qnst-8k_20200506.htm
false 0001117297 0001117297 2020-05-06 2020-05-06

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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): May 6, 2020

 

QUINSTREET, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-34628

 

77-0512121

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

950 Tower Lane, 6th Floor

Foster City, CA 94404

(Address of principal executive offices and zip code)

Registrant’s telephone number, including area code: (650) 578-7700

 

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:

 


 

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

Name of Each Exchange on Which Registered

Common Stock, par value $0.001 per share

 

QNST

 

The Nasdaq Stock Market LLC

(Nasdaq Global Select Market)

Indicate by check mark whether the registrant is an emerging growth company 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 2.02. Results of Operations and Financial Condition.

On May 6, 2020, QuinStreet, Inc. (the “Company”) issued a press release announcing the Company’s financial results for the third quarter ended March 31, 2020. A copy of the Company’s press release is attached hereto as Exhibit 99.1.

The information furnished under Item 2.02 of this Current Report on Form 8-K, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference into the Company’s filings with the SEC under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibit

 

Exhibit

Number

  

Description

 

 

99.1

  

Press release dated May 6, 2020.

104

  

Cover Page Interactive Data File, formatted in Inline XBRL and included as Exhibit 101.

 


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

QUINSTREET, INC.

 

 

 

 

Dated: May 6, 2020

By:

 

/s/ Gregory Wong

 

 

 

Gregory Wong

 

 

 

Chief Financial Officer

 

 

qnst-ex991_6.htm

 

Exhibit 99.1

 

QuinStreet Reports Third Quarter Fiscal Year 2020 Financial Results

 

 

FOSTER CITY, CA – May 6, 2020 – QuinStreet, Inc. (Nasdaq: QNST), a leader in performance marketplace products and technologies, today announced financial results for the third quarter ended March 31, 2020.

 

For the third quarter, the Company reported record quarterly revenue of $128.7 million, an increase of 11% year-over-year. During the third quarter, the Company successfully divested its B2B client vertical and Brazil operations.

 

Revenue in the third quarter, excluding divested businesses, was $126.3 million, representing an increase of 15% year over year.

 

GAAP net income was $13.9 million, or $0.26 per diluted share.

 

Adjusted net income for the third quarter was $7.0 million, or $0.13 per diluted share.

 

Adjusted EBITDA for the third quarter was $9.3 million, or 7% of revenue.

 

During the third quarter, the Company generated $15.2 million in operating cash flow and closed the period with $97.1 million in cash and equivalents.

 

“QuinStreet business fundamentals and financial position remain strong and resilient, despite coronavirus,” stated Doug Valenti, CEO of QuinStreet. “We remain highly confident in our business opportunity, strategies and initiatives. We are also confident in our ability to navigate near-term disruptions caused by coronavirus. Our recent execution has been outstanding. And our balance sheet is strong, with cash approaching $100 million and no bank debt.”

 

“Fiscal Q3 results were impacted by coronavirus-related drops in client marketing budgets and consumer traffic. Those effects accelerated during the quarter. Year-over-year growth in revenue excluding divested businesses went from 20% in January to 9% in March. Adjusted EBITDA margin similarly softened from 10% in January to an average of 6% in February and March, due to the same effects.”

 

“Our Insurance client vertical has been performing best in the face of coronavirus. Auto insurance, our biggest business, grew 30% year-over-year.”

 

“QRP also continues to progress well, and promises to be one of the most exciting business opportunities in the history of the Company, with a strong value proposition for agency clients, and big scale and SaaS-like margins for QuinStreet. Among its many advantages, QRP increases agent productivity, and helps agencies more effectively work remotely and serve consumers online. Launched QRP clients already represent over $6 million dollars in estimated annual revenue opportunity once fully ramped. Signed and near-signed clients (not yet launched) represent $12 million of additional estimated annual revenue opportunity. The balance of clients in the advanced pipeline (not yet at signing stage) represent $36 million more of estimated annual revenue opportunity. That means we believe we already have line-of-sight to over $50 million of estimated annual QRP revenue. We believe the full pipeline and market represent an estimated revenue opportunity of well over $100 million per year.”

 

“We made good progress on strategic initiatives in the quarter, narrowing our business footprint by successfully divesting our B2B client vertical in a sale to TechnologyAdvice, a B2B technology-focused firm headquartered in Nashville, Tennessee, and by also selling or spinning off all of our Brazil operations. As you would probably expect, the Goldman Sachs-led process to review strategic alternatives has paused due to current market uncertainties.”

