First Quarter Revenue Exceeds Guidance; Company Increases Annual
Guidance
IRVINE, Calif.--(BUSINESS WIRE)--May. 10, 2012--
Local Corporation (NASDAQ: LOCM), a leading online local media company,
today reported its financial results for the first quarter 2012 and
updated its annual guidance.
“First quarter revenue grew 50% from the year-ago period and was the
third consecutive quarter in which we met or exceeded guidance. We are
guiding to record revenue for the second quarter, representing growth of
approximately 73% over the year-ago period, and we expect sequential
growth through the remainder of the year. We are also increasing our
annual guidance," said Heath Clarke, Local Corporation chairman and CEO.
“We continue to execute well in key areas. Traffic grew 21% year over
year, organic traffic reached a record 34.6 million MUVs during the
quarter, and mobile traffic reached a record 12.0 million MUVs during
the quarter. We remain focused around building the three value creators
of traffic, technology and advertisers and are developing many exciting
products that we expect to drive revenue expansion from our direct
customers.“
|
|
|
|
|
|
|
|
|
|
SUMMARY RESULTS
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2012
|
|
Q4 2011
|
|
Q1 2011
|
|
Consumer Properties:
|
|
|
|
|
|
|
|
|
Owned & Operated
|
|
|
$
|
17,973
|
|
|
$
|
17,536
|
|
|
$
|
10,242
|
|
|
Network
|
|
|
|
4,214
|
|
|
|
5,065
|
|
|
|
3,723
|
|
|
Business Solutions
|
|
|
|
3,015
|
|
|
|
2,906
|
|
|
|
2,830
|
|
|
Revenue
|
|
|
$
|
25,202
|
|
|
$
|
25,507
|
|
|
$
|
16,795
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Loss)*
|
|
|
$
|
(194
|
)
|
|
$
|
412
|
|
|
$
|
8
|
|
|
Plus interest and other income (expense), net
|
|
|
|
(97
|
)
|
|
|
(101
|
)
|
|
|
(55
|
)
|
|
Less (provision) benefit for income taxes
|
|
|
|
(62
|
)
|
|
|
(71
|
)
|
|
|
(11
|
)
|
|
Less non-cash depreciation, amortization and
stock compensation
|
|
|
|
(2,696
|
)
|
|
|
(3,633
|
)
|
|
|
(2,819
|
)
|
|
Less gain (loss) on revaluation of warrants
|
|
|
|
(58
|
)
|
|
|
150
|
|
|
|
1,559
|
|
|
Less non-recurring charges
|
|
|
|
(95
|
)
|
|
|
(563
|
)
|
|
|
-
|
|
|
GAAP net loss
|
|
|
$
|
(3,202
|
)
|
|
$
|
(3,806
|
)
|
|
$
|
(1,318
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted Adjusted Net Income (Loss) per share*
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.02
|
|
|
$
|
0.00
|
|
|
Diluted GAAP net loss per share
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.17
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares used for Adjusted Net Income (Loss)
per share
|
|
|
|
22,083
|
|
|
|
22,179
|
|
|
|
20,593
|
|
|
Diluted weighted average shares used for GAAP net loss per share
|
|
|
|
22,083
|
|
|
|
22,076
|
|
|
|
20,241
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
$
|
6,787
|
|
|
$
|
10,394
|
|
|
$
|
20,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* See detailed reconciliation of GAAP to non-GAAP measures in
the financial tables attached to this release.
|
|
|
First Quarter Results Highlights:
• Revenue – First quarter 2012 revenue of $25.2 million
represents an increase of 50.0% over first quarter 2011 revenue of $16.8
million.
• GAAP Net Loss – First quarter 2012 GAAP net loss was $3.2, or
($0.14) per diluted share, compared to the first quarter 2011 GAAP net
loss of $1.3 million, or ($0.07) per diluted share.
• Adjusted Net Income (Loss) – First quarter 2012 Adjusted Net
Loss was $194,000, or ($0.01) per diluted share, compared to Adjusted
Net Income for the first quarter 2011 of $8,000, or $0.00 per diluted
share.
Adjusted Net Income (Loss) is defined as net income (loss) excluding:
provision for income taxes; interest and other income (expense), net;
depreciation; amortization; stock-based compensation charges; gain or
loss on warrant revaluation; and non-recurring items.
