mchx-8k_20191106.htm

 

 

 

 

 

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 6, 2019

 

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)

(IRS Employer

Identification No.)

 

 

 

520 Pike Street Suite 2000,

Seattle, Washington

 

98101

(Address of principal executive offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (206) 331-3300

Not Applicable

(Former name or former address, if changed since last report)

   

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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Class B Common Stock

 

MCHX

 

The Nasdaq Global Select Market

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 6, 2019, Marchex, Inc. (“Marchex”) is issuing a press release and holding a conference call regarding its financial results for the quarter ended September 30, 2019 (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 9.01Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

No.

  

Description

 

 

99.1

  

Press Release of Marchex, dated November 6, 2019.

 

 


 

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.

 

 

 

 

 

MARCHEX, INC.

 

 

 

 

Date: November 6, 2019

 

 

 

By:

 

/s/ MICHAEL A. ARENDS

 

 

 

 

Name:

 

Michael A. Arends

 

 

 

 

Title:

 

 

Co-CEO and Chief Financial Officer

(Principal Financial and Accounting Officer)

 

 

mchx-ex991_6.htm

 

 

Exhibit 99.1

 

Marchex Announces Third Quarter 2019 Results

SEATTLE – November 6, 2019-- 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, 2019.

Q3 2019 Financial Highlights

Revenue was $24.8 million for the third quarter of 2019, compared to $20.0 million for the third quarter of 2018.

Core analytics revenue was $13.5 million for the third quarter of 2019, compared to $8.9 million for the third quarter of 2018.

Net loss was $1.2 million for the third quarter of 2019 or $0.03 per diluted share. For the third quarter of 2018, net loss was $0.5 million or $0.01 per diluted share.

 

 

Q3 2018

 

Q3 2019

Revenue

 

$20.0 million

 

$24.8 million

Net cash provided by operating activities

 

$2.3 million

 

$1.9 million

Cash Balance

 

$78.6 million

 

$52.5 million

 

 

 

 

 

Non-GAAP Results1:

 

 

 

 

Adjusted EBITDA

 

$0.5 million

 

$1.1 million

Adjusted non-GAAP income (loss) per share1 for the third quarter of 2019 was $0.01, compared to ($0.00) for the third quarter of 2018.

 

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 Client Relationships. In the third quarter, Marchex added various new clients across enterprise brands and SMB channels in verticals such as Auto, Health Care, Insurance and Home Services. It also launched 8 new pilots for the company’s first Sales Edge solution, Sales Rescue, which launched in the third quarter.

 

Accelerate Product Innovation. Marchex recently announced that Clean Call, Marchex’s robocall blocking solution, will now be powered by new a combination of artificial intelligence and voice biometric technology to prevent robocalls from clogging business lines. The new, patent pending Clean Call technology works by dynamically identifying new robocalls as they occur and uses that intelligence to detect, classify and block the calls. This expands Marchex’s recently announced conversational AI technology that included a new voice biometric model that automatically determines the identity of the salesperson on a call. It performs “passive authentication”, enabling identification of the salesperson via Marchex’s AI-driven voice identification technology.

 

 


In the third quarter, Marchex additionally announced conversational AI technology that consists of a new suite of predictive AI models featuring more than 230 initial AI signals. The Marchex Innovation Development Lab (MIND) team continues to innovate in various ways to give businesses the ability to understand and respond in real time to the needs of customers over the course of their sales conversations. The proprietary AI is built on Marchex Stream, the new conversational data streaming and business intelligence platform announced in May that enables the processing of events and extraction of signals from conversations as they occur in real time, at scale.

 

During the third quarter, Marchex also launched Sales Edge, an AI-based suite of sales acceleration software solutions. With Sales Edge, businesses can analyze customer conversations, optimize their sales approaches and improve sales outcomes using automated tools to outperform their competition. The product suite launched with three initial products, Sales Edge Local, Sales Edge Enterprise, and Sales Edge Rescue. Sales Edge Rescue alerts businesses when potential buyers end conversations without making a purchase so the business can take real-time action to rescue the sales opportunity.

