by other companies.
A table reconciling the Company’s EBITDA and Adjusted EBITDA to its GAAP
net income/(loss), is included 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. 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; and increased
competition and technological changes in the markets in which the
Company competes. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Balance Sheets
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2013
|
|
|
2012
|
Assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
77,916
|
|
|
$
|
52,369
|
Available-for-sale securities
|
|
|
|
61
|
|
|
|
131
|
Accounts receivable, net
|
|
|
|
142,098
|
|
|
|
148,931
|
Inventories, net
|
|
|
|
61,322
|
|
|
|
83,990
|
Prepaid and other current assets
|
|
|
|
9,689
|
|
|
|
10,466
|
Total current assets
|
|
|
|
291,086
|
|
|
|
295,887
|
Property and equipment, net
|
|
|
|
34,290
|
|
|
|
40,772
|
Investments in affiliates
|
|
|
|
7,970
|
|
|
|
10,803
|
Goodwill
|
|
|
|
3,058
|
|
|
|
3,058
|
Intangible assets, net
|
|
|
|
1,764
|
|
|
|
2,897
|
Other assets
|
|
|
|
5,528
|
|
|
|
5,465
|
|
|
|
$
|
343,696
|
|
|
$
|
358,882
|
Liabilities:
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
|
$
|
98
|
|
|
$
|
73
|
Accounts payable
|
|
|
|
110,148
|
|
|
|
110,520
|
Accrued restructuring
|
|
|
|
4,670
|
|
|
|
1,724
|
Accrued expenses
|
|
|
|
34,748
|
|
|
|
41,753
|
Other current liabilities
|
|
|
|
26,157
|
|
|
|
26,778
|
Current liabilities of discontinued operations
|
|
|
|
610
|
|
|
|
1,528
|
Total current liabilities
|
|
|
|
176,431
|
|
|
|
182,376
|
Long-term portion of accrued restructuring
|
|
|
|
494
|
|
|
|
-
|
Long-term portion of capital leases obligations
|
|
|
|
303
|
|
|
|
69
|
Other long-term liabilities
|
|
|
|
9,563
|
|
|
|
11,012
|
Non-current liabilities of discontinued operations
|
|
|
|
-
|
|
|
|
293
|
|
|
|
$
|
186,791
|
|
|
$
|
193,750
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
156,905
|
|
|
|
165,132
|
|
|
|
$
|
343,696
|
|
|
$
|
358,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
Fav (Unfav)
|
|
|
2013
|
|
|
2012
|
|
|
Fav (Unfav)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
|
$
|
181,001
|
|
|
|
$
|
173,129
|
|
|
|
4.5
|
%
|
|
|
$
|
754,504
|
|
|
|
$
|
713,947
|
|
|
|
5.7
|
%
|
Cost of revenue
|
|
|
|
160,908
|
|
|
|
|
161,679
|
|
|
|
0.5
|
%
|
|
|
|
680,134
|
|
|
|
|
645,388
|
|
|
|
(5.4
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
20,093
|
|
|
|
|
11,450
|
|
|
|
75.5
|
%
|
|
|
|
74,370
|
|
|
|
|
68,559
|
|
|
|
8.5
|
%
|
|
|
|
|
11.1
|
%
|
|
|
|
6.6
|
%
|
|
|
4.5
|
%
|
|
|
|
9.9
|
%
|
|
|
|
9.6
|
%
|
|
|
0.3
|
%
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
19,823
|
|
|
|
|
28,001
|
|
|
|
29.2
|
%
|
|
|
|
86,972
|
|
|
|
|
94,737
|
|
|
|
8.2
|
%
|
Amortization of intangible assets
