UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 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): February 25, 2015
Marchex, Inc.
(Exact name of Registrant as Specified in its Charter)
| Delaware | 000-50658 | 35-2194038 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
520 Pike Street
Suite 2000
Seattle, Washington 98101
(Address of Principal Executive Offices)
(206) 331-3300
(Registrant’s telephone number, including area code)
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 (see General Instruction A.2. below):
| ¨ | 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 February 25, 2015, Marchex, Inc. (“Marchex”) is issuing a press release and holding a conference call regarding its financial results for the quarter and the year ended December 31, 2014 (the “Press Release”). The full text of the Press Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in this Item 2.02 (including Exhibit 99.1) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. Such information shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Marchex is referencing non-GAAP financial information in both the Press Release and on the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached Press Release. Disclosures regarding definitions of these financial measures used by Marchex and why Marchex’s management believes these financial measures provide useful information to investors are also included in the Press Release.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. |
Description | |
| 99.1 | Press Release of Marchex, dated February 25, 2015. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Marchex has duly caused this Current Report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: February 25, 2015 | MARCHEX, INC. | |||||
| By: | /S/ MICHAEL ARENDS | |||||
| Name: | Michael Arends | |||||
| Title: | Chief Financial Officer (Principal Financial Officer) | |||||
EXHIBIT INDEX
| Exhibit No. |
Description | |
| 99.1 | Press Release of Marchex, dated February 25, 2015. | |
Exhibit 99.1
Marchex Announces Fourth Quarter 2014 and Full Year 2014 Results
SEATTLE — (BUSINESS WIRE) – February 25, 2015 — Marchex, Inc. (NASDAQ:MCHX), a mobile advertising technology company, today announced its financial results for the fourth quarter and full year ended December 31, 2014.
“Over the last several years, we have focused on bringing visibility to the mobile advertising world through our call analytics platform. Early on we saw the makings of a giant advertising measurement opportunity as mobile experiences would become a major driver of sales both online and offline, including consumer calls to businesses,” said Pete Christothoulou, Chief Executive Officer of Marchex. “In 2015 and beyond, we will continue to support enterprise clients through call analytics product innovations combined with delivering incredible customer experiences.”
Q4 2014 Financial Highlights1
| • | GAAP revenue was $33.3 million for the fourth quarter of 2014, compared to $39.7 million for the fourth quarter of 2013. |
| • | GAAP net income from continuing operations was $571,000 for the fourth quarter of 2014, compared to GAAP net income from continuing operations of $597,000 for the fourth quarter of 2013. |
| • | GAAP net income from continuing operations attributable to common stockholders per diluted share was $0.01 for the fourth quarter of 2014. This compares to GAAP net income from continuing operations attributable to common stockholders per diluted share of $0.02 for the fourth quarter of 2013. |
| Q4 2014 | Q4 2013 | |||||||
| GAAP Revenue |
$ | 33.3 million | $ | 39.7 million | ||||
| Call-Driven and related revenue5 |
$ | 30.3 million | $ | 34.5 million | ||||
| Non-GAAP Results: |
||||||||
| Call-Driven Adjusted OIBA4 |
$ | 2.5 million | $ | 1.7 million | ||||
| Call-Driven Adjusted EBITDA4 |
$ | 3.4 million | $ | 2.6 million | ||||
| Adjusted OIBA4 |
$ | 3.5 million | $ | 4.3 million | ||||
| Adjusted EBITDA4 |
$ | 4.4 million | $ | 5.2 million | ||||
| Archeo Revenue including domain gains and sales2,4 |
$ | 3.0 million | $ | 5.2 million | ||||
| Domain gains and sales2 |
$ | 1.7 million | $ | 1.6 million | ||||
| • | Adjusted non-GAAP EPS3 from continuing operations for the fourth quarter of 2014 was $0.05, compared to $0.07 for the fourth quarter of 2013. |
Full Year 2014 Financial Highlights1
| • | GAAP revenue was $182.6 million for 2014, compared to $152.6 million for 2013. |
| • | GAAP net loss from continuing operations was $19.4 million for 2014, which includes the effect of a non-cash charge to income tax expense of $22.3 million for a valuation allowance on our deferred tax assets recorded in the third quarter, compared to GAAP net income from continuing operations of $957,000 for 2013. |
| • | GAAP net loss from continuing operations attributable to common stockholders per diluted share was $0.49 for 2014. This compares to GAAP net income from continuing operations attributable to common stockholders per diluted share of $0.03 for 2013. |
| FY 2014 | FY 2013 | |||||||
| GAAP Revenue |
$ | 182.6 million | $ | 152.6 million | ||||
| Call-Driven and related revenue5 |
$ | 168.1 million | $ | 135.1 million | ||||
| Non-GAAP Results: |
||||||||
| Call-Driven Adjusted OIBA4 |
$ | 11.1 million | $ | 6.3 million | ||||
| Call-Driven Adjusted EBITDA4 |
$ | 14.7 million | $ | 9.9 million | ||||
| Adjusted OIBA3, 4 |
$ | 17.2 million | $ | 15.8 million | ||||
| Adjusted EBITDA3, 4 |
$ | 20.9 million | $ | 19.5 million | ||||
| Archeo Revenue including domain gains and sales2,4 |
$ | 14.5 million | $ | 21.2 million | ||||
| Domain gains and sales2 |
$ | 7.4 million | $ | 6.2 million | ||||
| 1 | In July 2013, certain pay-per-click assets were sold. As a result, the financial results of these pay-per-click assets are presented as discontinued operations, net of tax in our condensed consolidated statements of operations in accordance with GAAP, and are excluded from all other results unless otherwise noted. |
| 2 | Includes domain sales recognized in gains on sales and disposals of intangible assets in 2013 and domain sales recognized in GAAP revenue. In September 2013 upon the launch of its domain marketplace, the Company commenced recognizing domain sales as revenue. |
| 3 | Adjusted OIBA, Adjusted EBITDA and Non-GAAP EPS include the impact of domain gains and sales. Historically, these non-GAAP measures excluded the impact of domain gains and sales. |
| 4 | Reconciliations of non-GAAP measures are included in the financial tables attached to this press release and we encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures. |
| 5 | Allstate contributed revenue of $48.8 million and $18.0 million in 2014 and 2013, respectively. Substantially all of the 2014 revenue related to the nine months ended September 30, 2014. |
Marchex Q4 2014 and Recent Call-Driven Business Highlights:
| • | Revenue. Call-Driven and related revenue was $30.3 million for the fourth quarter of 2014 compared to $34.5 million for the fourth quarter of 2013. |
| • | Products. The Company recently launched Marchex Call Analytics for Search, the newest addition to its Call Analytics platform. For the first time, enterprise-level marketers can track and measure which keywords drive sales from millions of mobile consumers who call businesses directly from click-to-call ads on their smartphones. Marketers can then improve campaigns in real time based on this data. |
Non-Operating Q4 2014 Highlights:
Marchex purchased 669,000 shares or 2% of its outstanding Class B common stock for a total price of $2.5 million under its new share repurchase program established in November 2014.
