|
|
|
||
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number) |
(IRS Employer
Identification No.)
|
||
|
|
|||
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
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))
|
Title of each class
|
Trading
Symbol |
Name of exchange
on which registered |
||
|
|
The
|
Item 2.02
|
Results of Operations and Financial Condition.
|
Item 9.01
|
Financial Statements and Exhibits.
|
Exhibit
Number |
Description
|
99.1
|
|
104
|
Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the Inline XBRL document
|
Date: August 21, 2023
|
Fluent, Inc.
|
||
By:
|
/s/ Don Patrick
|
||
Don Patrick
|
|||
Chief Executive Officer
|
Exhibit 99.1
FLUENT, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share data)
(unaudited)
June 30, 2023 |
December 31, 2022 |
|||||||
ASSETS: |
||||||||
Cash and cash equivalents |
$ | 20,983 | $ | 25,547 | ||||
Accounts receivable, net of allowance for doubtful accounts of $209 and $544, respectively |
58,120 | 63,164 | ||||||
Prepaid expenses and other current assets |
9,941 | 3,506 | ||||||
Total current assets |
89,044 | 92,217 | ||||||
Property and equipment, net |
783 | 964 | ||||||
Operating lease right-of-use assets |
4,278 | 5,202 | ||||||
Intangible assets, net |
28,525 | 28,745 | ||||||
Goodwill |
30,966 | 55,111 | ||||||
Other non-current assets |
1,486 | 1,730 | ||||||
Total assets |
$ | 155,082 | $ | 183,969 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY: |
||||||||
Accounts payable |
$ | 13,303 | $ | 6,190 | ||||
Accrued expenses and other current liabilities |
27,469 | 35,626 | ||||||
Deferred revenue |
895 | 1,014 | ||||||
Current portion of long-term debt |
10,000 | 5,000 | ||||||
Current portion of operating lease liability |
2,309 | 2,389 | ||||||
Total current liabilities |
53,976 | 50,219 | ||||||
Long-term debt, net |
27,989 | 35,594 | ||||||
Operating lease liability |
2,734 | 3,743 | ||||||
Other non-current liabilities |
2,248 | 458 | ||||||
Total liabilities |
86,947 | 90,014 | ||||||
Contingencies (Note 10) |
||||||||
Shareholders' equity: |
||||||||
Preferred stock — $0.0001 par value, 10,000,000 Shares authorized; Shares outstanding — 0 shares for both periods |
— | — | ||||||
Common stock — $0.0005 par value, 200,000,000 Shares authorized; Shares issued — 85,751,226 and 84,385,458, respectively; and Shares outstanding — 81,139,657 and 80,085,306, respectively (Note 7) |
43 | 42 | ||||||
Treasury stock, at cost — 4,611,569 and 4,300,152 Shares, respectively (Note 7) |
(11,407 | ) | (11,171 | ) | ||||
Additional paid-in capital |
425,491 | 423,384 | ||||||
Accumulated deficit |
(345,992 | ) | (318,300 | ) | ||||
Total shareholders' equity |
68,135 | 93,955 | ||||||
Total liabilities and shareholders' equity |
$ | 155,082 | $ | 183,969 |
FLUENT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except share and per share data)
(unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Revenue |
$ | 82,145 | $ | 98,361 | $ | 159,399 | $ | 187,424 | ||||||||
Costs and expenses: |
||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization) |
59,540 | 70,026 | 117,812 | 137,589 | ||||||||||||
Sales and marketing |
4,215 | 4,484 | 9,028 | 8,336 | ||||||||||||
Product development |
4,615 | 4,802 | 9,553 | 9,357 | ||||||||||||
General and administrative |
3,941 | 11,688 | 16,266 | 22,975 | ||||||||||||
Depreciation and amortization |
3,095 | 3,332 | 5,454 | 6,639 | ||||||||||||
Goodwill impairment and write-off of intangible assets |
— | 55,400 | 25,700 | 55,528 | ||||||||||||
Loss on disposal of property and equipment |
— | 21 | — | 21 | ||||||||||||
Total costs and expenses |
75,406 | 149,753 | 183,813 | 240,445 | ||||||||||||
Income (loss) from operations |
6,739 | (51,392 | ) | (24,414 | ) | (53,021 | ) | |||||||||
