Comments
yourfanat wrote: I am using another tool for Oracle developers - dbForge Studio for Oracle. This IDE has lots of usefull features, among them: oracle designer, code competion and formatter, query builder, debugger, profiler, erxport/import, reports and many others. The latest version supports Oracle 12C. More information here.
Cloud Expo on Google News
SYS-CON.TV
Cloud Expo & Virtualization 2009 East
PLATINUM SPONSORS:
IBM
Smarter Business Solutions Through Dynamic Infrastructure
IBM
Smarter Insights: How the CIO Becomes a Hero Again
Microsoft
Windows Azure
GOLD SPONSORS:
Appsense
Why VDI?
CA
Maximizing the Business Value of Virtualization in Enterprise and Cloud Computing Environments
ExactTarget
Messaging in the Cloud - Email, SMS and Voice
Freedom OSS
Stairway to the Cloud
Sun
Sun's Incubation Platform: Helping Startups Serve the Enterprise
POWER PANELS:
Cloud Computing & Enterprise IT: Cost & Operational Benefits
How and Why is a Flexible IT Infrastructure the Key To the Future?
Click For 2008 West
Event Webcasts
Local Corporation Reports Fourth Quarter and Fiscal 2012 Financial Results

Local Corporation (NASDAQ: LOCM), a leading online local media company, today reported its financial results for the fourth quarter and fiscal 2012.

“We are pleased to reiterate our prior guidance for 2013 revenue growth of about 12 percent above our fourth quarter 2012 exit run rate and anticipate first quarter 2013 revenues will exceed fourth quarter 2012 revenues. We expect to swing to Adjusted Net Income in the first quarter of 2013, followed by a return to positive cash flow from operations in the second quarter and steady cash flow growth through the remainder of the year projecting at least $5.0 million in Adjusted Net Income for 2013,**” said Heath Clarke, Local Corporation chairman and CEO. “We achieved record organic traffic levels during the fourth quarter, a strategic goal of the company. We believe there are many opportunities for growth and margin expansion and remain confident that we are well positioned with a powerful platform, great intellectual property and a team that has proven experience in navigating this rapidly changing, high-growth sector.”

Full Year 2012 Results Highlights:

Revenue – Record revenue of $97.8 million for the year ended Dec. 31, 2012, was a 25 percent increase over $78.3 million in 2011.

• GAAP Net Income (Loss) – GAAP Net Loss was $24.2 million, or ($1.10) per diluted share, for the year ended Dec. 31, 2012. This compares to a GAAP Net Loss of $14.6 million, or ($0.68) per diluted share, for the year ended Dec. 31, 2011.

Adjusted Net Income (Loss) – Adjusted Net Loss was $553,000, or ($0.03) per diluted share, for the year ended Dec. 31, 2012. This compares to an Adjusted Net Loss of $1.7 million, or ($0.08) per diluted share, for the year ended Dec. 31, 2011.

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; net income (loss) from discontinued operations; gain on sale of Rovion; impairment charges; LEC receivables reserve; and severance charges.

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 reconciliation between GAAP and non-GAAP measures, where appropriate, is included in the financial tables attached to this release.

Fourth Quarter Results Highlights:

“We had previously reported fourth quarter revenue below initial forecasts, due to revenue per click declines from our main ad partner coupled with fourth quarter ad policy changes. We have been adapting to these policy changes and based on our continued results, we are reiterating our prior guidance for 2013,” added Ken Cragun, Local Corporation chief financial officer.

     

SUMMARY RESULTS

(in thousands, except per share amounts)

 
Q4 2012   Q3 2012   Q4 2011

Consumer Properties:

Owned & Operated

$ 12,450 $ 18,340 $ 17,536
Network 7,636 4,961 5,065
Business Solutions   812     1,470     2,697  
Revenue $ 20,898   $ 24,771   $ 25,298  
 
