Attached files

file filename
8-K - FORM 8-K - QUALYS, INC.d431930d8k.htm

Exhibit 99.1

 

 

LOGO

  Investors:    Media:
  Don McCauley    John Christiansen/Stacy Roughan
  Chief Financial Officer    Sard Verbinnen & Co
  Qualys, Inc.    +1 (415) 618-8750/+1 (310) 201-2040
  +1 (650) 801-6181    jchristiansen@sardverb.com/sroughan@sardverb.com
  dmccauley@qualys.com   

QUALYS ANNOUNCES THIRD QUARTER 2012 FINANCIAL RESULTS

Revenue Growth of 21% Year-Over-Year

GAAP EPS of $0.06, Non-GAAP EPS of $0.10

Cloud Platform Expansion Continues to Drive Growth

REDWOOD CITY, CA – November 5, 2012 – Qualys, Inc. (NASDAQ: QLYS), a pioneer and leading provider of cloud security and compliance solutions, today announced financial results for the quarter ended September 30, 2012. For the quarter, the Company reported revenues of $23.4 million, GAAP net income of $1.7 million, non-GAAP net income of $2.7 million, adjusted EBITDA of $4.6 million, GAAP earnings per diluted share of $0.06, and non-GAAP earnings per diluted share of $0.10.

Philippe Courtot, Chairman and Chief Executive Officer of Qualys, said, “We are pleased to report our first quarter as a public company with such solid results. Our performance for the quarter reflects the increased adoption of the QualysGuard Cloud Platform and solutions by organizations worldwide as well as the growing adoption of new cloud services including Web Application Scanning and Policy Compliance by existing customers. Additionally, we are continuing our investments to broaden our platform capabilities in areas such as Web Application Firewall, which is currently in beta. With more than 6,000 customers worldwide, we are proud of the technical leadership that we have achieved and encouraged by the strength of our SaaS business model, and are poised to continue delivering value to our customers and strong results for our shareholders.”

Third Quarter 2012 Financial Highlights

Revenues: Revenues for the third quarter of 2012 increased by 21% to $23.4 million, compared to $19.4 million in the same quarter last year. Revenue growth was driven by a combination of increased sales of subscriptions for additional solutions to existing customers, as well as sales of subscriptions to new customers.

Bookings: Four-Quarter Bookings (a non-GAAP financial measure) were $98.7 million for the four-quarter period ended September 30, 2012, an increase of $19.8 million, or 25%, compared to $78.9 million for the four-quarter period ended September 30, 2011. The increase in Four-Quarter Bookings was primarily due to sales of subscriptions for additional solutions to a larger customer base as well as sales of subscriptions to new customers.

Gross Profit: Gross profit for the third quarter of 2012 increased by 16% to $18.7 million, compared to $16.2 million in the same quarter last year. GAAP gross margin was 80% for the third quarter of 2012, compared to 83% during the same period last year. Non-GAAP gross profit for the third quarter of 2012 increased 16% to $18.8 million, compared to $16.2 million in the same quarter last year. Non-GAAP


gross margin was 80% for the third quarter of 2012, compared to 84% during the same quarter last year. The decrease in both GAAP and Non-GAAP gross margins was related to increased investments Qualys made to expand its data center infrastructure and to add capacity to deploy new solutions on its cloud platform.

Operating Income: GAAP operating income for the third quarter of 2012 increased by 73% to $1.7 million, compared to $1.0 million in the same quarter last year. Non-GAAP operating income for the third quarter of 2012 increased by 78% to $2.7 million, compared to $1.5 million in the same quarter last year. Non-GAAP operating margin increased to 12% in the third quarter of 2012 from 8% in the same quarter last year as a result of the Company’s continued focus on cost management and the benefits of increasing operating scale.

Net Income: GAAP net income for the third quarter of 2012 was $1.7 million, or $0.06 per diluted share, up from $0.5 million, or $0.02 per diluted share, in the same quarter last year.

Non-GAAP net income for the third quarter of 2012 was $2.7 million, or $0.10 per diluted share, up from $1.0 million, or $0.04 per diluted share, in the same quarter last year.