Business Outlook
The following forward-looking statements reflect Marchex’s expectations as of February 25, 2015, and exclude any contribution from Archeo operations, including domain sales, and discontinued operations. Archeo operating results would be additive to our Call-Driven revenue, profitability, and other measures below:
Call-Driven financial guidance for the First Quarter ending March 31, 2015
| Call-Driven Revenue |
$32 million or more | |||
| Call-Driven Adjusted OIBA 1 |
$1.5 million or more | |||
| Call Driven Adjusted EBITDA 1 |
$2.5 million or more |
| 1 | These non-GAAP Call-Driven measures assign all Marchex corporate overhead costs to the Call-Driven results. Reconciliations of non-GAAP measures are included in the financial tables attached to this press release and we encourage investors to examine the reconciling adjustments between the GAAP and non-GAAP measures. |
Conference Call and Webcast Information
Management will hold a conference call, starting at 5:00 p.m. ET on Wednesday, February 25, 2015 to discuss its fourth quarter and year ended December 31, 2014 financial results, and other company updates. Access to the live webcast of the conference call will be available online from the Investors section of Marchex’s website at www.marchex.com. An archived version of the webcast will also be available at the same location, beginning two hours after completion of the call.
About Marchex
Marchex is a mobile advertising technology company. The company provides a suite of products and services for businesses that depend on consumer phone calls to drive sales. Marchex’s mobile advertising platform delivers new customer phone calls to businesses, while its technology analyzes the data in these calls to help maximize ad campaign results. Marchex disrupts traditional advertising models by giving businesses full transparency into their ad campaign performance and charging them based on new customer acquisition.
Please visit www.marchex.com, blog.marchex.com or @marchex on Twitter (Twitter.com/Marchex), where Marchex discloses material information from time to time about the company, its financial information, and its business.
Forward-Looking Statements:
This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included in this press release regarding our strategy, future operations, future financial position, future revenues, other financial guidance, acquisitions, projected costs, prospects, plans and objectives of management are forward-looking statements. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in the forward-looking
statements we make. There are a number of important factors that could cause Marchex’s actual results to differ materially from those indicated by such forward-looking statements which are described in the “Risk Factors” section of our most recent periodic report and registration statement filed with the SEC. All of the information provided in this release is as of February 25, 2015 and Marchex undertakes no duty to update the information provided herein.
Non-GAAP Financial Information:
To supplement Marchex’s consolidated financial statements presented in accordance with GAAP and to provide clarity internally and externally, Marchex uses certain non-GAAP measures of financial performance and liquidity, including OIBA , Adjusted OIBA, Adjusted EBITDA, Revenue including domain gains and/or sales, Adjusted OIBA and EBITDA including and excluding domain gains and sales and Adjusted non-GAAP EPS including and excluding domain gains and sales. Marchex also provides Call-Driven Adjusted OIBA and EBITDA.
OIBA represents income (loss) from operations plus (1) stock-based compensation expense and (2) amortization of intangible assets from acquisitions. This measure, among other things, is one of the primary metrics by which Marchex evaluates the performance of its business. Additionally, Marchex’s management uses Adjusted OIBA, which excludes acquisition and separation related costs, as this item is not indicative of Marchex’s recurring core operating results. Adjusted OIBA is the basis on which Marchex’s internal budgets are based and by which Marchex’s management is currently evaluated. Marchex believes these measures are useful to investors because they represent Marchex’s consolidated operating results, taking into account depreciation and other intangible amortization, which Marchex believes is an ongoing cost of doing business, but excluding the effects of certain other expenses such as stock-based compensation, amortization of intangible assets from acquisitions and acquisition and separation related costs. Adjusted EBITDA represents income before interest, income taxes, depreciation, amortization, stock compensation expense, and acquisition and separation related cost. Marchex believes that Adjusted EBITDA is another alternative measure of liquidity to GAAP net cash provided by operating activities that provides meaningful supplemental information regarding liquidity and is used by Marchex’s management to measure its ability to fund operations and its financing obligations. Historically, these Non-GAAP measures excluded gain/loss on sales and disposals of intangible assets for each asset and any domain sales contribution.