Adjusted Net Income (Loss)* $ (924 ) $ 36 $ 768
Less interest and other income (expense), net (100 ) (131 ) (101 )
Less (provision) benefit for income taxes 9 (22 ) (71 )
Less non-cash depreciation, amortization and

stock compensation

(2,295 ) (3,466 ) (3,432 )
Plus gain on revaluation of warrants 30 65 150
Less net loss from discontinued operations (201 ) (140 ) (557 )
Less LEC reserve (1,407 ) - -
Plus gain on sale of Rovion 1,458 - -
Less Spreebird impairment charge (4,100 ) - -
Less severance charges   (361 )   (144 )   (563 )
GAAP net loss $ (7,891 ) $ (3,802 ) $ (3,806 )
 
Diluted Adjusted Net Income (Loss) per share * $ (0.04 ) $ 0.00 $ 0.03
Diluted GAAP net loss per share $ (0.36 ) $ (0.17 ) $ (0.17 )

 

Diluted weighted average shares used for Adjusted Net Income (Loss) per share 22,131 22,245 22,179
Diluted weighted average shares used for GAAP net loss per share 22,131 22,092 22,076
 
Cash $ 3,696 $ 3,706 $ 10,394
 

Prior period balances have been reclassified to conform to current period reporting

 

* See detailed reconciliation of GAAP to non-GAAP measures in the financial tables attached to this release.

 

Revenue – Fourth quarter 2012 revenue of $20.9 million represents a decrease of 16 percent over third quarter 2012 revenue of $24.8 million and a 17 percent decrease over fourth quarter 2011 revenues of $25.3 million.

• GAAP Net Income (Loss) – Fourth quarter 2012 GAAP Net Loss was $7.9 million, or ($0.36) per diluted share, compared to a third quarter 2012 GAAP Net Loss of $3.8 million, or ($0.17) per diluted share. The fourth quarter GAAP net loss included an impairment charge of $4.1 million, as well as a reserve of $1.4 million for the long-term LEC receivable. Also included in the fourth quarter GAAP net loss is a gain on the sale of Rovion’s assets of $1.5 million.

Adjusted Net Income (Loss) – Fourth quarter 2012 Adjusted Net Loss was $924,000, or ($0.04) per diluted share, as compared to third quarter 2012 Adjusted Net Income of $36,000, or $0.00 per diluted share.

• Cash – The company’s cash balance was $3.7 million as of Dec. 31, 2012, unchanged from the Sept. 30, 2012, cash balance. During the fourth quarter 2012, the company had negative cash flow from operations offset by cash proceeds from the sale of Rovion’s assets and an additional draw on the line of credit.

• Debt – On Dec. 31, 2012, the company had borrowings of $10.0 million outstanding under its Square One Bank line of credit.

Fourth Quarter 2012 Operating Highlights:

Record Organic and Mobile Traffic – Overall traffic on the site and network was 100 million monthly unique visitors (MUVs) in the fourth quarter 2012, slightly down from third quarter 2012 traffic and up 7 percent from the year ago period. Organic traffic on the site and network was a record 45 million MUVs in the fourth quarter 2012, up 15 percent from the third quarter 2012 and up 51 percent from the year ago period. Organic traffic is defined as all non-SEM sourced traffic. Overall mobile traffic was 25 million MUVs in the fourth quarter 2012, slightly up from the third quarter 2012 and up 220 percent from a year ago period.

Spreebird Impairment Charge – The fourth quarter impairment charge of $4.1 million for Spreebird is the result of a further decline in the market value of peer companies coupled with lower projections for this business line, due to the company’s decision to exit its direct sales efforts of its Launch by Local product of which Spreebird was a planned component. The current impairment charge recorded is management’s best estimate at this time and the final Spreebird impairment charge will be disclosed in the company’s 2012 Annual Report on Form 10-K.

Local Exchange Carrier (“LEC”) reserve – During the fourth quarter, the company recorded an additional $1.4 million reserve relating to its long-term LEC receivable. An additional reserve was recorded, due to the cessation of billing by the LEC’s and the longer-term nature of the receivable.

Consumer Properties:

Owned & Operated (O&O):

Revenue – Fourth quarter 2012 total revenue related to the O&O business unit was $12.5 million, down 29 percent from fourth quarter 2011 O&O revenue of $17.5 million and down 32 percent from third quarter 2012 O&O revenue of $18.3 million. This decline was primarily due to ad policy changes and reduced revenues per click from a major partner.

