UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
Marchex, Inc.
(Exact name of Registrant as Specified in its Charter)
|
|
|
|
|
|
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
|
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: (
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 |
|
|
|
|
|
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 4, 2020, Marchex, Inc. (“Marchex”) is issuing a press release and holding a conference call regarding its financial results for the quarter ended September 30, 2020 (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 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
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 4, 2020 |
By: |
/s/ MICHAEL A. ARENDS |
|
Name: |
Michael A. Arends |
|
Title: |
Co-CEO and Chief Financial Officer (Principal Executive Officer for SEC reporting purposes, Principal Financial Officer and Principal Accounting Officer) |
Exhibit 99.1
Marchex Announces Third Quarter 2020 Results
SEATTLE – November 4, 2020-- Marchex, Inc. (NASDAQ:MCHX), a leading conversational analytics company that connects the voice of the customer to your business, today announced its financial results for the third quarter ended September 30, 2020.
Q3 2020 Financial Highlights
• |
Revenue was $26.5 million for the third quarter of 2020, compared to $24.8 million for the third quarter of 2019. |
• |
Core analytics and solutions revenue was $13.6 million for the third quarter of 2020, which included the benefit of recognizing $776,000 of revenues that were reserved at the end of the second quarter given they did not meet recognition criteria under our revenue recognition policies at such time. Excluding this amount, core analytics and solutions revenue for the third quarter of 2020 was $12.9 million, compared to $13.5 million for the third quarter of 2019. |
• |
Net loss was $3.7 million for the third quarter of 2020 or $0.08 per diluted share. For the third quarter of 2019, net loss was $1.2 million or $0.03 per diluted share. |
|
|
Q3 2019 |
|
Q3 2020 |
Revenue |
|
$24.8 million |
|
$26.5 million |
Net cash provided by (used in) operating activities |
|
$1.9 million |
|
($1.9) million |
Cash balance |
|
$52.5 million |
|
$44.6 million |
Cash balance (net of current debt obligations) |
|
$52.5 million |
|
$39.3 million |
Non-GAAP Results1: |
|
|
|
|
Adjusted EBITDA |
|
$1.1 million |
|
($1.3) million |
• |
Adjusted non-GAAP income (loss) per share1 for the third quarter of 2020 was ($0.03), compared to $0.01 for the third quarter of 2019. |
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
Completion of tender offer. In October 2020, in a separate press release and Form 8-K filed with the Securities and Exchange Commission (the “SEC”), Marchex announced the completion of its joint and equal tender offer with Edenbrook Capital, LLC for the purchase of 10 million shares of Class B common stock at $2.15 per share, of which the Company’s share of the repurchase totaled approximately $10.8 million for 5 million shares. Adjusting for the tender cash outflow, the resulting cash balance, net of current debt obligations, would on a pro forma basis be approximately $28 million.
