SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF
THE SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): August 8, 2016
PFSweb, Inc.
(Exact name of registrant as specified in its charter)
| Delaware | 000-28275 | 75-2837058 | ||
| (STATE OR OTHER JURISDICTION OF INCORPORATION) |
(COMMISSION FILE NUMBER) |
(IRS EMPLOYER IDENTIFICATION NO.) |
505 MILLENNIUM DRIVE
ALLEN, TX 75013
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(972) 881-2900
(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)
N/A
(FORMER NAME OR ADDRESS, IF CHANGED SINCE LAST REPORT)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communication 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)) |
INFORMATION TO BE INCLUDED IN THE REPORT
ITEM 2.02. Results of Operations and Financial Condition
On August 8, 2016, PFSweb, Inc. issued a press release announcing its financial results for the quarter ended June 30, 2016. Attached to this current report on Form 8-K is a copy of the related press release dated August 8, 2016. The information in this Report on Form 8-K, and the exhibit hereto, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section.
| Exhibit No. |
Description | |
| 99.1 | Press Release Issued August 8, 2016 | |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| PFSweb, Inc. | ||||||||
| Dated: August 11, 2016 | By: | /s/ Thomas J. Madden |
||||||
| Thomas J. Madden | ||||||||
| Executive Vice President, Chief Financial and Accounting Officer |
||||||||
Exhibit 99.1
PFSweb Reports Second Quarter 2016 Results
Company Reports Strong Revenue Growth and Expanding Distribution Facilities Footprint to Support Large New Client Wins
Allen, TX – August 8, 2016 – PFSweb, Inc. (NASDAQ: PFSW), a global commerce service provider, reported results for the second quarter ended June 30, 2016.
Second Quarter 2016 Highlights vs. Same Year-Ago Quarter (where applicable)
| • | Total revenues increased 22% to $77.2 million |
| • | Service fee equivalent revenue (a non-GAAP measure defined below) increased 30% to $51.8 million |
| • | Service fee gross margin increased 100 basis points to 32.8% |
| • | Acquired Conexus, a European eCommerce System Integrator |
| • | Expanded its distribution facilities footprint in the Memphis, TN area to support several large new client wins |
Management Commentary
“Our incremental investments in sales and marketing continue to yield strong results, as reflected by the 22% increase in total revenues and 30% increase in service fee equivalent revenue, as well as several large new client wins during the second quarter,” said Mike Willoughby, CEO of PFSweb. “To accommodate our new client wins, we launched a new distribution facility in the second quarter and are building out two additional footprints to further support our omni-channel operations. Though we are incurring upfront costs associated with the implementation of these new clients and facilities, we expect the benefit of these investments, along with the multi-year recurring revenue streams from these large clients, to greatly outweigh the short-term effect on profitability.
“During the second quarter, we also acquired Conexus, a European eCommerce system integrator that solidifies our positioning in Western Europe with a strong footprint in the U.K. Though we remain in the early stages of integration, we’ve already begun to realize synergies across our combined SAP Hybris practices, and believe we are now even better equipped to enable B2B, B2C and mobile commerce for leading brands and retailers across the globe.
“In the back half of 2016, we intend to continue positioning ourselves as a valued strategic partner for our clients and seek to drive growth through our various eCommerce service offerings. We look forward to launching this quarter’s new client wins by the holiday season. We believe these client wins provide enhanced visibility to our revenue growth and profitability objectives as we look ahead into 2017.”
Second Quarter 2016 Financial Results
Total revenues in the second quarter of 2016 increased 22% to $77.2 million compared to $63.2 million in the same period of 2015. Service fee revenue in the second quarter increased 31% to $51.2 million compared to $39.1 million last year. Product revenue was $11.4 million compared to $13.7 million in the same period of 2015 due to ongoing restructuring activities by the company’s last remaining client in this segment and their discontinuation of certain product lines.
Service fee equivalent revenue increased 30% to $51.8 million compared to $39.8 million in the year-ago quarter, driven by both new and expanded client relationships, as well as approximately $8.3 million of incremental service fees generated in the second quarter of 2016 by the company’s acquired entities – CrossView, Moda and Conexus – which were acquired in 2015 and 2016.
Service fee gross margin in the second quarter of 2016 increased 100 basis points to 32.8% compared to 31.8% in the same period of 2015. The increase was due to a higher proportion of agency and technology services in the second quarter of 2016, in part due to the benefit from the Moda, CrossView and Conexus acquisitions.
Net loss in the second quarter of 2016 was $2.2 million or $(0.12) per share, compared to a net loss of $1.9 million or $(0.11) per share in the same period of 2015. Net loss in the second quarter of 2016 included $0.9 million in acquisition-related, restructuring and other costs, $0.8 million in amortization of acquisition-related intangible assets, and $0.6 million in stock-based compensation expense. This compares to $1.1 million in acquisition-related, restructuring and other costs, $0.2 million in amortization of acquisition-related intangible assets, and $1.2 million in stock-based compensation expense in the same period of 2015.