Monetization of Traffic – Revenue per thousand visitors (RKV) for fourth quarter 2012 was $230, down 17 percent from third quarter 2012 RKV of $276 and down 31 percent from fourth quarter 2011 RKV of $332.

Network:

Revenue – Fourth quarter 2012 total revenue related to the Network business unit was $7.6 million, up 52 percent from the $5.1 million Network revenue recorded in the fourth quarter 2011 and $5.0 million recorded in the third quarter 2012.

Network Sites – The Network business unit ended the fourth quarter 2012 with over 1,200 regional media sites.

Business Solutions:

Revenue – Fourth quarter 2012 revenue was $812,000, down 70 percent from fourth quarter 2011 revenue of $2.7 million and down 46 percent from third quarter 2012 revenue of $1.5 million. The reduction was primarily due to the previously disclosed phasing out of legacy subscription customers.

Digital Media Enrollments – The company ended the fourth quarter 2012 with approximately 950 Launch by Local subscribers. The company also has over 10,000 additional subscribers via its self-service, network and channel partners.

Recent News Highlights:

2012 Technology Fast 500™ – The company was a Deloitte Technology Fast 500™ company for the third consecutive year, in the technology, media, telecommunications, life sciences and clean technology companies category in North America.

Pay-Per-Call patent granted – On Nov. 6, 2012, the company was granted a patent which covers a pay-per-call Enhanced Directory Assistance (EDA) method or system. The patent describes an EDA method and/or system whereby pay-per-call advertiser listings are provided to consumers in response to directory assistance inquiries. The company believes this patent may cover an instrumental system and method for monetizing specific types of local searches by consumers on mobile devices. The company continues to develop its patent prosecution and monetization strategy.

Launch of vertical sites – During the fourth quarter, the company launched the first in a series of industry-specific, content driven websites designed to further extend its reach and engagement with local consumers and businesses.

Web domain name patent – On Dec. 12, 2012, the company was granted a patent which covers a method and system for the bulk acquisition and development of multiple web domain names.

Launch of U.K. version of flagship search site – In January 2013, the company launched the U.K. version of its flagship search site. The new U.K. site allows consumers to find local businesses, products and services in the United Kingdom.

Appointment of new board member – In January 2013, the company announced the appointment of Frederick G. Thiel to its board of directors. Thiel brings over 25 years of senior level strategic management experience in the software, media, Internet and technology industries.

Record fourth quarter organic and mobile traffic - The company reached record organic traffic of 45 million MUVs and record mobile traffic of 25 million MUVs during the fourth quarter.

Company renews and extends $12 million credit facility - The company renewed its $12 million credit facility with Square 1 Bank under substantially similar terms. The maturity date of the facility was extended to Feb. 3, 2015.

Fiscal 2013 Financial Guidance:

Revenue - The company expects 2013 revenue of between $93 million and $95 million, which at the mid-point, is an increase of 12 percent, over the fourth quarter 2012 exit run rate.

Adjusted Net Income – Adjusted Net Income for 2013 is expected to be at least $5 million, which would result in approximately $1 million in debt-free cash flow. The company defines debt-free cash flow as cash provided by operating activities, less capital expenditures.

Projected 2013 Adjusted Net Income Factors:

  • Interest Expense of $400,000
  • Income Tax Provision of $200,000
  • Depreciation Expense of $4.5 million
  • Amortization Expense of $1.3 million
  • Stock Compensation Expense of $3.8 million
  • Severance Charges of $500,000
  • Warrant Revaluation Expense and Other items are undeterminable, but may be significant non-cash gains or losses**

** The valuation of the warrant liability is based in large part on the underlying price and volatility of our common stock during the period. Since we cannot predict this, we cannot project the non-cash gain or loss in connection with these warrants, and therefore, cannot reasonably project our GAAP net income (loss). We, therefore, cannot provide GAAP guidance, but we do report GAAP results.

As previously announced, the company will no longer provide quarterly guidance.

Conference Call Information:

Chairman and CEO Heath Clarke and CFO Ken Cragun will host a conference call today at 5 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 # 94830233. 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 # 94830233. 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.