Completion of divestiture of certain assets, including its Local Leads platform and its Call Marketplace and associated revenues.1 In October 2020, in a Form 8-K filed with the SEC, Marchex announced the
|
1 |
Information regarding the impact of the divestiture and discontinued operations is expected to be filed in the Company’s Form10-K for its fiscal year ended December 31, 2020. Preliminary estimated unaudited pro forma information giving effect to the divestiture prepared on a similar basis to the Unaudited Pro Forma Condensed Financial Information as presented in the Company’s Proxy Statement filed with the SEC on August 24, 2020 is included in the financial tables attached to this press release. |
completion of its sale of its interest in the Local Leads Platform, Call Marketplace and other assets not related to core conversational analytics and sales engagement solutions for consideration that includes:
|
• |
$2.5 million in cash consideration pro-rata for the disposition percentage; |
|
• |
Shares of Class B common stock in the purchaser equal to the issuance of a 10% equity interest; |
|
• |
$3.5 million in guaranteed year 1 funding for an ongoing shared services agreement post transaction. Year 2 is guaranteed at $1.5 million funding subject to a year 2 minimum revenue threshold; and |
|
• |
A return of 1.5 million stock options currently outstanding and held by two executives of the company and shareholders of the purchaser. |
Further conditional consideration as follows:
|
• |
30% of any resale proceeds above a transaction value for Marchex’s disposed stake of greater than $10 million within 24 months; |
|
• |
0.25% of revenues from the disposed assets above $53 million annually for 3 years; |
|
• |
15% of revenues net of direct variable costs for the Local Leads platform in the event cumulative revenues exceed $6 million post transaction; and |
|
• |
2.5% of revenues net of direct variable costs for the Call Marketplace for a 24-month period once cumulative revenues exceed $140 million post transaction. |
“The trend toward AI-powered conversational intelligence and sales engagement solutions is one that we believe can be transformational,” said Russell Horowitz, Executive Chairman and Co-CEO. “We are solving mission critical problems for businesses by giving them a real-time view of customer conversations across their most important communication channels, while also enabling them with solutions to engage customers and prospects in the moments that matter to deliver better experiences and achieve desired outcomes. In the third quarter, we took proactive steps to increasingly focus our business to capitalize on this expansive opportunity. We are leveraging industry leading conversational data to build a robust product pipeline with expanding AI capabilities that we believe will drive our future growth, while still maintaining a strong balance sheet.”
Business Outlook
“The year remains highly fluid and there is a degree of uncertainty in the near term, however, we are seeing encouraging engagement from customers with prospective planning, which we believe could positively impact the intermediate term,” said Mike Arends, Co-CEO & Chief Financial Officer. “Similar to recent quarters, for the fourth quarter we are not providing revenue or adjusted operating income or adjusted EBITDA guidance. It is worth noting that the fourth quarter is typically the lowest sales volume period for many of our customers, as call volumes seasonally decline during the holidays and as a result, we expect core analytics and solutions revenue will be sequentially lower in the quarter.”
“As we look at the intermediate term, we are encouraged by the conversations we are having with existing and potential new customers about next year. Assuming the current trajectory of these continue, and there is an unwinding of the business impact from the pandemic in 2021, we believe there is a path to achieving organic double-digit annual revenue growth on a run rate basis for core analytics and solutions. Additionally, as some of
our new products sell through and contribute, we believe we can see a path in 2021 to break-even or better on an Adjusted EBITDA basis before the end of the year,” said Arends.