Adjusted EBITDA: Adjusted EBITDA (a non-GAAP financial measure) for the third quarter of 2012 increased by 66% to $4.6 million, compared to $2.8 million in the same quarter last year. As a percentage of revenues, adjusted EBITDA increased from 14% in Q3 of 2011 to 20% in Q3 of 2012.

Initial Public Offering: Qualys began trading on the NASDAQ Stock Market under the symbol “QLYS” on September 28, 2012, and successfully closed its IPO on October 3, 2012. With the full exercise of the underwriters’ over-allotment option, the Company sold 7,836,250 shares of common stock, and certain selling shareholders sold 875,000 shares of common stock, at a price to the public of $12.00 per share.

Third Quarter 2012 Business Highlights

New Customers:

 

   

New customers include: Bombardier Aerospace, Dolby Laboratories, F5 Networks, Federal Housing Finance Agency, FMC Technologies, Morgan Stanley, Ring Central, Salesforce.com, San Francisco Department of Public Health, Southern California Edison, Sophos, University of California, San Francisco (UCSF), VISA and Washington Post.

New Products and Functionalities:

 

   

Expanded QualysGuard PCI Cloud Platform to help organizations meet new internal scanning requirements of PCI DSS 6.2.

 

   

Added IPv6 support to FreeScan service allowing organizations to test the security of their IPv6 deployments on the Internet.

 

   

Announced the general availability of Dynamic Asset Tagging, a patent-pending technology, enabling customers to identify and organize large numbers of assets in highly dynamic IT environments to attain a comprehensive view of their security and compliance posture by assets, business units and technical owners.

 

2


Industry Recognition:

 

   

Received highest rating of “Strong Positive” in Gartner’s MarketScope for Vulnerability Assessment1.

 

   

Recognized as “Best Vulnerability Management” by TechTarget’s Information Security Magazine (ISM) Reader’s Choice Awards 2012.

Financial Performance Outlook

Fourth Quarter 2012 Guidance: Management expects revenues to be in the range of $24.0 million to $24.6 million. GAAP EPS is expected to be in the range of $0.00 to $0.02 and non-GAAP EPS is expected to be in the range of $0.03 to $0.05 based on approximately 35.2 million weighted average diluted shares outstanding for the quarter.

Full Year 2012 Guidance: Management expects revenues to be in the range of $90.8 million to $91.4 million. GAAP EPS is expected to be in the range of $0.04 to $0.06 and non-GAAP EPS is expected to be in the range of $0.17 to $0.19 based on approximately 28.4 million weighted average diluted shares outstanding for the full year.

Investor Conference Call

Qualys will host a conference call and live webcast to discuss its third quarter 2012 financial results today at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). To access the conference call, dial (877) 881-2609 in the U.S. or +1 (970) 315-0463 for international participants with conference ID #49603910. The live webcast of Qualys’ earnings conference call can also be accessed at investor.qualys.com. A replay of the conference call will be available through the same webcast link following the end of the call.

About Qualys, Inc.

Qualys, Inc. (NASDAQ: QLYS), is a pioneer and leading provider of cloud security and compliance solutions with over 6,000 customers in more than 100 countries, including a majority of each of the Forbes Global 100 and Fortune 100. The QualysGuard Cloud Platform and integrated suite of solutions helps organizations simplify security operations and lower the cost of compliance by delivering critical security intelligence on demand and automating the full spectrum of auditing, compliance and protection for IT systems and web applications. Founded in 1999, Qualys has established strategic partnerships with leading managed service providers and consulting organizations including BT, Dell SecureWorks, Fujitsu, IBM, NTT, Symantec, Verizon, and Wipro. The company is also a founding member of the Cloud Security Alliance (CSA). For more information, please visit www.qualys.com.

Qualys, the Qualys logo and QualysGuard are proprietary trademarks of Qualys, Inc. All other products or names may be trademarks of their respective companies.

