qnst-8k_20220504.htm
false 0001117297 0001117297 2022-05-04 2022-05-04

 

 

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 4, 2022

 

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 4, 2022, QuinStreet, Inc. (the “Company”) issued a press release announcing the Company’s financial results for the third quarter ended March 31, 2022. 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 4, 2022.

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 4, 2022

By:

 

/s/ Gregory Wong

 

 

 

Gregory Wong

 

 

 

Chief Financial Officer

 

 

qnst-ex991_6.htm

 

Exhibit 99.1

 

QuinStreet Reports Third Quarter Fiscal Year 2022 Results

 

FYQ3 Revenue of $151MM, down 2% YoY

 

Insurance client revenue appears to be at or near a bottom

 

Non-Insurance revenue was 50% of total and grew 35% YoY in FYQ3

 

Board authorizes $40MM share repurchase program

 

FOSTER CITY, CA – May 04, 2022 – QuinStreet, Inc. (Nasdaq: QNST), a leader in performance marketplaces and technologies for the financial services and home services industries, today announced financial results for the fiscal third quarter ended March 31, 2022.

 

For the fiscal third quarter, the Company reported revenue of $150.7 million. Revenue declined 2% year-over-year.

 

GAAP net income for the fiscal third quarter was $2.2 million, or $0.04 per diluted share. Adjusted net income was $4.9 million, or $0.09 per diluted share.

 

Adjusted EBITDA for the fiscal third quarter was $6.9 million.

 

The Company generated $1.3 million in operating cash flow and $3.6 million in normalized cash flow in the fiscal third quarter, and closed the quarter with $109.5 million in cash and equivalents.

 

“Inflation in claims costs continues to suppress insurance carrier marketing spend. That said, revenue in our insurance client vertical appears to be at or near a bottom,” commented Doug Valenti, QuinStreet CEO. “In the meantime, revenue from our non-Insurance client verticals continued to perform well, representing 50% of total revenue, and growing 35% year-over-year in the quarter. The strong trends in non-Insurance client verticals, combined with the eventual resurgence in Insurance, bodes well for the future.

 

Our financial position is strong. We are solidly net income, EBITDA, and cash flow positive while continuing to invest aggressively in growth and product initiatives across the company. Our balance sheet is strong with over $100 million of cash and no bank debt.

 

We are forecasting FYQ4 revenue to be between $138 million and $142 million. We expect adjusted EBITDA to be between $4.5 million and $5 million.

 

The Board of Directors has approved a $40 million share repurchase program. The buyback reflects the expected transitory nature of Insurance industry challenges, the strength of our underlying business model and financial position, and confidence in our long-term outlook for the business.”

 

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 +1 888-882-4478 (domestic) or +1 313-209-6544 (international callers) using passcode #7396520. 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 #7396520. 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 leader in performance marketplaces and technologies for the financial services and home services industries. QuinStreet is a pioneer in delivering online marketplace solutions to match searchers with brands in digital media, and is committed to providing consumers with the information and tools they need to research, find and select the products and brands that meet their needs.  

 

Non-GAAP Financial Measures and Definitions of Client Verticals

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 (loss) less (benefit from) provision for income taxes, depreciation expense, amortization expense, stock-based compensation expense, interest and other expense, net, acquisition and divestiture costs, gain on divestitures of businesses, net, strategic review costs, contingent consideration adjustment, litigation settlement expense, tax settlement expense, and restructuring costs. The term "adjusted net income" refers to a financial measure that we define as net income (loss) adjusted for amortization expense, stock-based compensation expense, acquisition and divestiture costs, gain on divestitures of businesses, net, strategic review costs, contingent consideration adjustment,

 


 

litigation settlement expense, tax settlement expense, and restructuring costs, 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 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, tax settlement expense, acquisition and divestiture 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, and contingent consideration adjustment), 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.

 

FY2020 results in our Education Client Vertical include revenue from US, (historically) Brazil, and India. Revenue in our Financial Services Client Vertical includes Auto Insurance (auto, home, motorcycle, and small business), Life Insurance, Health Insurance, Personal Loans, Credit Cards, Banking, and (historically) Mortgage. Revenue in our Other Client Vertical includes Home Services

 


 

and (historically) B2B. In fiscal Q3 2020, we divested our B2B client vertical and Brazil operations. In fiscal Q4 2020, we divested our Mortgage business. In fiscal Q1 2021, we divested our Education business.