 

“Our main focus areas and objectives during the pandemic period include: best serving the needs of clients and media partners to maintain long-term market position and share; making progress on key new product, media and business expansion initiatives; preserving cash and cash flow; and finally, but second to none of the others, protecting our employees from health risks and economic uncertainty.”

 

“Turning to our outlook, we expect revenue growth and EBITDA to continue to be impacted by coronavirus-related disruption and uncertainty. We expect continued volatility in client budgets and media, particularly in non-Insurance client verticals. Forecasting specifics in these uncertain and unprecedented times is challenging. Our current estimate is for fiscal Q4 revenue excluding divested businesses to be down between 5% and 10% year-over-year. Adjusted EBITDA and cash flow margins are expected to be in the lower single-digits as we absorb full quarter effects of coronavirus-related drops in top-line leverage and media efficiency. We will look to avoid layoffs during this pandemic that would be required to offset those drops. It seems unjust and bad corporate citizenship to layoff

 


 

productive employees just to increase already positive profits and cash flow, especially given our strong balance sheet, not to mention the fact that those layoffs would also have the effect of slowing progress on important longer-term initiatives.”

 

“Looking post-coronavirus, we are confident and enthusiastic about our strategy to narrow and focus our efforts on a smaller number of our biggest and best long-term business opportunities. Those opportunities will include a heavier mix of QRP and likely other high-margin technology products, with deeper integrations into clients and networks. We still expect annual revenue of well over $400 million in the new format, even before our plan to aggressively invest in the remaining businesses. We also expect revenue and EBITDA growth to be more predictable and even faster than our pre-coronavirus footprint, which in turn we expect to drive greater shareholder value. Trailing twelve-months revenue for our go-forward core financial services and home services businesses was $414 million through March 31, representing a three-year compound annual growth rate of 34%.”

 

Conference Call Today at 2:00 p.m. PT

The Company will host a conference call and corresponding live webcast at 2:00 p.m. PT. To access the conference call dial +1 800-458-4121 (domestic) or +1 323-794-2597 (international callers) using passcode #7941495. A replay of the conference call will be available beginning approximately two hours after the completion of the call by dialing  +1 888-203-1112 (domestic) or +1 719-457-0820 (international callers) and using passcode #7941495. The webcast of the conference call will be available live and via replay on the investor relations section of the Company's website at http://investor.quinstreet.com. 

 

About QuinStreet

QuinStreet, Inc. (Nasdaq: QNST) is a pioneer in delivering online marketplace solutions to match searchers with brands in digital media. QuinStreet is committed to providing consumers and businesses with the information and tools they need to research, find and select the products and brands that meet their needs.  

 

Non-GAAP Financial Measures

This release and the accompanying tables include a discussion of adjusted EBITDA, adjusted net income, adjusted diluted net income per share and free cash flow and normalized free cash flow, all of which are non-GAAP financial measures that are provided as a complement to results provided in accordance with accounting principles generally accepted in the United States of America ("GAAP"). The term "adjusted EBITDA" refers to a financial measure that we define as net income less provision for (benefit from) taxes, depreciation expense, amortization expense, stock-based compensation expense, interest and other expense (income), net, acquisition costs, gain on divestitures of businesses, net, strategic review costs, contingent consideration adjustment, litigation settlement expense, and restructuring costs disclosed in our Annual Report on Form 10-K. The term "adjusted net income" refers to a financial measure that we define as net income adjusted for amortization expense, stock-based compensation expense, acquisition costs, gain on divestitures of businesses, net, strategic review costs, contingent consideration adjustment, litigation settlement expense, and restructuring costs disclosed in our Annual Report on Form 10-K, and release of deferred tax valuation allowance, net of estimated taxes. The term "adjusted diluted net income per share" refers to a financial measure that we define as adjusted net income divided by weighted average diluted shares outstanding. The term “free cash flow” refers to a financial measure that we define as net cash provided by operating activities, less capital expenditures and internal software development costs. The term “normalized free cash flow” refers to free cash flow less changes in operating assets and liabilities. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. In addition, our definition of adjusted EBITDA, adjusted net income,adjusted diluted net income per share and free cash flow and normalized free cash flow may not be comparable to the definitions as reported by other companies.