 

“Marchex is evolving to meet the growing needs of our customers, who are just beginning to understand the power and impact of unlocking consumer intent with Marchex’s AI-driven technologies,” said Mike Arends, Co-CEO and Chief Financial Officer. “During the third quarter, we introduced a new suite of sales insight and acceleration solutions to help businesses solve mission critical problems that surface from customer conversations.  Sales Rescue, the first of the suite to launch, is meeting with favorable initial interest from customers. It is the first of a series of products directly informed by our customers’ critical needs that we will be launching over the coming quarters. We believe these new conversational analytics and sales acceleration solutions can be a foundation for Marchex’s expanded market opportunity and growth over the long-term.”

 

Business Outlook

The following forward-looking statements reflect Marchex's expectations as of November 6, 2019.

 

“Although the fourth quarter generally sees a meaningful sequential season decline in call volume, we anticipate core analytics to reflect continued growth on a year-over-year basis and be only modestly down or potentially in-line on a sequential basis with third quarter core analytics revenue of $13.5 million,” said Arends.

 

Financial Guidance for the Fourth Quarter ending December 31, 2019

 

Revenue

 

$26 million or more

Income (loss) from operations

 

($3) million or better

Adjusted OIBA1,2

 

break-even or better

Adjusted EBITDA1,2

 

in the range of $1 million

 

2  Third quarter GAAP income (loss) from operations is expected to be $3 million or better, assuming stock-based compensation and amortization of intangibles between $2.8 million and $3 million for the quarter.

Conference Call and Webcast Information

Management will hold a conference call, starting at 5:00 p.m. ET on Wednesday, November 6, 2019, to discuss its third quarter ended September 30, 2019 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.comwww.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 6, 2019 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.

 

Adjusted OIBA represents income (loss) from operations excluding stock-based compensation expense, amortization of intangible assets from acquisitions, and acquisition related costs (benefit). 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 acquisitions, and acquisition related costs (benefit). Adjusted EBITDA represents income (loss) before interest, income taxes, depreciation, amortization, stock compensation expense and acquisition related costs (benefit). 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 Adjusted EBITDA 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 expense, (2) acquisition related costs (benefit), (3) interest and other income (expense), and (4) amortization of intangible assets from acquisitions. 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,

 

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

Revenue

 

$

20,006

 

 

$

24,794

 

 

$

62,120

 

 

$

77,541

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service costs (1)

 

 

10,877

 

 

 

12,770

 

 

 

35,084

 

 

 

40,951

 

Sales and marketing (1)

 

 

3,330

 

 

 

3,971

 

 

 

10,275

 

 

 

12,172

 

Product development (1)

 

 

3,861

 

 

 

5,135

 

 

 

11,382

 

 

 

14,708

 

General and administrative (1)

 

 

2,570

 

 

 

3,130

 

 

 

8,083

 

 

 

9,939

 

Amortization of intangible assets from acquisitions

 

 

 

 

 

1,568

 

 

 

 

 

 

4,704

 

Acquisition-related costs (benefit)

 

 

110

 

 

 

(432

)

 

 

110

 

 

 

(710

)

Total operating expenses

 

 

20,748

 

 

 

26,142

 

 

 

64,934

 

 

 

81,764

 

Loss from operations

 

 

(742

)

 

 

(1,348

)

 

 

(2,814

)

 

 

(4,223

)

Interest income and other, net

 

 

296

 

 

 

189

 

 

 

805

 

 

 

592

 

Loss before provision for income taxes

 

 

(446

)

 

 

(1,159

)

 

 

(2,009

)

 

 

(3,631

)

Income tax expense

 

 

11

 

 

 

56

 

 

 

32

 

 

 

(3

)

Net loss applicable to common stockholders

 

