e8vk
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 5, 2010
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.) |
1051 East Hillsdale Blvd., Suite 800
Foster City, CA 94404
(Address of principal executive offices and zip code)
Registrants 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:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On May 5, 2010, we issued a press release announcing our financial results for our fiscal
third quarter ended March 31, 2010. A copy of this press release entitled QuinStreet Announces
Fiscal Third Quarter Results is furnished as Exhibit 99.1 to this Current Report
on Form 8-K and is incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
The following exhibit is filed herewith:
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release dated May 5, 2010 entitled QuinStreet
Announces Fiscal Third Quarter Results |
The information furnished in this report shall not be deemed filed for purposes of Section 18 of
the Securities Exchange Act of 1934, as amended (the Exchange Act), or incorporated by reference
in any filing 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.
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, thereunto duly authorized.
|
|
|
|
|
|
QuinStreet, Inc.
|
|
Dated: May 5, 2010 |
By: |
/s/ Daniel Caul
|
|
|
|
General Counsel |
|
|
|
|
|
|
INDEX TO EXHIBITS
|
|
|
Exhibit No. |
|
Description |
99.1
|
|
Press Release dated May 5, 2010. |
exv99w1
Exhibit 99.1
QuinStreet Announces Fiscal Third Quarter Results
Company Posts 30% Top Line Growth; 20% Adjusted EBITDA Margin
Foster City, CA May 5, 2010 QuinStreet, Inc. (NASDAQ: QNST), a leader in vertical
marketing and media on the Internet, today announced its financial results for the fiscal third
quarter and nine months ended March 31, 2010.
For the third quarter of fiscal 2010, the Company reported total revenue of $90.8 million, an
increase of 30% over the third quarter of fiscal 2009. For the nine month period ended March 31,
2010, the Company reported total revenue of $246.3 million, an increase of 28% over the same period
of fiscal 2009.
The Company reported net income of $5.3 million, or $0.11 per diluted common share, for the third
quarter of fiscal 2010. Adjusted net income for the quarter was $9.4 million, or $0.21 per diluted
common share. Adjusted net income excludes stock-based compensation expense and amortization of
intangible assets, net of estimated tax.
Revenue for the Financial Services client vertical was $41.7 million for the fiscal third quarter,
an increase of 70% as compared to the same quarter of fiscal 2009. Revenue for the Education
client vertical was $38.1 million for the fiscal third quarter, a decrease of 1% as compared to the
year-ago quarter. Revenue growth in the Education client vertical was 23% excluding revenue from a
large education client undergoing a previously disclosed change in their online marketing strategy.
Revenue for Other client verticals was $10.9 million for the fiscal third quarter, an increase of
64% as compared to the year-ago quarter.
Adjusted EBITDA for the quarter was $18.3 million, or 20% of revenue. It was $51.5 million, or 21%
of revenue, for the nine month period ended March 31, 2010.
Free cash flow for the quarter was $12.4 million, or 14% of revenue. It was $26.8 million, or 11%
of revenue, for the nine month period ended March 31, 2010.
Reconciliations of adjusted EBITDA to net income, adjusted net income to net income, and free cash
flow to net cash provided by operating activities are included in the accompanying tables.
We are pleased with our fiscal third quarter financial results, and we are excited about the
progress we made serving visitors and clients in all of our verticals, commented Doug Valenti,
QuinStreet CEO. Our growth momentum remained strong, driven by increases in visitor volumes and
deepening relationships with clients. Adjusted EBITDA came in at our annual target margin of 20%,
inclusive of continued aggressive investment in future capabilities and growth.
We welcome our new public shareholders. We are honored by their confidence, and we will work hard
to earn their ongoing support, concluded Valenti.
Conference Call
QuinStreet will host a conference call and corresponding live webcast at 2:00 p.m. PT today. To
access the conference call, dial 1-877-941-2068 for the U.S. and Canada and 1-480-629-9712 for
international callers. The webcast will be available live on the investor relations section of the
Companys website at http://investor.quinstreet.com, and via replay beginning approximately two
hours after the completion of the call until the Companys announcement of its financial results
for the next quarter. An audio replay of the call will also be available to investors beginning at
approximately 5:00 p.m. PT on May 5, 2010 until 11:59 p.m. PT on May 12, 2010 by dialing
1-800-406-7325 in the U.S. and Canada, or 1-303-590-3030 for international callers, using passcode
4281906#. This press release, the financial tables, as well as other supplemental financial
information are also available on the relations investor relations section of the Companys website
at http://investor.quinstreet.com.