Adjusted EBITDA (a non-GAAP measure defined below) was $3.9 million compared to $4.1 million in the same period of 2015. As a percentage of service fee equivalent revenue, adjusted EBITDA was 7.5% compared to 10.3% in the year-ago quarter. The decline in adjusted EBITDA margin was driven by the expected increase in sales and marketing to support the company’s targeted growth, as well as investment in infrastructure resources, particularly for several large new client wins that are requiring the build-out of new distribution operations.
Non-GAAP net income (a non-GAAP measure defined below) in the second quarter of 2016 was $0.2 million, compared to $0.6 million in the second quarter of 2015.
At June 30, 2016, cash and cash equivalents totaled $16.7 million compared to $21.8 million at December 31, 2015. Total debt was $55.0 million compared to $35.4 million at December 31, 2015, with the increase primarily driven by funds used to support the June 2016 Conexus acquisition and payment of calendar 2015 related earn-out liabilities applicable to prior acquisitions.
2016 Outlook
PFSweb is reiterating its target for 2016 service fee equivalent revenue to range between $220 million and $230 million, reflecting growth of 19% to 24% from 2015. The company is revising its target for adjusted EBITDA and now expects it to range between $21.5 million to $23.5 million (previously $23 million to $25 million), reflecting growth of 4% to 14% from 2015. These targets include the expected impact of the Conexus acquisition, lower than previously targeted revenue and profit contribution from the company’s CrossView business, as well as incremental sales, marketing, and other infrastructure expenditures to support certain new client activity and the company’s targeted future growth.
Conference Call
PFSweb will conduct a conference call today at 5:00 p.m. Eastern time to discuss its results for the second quarter ended June 30, 2016.
CEO Michael Willoughby and CFO Tom Madden will host the conference call, followed by a question and answer period.
Date: Monday, August 8, 2016
Time: 5:00 p.m. Eastern Time (4:00 p.m. Central time)
Toll-free dial-in number: 1-888-417-8465
International dial-in number: 1-719-325-2452
Conference ID: 9515441
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios at 1-949-574-3860.
The conference call will be broadcast live and available for replay at http://public.viavid.com/index.php?id=120456 and via the investor relations section of the company’s website at www.pfsweb.com.
A replay of the conference call will be available after 8:00 p.m. Eastern Time on the same day through August 22, 2016.
Toll-free replay number: 1-877-870-5176
International replay number: 1-858-384-5517
Replay ID: 9515441
About PFSweb, Inc.
PFSweb (NASDAQ: PFSW) is a global commerce service provider of solutions including digital strategy consulting, digital agency and marketing services, technology development services, business process outsourcing services, and a complete omni-channel technology ecosystem. The company provides these solutions and services to major brand names and other companies seeking to optimize every customer experience and enhance their traditional and online business channels. PFSweb supports organizations across various industries, including Procter & Gamble, L’Oreal, LEGO, Canada Goose, ASICS, Roots Canada Ltd., PANDORA, Diageo, Anastasia Beverly Hills, T.J. Maxx, the United States Mint, and many more. PFSweb is headquartered in Allen, TX with additional locations in Tennessee, Mississippi, Minnesota, Washington, New York, Ohio, North Carolina, Canada, Belgium, United Kingdom, Bulgaria, Germany, and India. For more information, please visit www.pfsweb.com or download the free PFSweb IR App on your iPhone, iPad, or Android device.
Non-GAAP Financial Measures
This news release contains certain non-GAAP measures, including non-GAAP net income (loss), earnings before interest, income taxes, depreciation and amortization (EBITDA), Adjusted EBITDA and service fee equivalent revenue.
Non-GAAP net income (loss) represents net income (loss) calculated in accordance with U.S. GAAP as adjusted for the impact of non-cash stock-based compensation expense, acquisition related, restructuring and other costs and the amortization of acquisition-related intangible assets.
EBITDA represents earnings (or losses) before interest, income taxes, depreciation, and amortization. Adjusted EBITDA further eliminates the effect of stock-based compensation, acquisition related, restructuring and other costs.
Service fee equivalent revenue represents service fee revenue plus the gross profit earned on product revenue and does not alter existing revenue recognition.
Our service fee equivalent revenue target for 2016 includes an estimated gross margin on product sales of approximately $3 million (based on targeted product revenue of $50 million less targeted cost of product revenue of $47 million) plus a targeted range of between $217 million to $227 million of service fee revenue.
The adjusted EBITDA outlook for 2016 have not been reconciled to the company’s net loss outlook for the same period because certain items that would impact interest expense, income tax provision (benefit), depreciation and amortization, stock-based compensation, amortization of acquisition-related intangible assets and acquisition related and restructuring costs, all of which are reconciling items between net loss and adjusted EBITDA, cannot be reasonably predicted. Accordingly, reconciliation of adjusted EBITDA outlook to net loss outlook for 2016 is not available without unreasonable effort.