 

We believe adjusted EBITDA, adjusted net income and adjusted diluted net income per share are relevant and useful information because they provide us and investors with additional measurements to analyze the Company's operating performance.

 

Adjusted EBITDA is useful to us and investors because (i) we seek to manage our business to a level of adjusted EBITDA as a percentage of net revenue, (ii) it is used internally by us for planning purposes, including preparation of internal budgets; to allocate resources; to evaluate the effectiveness of operational strategies and capital expenditures as well as the capacity to service debt, (iii) it is a key basis upon which we assess our operating performance, (iv) it is one of the primary metrics investors use in evaluating Internet marketing companies, (v) it is a factor in determining compensation, (vi) it is an element of certain financial covenants under our historical borrowing arrangements, and (vii) it is a factor that increases transparency and assists investors in the analysis of ongoing operating trends. In addition, we believe adjusted EBITDA and similar measures are widely used by investors, securities analysts, ratings agencies and other interested parties in our industry as a measure of financial performance, debt-service capabilities and as a metric for analyzing company valuations.

 

We use adjusted EBITDA as a key performance measure because we believe it facilitates operating performance comparisons from period to period by excluding potential differences caused by variations in capital structures (affecting interest expense), tax positions (such as the impact of changes in effective tax rates or fluctuations in permanent differences or discrete quarterly items), non-recurring charges, certain other items that we do not believe are indicative of core operating activities (such as litigation settlement expense, acquisition costs, gain or loss on divestitures of businesses, contingent consideration adjustment, strategic review costs, restructuring

 


 

costs and other income and expense) and the non-cash impact of depreciation expense, amortization expense and stock-based compensation expense.

 

With respect to our Adjusted EBITDA guidance, the Company is not able to provide a quantitative reconciliation without unreasonable efforts to the most directly comparable GAAP financial measure due to the high variability, complexity and low visibility with respect to certain items such as taxes, and income and expense from changes in fair value of contingent consideration from acquisitions. We expect the variability of these items to have a potentially unpredictable and potentially significant impact on future GAAP financial results, and, as such, we also believe that any reconciliations provided would imply a degree of precision that would be confusing or misleading to investors.

 

Adjusted net income and adjusted diluted net income per share are useful to us and investors because they present an additional measurement of our financial performance, taking into account depreciation, which we believe is an ongoing cost of doing business, but excluding the impact of certain non-cash expenses (stock-based compensation, amortization of intangible assets, contingent consideration adjustment and release of deferred tax valuation allowance), non-recurring charges and certain other items that we do not believe are indicative of core operating activities. We believe that analysts and investors use adjusted net income and adjusted diluted net income per share as supplemental measures to evaluate the overall operating performance of companies in our industry.

 

Free cash flow is useful to investors and us because it represents the cash that our business generates from operations, before taking into account cash movements that are non-operational, and is a metric commonly used in our industry to understand the underlying cash generating capacity of a company’s financial model. Normalized free cash flow is useful as it removes the fluctuations in operating assets and liabilities that occur in any given quarter due to the timing of payments and cash receipts and therefore helps investors understand the underlying cash flow of the business as a quarterly metric and the cash flow generation potential of the business model. We believe that analysts and investors use free cash flow multiples as a metric for analyzing company valuations in our industry.

 

We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. A reconciliation of these non-GAAP measures to GAAP is provided in the accompanying tables.

 

Legal Notice Regarding Forward Looking Statements

This press release and its attachments contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 that involve risks and uncertainties. Words such as "estimate", "will”, "believe", “expect”, "intend", “outlook”, "potential", “promises” and similar expressions are intended to identify forward-looking statements. These forward-looking statements include the statements in quotations from management in this press release, as well as any statements regarding the Company's anticipated financial results, growth and strategic and operational plans. The Company's actual results may differ materially from those anticipated in these forward-looking statements. Factors that may contribute to such differences include, but are not limited to: the impact from risks and uncertainties relating to a novel strain of the coronavirus (COVID-19); the impact from risks and uncertainties relating to our previously announced strategic alternatives; the impact of changes in industry standards and government regulation including, but not limited to investigation or enforcement activities of the Department of Education, the Federal Trade Commission and other regulatory agencies; the Company’s ability to maintain and increase client marketing spend; the Company's ability to maintain and increase the number of visitors to its websites and to convert those visitors and those to its third-party publishers' websites into client prospects in a cost-effective manner; the impact of the current economic climate on the Company's business; the Company's ability to access and monetize Internet users on mobile devices; the Company's ability to attract and retain qualified executives and employees; the Company's ability to compete effectively against others in the online marketing and media industry both for client budget and access to third-party media; the Company's ability to identify and manage acquisitions; and the impact and costs of any alleged failure by the Company to comply with government regulations and industry standards. More information about potential factors that could affect the Company's business and financial results are contained in the Company's annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission ("SEC"). Additional information will also be set forth in the Company's quarterly report on Form 10-Q for the quarter ended March 31, 2020, which will be filed with the SEC. The Company does not intend and undertakes no duty to release publicly any updates or revisions to any forward-looking statements contained herein.