Archeo revenue including domain gains and sales represents GAAP revenue and includes sales proceeds from the sale of domains recognized in gain/loss on sales and disposals of intangible assets and domain sales sold through Marchex’s Domain Marketplace which are recognized in GAAP revenue. Adjusted OIBA and EBITDA including or excluding domain gains and sales includes the above descriptions of Adjusted OIBA and EBITDA and includes/excludes domain sales contribution and gain/loss on sales and disposals of intangible assets. Call-Driven Adjusted OIBA and EBITDA includes the above descriptions of Adjusted OIBA and EBITDA for the Call-Driven segment. The Call-Driven Adjusted OIBA and EBITDA assigns all Marchex general corporate overhead costs to the Call-Driven results. Financial analysts and investors may use the non-GAAP historical Revenue including/excluding domain gains and sales and Adjusted OIBA and EBITDA including/excluding domain gains and sales to help with comparative financial evaluation to make informed investment decisions. Adjusted non-GAAP EPS represents Adjusted non-GAAP net income applicable to common stockholders divided by GAAP diluted shares outstanding. Adjusted non-GAAP net income applicable to common stockholders generally captures those items on the statement of operations that have been, or ultimately will be, settled in cash exclusive of certain items that are not indicative of Marchex’s recurring core operating results and represents net income applicable to common stockholders plus the net of tax effects of: (1) stock-based compensation expense, (2) amortization of intangible assets from acquisitions, (3)
acquisition and separation related costs, (4) interest and other income (expense), (5) discontinued operations, net of tax and (6) dividends paid to participating securities, and also (7) excludes the effect of any tax valuation allowance. Financial analysts and investors may use Adjusted non-GAAP EPS to analyze Marchex’s financial performance since these groups have historically used EPS related measures, along with other measures, to estimate the value of a company, to make informed investment decisions, and to evaluate a company’s operating performance compared to that of other companies in its industry. Adjusted Non-GAAP EPS excluding domain gains and sales includes the above description of Adjusted non-GAAP EPS and excludes domain sales contribution and gain/loss on sales and disposals of intangible assets.
Marchex’s management believes that investors should have access to, and Marchex is obligated to provide, the same set of tools that management uses in analyzing the company’s results. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, and should not be considered in isolation, as a substitute for, or superior to, GAAP results. Marchex’s non-GAAP financial measures may be defined differently from time to time and may be defined differently than similar titled terms used by other companies, and accordingly, care should be exercised in understanding how Marchex defines its non-GAAP financial measures in this release. Marchex endeavors to compensate for the limitations of the non-GAAP measures presented by providing the comparable GAAP measure with equal or greater prominence, GAAP financial statements, and detailed descriptions of the reconciling items and adjustments, including quantifying such items, to derive the non-GAAP measure.
For further information, contact:
Trevor Caldwell
Marchex Investor Relations
Telephone: 206.331.3600
Email: ir(at)marchex.com
Or
MEDIA INQUIRIES
Sonia Krishnan
Marchex Corporate Communications
Telephone: 206.331.3434
Email: skrishnan(at)marchex.com
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Revenue |
$ | 39,680 | $ | 33,291 | ||||
| Expenses: |
||||||||
| Service costs (1) |
23,833 | 17,853 | ||||||
| Sales and marketing (1) |
2,832 | 3,090 | ||||||
| Product development (1) |
6,760 | 6,962 | ||||||
| General and administrative (1) |
4,382 | 4,796 | ||||||
| Amortization of intangible assets from acquisitions |
426 | — | ||||||
| Acquisition and separation related costs |
(62 | ) | — | |||||
|
|
|
|
|
|||||
| Total operating expenses |
38,171 | 32,701 | ||||||
| Gain on sales and disposals of intangible assets, net |
35 | — | ||||||
|
|
|
|
|
|||||
| Income from operations |
1,544 | 590 | ||||||
| Interest expense and other, net |
11 | (19 | ) | |||||
|
|
|
|
|
|||||
| Income from continuing operations before provision for income taxes |
1,555 | 571 | ||||||
| Income tax expense |
958 | — | ||||||
|
|
|
|
|
|||||
| Net income from continuing operations |
597 | 571 | ||||||
| Discontinued operations: |
||||||||
| Income from discontinued operations, net of tax |
7 | — | ||||||
| Gain on sale from discontinued operations, net of tax |
1 | — | ||||||
|
|
|
|
|
|||||
| Discontinued operations, net of tax |
8 | — | ||||||
| Net income |
605 | 571 | ||||||
| Dividends paid to participating securities |
— | (28 | ) | |||||
|
|
|
|
|
|||||
| Net income applicable to common stockholders |
$ | 605 | $ | 543 | ||||
|
|
|
|
|
|||||
| Basic and diluted net income per Class A and Class B share applicable to common stockholders: |
||||||||
| Continuing operations |
$ | 0.02 | $ | 0.01 | ||||
| Discontinued operations, net of tax |
0.00 | — | ||||||
|
|
|
|
|
|||||
| Basic and diluted net income per Class A and Class B share applicable to common stockholders: |
$ | 0.02 | $ | 0.01 | ||||
| Dividends paid per share |
$ | — | $ | 0.02 | ||||
| Shares used to calculate basic net income per share applicable to common stockholders |
||||||||
| Class A |
7,770 | 5,233 | ||||||
| Class B |
28,371 | 35,969 | ||||||
| Shares used to calculate diluted net income per share applicable to common stockholders |
||||||||
| Class A |
7,770 | 5,233 | ||||||
| Class B |
38,713 | 41,567 | ||||||
| (1) Includes stock-based compensation allocated as follows: |
||||||||
| Service costs |
$ | 362 | $ | 365 | ||||
| Sales and marketing |
171 | 231 | ||||||
| Product development |
508 | 579 | ||||||
| General and administrative |
1,321 | 1,704 | ||||||
|
|
|
|
|
|||||
| Total |
$ | 2,362 | $ | 2,879 | ||||