|
|
|
|
281
|
|
|
|
|
284
|
|
|
|
1.1
|
%
|
|
|
|
1,133
|
|
|
|
|
1,139
|
|
|
|
0.5
|
%
|
Impairment of goodwill & long-lived assets
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
1,128
|
|
|
|
100.0
|
%
|
Restructuring, net
|
|
|
|
5,664
|
|
|
|
|
1,219
|
|
|
|
(364.6
|
%)
|
|
|
|
14,497
|
|
|
|
|
6,416
|
|
|
|
(126.0
|
%)
|
Total operating expenses
|
|
|
|
25,768
|
|
|
|
|
29,504
|
|
|
|
12.7
|
%
|
|
|
|
102,602
|
|
|
|
|
103,420
|
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
|
(5,675
|
)
|
|
|
|
(18,054
|
)
|
|
|
68.6
|
%
|
|
|
|
(28,232
|
)
|
|
|
|
(34,861
|
)
|
|
|
19.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
(1,356
|
)
|
|
|
|
5,145
|
|
|
|
(126.4
|
%)
|
|
|
|
(7,319
|
)
|
|
|
|
10,288
|
|
|
|
(171.1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before taxes
|
|
|
|
(7,031
|
)
|
|
|
|
(12,909
|
)
|
|
|
45.5
|
%
|
|
|
|
(35,551
|
)
|
|
|
|
(24,573
|
)
|
|
|
(44.7
|
%)
|
Income tax expense (benefit)
|
|
|
|
1,804
|
|
|
|
|
1,986
|
|
|
|
9.2
|
%
|
|
|
|
3,779
|
|
|
|
|
3,035
|
|
|
|
(24.5
|
%)
|
Loss from continuing operations
|
|
|
|
(8,835
|
)
|
|
|
|
(14,895
|
)
|
|
|
40.7
|
%
|
|
|
|
(39,330
|
)
|
|
|
|
(27,608
|
)
|
|
|
(42.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
(6
|
)
|
|
|
|
(5,346
|
)
|
|
|
99.9
|
%
|
|
|
|
(1,025
|
)
|
|
|
|
(10,500
|
)
|
|
|
90.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(8,841
|
)
|
|
|
$
|
(20,241
|
)
|
|
|
56.3
|
%
|
|
|
$
|
(40,355
|
)
|
|
|
$
|
(38,108
|
)
|
|
|
(5.9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
$
|
(0.17
|
)
|
|
|
$
|
(0.34
|
)
|
|
|
49.5
|
%
|
|
|
$
|
(0.84
|
)
|
|
|
$
|
(0.63
|
)
|
|
|
(33.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
(0.00
|
)
|
|
|
|
(0.12
|
)
|
|
|
99.9
|
%
|
|
|
|
(0.02
|
)
|
|
|
|
(0.24
|
)
|
|
|
90.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(0.17
|
)
|
|
|
$
|
(0.46
|
)
|
|
|
62.8
|
%
|
|
|
$
|
(0.86
|
)
|
|
|
$
|
(0.87
|
)
|
|
|
1.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing basic loss per share
|
|
|
|
51,421
|
|
|
|
|
43,811
|
|
|
|
|
|
|
|
46,654
|
|
|
|
|
43,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted loss per share
|
|
|
|
51,421
|
|
|
|
|
43,811
|
|
|
|
|
|
|
|
46,654
|
|
|
|
|
43,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Operations Information by
Operating Segment
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
$
|
72,353
|
|
|
|
$
|
62,105
|
|
|
|
$
|
268,490
|
|
|
|
$
|
249,940
|
|
Asia
|
|
|
|
48,099
|
|
|
|
|
50,374
|
|
|
|
|
212,963
|
|
|
|
|
218,880
|
|
Europe
|
|
|
|
48,522
|
|
|
|
|
52,299
|
|
|
|
|
237,222
|
|
|
|
|
211,319
|
|
All other
|
|
|
|
12,027
|
|
|
|
|
8,351
|
|
|
|
|
35,829
|
|
|
|
|
33,808
|
|
Total net revenue
|
|
|
$
|
181,001
|
|
|
|
$
|
173,129
|
|
|
|
$
|
754,504
|
|
|
|
$
|