Non-GAAP net income (loss), EBITDA, Adjusted EBITDA and service fee equivalent revenue are used by management, analysts, investors and other interested parties in evaluating our operating performance compared to that of other companies in our industry. The calculation of non-GAAP net income (loss) eliminates the effect of stock-based compensation, acquisition related, restructuring and other costs and amortization of acquisition-related intangible assets and EBITDA and adjusted EBITDA further eliminate the effect of financing, income taxes and the accounting effects of capital spending, which items may vary from different companies for reasons unrelated to overall operating performance. Service fee equivalent revenue allows client contracts with similar operational support models but different financial models to be combined as if all contracts were being operated on a service fee revenue basis.
PFSweb believes these non-GAAP measures provide useful information to both management and investors by focusing on certain operational metrics and excluding certain expenses in order to present its core operating performance and results. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The non-GAAP measures included in this press release have been reconciled to the GAAP results in the attached tables.
Forward-Looking Statements
The matters discussed herein consist of forward-looking information under the Private Securities Litigation Reform Act of 1995 and is subject to and involves risks and uncertainties, which could cause actual results to differ materially from the forward-looking information. PFSweb’s Annual Report on Form 10-K for the year ended December 31, 2015 identifies certain factors that could cause actual
results to differ materially from those projected in any forward looking statements made and investors are advised to review the Annual Report of the company and the Risk Factors described therein. PFSweb undertakes no obligation to update publicly any forward-looking statement for any reason, even if new information becomes available or other events occur in the future. There may be additional risks that we do not currently view as material or that are not presently known.
Company Contact:
Michael C. Willoughby
Chief Executive Officer
Or
Thomas J. Madden
Chief Financial Officer
Tel 972-881-2900
Investor Relations:
Liolios
Scott Liolios or Sean Mansouri
Tel 949-574-3860
PFSW@liolios.com
PFSweb, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (A)
(In Thousands, Except Share Data)
| (Unaudited) June 30, 2016 |
December 31, 2015 |
|||||||
| ASSETS | ||||||||
| CURRENT ASSETS: |
||||||||
| Cash and cash equivalents |
$ | 16,692 | $ | 21,781 | ||||
| Restricted cash |
219 | 275 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $485 and $600 at June 30, 2016 and December 31, 2015, respectively |
60,418 | 70,700 | ||||||
| Inventories, net of reserves of $607 and $739 at June 30, 2016 and December 31, 2015, respectively |
8,049 | 9,262 | ||||||
| Other receivables |
4,926 | 8,704 | ||||||
| Prepaid expenses and other current assets |
5,841 | 5,662 | ||||||
|
|
|
|
|
|||||
| Total current assets |
96,145 | 116,384 | ||||||
| PROPERTY AND EQUIPMENT, net |
26,915 | 24,093 | ||||||
| INTANGIBLE ASSETS, net |
9,295 | 8,810 | ||||||
| GOODWILL |
45,601 | 39,829 | ||||||
| OTHER ASSETS |
2,294 | 2,174 | ||||||
|
|
|
|
|
|||||
| Total assets |
180,250 | 191,290 | ||||||
|
|
|
|
|
|||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||
| CURRENT LIABILITIES: |
||||||||
| Current portion of long-term debt and capital lease obligations |
5,166 | 3,153 | ||||||
| Trade accounts payable |
39,649 | 51,170 | ||||||
| Deferred revenue |
6,377 | 7,390 | ||||||
| Performance-based contingent payments |
867 | 11,679 | ||||||
| Accrued expenses |
23,950 | 30,563 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
76,009 | 103,955 | ||||||
| LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less current portion |
49,864 | 32,238 | ||||||
| DEFERRED REVENUE |
4,413 | 4,499 | ||||||
| DEFERRED RENT |
4,918 | 4,362 | ||||||
| OTHER LONG-TERM LIABILITIES |
543 | 2,478 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
135,747 | 147,532 | ||||||
|
|
|
|
|
|||||
| COMMITMENTS AND CONTINGENCIES |
||||||||
| SHAREHOLDERS’ EQUITY: |
||||||||
| Preferred stock, $1.00 par value; 1,000,000 shares authorized; none issued and outstanding |
— | — | ||||||
| Common stock, $.001 par value; 35,000,000 shares authorized; 18,724,551 and 18,136,218 shares issued at June 30, 2016 and December 31, 2015, respectively; and 18,691,084 and 18,102,751 shares outstanding as of June 30, 2016 and December 31, 2015, respectively |
18 | 18 | ||||||
| Additional paid-in capital |
144,662 | 141,948 | ||||||
| Accumulated deficit |
(100,721 | ) | (97,787 | ) | ||||
| Accumulated other comprehensive income |
669 | (296 | ) | |||||
| Treasury stock at cost, 33,467 shares |
(125 | ) | (125 | ) | ||||
|
|
|
|
|
|||||
| Total shareholders’ equity |
44,503 | 43,758 | ||||||
|
|
|
|
|
|||||
| Total liabilities and shareholders’ equity |
$ | 180,250 | $ | 191,290 | ||||
|
|
|
|
|
|||||
| (A) | The financial data above should be read in conjunction with the audited consolidated financial statements of PFSweb, Inc. included in its Form 10-K for the year ended December 31, 2015. |
PFSweb, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations (A)
(In Thousands, Except Per Share Data)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| REVENUES: |
||||||||||||||||
| Service fee revenue |