Conference Call and Webcast Information
Management will hold a conference call, starting at 5:00 p.m. ET on Wednesday November 4, 2020 to discuss its third quarter ended September 30, 2020 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 due to a number of important factors including but not limited to product demand, order cancellations and delays, competition, changes in business strategy or development plans, and general economic and business conditions, as well as the continuing impact of the COVID-19 pandemic on the general economy, our customers and on our business, operations, employees and financial condition. These factors are described in greater detail in the "Risk Factors" section of our most recent periodic report or registration statement filed with the SEC. All of the information provided in this release is as of November 4, 2020 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, impairment of intangible assets and goodwill, acquisition related costs (benefit), and foreign government paycheck assistance subsidies. 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, impairment of intangible assets and goodwill, and acquisition related costs (benefit). Adjusted EBITDA represents income (loss) before interest, income taxes, depreciation, amortization, stock compensation expense, impairment of intangible assets, goodwill and acquisition related costs (benefit), and foreign government paycheck assistance subsidies. 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 and (5) impairment of intangibles assets and goodwill and foreign government paycheck assistance subsidies. 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, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Revenue |
|
$ |
24,794 |
|
|
$ |
26,492 |
|
|
$ |
77,541 |
|
|
$ |
77,124 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs (1) |
|
|
12,770 |
|
|
|
15,289 |
|
|
|
40,951 |
|
|
|
44,991 |
|
Sales and marketing (1) |
|
|
3,971 |
|
|
|
4,263 |
|
|
|
12,172 |
|
|
|
14,692 |
|
Product development (1) |
|
|
5,135 |
|
|
|
5,755 |
|
|
|
14,708 |
|
|
|
17,684 |
|
General and administrative (1) |
|
|
3,130 |
|
|
|
3,695 |
|
|
|
9,939 |
|
|
|
10,470 |
|
Amortization of intangible assets from acquisitions |
|
|
1,568 |
|
|
|
1,206 |
|
|
|
4,704 |
|
|
|
4,175 |
|
Acquisition and disposition-related costs (benefit) |
|
|
(432 |
) |
|
|
24 |
|
|
|
(710 |
) |
|
|
(972 |
) |
Total operating expenses |
|
|
26,142 |
|
|
|
30,232 |
|
|
|
81,764 |
|
|
|
91,040 |
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,213 |
) |
Impairment of intangible assets from acquisitions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,903 |
) |
Loss from operations |
|
|
(1,348 |
) |
|
|
(3,740 |
) |
|
|
(4,223 |
) |
|
|
(34,032 |
) |
Interest income (expense) and other, net |
|
|
189 |
|
|
|
(4 |
) |
|
|
592 |
|
|
|
138 |
|
Loss before provision for income taxes |
|
|
(1,159 |
) |
|
|
(3,744 |
) |
|
|
(3,631 |
) |
|
|
(33,894 |
) |
Income tax expense (benefit) |
|
|
56 |
|
|
|
(79 |
) |
|
|
(3 |
) |
|
|
(846 |
) |
Net loss applicable to common stockholders |
|
$ |
(1,215 |
) |
|
$ |
(3,665 |
) |
|
$ |
(3,628 |
) |
|
$ |
(33,048 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per Class A and Class B share applicable to common stockholders |
|
$ |
(0.03 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.70 |
) |
Shares used to calculate basic net loss per share applicable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
4,661 |
|
|
|
4,661 |
|
|
|
4,838 |
|
|
|
4,661 |
|
Class B |
|
|
40,984 |
|
|
|
42,470 |
|
|
|
40,459 |
|
|
|
42,333 |
|
Shares used to calculate diluted net loss per share applicable to common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
4,661 |
|
|
|
4,661 |
|
|
|
4,838 |
|
|
|
4,661 |
|
Class B |
|
|
45,645 |
|
|
|
47,131 |
|
|
|
45,297 |
|
|
|
46,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation allocated as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs |
|
$ |
36 |
|
|
$ |
10 |
|
|
$ |
131 |
|
|
$ |
42 |
|
Sales and marketing |
|
|
180 |
|
|
|
291 |
|
|
|
529 |
|
|
|
898 |
|
Product development |
|
|
72 |
|
|
|
96 |
|
|
|
215 |
|
|
|
287 |
|
General and administrative |
|
|
535 |
|
|
|
481 |
|
|
|
1,275 |
|
|
|
1,615 |
|
Total |
|
$ |
823 |
|
|
$ |
878 |
|
|