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 Company’s ability to maintain and increase client marketing spend; the Company's ability, whether within or outside the Company’s control, 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 Company's exposure to data privacy and security risks; the impact from risks and uncertainties relating to the COVID-19 pandemic and its aftermath; the impact of changes in industry standards and government regulation including, but not limited to investigation or enforcement activities of the Federal Trade Commission and other regulatory agencies; the impact of changes in our business, our industry, and the current economic and regulatory climate on the Company’s quarterly and annual results of operations; 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 protect our intellectual property rights; and the impact from risks relating to counterparties on the Company's business. 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, 2022, 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:

Hayden Blair

(650) 578-7824

hblair@quinstreet.com

 

 


 

 

QUINSTREET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

March 31,

 

 

June 30,

 

 

 

2022

 

 

2021

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

109,463

 

 

$

110,318

 

Accounts receivable, net

 

 

77,777

 

 

 

87,928

 

Prepaid expenses and other assets

 

 

6,333

 

 

 

7,930

 

Total current assets

 

 

193,573

 

 

 

206,176

 

Property and equipment, net

 

 

8,875

 

 

 

6,849

 

Operating lease right-of-use assets

 

 

7,928

 

 

 

10,983

 

Goodwill

 

 

119,589

 

 

 

117,833

 

Other intangible assets, net

 

 

51,503

 

 

 

59,177

 

Deferred tax assets, noncurrent

 

 

46,225

 

 

 

43,336

 

Other assets, noncurrent

 

 

6,070

 

 

 

5,161

 

Total assets

 

$

433,763

 

 

$

449,515

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

39,667

 

 

$

45,231

 

Accrued liabilities

 

 

49,241

 

 

 

57,650

 

Deferred revenue

 

 

84

 

 

 

33

 

Other liabilities

 

 

15,278

 

 

 

12,697

 

Total current liabilities

 

 

104,270

 

 

 

115,611

 

Operating lease liabilities, noncurrent

 

 

5,114

 

 

 

8,545

 

Other liabilities, noncurrent

 

 

22,916

 

 

 

30,211

 

Total liabilities

 

 

132,300

 

 

 

154,367

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock

 

 

55

 

 

 

54

 

Additional paid-in capital

 

 

326,935

 

 

 

320,315

 

Accumulated other comprehensive loss

 

 

(256

)

 

 

(255

)

Accumulated deficit

 

 

(25,271

)

 

 

(24,966

)

Total stockholders' equity

 

 

301,463

 

 

 

295,148

 

Total liabilities and stockholders' equity

 

$

433,763

 

 

$

449,515

 

 

 


 

 

QUINSTREET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net revenue

 

$

150,658

 

 

$

153,052

 

 

$

435,597

 

 

$

427,289

 

Cost of revenue (1)

 

 

136,567

 

 

 

132,665

 

 

 

393,626

 

 

 

375,334

 

Gross profit

 

 

14,091

 

 

 

20,387

 

 

 

41,971

 

 

 

51,955

 

Operating expenses: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

 

5,509

 

 

 

4,905

 

 

 

14,995

 

 

 

14,776

 

Sales and marketing

 

 

2,033

 

 

 

2,768

 

 

 

7,773

 

 

 

8,303

 

General and administrative

 

 

5,489

 

 

 

6,460

 

 

 

21,758

 

 

 

19,931

 

Operating income (loss)

 

 

1,060

 

 

 

6,254

 

 

 

(2,555

)

 

 

8,945

 

Interest income

 

 

7

 

 

 

5

 

 

 

7

 

 

 

40

 

Interest expense

 

 

(277

)

 

 

(301

)

 

 

(817

)

 

 

(947

)

Other income (expense), net

 

 

45

 

 

 

(28

)

 

 

51

 

 

 

16,695

 

Income (loss) before income taxes

 

 

835

 

 

 

5,930

 

 

 

(3,314

)

 

 

24,733

 

Benefit from (provision for) income taxes

 

 

1,395

 

 

 

(893

)

 

 

3,009

 

 

 

(4,549

)

Net income (loss)

 

$

2,230

 

 

$

5,037

 

 

$

(305

)

 

$

20,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

$

0.09

 

 

$

(0.01

)

 

$

0.38

 

Diluted

 

$

0.04

 

 

$

0.09

 

 

$

(0.01

)

 

$

0.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

54,645

 

 

 

53,427

 

 

 

54,339

 

 

 

52,988

 

Diluted

 

 

55,536

 

 

 

55,623

 

 

 

54,339

 

 

 

55,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Cost of revenue

 

$

491

 

 

$

2,261

 

 

$

4,579

 

 

$

7,006

 

Product development

 

 

203

 

 

 

576

 

 

 

1,497

 

 

 

1,768

 

Sales and marketing

 

 

18

 

 