An explanation of the company’s use of non-GAAP financial measures,
including the limitations of such measures relative to GAAP measures, is
included below, and the reconciliation between GAAP and non-GAAP
measures, where appropriate, is included in the financial tables
attached to this release.
• Cash – On March 31, 2012, the company’s cash balance was $6.8
million. The decrease in cash during the first quarter of 2012 was
primarily due to cash used in operations of $2.6 million and capital
expenditures of $1.0 million.
• Debt – On March 31, 2012, the company had borrowings of $8.0
million outstanding under its Square One Bank line of credit.
“Our core search business continued to be profitable during the first
quarter 2012, offset by investments in new revenue streams,” said Ken
Cragun, Local Corporation CFO. “Consistent with our goal of diversifying
our revenues and expanding our sales capabilities, we will continue to
invest most of our profits back into the business. Overall, we expect
the company to deliver record revenue and an adjusted net income for the
second quarter, and we expect both revenue and adjusted net income to
grow sequentially through 2012.”
First Quarter 2012 Operating Highlights:
• Overall and Organic Traffic – Overall traffic on the site and
network was 93.6 million monthly unique visitors (MUVs) in the first
quarter 2012, consistent with the fourth quarter 2011 MUVs of 93.7
million and up 21% from first quarter 2011 MUVs of 77.6 million. Organic
traffic on the site and network was a record 34.6 million MUVs in the
first quarter 2012, up 17% from the fourth quarter 2011 MUVs of 29.6
million and up 25% from first quarter 2011 organic traffic of 27.6
million. Organic traffic is defined as all non-SEM sourced traffic.
Overall mobile traffic was 12.0 million MUVs in the first quarter 2012,
up 53.8% from the 7.8 million MUVs for the fourth quarter 2011.
Consumer Properties:
Owned & Operated (O&O):
• Revenue – First quarter 2012 total revenue related to the O&O
business unit was $18.0 million, up 76.5% from first quarter 2011 O&O
revenue of $10.2 million and up 2.9% from fourth quarter 2011 O&O
revenue of $17.5 million.
• Monetization of Traffic – Revenue per thousand visitors (RKV)
for first quarter 2012 was $285, up 35.1% from first quarter 2011 RKV of
$211.
Network:
• Revenue – First quarter 2012 total revenue related to the
Network business unit was $4.2 million, up 13.5% from the first quarter
2011 Network revenue of $3.7 million and down 17.6% from fourth quarter
2011 Network revenue of $5.1 million.
• Network Sites – The Network business unit ended the first
quarter 2012 with more than 1,000 regional media sites.
Business Solutions:
• Revenue – First quarter 2012 total revenue related to the
Business Solutions business unit was $3.0 million, up 7.1% from first
quarter 2011 Business Solutions revenue of $2.8 million and up 3.4% from
the fourth quarter 2011 Business Solutions revenue of $2.9 million.
• Digital Media Enrollments – Business Solutions ended the first
quarter 2012 with more than 800 direct subscribers for its Exact Match
suite of digital media services. Each new subscriber generates monthly
revenue equal to the monthly revenue of about 10 legacy SMB subscribers
discussed below.
• Legacy SMBs – Business Solutions ended the first quarter 2012
with approximately 22,000 legacy subscribers. These subscribers
are expected to decline in future periods, as is fully discussed in our
Form 10-Q to be filed later today. The company intends to continue its
focus on higher value digital media enrollments discussed above.
Recent News Highlights:
• Spreebird Mobile Applications – During the first
quarter, Spreebird
Deals was named “Best Shopping Mobile Application” in the Web
Marketing Association's 2012 Internet Advertising Competition (IAC)
Awards.
• New Media Agreement – The company signed an agreement
for targeted ad campaigns with ConsumerInfo.com, Inc., part of the
Experian® family.
• Product Innovation Recognized – Local Corporation earned
two finalist nominations in the TechAmerica High-Tech Innovation Awards
for our Rovion Ad Management Platform and Exact Match suite.