$ | 51,166 | $ | 39,075 | $ | 100,484 | $ | 75,783 | ||||||||
| Product revenue, net |
11,380 | 13,658 | 24,987 | 30,312 | ||||||||||||
| Pass-thru revenue |
14,653 | 10,443 | 26,809 | 20,927 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
77,199 | 63,176 | 152,280 | 127,022 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COSTS OF REVENUES: |
||||||||||||||||
| Cost of service fee revenue |
34,381 | 26,645 | 66,655 | 51,800 | ||||||||||||
| Cost of product revenue |
10,742 | 12,911 | 23,644 | 28,619 | ||||||||||||
| Cost of pass-thru revenue |
14,653 | 10,443 | 26,809 | 20,927 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs of revenues |
59,776 | 49,999 | 117,108 | 101,346 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
17,423 | 13,177 | 35,172 | 25,676 | ||||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
18,808 | 14,676 | 36,358 | 28,290 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(1,385 | ) | (1,499 | ) | (1,186 | ) | (2,614 | ) | ||||||||
| INTEREST EXPENSE (INCOME), NET |
609 | 223 | 1,094 | 541 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
(1,994 | ) | (1,722 | ) | (2,280 | ) | (3,155 | ) | ||||||||
| INCOME TAX PROVISION (BENEFIT) |
188 | 178 | 654 | 438 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) |
(2,182 | ) | $ | (1,900 | ) | $ | (2,934 | ) | $ | (3,593 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 153 | $ | 613 | $ | 194 | $ | 743 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) PER SHARE: |
||||||||||||||||
| Basic |
$ | (0.12 | ) | $ | (0.11 | ) | $ | (0.16 | ) | $ | (0.21 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | (0.12 | ) | $ | (0.11 | ) | $ | (0.16 | ) | $ | (0.21 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: |
||||||||||||||||
| Basic |
18,627 | 17,368 | 18,477 | 17,257 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
18,627 | 17,368 | 18,477 | 17,257 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 2,415 | $ | 1,810 | $ | 6,217 | $ | 3,950 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,903 | $ | 4,083 | $ | 7,654 | $ | 7,806 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (A) | The financial data above should be read in conjunction with the audited consolidated financial statements of PFSweb, Inc. included in its Form 10-K for the year ended December 31, 2015. |
PFSweb, Inc. and Subsidiaries
Unaudited Reconciliation of Certain Non-GAAP Items to GAAP
(In Thousands, Except Per Share Data)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| NET INCOME (LOSS) |
$ | (2,182 | ) | $ | (1,900 | ) | $ | (2,934 | ) | $ | (3,593 | ) | ||||
| Income tax expense (benefit) |
188 | 178 | 654 | 438 | ||||||||||||
| Interest expense, net |
609 | 223 | 1,094 | 541 | ||||||||||||
| Depreciation and amortization |
3,800 | 3,309 | 7,403 | 6,564 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 2,415 | $ | 1,810 | $ | 6,217 | $ | 3,950 | ||||||||
| Stock-based compensation |
629 | 1,150 | 1,396 | 1,954 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
859 | 1,123 | 41 | 1,902 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,903 | $ | 4,083 | $ | 7,654 | $ | 7,806 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| NET INCOME (LOSS) |
$ | (2,182 | ) | $ | (1,900 | ) | $ | (2,934 | ) | $ | (3,593 | ) | ||||
| Stock-based compensation |
629 | 1,150 | 1,396 | 1,954 | ||||||||||||
| Amortization of acquisition-related intangible assets |
847 | 240 | 1,691 | 480 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
859 | 1,123 | 41 | 1,902 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 153 | $ | 613 | $ | 194 | $ | 743 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) PER SHARE: |
||||||||||||||||
| Basic |
$ | (0.12 | ) | $ | (0.11 | ) | $ | (0.16 | ) | $ | (0.21 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | (0.12 | ) | $ | (0.11 | ) | $ | (0.16 | ) | $ | (0.21 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) Per Share: |
||||||||||||||||
| Basic |
$ | 0.01 | $ | 0.04 | $ | 0.01 | $ | 0.04 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | 0.01 | $ | 0.03 | $ | 0.01 | $ | 0.04 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| TOTAL REVENUES |
$ | 77,199 | $ | 63,176 | $ | 152,280 | $ | 127,022 | ||||||||
| Pass-thru revenue |
(14,653 | ) | (10,443 | ) | (26,809 | ) | (20,927 | ) | ||||||||
| Cost of product revenue |
(10,742 | ) | (12,911 | ) | (23,644 | ) | (28,619 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| SERVICE FEE EQUIVALENT REVENUE |
$ | 51,804 | $ | 39,822 | $ | 101,827 | $ | 77,476 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
PFSweb, Inc. and Subsidiaries
Unaudited Consolidating Statements of Operations
For the Three Months Ended June 30, 2016
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| REVENUES: |
||||||||||||||||
| Service fee revenue |
$ | 47,638 | $ | 3,528 | $ | — | $ | 51,166 | ||||||||
| Service fee revenue – affiliate |
3,193 | 222 | (3,415 | ) | — | |||||||||||
| Product revenue, net |
— | 11,380 | — | 11,380 | ||||||||||||
| Pass-thru revenue |
14,653 | — | — | 14,653 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
65,484 | 15,130 | (3,415 | ) | 77,199 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COSTS OF REVENUES: |
||||||||||||||||
| Cost of service fee revenue |
33,689 | 3,474 | (2,782 | ) | 34,381 | |||||||||||
| Cost of product revenue |
16 | 10,726 | — | 10,742 | ||||||||||||
| Cost of pass-thru revenue |
14,653 | — | 14,653 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs of revenues |
48,358 | 14,200 | (2,782 | ) | 59,776 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