$ |
2,150 |
|
|
$ |
2,842 |
|
5
MARCHEX, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
December 31, |
|
|
September 30, |
|
||
|
|
2019 |
|
|
2020 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
42,526 |
|
|
$ |
44,617 |
|
Accounts receivable, net |
|
|
17,809 |
|
|
|
16,631 |
|
Prepaid expenses and other current assets |
|
|
2,084 |
|
|
|
2,249 |
|
Total current assets |
|
|
62,419 |
|
|
|
63,497 |
|
Property and equipment, net |
|
|
3,028 |
|
|
|
3,100 |
|
Right-of-use lease asset |
|
|
5,801 |
|
|
|
4,094 |
|
Other assets, net |
|
|
335 |
|
|
|
1,052 |
|
Goodwill |
|
|
33,433 |
|
|
|
19,132 |
|
Intangible assets from acquisitions, net |
|
|
19,485 |
|
|
|
9,408 |
|
Total assets |
|
$ |
124,501 |
|
|
$ |
100,283 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
7,082 |
|
|
$ |
7,324 |
|
Accrued expenses and other current liabilities |
|
|
6,679 |
|
|
|
10,866 |
|
Current portion of acquisition-related liabilities |
|
|
1,111 |
|
|
|
74 |
|
Deferred revenue and deposits |
|
|
1,173 |
|
|
|
1,523 |
|
Lease liability current |
|
|
1,500 |
|
|
|
1,821 |
|
Loan obligations, current |
|
|
— |
|
|
|
5,306 |
|
Total current liabilities |
|
|
17,545 |
|
|
|
26,914 |
|
Deferred tax liabilities |
|
|
981 |
|
|
|
135 |
|
Lease liability non-current |
|
|
5,664 |
|
|
|
3,549 |
|
Non-current portion of acquisition-related liabilities |
|
|
473 |
|
|
|
— |
|
Total liabilities |
|
|
24,663 |
|
|
|
30,598 |
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Class A common stock |
|
|
49 |
|
|
|
49 |
|
Class B common stock |
|
|
396 |
|
|
|
399 |
|
Additional paid-in capital |
|
|
359,633 |
|
|
|
362,525 |
|
Accumulated deficit |
|
|
(260,240 |
) |
|
|
(293,288 |
) |
Total stockholders’ equity |
|
|
99,838 |
|
|
|
69,685 |
|
Total liabilities and stockholders’ equity |
|
$ |
124,501 |
|
|
$ |
100,283 |
|
6
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, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Loss from operations |
|
$ |
(1,348 |
) |
|
$ |
(3,740 |
) |
|
$ |
(4,223 |
) |
|
$ |
(34,032 |
) |
Stock-based compensation |
|
|
823 |
|
|
|
878 |
|
|
|
2,150 |
|
|
|
2,842 |
|
Amortization of intangible assets from acquisitions |
|
|
1,568 |
|
|
|
1,206 |
|
|
|
4,704 |
|
|
|
4,175 |
|
Acquisition and disposition-related costs (benefit) |
|
|
(432 |
) |
|
|
24 |
|
|
|
(710 |
) |
|
|
(972 |
) |
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,213 |
|
Impairment of intangible assets from acquisitions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,903 |
|
Foreign government paycheck assistance subsidies1 |
|
|
— |
|
|
|
(115 |
) |
|
|
— |
|
|
|
(367 |
) |
Adjusted OIBA |
|
$ |
611 |
|
|
$ |
(1,747 |
) |
|
$ |
1,921 |
|
|
$ |
(8,238 |
) |
1 |
Includes pandemic related wage relief subsidies, recognized as a reduction of wages during the period received. |
Reconciliation from Net Cash provided by (used in) Operating Activities to Adjusted EBITDA
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Net cash provided by (used in) operating activities |
|
$ |
1,883 |
|
|
$ |
(1,914 |
) |
|
$ |
6,843 |
|
|
$ |
(2,035 |
) |
Changes in assets and liabilities |
|
|
(227 |
) |
|
|
778 |
|
|
|
(2,195 |
) |
|
|
(2,434 |
) |
Income tax expense |
|
|
56 |
|
|
|
(79 |
) |
|
|
(3 |
) |
|
|
(846 |
) |
Acquisition and disposition-related costs (benefit) |
|
|
(432 |
) |
|
|
24 |
|
|
|
(710 |
) |
|
|
(972 |
) |
Interest (income) expense and other, net |
|
|
(189 |
) |
|
|
4 |
|
|
|
(592 |
) |
|
|
(138 |
) |
Foreign government paycheck assistance subsidies1 |
|
|
— |
|
|
|
(115 |
) |
|
|
- |
|
|
|
(367 |
) |
Adjusted EBITDA |
|
$ |
1,091 |
|
|
$ |
(1,302 |
) |
|
$ |
3,343 |
|
|
$ |
(6,792 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
$ |
(577 |
) |
|
$ |
(269 |
) |
|
$ |
(1,447 |
) |
|
$ |
(1,210 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
$ |
145 |
|
|
$ |
24 |
|
|
$ |
1,841 |
|
|
$ |
5,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue Reconciliation
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Core analytics and solutions revenue2 |
|
$ |
13,466 |
|
|
$ |
13,631 |
|
|
$ |
39,649 |
|
|
$ |
37,875 |
|
Marketplace, Local Leads, and other analytics3 |
|
|
11,328 |
|
|
|
12,861 |
|
|
|
37,892 |
|
|
|
39,249 |
|
Total Revenue |
|
$ |
24,794 |
|
|
$ |
26,492 |