Interest expense, net |
(795 | ) | (430 | ) | (1,484 | ) | (814 | ) | ||||||||
Income (loss) before income taxes |
5,944 | (51,822 | ) | (25,898 | ) | (53,835 | ) | |||||||||
Income tax expense |
(1,693 | ) | (5,122 | ) | (1,794 | ) | (5,122 | ) | ||||||||
Net income (loss) |
4,251 | (56,944 | ) | (27,692 | ) | (58,957 | ) | |||||||||
Basic and diluted income (loss) per share: |
||||||||||||||||
Basic |
$ | 0.05 | $ | (0.70 | ) | $ | (0.34 | ) | $ | (0.73 | ) | |||||
Diluted |
$ | 0.05 | $ | (0.70 | ) | $ | (0.34 | ) | $ | (0.73 | ) | |||||
Weighted average number of shares outstanding: |
||||||||||||||||
Basic |
82,727,971 | 81,493,821 | 82,323,854 | 81,193,107 | ||||||||||||
Diluted |
82,752,646 | 81,493,821 | 82,323,854 | 81,193,107 |
FLUENT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(unaudited)
Six Months Ended June 30, |
||||||||
2023 |
2022 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net loss |
$ | (27,692 | ) | $ | (58,957 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
5,454 | 6,639 | ||||||
Non-cash loan amortization expense |
133 | 135 | ||||||
Share-based compensation expense |
1,997 | 1,851 | ||||||
Goodwill impairment |
25,700 | 55,400 | ||||||
Write-off of intangible assets |
— | 128 | ||||||
Loss on disposal of property and equipment |
— | 21 | ||||||
Provision for bad debt |
(92 | ) | 158 | |||||
Deferred income taxes |
— | — | ||||||
Changes in assets and liabilities, net of business acquisitions: |
||||||||
Accounts receivable |
5,136 | (7,913 | ) | |||||
Prepaid expenses and other current assets |
(6,435 | ) | 488 | |||||
Other non-current assets |
244 | (25 | ) | |||||
Operating lease assets and liabilities, net |
(165 | ) | (85 | ) | ||||
Accounts payable |
7,113 | 913 | ||||||
Accrued expenses and other current liabilities |
(9,147 | ) | (451 | ) | ||||
Deferred revenue |
(119 | ) | (177 | ) | ||||
Other |
(76 | ) | (72 | ) | ||||
Net cash provided by (used in) operating activities |
2,051 | (1,947 | ) | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Capitalized costs included in intangible assets |
(2,370 | ) | (2,199 | ) | ||||
Business acquisitions, net of cash acquired |
(1,250 | ) | (971 | ) | ||||
Acquisition of property and equipment |
(22 | ) | (6 | ) | ||||
Net cash used in investing activities |
(3,642 | ) | (3,176 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Repayments of long-term debt |
(2,500 | ) | (2,500 | ) | ||||
Debt financing costs |
(237 | ) | — | |||||
Taxes paid related to net share settlement of vesting of restricted stock units |
(236 | ) | (448 | ) | ||||
Net cash used in financing activities |
(2,973 | ) | (2,948 | ) | ||||
Net decrease in cash and cash equivalents |
(4,564 | ) | (8,071 | ) | ||||
Cash and cash equivalents at beginning of period |
25,547 | 34,467 | ||||||
Cash and cash equivalents at end of period |
$ | 20,983 | $ | 26,396 |
Definitions, Reconciliations and Uses of Non-GAAP Financial Measures
The following non-GAAP measures are used in this release:
Adjusted EBITDA is defined as net income (loss) excluding (1) income taxes, (2) interest expense, net, (3) depreciation and amortization, (4) share-based compensation expense, (5) goodwill impairment, (6) write-off of intangible assets, (7) acquisition-related costs, (8) restructuring and other severance costs, and (9) certain litigation and other related costs.
Adjusted net income (loss) is defined as net income (loss) excluding (1) share-based compensation expense, (2) goodwill impairment, (3) write-off of intangible assets, (4) acquisition-related costs, (5) restructuring and other severance costs, and (6) certain litigation and other related costs. Adjusted net income (loss) is also presented on a per share (basic and diluted) basis.