 

584

 

 

 

1,477

 

 

 

1,896

 

General and administrative

 

 

699

 

 

 

1,435

 

 

 

4,337

 

 

 

4,521

 

 


 

 

QUINSTREET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,230

 

 

$

5,037

 

 

$

(305

)

 

$

20,184

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,247

 

 

 

3,874

 

 

 

12,660

 

 

 

12,010

 

(Benefit from) provision for sales returns and doubtful accounts receivable

 

 

(31

)

 

 

(246

)

 

 

379

 

 

 

(353

)

Stock-based compensation

 

 

1,411

 

 

 

4,856

 

 

 

11,890

 

 

 

15,191

 

Change in the fair value of contingent consideration

 

 

 

 

 

 

 

 

2,698

 

 

 

 

Non-cash lease expense

 

 

(272

)

 

 

(214

)

 

 

(752

)

 

 

(578

)

Deferred income taxes

 

 

(1,204

)

 

 

757

 

 

 

(2,819

)

 

 

4,263

 

Gain on divestitures of businesses, net

 

 

 

 

 

 

 

 

 

 

 

(16,615

)

Other adjustments, net

 

 

123

 

 

 

302

 

 

 

356

 

 

 

682

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(13,574

)

 

 

(11,296

)

 

 

9,770

 

 

 

(14,455

)

Prepaid expenses and other assets

 

 

(473

)

 

 

(999

)

 

 

685

 

 

 

5,083

 

Accounts payable

 

 

1,463

 

 

 

2,010

 

 

 

(5,448

)

 

 

1,013

 

Accrued liabilities

 

 

7,326

 

 

 

9,052

 

 

 

(8,184

)

 

 

9,764

 

Deferred revenue

 

 

48

 

 

 

(67

)

 

 

51

 

 

 

14

 

Net cash provided by operating activities

 

 

1,294

 

 

 

13,066

 

 

 

20,981

 

 

 

36,203

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(1,656

)

 

 

(326

)

 

 

(2,376

)

 

 

(1,367

)

Internal software development costs

 

 

(1,225

)

 

 

(939

)

 

 

(3,484

)

 

 

(2,338

)

Business acquisitions, net of cash acquired

 

 

 

 

 

(9,000

)

 

 

(1,000

)

 

 

(49,304

)

Proceeds from divestitures of businesses, net of cash divested

 

 

 

 

 

487

 

 

 

 

 

 

21,947

 

Purchases of equity investment

 

 

 

 

 

(2,000

)

 

 

 

 

 

(4,000

)

Other investing activities

 

 

85

 

 

 

 

 

 

85

 

 

 

 

Net cash used in investing activities

 

 

(2,796

)

 

 

(11,778

)

 

 

(6,775

)

 

 

(35,062

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of common stock options

 

 

229

 

 

 

1,195

 

 

 

1,273

 

 

 

4,153

 

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

 

 

(1,065

)

 

 

(1,938

)

 

 

(6,566

)

 

 

(6,518

)

Post-closing payments and contingent consideration related to acquisitions

 

 

(3,239

)

 

 

 

 

 

(9,759

)

 

 

(3,020

)

Net cash used in financing activities

 

 

(4,075

)

 

 

(743

)

 

 

(15,052

)

 

 

(5,385

)

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

 

 

5

 

 

 

11

 

 

 

(9

)

 

 

(62

)

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

(5,572

)

 

 

556

 

 

 

(855

)

 

 

(4,306

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

115,050

 

 

 

102,661

 

 

 

110,333

 

 

 

107,523

 

Cash, cash equivalents and restricted cash at end of period

 

$

109,478

 

 

$

103,217

 

 

$

109,478

 

 

$

103,217

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

109,463

 

 

$

103,202

 

 

$

109,463

 

 

$

103,202

 

Restricted cash included in other assets, noncurrent

 

 

15

 

 

 

15

 

 

 

15

 

 

 

15

 

 


 

Total cash, cash equivalents and restricted cash

 

$

109,478

 

 

$

103,217

 

 

$

109,478

 

 

$

103,217

 

 


 

 

QUINSTREET, INC.