|
|
$ |
77,541 |
|
|
$ |
77,124 |
|
2 |
Core analytics and solutions revenue includes revenue from analytics and sales engagement solutions customers, including those that are purchasing or buying products derived from the company’s speech technology platform. |
7
8
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, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Adjusted Non-GAAP loss per share |
|
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
0.03 |
|
|
$ |
(0.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share applicable to common stockholders - diluted (GAAP loss per share) |
|
$ |
(0.03 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.70 |
) |
Shares used to calculate diluted net loss per share applicable to common stockholders |
|
|
45,645 |
|
|
|
47,131 |
|
|
|
45,297 |
|
|
|
46,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common stockholders |
|
$ |
(1,215 |
) |
|
$ |
(3,665 |
) |
|
$ |
(3,628 |
) |
|
$ |
(33,048 |
) |
Stock-based compensation |
|
|
823 |
|
|
|
878 |
|
|
|
2,150 |
|
|
|
2,842 |
|
Acquisition and disposition-related costs (benefit) |
|
|
(432 |
) |
|
|
24 |
|
|
|
(710 |
) |
|
|
(972 |
) |
Amortization of intangible assets from acquisitions |
|
|
1,568 |
|
|
|
1,206 |
|
|
|
4,704 |
|
|
|
4,175 |
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,213 |
|
Impairment of intangible assets from acquisitions |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,903 |
|
Interest income and other, net |
|
|
(189 |
) |
|
|
4 |
|
|
|
(592 |
) |
|
|
(138 |
) |
Estimated impact of income taxes |
|
|
(192 |
) |
|
|
289 |
|
|
|
(596 |
) |
|
|
787 |
|
Adjusted Non-GAAP income (loss) |
|
$ |
363 |
|
|
$ |
(1,264 |
) |
|
$ |
1,328 |
|
|
$ |
(6,238 |
) |
Adjusted Non-GAAP income (loss) per share |
|
$ |
0.01 |
|
|
$ |
(0.03 |
) |
|
$ |
0.03 |
|
|
$ |
(0.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to calculate diluted net loss per share applicable to common stockholders (GAAP) |
|
|
45,645 |
|
|
|
47,131 |
|
|
|
45,297 |
|
|
|
46,994 |
|
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 |
|
|
46,190 |
|
|
|
47,131 |
|
|
|
46,090 |
|
|
|
46,994 |
|
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. |
9
Reconciliation of GAAP Net Loss to Non-GAAP Net Loss excluding Impairment of Goodwill and Intangible Assets
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
||||
Net loss applicable to common stockholders (GAAP) |
|
$ |
(1,215 |
) |
|
$ |
(3,665 |
) |
|
$ |
(3,628 |
) |
|
$ |
(33,048 |
) |
Impairment of goodwill |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
14,213 |
|
Impairment of intangible assets from acquisitions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,903 |
|
Net loss excluding impairment of goodwill and intangible assets (Non-GAAP) |
|
$ |
(1,215 |
) |
|
$ |
(3,665 |
) |
|
$ |
(3,628 |
) |
|
$ |
(12,932 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss applicable to common stockholders - diluted (GAAP loss per share) |
|
$ |
(0.03 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.70 |
) |
Impairment of goodwill per diluted share |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.30 |
|
Impairment of intangible assets from acquisitions per diluted share |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.13 |
|
Net loss excluding impairment of goodwill and intangible assets per diluted share (Non-GAAP) |
|
$ |
(0.03 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to calculate diluted net loss per share applicable to common stockholders (GAAP) and diluted net loss excluding impairment of goodwill and intangible assets (Non-GAAP) |
|
|
45,645 |
|
|
|
47,131 |
|
|
|
45,297 |
|
|
|
46,994 |
|
10
PRELIMINARY AND UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION
The following preliminary and in certain instances estimated unaudited pro forma condensed consolidated statement of operations is derived from the historical consolidated statement of operations of Marchex, Inc. (“Marchex” or the “Company”) for the nine months ended September 30, 2020. The pro forma adjustments give effect to the divestiture of Marchex’s Local Leads Platform, its Call Marketplace, and other assets not related to core conversational analytics and sales engagement solutions (the “Divestiture”).
