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): November 5, 2018
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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02Results of Operations and Financial Condition.
On November 5, 2018, Marchex, Inc. (“Marchex”) is issuing a press release and holding a conference call regarding its financial results for the quarter ended September 30, 2018 (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 is also included in the Press Release.
|
Item 9.01 |
Financial Statements and Exhibits. |
(d) Exhibits.
|
Exhibit No. |
|
Description |
|
|
|
|
|
99.1 |
|
|
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.
|
|
|
|
|
MARCHEX, INC. |
||
|
|
|
|
|
|||
|
Date: November 5, 2018 |
|
|
|
By: |
|
/s/ MICHAEL A. ARENDS |
|
|
|
|
|
Name: |
|
Michael A. Arends |
|
|
|
|
|
Title:
|
|
Chief Financial Officer (Principal Financial and Accounting Officer) |
Exhibit 99.1
Marchex Announces Third Quarter 2018 Results
SEATTLE – November 5, 2018-- Marchex, Inc. (NASDAQ:MCHX), a leading provider of call analytics that drive, measure, and convert callers into customers, today announced its financial results for the third quarter ended September 30, 2018.
Q3 2018 Financial Highlights
|
• |
Revenue was $20.0 million for the third quarter of 2018, compared to $22.1 million for the third quarter of 2017. |
|
• |
Net loss was $0.5 million for the third quarter of 2018 or $0.01 per diluted share. For the third quarter of 2017, net loss was $0.8 million or $0.02 per diluted share. |
|
|
|
Q3 2017 |
|
Q3 2018 |
|
Revenue |
|
$22.1 million |
|
$20.0 million |
|
Net cash provided by operating activities |
|
$2.3 million |
|
$2.3 million |
|
Cash Balance |
|
$104 million |
|
$79 million |
|
|
|
|
|
|
|
Non-GAAP Results1: |
|
|
|
|
|
Adjusted EBITDA |
|
$1.1 million |
|
$0.5 million |
|
• |
Adjusted non-GAAP loss per share1 for the third quarter of 2018 was ($0.00), compared to $0.00 for the third quarter of 2017. |
|
1 |
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. |
Strategic Priorities Update
Grow New and Existing Enterprise Client Relationships. During the third quarter, Marchex added more than 5 new clients in multiple verticals, including Auto and Financial Services.
Continued Growth in Call Volume. During the third quarter, Marchex set a new monthly record with more than 23 million calls across its analytics platform. While seasonal call volume is typically slower late in the year, Marchex is also seeing building momentum among new and existing customers. Based on this progress, the Company believes call volumes can continue to grow in 2019.
Accelerate Product Innovation. Marchex recently launched the Marchex Innovation Development (MIND) Lab, a new research and development group, to support product innovation and help businesses engage and nurture customer relationships across communications channels, including voice and text. The MIND Lab will incubate new technologies and products utilizing Marchex’s continuing investment in artificial intelligence, speech technology, personalization customer solutions and conversational analytics. Marchex has appointed Dr. Junmei Zhong, a pioneer in artificial intelligence (AI) and natural language processing (NLP), as the Company’s Chief AI Scientist.
Expanded Call Analytics Leadership with the addition of Telmetrics. Marchex today announced the acquisition of Telmetrics, an enterprise call and text tracking and analytics company. With the addition of Telmetrics, Marchex is expanding its enterprise client and data footprint as well as adding new capabilities to expand its solutions across new customer communication channels. Amortization of intangible assets from acquisition will impact GAAP results. For the remainder of 2018 and for 2019, we expect the acquisition to be accretive to Adjusted OIBA.
Telmetrics 2018 Financial Summary. On a standalone basis, Telmetrics is projecting $10 million or more in total revenue, including $8.5 million or more in core analytics revenue and approximately $0.7 million of operating income for 2018. Non-core and other analytics revenue includes revenue from tests, consulting services, or other non-core analytics revenue that may continue for a limited time but is not anticipated to continue in future periods.