Final operating results will be included in the Companys quarterly report on Form 10-Q, which will
be filed with the Securities and Exchange Commission no later than May 17, 2010.
About Quinstreet
QuinStreet, Inc. (NASDAQ: QNST) is a leader in vertical marketing and media on the Internet.
QuinStreet is headquartered in Foster City, CA. For more information, please visit
www.quinstreet.com.
Non-GAAP Financial Measures
This release and the accompanying tables include a discussion of adjusted EBITDA, adjusted net
income, adjusted net income per share and 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 taxes, depreciation
expense, amortization expense, stock-based compensation expense and other income (expense), net.
The term adjusted net income refers to a financial measure that we define as net income adjusted
for amortization expense and stock-based compensation expense, net of 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. 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 net income per share and free cash flow may not be comparable to the definitions
as reported by other companies.
We believe adjusted EBITDA, adjusted net income, adjusted diluted net income per share and free
cash flow are relevant and useful information because they provide us and investors with additional
measurements to analyze the Companys operating performance.
Adjusted EBITDA is part of our internal management reporting and planning process and one of the
primary measures used by our management to evaluate the operating performance of our business, as
well as potential acquisitions. Adjusted EBITDA is useful to us and investors because it provides
information related to the Companys ability to provide cash flow for acquisitions, capital
expenditures and working capital requirements. Internally, adjusted EBITDA is used by management
for planning purposes, including preparation of internal budgets; to allocate resources to enhance
financial performance; to evaluate the effectiveness of operational strategies; and to evaluate the
Companys capacity to fund acquisitions and capital expenditures as well as the capacity to service
debt. Adjusted EBITDA is used as a key financial metric in senior managements annual incentive
compensation program. The Company believes that analysts and investors use adjusted EBITDA as a
supplemental measure to evaluate the overall operating performance of companies in its industry and
use adjusted EBITDA multiples as a metric for analyzing company valuations. It is also an element
of certain maintenance covenants under our debt agreements.
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 and amortization of intangible assets). The
Company believes 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 us and investors because it represents the cash that our operating
business generates, 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
companys financial model. The Company believes that analysts and investors use free cash flow
multiples as a metric for analyzing company valuations in our industry. Free cash flow has certain
limitations in that it does not represent the total increase or decrease in the cash balance for
the period, nor does it represent the residual cash flow for discretionary expenditures. Therefore,
we think it is important to evaluate free cash flow along with our consolidated statement of cash
flows.
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 will, believe, intend, potential and similar expressions are intended to identify
forward-looking statements. These forward-looking statements include the quotations from
management in this press release, as well as any statements regarding the Companys strategic and
operational plans. The Companys 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 Companys ability to deliver an adequate rate of growth and manage such growth;
the Companys ability to maintain and increase the number of visitors to its websites; the
Companys ability to identify and manage acquisitions; the impact of the current economic climate
on the Companys business; the Companys ability to attract and retain qualified executives and
employees; the Companys ability to compete effectively against others in the online marketing and
media industry; the impact of changes in government regulation and industry standards; the impact
and costs of any failure by the Company to comply with government regulations and industry
standards; and costs associated with defending intellectual property infringement and other
claims. More information about potential factors that could affect the Companys business and
financial results is contained in the Companys Prospectus filed pursuant to Rule 424(b) under the
Securities Act with the Securities and Exchange Commission on February 11, 2010. The Company does
not intend and undertakes no duty to release publicly any updates or revisions to any
forward-looking statements contained herein.