These preliminary and in certain instances estimated unaudited pro forma condensed consolidated financial statements include adjustments to reflect the following:
|
• |
the sale of all of Marchex’s interest in the divested assets, liabilities, and operations; |
|
• |
the proceeds received from the sale, including a 10% issuance of an equity interest in the entity purchasing the divested net assets (the “Purchaser”); |
|
• |
the effects of the anticipated support services agreement between Marchex and the Purchaser (the “Support Services Agreement”) at the level of services expected during the first year of the Support Services Agreement term. |
The preliminary and in certain instances estimated pro forma financial information reflects the accounting treatment of the Divestiture as discontinued operations within Marchex’s preliminary and in certain instances estimated pro forma historical statement of operations. Furthermore, amounts reflected within discontinued operations reflect anticipated accounting treatment and, in some cases, are based on estimates of expected value. Final values may differ significantly and are expected to reflect changes that occur from now until the accounting for the Divestiture is finalized.
The preliminary and in certain instances estimated unaudited pro forma consolidated statements of operations for the nine months ended September 30, 2020 are presented as if the Divestiture were completed on December 31, 2019. The discontinued operations column in the preliminary and certain instances estimated unaudited pro forma consolidated statements of operations reflects the operations of the Divestiture excluding any allocation of corporate overhead. Pro Forma adjustments reflect aspects of the Support Services Agreement that are expected to be received by the Company for providing overhead-related services post divestiture. Part of the transaction consideration includes cancellation of stock-based awards, which have a total unamortized expense amount of approximately $240,000 as of September 30, 2020. No entries have been made to the pro forma statement of operations for the cancellations.
The following preliminary and in certain instances estimated unaudited pro forma condensed consolidated financial statements should be read in conjunction with:
|
• |
the accompanying notes to the preliminary and unaudited pro forma consolidated financial information; |
|
• |
other financial tables attached to this press release; |
|
• |
Marchex’s Definitive Proxy Statement, dated August 24, 2020, containing further information related to the Divestiture. |
The preliminary and in certain instances estimated unaudited pro forma condensed consolidated financial data has been presented for informational purposes only. The assumptions used and pro forma adjustments derived from such assumptions are based on currently available information, and the Company believes such assumptions are reasonable under the circumstances, but are preliminary and in certain instances estimated given the accounting for the Divestiture has not been finalized. The pro forma data is not necessarily indicative of our results of operations had the Divestiture been completed on the dates assumed. In addition, they are not necessarily indicative of our future results of operations.
11
Marchex, Inc.