 

Investor Contact:

Erica Abrams

(415) 297-5864

eabrams@quinstreet.com

 


 

QUINSTREET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

March 31,

 

 

June 30,

 

 

 

2020

 

 

2019

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

97,139

 

 

$

62,522

 

Receivable, net

 

 

73,367

 

 

 

75,628

 

Prepaid expenses and other assets

 

 

8,754

 

 

 

5,228

 

Total current assets

 

 

179,260

 

 

 

143,378

 

Property and equipment, net

 

 

5,748

 

 

 

5,410

 

Operating lease right-of-use assets

 

 

10,113

 

 

 

 

Goodwill

 

 

81,179

 

 

 

82,544

 

Other intangible assets, net

 

 

30,185

 

 

 

35,118

 

Deferred tax assets, noncurrent

 

 

48,944

 

 

 

52,149

 

Other assets, noncurrent

 

 

5,083

 

 

 

6,012

 

Total assets

 

$

360,512

 

 

$

324,611

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

40,065

 

 

$

37,093

 

Accrued liabilities

 

 

41,923

 

 

 

36,878

 

Deferred revenue

 

 

100

 

 

 

761

 

Other liabilities

 

 

8,808

 

 

 

8,967

 

Total current liabilities

 

 

90,896

 

 

 

83,699

 

Operating lease liabilities, noncurrent

 

 

9,758

 

 

 

 

Other liabilities, noncurrent

 

 

10,651

 

 

 

18,083

 

Total liabilities

 

 

111,305

 

 

 

101,782

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock

 

 

52

 

 

 

50

 

Additional paid-in capital

 

 

299,427

 

 

 

289,768

 

Accumulated other comprehensive loss

 

 

(249

)

 

 

(366

)

Accumulated deficit

 

 

(50,023

)

 

 

(66,623

)

Total stockholders' equity

 

 

249,207

 

 

 

222,829

 

Total liabilities and stockholders' equity

 

$

360,512

 

 

$

324,611

 

 


 

QUINSTREET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net revenue

 

$

128,663

 

 

$

116,225

 

 

$

373,378

 

 

$

333,190

 

Cost of revenue (1)

 

 

114,210

 

 

 

98,350

 

 

 

332,717

 

 

 

286,078

 

Gross profit

 

 

14,453

 

 

 

17,875

 

 

 

40,661

 

 

 

47,112

 

Operating expenses: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

 

3,250

 

 

 

2,864

 

 

 

10,205

 

 

 

9,164

 

Sales and marketing

 

 

2,116

 

 

 

2,019

 

 

 

7,071

 

 

 

6,346

 

General and administrative

 

 

5,076

 

 

 

13,919

 

 

 

16,399

 

 

 

24,362

 

Operating income (loss)

 

 

4,011

 

 

 

(927

)

 

 

6,986

 

 

 

7,240

 

Interest income

 

 

43

 

 

 

80

 

 

 

169

 

 

 

215

 

Interest expense

 

 

(177

)

 

 

(96

)

 

 

(566

)

 

 

(194

)

Other income (expense), net

 

 

10,491

 

 

 

(8

)

 

 

10,225

 

 

 

40

 

Income (loss) before income taxes

 

 

14,368

 

 

 

(951

)

 

 

16,814

 

 

 

7,301

 

(Provision for) benefit from income taxes

 

 

(449

)

 

 

1,892

 

 

 

(214

)

 

 

51,763

 

Net income

 

$

13,919

 

 

$

941

 

 

$

16,600

 

 

$

59,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.27

 

 

$

0.02

 

 

$

0.32

 

 

$

1.20

 