 

1 

Disclaimer: Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

 

3


Legal Notice Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. Forward-looking statements in this press release include, but are not limited to, statements related to: our expectations regarding investments in, and the development of, our platform capabilities in areas such as Web Application Firewall; our belief that we are poised to continue delivering value to our customers and strong results for our shareholders; and our guidance for revenues, GAAP EPS and non-GAAP EPS for the fourth quarter and full year 2012. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include our ability to continue to develop platform capabilities and solutions; customer acceptance and purchase of our existing solutions and new solutions; our ability to retain existing customers and generate new customers; the market for cloud solutions for IT security and compliance not continuing to develop; competition from other products and services; and general market, political, economic and business conditions. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission, including our Prospectus filed with the Securities and Exchange Commission on September 28, 2012 (Registration No. 333-182027). The forward-looking statements in this press release are based on information available to Qualys as of the date hereof, and Qualys disclaims any obligation to update any forward-looking statements, except as required by law.

Non-GAAP Financial Measures

In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, Qualys monitors non-GAAP measures of Four-Quarter Bookings, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP EPS and adjusted EBITDA.

Qualys monitors Four-Quarter Bookings to understand sales trends for its business. Qualys believes this metric provides an additional tool for investors to use in assessing its business performance in a way that more fully reflects current business trends than reported revenues and reduces the variations in any particular quarter caused by customer subscription renewals. Qualys believes Four-Quarter Bookings reflects the material sales trends for its business because it includes sales of subscriptions to new customers, as well as subscription renewals and upsells of additional subscriptions to existing customers.

Qualys also monitors non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP EPS and adjusted EBITDA to evaluate its ongoing operational performance and enhancing an overall understanding of its past financial performance. Qualys believes that these non-GAAP metrics help illustrate underlying trends in its business that could otherwise be masked by the effect of the income or expenses that are excluded in non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP EPS and adjusted EBITDA. Furthermore, Qualys uses these measures to establish budgets and operational goals for managing its business and evaluating its performance. Qualys also believes that non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP EPS and adjusted EBITDA provide additional tools for investors to use in comparing its recurring core business operating results over multiple periods with other companies in its industry.

 

4


The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of the non-GAAP financial measures discussed in this press release to the most directly comparable GAAP financial measures is included with the financial statements contained in this press release. Management uses both GAAP and non-GAAP information in evaluating and operating its business internally and as such has determined that it is important to provide this information to investors.

 

5


Qualys, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(in thousands, except per share data)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2012     2011     2012     2011  

Revenues

   $ 23,382      $ 19,375      $ 66,763      $ 55,560   

Cost of revenues (1)

     4,634        3,225        13,423        9,124   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     18,748        16,150        53,340        46,436   

Operating expenses:

        

Research and development (1)

     5,076        4,922        15,325        14,680   

Sales and marketing (1)

     8,797        7,985        27,827        22,297   

General and administrative (1)

     3,154        2,249        8,811        6,510   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     17,027        15,156        51,963        43,487   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     1,721        994        1,377        2,949   

Other income (expense), net:

        

Interest expense

     (38     (47     (153     (164

Interest income

     1        4        2        10   

Other income (expense), net

     60        (418     (44     101   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

     23        (461     (195     (53
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before provision for income taxes

     1,744        533        1,182        2,896   

Provision for income taxes

     77        81        77        291   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 1,667      $ 452      $ 1,105      $ 2,605   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stockholders

   $ 415      $ 102      $ 264      $ 576   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share attributable to common stockholders:

        

Basic

   $ 0.07      $ 0.02      $ 0.05      $ 0.12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.06      $ 0.02      $ 0.04      $ 0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used in computing net income per share attributable to common stockholders:

        

Basic

     5,843        5,137        5,540        5,002   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     26,545        24,402        25,972        24,208   
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)    Includes stock-based compensation as follows:

        

Cost of revenues

   $ 68      $ 44      $ 195      $ 96   

Research and development

     167        118        484        340   

Sales and marketing

     349        163        856        397   

General and administrative

     443        225        1,048        679   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stock-based compensation

   $ 1,027      $ 550      $ 2,583      $ 1,512   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


Qualys, Inc.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

(in thousands)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2012      2011     2012     2011  

Net income

   $ 1,667       $ 452      $ 1,105      $ 2,605   

Foreign currency translation gain (loss), net of zero tax

     41         (106     (17     (138
  

 