RECONCILIATION OF NET INCOME (LOSS) TO

ADJUSTED NET INCOME

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net income (loss)

 

$

2,230

 

 

$

5,037

 

 

$

(305

)

 

$

20,184

 

Amortization of intangible assets

 

 

2,820

 

 

 

2,789

 

 

 

8,773

 

 

 

8,846

 

Stock-based compensation

 

 

1,411

 

 

 

4,856

 

 

 

11,890

 

 

 

15,191

 

Acquisition and divestiture costs

 

 

51

 

 

 

160

 

 

 

516

 

 

 

766

 

Gain on divestitures of businesses, net

 

 

 

 

 

 

 

 

 

 

 

(16,615

)

Contingent consideration adjustment

 

 

 

 

 

 

 

 

2,698

 

 

 

 

Tax settlement expense

 

 

 

 

 

 

 

 

516

 

 

 

 

Restructuring costs

 

 

122

 

 

 

267

 

 

 

222

 

 

 

1,033

 

Tax impact of non-GAAP items

 

 

(1,738

)

 

 

(2,173

)

 

 

(6,776

)

 

 

(2,576

)

Adjusted net income

 

$

4,896

 

 

$

10,936

 

 

$

17,534

 

 

$

26,829

 

Adjusted diluted net income per share

 

$

0.09

 

 

$

0.20

 

 

$

0.31

 

 

$

0.49

 

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

 

 

55,536

 

 

 

55,623

 

 

 

55,665

 

 

 

55,015

 

 


 

 

QUINSTREET, INC.

RECONCILIATION OF NET INCOME (LOSS) TO

ADJUSTED EBITDA

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net income (loss)

 

$

2,230

 

 

$

5,037

 

 

$

(305

)

 

$

20,184

 

Interest and other expense, net

 

 

225

 

 

 

324

 

 

 

759

 

 

 

827

 

(Benefit from) provision for income taxes

 

 

(1,395

)

 

 

893

 

 

 

(3,009

)

 

 

4,549

 

Depreciation and amortization

 

 

4,247

 

 

 

3,874

 

 

 

12,660

 

 

 

12,010

 

Stock-based compensation

 

 

1,411

 

 

 

4,856

 

 

 

11,890

 

 

 

15,191

 

Acquisition and divestiture costs

 

 

51

 

 

 

160

 

 

 

516

 

 

 

766

 

Contingent consideration adjustment

 

 

 

 

 

 

 

 

2,698

 

 

 

 

Gain on divestitures of businesses, net

 

 

 

 

 

 

 

 

 

 

 

(16,615

)

Tax settlement expense

 

 

 

 

 

 

 

 

516

 

 

 

 

Restructuring costs

 

 

122

 

 

 

267

 

 

 

222

 

 

 

1,033

 

Adjusted EBITDA

 

$

6,891

 

 

$

15,411

 

 

$

25,947

 

 

$

37,945

 

 

 


 

 

QUINSTREET, INC.

RECONCILIATION OF CASH PROVIDED BY

OPERATING ACTIVITIES TO FREE CASH FLOW

AND NORMALIZED FREE CASH FLOW

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net cash provided by operating activities

 

$

1,294

 

 

$

13,066

 

 

$

20,981

 

 

$

36,203

 

Capital expenditures

 

 

(1,656

)

 

 

(326

)

 

 

(2,376

)

 

 

(1,367

)

Internal software development costs

 

 

(1,225

)

 

 

(939

)

 

 

(3,484

)

 

 

(2,338

)

Free cash flow

 

 

(1,587

)

 

 

11,801

 

 

 

15,121

 

 

 

32,498

 

Changes in operating assets and liabilities

 

 

5,210

 

 

 

1,300

 

 

 

3,126

 

 

 

(1,419

)

Normalized free cash flow

 

$

3,623

 

 

$

13,101

 

 

$

18,247

 

 

$

31,079

 

 

 

 

 


 

 

QUINSTREET, INC.

DISAGGREGATION OF REVENUE

(In thousands)

(Unaudited)

 

In the first quarter of fiscal year 2021, the Company completed the acquisition of Modernize, Inc. to increase the scale and capabilities in the home services client vertical. In addition, the Company divested its former education client vertical to narrow its focus to the best performing businesses and market opportunities. As a result of these activities, in the second quarter of fiscal year 2021, the Company updated its reporting structure which resulted in two client verticals: financial services and home services, which was applied on a retrospective basis. All remaining businesses that are not significant enough for separate reporting are included in other revenue. The following table presents the Company’s net revenue disaggregated by vertical:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Services

 

$

108,277

 

 

$

116,284

 

 

$

316,347

 

 

$

314,651

 

Home Services

 

 

40,704

 

 

 

35,037

 

 

 

114,510

 

 

 

97,600

 

Other Revenue

 

 

1,677

 

 

 

1,731

 

 

 

4,740

 

 

 

3,451

 

Divested Business

 

 

 

 

 

 

 

 

 

 

 

11,587

 

Total net revenue

 

$

150,658

 

 

$

153,052

 

 

$

435,597

 

 

$

427,289