“In the third quarter, we saw growth with several recently signed conversation analytics relationships, while we continued to build our customer pipeline and add new analytics relationships,” said Mike Arends, Chief Financial Officer. “We continue to see early traction, particularly with those customers who are adopting solutions created from or integrated with our speech technology. With the addition of Telmetrics and as our call volume levels continue to grow, the underlying conversational data set that drives our AI efforts is also expanding, which fuels future product development initiatives and opens up new growth opportunities for Marchex.”
Business Outlook
The following forward-looking statements reflects the Company’s current outlook as of November 5, 2018.
|
• |
For the fourth quarter, the Company anticipates the continuation of double digit percentage year-over-year growth in Marchex’s core analytics revenue, and that this trend will continue into the first quarter of 2019 as well. For a breakout of Marchex’s historical core analytics revenue, please refer to the financial tables included in this press release. |
|
• |
For the fourth quarter, the Company expects to see stabilization in Marchex’s marketplace revenue as compared to the third quarter. |
|
• |
For the partial fourth quarter, Telmetrics is anticipated to contribute $1.25 million in core analytics revenue and $0.2 million to Adjusted OIBA. |
Financial Guidance (including Telmetrics) for the Fourth Quarter ending December 31, 2018
|
Total Revenue |
|
$22 million or more |
|
Income (loss) from operations |
|
loss of ($1.1) million or better |
|
Adjusted OIBA1,2 |
|
$0.2 million or more |
|
Adjusted EBITDA1,2 |
|
$0.8 million or more |
2 Fourth quarter GAAP income (loss) from operations is expected to be ($1.1) million or better, assuming stock-based compensation between $0.9 and $1.1 million for the quarter. Fourth quarter includes estimated addbacks of $1.0 million related to depreciation and amortization and Telmetrics amortization of intangible assets from acquisition.
|
• |
In 2019, the Company believes Telmetrics will contribute $8.5 million or more in core analytics revenue and $1 million or more in Adjusted OIBA. In 2020, the Company anticipates realization of potential increased annualized cost synergies of an incremental $1 million or more. |
Conference Call and Webcast Information
Management will hold a conference call, starting at 5:00 p.m. ET on Monday, November 5, 2018, to discuss its third quarter ended September 30, 2018 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 two hours after completion of the call.
About Marchex
Marchex understands the best customers are those who call your company - they convert faster, buy more, and churn less. Marchex provides solutions that help companies drive more calls, understand what happens on those calls, and convert more of those callers into customers. Our actionable intelligence strengthens the connection between companies and their customers, bridging the physical and digital world, to help brands maximize their marketing investments and operating efficiencies to acquire the best customers.
Please visit http://www.marchex.com, www.marchex.com/blog 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, dispositions, 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 including but not limited to product demand, order cancellations and delays, competition and general economic conditions. These factors are described in greater detail 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 November 5, 2018 and Marchex undertakes no duty to update the information provided herein.
In the event the press release contains links to third party websites or materials, the links are provided solely as a convenience to you. Marchex is not responsible for the content of linked third-party sites or materials and does not make any representations regarding the content or accuracy thereof.
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 Adjusted OIBA, Adjusted EBITDA, and Adjusted non-GAAP income (loss) per share. Marchex also provides Enterprise Revenue, which represents revenue excluding Yellowpages.com LLC (“YP”) revenue generating contracts and, subsequent to Dex Media, Inc.’s acquisition of YP (collectively “DexYP”), DexYP revenue generating contracts.
Adjusted OIBA represents income (loss) from operations excluding stock-based compensation expense, amortization of intangible assets from acquisition, and acquisition related costs. This measure, among other things, is one of the primary metrics by which Marchex evaluates the performance of its business. 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 acquisition, and acquisition related costs. Adjusted EBITDA represents income (loss) before interest, income taxes, depreciation, amortization, acquisition related costs, and stock-based compensation. Marchex believes that Adjusted EBITDA is another alternative measure of liquidity to GAAP net cash provided by (used in) 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. Financial analysts and investors may use Adjusted OIBA and EBITDA and Enterprise Revenue to help with comparative financial evaluation to make informed investment decisions. Adjusted non-GAAP income (loss) per share represents Adjusted non-GAAP income (loss) divided by GAAP diluted shares outstanding. Adjusted non-GAAP income (loss) 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 (loss) applicable to common stockholders plus the net of tax effects of: (1) stock-based compensation; (2) interest income and other, net, (3) amortization of intangible assets from acquisition; and (4) acquisition related costs. Financial analysts and investors may use Adjusted non-GAAP income (loss) per share 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.