|
|
|
|
|
|||||
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
| Twelve Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Revenue |
$ | 152,550 | $ | 182,644 | ||||
| Expenses: |
||||||||
| Service costs (1) |
91,858 | 114,581 | ||||||
| Sales and marketing (1) |
11,182 | 12,251 | ||||||
| Product development (1) |
27,346 | 29,561 | ||||||
| General and administrative (1) |
19,385 | 20,923 | ||||||
| Amortization of intangible assets from acquisitions |
2,926 | 434 | ||||||
| Acquisition and separation related costs |
878 | (68 | ) | |||||
|
|
|
|
|
|||||
| Total operating expenses |
153,575 | 177,682 | ||||||
| Gain on sales and disposals of intangible assets, net |
3,774 | — | ||||||
|
|
|
|
|
|||||
| Income from operations |
2,749 | 4,962 | ||||||
| Interest expense and other, net |
(37 | ) | (62 | ) | ||||
|
|
|
|
|
|||||
| Income from continuing operations before provision for income taxes |
2,712 | 4,900 | ||||||
| Income tax expense |
1,755 | 24,277 | ||||||
|
|
|
|
|
|||||
| Net income (loss) from continuing operations |
957 | (19,377 | ) | |||||
| Discontinued operations: |
||||||||
| Income (loss) from discontinued operations, net of tax |
(70 | ) | 9 | |||||
| Gain on sale from discontinued operations, net of tax |
930 | 278 | ||||||
|
|
|
|
|
|||||
| Discontinued operations, net of tax |
860 | 287 | ||||||
|
|
|
|
|
|||||
| Net income (loss) |
1,817 | (19,090 | ) | |||||
| Dividends paid to participating securities |
— | (127 | ) | |||||
|
|
|
|
|
|||||
| Net income (loss) applicable to common stockholders |
$ | 1,817 | $ | (19,217 | ) | |||
|
|
|
|
|
|||||
| Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders: |
||||||||
| Continuing operations |
$ | 0.03 | $ | (0.49 | ) | |||
| Discontinued operations, net of tax |
$ | 0.02 | $ | 0.01 | ||||
|
|
|
|
|
|||||
| Basic and diluted net income (loss) per Class A and Class B share applicable to common stockholders: |
$ | 0.05 | $ | (0.48 | ) | |||
| Dividends paid per share |
$ | — | $ | 0.08 | ||||
| Shares used to calculate basic net income (loss) per share applicable to common stockholders |
||||||||
| Class A |
8,816 | 5,853 | ||||||
| Class B |
26,798 | 34,157 | ||||||
| Shares used to calculate diluted net income (loss) per share applicable to common stockholders |
||||||||
| Class A |
8,816 | 5,853 | ||||||
| Class B |
36,999 | 40,010 | ||||||
| (1) Includes stock-based compensation allocated as follows: |
||||||||
| Service costs |
$ | 1,180 | $ | 1,382 | ||||
| Sales and marketing |
645 | 894 | ||||||
| Product development |
1,635 | 2,595 | ||||||
| General and administrative |
5,777 | 7,032 | ||||||
|
|
|
|
|
|||||
| Total |
$ | 9,237 | $ | 11,903 | ||||
|
|
|
|
|
|||||
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
| December 31, 2013 |
December 31, 2014 |
|||||||
| Assets | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 30,912 | $ | 80,032 | ||||
| Accounts receivable, net |
30,005 | 25,941 | ||||||
| Prepaid expenses and other current assets |
2,943 | 3,143 | ||||||
| Refundable taxes |
97 | 131 | ||||||
| Deferred tax assets |
1,016 | — | ||||||
|
|
|
|
|
|||||
| Total current assets |
64,973 | 109,247 | ||||||
| Property and equipment, net |
5,440 | 5,430 | ||||||
| Deferred tax assets |
25,138 | — | ||||||
| Intangibles and other assets, net |
484 | 313 | ||||||
| Goodwill |
65,679 | 65,679 | ||||||
| Intangible assets from acquisitions, net |
434 | — | ||||||
|
|
|
|
|
|||||
| Total Assets |
$ | 162,148 | $ | 180,669 | ||||
|
|
|
|
|
|||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 15,922 | $ | 13,766 | ||||
| Accrued expenses and other current liabilities |
7,988 | 7,515 | ||||||
| Deferred revenue |
1,388 | 2,117 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
25,298 | 23,398 | ||||||
| Other non-current liabilities |
2,095 | 1,118 | ||||||
|
|
|
|
|
|||||
| Total Liabilities |
27,393 | 24,516 | ||||||
| Class A common stock |
80 | 55 | ||||||
| Class B common stock |
309 | 373 | ||||||
| Treasury stock |
(2 | ) | (2,503 | ) | ||||
| Additional paid-in capital |
305,517 | 348,467 | ||||||
| Accumulated deficit |
(171,149 | ) | (190,239 | ) | ||||
|
|
|
|
|
|||||
| Total Stockholders’ Equity |
134,755 | 156,153 | ||||||
|
|
|
|
|
|||||
| Total Liabilities and Stockholders’ Equity |
$ | 162,148 | $ | 180,669 | ||||
|
|
|
|
|
|||||
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP Income from Operations to Operating Income Before Amortization (OIBA)
and Adjusted Operating Income Before Amortization (Adjusted OIBA)
(in thousands)
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Income from operations |
$ | 1,544 | $ | 590 | ||||
| Stock-based compensation |
2,362 | 2,879 | ||||||
| Amortization of intangible assets from acquisitions |
426 | — | ||||||
|
|
|
|
|
|||||
| Operating income before amortization (OIBA) |
4,332 | 3,469 | ||||||
| Acquisition and separation related costs |
(62 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted operating income before amortization (Adjusted OIBA) |
$ | 4,270 | $ | 3,469 | ||||
| Domain sales contribution |
(1,549 | ) | (1,679 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(35 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted OIBA excluding domain gains and sales |
$ | 2,686 | $ | 1,790 | ||||
|
|
|
|
|
|||||
| Twelve Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Income from operations |
$ | 2,749 | $ | 4,962 | ||||
| Stock-based compensation |
9,237 | 11,903 | ||||||
| Amortization of intangible assets from acquisitions |
2,926 | 434 | ||||||
|
|
|
|
|
|||||
| Operating income before amortization (OIBA) |
14,912 | 17,299 | ||||||
| Acquisition and separation related costs |
878 | (68 | ) | |||||
|
|
|
|
|
|||||
| Adjusted operating income before amortization (Adjusted OIBA) |
$ | 15,790 | $ | 17,231 | ||||
| Domain sales contribution |
(2,388 | ) | (7,341 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(3,774 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted OIBA excluding domain gains and sales |
$ | 9,628 | $ | 9,890 | ||||
|
|
|
|
|
|||||
Certain reclassifications have been made to prior periods to conform to current presentation.