Below is a reconciliation of adjusted EBITDA from net loss for the three and six months ended June 30, 2023 and 2022, respectively, which we believe is the most directly comparable GAAP measure.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
Net income (loss) |
$ | 4,251 | $ | (56,944 | ) | $ | (27,692 | ) | $ | (58,957 | ) | |||||
Income tax expense |
1,693 | 5,122 | 1,794 | 5,122 | ||||||||||||
Interest expense, net |
795 | 430 | 1,484 | 814 | ||||||||||||
Depreciation and amortization |
3,095 | 3,332 | 5,454 | 6,639 | ||||||||||||
Share-based compensation expense |
936 | 863 | 1,997 | 1,851 | ||||||||||||
Goodwill impairment |
— | 55,400 | 25,700 | 55,400 | ||||||||||||
Write-off of intangible assets |
— | — | — | 128 | ||||||||||||
Loss on disposal of property and equipment |
— | 21 | — | 21 | ||||||||||||
Acquisition-related costs(1)(2) |
562 | 579 | 1,185 | 1,137 | ||||||||||||
Restructuring and other severance costs |
— | 38 | 480 | 38 | ||||||||||||
Certain litigation and other related costs |
(5,736 | ) | 596 | (4,358 | ) | 1,998 | ||||||||||
Adjusted EBITDA |
$ | 5,596 | $ | 9,437 | $ | 6,044 | $ | 14,191 |
(1) |
Balance includes compensation expense related to non-competition agreements entered into as a result of certain acquisitions. |
(2) |
Balance includes earn-out expense of $24 and $110 for the three and six months ended June 30, 2023, respectively, as a result of certain acquisitions. |
Below is a reconciliation of adjusted net income (loss) and adjusted net income (loss) per share from net loss for the three and six months ended June 30, 2023 and 2022, respectively, which we believe is the most directly comparable GAAP measure.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(In thousands, except share and per share data) |
2023 |
2022 |
2023 |
2022 |
||||||||||||
Net income (loss) |
$ | 4,251 | $ | (56,944 | ) | $ | (27,692 | ) | $ | (58,957 | ) | |||||
Share-based compensation expense |
936 | 863 | 1,997 | 1,851 | ||||||||||||
Goodwill impairment |
— | 55,400 | 25,700 | 55,400 | ||||||||||||
Write-off of intangible assets |
— | — | — | 128 | ||||||||||||
Loss on disposal of property and equipment |
— | 21 | — | 21 | ||||||||||||
Acquisition-related costs(1)(2) |
562 | 579 | 1,185 | 1,137 | ||||||||||||
Restructuring and other severance costs |
— | 38 | 480 | 38 | ||||||||||||
Certain litigation and other related costs |
(5,736 | ) | 596 | (4,358 | ) | 1,998 | ||||||||||
Adjusted net income (loss) |
$ | 13 | $ | 553 | $ | (2,688 | ) | $ | 1,616 | |||||||
Adjusted net income (loss) per share: |
||||||||||||||||
Basic |
$ | 0.00 | $ | 0.01 | $ | (0.03 | ) | $ | 0.02 | |||||||
Diluted |
$ | 0.00 | $ | 0.01 | $ | (0.03 | ) | $ | 0.02 | |||||||
Weighted average number of shares outstanding: |
||||||||||||||||
Basic |
82,727,971 | 81,493,821 | 82,323,854 | 81,193,107 | ||||||||||||
Diluted |
82,752,646 | 81,575,329 | 82,323,854 | 81,233,586 |
(1) |
Balance includes compensation expense related to non-competition agreements entered into as a result of certain acquisitions. |
(2) |
Balance includes earn-out expense of $24 and $110 for the three and six months ended June 30, 2023, respectively, as a result of certain acquisitions. |
We present adjusted EBITDA, adjusted net income (loss), and adjusted net income (loss) per share as supplemental measures of our financial and operating performance because we believe they provide useful information to investors. More specifically:
Adjusted EBITDA, as defined above, is another primary metric by which we evaluate the operating performance of our business, on which certain operating expenditures and internal budgets are based and by which, in addition to media margin and other factors, our senior management is compensated. The first three adjustments represent the conventional definition of EBITDA, and the remaining adjustments are items recognized and recorded under GAAP in particular periods but might be viewed as not necessarily coinciding with the underlying business operations for the periods in which they are so recognized and recorded. These adjustments include certain litigation and other related costs associated with legal matters outside the ordinary course of business. We consider items one-time in nature if they are non-recurring, infrequent or unusual and have not occurred in the past two years or are not expected to recur in the next two years, in accordance with SEC rules. There were no adjustments for one-time items in the periods presented in this Quarterly Report on Form 10-Q.
Adjusted net income (loss), as defined above, and the related measure of adjusted net income (loss) per share exclude certain items that are recognized and recorded under GAAP in particular periods but might be viewed as not necessarily coinciding with the underlying business operations for the periods in which they are so recognized and recorded. We believe adjusted net income (loss) affords investors a different view of our overall financial performance as compared to adjusted EBITDA and the GAAP measure of net income (loss).
Adjusted EBITDA, adjusted net income (loss), and adjusted net income (loss) per share are non-GAAP financial measures with certain limitations regarding their usefulness. They do not reflect our financial results in accordance with GAAP, as they do not include the impact of certain expenses that are reflected in our condensed consolidated statements of operations. Accordingly, these metrics are not indicative of our overall results or indicators of past or future financial performance. Further, they are not financial measures of profitability and are neither intended to be used as a proxy for the profitability of our business nor to imply profitability. The way we measure adjusted EBITDA, and adjusted net income (loss) may not be comparable to similarly titled measures presented by other companies and may not be identical to corresponding measures used in our various agreements.