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
Marchex Corporate Communications
Telephone: 206.331.3434
Email: pr(at)marchex.com
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
||||
|
Revenue |
|
$ |
22,053 |
|
|
$ |
20,006 |
|
|
$ |
68,444 |
|
|
$ |
62,120 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs (1) |
|
|
11,917 |
|
|
|
10,877 |
|
|
|
37,690 |
|
|
|
35,084 |
|
|
Sales and marketing (1) |
|
|
3,612 |
|
|
|
3,330 |
|
|
|
12,075 |
|
|
|
10,275 |
|
|
Product development (1) |
|
|
4,256 |
|
|
|
3,861 |
|
|
|
13,809 |
|
|
|
11,382 |
|
|
General and administrative (1) |
|
|
3,144 |
|
|
|
2,570 |
|
|
|
10,568 |
|
|
|
8,083 |
|
|
Acquisition related costs |
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
|
110 |
|
|
Total operating expenses |
|
|
22,929 |
|
|
|
20,748 |
|
|
|
74,142 |
|
|
|
64,934 |
|
|
Loss from operations |
|
|
(876 |
) |
|
|
(742 |
) |
|
|
(5,698 |
) |
|
|
(2,814 |
) |
|
Interest income and other, net |
|
|
77 |
|
|
|
296 |
|
|
|
134 |
|
|
|
805 |
|
|
Loss before provision for income taxes |
|
|
(799 |
) |
|
|
(446 |
) |
|
|
(5,564 |
) |
|
|
(2,009 |
) |
|
Income tax expense |
|
|
12 |
|
|
|
11 |
|
|
|
37 |
|
|
|
32 |
|
|
Net loss applicable to common stockholders |
|
$ |
(811 |
) |
|
$ |
(457 |
) |
|
$ |
(5,601 |
) |
|
$ |
(2,041 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per Class A and Class B share applicable to common stockholders |
|
$ |
(0.02 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.05 |
) |
|
Shares used to calculate basic net loss per share applicable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
5,056 |
|
|
|
5,056 |
|
|
|
5,056 |
|
|
|
5,056 |
|
|
Class B |
|
|
37,820 |
|
|
|
36,127 |
|
|
|
37,565 |
|
|
|
37,243 |
|
|
Shares used to calculate diluted net loss per share applicable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
5,056 |
|
|
|
5,056 |
|
|
|
5,056 |
|
|
|
5,056 |
|
|
Class B |
|
|
42,876 |
|
|
|
41,183 |
|
|
|
42,621 |
|
|
|
42,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation allocated as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs |
|
$ |
130 |
|
|
$ |
108 |
|
|
$ |
385 |
|
|
$ |
338 |
|
|
Sales and marketing |
|
|
299 |
|
|
|
125 |
|
|
|
768 |
|
|
|
411 |
|
|
Product development |
|
|
199 |
|
|
|
94 |
|
|
|
497 |
|
|
|
276 |
|
|
General and administrative |
|
|
534 |
|
|
|
375 |
|
|
|
1,850 |
|
|
|
1,310 |
|
|
Total |
|
$ |
1,162 |
|
|
$ |
702 |
|
|
$ |
3,500 |
|
|
$ |
2,335 |
|
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
|
December 31, |
|
|
September 30, |
|
||
|
|
|
2017 |
|
|
2018 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
104,190 |
|
|
$ |
78,605 |
|
|
Accounts receivable, net |
|
|
14,860 |
|
|
|
13,646 |
|
|