Contact Information:
Erica Abrams or Matthew Hunt
(415) 217-5864 or (415) 489-2194
erica@blueshirtgroup.com
matt@blueshirtgroup.com
QUINSTREET, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
June 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
175,318 |
|
|
$ |
25,182 |
|
Accounts receivable, net |
|
|
47,334 |
|
|
|
33,283 |
|
Deferred tax assets |
|
|
5,531 |
|
|
|
5,543 |
|
Prepaid expenses and other assets |
|
|
8,322 |
|
|
|
1,228 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
236,505 |
|
|
|
65,236 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
5,351 |
|
|
|
4,741 |
|
Goodwill |
|
|
145,803 |
|
|
|
106,744 |
|
Other intangible assets, net |
|
|
45,824 |
|
|
|
33,990 |
|
Deferred tax assets, noncurrent |
|
|
|
|
|
|
1,525 |
|
Other assets, noncurrent |
|
|
684 |
|
|
|
642 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
434,167 |
|
|
$ |
212,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Convertible Preferred Shares and
Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
19,019 |
|
|
$ |
13,408 |
|
Accrued liabilities |
|
|
28,011 |
|
|
|
21,794 |
|
Deferred revenue |
|
|
1,257 |
|
|
|
718 |
|
Debt |
|
|
18,096 |
|
|
|
12,890 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
66,383 |
|
|
|
48,810 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, noncurrent |
|
|
370 |
|
|
|
820 |
|
Debt, noncurrent |
|
|
84,636 |
|
|
|
44,350 |
|
Other liabilities, noncurrent |
|
|
2,405 |
|
|
|
2,309 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
153,794 |
|
|
|
96,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock |
|
|
|
|
|
|
43,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
47 |
|
|
|
15 |
|
Additional paid-in capital |
|
|
214,331 |
|
|
|
20,634 |
|
Treasury stock |
|
|
(7,779 |
) |
|
|
(7,064 |
) |
Accumulated other comprehensive income |
|
|
21 |
|
|
|
21 |
|
Retained earnings |
|
|
73,753 |
|
|
|
59,580 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
280,373 |
|
|
|
73,186 |
|
|
|
|
|
|
|
|
Total liabilities, convertible preferred stock and
stockholders equity |
|
$ |
434,167 |
|
|
$ |
212,878 |
|
|
|
|
|
|
|
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
$ |
90,773 |
|
|
$ |
69,813 |
|
|
$ |
246,288 |
|
|
$ |
192,726 |
|
Costs of revenue (1) |
|
|
66,268 |
|
|
|
46,780 |
|
|
|
177,872 |
|
|
|
135,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
24,505 |
|
|
|
23,033 |
|
|
|
68,416 |
|
|
|
57,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
5,325 |
|
|
|
3,512 |
|
|
|
14,534 |
|
|
|
10,992 |
|
Sales and marketing |
|
|
4,575 |
|
|
|
3,594 |
|
|
|
12,190 |
|
|
|
12,017 |
|
General and administrative |
|
|
4,467 |
|
|
|
2,865 |
|
|
|
14,111 |
|
|
|
9,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
10,138 |
|
|
|
13,062 |
|
|
|
27,581 |
|
|
|
24,915 |
|
Interest income |
|
|
16 |
|
|
|
44 |
|
|
|
33 |
|
|
|
221 |
|
Interest expense |
|
|
(1,302 |
) |
|
|
(879 |
) |
|
|
(2,931 |
) |
|
|
(2,749 |
) |
Other income (expense), net |
|
|
(64 |
) |
|
|
(16 |
) |
|
|
221 |
|
|
|
(256 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,788 |
|
|
|
12,211 |
|
|
|
24,904 |
|
|
|
22,131 |
|
Provision for taxes |
|
|
(3,538 |
) |
|
|
(5,818 |
) |
|
|
(10,731 |
) |
|
|
(10,084 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,250 |
|
|
$ |
6,393 |
|
|
$ |
14,173 |
|
|
$ |
12,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
3,714 |
|
|
$ |
