Attached files

file filename
8-K - FORM 8-K - Gigamon Inc.d576125d8k.htm
EX-10.1 - EX-10.1 - Gigamon Inc.d576125dex101.htm

Exhibit 99.1

 

LOGO

News Release

 

MEDIA CONTACT:    INVESTOR CONTACT:
J.T. Eger    Cynthia Hiponia and Alice Kousoum
(408) 493-1247    (408) 493-1399
jt@gigamon.com    IR@gigamon.com

Gigamon Reports Second Quarter 2013 Financial Results

Second Quarter Revenue Growth of 44% year-over-year

Silicon Valley, CALIF., July 29, 2013Gigamon®(NYSE:GIMO), a leader in traffic visibility solutions with the innovative Visibility Fabric™ architecture, today released financial results for the second quarter ended June 29, 2013.

Financial Highlights:

 

   

Revenues for the second quarter of fiscal 2013 were $32.4 million, compared to $22.5 million in the second quarter of fiscal 2012.

 

   

GAAP gross margins of 72% in the second fiscal quarter, compared to 80% in the second quarter of fiscal 2012.

 

   

Non-GAAP gross margins of 82% in the second fiscal quarter, compared to 80% in the second quarter of fiscal 2012.

 

   

GAAP net loss for the second quarter of fiscal 2013 was $7.9 million, or $0.41 per diluted share, compared to GAAP net income of $1.3 million, or $0.08 per diluted share, in the second quarter of fiscal 2012.

 

   

Non-GAAP net income for the second quarter of fiscal 2013 was $3.6 million, or $0.13 per diluted share, compared to non-GAAP net income of $3.1 million, or $0.18 per diluted share, in the second quarter of fiscal 2012.


LOGO

 

“In our first quarter as a public company, we delivered solid revenue growth of 44% year-over-year,” said Paul Hooper, CEO of Gigamon. “Our Visibility Fabric enables our customers to gain higher levels of visibility into their IT infrastructure by delivering the right network traffic to the right management system, at the right time. We believe our market is significantly underpenetrated, and through our broad, intelligent and scalable solution, we believe we are well-positioned to capitalize on this exciting growth opportunity.”

Business Highlights:

 

   

Pricing of our initial public offering, raising $93.4 million, net of expenses, on June 11, 2013.

 

   

Acquired 72 new customers in the second quarter, bringing the total to 1142 customers that have deployed our visibility solutions.

 

   

Recognition for the GigaVUE-HD4 which won the ‘Best of Show Grand Prix’ award in its category at Interop Tokyo 2013.

 

   

Recognition as the ‘Hottest New Networking Company’ at NetEvents Innovation Awards 2013.

 

   

First shipment of the GigaVUE-HB1 fully integrated “Visibility Fabric in a box” system targeted at managed service providers and midsized enterprises.

 

   

Announcement of the company’s enhanced strategy to deliver a unified Visibility Fabric™ architecture - designed to provide pervasive visibility across physical, virtual and Software-Defined networks (SDN).

 

   

Appointment of Shehzad Merchant as Chief Strategy Officer and Peter Finter as Chief Marketing Officer.

Conference Call Information:

Gigamon will host an investor conference call and live webcast today at 5:00 p.m. ET (2:00 p.m. PT) to discuss its financial results for the second quarter ended June 29, 2013. To access the conference call, dial 877-941-1427, using conference code 4627689. Callers outside the U.S. and Canada should dial 480-629-9664, using conference code 4627689. A replay of the conference call will be available through Monday, August 5, 2013. To access the replay, please dial 800-406-7325

 


LOGO

 

and enter pass code 4627689. Callers outside the U.S. and Canada should dial 303-590-3030 and enter pass code 4627689. The live webcast will be accessible on Gigamon’s investor relations website at http://investor.gigamon.com and will be archived and available on this site for twelve months.

Non-GAAP Financial Measurements

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures. Non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similarly titled measures presented by other companies. Gigamon considers these non-GAAP financial measures to be important because they provide useful measures of the operating performance of the company, exclusive of unusual events or factors that do not directly affect what we consider to be our core operating performance, and are used by the company’s management for that purpose. In addition, investors often use similar measures to evaluate the operating performance of a company. Non-GAAP financial measures are presented for supplemental informational purposes only for understanding the company’s operating results. The non-GAAP financial measures should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non- GAAP financial measures presented by other companies. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measure attached to this release.