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA
(in thousands)
(unaudited)
| Three Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Net cash provided by operating activities |
$ | 6,109 | $ | 4,302 | ||||
| Changes in assets and liabilities |
(1,636 | ) | 58 | |||||
| Income tax expense |
958 | — | ||||||
| Interest expense and other, net |
(14 | ) | 20 | |||||
| Gain on sales and disposals of intangible assets, net |
35 | — | ||||||
| Loss on discontinued operations, net of tax |
(7 | ) | — | |||||
| Excess tax benefits related to stock compensation |
(209 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted EBITDA |
$ | 5,236 | $ | 4,380 | ||||
| Domain sales contribution |
(1,549 | ) | (1,679 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(35 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted EBITDA excluding domain gains and sales |
$ | 3,652 | $ | 2,701 | ||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
$ | (549 | ) | $ | (1,000 | ) | ||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
$ | 202 | $ | (3,922 | ) | |||
|
|
|
|
|
|||||
| Twelve Months Ended December 31, |
||||||||
| 2013 | 2014 | |||||||
| Net cash provided by operating activities |
$ | 13,596 | $ | 22,419 | ||||
| Changes in asset and liabilities |
(1,154 | ) | (25,990 | ) | ||||
| Income tax expense |
1,755 | 24,277 | ||||||
| Acquisition and separation related costs |
940 | — | ||||||
| Interest expense and other, net |
30 | 62 | ||||||
| Gain on sales and disposals of intangible assets, net |
3,774 | — | ||||||
| Income (loss) on discontinued operations, net of tax |
42 | (9 | ) | |||||
| Tax effect on gain on sale of discontinued operations |
563 | 143 | ||||||
|
|
|
|
|
|||||
| Adjusted EBITDA |
$ | 19,546 | $ | 20,902 | ||||
| Domain sales contribution |
(2,388 | ) | (7,341 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(3,774 | ) | — | |||||
|
|
|
|
|
|||||
| Adjusted EBITDA excluding domain gains and sales |
$ | 13,384 | $ | 13,561 | ||||
|
|
|
|
|
|||||
| Net cash provided by (used in) investing activities |
$ | 1,647 | $ | (3,178 | ) | |||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
$ | (261 | ) | $ | 29,879 | |||
|
|
|
|
|
|||||
Certain reclassifications have been made to prior periods to conform to current presentation.
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS
(in thousands, except per share data)
(unaudited)
| Three Months Ended | ||||||||
| December 31, | ||||||||
| 2013 | 2014 | |||||||
| Adjusted Non-GAAP EPS from continuing operations |
$ | 0.07 | $ | 0.05 | ||||
|
|
|
|
|
|||||
| Net income applicable to common stockholders - diluted (GAAP EPS) |
$ | 0.02 | $ | 0.01 | ||||
| Shares used to calculate diluted net income per share applicable to common stockholders |
38,713 | 41,567 | ||||||
| Net income applicable to common stockholders |
$ | 605 | $ | 543 | ||||
| Stock-based compensation |
2,362 | 2,879 | ||||||
| Acquisition and separation related costs |
(62 | ) | — | |||||
| Amortization of intangible assets from acquisitions |
426 | — | ||||||
| Interest expense and other, net |
(11 | ) | 19 | |||||
| Dividends paid to participating securities |
— | 28 | ||||||
| Tax valuation allowance |
— | (659 | ) | |||||
| Discontinued operations, net of tax |
(8 | ) | — | |||||
| Estimated impact of income taxes |
(676 | ) | (598 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP net income from continuing operations |
$ | 2,636 | $ | 2,212 | ||||
| Domain sales contribution |
(1,549 | ) | (1,552 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(35 | ) | — | |||||
| Estimated impact of income taxes on domain gains and sales |
607 | 635 | ||||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP net income excluding domain gains and sales |
$ | 1,659 | $ | 1,295 | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP EPS from continuing operations |
$ | 0.07 | $ | 0.05 | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP EPS excluding domain gains and sales |
$ | 0.04 | $ | 0.03 | ||||
|
|
|
|
|
|||||
|
|
|
|
|
|||||
| Diluted shares used to calculate Adjusted Non-GAAP EPS (1) |
38,713 | 41,567 | ||||||
|
|
|
|
|
|||||
| (1) | For the purpose of computing the number of diluted shares for Adjusted Non-GAAP EPS, Marchex uses the accounting guidance that would be applicable for computing the number of diluted shares for GAAP EPS. |
Certain reclassifications have been made to prior periods to conform to current presentation.
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP EPS to Adjusted Non-GAAP EPS
(in thousands, except per share data)
(unaudited)
| Twelve Months Ended | ||||||||
| December 31, | ||||||||
| 2013 | 2014 | |||||||
| Adjusted Non-GAAP EPS from continuing operations |
$ | 0.27 | $ | 0.26 | ||||
|
|
|
|
|
|||||
| Net income (loss) from continuing operations applicable to common stockholders - diluted (GAAP EPS) |
$ | 0.03 | $ | (0.49 | ) | |||
| Shares used to calculate diluted net income (loss) per share applicable to common stockholders |
36,999 | 40,010 | ||||||
| Net income (loss) applicable to common stockholders |
$ | 1,817 | $ | (19,217 | ) | |||
| Stock-based compensation |
9,237 | 11,903 | ||||||
| Acquisition and separation related costs |
878 | (68 | ) | |||||
| Amortization of intangible assets from acquisitions |
2,926 | 434 | ||||||
| Interest expense and other, net |
37 | 62 | ||||||
| Dividends paid to participating securities |
— | 127 | ||||||
| Tax valuation allowance |
651 | 21,686 | ||||||
| Discontinued operations, net of tax |
(860 | ) | (287 | ) | ||||
| Estimated impact of income taxes |
(4,574 | ) | (3,495 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP net income from continuing operations |
$ | 10,112 | $ | 11,145 | ||||
| Domain sales contribution |
(2,388 | ) | (7,341 | ) | ||||
| Gain on sales and disposals of intangible assets, net |
(3,774 | ) | — | |||||
| Estimated impact of income taxes on domain gains and sales |
2,306 | 2,635 | ||||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP net income from continuing operations excluding domain gains and sales |
$ | 6,256 | $ | 6,439 | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP EPS from continuing operations |
$ | 0.27 | $ | 0.26 | ||||
|
|
|
|
|
|||||
| Adjusted Non-GAAP EPS from continuing operations excluding domain gains and sales |
$ | 0.17 | $ | 0.15 | ||||
|
|
|
|
|
|||||
| Shares used to calculate diluted net income (loss) per share applicable to common stockholders (GAAP) |
36,999 | 40,010 | ||||||
| Weighted average stock options and common shares subject to purchase or cancellation (if applicable) |
— | 2,116 | ||||||
|
|
|
|
|
|||||
| Diluted shares used to calculate Adjusted Non-GAAP EPS (1) |
36,999 | 42,125 | ||||||
|
|
|
|
|
|||||
| (1) | For the purpose of computing the number of diluted shares for Adjusted Non-GAAP EPS, Marchex uses the accounting guidance that would be applicable for computing the number of diluted shares for GAAP EPS. |
Certain reclassifications have been made to prior periods to conform to current presentation.