17,126 | 930 | (633 | ) | 17,423 | |||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
18,943 | 498 | (633 | ) | 18,808 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(1,817 | ) | 432 | — | (1,385 | ) | ||||||||||
| INTEREST EXPENSE (INCOME), NET |
526 | 83 | 609 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
(2,343 | ) | 349 | — | (1,994 | ) | ||||||||||
| INCOME TAX PROVISION (BENEFIT) |
72 | 116 | 188 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) |
$ | (2,415 | ) | $ | 233 | $ | — | $ | (2,182 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | (80 | ) | $ | 233 | $ | — | $ | 153 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 1,977 | $ | 438 | $ | — | $ | 2,415 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,465 | $ | 438 | $ | — | $ | 3,903 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to EBITDA and ADJUSTED EBITDA follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (2,415 | ) | $ | 233 | $ | — | $ | (2,182 | ) | ||||||
| Income tax expense (benefit) |
72 | 116 | — | 188 | ||||||||||||
| Interest expense (income), net |
526 | 83 | — | 609 | ||||||||||||
| Depreciation and amortization |
2,947 | 6 | — | 2,953 | ||||||||||||
| Amortization of acquisition-related intangible assets |
847 | — | — | 847 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 1,977 | $ | 438 | $ | — | $ | 2,415 | ||||||||
| Stock-based compensation |
629 | — | — | 629 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
859 | — | — | 859 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,465 | $ | 438 | $ | — | $ | 3,903 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to NON-GAAP NET INCOME (LOSS) follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (2,415 | ) | $ | 233 | $ | — | $ | (2,182 | ) | ||||||
| Stock-based compensation |
629 | — | — | 629 | ||||||||||||
| Amortization of acquisition-related intangible assets |
847 | — | — | 847 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
859 | — | — | 859 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | (80 | ) | $ | 233 | $ | — | $ | 153 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
Note: Business and Retail Connect includes our Supplies Distributors and PFSweb Retail Connect operations, which operate similar financial models on behalf of our client relationships.
PFSweb, Inc. and Subsidiaries
Unaudited Consolidating Statements of Operations
For the Three Months Ended June 30, 2015
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| REVENUES: |
||||||||||||||||
| Service fee revenue |
$ | 35,841 | $ | 3,234 | $ | — | $ | 39,075 | ||||||||
| Service fee revenue – affiliate |
3,150 | 169 | (3,319 | ) | — | |||||||||||
| Product revenue, net |
— | 13,658 | — | 13,658 | ||||||||||||
| Pass-thru revenue |
10,443 | — | — | 10,443 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
49,434 | 17,061 | (3,319 | ) | 63,176 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COSTS OF REVENUES: |
||||||||||||||||
| Cost of service fee revenue |
26,611 | 3,198 | (3,164 | ) | 26,645 | |||||||||||
| Cost of product revenue |
— | 12,911 | — | 12,911 | ||||||||||||
| Cost of pass-thru revenue |
10,443 | — | — | 10,443 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs of revenues |
37,054 | 16,109 | (3,164 | ) | 49,999 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
12,380 | 952 | (155 | ) | 13,177 | |||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
14,249 | 582 | (155 | ) | 14,676 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(1,869 | ) | 370 | — | (1,499 | ) | ||||||||||
| INTEREST EXPENSE (INCOME), NET |
121 | 102 | — | 223 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
(1,990 | ) | 268 | — | (1,722 | ) | ||||||||||
| INCOME TAX PROVISION (BENEFIT) |
86 | 92 | — | 178 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) |
$ | (2,076 | ) | $ | 176 | $ | — | $ | (1,900 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 437 | $ | 176 | $ | — | $ | 613 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 1,421 | $ | 389 | $ | — | $ | 1,810 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,694 | $ | 389 | $ | — | $ | 4,083 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to EBITDA and ADJUSTED EBITDA follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (2,076 | ) | $ | 176 | $ | — | $ | (1,900 | ) | ||||||
| Income tax expense (benefit) |
86 | 92 | — | 178 | ||||||||||||
| Interest expense, net |
121 | 102 | — | 223 | ||||||||||||
| Depreciation and amortization |
3,290 | 19 | — | 3,309 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 1,421 | $ | 389 | $ | — | $ | 1,810 | ||||||||
| Stock-based compensation |
1,150 | — | — | 1,150 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
1,123 | — | — | 1,123 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 3,694 | $ | 389 | $ | — | $ | 4,083 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to NON-GAAP NET INCOME (LOSS) follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (2,076 | ) | $ | 176 | $ | — | $ | (1,900 | ) | ||||||
| Stock-based compensation |
1,150 | — | — | 1,150 | ||||||||||||
| Amortization of intangible assets |
240 | — | — | 240 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
1,123 | — | — | 1,123 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 437 | $ | 176 | $ | — | $ | 613 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Note: Business and Retail Connect includes our Supplies Distributors and PFSweb Retail Connect operations, which operate similar financial models on behalf of our client relationships.