• Spreebird Rewards – The company introduced its Spreebird
Rewards program in beta, in conjunction with its award-winning Spreebird
Deals. The new loyalty program is free to consumers and is designed to
deliver more loyal customers, more revenue and more customer information
to participating local businesses.
Second Quarter 2012 Financial Guidance:
Revenue – The company expects second
quarter 2012 revenue of approximately $27.0 million.
Adjusted Net Income - Adjusted Net
Income for the second quarter 2012 is expected to be approximately
$150,000, or $0.01 per share, assuming diluted weighted average shares
of 22.3 million.
Projected second quarter 2012 Adjusted Net Income factors:
-
Interest Expense of $100,000
-
Tax Provision Expense of $50,000
-
Depreciation Expense of $900,000
-
Amortization Expense of $1,000,000
-
Stock Compensation Expense of $700,000
-
Warrant Revaluation Expense and Other Non-Recurring items are
undeterminable*
Fiscal 2012 Financial Guidance:
Revenue - The company expects
revenue to be approximately $110 million for 2012.
Adjusted Net Income – Adjusted Net
Income for 2012 is expected to be approximately $1.3 million, or $0.06
per diluted share, assuming diluted weighted average shares of 23.0
million, taking into account the dilutive effect of stock options and
warrants.
Projected 2012 Adjusted Net Income Factors:
-
Interest Expense of $400,000
-
Income Tax Provision of $150,000
-
Depreciation Expense of $3.9 million
-
Amortization Expense of $3.5 million
-
Stock Compensation Expense of $2.8 million
-
Warrant Revaluation Expense and Other Non-Recurring items are
undeterminable*
* The valuation of the warrant liability is based in large part on the
underlying price and volatility of our common stock during the quarter.
Since we cannot predict this, we, in turn, cannot project the non-cash
gain or loss in connection with these warrants, and therefore cannot
reasonably project our GAAP net income. We therefore cannot provide GAAP
guidance, but do report GAAP results.
Conference Call Information:
Chairman and CEO Heath Clarke and CFO Ken Cragun will host a conference
call today at 5:00 p.m. ET to discuss the results and outlook. Investors
and analysts can participate in the call by dialing 1-877-454-9136 or
1-617-826-1724, passcode # 74409357. To listen to the webcast, or
to view the press release, please visit the Investor Relations section
of the Local Corporation website at: http://ir.local.com.
Institutional investors can access the call via Thomson/CCBN's
password-protected event management site, StreetEvents, at: www.streetevents.com.
The replay can be accessed for approximately one week starting at 7:30
p.m. ET the day of the call by dialing 1-800-585-8367 or 1-404-537-3406,
passcode # 74409357. A replay of the webcast will be available
for approximately 90 days on the company's website, starting
approximately one hour after the completion of the call.
Experian and the Experian marks used herein are service marks or
registered trademarks of Experian Information Solutions, Inc.
About Local.com®
Local Corporation (NASDAQ:LOCM) is a local media company that
specializes in connecting brick-and-mortar businesses with online
customers using a variety of innovative digital marketing products
including local rich media, local business and product search, mobile,
SEO, web hosting, social media and daily deals. The company serves a
million consumers a day on the flagship Local.com website, Spreebird.com
and a network of over 1,000 regional media sites. To advertise, or for
more information, visit: http://www.local.com/
or http://www.localcorporation.com.
Local Corporation is a registered trade name of Local.com Corporation.