Prepaid expenses and other current assets |
|
|
2,041 |
|
|
|
2,322 |
|
|
Total current assets |
|
|
121,091 |
|
|
|
94,573 |
|
|
Property and equipment, net |
|
|
2,405 |
|
|
|
2,797 |
|
|
Other assets, net |
|
|
326 |
|
|
|
919 |
|
|
Total assets |
|
$ |
123,822 |
|
|
$ |
98,289 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,928 |
|
|
$ |
5,258 |
|
|
Accrued expenses and other current liabilities |
|
|
5,585 |
|
|
|
5,804 |
|
|
Deferred revenue and deposits |
|
|
313 |
|
|
|
1,165 |
|
|
Dividends payable |
|
|
21,907 |
|
|
|
— |
|
|
Total current liabilities |
|
|
32,733 |
|
|
|
12,227 |
|
|
Other non-current liabilities |
|
|
1,090 |
|
|
|
1,155 |
|
|
Total liabilities |
|
|
33,823 |
|
|
|
13,382 |
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
|
Class A common stock |
|
|
53 |
|
|
|
53 |
|
|
Class B common stock |
|
|
387 |
|
|
|
368 |
|
|
Additional paid-in capital |
|
|
343,268 |
|
|
|
340,047 |
|
|
Accumulated deficit |
|
|
(253,709 |
) |
|
|
(255,561 |
) |
|
Total stockholders’ equity |
|
|
89,999 |
|
|
|
84,907 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
123,822 |
|
|
$ |
98,289 |
|
MARCHEX, INC. AND SUBSIDIARIES
(in thousands)
(unaudited)
Reconciliation of GAAP Loss from Operations to Adjusted Operating Income (Loss) Before Amortization (OIBA)
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
||||
|
Loss from operations |
|
$ |
(876 |
) |
|
$ |
(742 |
) |
|
$ |
(5,698 |
) |
|
$ |
(2,814 |
) |
|
Stock-based compensation |
|
|
1,162 |
|
|
|
702 |
|
|
|
3,500 |
|
|
|
2,335 |
|
|
Acquisition related costs |
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
|
110 |
|
|
Adjusted OIBA1 |
|
$ |
286 |
|
|
$ |
70 |
|
|
$ |
(2,198 |
) |
|
$ |
(369 |
) |
Reconciliation from Net Cash provided by Operating Activities to Adjusted EBITDA
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
||||
|
Net cash provided by operating activities |
|
$ |
2,316 |
|
|
$ |
2,325 |
|
|
$ |
1,692 |
|
|
$ |
4,062 |
|
|
Changes in assets and liabilities |
|
|
(1,178 |
) |
|
|
(1,655 |
) |
|
|
(1,528 |
) |
|
|
(2,409 |
) |
|
Income tax expense |
|
|
12 |
|
|
|
11 |
|
|
|
37 |
|
|
|
32 |
|
|
Acquisition related costs |
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
|
110 |
|
|
Interest income and other, net |
|
|
(77 |
) |
|
|
(296 |
) |
|
|
(134 |
) |
|
|
(805 |
) |
|
Adjusted EBITDA1 |
|
$ |
1,073 |
|
|
$ |
495 |
|
|
$ |
67 |
|
|
$ |
990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
$ |
(377 |
) |
|
$ |
(545 |
) |
|
$ |
(1,289 |
) |
|
$ |
(2,156 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
$ |
9 |
|
|
$ |
22 |
|
|
$ |
24 |
|
|
$ |
(27,491 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Includes reorganization costs of approximately $700,000 in Q1 2017.