PFSweb, Inc. and Subsidiaries
Unaudited Consolidating Statements of Operations
For the Six Months Ended June 30, 2016
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| REVENUES: |
||||||||||||||||
| Service fee revenue |
$ | 92,854 | $ | 7,630 | $ | — | $ | 100,484 | ||||||||
| Service fee revenue – affiliate |
6,811 | 457 | (7,268 | ) | — | |||||||||||
| Product revenue, net |
— | 24,987 | — | 24,987 | ||||||||||||
| Pass-thru revenue |
26,809 | — | — | 26,809 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
126,474 | 33,074 | (7,268 | ) | 152,280 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COSTS OF REVENUES: |
||||||||||||||||
| Cost of service fee revenue |
65,156 | 7,460 | (5,961 | ) | 66,655 | |||||||||||
| Cost of product revenue |
16 | 23,628 | — | 23,644 | ||||||||||||
| Cost of pass-thru revenue |
26,809 | — | — | 26,809 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs of revenues |
91,981 | 31,088 | (5,961 | ) | 117,108 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
34,493 | 1,986 | (1,307 | ) | 35,172 | |||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
36,607 | 1,058 | (1,307 | ) | 36,358 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(2,114 | ) | 928 | — | (1,186 | ) | ||||||||||
| INTEREST EXPENSE (INCOME), NET |
921 | 173 | — | 1,094 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
(3,035 | ) | 755 | — | (2,280 | ) | ||||||||||
| INCOME TAX PROVISION (BENEFIT) |
398 | 256 | — | 654 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) |
$ | (3,433 | ) | $ | 499 | $ | — | $ | (2,934 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | (305 | ) | $ | 499 | $ | — | $ | 194 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 5,276 | $ | 941 | $ | — | $ | 6,217 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 6,713 | $ | 941 | $ | — | $ | 7,654 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to EBITDA and ADJUSTED EBITDA follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (3,433 | ) | $ | 499 | $ | — | $ | (2,934 | ) | ||||||
| Income tax expense (benefit) |
398 | 256 | — | 654 | ||||||||||||
| Interest expense, net |
921 | 173 | — | 1,094 | ||||||||||||
| Depreciation and amortization |
5,699 | 13 | — | 5,712 | ||||||||||||
| Amortization of acquisition-related intangible assets |
1,691 | — | — | 1,691 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 5,276 | $ | 941 | $ | — | $ | 6,217 | ||||||||
| Stock-based compensation |
1,396 | — | — | 1,396 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
41 | — | — | 41 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 6,713 | $ | 941 | $ | — | $ | 7,654 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to NON-GAAP NET INCOME (LOSS) follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (3,433 | ) | $ | 499 | $ | — | $ | (2,934 | ) | ||||||
| Stock-based compensation |
1,396 | — | — | 1,396 | ||||||||||||
| Amortization of acquisition-related intangible assets |
1,691 | — | — | 1,691 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
41 | — | — | 41 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | (305 | ) | $ | 499 | $ | — | $ | 194 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
Note: Business and Retail Connect includes our Supplies Distributors and PFSweb Retail Connect operations, which operate similar financial models on behalf of our client relationships.