Diluted

 

$

0.26

 

 

$

0.02

 

 

$

0.31

 

 

$

1.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in computing net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

51,807

 

 

 

49,907

 

 

 

51,353

 

 

 

49,349

 

Diluted

 

 

53,439

 

 

 

52,932

 

 

 

53,416

 

 

 

52,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Cost of revenue and operating expenses include stock-based compensation expense as follows:

 

Cost of revenue

 

$

978

 

 

$

1,621

 

 

$

5,815

 

 

$

5,161

 

Product development

 

 

185

 

 

 

319

 

 

 

1,187

 

 

 

1,147

 

Sales and marketing

 

 

152

 

 

 

218

 

 

 

1,131

 

 

 

931

 

General and administrative

 

 

554

 

 

 

792

 

 

 

3,084

 

 

 

2,701

 

 

 

 


 

QUINSTREET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

13,919

 

 

$

941

 

 

$

16,600

 

 

$

59,064

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,851

 

 

 

2,361

 

 

 

8,517

 

 

 

6,380

 

Provision for sales returns and doubtful accounts receivable

 

 

29

 

 

 

8,842

 

 

 

179

 

 

 

9,267

 

Stock-based compensation

 

 

1,869

 

 

 

2,950

 

 

 

11,217

 

 

 

9,940

 

Non-cash lease expense

 

 

297

 

 

 

 

 

 

463

 

 

 

 

Deferred income taxes

 

 

3,569

 

 

 

(1,982

)

 

 

3,258

 

 

 

(52,021

)

Gain on divestitures of businesses, net

 

 

(10,819

)

 

 

 

 

 

(10,819

)

 

 

 

Other adjustments, net

 

 

175

 

 

 

60

 

 

 

444

 

 

 

430

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(2,231

)

 

 

(13,214

)

 

 

3,634

 

 

 

(5,559

)

Prepaid expenses and other assets

 

 

(3,379

)

 

 

(947

)

 

 

(2,750

)

 

 

(727

)

Accounts payable

 

 

5,901

 

 

 

382

 

 

 

3,292

 

 

 

2,520

 

Accrued liabilities

 

 

3,211

 

 

 

6,544

 

 

 

430

 

 

 

(1,115

)

Deferred revenue

 

 

(202

)

 

 

(44

)

 

 

205

 

 

 

133

 

Other liabilities, noncurrent

 

 

(35

)

 

 

555

 

 

 

(35

)

 

 

1,015

 

Net cash provided by operating activities

 

 

15,155

 

 

 

6,448

 

 

 

34,635

 

 

 

29,327

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(373

)

 

 

(541

)

 

 

(1,321

)

 

 

(1,193

)

Internal software development costs

 

 

(561

)

 

 

(533

)

 

 

(1,675

)

 

 

(1,727

)

Business acquisitions, net

 

 

(2,000

)

 

 

 

 

 

(2,000

)

 

 

(22,156

)

Proceeds from divestitures of businesses, net of cash divested

 

 

11,105

 

 

 

 

 

 

11,105

 

 

 

 

Other investing activities

 

 

 

 

 

36

 

 

 

25

 

 

 

206

 

Net cash provided by (used in) investing activities

 

 

8,171

 

 

 

(1,038

)

 

 

6,134

 

 

 

(24,870

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of common stock options

 

 

678

 

 

 

508

 

 

 

3,830

 

 

 

5,714

 

Payment of withholding taxes related to release of restricted stock, net of share settlement

 

 

(1,227

)

 

 

(1,365

)

 

 

(5,413

)

 

 

(8,783

)

Post-closing payments and contingent consideration related to acquisitions

 

 

(1,838

)

 

 

 

 

 

(4,704

)

 

 

 

Net cash used in financing activities

 

 

(2,387

)

 

 

(857

)

 

 

(6,287

)

 

 

(3,069

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

76

 

 

 

5

 

 

 

135

 

 

 

42

 

Net increase in cash, cash equivalents and restricted cash

 

 

21,015

 

 

 

4,558

 

 

 

34,617

 

 

 

1,430

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

76,138

 

 

 

62,460

 

 

 

62,536

 

 

 

65,588

 

Cash, cash equivalents and restricted cash at end of period

 

$

97,153

 

 

$

67,018

 

 

$

97,153

 

 

$

67,018

 

Reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

97,139

 

 

$

67,004

 

 

$

97,139

 

 

$

67,004

 

Restricted cash included in other assets, noncurrent

 

 

14

 

 

 

14

 

 

 

14

 

 

 

14

 

Total cash, cash equivalents and restricted cash

 

$

97,153

 

 

$

67,018

 

 

$

97,153

 

 

$

67,018

 

 


 

QUINSTREET, INC.