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. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this press release include, but are not limited to, our expectations that the market for our products will continue to grow and develop; and our expectations regarding product developments and enhancements and adoption of those products by our customers. 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 deliver and improve our products and successfully develop new products; customer acceptance and purchase of our existing products and new products; our ability to retain existing customers and generate new customers; the market for network traffic visibility solutions 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

 


LOGO

 

more fully described in our filings with the Securities and Exchange Commission, including our Prospectus related to our initial public offering of common stock filed pursuant to Rule 424(b) under the Securities Act of 1933 (Registration No. 333-182662). The forward-looking statements in this press release are based on information available to Gigamon as of the date hereof, and Gigamon disclaims any obligation to update any forward-looking statements, except as required by law.

About the Visibility Fabric architecture

At Gigamon we realized that delivering the visibility essential to manage, analyze and secure the complex system that is the IT infrastructure requires a new approach. With millions of traffic flows across thousands of endpoints, visibility needs to be pervasive, intelligent and dynamic. Using our patented, unique technology, we created an innovative new approach for delivering this visibility called the Visibility Fabric architecture. This new approach is intelligent and versatile in its ability to enable visibility into the network. For more information visit http://www.gigamon.com/traffic-visibility-fabric.

About Gigamon

Gigamon provides an intelligent Visibility Fabric™ architecture for enterprises, data centers and service providers around the globe. Our technology empowers infrastructure architects, managers and operators with pervasive and dynamic intelligent visibility of traffic across both physical and virtual environments without affecting the performance or stability of the production network. Through patented technologies and centralized management, the Gigamon GigaVUE portfolio of high availability and high density products intelligently delivers the appropriate network traffic to management, analysis, compliance and security tools. With over eight years’ experience designing and building traffic visibility products in the US, Gigamon solutions are deployed globally across vertical markets including over half of the Fortune 100 and many government and federal agencies. www.gigamon.com

 


Gigamon Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 29,
2013
    June 30,
2012
    June 29,
2013
    June 30,
2012
 

Net Revenue:

        

Product

   $ 23,354      $ 16,213      $ 40,873      $ 27,106   

Service

     9,055        6,254        17,349        12,063   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenue

     32,409        22,467        58,222        39,169   

Cost of revenue:

        

Product

     7,098        4,086        11,822        7,451   

Service

     1,911        453        2,564        945   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue (1), (2)

     9,009        4,539        14,386        8,396   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     23,400        17,928        43,836        30,773   

Operating expenses:

        

Research and development (1), (2)

     17,097        3,570        22,768        7,515   

Sales and marketing (1), (2)

     26,114        9,112        38,535        17,335   

General and administrative (1), (2)

     12,688        2,735        16,197        4,041   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     55,899        15,417        77,500        28,891   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

     (32,499     2,511        (33,664     1,882   

Other income (expense):

        

Interest income

     1        3        3        6   

Other expense, net

     (18     (7     (25     (33
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (32,516     2,507        (33,686     1,855   

Income tax benefit (expense) (3)

     24,571        (28     24,542        (91
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (7,945     2,479        (9,144     1,764   
  

 

 

   

 

 

   

 

 

   

 

 

 

Accretion of preferred stock

     (503     (553     (1,088     (1,097

Loss (earnings) attributable to preferred stock holders

     538        (615     1,107        (213
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income to common stock holders

   $ (7,910   $ 1,311      $ (9,125   $ 454   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share attributable to common stock holders:

        

Basic

   $ (0.41   $ 0.08      $ (0.50   $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.41   $ 0.08      $ (0.50   $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of shares used in per share amounts:

        

Basic

     19,247        17,300        18,284        17,300   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     19,247        17,300        18,284        17,300   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)     Includes stock-based compensation expenses, as follows:

        