$

(457

)

 

$

(1,215

)

 

$

(2,041

)

 

$

(3,628

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net loss per Class A and Class B share applicable

   to common stockholders

 

$

(0.01

)

 

$

(0.03

)

 

$

(0.05

)

 

$

(0.08

)

Shares used to calculate basic net loss per share applicable to

   common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

 

5,056

 

 

 

4,661

 

 

 

5,056

 

 

 

4,838

 

Class B

 

 

36,127

 

 

 

40,984

 

 

 

37,243

 

 

 

40,459

 

Shares used to calculate diluted net loss per share applicable

   to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

 

5,056

 

 

 

4,661

 

 

 

5,056

 

 

 

4,838

 

Class B

 

 

41,183

 

 

 

45,645

 

 

 

42,299

 

 

 

45,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation allocated as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service costs

 

$

108

 

 

$

36

 

 

$

338

 

 

$

131

 

Sales and marketing

 

 

125

 

 

 

180

 

 

 

411

 

 

 

529

 

Product development

 

 

94

 

 

 

72

 

 

 

276

 

 

 

215

 

General and administrative

 

 

375

 

 

 

535

 

 

 

1,310

 

 

 

1,275

 

Total

 

$

702

 

 

$

823

 

 

$

2,335

 

 

$

2,150

 

 

 

 

 

 

 


 

MARCHEX, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

 

December 31,

 

 

September 30,

 

 

 

2018

 

 

2019

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

45,230

 

 

$

52,467

 

Accounts receivable, net

 

 

16,198

 

 

 

14,100

 

Prepaid expenses and other current assets

 

 

2,657

 

 

 

2,428

 

Total current assets

 

 

64,085

 

 

 

68,995

 

Property and equipment, net

 

 

2,921

 

 

 

3,205

 

Right-of-use lease asset

 

 

 

 

 

6,146

 

Other assets, net

 

 

917

 

 

 

275

 

Goodwill

 

 

24,442

 

 

 

24,503

 

Intangible assets from acquisitions, net

 

 

20,697

 

 

 

15,993

 

Total assets

 

$

113,062

 

 

$

119,117

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,968

 

 

$

5,611

 

Accrued expenses and other current liabilities

 

 

5,807

 

 

 

6,265

 

Current portion of acquisition-related liabilities

 

 

1,215

 

 

 

844

 

Deferred revenue and deposits

 

 

1,782

 

 

 

1,902

 

Lease liability current

 

 

 

 

 

1,506

 

Total current liabilities

 

 

14,772

 

 

 

16,128

 

Other non-current liabilities

 

 

1,287

 

 

 

30

 

Deferred tax liabilities

 

 

1,531

 

 

 

1,537

 

Lease liability non-current

 

 

 

 

 

6,034

 

Non-current portion of acquisition-related liabilities

 

 

446

 

 

 

 

Total liabilities

 

 

18,036

 

 

 

23,729

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Class A common stock

 

 

53

 

 

 

49

 

Class B common stock

 

 

370

 

 

 

384

 

Additional paid-in capital

 

 

350,801

 

 

 

354,781

 

Accumulated deficit

 

 

(256,198

)

 

 

(259,826

)

Total stockholders’ equity

 

 

95,026

 

 

 

95,388

 

Total liabilities and stockholders’ equity

 

$

113,062

 

 

$

119,117

 

 

 


 

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,

 

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

Loss from operations

 

$

(742

)

 

$

(1,348

)

 

$

(2,814

)

 

$

(4,223

)

Stock-based compensation

 

 

702

 

 

 

823

 

 

 

2,335

 

 

 

2,150

 

Amortization of intangible assets from acquisitions

 

 

 

 

 

1,568

 

 

 

 

 

 

4,704

 

Acquisition-related costs (benefit)

 

 

110

 

 

 

(432

)

 

 

110

 

 

 

(710

)

Adjusted OIBA

 