MARCHEX, INC. AND SUBSIDIARIES
(in thousands)
(unaudited)
Reconciliation of GAAP Income (Loss) from Operations to Operating Income before Amortization (OIBA)
and Adjusted Operating Income Before Amortization (Adjusted OIBA)
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| 12/31/2013 | 3/31/2014 | 6/30/2014 | 9/30/2014 | 12/31/2014 | 12/31/2013 | 12/31/2014 | ||||||||||||||||||||||
| Income from operations |
$ | 1,544 | $ | 1,436 | $ | 1,711 | $ | 1,225 | $ | 590 | $ | 2,749 | $ | 4,962 | ||||||||||||||
| Stock-based compensation |
2,362 | 2,883 | 3,117 | 3,024 | 2,879 | 9,237 | 11,903 | |||||||||||||||||||||
| Amortization of intangible assets from acquisitions |
426 | 403 | 31 | — | — | 2,926 | 434 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Operating income before amortization (OIBA) |
4,332 | 4,722 | 4,859 | 4,249 | 3,469 | 14,912 | 17,299 | |||||||||||||||||||||
| Acquisition and separation related costs |
(62 | ) | — | (68 | ) | — | — | 878 | (68 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted operating income before amortization (Adjusted OIBA) |
$ | 4,270 | $ | 4,722 | $ | 4,791 | $ | 4,249 | $ | 3,469 | $ | 15,790 | $ | 17,231 | ||||||||||||||
| Domain sales contribution |
(1,549 | ) | (1,893 | ) | (2,217 | ) | (1,552 | ) | (1,679 | ) | (2,388 | ) | (7,341 | ) | ||||||||||||||
| Gain on sales and disposals of intangible assets, net |
(35 | ) | — | — | — | — | (3,774 | ) | — | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted OIBA excluding domain gains and sales |
$ | 2,686 | $ | 2,829 | $ | 2,574 | $ | 2,697 | $ | 1,790 | 9,628 | 9,890 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| 12/31/2013 | 3/31/2014 | 6/30/2014 | 9/30/2014 | 12/31/2014 | 12/31/2013 | 12/31/2014 | ||||||||||||||||||||||
| Net cash provided by operating activities |
$ | 6,109 | $ | 8,078 | $ | 3,289 | $ | 6,750 | $ | 4,302 | $ | 13,596 | $ | 22,419 | ||||||||||||||
| Changes in assets and liabilities |
(1,636 | ) | (2,984 | ) | 1,672 | (24,736 | ) | 58 | (1,154 | ) | (25,990 | ) | ||||||||||||||||
| Income tax expense |
958 | 588 | 709 | 22,980 | — | 1,755 | 24,277 | |||||||||||||||||||||
| Acquisition and separation related costs |
— | — | — | — | — | 940 | — | |||||||||||||||||||||
| Gain on sales and disposals of intangible assets, net |
35 | — | — | — | — | 3,774 | — | |||||||||||||||||||||
| Discontinued operations, net of tax |
(7 | ) | (9 | ) | — | — | — | 42 | (9 | ) | ||||||||||||||||||
| Tax effect of gain on sale of discontinued operations |
— | — | — | 143 | — | 563 | 143 | |||||||||||||||||||||
| Interest expense and other, net |
(14 | ) | 2 | 22 | 18 | 20 | 30 | 62 | ||||||||||||||||||||
| Excess tax benefits related to stock compensation |
(209 | ) | — | — | — | — | — | — | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
$ | 5,236 | $ | 5,675 | $ | 5,692 | $ | 5,155 | $ | 4,380 | $ | 19,546 | $ | 20,902 | ||||||||||||||
| Domain sales contribution |
(1,549 | ) | (1,893 | ) | (2,217 | ) | (1,552 | ) | (1,679 | ) | (2,388 | ) | (7,341 | ) | ||||||||||||||
| Gain on sales and disposals of intangible assets, net |
(35 | ) | — | — | — | — | (3,774 | ) | — | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA excluding domain gains and sales |
$ | 3,652 | $ | 3,782 | $ | 3,475 | $ | 3,603 | $ | 2,701 | $ | 13,384 | $ | 13,561 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net cash provided by (used in) investing activities |
$ | (549 | ) | $ | (807 | ) | $ | (545 | ) | $ | (826 | ) | $ | (1,000 | ) | $ | 1,647 | $ | (3,178 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net cash provided by (used in) financing activities |
$ | 202 | $ | 343 | $ | 33,680 | $ | (222 | ) | $ | (3,922 | ) | $ | (261 | ) | $ | 29,879 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.