Revenue Reconciliations
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
||||
|
Revenue |
|
$ |
22,053 |
|
|
$ |
20,006 |
|
|
$ |
68,444 |
|
|
$ |
62,120 |
|
|
Less: YP or DexYP Revenue |
|
|
4,584 |
|
|
|
5,100 |
|
|
|
14,816 |
|
|
|
13,483 |
|
|
Enterprise Revenue2 |
|
$ |
17,469 |
|
|
$ |
14,906 |
|
|
$ |
53,628 |
|
|
$ |
48,637 |
|
|
2 |
Enterprise Revenue represents total revenue less revenue generated from contracts with YP, and for the 2018 period, total revenue less revenue generated from contracts with YP and Dex Media, Inc. (collectively “DexYP”). In 2017, Dex Media, Inc. acquired YP Holdings LLC, which is the parent company of YP. |
|
|
|
Q117 |
|
|
Q217 |
|
|
Q317 |
|
|
Q417 |
|
|
Q118 |
|
|
Q218 |
|
|
Q318 |
|
|||||||
|
Core Analytics revenue3 |
|
$ |
7,079 |
|
|
$ |
7,353 |
|
|
$ |
7,589 |
|
|
$ |
7,384 |
|
|
$ |
7,401 |
|
|
$ |
8,234 |
|
|
$ |
8,896 |
|
|
Marketplace, Local Leads, and other analytics4 |
|
|
17,296 |
|
|
|
14,663 |
|
|
|
14,464 |
|
|
|
14,463 |
|
|
|
14,495 |
|
|
|
11,984 |
|
|
|
11,110 |
|
|
Total revenue |
|
$ |
24,375 |
|
|
$ |
22,016 |
|
|
$ |
22,053 |
|
|
$ |
21,847 |
|
|
$ |
21,896 |
|
|
$ |
20,218 |
|
|
$ |
20,006 |
|
|
3 |
Core analytics revenue includes revenue from analytics customers, including those that are purchasing or buying products derived from the company’s speech technology platform. |
|
4 |
Includes revenue from marketplace, local leads and from tests, consulting services or other analytics revenues that may continue for a limited time but is not anticipated to continue in future periods |
MARCHEX, INC. AND SUBSIDIARIES
Reconciliation of GAAP Net Loss per Share to Adjusted Non-GAAP Income (Loss) per Share
(in thousands, except per share amounts)
(unaudited)
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
||||
|
Adjusted Non-GAAP income (loss) per share |
|
$ |
0.00 |
|
|
$ |
(0.00 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share applicable to common stockholders - diluted (GAAP loss per share) |
|
$ |
(0.02 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.05 |
) |
|
Shares used to calculate diluted net loss per share applicable to common stockholders |
|
|
42,876 |
|
|
|
41,183 |
|
|
|
42,621 |
|
|
|
42,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common stockholders |
|
$ |
(811 |
) |
|
$ |
(457 |
) |
|
$ |
(5,601 |
) |
|
$ |
(2,041 |
) |
|
Stock-based compensation |
|
|
1,162 |
|
|
|
702 |
|
|
|
3,500 |
|
|
|
2,335 |
|
|
Acquisition related costs |
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
|
110 |
|
|
Interest income and other, net |
|
|
(77 |
) |
|
|
(296 |
) |
|
|
(134 |
) |
|
|
(805 |
) |
|
Estimated impact of income taxes |
|
|
(104 |
) |
|
|
(192 |
) |
|
|
725 |
|
|
|
(119 |
) |
|
Adjusted Non-GAAP income (loss) |
|
$ |
170 |
|
|
$ |
(133 |
) |
|
$ |
(1,510 |
) |
|
$ |
(520 |
) |
|
Adjusted Non-GAAP income (loss) per share |
|
$ |
0.00 |
|
|
$ |
(0.00 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to calculate diluted net loss per share applicable to common stockholders (GAAP) and Adjusted Non-GAAP income (loss) per share1 |
|
|
42,876 |
|
|
|
41,183 |
|
|
|
42,621 |
|
|
|
42,299 |
|
|
Weighted average stock options and common shares subject to purchase or cancellation (if applicable) |
|
|
186 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Diluted shares used to calculate Adjusted Non-GAAP income (loss) per share 1 |
|
|
43,062 |
|
|
|
41,183 |
|
|
|
42,621 |
|
|
|
42,299 |
|
|
1 |
For the purpose of computing the number of diluted shares for Adjusted Non-GAAP income (loss) per share, Marchex uses the accounting guidance that would be applicable for computing the number of diluted shares for GAAP net income (loss) per share. |