Cost of revenue

   $ 2,691      $ 2      $ 2,709      $ 2   

Research and development

     6,069        32        6,378        32   

Sales and marketing

     5,263        86        5,692        86   

General and administrative

     2,674        516        3,511        516   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stock-based compensation expenses

   $ 16,697      $ 636      $ 18,290      $ 636   
  

 

 

   

 

 

   

 

 

   

 

 

 

(2)     Includes performance unit plan compensation expenses, as follows:

        

Cost of revenue

   $ 353      $ —        $ 353      $ —     

Research and development

     5,188        —          5,188        —     

Sales and marketing

     7,991        —          7,991        —     

General and administrative

     6,839        —          6,839        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total performance unit plan compensation expenses

   $ 20,371      $ —        $ 20,371      $ —     
  

 

 

   

 

 

   

 

 

   

 

 

 

(3)     Includes tax benefit upon conversion of LLC to a C Corporation on May 31, 2013

   $ 14,811      $ —        $ 14,811      $ —     


Gigamon Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     June 29,
2013
    December 31,
2012
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 121,522      $ 18,675   

Accounts receivable, net

     17,908        20,677   

Inventories

     3,241        3,736   

Deferred income tax asset

     4,679        —     

Prepaid expenses and other current assets

     3,269        3,407   
  

 

 

   

 

 

 

Total current assets

     150,619        46,495   

Property and equipment, net

     3,558        2,686   

Deferred income tax asset, non-current

     19,906        —     

Other assets

     17        2,316   
  

 

 

   

 

 

 

Total assets

   $ 174,100      $ 51,497   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity (Deficit)

    

Current liabilities:

    

Accounts payable

   $ 2,986      $ 3,221   

Accrued and other current liabilities

     36,443        18,710   

Deferred revenue

     27,662        23,917   
  

 

 

   

 

 

 

Total current liabilities

     67,091        45,848   

Deferred revenue, non-current

     8,639        6,903   

Other liabilities

     219        447   

Commitments and contingencies

    

Series A preferred stock

     —          28,344   

Stockholders’ equity (deficit):

    

Common stock

     3        1,625   

Treasury stock

     (12,469     (12,469

Additional paid in capital

     143,160        1,522   

Accumulated deficit

     (32,543     (20,723
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     98,151        (30,045
  

 

 

   

 

 

 

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

   $ 174,100      $ 51,497   
  

 

 

   

 

 

 


Gigamon Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 29,
2013
    June 30,
2012
    June 29,
2013
    June 30,
2012
 

Operating activities:

        

Net (loss) income

   $ (7,945   $ 2,479      $ (9,144   $ 1,764   

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

        

Depreciation and amortization

     649        282        1,198        538   

Stock-based compensation

     16,697        636        18,290        636   

Deferred income taxes

     (24,585     —          (24,585     —     

Inventory (recovery) write-offs

     (140     404        (140     1,382   

Loss on disposal of fixed assets

     14        —          14        —     

Changes in operating assets and liabilities:

        

Accounts receivable, net

     (3,977     (1,796     2,769        4,760   

Inventories

     189        1,810        1,652        352   

Prepaid expenses and other assets

     968        461        230        684   

Accounts payable

     1,555        (1,469     (85     (1,288

Accrued and other liabilities

     20,293        1,816        19,385        3,944   

Deferred revenue

     1,094        1,783        5,481        2,110   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     4,812        6,406        15,065        14,882   

Investing activities:

        

Purchases of property and equipment

     (1,251     (678     (2,200     (1,240
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (1,251     (678     (2,200     (1,240

Financing activities:

        

Proceeds from initial public offering, net

     97,102        —          97,068        —     

Proceeds from exercise of stock options

     11        —          11        —     

Distribution of income to LLC members

     (2,276     (2,790     (7,097     (7,440
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     94,837        (2,790     89,982        (7,440

Net increase in cash and cash equivalents

     98,398        2,938        102,847        6,202   

Cash and cash equivalents at beginning of period

     23,124        16,366        18,675        13,102   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 121,522      $ 19,304      $ 121,522      $ 19,304   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Reconciliation of Non-GAAP Financial Measures

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 29,
2013
    June 30,
2012
    June 29,
2013
    June 30,
2012
 