Preliminary and Unaudited Pro Forma Consolidated Statement of Operations
For the nine months ended September 30, 2020
(in thousands, except per share amounts)
|
|
Marchex, Inc. Historical |
|
|
Discontinued Operations |
|
|
Pro Forma Adjustments |
|
|
|
|
Marchex, Inc. Pro Forma |
|
||||
Revenue |
|
$ |
77,124 |
|
|
$ |
(38,597 |
) |
|
|
— |
|
|
|
|
$ |
38,527 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs (1) |
|
|
44,991 |
|
|
|
(28,848 |
) |
|
|
(150 |
) |
|
(a) |
|
|
15,993 |
|
Sales and marketing (1) |
|
|
14,692 |
|
|
|
(2,123 |
) |
|
|
(75 |
) |
|
(a) |
|
|
12,494 |
|
Product development (1) |
|
|
17,684 |
|
|
|
(1,971 |
) |
|
|
(75 |
) |
|
(a) |
|
|
15,638 |
|
General and administrative (1) |
|
|
10,470 |
|
|
|
(378 |
) |
|
|
(2,325 |
) |
|
(a) |
|
|
7,767 |
|
Amortization of intangible assets from acquisitions (2) |
|
|
4,175 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
4,175 |
|
Acquisition related costs (benefit) |
|
|
(972 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
(972 |
) |
Total operating expenses |
|
|
91,040 |
|
|
|
(33,320 |
) |
|
|
(2,625 |
) |
|
|
|
|
55,095 |
|
Impairment of goodwill |
|
|
(14,213 |
) |
|
|
1,141 |
|
|
— |
|
|
|
|
|
(13,072 |
) |
|
Impairment of intangible assets from acquisitions |
|
|
(5,903 |
) |
|
|
— |
|
|
— |
|
|
|
|
|
(5,903 |
) |
|
Income (loss) from operations |
|
|
(34,032 |
) |
|
|
(4,136 |
) |
|
|
2,625 |
|
|
|
|
|
(35,543 |
) |
Other income (loss) |
|
|
6 |
|
|
|
|
|
|
|
207 |
|
|
(b) |
|
|
213 |
|
Interest income, net |
|
|
132 |
|
|
— |
|
|
— |
|
|
|
|
|
132 |
|
||
Income (loss) before provision for income taxes |
|
|
(33,894 |
) |
|
|
(4,136 |
) |
|
|
2,832 |
|
|
|
|
|
(35,198 |
) |
Income tax (benefit) expense |
|
|
(846 |
) |
|
— |
|
|
— |
|
|
(c) |
|
|
(846 |
) |
||
Net loss applicable to common stockholders |
|
$ |
(33,048 |
) |
|
$ |
(4,136 |
) |
|
$ |
2,832 |
|
|
|
|
$ |
(34,352 |
) |
Earnings (Loss) Per Common Share (“EPS”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per Class A share applicable to common stockholders |
|
$ |
(0.70 |
) |
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.73 |
) |
Basic and diluted net loss per Class B share applicable to common stockholders |
|
$ |
(0.70 |
) |
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.73 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding for basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
4,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,661 |
|
Class B |
|
|
42,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
42,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding for diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
4,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,661 |
|
Class B |
|
|
46,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
46,994 |
|
(1) Excludes amortization of intangibles from acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Components of amortization of intangibles from acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service costs |
|
$ |
2,012 |
|
|
|
— |
|
|
|
— |
|
|
|
$ |
|
2,012 |
|
Sales and marketing |
|
|
1,616 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
1,616 |
|
General and administrative |
|
|
547 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
547 |
|
Total |
|
$ |
4,175 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
$ |
4,175 |
|
Notes to Preliminary and Unaudited Pro Forma Consolidated Condensed Financial Information
Certain amounts included in the preliminary and unaudited pro forma consolidated condensed statement of operations are based on estimates, which may change as accounting for the Divestiture is finalized.
(a) |
Reflects estimated expense recovery from performing services under the Support Services Agreement, to the extent not already reflected as part of discontinued operations adjustments. Marchex estimated pro rata amounts it expects to receive for services provided to Purchaser for the first twelve months under the Support Services Agreement for purposes of the pro forma adjustment. |
(b) |
Reflects Marchex’s equity interest in the net income of the Purchaser, which is part of the consideration received by Marchex at the closing of the Divestiture. |
(c) |
No tax effects of pro forma adjustments have been recorded due to the extent of the Company’s tax loss carryforwards reduced by valuation allowances. |