PFSweb, Inc. and Subsidiaries
Unaudited Consolidating Statements of Operations
For the Six Months Ended June 30, 2015
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| REVENUES: |
||||||||||||||||
| Service fee revenue |
$ | 68,573 | $ | 7,210 | $ | — | $ | 75,783 | ||||||||
| Service fee revenue – affiliate |
6,643 | 373 | (7,016 | ) | — | |||||||||||
| Product revenue, net |
— | 30,312 | — | 30,312 | ||||||||||||
| Pass-thru revenue |
20,927 | — | — | 20,927 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
96,143 | 37,895 | (7,016 | ) | 127,022 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COSTS OF REVENUES: |
||||||||||||||||
| Cost of service fee revenue |
51,268 | 7,144 | (6,612 | ) | 51,800 | |||||||||||
| Cost of product revenue |
— | 28,619 | — | 28,619 | ||||||||||||
| Cost of pass-thru revenue |
20,927 | — | — | 20,927 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs of revenues |
72,195 | 35,763 | (6,612 | ) | 101,346 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
23,948 | 2,132 | (404 | ) | 25,676 | |||||||||||
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
27,479 | 1,215 | (404 | ) | 28,290 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from operations |
(3,531 | ) | 917 | — | (2,614 | ) | ||||||||||
| INTEREST EXPENSE (INCOME), NET |
327 | 214 | — | 541 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) before income taxes |
(3,858 | ) | 703 | — | (3,155 | ) | ||||||||||
| INCOME TAX PROVISION (BENEFIT) |
192 | 246 | — | 438 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET INCOME (LOSS) |
$ | (4,050 | ) | $ | 457 | $ | — | $ | (3,593 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 286 | $ | 457 | $ | — | $ | 743 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 2,990 | $ | 960 | $ | — | $ | 3,950 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 6,846 | $ | 960 | $ | — | $ | 7,806 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to EBITDA and ADJUSTED EBITDA follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (4,050 | ) | $ | 457 | $ | — | $ | (3,593 | ) | ||||||
| Income tax expense (benefit) |
192 | 246 | — | 438 | ||||||||||||
| Interest expense (income), net |
327 | 214 | — | 541 | ||||||||||||
| Depreciation and amortization |
6,521 | 43 | — | 6,564 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
$ | 2,990 | $ | 960 | $ | — | $ | 3,950 | ||||||||
| Stock-based compensation |
1,954 | — | — | 1,954 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
1,902 | — | — | 1,902 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| ADJUSTED EBITDA |
$ | 6,846 | $ | 960 | $ | — | $ | 7,806 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| A reconciliation of NET INCOME (LOSS) to NON-GAAP NET INCOME (LOSS) follows: |
||||||||||||||||
| NET INCOME (LOSS) |
$ | (4,050 | ) | $ | 457 | $ | — | $ | (3,593 | ) | ||||||
| Stock-based compensation |
1,954 | — | — | 1,954 | ||||||||||||
| Amortization of intangible assets |
480 | — | — | 480 | ||||||||||||
| Acquisition related, restructuring and other costs, net |
1,902 | — | — | 1,902 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NON-GAAP NET INCOME (LOSS) |
$ | 286 | $ | 457 | $ | — | $ | 743 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Note: Business and Retail Connect includes our Supplies Distributors and PFSweb Retail Connect operations, which operate similar financial models on behalf of our client relationships.
PFSweb, Inc. and Subsidiaries
Unaudited Condensed Consolidating Balance Sheets
as of June 30, 2016
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| ASSETS | ||||||||||||||||
| CURRENT ASSETS: |
||||||||||||||||
| Cash and cash equivalents |
$ | 6,621 | 10,071 | $ | — | $ | 16,692 | |||||||||
| Restricted cash |
— | 219 | — | 219 | ||||||||||||
| Accounts receivable, net |
46,457 | 14,988 | (1,027 | ) | 60,418 | |||||||||||
| Inventories, net |
— | 8,049 | — | 8,049 | ||||||||||||
| Other receivables |
825 | 4,101 | — | 4,926 | ||||||||||||
| Prepaid expenses and other current assets |
4,997 | 844 | — | 5,841 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total current assets |
58,900 | 38,272 | (1,027 | ) | 96,145 | |||||||||||
| PROPERTY AND EQUIPMENT, net |
26,879 | 15 | — | 26,894 | ||||||||||||
| RECEIVABLE/INVESTMENT IN AFFILIATES |
9,451 | — | (9,451 | ) | — | |||||||||||
| INTANGIBLE ASSETS, net |
9,316 | — | — | 9,316 | ||||||||||||
| GOODWILL |
45,601 | — | — | 45,601 | ||||||||||||
| OTHER ASSETS |
2,294 | — | — | 2,294 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets |
152,441 | 38,287 | (10,478 | ) | 180,250 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||
| CURRENT LIABILITIES: |
||||||||||||||||
| Current portion of long-term debt and capital lease obligations |
$ | 4,491 | — | $ | — | $ | 4,491 | |||||||||
| Trade accounts payable |
13,878 | 26,798 | (1,027 | ) | 39,649 | |||||||||||
| Deferred revenue |
6,377 | — | — | 6,377 | ||||||||||||
| Performance-based contingent payments |
867 | — | — | 867 | ||||||||||||
| Accrued expenses |