 

    

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss), net

     41         (106     (17     (138
  

 

 

    

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 1,708       $ 346      $ 1,088      $ 2,467   
  

 

 

    

 

 

   

 

 

   

 

 

 

 

7


Qualys, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands)

 

     September 30,
2012
    December 31,
2011
 
           (restated)  

Assets

    

Current assets:

    

Cash

   $ 25,804      $ 24,548   

Accounts receivable

     23,452        20,750   

Prepaid expenses and other current assets

     6,502        3,774   
  

 

 

   

 

 

 

Total current assets

     55,758        49,072   

Restricted cash

     112        112   

Property and equipment, net

     16,896        13,861   

Intangible assets, net

     2,869        3,175   

Goodwill

     317        317   

Other noncurrent assets

     1,884        2,252   
  

 

 

   

 

 

 

Total assets

   $ 77,836      $ 68,789   
  

 

 

   

 

 

 

Liabilities, Convertible Preferred Stock and Stockholders’ Equity (Deficit)

    

Current liabilities :

    

Accounts payable

   $ 1,715      $ 2,254   

Accrued liabilities

     9,085        8,468   

Deferred revenues, current

     51,693        46,717   

Capital lease obligations, current

     1,556        1,987   
  

 

 

   

 

 

 

Total current liabilities

     64,049        59,426   

Deferred revenues, noncurrent

     6,152        4,713   

Income taxes payable, noncurrent

     504        661   

Other noncurrent liabilities

     1,189        2,134   

Capital lease obligations, noncurrent

     1,074        2,406   
  

 

 

   

 

 

 

Total liabilities

     72,968        69,340   

Commitments and contingencies

    

Convertible preferred stock

     63,873        63,873   

Stockholders’ equity (deficit):

    

Common stock

     6        5   

Additional paid-in capital

     17,257        12,927   

Accumulated other comprehensive loss

     (1,001     (984

Accumulated deficit

     (75,267     (76,372
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     (59,005     (64,424
  

 

 

   

 

 

 

Total liabilities, convertible preferred stock and stockholders’ equity (deficit)

   $ 77,836      $ 68,789   
  

 

 

   

 

 

 

 

8


Qualys, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Nine Months Ended
September 30,
 
     2012     2011  

Cash flows from operating activities:

    

Net income

   $ 1,105      $ 2,605   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Depreciation and amortization expense

     5,397        3,781   

Bad debt expense

     182        171   

Loss on disposal of property and equipment

     3        —     

Stock-based compensation

     2,583        1,512   

Non-cash interest expense

     24        27   

Changes in operating assets and liabilities:

    

Accounts receivable

     (2,884     (1,973

Prepaid expenses and other assets

     146        (1,283

Accounts payable

     (542     676   

Accrued liabilities

     (1,509     752   

Deferred revenues

     6,415        4,724   

Income taxes payable

     (189     311   

Other noncurrent liabilities

     (62     (16
  

 

 

   

 

 

 

Net cash provided by operating activities

     10,669        11,287   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment, net

     (8,104     (4,250
  

 

 

   

 

 

 

Net cash used in investing activities

     (8,104     (4,250
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Principal payments under capital lease obligations

     (1,763     (1,153

Payment of consideration related to acquisition

     (1,000     —     

Proceeds from exercise of stock options

     1,998        971   

Payments for offering costs in connection with initial public offering

     (560     —     

Proceeds from issuance of Series C Preferred Stock

     —          128   
  

 

 

   

 

 

 

Net cash used in financing activities

     (1,325     (54
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     16        (128
  

 

 

   

 

 

 

Net increase in cash

     1,256        6,855   

Cash at beginning of period

     24,548        15,010   
  

 

 

   

 

 

 

Cash at end of period

   $ 25,804      $ 21,865   
  

 

 

   

 

 

 

 

9


Qualys, Inc.

