Please wait while we load the requested 10-K report or click the link below:
https://last10k.com/sec-filings/report/1591877/000117891316004662/zk1618185.htm
|
· 2015 Core Revenues Increase 20% (26% on a constant currency basis)
|
|
· Fourth Quarter Total Revenues Grow 13% (18% on a constant currency basis)
|
|
· Fourth Quarter Mobile Revenues Increase 488% (520% on a constant currency basis)
|
|
·
|
Core product revenues grew 41% for the fourth quarter of 2015 or 47% on a constant currency basis, driven by mobile and NAM revenues:
|
|
o
|
Mobile Product (including HTML5 formats) revenues grew 488% in the fourth quarter of 2015, and grew 298% for Full Year 2015 from the comparable 2014 periods;
|
|
o
|
NAM which represented 60% of total revenue in the fourth quarter of 2015 grew 29% in the quarter and 13% for Full Year 2015 from the comparable 2014 periods;
|
|
o
|
Flash based rich media declined 80% compared to the fourth quarter of 2014 and represented approximately 4% of total revenues in the fourth quarter of 2015.
|
|
·
|
Adjusted EBITDA margin reached 15% in the fourth quarter of 2015.
|
|
·
|
At December 31, 2015 the Company had $42.0 million of cash and cash equivalents on hand and had no long-term debt.
|
|
·
|
Due to the significant decline in market capitalization, operating results and to a lesser degree forecasts, the Company determined that goodwill and related intangible assets were impaired as of December 31, 2015. As such the Company took a non-cash charge of $111.6 million, resulting in a loss for the quarter of $3.75 per share.
|
|
·
|
Revenues for 2016 are expected to be between $182 million and $190 million.
|
|
·
|
Adjusted EBITDA for 2016 is expected to be between $16 million and $18 million.
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Revenues
|
$ | 55,490 | $ | 48,934 | $ | 172,731 | $ | 170,827 | ||||||||
Cost of revenues
|
21,745 | 16,060 | 66,687 | 59,439 | ||||||||||||
Selling and marketing
|
17,183 | 13,633 | 61,520 | 55,842 | ||||||||||||
Research and development
|
3,712 | 2,944 | 13,678 | 12,386 | ||||||||||||
General and administrative
|
4,766 | 4,789 | 17,487 | 17,046 | ||||||||||||
Operating expenses, excluding goodwill and long-lived asset impairments; depreciation and amortization; share-based compensation; and merger, integration and other expenses
|
47,406 | 37,426 | 159,372 | 144,713 | ||||||||||||
Adjusted EBITDA
|
8,084 | 11,508 | 13,359 | 26,114 | ||||||||||||
Goodwill and long-lived asset impairments
|
111,572 | — | 111,572 | 98,196 | ||||||||||||
Depreciation and amortization
|
7,599 | 7,192 | 30,333 | 26,449 | ||||||||||||
Share-based compensation
|
1,091 | 965 | 4,232 | 3,109 | ||||||||||||
Merger, integration and other expenses (1)
|
5,802 | (206 | ) | 9,253 | 12,590 | |||||||||||
Income (loss) from operations
|
(117,980 | ) | 3,557 | (142,031 | ) | (114,230 | ) | |||||||||
Other (income) expense, net
|
(414 | ) | 437 | 873 | 1,124 | |||||||||||
Income (loss) before income taxes
|
(117,566 | ) | 3,120 | (142,904 | ) | (115,354 | ) | |||||||||
Provision (benefit) for income taxes
|
(7,108 | ) | 12 | (9,056 | ) | (1,020 | ) | |||||||||
Net income (loss)
|
$ | (110,458 | ) | $ | 3,108 | $ | (133,848 | ) | $ | (114,334 | ) | |||||
Basic and diluted income (loss) per common share
|
$ | (3.75 | ) | $ | 0.10 | $ | (4.52 | ) | $ | (3.76 | ) | |||||
Weighted average common shares outstanding:
|
||||||||||||||||
Basic
|
29,490 | 30,276 | 29,597 | 30,368 | ||||||||||||
Diluted
|
29,490 | 30,302 | 29,597 | 30,368 |
December 31,
2015
|
December 31,
2014
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 42,046 | $ | 90,672 | ||||
Accounts receivable (less allowances of $1,795 in 2015 and $813 in 2014)
|
64,595 | 51,125 | ||||||
Deferred income taxes
|
— | 636 | ||||||
Restricted cash
|
1,538 | 1,538 | ||||||
