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): February 2, 2011
QuinStreet, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction of
incorporation)
|
|
001-34628
(Commission File Number)
|
|
77-0512121
(I.R.S. Employer Identification
No.) |
950 Tower Lane., Suite 600
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))
|
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
On February 2, 2011, we issued a press release announcing our financial results for our fiscal
second quarter ended December 31, 2010. A copy of this press release entitled QuinStreet Revenue
up 27%; Education Growth Accelerates to 18% 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 February 2, 2011 entitled
QuinStreet Revenue up 27%; Education Growth
Accelerates to 18% |
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: February 2, 2011 |
By: |
/s/ Daniel Caul
|
|
|
|
General Counsel |
|
|
|
|
|
INDEX TO EXHIBITS
|
|
|
Exhibit No. |
|
Description |
99.1
|
|
Press Release dated February 2, 2011. |
exv99w1
Exhibit 99.1
QuinStreet Revenue up 27%; Education Growth Accelerates to 18%
Company Reports $98M Revenue, $22M Adjusted EBITDA and 22% Adjusted EBITDA Margin
Foster City, CA February 2, 2011 QuinStreet, Inc. (NASDAQ: QNST), a leader in vertical
marketing and media online, today announced its financial results for the fiscal second quarter
ended December 31, 2010.
For the quarter, the Company reported total revenue of $97.6 million, an increase of 27% over
revenue reported in the same quarter last year.
Adjusted EBITDA for the quarter was $21.7 million, or 22% of revenue.
The Company reported net income of $6.9 million, or $0.14 per diluted share, for the quarter.
Adjusted net income for the quarter was $12.3 million, or $0.25 per diluted 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 $44.0 million, an increase of 36% compared
to the same quarter last year. Revenue for the Education client vertical was $43.2 million, an
increase of 18% compared to the year-ago quarter. Excluding the effects from one large education
client undergoing a previously disclosed change in its online marketing strategy, revenue for the
Education client vertical grew 24%. The large client change was "lapped" in November and will no
longer be reported separately going forward. Revenue for Other client verticals was $10.4 million,
an increase of 29% versus the year-ago quarter.
Reconciliations of adjusted net income to net income, adjusted EBITDA to net income, and free cash
flow to net cash provided by operating activities are included in the accompanying tables.
"We reported another good quarter of financial results. Education performance was particularly
impressive, returning to target double-digit growth ahead of forecast. Overall seasonal effects
were in line with historic norms and projections." commented Doug Valenti, QuinStreet CEO. "We have
a lot of momentum in our two largest verticals, Education and Financial Services. Execution by our
client, media and technology teams has been outstanding. Demand from clients is strong. We remain
excited about the enormous size of our markets. While we are not a young company this is our
ninth consecutive year of strong revenue growth and strong, consistent profitability we are
still in the early stages of this long-term business opportunity."
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 1-866-240-0819 for the U.S. and Canada and 1-973-200-3360 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 February 2, 2011 until 11:59 p.m. PT on February 10,
2011 by dialing 1-800-642-1687 in the U.S. and Canada, or 1-706-645-9291 for international callers,
using passcode 36582926#. This press release, the financial tables, as well as other supplemental
financial information are also available on the 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 February 14, 2011.