2,150 |
|
|
$ |
6,371 |
|
|
$ |
3,697 |
|
Diluted |
|
$ |
3,797 |
|
|
$ |
2,301 |
|
|
$ |
6,790 |
|
|
$ |
3,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.12 |
|
|
$ |
0.16 |
|
|
$ |
0.33 |
|
|
$ |
0.28 |
|
Diluted |
|
$ |
0.11 |
|
|
$ |
0.15 |
|
|
$ |
0.31 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per
share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
30,795 |
|
|
|
13,297 |
|
|
|
19,156 |
|
|
|
13,287 |
|
Diluted |
|
|
33,938 |
|
|
|
14,890 |
|
|
|
22,008 |
|
|
|
15,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Cost of revenue and operating expenses include stock-based compensation as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
653 |
|
|
$ |
470 |
|
|
$ |
2,143 |
|
|
$ |
1,477 |
|
Product development |
|
|
686 |
|
|
|
176 |
|
|
|
1,570 |
|
|
|
494 |
|
Sales and marketing |
|
|
1,163 |
|
|
|
455 |
|
|
|
2,504 |
|
|
|
1,352 |
|
General and administrative |
|
|
624 |
|
|
|
373 |
|
|
|
4,002 |
|
|
|
1,061 |
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,250 |
|
|
$ |
6,393 |
|
|
$ |
14,173 |
|
|
$ |
12,047 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
5,075 |
|
|
|
4,035 |
|
|
|
13,678 |
|
|
|
12,386 |
|
Net realized gain on disposal of property and equipment |
|
|
(10 |
) |
|
|
|
|
|
|
(15 |
) |
|
|
|
|
Provision for doubtful accounts |
|
|
116 |
|
|
|
|
|
|
|
26 |
|
|
|
(27 |
) |
Provision for sales returns |
|
|
(226 |
) |
|
|
(21 |
) |
|
|
(260 |
) |
|
|
1,390 |
|
Stock-based compensation |
|
|
3,126 |
|
|
|
1,474 |
|
|
|
10,219 |
|
|
|
4,384 |
|
Excess tax benefits from exercise of stock options |
|
|
(449 |
) |
|
|
(111 |
) |
|
|
(1,821 |
) |
|
|
(362 |
) |
Other non-cash adjustments, net |
|
|
268 |
|
|
|
284 |
|
|
|
582 |
|
|
|
560 |
|
Changes in assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(7,185 |
) |
|
|
(2,414 |
) |
|
|
(11,261 |
) |
|
|
(6,463 |
) |
Prepaid expenses and other assets |
|
|
(899 |
) |
|
|
(402 |
) |
|
|
(5,251 |
) |
|
|
386 |
|
Other assets, noncurrent |
|
|
774 |
|
|
|
699 |
|
|
|
(22 |
) |
|
|
332 |
|
Deferred tax assets |
|
|
(30 |
) |
|
|
10 |
|
|
|
(123 |
) |
|
|
18 |
|
Accounts payable |
|
|
2,392 |
|
|
|
2,571 |
|
|
|
4,338 |
|
|
|
5,643 |
|
Accrued liabilities |
|
|
4,883 |
|
|
|
4,266 |
|
|
|
5,635 |
|
|
|
(3,722 |
) |
Deferred revenue |
|
|
771 |
|
|
|
(303 |
) |
|
|
(57 |
) |
|
|
(627 |
) |
Deferred tax liabilities |
|
|
29 |
|
|
|
|
|
|
|
134 |
|
|
|
|
|
Other liabilities, noncurrent |
|
|
1 |
|
|
|
50 |
|
|
|
(12 |
) |
|
|
(43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
13,886 |
|
|
|
16,531 |
|
|
|
29,963 |
|
|
|
25,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash |
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
711 |
|
Proceeds from sales of property and equipment |
|
|
9 |
|
|
|
|
|
|
|
52 |
|
|
|
|
|
Capital expenditures |
|
|
(1,124 |
) |
|
|
(455 |
) |
|
|
(2,159 |
) |
|
|
(1,276 |
) |
Business acquisitions, net of notes payable and cash acquired |
|
|
(6,947 |
) |
|
|
(5,279 |
) |
|
|
(52,899 |
) |
|
|
(19,808 |
) |
Internal software development costs |
|
|
(362 |
) |
|
|
(155 |
) |
|
|
(1,009 |
) |
|
|
(813 |
) |
Purchases of marketable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sales and maturities of marketable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(8,424 |
) |
|
|
(5,889 |
) |
|
|
(56,000 |
) |
|
|
(18,884 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of common shares |