Reconciliation of Gross Profit and Gross Margin on a GAAP Basis to Gross Profit and Gross Margin on a Non-GAAP Basis:

        

Gross profit on a GAAP basis

   $ 23,400      $ 17,928      $ 43,836      $ 30,773   

Stock-based compensation

     2,691        2        2,709        2   

Performance unit plan compensation expense

     353        —          353        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit on a Non-GAAP basis

   $ 26,444      $ 17,930      $ 46,898      $ 30,775   
  

 

 

   

 

 

   

 

 

   

 

 

 

Revenue

   $ 32,409      $ 22,467      $ 58,222      $ 39,169   

Gross margin on a GAAP basis

     72     80     75     79

Gross margin on a Non-GAAP basis

     82     80     81     79

Reconciliation of Operating (Loss) Income and Operating Margin on a GAAP Basis to Operating (Loss) Income and Operating Margin on a Non-GAAP Basis:

        

Operating (loss) income on a GAAP basis

   $ (32,499   $ 2,511      $ (33,664   $ 1,882   

Stock-based compensation

     16,697        636        18,290        636   

Performance unit plan compensation expense

     20,371        —          20,371        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income on a Non-GAAP basis

   $ 4,569      $ 3,147      $ 4,997      $ 2,518   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating margin on a GAAP basis

     –100     11     –58     5

Operating margin on a Non-GAAP basis

     14     14     9     6

Reconciliation of Net (Loss) income attributable to common stockholders on a GAAP Basis to Net Income attributable to common stockholders on a Non-GAAP Basis:

        

Net (loss) income attributable to common stock holders on a GAAP basis

   $ (7,910   $ 1,311      $ (9,125   $ 454   

Accretion of preferred stock

     503        553        1,088        1,097   

(Loss) earnings attributable to preferred stock holders

     (538     615        (1,107     213   

Stock-based compensation

     16,697        636        18,290        636   

Performance unit plan compensation expense

     20,371        —          20,371        —     

Tax benefit upon conversion of LLC to a C Corporation

     (14,811     —          (14,811     —     

Income tax effect of Non-GAAP adjustments

     (10,675     —          (10,675  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income on a Non-GAAP basis

   $ 3,637      $ 3,115      $ 4,031      $ 2,400   
  

 

 

   

 

 

   

 

 

   

 

 

 


Gigamon Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(in thousands, except per share data)

(unaudited)

 

     Three Months Ended     Six Months Ended  
     June 29,
2013
    June 30,
2012
    June 29,
2013
    June 30,
2012
 

Reconciliation of Diluted Net (Loss) Income per Share on a GAAP Basis to Diluted Net Income per Share on a Non-GAAP Basis:

        

Diluted net (loss) income per share on a GAAP basis

   $ (0.41   $ 0.08      $ (0.50   $ 0.03   

Accretion of preferred stock

     0.03        0.03        0.06        0.06   

(Loss) earnings attributable to preferred stock holders

     (0.03     0.04        (0.06     0.01   

Stock-based compensation

     0.87        0.04        1.00        0.04   

Performance unit plan compensation

     1.06        —          1.11        —     

Tax benefit upon conversion of LLC to a C corporation

     (0.77     —          (0.81     —     

Income tax effect on non-GAAP adjustments

     (0.55     —          (0.58     —     

Impact of difference in number of GAAP and non-GAAP diluted shares

     (0.07     (0.01     (0.07     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income per share on a Non-GAAP basis

   $ 0.13      $ 0.18      $ 0.15      $ 0.14   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP Diluted Weighted-Average Number of Shares to Non-GAAP Diluted Weighted-Average Number of Shares:

        

GAAP diluted weighted-average number of shares

     19,247        17,300        18,284        17,300   

Dilutive impact due to stock options, a common stock warrant, restricted stock awards, and restricted stock units

     8,209        113        8,542        44   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted weighted-average number of shares

     27,456        17,413        26,826        17,344   
  

 

 

   

 

 

   

 

 

   

 

 

 

 


Condensed Non-GAAP Consolidated Income Statements

Impact of Non-GAAP Adjustments on Reported Net (Loss) Income

For the Three and Six Months Ended June 29, 2013 and June 30, 2012

(In thousands, except per share amounts)