21,354 | 2,596 | — | 23,950 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total current liabilities |
46,967 | 29,394 | (1,027 | ) | 75,334 | |||||||||||
| LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less current portion |
50,539 | — | — | 50,539 | ||||||||||||
| PAYABLE TO AFFILIATES |
— | 22,045 | (22,045 | ) | — | |||||||||||
| DEFERRED REVENUE |
4,413 | — | — | 4,413 | ||||||||||||
| DEFERRED RENT |
4,918 | — | — | 4,918 | ||||||||||||
| OTHER LONG-TERM LIABILITIES |
543 | — | — | 543 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities |
107,380 | 51,439 | (23,072 | ) | 135,747 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COMMITMENTS AND CONTINGENCIES |
||||||||||||||||
| SHAREHOLDERS’ EQUITY: |
||||||||||||||||
| Common stock |
18 | 19 | (19 | ) | 18 | |||||||||||
| Capital contributions |
— | 1,000 | (1,000 | ) | — | |||||||||||
| Additional paid-in capital |
144,662 | 28,060 | (28,060 | ) | 144,662 | |||||||||||
| Retained earnings (accumulated deficit) |
(100,525 | ) | (43,438 | ) | 43,242 | (100,721 | ) | |||||||||
| Accumulated other comprehensive income |
1,031 | 1,207 | (1,569 | ) | 669 | |||||||||||
| Treasury stock |
(125 | ) | — | — | (125 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total shareholders’ equity |
45,061 | (13,152 | ) | 12,594 | 44,503 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities and shareholders’ equity |
$ | 152,441 | 38,287 | $ | (10,478 | ) | $ | 180,250 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (A) | The financial data above should be read in conjunction with the audited consolidated financial statements of PFSweb, Inc. included in its Form 10-K for the year ended December 31, 2015. |
PFSweb, Inc. and Subsidiaries
Unaudited Condensed Consolidating Balance Sheets
as of December 31, 2015
(In Thousands)
| PFSweb | Business & Retail Connect |
Eliminations | Consolidated | |||||||||||||
| ASSETS | ||||||||||||||||
| CURRENT ASSETS: |
||||||||||||||||
| Cash and cash equivalents |
$ | 7,962 | $ | 13,819 | $ | — | $ | 21,781 | ||||||||
| Restricted cash |
51 | 224 | — | 275 | ||||||||||||
| Accounts receivable, net |
51,231 | 20,348 | (879 | ) | 70,700 | |||||||||||
| Inventories, net |
— | 9,262 | — | 9,262 | ||||||||||||
| Other receivables |
2,621 | 6,083 | — | 8,704 | ||||||||||||
| Prepaid expenses and other current assets |
4,744 | 918 | — | 5,662 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total current assets |
66,609 | 50,654 | (879 | ) | 116,384 | |||||||||||
| PROPERTY AND EQUIPMENT, net |
24,065 | 28 | — | 24,093 | ||||||||||||
| RECEIVABLE/INVESTMENT IN AFFILIATES |
9,577 | — | (9,577 | ) | — | |||||||||||
| INTANGIBLE ASSETS, net |
8,810 | — | — | 8,810 | ||||||||||||
| GOODWILL |
39,829 | — | — | 39,829 | ||||||||||||
| OTHER ASSETS |
2,174 | — | — | 2,174 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets |
151,064 | 50,682 | (10,456 | ) | 191,290 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||
| CURRENT LIABILITIES: |
||||||||||||||||
| Current portion of long-term debt and capital lease obligations |
$ | 3,153 | $ | — | $ | — | $ | 3,153 | ||||||||
| Trade accounts payable |
15,329 | 36,710 | (869 | ) | 51,170 | |||||||||||
| Deferred revenue |
7,390 | — | — | 7,390 | ||||||||||||
| Performance-based contingent payments |
11,679 | — | — | 11,679 | ||||||||||||
| Accrued expenses |
26,015 | 4,558 | (10 | ) | 30,563 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total current liabilities |
63,566 | 41,268 | (879 | ) | 103,955 | |||||||||||
| LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less current portion |
32,238 | — | — | 32,238 | ||||||||||||
| PAYABLE TO AFFILIATES |
— | 22,056 | (22,056 | ) | — | |||||||||||
| DEFERRED REVENUE |
4,499 | — | — | 4,499 | ||||||||||||
| DEFERRED RENT |
4,362 | — | — | 4,362 | ||||||||||||
| OTHER LONG-TERM LIABILITIES |
2,478 | — | — | 2,478 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities |
107,143 | 63,324 | (22,935 | ) | 147,532 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| COMMITMENTS AND CONTINGENCIES |
||||||||||||||||
| SHAREHOLDERS’ EQUITY: |
||||||||||||||||
| Common stock |
18 | 19 | (19 | ) | 18 | |||||||||||
| Capital contributions |
— | 1,000 | (1,000 | ) | — | |||||||||||
| Additional paid-in capital |
141,948 | 28,060 | (28,060 | ) | 141,948 | |||||||||||
| Retained earnings (accumulated deficit) |
(97,616 | ) | (42,827 | ) | 42,656 | (97,787 | ) | |||||||||
| Accumulated other comprehensive income |
(304 | ) | 1,106 | (1,098 | ) | (296 | ) | |||||||||
| Treasury stock |
(125 | ) | — | — | (125 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total shareholders’ equity |
43,921 | (12,642 | ) | 12,479 | 43,758 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities and shareholders’ equity |
$ | 151,064 | $ | 50,682 | $ | (10,456 | ) | $ | 191,290 | |||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (A) | The financial data above should be read in conjunction with the audited consolidated financial statements of PFSweb, Inc. included in its Form 10-K for the year ended December 31, 2015. |