MARCHEX, INC. AND SUBSIDIARIES
Quarterly Financial Summary Information
(in thousands)
NON-GAAP MEASURES
Amounts below exclude Discontinued Operations
| CONSOLIDATED |
Q113 | Q213 | Q313 | Q413 | Q114 | Q214 | Q314 | Q414 | ||||||||||||||||||||||||
| GAAP Revenue |
$ | 34,732 | $ | 37,578 | $ | 40,560 | $ | 39,680 | $ | 50,496 | $ | 49,676 | $ | 49,181 | $ | 33,291 | ||||||||||||||||
| Adjusted OIBA |
$ | 3,604 | $ | 3,550 | $ | 4,366 | $ | 4,270 | $ | 4,722 | $ | 4,791 | $ | 4,249 | $ | 3,469 | ||||||||||||||||
| Adjusted EBITDA |
$ | 4,516 | $ | 4,480 | $ | 5,314 | $ | 5,236 | $ | 5,675 | $ | 5,692 | $ | 5,155 | $ | 4,380 | ||||||||||||||||
| CALL-DRIVEN AND RELATED |
Q113 | Q213 | Q313 | Q413 | Q114 | Q214 | Q314 | Q414 | ||||||||||||||||||||||||
| GAAP Revenue |
$ | 31,108 | $ | 33,893 | $ | 35,668 | $ | 34,457 | $ | 45,492 | $ | 45,857 | $ | 46,379 | $ | 30,323 | ||||||||||||||||
| Adjusted OIBA |
$ | 1,371 | $ | 1,508 | $ | 1,693 | $ | 1,725 | $ | 2,411 | $ | 2,897 | $ | 3,279 | $ | 2,512 | ||||||||||||||||
| Adjusted EBITDA |
$ | 2,246 | $ | 2,401 | $ | 2,598 | $ | 2,618 | $ | 3,312 | $ | 3,764 | $ | 4,170 | $ | 3,409 | ||||||||||||||||
| ARCHEO |
Q113 | Q213 | Q313 | Q413 | Q114 | Q214 | Q314 | Q414 | ||||||||||||||||||||||||
| GAAP Revenue |
$ | 3,624 | $ | 3,685 | $ | 4,892 | $ | 5,223 | $ | 5,004 | $ | 3,819 | $ | 2,802 | $ | 2,968 | ||||||||||||||||
| Adjusted OIBA |
$ | 2,233 | $ | 2,042 | $ | 2,673 | $ | 2,545 | $ | 2,311 | $ | 1,894 | $ | 970 | $ | 957 | ||||||||||||||||
| Adjusted EBITDA |
$ | 2,270 | $ | 2,079 | $ | 2,716 | $ | 2,618 | $ | 2,363 | $ | 1,928 | $ | 985 | $ | 971 | ||||||||||||||||
Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.
MARCHEX, INC. AND SUBSIDIARIES
Financial Summary by Segment
(in thousands)
(unaudited)
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| 12/31/2013 | 3/31/2014 | 6/30/2014 | 9/30/2014 | 12/31/2014 | 12/31/2013 | 12/31/2014 | ||||||||||||||||||||||
| Marchex - Consolidated5 |
||||||||||||||||||||||||||||
| Revenue - GAAP2 |
$ | 39,680 | $ | 50,496 | $ | 49,676 | $ | 49,181 | $ | 33,291 | $ | 152,550 | $ | 182,644 | ||||||||||||||
| Revenue including domain gains3 |
$ | 39,715 | $ | 50,496 | $ | 49,676 | $ | 49,181 | $ | 33,291 | $ | 156,324 | $ | 182,644 | ||||||||||||||
| Adjusted OIBA including domain gains and sales4 |
$ | 4,270 | $ | 4,722 | $ | 4,791 | $ | 4,249 | $ | 3,469 | $ | 15,790 | $ | 17,231 | ||||||||||||||
| Adjusted OIBA excluding domain gains and sales4 |
$ | 2,686 | $ | 2,829 | $ | 2,574 | $ | 2,697 | $ | 1,790 | $ | 9,628 | $ | 9,890 | ||||||||||||||
| Adjusted EBITDA including domain gains and sales4 |
$ | 5,236 | $ | 5,675 | $ | 5,692 | $ | 5,155 | $ | 4,380 | $ | 19,546 | $ | 20,902 | ||||||||||||||
| Adjusted EBITDA excluding domain gains and sales4 |
$ | 3,652 | $ | 3,782 | $ | 3,475 | $ | 3,603 | $ | 2,701 | $ | 13,384 | $ | 13,561 | ||||||||||||||
| Call-Driven1 and related |
||||||||||||||||||||||||||||
| Revenue - GAAP |
$ | 34,457 | $ | 45,492 | $ | 45,857 | $ | 46,379 | $ | 30,323 | $ | 135,126 | $ | 168,051 | ||||||||||||||
| Adjusted OIBA4 |
$ | 1,725 | $ | 2,411 | $ | 2,897 | $ | 3,279 | $ | 2,512 | $ | 6,297 | $ | 11,099 | ||||||||||||||
| Adjusted EBITDA4 |
$ | 2,618 | $ | 3,312 | $ | 3,764 | $ | 4,170 | $ | 3,409 | $ | 9,863 | $ | 14,655 | ||||||||||||||
| Archeo1,5 |
||||||||||||||||||||||||||||
| Revenue - GAAP2 |
$ | 5,223 | $ | 5,004 | $ | 3,819 | $ | 2,802 | $ | 2,968 | $ | 17,424 | $ | 14,593 | ||||||||||||||
| Revenue including domain gains3 |
$ | 5,258 | $ | 5,004 | $ | 3,819 | $ | 2,802 | $ | 2,968 | $ | 21,198 | $ | 14,593 | ||||||||||||||
| Adjusted OIBA including domain gains and sales4 |
$ | 2,545 | $ | 2,311 | $ | 1,894 | $ | 970 | $ | 957 | $ | 9,493 | $ | 6,132 | ||||||||||||||
| Adjusted OIBA excluding domain gains and sales4 |
$ | 961 | $ | 418 | $ | (323 | ) | $ | (582 | ) | $ | (722 | ) | $ | 3,331 | $ | (1,209 | ) | ||||||||||
| Adjusted EBITDA including domain gains and sales4 |
$ | 2,618 | $ | 2,363 | $ | 1,928 | $ | 985 | $ | 971 | $ | 9,683 | $ | 6,247 | ||||||||||||||
| Adjusted EBITDA excluding domain gains and sales4 |
$ | 1,034 | $ | 470 | $ | (289 | ) | $ | (567 | ) | $ | (708 | ) | $ | 3,521 | $ | (1,094 | ) | ||||||||||
| 1 | The financial results for Call-Driven and Archeo have been derived from the unaudited condensed consolidated financial statements. |
The Call-Driven financial results include certain direct operating expenses and general corporate overhead expenses.