Forward Looking Statements
This press release contains certain “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. Words or expressions such as
'anticipate,' 'believe,' 'estimate,' 'plans,' 'expect,' 'intend,'
‘projects,’ ‘forecast,’ ‘potential,’ ‘feel’ and similar expressions and
phrases are intended to identify such forward-looking statements. Any
forward-looking statements are based on the beliefs of our management as
well as assumptions made by and information currently available to our
management. Actual results could differ materially from those
contemplated by the forward-looking statements as a result of certain
factors, including, but not limited to, our advertising partners paying
less revenue per click and revenues to us for our search results, our
ability to adapt our business following the shifts in our monetization
partners, our ability to monetize the Local.com domain, including at a
profit, our ability to retain a monetization partner for the Local.com
domain and other web properties under our management that allows us to
operate profitably, our ability to develop, market and operate our
local-search technologies, our ability to market the Local.com domain as
a destination for consumers seeking local-search results, our ability to
grow our business by enhancing our local-search services, including
through businesses we acquire, the integration and future performance of
our Spreebird business, our Krillion business and our Rovion business,
the possibility that the information and estimates used to predict
anticipated revenues and expenses associated with the businesses we
acquire are not accurate, difficulties executing integration strategies
or achieving planned synergies, the possibility that integration costs
and go-forward costs associated with the businesses we acquire will be
higher than anticipated, our ability to successfully expand our sales
channels for new and existing products and services, our ability to
increase the number of businesses that purchase our advertising
products, our ability to successfully bill our monthly subscription
customers, our ability to expand our advertiser and distribution
networks, our ability to integrate and effectively utilize our
acquisitions' technologies, our ability to develop our products and
sales, marketing, finance and administrative functions and successfully
integrate our expanded infrastructure, as well as our dependence on
major advertisers, competitive factors and pricing pressures, changes in
legal and regulatory requirements, and general economic conditions. Any
forward-looking statements reflect our current views with respect to
future events and are subject to these and other risks, uncertainties
and assumptions relating to our operations, results of operations,
growth strategy and liquidity. All subsequent written and oral
forward-looking statements attributable to us or persons acting on our
behalf are expressly qualified in their entirety by this paragraph.
Unless otherwise stated, all site traffic and usage statistics are from
third-party service providers engaged by the company.
Our most recent Annual Report on Form 10-K, subsequent Quarterly Reports
on Form 10-Q, recent Current Reports on Form 8-K and Form 8-K/A, and
other Securities and Exchange Commission filings discuss the foregoing
risks as well as other important risk factors that could contribute to
such differences or otherwise affect our business, results of operations
and financial condition. The forward-looking statements in this release
speak only as of the date they are made. We undertake no obligation to
revise or update publicly any forward-looking statement for any reason.
Non-GAAP Financial Measures
This press release includes the non-GAAP financial measure of “Adjusted
Net Income” and “Adjusted Net Loss” which we define as net income (loss)
excluding: provision for income taxes; interest and other income
(expense), net; depreciation; amortization; stock based compensation
charges; gain or loss on warrant revaluation; and non-recurring items.
Adjusted Net Income (Loss), as defined above, is not a measurement under
GAAP. Adjusted Net Income (Loss) is reconciled to net income (loss)
which we believe is the most comparable GAAP measure. A reconciliation
of net income (loss) to Adjusted Net Income (Loss) is set forth at the
end of this press release.
Management believes that Adjusted Net Income (Loss) provides useful
information to investors about the company’s performance because it
eliminates the effects of period-to-period changes in income from
interest on the company’s cash and marketable securities, expense from
the company’s financing transactions and the costs associated with
income tax expense, capital investments, stock-based compensation
expense, warrant revaluation charges and non-recurring items which are
not directly attributable to the underlying performance of the company’s
business operations. Management uses Adjusted Net Income (Loss) in
evaluating the overall performance of the company’s business operations.