713,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
$
|
1,590
|
|
|
|
$
|
(7,848
|
)
|
|
|
$
|
(230
|
)
|
|
|
$
|
(14,108
|
)
|
Asia
|
|
|
|
6,462
|
|
|
|
|
3,234
|
|
|
|
|
22,841
|
|
|
|
|
21,450
|
|
Europe
|
|
|
|
(8,512
|
)
|
|
|
|
(2,735
|
)
|
|
|
|
(22,091
|
)
|
|
|
|
(15,718
|
)
|
All other
|
|
|
|
605
|
|
|
|
|
256
|
|
|
|
|
349
|
|
|
|
|
634
|
|
Total segment operating income (loss)
|
|
|
|
145
|
|
|
|
|
(7,093
|
)
|
|
|
|
869
|
|
|
|
|
(7,742
|
)
|
Other reconciling items
|
|
|
|
(5,820
|
)
|
|
|
|
(10,961
|
)
|
|
|
|
(29,101
|
)
|
|
|
|
(27,119
|
)
|
Total operating loss
|
|
|
$
|
(5,675
|
)
|
|
|
$
|
(18,054
|
)
|
|
|
$
|
(28,232
|
)
|
|
|
$
|
(34,861
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
$
|
2,792
|
|
|
|
$
|
(5,768
|
)
|
|
|
$
|
5,708
|
|
|
|
$
|
(7,675
|
)
|
Asia
|
|
|
|
8,474
|
|
|
|
|
4,456
|
|
|
|
|
30,230
|
|
|
|
|
26,811
|
|
Europe
|
|
|
|
(2,185
|
)
|
|
|
|
(1,649
|
)
|
|
|
|
(7,679
|
)
|
|
|
|
(6,061
|
)
|
All other
|
|
|
|
1,031
|
|
|
|
|
1,091
|
|
|
|
|
2,920
|
|
|
|
|
2,941
|
|
Total segment non-GAAP operating income (loss)
|
|
|
|
10,112
|
|
|
|
|
(1,870
|
)
|
|
|
|
31,179
|
|
|
|
|
16,016
|
|
Other reconciling items
|
|
|
|
(5,468
|
)
|
|
|
|
(10,741
|
)
|
|
|
|
(27,355
|
)
|
|
|
|
(25,284
|
)
|
Total non-GAAP operating income (loss)
|
|
|
$
|
4,644
|
|
|
|
$
|
(12,611
|
)
|
|
|
$
|
3,824
|
|
|
|
$
|
(9,268
|
)
|
|
|
ModusLink Global Solutions, Inc. and Subsidiaries
|
Reconciliation of Selected Non-GAAP Measures to GAAP Measures
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME (LOSS) TO GAAP OPERATING LOSS AND NET
LOSS1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss)
|
|
|
$
|
4,644
|
|
|
|
$
|
(12,611
|
)
|
|
|
$
|
3,824
|
|
|
|
$
|
(9,268
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
(3,907
|
)
|
|
|
|
(3,357
|
)
|
|
|
|
(14,118
|
)
|
|
|
|
(13,920
|
)
|
Amortization of intangible assets
|
|
|
|
(281
|
)
|
|
|
|
(284
|
)
|
|
|
|
(1,133
|
)
|
|
|
|
(1,139
|
)
|
Impairment of goodwill and long-lived assets
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1,128
|
)
|
Share-based compensation
|
|
|
|
(467
|
)
|
|
|
|
(583
|
)
|
|
|
|
(2,308
|
)
|
|
|
|
(2,990
|
)
|
Restructuring, net
|
|
|
|
(5,664
|
)
|
|
|
|
(1,219
|
)
|
|
|
|
(14,497
|
)
|
|
|
|
(6,416
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating loss
|
|
|
$
|
(5,675
|
)
|
|
|
$
|
(18,054
|
)
|
|
|
$
|
(28,232
|
)
|
|
|
$
|
(34,861
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
|
|
|
(1,356
|
)
|
|
|
|
5,145
|
|
|
|
|
(7,319
|
)
|
|
|
|
10,288
|
|
Income tax (expense) benefit
|
|
|
|
(1,804
|
)
|
|
|
|
(1,986
|
)
|
|
|
|
(3,779
|
)
|
|
|
|
(3,035
|
)
|
Loss from discontinued operations
|
|
|
|
(6
|
)
|
|
|
|
(5,346
|
)
|
|
|
|
(1,025
|
)
|
|
|
|
(10,500