|
|
138,776 |
|
|
|
60 |
|
|
|
139,626 |
|
|
|
300 |
|
Proceeds from bank debt |
|
|
|
|
|
|
|
|
|
|
43,300 |
|
|
|
8,607 |
|
Principal payments on bank debt |
|
|
(750 |
) |
|
|
(2,750 |
) |
|
|
(2,250 |
) |
|
|
(2,750 |
) |
Principal payments on acquisition-related notes payable |
|
|
(2,766 |
) |
|
|
(711 |
) |
|
|
(5,609 |
) |
|
|
(6,764 |
) |
Excess tax benefits from exercise of stock options |
|
|
449 |
|
|
|
111 |
|
|
|
1,821 |
|
|
|
362 |
|
Repurchases of common shares |
|
|
|
|
|
|
(319 |
) |
|
|
(715 |
) |
|
|
(1,369 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by / (used in) financing activities |
|
|
135,709 |
|
|
|
(3,609 |
) |
|
|
176,173 |
|
|
|
(1,614 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
8 |
|
|
|
(27 |
) |
|
|
|
|
|
|
(20 |
) |
Net increase in cash and cash equivalents |
|
|
141,179 |
|
|
|
7,006 |
|
|
|
150,136 |
|
|
|
5,384 |
|
Cash and cash equivalents at beginning of period |
|
|
34,139 |
|
|
|
23,331 |
|
|
|
25,182 |
|
|
|
24,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
175,318 |
|
|
$ |
30,337 |
|
|
$ |
175,318 |
|
|
$ |
30,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET INCOME TO
ADJUSTED NET INCOME
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
5,250 |
|
|
$ |
6,393 |
|
|
$ |
14,173 |
|
|
$ |
12,047 |
|
Amortization of intangible assets |
|
|
4,110 |
|
|
|
3,189 |
|
|
|
11,070 |
|
|
|
9,584 |
|
Stock-based compensation |
|
|
3,126 |
|
|
|
1,474 |
|
|
|
10,219 |
|
|
|
4,384 |
|
Tax impact of the above items (1) |
|
|
(3,039 |
) |
|
|
(1,958 |
) |
|
|
(8,941 |
) |
|
|
(5,867 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
9,447 |
|
|
$ |
9,098 |
|
|
$ |
26,521 |
|
|
$ |
20,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: non-cumulative dividends on convertible
preferred stock and undistributed earnings
allocated to preferred stock |
|
|
(2,381 |
) |
|
|
|
|
|
|
(12,833 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to common
stockholders |
|
$ |
7,066 |
|
|
|
|
|
|
$ |
13,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net income per common share |
|
$ |
0.21 |
|
|
|
|
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used to compute
adjusted
diluted net income per common share |
|
|
33,938 |
|
|
|
|
|
|
|
22,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The non-GAAP effective tax rate used for these computations is 42% and has been used to reduce the
non-GAAP adjustments as an estimated provision for income taxes. |
QUINSTREET, INC.
RECONCILIATION OF NET INCOME
TO ADJUSTED EBITDA
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2010 |
|
Net income |
|
$ |
5,250 |
|
|
$ |
14,173 |
|
Interest and other income (expenses), net |
|
|
1,350 |
|
|
|
2,677 |
|
Provision for taxes |
|
|
3,538 |
|
|
|
10,731 |
|
Depreciation and amortization |
|
|
5,075 |
|
|
|
13,678 |
|
Stock-based compensation |
|
|
3,126 |
|
|
|
10,219 |
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
18,339 |
|
|
$ |
51,478 |
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO
FREE CASH FLOW
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2010 |
|
Net cash provided by operating activities |
|
$ |
13,886 |
|
|
$ |
29,963 |
|
Capital expenditures |
|
|
(1,124 |
) |
|
|
(2,159 |
) |
Internal software development costs |
|
|
(362 |
) |
|
|
(1,009 |
) |
|
|
|
|
|
|
|
Free cash flow |
|
$ |
12,400 |
|
|
$ |
26,795 |
|
|
|
|
|
|
|
|