About QuinStreet
QuinStreet, Inc. (NASDAQ: QNST) is a leader in vertical marketing and media online. 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 diluted 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, interest 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
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. 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 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 measurement 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 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 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 anticipated financial
results and 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 impact of changes in government regulation and industry
standards; 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 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 annual report on Form 10-K
as filed with the Securities and Exchange Commission on September 13, 2010. Additional information
will also be set forth in the Companys quarterly report on Form 10-Q for the quarter ended
December 31, 2010, which will be filed with the SEC during the Companys fiscal third quarter in
2011. 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)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
June 30, |
|
|
|
2010 |
|
|
2010 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
106,821 |
|
|
$ |
155,770 |
|
Marketable securities |
|
|
18,903 |
|
|
|
|
|
Accounts receivable, net |
|
|
52,421 |
|
|
|
51,466 |
|
Deferred tax assets |
|
|
8,527 |
|
|
|
8,528 |
|
Prepaid expenses and other assets |
|
|
10,883 |
|
|
|
3,123 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
197,555 |
|
|
|
218,887 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
9,370 |
|
|
|
5,419 |
|
Goodwill |
|
|
211,161 |
|
|
|
158,582 |
|
Other intangible assets, net |
|
|
77,182 |
|
|
|
47,156 |
|
Deferred tax assets, noncurrent |
|
|
3,972 |
|
|
|
3,972 |
|
Other assets, noncurrent |
|
|
453 |
|
|
|
614 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
499,693 |
|
|
$ |
434,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
22,604 |
|
|
$ |
16,776 |
|
Accrued liabilities |
|
|
28,597 |
|
|
|
30,144 |
|
Deferred revenue |
|
|
1,809 |
|
|
|
1,241 |
|
Debt |
|
|
15,414 |
|
|
|
15,562 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
68,424 |
|
|
|
63,723 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, noncurrent |
|
|
177 |
|
|
|
305 |
|
Debt, noncurrent |
|
|
101,607 |
|
|
|
78,046 |
|
Other liabilities, noncurrent |
|
|
2,926 |
|
|
|
2,534 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
173,134 |
|
|
|
144,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
49 |
|
|
|
47 |
|
Additional paid-in capital |
|
|
239,724 |
|
|
|
217,581 |
|
Treasury stock |
|
|
(7,779 |
) |
|
|
(7,779 |
) |
Accumulated other comprehensive (loss) income |
|
|
(28 |
) |
|
|
9 |
|
Retained earnings |
|
|
94,593 |
|
|
|
80,164 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
326,559 |
|
|
|
290,022 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
499,693 |
|
|
$ |
434,630 |
|
|
|
|
|
|
|
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net revenue |
|
$ |
97,582 |
|
|
$ |
76,963 |
|
|
$ |
201,198 |
|
|
$ |
155,515 |
|
Cost of revenue (1) |
|
|
70,662 |
|
|
|
56,557 |
|
|
|
144,291 |
|
|
|
111,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
26,920 |
|
|
|
20,406 |
|
|
|
56,907 |
|
|
|
43,911 |
|
Operating expenses: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
5,933 |
|
|
|
4,739 |
|
|
|
11,484 |
|
|
|
9,209 |
|
Sales and marketing |
|
|
4,665 |
|
|
|