Other current assets
|
4,768 | 5,254 | ||||||
Current assets of TV business
|
678 | 2,470 | ||||||
Total current assets
|
113,625 | 151,695 | ||||||
Property and equipment, net
|
29,410 | 34,036 | ||||||
Goodwill
|
8,411 | 40,154 | ||||||
Intangible assets, net
|
16,931 | 71,306 | ||||||
Deferred income taxes
|
3,723 | 387 | ||||||
Restricted cash
|
4,478 | 3,941 | ||||||
Other non-current assets
|
4,807 | 3,393 | ||||||
Total assets
|
$ | 181,385 | $ | 304,912 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$ | 3,683 | $ | 3,976 | ||||
Accrued liabilities
|
39,037 | 19,171 | ||||||
Current liabilities of TV business
|
1,203 | 395 | ||||||
Total current liabilities
|
43,923 | 23,542 | ||||||
Deferred income taxes
|
1,219 | 8,242 | ||||||
Other non-current liabilities
|
7,613 | 6,433 | ||||||
Non-current liabilities of TV business
|
—
|
260 | ||||||
Total liabilities
|
52,755 | 38,477 | ||||||
STOCKHOLDERS’ EQUITY:
|
||||||||
Preferred stock, $0.001 par value—Authorized 15,000 shares; issued and outstanding—none
|
— | — | ||||||
Common stock, $0.001 par value—Authorized 200,000 shares; 29,584 issued and 29,228 outstanding at December 31, 2015; 30,399 issued and 30,071 outstanding at December 31, 2014
|
30 | 30 | ||||||
Treasury stock, at cost (356 shares in 2015 and 328 shares in 2014)
|
(1,510 | ) | (2,000 | ) | ||||
Additional capital
|
368,658 | 371,261 | ||||||
Accumulated deficit
|
(235,189 | ) | (101,341 | ) | ||||
Accumulated other comprehensive loss
|
(3,359 | ) | (1,515 | ) | ||||
Total stockholders’ equity
|
128,630 | 266,435 | ||||||
Total liabilities and stockholders’ equity
|
$ | 181,385 | $ | 304,912 |
Years Ended
December 31,
|
||||||||
2015
|
2014
|
|||||||
(unaudited)
|
||||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (133,848 | ) | $ | (114,334 | ) | ||
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
||||||||
Goodwill and long-lived asset impairments
|
111,572 | 98,196 | ||||||
Depreciation of property and equipment
|
15,236 | 10,828 | ||||||
Amortization of intangibles
|
15,097 | 15,621 | ||||||
Share-based compensation
|
4,232 | 9,395 | ||||||
Deferred income taxes
|
(9,769 | ) | (855 | ) | ||||
Provision for accounts receivable losses
|
984 | 196 | ||||||
Charges for (recovery of) TV business net assets
|
455 | (3,078 | ) | |||||
Other
|
19 | (352 | ) | |||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(2,611 | ) | (5,498 | ) | ||||
Other assets
|
309 | 930 | ||||||
Accounts payable and other liabilities
|
(4,637 | ) | 2,767 | |||||
Net cash (used in) provided by operating activities
|
(2,961 | ) | 13,816 | |||||
Cash flows from investing activities:
|
||||||||
Purchases of property and equipment
|
(3,890 | ) | (5,015 | ) | ||||
Capitalized costs of developing software
|
(17,000 | ) | (14,037 | ) | ||||
Acquisitions, net of cash acquired
|
(18,541 | ) | (6,129 | ) | ||||
Purchase of long term investment
|
— | (975 | ) | |||||
Other
|
(362 | ) | (796 | ) | ||||
Net cash used in investing activities
|
(39,793 | ) | (26,952 | ) | ||||
Cash flows from financing activities:
|
||||||||
Purchases of treasury stock
|
(6,010 | ) | (2,000 | ) | ||||
Payment of seller financing
|
(625 | ) | — | |||||
Payments of TV business liabilities
|
(342 | ) | (9,989 | ) | ||||
Proceeds from TV business assets
|
2,225 | 48,287 | ||||||
Payment of tax withholding obligation for shares tendered
|
(335 | ) | — | |||||
Net contributions from Parent
|
— | 44,833 | ||||||
Net cash (used in) provided by financing activities
|
(5,087 | ) | 81,131 | |||||
Effect of exchange rate changes on cash and cash equivalents
|
(785 | ) | 29 | |||||
Net (decrease) increase in cash and cash equivalents
|
(48,626 | ) | 68,024 | |||||
Cash and cash equivalents at beginning of year
|
90,672 | 22,648 | ||||||
Cash and cash equivalents at end of year
|