A limitation of non-GAAP Adjusted Net Income (Loss) is that it excludes
items that often have a material effect on the company’s net income and
earnings per common share calculated in accordance with GAAP. Therefore,
management compensates for this limitation by using Adjusted Net Income
(Loss) in conjunction with net income (loss) and net income (loss) per
share measures. The company believes that Adjusted Net Income (Loss)
provides investors with an additional tool for evaluating the company’s
core performance, which management uses in its own evaluation of overall
performance, and as a base-line for assessing the future earnings
potential of the company. While the GAAP results are more complete, the
company prefers to allow investors to have this supplemental metric
since, with reconciliation to GAAP; it may provide greater insight into
the company’s financial results. The non-GAAP measures should be viewed
as a supplement to, and not as a substitute for, or superior to, GAAP
net income or earnings per share.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOCAL.COM CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except par value)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
ASSETS
|
|
|
(unaudited)
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash
|
|
|
$
|
6,787
|
|
|
|
$
|
10,394
|
|
|
Restricted cash
|
|
|
|
52
|
|
|
|
|
10
|
|
|
Accounts receivable, net of allowances of $500 and $550, respectively
|
|
|
|
14,370
|
|
|
|
|
13,456
|
|
|
Notes receivable – current portion
|
|
|
|
392
|
|
|
|
|
392
|
|
|
Prepaid expenses and other current assets
|
|
|
|
742
|
|
|
|
|
732
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
22,343
|
|
|
|
|
24,984
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
8,335
|
|
|
|
|
8,247
|
|
|
Goodwill
|
|
|
|
32,539
|
|
|
|
|
32,539
|
|
|
Intangible assets, net
|
|
|
|
8,581
|
|
|
|
|
9,622
|
|
|
Long term portion of note receivable
|
|
|
|
288
|
|
|
|
|
350
|
|
|
Deposits
|
|
|
|
69
|
|
|
|
|
69
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
72,155
|
|
|
|
$
|
75,811
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
12,404
|
|
|
|
$
|
12,193
|
|
|
Accrued compensation
|
|
|
|
1,178
|
|
|
|
|
2,152
|
|
|
Deferred rent
|
|
|
|
553
|
|
|
|
|
551
|
|
|
Warrant liability
|
|
|
|
265
|
|
|
|
|
207
|
|
|
Other accrued liabilities
|
|
|
|
1,957
|
|
|
|
|
2,422
|
|
|
Revolving line of credit
|
|
|
|
8,000
|
|
|
|
|
8,000
|
|
|
Deferred revenue
|
|
|
|
254
|
|
|
|
|
313
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
24,611
|
|
|
|
|
25,838
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
|
265
|
|
|
|
|
265
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
24,876
|
|
|
|
|
26,103
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Convertible preferred stock, $0.00001 par value; 10,000 shares
authorized; none issued and outstanding for all periods presented
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Common stock, $0.00001 par value; 65,000 shares authorized; 22,083
and 22,082 issued and outstanding, respectively
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Additional paid-in capital
|
|
|
|
119,841
|
|
|
|
|
119,068
|
|
|
Accumulated deficit
|
|
|
|
(72,562
|
)
|
|
|
|
(69,360
|
)
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
|
47,279
|
|
|
|
|
49,708
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
|
$
|
72,155
|
|
|
|
$
|
75,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOCAL.COM CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
Revenue
|
|
|
$
|
25,202
|
|
|
|
$
|
16,795
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
17,368
|
|
|
|
|
10,988
|
|
|
Sales and marketing
|
|
|
|
6,343
|
|
|
|
|
3,282
|
|
|
General and administrative
|
|
|
|
2,385
|
|
|
|
|
2,610
|
|
|
Research and development
|
|
|
|
1,050
|
|
|
|
|
1,528
|
|
|
Amortization of intangibles
|
|
|
|
1,041
|
|
|
|
|
1,198
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
|
28,187
|
|
|
|
|
19,606
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
|
(2,985
|
)
|
|
|
|
(2,811
|
)
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net
|
|
|
|
(97
|
)
|
|
|
|
(55
|
)
|
|
Revaluation of warrants
|
|
|
|
(58
|
)
|
|
|
|
1,559
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
|
(3,140
|
)
|
|
|
|
(1,307
|
)
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
62
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(3,202
|
)
|
|