RECONCILIATION OF NET INCOME TO

ADJUSTED NET INCOME

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net income

 

$

13,919

 

 

$

941

 

 

$

16,600

 

 

$

59,064

 

Amortization of intangible assets

 

 

1,932

 

 

 

1,551

 

 

 

5,799

 

 

 

3,836

 

Stock-based compensation

 

 

1,869

 

 

 

2,950

 

 

 

11,217

 

 

 

9,940

 

Acquisition costs

 

 

40

 

 

 

161

 

 

 

351

 

 

 

535

 

Gain on divestitures of businesses, net

 

 

(10,819

)

 

 

 

 

 

(10,819

)

 

 

 

Strategic review costs

 

 

63

 

 

 

 

 

 

262

 

 

 

 

Litigation settlement expense

 

 

80

 

 

 

 

 

 

80

 

 

 

23

 

Restructuring costs

 

 

418

 

 

 

 

 

 

418

 

 

 

 

Release of deferred tax valuation allowance

 

 

 

 

 

 

 

 

 

 

 

(49,442

)

Tax impact of non-GAAP items

 

 

(545

)

 

 

(2,631

)

 

 

(4,372

)

 

 

(7,450

)

Adjusted net income

 

$

6,957

 

 

$

2,972

 

 

$

19,536

 

 

$

16,506

 

Adjusted diluted net income per share

 

$

0.13

 

 

$

0.06

 

 

$

0.37

 

 

$

0.31

 

Weighted average shares used in computing adjusted diluted net income per share

 

 

53,439

 

 

 

52,932

 

 

 

53,416

 

 

 

52,681

 

 

 

 


 

QUINSTREET, INC.

RECONCILIATION OF NET INCOME TO

ADJUSTED EBITDA

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net income

 

$

13,919

 

 

$

941

 

 

$

16,600

 

 

$

59,064

 

Interest and other expense (income), net

 

 

462

 

 

 

24

 

 

 

991

 

 

 

(61

)

Provision for (benefit from) income taxes

 

 

449

 

 

 

(1,892

)

 

 

214

 

 

 

(51,763

)

Depreciation and amortization

 

 

2,851

 

 

 

2,361

 

 

 

8,517

 

 

 

6,380

 

Stock-based compensation

 

 

1,869

 

 

 

2,950

 

 

 

11,217

 

 

 

9,940

 

Acquisition costs

 

 

40

 

 

 

161

 

 

 

351

 

 

 

535

 

Gain on divestitures of businesses, net

 

 

(10,819

)

 

 

 

 

 

(10,819

)

 

 

 

Strategic review costs

 

 

63

 

 

 

 

 

 

262

 

 

 

 

Litigation settlement expense

 

 

80

 

 

 

 

 

 

80

 

 

 

23

 

Restructuring costs

 

 

418

 

 

 

 

 

 

418

 

 

 

 

Adjusted EBITDA

 

$

9,332

 

 

$

4,545

 

 

$

27,831

 

 

$

24,118

 

 

 

 


 

QUINSTREET, INC.

RECONCILIATION OF CASH PROVIDED BY

OPERATING ACTIVITIES TO FREE CASH FLOW

AND NOMALIZED FREE CASH FLOW

(In thousands)

(Unaudited)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net cash provided by operating activities

 

$

15,155

 

 

$

6,448

 

 

$

34,635

 

 

$

29,327

 

Capital expenditures

 

 

(373

)

 

 

(541

)

 

 

(1,321

)

 

 

(1,193

)

Internal software development costs

 

 

(561

)

 

 

(533

)

 

 

(1,675

)

 

 

(1,727

)

Free cash flow

 

$

14,221

 

 

$

5,374

 

 

$

31,639

 

 

$

26,407

 

Changes in operating assets and liabilities

 

 

(6,834

)

 

 

(1,942

)

 

 

(8,034

)

 

 

(4,933

)

Normalized free cash flow

 

$

7,387

 

 

$

3,432

 

 

$

23,605

 

 

$

21,474