Reconciliation of Non-GAAP Disclosures

Four-Quarter Bookings

(Unaudited)

(in thousands)

 

     Four Quarters Ended
September 30,
 
     2012      2011  

Revenues

   $ 87,416       $ 72,816   

Deferred revenues, current

     

Beginning of Four-Quarter Period

     40,413         34,370   

Ending

     51,693         40,413   
  

 

 

    

 

 

 

Net change

     11,280         6,043   
  

 

 

    

 

 

 

Four-Quarter Bookings

   $ 98,696       $ 78,859   
  

 

 

    

 

 

 

 

10


Qualys, Inc.

Reconciliation of Non-GAAP Disclosures

EBITDA and Adjusted EBITDA

(Unaudited)

(in thousands)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2012     2011      2012      2011  

Net income

   $ 1,667      $ 452       $ 1,105       $ 2,605   

Depreciation and amortization of property and equipment

     1,739        1,121         5,066         3,466   

Amortization of intangible assets

     112        101         331         315   

Interest expense, net

     37        43         151         154   

Provision for income taxes

     77        81         77         291   
  

 

 

   

 

 

    

 

 

    

 

 

 

EBITDA

   $ 3,632      $ 1,798       $ 6,730       $ 6,831   

Stock-based compensation

     1,027        550         2,583         1,512   

Other (income) expense, net

     (60     418         44         (101
  

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 4,599      $ 2,766       $ 9,357       $ 8,242   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

11


Qualys, Inc.

Reconciliation of Non-GAAP Disclosures

(Unaudited)

(in thousands, except per share data)

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2012      2011      2012      2011  

GAAP gross profit

   $ 18,748       $ 16,150       $ 53,340       $ 46,436   

Plus:

           

Stock-based compensation expense

     68         44         195         96   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP gross profit

   $ 18,816       $ 16,194       $ 53,535       $ 46,532   
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP income from operations

   $ 1,721       $ 994       $ 1,377       $ 2,949   

Plus:

           

Stock-based compensation expense

     1,027         550         2,583         1,512   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP income from operations

   $ 2,748       $ 1,544       $ 3,960       $ 4,461   
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP net income

   $ 1,667       $ 452       $ 1,105       $ 2,605   

Plus:

           

Stock-based compensation expense

     1,027         550         2,583         1,512   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income

   $ 2,694       $ 1,002       $ 3,688       $ 4,117   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income attributable to common stockholders

   $ 671       $ 226       $ 881       $ 910   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income per share attributable to common stockholders:

           

Basic

   $ 0.11       $ 0.04       $ 0.16       $ 0.18   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

   $ 0.10       $ 0.04       $ 0.14       $ 0.17   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares used in computing net income per share attributable to common stockholders:

           

Basic

     5,843         5,137         5,540         5,002   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     26,545         24,402         25,972         24,208   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

12


Qualys, Inc.

Net Income (Loss) Per Share Attributable to Common Stockholders

(Unaudited)

(in thousands, except per share data)

 

     Three Months Ended
September 30,
    Nine Months Ended  
       September 30,  
     2012     2011     2012     2011  

Numerator:

        

Net income

   $ 1,667      $ 452      $ 1,105      $ 2,605   

Net income attributable to participating securities

     (1,252     (350     (841     (2,029
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stockholders - basic

     415        102        264        576   

Undistributed earnings reallocated to participating securities

     1,249        349        839        2,026   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stockholders - diluted

   $ 1,664      $ 451      $ 1,103      $ 2,602   
  

 

 

   

 

 

   

 

 

   

 

 

 

Denominator:

        

Weighted average shares used in computing net income per share attributable to common stockholders - basic

     5,843        5,137        5,540        5,002   

Effect of potentially dilutive securities:

        

Convertible preferred stock

     17,597        17,597        17,597        17,588   

Common stock options

     3,105        1,656        2,829        1,604   

Warrants

     —          —          —          2   

Contingently issuable shares related to an acquisition

     —          12        6        12   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares used in computing net income per share attributable to common stockholders - diluted

     26,545        24,402        25,972        24,208   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share attributable to common stockholders:

        

Basic

   $ 0.07      $ 0.02      $ 0.05      $ 0.12   

Diluted

   $ 0.06      $ 0.02      $ 0.04      $ 0.11   

 

13