|
$
|
(1,318
|
)
|
|
|
|
|
|
|
|
|
|
Per share data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
(0.07
|
)
|
|
Diluted net loss per share
|
|
|
$
|
(0.14
|
)
|
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
|
|
|
22,083
|
|
|
|
|
20,241
|
|
|
Diluted weighted average shares outstanding
|
|
|
|
22,083
|
|
|
|
|
20,241
|
|
|
|
|
|
|
|
Supplemental Consolidated Statements of Operations Information
Stock-based Compensation Expense
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
2012
|
|
2011
|
|
Cost of revenues
|
|
|
$
|
20
|
|
$
|
86
|
|
Sales and marketing
|
|
|
|
362
|
|
|
319
|
|
General and administrative
|
|
|
|
336
|
|
|
448
|
|
Research and development
|
|
|
|
53
|
|
|
119
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense
|
|
|
$
|
771
|
|
$
|
972
|
|
Basic and diluted net stock-based compensation expense per share
|
|
|
$
|
0.03
|
|
$
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOCAL.COM CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2012
|
|
2011
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(3,202
|
)
|
|
$
|
(1,318
|
)
|
|
Adjustments to reconcile net loss to cash (used in) provided by
operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
1,925
|
|
|
|
1,847
|
|
|
Stock-based compensation expense
|
|
|
|
771
|
|
|
|
972
|
|
|
Revaluation of warrants
|
|
|
|
58
|
|
|
|
(1,559
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(914
|
)
|
|
|
(1,182
|
)
|
|
Note receivable
|
|
|
|
62
|
|
|
|
45
|
|
|
Prepaid expenses and other
|
|
|
|
(10
|
)
|
|
|
652
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
(1,226
|
)
|
|
|
(1,407
|
)
|
|
Deferred revenue
|
|
|
|
(59
|
)
|
|
|
(162
|
)
|
|
Net cash (used in) provided by operating activities
|
|
|
|
(2,595
|
)
|
|
|
(2,112
|
)
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(972
|
)
|
|
|
(935
|
)
|
|
Restricted Cash
|
|
|
|
(42
|
)
|
|
|
-
|
|
|
Issuance of notes receivable
|
|
|
|
-
|
|
|
|
(375
|
)
|
|
Purchases of intangible assets
|
|
|
|
-
|
|
|
|
(520
|
)
|
|
Net cash (used in) investing activities
|
|
|
|
(1,014
|
)
|
|
|
(1,830
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Proceeds from exercise of options
|
|
|
|
2
|
|
|
|
74
|
|
|
Proceeds from the issuance of common stock
|
|
|
|
-
|
|
|
|
18,227
|
|
|
Payment of financing related cost
|
|
|
|
-
|
|
|
|
(225
|
)
|
|
Payment of revolving credit facility
|
|
|
|
-
|
|
|
|
(7,000
|
)
|
|
Net cash provided by financing activities
|
|
|
|
2
|
|
|
|
11,076
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
(3,607
|
)
|
|
|
7,134
|
|
|
Cash, beginning of period
|
|
|
|
10,394
|
|
|
|
13,079
|
|
|
Cash, end of period
|
|
|
$
|
6,787
|
|
|
$
|
20,213
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Information:
|
|
|
|
|
|
|
Interest paid
|
|
|
$
|
142
|
|
|
$
|
31
|
|
|
Income taxes paid
|
|
|
$
|
7
|
|
|
$
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOCAL.COM CORPORATION
RECONCILIATION OF NET LOSS TO ADJUSTED NET INCOME (LOSS)
(in thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Three Months Ended December 31,
|
|
|
|
|
2012
|
|
2011
|
|
2011
|
|
Net loss
|
|
|
$
|
(3,202
|
)
|
|
$
|
(1,318
|
)
|
|
$
|
(3,806
|
)
|
|
|
|
|
|
|
|
|
|
|
Less interest and other income (expense), net
|
|
|
|
97
|
|
|
|
55
|
|
|
|
101
|
|
|
Plus provision (benefit) for income taxes
|
|
|
|
62
|
|
|
|
11
|
|
|
|
71
|
|
|
Plus amortization of intangibles
|
|
|
|
1,040
|
|
|
|
1,198
|
|
|
|
1,668
|
|
|
Plus depreciation
|
|
|
|
885
|
|
|
|
649
|
|
|
|
1,089
|
|
|
Plus stock-based compensation
|
|
|
|
771
|
|
|
|
972
|
|
|
|
876
|
|
|
Plus revaluation of warrants
|
|
|
|
58
|
|
|
|
(1,559
|
)
|
|
|
(150
|
)
|
|
Plus non-recurring charges*
|
|
|
|
95
|
|
|
|
-
|
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income (Loss)
|
|
|
$
|
(194
|
)
|
|
$
|
8
|
|
|
$
|
412
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Adjusted Net Income (Loss) per share
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
|
|
|
22,083
|
|
|
|
20,593
|
|
|
|
22,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Included in non-recurring charges are costs incurred due to a change
in officer as well as severance cost incurred during the quarter.

Source: Local.com Corporation
Investor Relations Contacts:
Local Corporation
Janine
Zanelli
949-341-5340
jzanelli@local.com
or
Media
Relations Contact:
Local Corporation
Cameron Triebwasser
949-789-5223
ctriebwasser@local.com