3,990 |
|
|
|
9,410 |
|
|
|
7,615 |
|
General and administrative |
|
|
4,943 |
|
|
|
6,203 |
|
|
|
9,665 |
|
|
|
9,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
11,379 |
|
|
|
5,474 |
|
|
|
26,348 |
|
|
|
17,443 |
|
Interest income |
|
|
47 |
|
|
|
8 |
|
|
|
114 |
|
|
|
17 |
|
Interest expense |
|
|
(1,028 |
) |
|
|
(881 |
) |
|
|
(2,017 |
) |
|
|
(1,629 |
) |
Other income (expense), net |
|
|
(79 |
) |
|
|
165 |
|
|
|
85 |
|
|
|
285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
10,319 |
|
|
|
4,766 |
|
|
|
24,530 |
|
|
|
16,116 |
|
Provision for taxes |
|
|
(3,391 |
) |
|
|
(2,356 |
) |
|
|
(10,101 |
) |
|
|
(7,193 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,928 |
|
|
$ |
2,410 |
|
|
$ |
14,429 |
|
|
$ |
8,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
6,928 |
|
|
$ |
620 |
|
|
$ |
14,429 |
|
|
$ |
2,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
6,928 |
|
|
$ |
708 |
|
|
$ |
14,429 |
|
|
$ |
3,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.15 |
|
|
$ |
0.05 |
|
|
$ |
0.32 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.14 |
|
|
$ |
0.04 |
|
|
$ |
0.30 |
|
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
net income per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
45,858 |
|
|
|
13,521 |
|
|
|
45,478 |
|
|
|
13,463 |
|
Diluted |
|
|
49,194 |
|
|
|
16,958 |
|
|
|
48,153 |
|
|
|
16,169 |
|
|
|
|
(1) |
|
Cost of revenue and operating expenses include stock-based compensation expense as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
1,129 |
|
|
$ |
762 |
|
|
$ |
2,273 |
|
|
$ |
1,490 |
|
Product development |
|
|
691 |
|
|
|
631 |
|
|
|
1,415 |
|
|
|
884 |
|
Sales and marketing |
|
|
992 |
|
|
|
834 |
|
|
|
2,198 |
|
|
|
1,341 |
|
General and administrative |
|
|
804 |
|
|
|
2,637 |
|
|
|
1,460 |
|
|
|
3,378 |
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,928 |
|
|
$ |
2,410 |
|
|
$ |
14,429 |
|
|
$ |
8,923 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
6,723 |
|
|
|
4,651 |
|
|
|
12,620 |
|
|
|
8,603 |
|
Provision for sales returns and doubtful accounts receivable |
|
|
2 |
|
|
|
(340 |
) |
|
|
(468 |
) |
|
|
(124 |
) |
Stock-based compensation |
|
|
3,616 |
|
|
|
4,864 |
|
|
|
7,346 |
|
|
|
7,093 |
|
Excess tax benefits from stock-based compensation |
|
|
(5,025 |
) |
|
|
(1,278 |
) |
|
|
(5,312 |
) |
|
|
(1,372 |
) |
Other non-cash adjustments, net |
|
|
70 |
|
|
|
207 |
|
|
|
85 |
|
|
|
309 |
|
Changes in assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
10,131 |
|
|
|
1,773 |
|
|
|
123 |
|
|
|
(4,076 |
) |
Prepaid expenses and other assets |
|
|
(853 |
) |
|
|
(4,116 |
) |
|
|
(2,705 |
) |
|
|
(4,352 |
) |
Other assets, noncurrent |
|
|
147 |
|
|
|
(840 |
) |
|
|
167 |
|
|
|
(796 |
) |
Accounts payable |
|
|
(1,705 |
) |
|
|
1,103 |
|
|
|
5,255 |
|
|
|
1,946 |
|
Accrued liabilities |
|
|
73 |
|
|
|
(3,477 |
) |
|
|
(2,654 |
) |
|
|
752 |
|
Deferred revenue |
|
|
370 |
|
|
|
(712 |
) |
|
|
440 |
|
|
|
(828 |
) |
Other liabilities, noncurrent |
|
|
397 |
|
|
|
24 |
|
|
|
392 |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
20,874 |
|
|
|
4,269 |
|
|
|
29,718 |
|
|
|
16,077 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash |
|
|
|
|
|
|
12 |
|
|
|
(6 |
) |
|
|
15 |
|
Proceeds from sales of property and equipment |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
43 |
|
Capital expenditures |
|
|
(2,045 |
) |
|
|
(592 |
) |
|
|
(2,947 |
) |
|
|
(1,035 |
) |
Business acquisitions, net of notes payable and cash acquired |
|
|
(52,507 |
) |
|
|
(34,189 |
) |
|
|
(86,628 |
) |
|
|
(45,952 |
) |
Internal software development costs |
|
|
(496 |
) |
|
|