The Archeo financial results include direct operating expenses.
| 2 | In September 2013, Marchex launched its Domains Marketplace and through it, commenced buying and selling of domains. |
Domain sales occurring after this date are included in GAAP revenue and related cost in service cost. Prior to this date, domain sales were recognized in gain on sales and disposals of intangible assets in the unaudited condensed consolidated financial statements.
| 3 | Domain sales recognized in gain on sales and disposals of intangible assets, net. |
| 4 | These are non-GAAP measures of operating results and liquidity. These non-GAAP measures are adjusted for net gains from sales of intangible assets, net and direct contribution of domain sales sold through its Domains Marketplace. |
| 5 | Amounts presented exclude results of discontinued operations. Operating results of discontinued operations relate to certain pay-per-click assets sold in July 2013 and are included in discontinued operations, net of tax in the unaudited condensed consolidated financial statements. |
Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation to Reported Financial and Non-GAAP Information
(in thousands)
(unaudited)
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| 12/31/2013 | 3/31/2014 | 6/30/2014 | 9/30/2014 | 12/31/2014 | 12/31/2013 | 12/31/2014 | ||||||||||||||||||||||
| Revenue6 |
||||||||||||||||||||||||||||
| Consolidated - GAAP1 |
$ | 39,680 | $ | 50,496 | $ | 49,676 | $ | 49,181 | $ | 33,291 | $ | 152,550 | $ | 182,644 | ||||||||||||||
| Add: Domain gains2 |
35 | — | — | — | — | 3,774 | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Consolidated including domain gains and sales3 |
39,715 | 50,496 | 49,676 | 49,181 | 33,291 | 156,324 | 182,644 | |||||||||||||||||||||
| Less: Archeo4 including domain gains and sales3 |
5,258 | 5,004 | 3,819 | 2,802 | 2,968 | 21,198 | 14,593 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Call-Driven4 and related |
$ | 34,457 | $ | 45,492 | $ | 45,857 | $ | 46,379 | $ | 30,323 | $ | 135,126 | $ | 168,051 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted OIBA5,6 |
||||||||||||||||||||||||||||
| Consolidated excluding domain gains and sales |
$ | 2,686 | $ | 2,829 | $ | 2,574 | $ | 2,697 | $ | 1,790 | $ | 9,628 | $ | 9,890 | ||||||||||||||
| Add: Domain gains and sales |
1,584 | 1,893 | 2,217 | 1,552 | 1,679 | 6,162 | 7,341 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Consolidated including domain gains and sales |
4,270 | 4,722 | 4,791 | 4,249 | 3,469 | 15,790 | 17,231 | |||||||||||||||||||||
| Less: Archeo4 including domain gains and sales |
2,545 | 2,311 | 1,894 | 970 | 957 | 9,493 | 6,132 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Call-Driven4 and related |
$ | 1,725 | $ | 2,411 | $ | 2,897 | $ | 3,279 | $ | 2,512 | $ | 6,297 | $ | 11,099 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA5,6 |
||||||||||||||||||||||||||||
| Consolidated excluding domain gains and sales |
$ | 3,652 | $ | 3,782 | $ | 3,475 | $ | 3,603 | $ | 2,701 | $ | 13,384 | $ | 13,561 | ||||||||||||||
| Add: Domain gains and sales |
1,584 | 1,893 | 2,217 | 1,552 | 1,679 | 6,162 | 7,341 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Consolidated including domain gains and sales |
5,236 | 5,675 | 5,692 | 5,155 | 4,380 | 19,546 | 20,902 | |||||||||||||||||||||
| Less: Archeo4 including domain gains and sales |
2,618 | 2,363 | 1,928 | 985 | 971 | 9,683 | 6,247 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Call-Driven4 and related |
$ | 2,618 | $ | 3,312 | $ | 3,764 | $ | 4,170 | $ | 3,409 | $ | 9,863 | $ | 14,655 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| 1 | In September 2013, Marchex launched its Domains Marketplace and through it, commenced buying and selling of domains. |
Domain sales occurring after this date are included in GAAP revenue and related cost in service cost. Prior to this date, domain sales were recognized in gain on sales and disposals of intangible assets, net in the unaudited condensed consolidated financial statements.
| 2 | Domain sales recognized in gain on sales and disposals of intangible assets, net in the unaudited condensed consolidated financial statements. |
| 3 | Domain sales recognized in either gain on sales and disposals of intangible assets or in revenue in the unaudited condensed consolidated financial statements. |
| 4 | The financial results for Call-Driven and Archeo have been derived from the unaudited condensed consolidated financial statements. |
The Call-Driven financial results include certain direct operating expenses and general corporate overhead expenses.
The Archeo financial results include direct operating expenses.
| 5 | These are non-GAAP measures of operating results and liquidity. These non-GAAP measures are adjusted for net gains from sales of intangible assets, net and direct contribution of domain sales sold through its Domains Marketplace. |
| 6 | Amounts presented exclude results of discontinued operations. Financial results of discontinued operations related to certain pay-per-click assets sold in July 2013 and are included in discontinued operations, net of tax in the unaudited condensed consolidated financial statements. |
Due to rounding, the sum of quarterly amounts may not equal amounts reported for year-to-date periods.