(unaudited)

 

    Three Months Ended
June 29, 2013
    Three Months Ended
June 30, 2012
    Six Months Ended
June 29, 2013
    Six Months Ended
June 30, 2012
 
    As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP     As
Reported
    Adjustments     Non-GAAP  

Net Revenue:

                       

Product

  $ 23,354      $ —        $ 23,354      $ 16,213      $ —        $ 16,213      $ 40,873      $ —        $ 40,873      $ 27,106      $ —        $ 27,106   

Service

    9,055        —          9,055        6,254        —          6,254        17,349        —          17,349        12,063        —          12,063   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenue

    32,409        —          32,409        22,467        —          22,467        58,222        —          58,222        39,169        —          39,169   

Cost of revenue:

                       

Product (1), (2)

    7,098        (1,952     5,146        4,086        (2     4,084        11,822        (1,964     9,858        7,451        (2     7,449   

Service (1), (2)

    1,911        (1,092     819        453        —          453        2,564        (1,098     1,466        945        —          945   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

    9,009        (3,044     5,965        4,539        (2     4,537        14,386        (3,062     11,324        8,396        (2     8,394   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    23,400        3,044        26,444        17,928        2        17,930        43,836        3,062        46,898        30,773        2        30,775   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

                       

Research and development (1), (2)

    17,097        (11,257     5,840        3,570        (32     3,538        22,768        (11,566     11,202        7,515        (32     7,483   

Sales and marketing (1), (2)

    26,114        (13,254     12,860        9,112        (86     9,026        38,535        (13,683     24,852        17,335        (86     17,249   

General and administrative (1), (2)

    12,688        (9,513     3,175        2,735        (516     2,219        16,197        (10,350     5,847        4,041        (516     3,525   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    55,899        (34,024     21,875        15,417        (634     14,783        77,500        (35,599     41,901        28,891        (634     28,257   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from operations

    (32,499     37,068        4,569        2,511        636        3,147        (33,664     38,661        4,997        1,882        636        2,518   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

                       

Interest income

    1        —          1        3        —          3        3        —          3        6        —          6   

Other expense, net

    (18     —          (18     (7     —          (7     (25     —          (25     (33     —          (33
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (32,516     37,068        4,552        2,507        636        3,143        (33,686     38,661        4,975        1,855        636        2,491   

Income tax benefit (expense) (3), (4)

    24,571        (25,486     (915     (28     —          (28     24,542        (25,486     (944     (91     —          (91
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (7,945     11,582        3,637        2,479        636        3,115        (9,144     13,175        4,031        1,764        636        2,400   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accretion of preferred stock

    (503     503        —          (553     553        —          (1,088     1,088        —          (1,097     1,097        —     

Loss (earnings) attributable to preferred stock holders

    538        (538     —          (615     615        —          1,107        (1,107     —          (213     213        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income to common stock holders

  $ (7,910   $ 11,547      $ 3,637      $ 1,311      $ 1,804      $ 3,115      $ (9,125   $ 13,156      $ 4,031      $ 454      $ 1,946      $ 2,400   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per share attributable to common stockholders:

                       

Basic

  $ (0.41   $ 0.60      $ 0.19      $ 0.08      $ 0.10      $ 0.18      $ (0.50   $ 0.72      $ 0.22      $ 0.03      $ 0.11      $ 0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ (0.41   $ 0.54      $ 0.13      $ 0.08      $ 0.10      $ 0.18      $ (0.50   $ 0.65      $ 0.15      $ 0.03      $ 0.11      $ 0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average number of shares used in per share amounts:

                       

Basic

    19,247        —          19,247        17,300        —          17,300        18,284        —          18,284        17,300        —          17,300   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

    19,247        8,209        27,456        17,300        113        17,413        18,284        8,542        26,826        17,300        44        17,344   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

 

(1) Stock-based compensation
(2) Performance unit plan compensation
(3) Tax benefit upon conversion from an LLC to a C Corporation on May 31, 2013
(4) Income tax effect on non-GAAP adjustments