(331 |
) |
|
|
(880 |
) |
|
|
(647 |
) |
Purchases of marketable securities |
|
|
(18,916 |
) |
|
|
|
|
|
|
(18,916 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(73,964 |
) |
|
|
(35,101 |
) |
|
|
(109,377 |
) |
|
|
(47,576 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for issuance of common stock |
|
|
(101 |
) |
|
|
(402 |
) |
|
|
(106 |
) |
|
|
(402 |
) |
Proceeds from exercise of common stock options |
|
|
7,519 |
|
|
|
956 |
|
|
|
9,614 |
|
|
|
1,252 |
|
Proceeds from bank debt |
|
|
24,800 |
|
|
|
36,800 |
|
|
|
24,800 |
|
|
|
43,300 |
|
Principal payments on bank debt |
|
|
(875 |
) |
|
|
(750 |
) |
|
|
(1,775 |
) |
|
|
(1,500 |
) |
Principal payments on acquisition-related notes payable |
|
|
(3,746 |
) |
|
|
(880 |
) |
|
|
(7,111 |
) |
|
|
(2,843 |
) |
Excess tax benefits from stock-based compensation |
|
|
5,025 |
|
|
|
1,278 |
|
|
|
5,312 |
|
|
|
1,372 |
|
Repurchases of common stock |
|
|
|
|
|
|
(138 |
) |
|
|
|
|
|
|
(715 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
32,622 |
|
|
|
36,864 |
|
|
|
30,734 |
|
|
|
40,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(5 |
) |
|
|
12 |
|
|
|
(24 |
) |
|
|
(8 |
) |
Net (decrease) increase in cash and cash equivalents |
|
|
(20,473 |
) |
|
|
6,044 |
|
|
|
(48,949 |
) |
|
|
8,957 |
|
Cash and cash equivalents at beginning of period |
|
|
127,294 |
|
|
|
28,095 |
|
|
|
155,770 |
|
|
|
25,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
106,821 |
|
|
$ |
34,139 |
|
|
$ |
106,821 |
|
|
$ |
34,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET INCOME TO
ADJUSTED NET INCOME
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net Income |
|
$ |
6,928 |
|
|
$ |
2,410 |
|
|
$ |
14,429 |
|
|
$ |
8,923 |
|
Amortization of intangible assets |
|
|
5,529 |
|
|
|
3,805 |
|
|
|
10,451 |
|
|
|
6,960 |
|
Stock-based compensation |
|
|
3,616 |
|
|
|
4,864 |
|
|
|
7,346 |
|
|
|
7,093 |
|
Tax impact of the above items |
|
|
(3,750 |
) |
|
|
(3,159 |
) |
|
|
(6,423 |
) |
|
|
(5,044 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
12,323 |
|
|
$ |
7,920 |
|
|
$ |
25,803 |
|
|
$ |
17,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net income per share |
|
$ |
0.25 |
|
|
|
|
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average shares used in computing adjusted
diluted net income per share |
|
|
49,194 |
|
|
|
|
|
|
|
48,153 |
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET INCOME TO
ADJUSTED EBITDA
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
6,928 |
|
|
$ |
2,410 |
|
|
$ |
14,429 |
|
|
$ |
8,923 |
|
Interest and other income (expense), net |
|
|
1,060 |
|
|
|
708 |
|
|
|
1,818 |
|
|
|
1,327 |
|
Provision for taxes |
|
|
3,391 |
|
|
|
2,356 |
|
|
|
10,101 |
|
|
|
7,193 |
|
Depreciation and amortization |
|
|
6,723 |
|
|
|
4,651 |
|
|
|
12,620 |
|
|
|
8,603 |
|
Stock-based compensation |
|
|
3,616 |
|
|
|
4,864 |
|
|
|
7,346 |
|
|
|
7,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
21,718 |
|
|
$ |
14,989 |
|
|
$ |
46,314 |
|
|
$ |
33,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET CASH PROVIDED BY
OPERATING ACTIVITIES TO FREE CASH FLOW
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net cash provided by operating activities |
|
$ |
20,874 |
|
|
$ |
4,269 |
|
|
$ |
29,718 |
|
|
$ |
16,077 |
|
Capital expenditures |
|
|
(2,045 |
) |
|
|
(592 |
) |
|
|
(2,947 |
) |
|
|
(1,035 |
) |
Internal software development costs |
|
|
(496 |
) |
|
|
(331 |
) |
|
|
(880 |
) |
|
|
(647 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
18,333 |
|
|
$ |
3,346 |
|
|
$ |
25,891 |
|
|
$ |
14,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|