$

70

 

 

$

611

 

 

$

(369

)

 

$

1,921

 

 

 

 

Reconciliation from Net Cash provided by (used in) Operating Activities to Adjusted EBITDA

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

Net cash provided by (used in) operating activities

 

$

2,325

 

 

$

1,883

 

 

$

4,062

 

 

$

6,843

 

Changes in assets and liabilities

 

 

(1,655

)

 

 

(227

)

 

 

(2,409

)

 

 

(2,195

)

Income tax expense

 

 

11

 

 

 

56

 

 

 

32

 

 

 

(3

)

Acquisition-related costs (benefit)

 

 

110

 

 

 

(432

)

 

 

110

 

 

 

(710

)

Interest income and other, net

 

 

(296

)

 

 

(189

)

 

 

(805

)

 

 

(592

)

Adjusted EBITDA

 

$

495

 

 

$

1,091

 

 

$

990

 

 

$

3,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

$

(545

)

 

$

(577

)

 

$

(2,156

)

 

$

(1,447

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

$

22

 

 

$

145

 

 

$

(27,491

)

 

$

1,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Reconciliation

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

Core Analytics revenue1

 

$

8,896

 

 

$

13,466

 

 

$

24,531

 

 

$

39,649

 

Marketplace, Local Leads, and other analytics2

 

 

11,110

 

 

 

11,328

 

 

 

37,589

 

 

 

37,892

 

Total Revenue

 

$

20,006

 

 

$

24,794

 

 

$

62,120

 

 

$

77,541

 

 

 

1

Core analytics revenue includes revenue from analytics customers, including those that are purchasing or buying products derived from the company’s speech technology platform.

2

Includes revenue from marketplace, local leads and from tests, consulting services or other analytics revenues that may continue for a limited time but are not anticipated to continue in future periods.

 

Certain immaterial reclassifications were made to the current presentation.

 

 


 

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,

 

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

Adjusted Non-GAAP loss per share

 

$

(0.00

)

 

$

0.01

 

 

$

(0.01

)

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share applicable to common stockholders - diluted

   (GAAP loss per share)

 

$

(0.01

)

 

$

(0.03

)

 

$

(0.05

)

 

$

(0.08

)

Shares used to calculate diluted net loss per share applicable to

   common stockholders

 

 

41,183

 

 

 

45,645

 

 

 

42,299

 

 

 

45,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss applicable to common stockholders

 

$

(457

)

 

$

(1,215

)

 

$

(2,041

)

 

$

(3,628

)

Stock-based compensation

 

 

702

 

 

 

823

 

 

 

2,335

 

 

 

2,150

 

Acquisition-related costs (benefit)

 

 

110

 

 

 

(432

)

 

 

110

 

 

 

(710

)

Amortization of intangible assets from acquisitions

 

 

 

 

 

1,568

 

 

 

 

 

 

4,704

 

Interest income and other, net

 

 

(296

)

 

 

(189

)

 

 

(805

)

 

 

(592

)

Estimated impact of income taxes

 

 

(192

)

 

 

(192

)

 

 

(119

)

 

 

(596

)

Adjusted Non-GAAP income (loss)

 

$

(133

)

 

$

363

 

 

$

(520

)

 

$

1,328

 

Adjusted Non-GAAP income (loss) per share

 

$

(0.00

)

 

$

0.01

 

 

$

(0.01

)

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to calculate diluted net loss per share applicable to

   common stockholders (GAAP)

 

 

41,183

 

 

 

45,645

 

 

 

42,299

 

 

 

45,297

 

Weighted average stock options and common shares subject to

   purchase or cancellation (if applicable)

 

 

 

 

 

545

 

 

 

 

 

 

793

 

Diluted shares used to calculate Adjusted Non-GAAP income (loss) per share 1

 

 

41,183

 

 

 

46,190

 

 

 

42,299

 

 

 

46,090

 

 

 

 

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.