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(8,841
|
)
|
|
|
$
|
(20,241
|
)
|
|
|
$
|
(40,355
|
)
|
|
|
$
|
(38,108
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS TO EBITDA AND ADJUSTED EBITDA2
|
|
|
|
Three months ended
|
|
|
Twelve months ended
|
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(8,841
|
)
|
|
|
$
|
(20,241
|
)
|
|
|
$
|
(40,355
|
)
|
|
|
$
|
(38,108
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
(71
|
)
|
|
|
|
(70
|
)
|
|
|
|
(300
|
)
|
|
|
|
(380
|
)
|
Interest expense
|
|
|
|
88
|
|
|
|
|
95
|
|
|
|
|
612
|
|
|
|
|
373
|
|
Income tax expense
|
|
|
|
1,804
|
|
|
|
|
1,986
|
|
|
|
|
3,779
|
|
|
|
|
3,035
|
|
Depreciation
|
|
|
|
3,907
|
|
|
|
|
3,357
|
|
|
|
|
14,118
|
|
|
|
|
13,920
|
|
Amortization of intangible assets
|
|
|
|
281
|
|
|
|
|
284
|
|
|
|
|
1,133
|
|
|
|
|
1,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
$
|
(2,832
|
)
|
|
|
$
|
(14,589
|
)
|
|
|
$
|
(21,013
|
)
|
|
|
$
|
(20,021
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEC inquiry and financial restatement costs
|
|
|
|
2,522
|
|
|
|
|
3,096
|
|
|
|
|
10,761
|
|
|
|
|
3,114
|
|
Strategic alternatives and other professional fees
|
|
|
|
35
|
|
|
|
|
977
|
|
|
|
|
1,270
|
|
|
|
|
9,686
|
|
Settlement of TFL acquisition escrow
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(3,399
|
)
|
Executive severance and employee retention
|
|
|
|
154
|
|
|
|
|
2,111
|
|
|
|
|
1,417
|
|
|
|
|
2,111
|
|
Restructuring
|
|
|
|
5,664
|
|
|
|
|
1,219
|
|
|
|
|
14,497
|
|
|
|
|
6,416
|
|
Share-based compensation
|
|
|
|
467
|
|
|
|
|
583
|
|
|
|
|
2,308
|
|
|
|
|
2,990
|
|
Impairment of goodwill and long-lived assets
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,128
|
|
Other non-operating (gains) losses, net
|
|
|
|
208
|
|
|
|
|
(4,056
|
)
|
|
|
|
592
|
|
|
|
|
(11,442
|
)
|
Equity in losses of affiliates and impairments
|
|
|
|
1,430
|
|
|
|
|
284
|
|
|
|
|
4,365
|
|
|
|
|
4,109
|
|
Discontinued operations
|
|
|
|
6
|
|
|
|
|
5,346
|
|
|
|
|
1,025
|
|
|
|
|
10,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
7,654
|
|
|
|
$
|
(5,029
|
)
|
|
|
$
|
15,222
|
|
|
|
$
|
5,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 The Company defines Adjusted EBITDA as net income
(loss) excluding net charges related to interest income, interest
expense, income tax expense, depreciation, amortization of
intangible assets, SEC inquiry and restatement costs, strategic
alternatives and other professional fees, settlement of TFL
acquisition escrow, executive severance and employee retention,
restructuring, share-based compensation, impairment of goodwill and
long-lived assets, other non-operating (gains) losses, net, equity
in losses of affiliates and impairments and discontinued operations.
|
Copyright Business Wire 2013