$ | 42,046 | $ | 90,672 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash received for income taxes
|
$ | 2,327 | $ | 1,002 | ||||
Cash received for interest
|
$ | 448 | $ | 353 | ||||
Deferred payment and holdback obligations incurred to acquire businesses
|
$ | 10,979 | $ | 625 | ||||
Extended payment obligations incurred to purchase software
|
$ | 960 | $ | — |
Three Months Ended
|
Years Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net income (loss)
|
$ | (110,458 | ) | $ | 3,108 | $ | (133,848 | ) | $ | (114,334 | ) | |||||
Goodwill and long-lived asset impairments
|
111,572 | — | 111,572 | 98,196 | ||||||||||||
Depreciation and amortization
|
7,599 | 7,192 | 30,333 | 26,449 | ||||||||||||
Share-based compensation
|
1,091 | 965 | 4,232 | 3,109 | ||||||||||||
Merger, integration and other expenses (1)
|
5,802 | (206 | ) | 9,253 | 12,590 | |||||||||||
Other (income) expense, net
|
(414 | ) | 437 | 873 | 1,124 | |||||||||||
Provision (benefit) for income taxes
|
(7,108 | ) | 12 | (9,056 | ) | (1,020 | ) | |||||||||
Adjusted EBITDA
|
$ | 8,084 | $ | 11,508 | $ | 13,359 | $ | 26,114 |
As Reported
|
Constant Currency
|
|||||||||||||||
Three Months Ended
|
Three Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Revenues
|
$ | 55,490 | $ | 48,934 | $ | 57,819 | $ | 48,934 | ||||||||
Income (loss) from operations
|
(117,980 | ) | 3,557 | (116,979 | ) | 3,557 | ||||||||||
As Reported
per Attached
Statement of
Operations
|
Pro Forma
Expense
Allocations (2)
|
Pro Forma
Stand-alone
|
||||||||||
Year Ended December 31, 2015
|
||||||||||||
Revenues
|
$ | 172,731 | $ | — | $ | 172,731 | ||||||
Cost of revenues
|
66,687 | — | 66,687 | |||||||||
Selling and marketing
|
61,520 | — | 61,520 | |||||||||
Research and development
|
13,678 | — | 13,678 | |||||||||
General and administrative
|
17,487 | — | 17,487 | |||||||||
Adjusted operating expenses (1)
|
159,372 | — | 159,372 | |||||||||
Adjusted EBITDA
|
$ | 13,359 | $ | 13,359 | ||||||||
Year Ended December 31, 2014
|
||||||||||||
Revenues
|
$ | 170,827 | $ | — | $ | 170,827 | ||||||
Cost of revenues
|
59,439 | — | 59,439 | |||||||||
Selling and marketing
|
55,842 | 505 | 56,347 | |||||||||
Research and development
|
12,386 | 31 | 12,417 | |||||||||
General and administrative
|
17,046 | 759 | 17,805 | |||||||||
Adjusted operating expenses (1)
|
144,713 | 1,295 | 146,008 | |||||||||
Adjusted EBITDA
|
$ | 26,114 | $ | 24,819 |
(1) Adjusted operating expenses exclude goodwill and long-lived asset impairments; depreciation and amortization; share-based compensation; and merger, integration and other expenses.
|
(2) Represents incremental expenses the Company expects it would have incurred had the Company’s spin-off from DG occurred at the beginning of each period presented. See “Basis of Presentation” in this press release for more information.
|
Compare this 10-K Annual Report to its predecessor by reading our highlights to see what text and tables were removed , added and changed by Sizmek Inc..
Please wait while we load the requested 10-K report or click the link below:
https://last10k.com/sec-filings/report/1591877/000117891316004662/zk1618185.htm
Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.
ContinueRead positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.
ContinueRemove data columns and navigations in order to see much more filing content and tables in one view
ContinueRead both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q
ContinueExport Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis
ContinueGet one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports
Continue for FREEOur Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not
ContinueOur Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity
ContinueSee how over 70
Growth, Profitability and Financial Ratios perform over 10 Years