About Local Corporation

Local Corporation (NASDAQ:LOCM) is a leading online local media company that connects brick-and-mortar businesses with over a million online and mobile consumers each day using a variety of innovative digital marketing products. To advertise, or for more information, visit: http://www.localcorporation.com.

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,' ‘project,’ ‘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 purchase advertising from third parties to drive users to our sites, including at a profit, 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 adapt to policy changes promulgated by our advertising partners and traffic acquisition partners, 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 and our Krillion 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, the possibility of impairment of assets associated with the businesses we have acquired, 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; net income (loss) from discontinued operations; gain on sale of Rovion; impairment charges; LEC receivables reserve; and severance charges. 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, LEC receivables reserve, warrant revaluation charges and severance charges 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 (loss) or earnings (loss) per share.

       
 

LOCAL CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value)

(Unaudited)

 
December 31, December 31,
  2012     2011  
ASSETS
Current assets:
Cash $ 3,696 $ 10,394
Restricted cash 42 10
Accounts receivable, net of allowances of $250 and $550, respectively 10,618 11,678
Note receivable 319 392
Prepaid expenses and other current assets 648 732
Assets held for sale   -     2,187  
Total current assets 15,323 25,393
 
Property and equipment, net 6,769 8,018
Goodwill 21,850 31,370
Intangible assets, net 3,932 8,833
Long term note receivable - 350
Long term receivable, net 1,585 1,778
Escrow receivable 390 -
Deposits   58     69  
Total assets $ 49,907   $ 75,811  
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 8,367 $ 12,193
Accrued compensation 829 2,152
Deferred rent 452 551
Warrant liability 5 207
Other accrued liabilities 1,315 2,422
Revolving line of credit 10,000 8,000
Deferred revenue 203 281
Liabilities held for sale   -     32  
Total current liabilities   21,171     25,838  
Deferred income taxes   302     265  
Total liabilities   21,473     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; 22,172 and 22,082 issued and outstanding, respectively - -
Additional paid-in capital 122,036 119,068
Accumulated deficit   (93,602 )   (69,360 )
Stockholders’ equity   28,434     49,708  
Total liabilities and stockholders’ equity $ 49,907   $ 75,811  
 
 
LOCAL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(Unaudited)

       

Three Months Ended
December 31,

Year Ended
December 31,

  2012       2011     2012       2011  
Revenue $ 20,898   $ 25,298   $ 97,773   $ 78,259  
Costs and expenses:
Cost of revenues 15,859 14,984 71,657 49,258
Sales and marketing 4,075 6,573 18,905 20,441
General and administrative 4,059 3,275 11,765 12,156
Research and development 1,398 2,142 5,082 6,538
Amortization of intangibles 494 1,551 4,102 5,136
Impairment of goodwill and intangible assets   4,100     -     10,551     -  
 
Total operating expenses   29,985     28,525     122,062     93,529  
 
Operating loss (9,087 ) (3,227 ) (24,289 ) (15,270 )
 
Interest and other income (expense), net (100 ) (101 ) (425 ) (413 )
Change in fair value of warrant liability   30     150     202     2,633  
 
Loss from continuing operations before income taxes (9,157 ) (3,178 ) (24,512 ) (13,050 )
 
(Benefit) Provision for income taxes   (9 )   71     111     178  
 
Net loss from continuing operations $ (9,148 ) $ (3,249 ) $ (24,623 ) $ (13,228 )
Income (loss) from discontinued operations (net of taxes)   1,257     (557 )   381     (1,331 )
Net loss   (7,891 )   (3,806 )   (24,242 )   (14,559 )
 
Per share data:
Basic net loss per share from continuing operations $ (0.41 ) $ (0.15 ) $ (1.11 ) $ (0.62 )
Basic net income (loss) per share from discontinued operations $ 0.06   $ (0.03 ) $ 0.02   $ (0.06 )
Basic net loss per share $ (0.36 ) $ (0.17 ) $ (1.10 ) $ (0.68 )
 
Diluted net loss per share from continuing operations $ (0.41 ) $ (0.15 ) $ (1.11 ) $ (0.62 )
Diluted net income (loss) per share from discontinued operations $ 0.06   $ (0.03 ) $ 0.02   $ (0.06 )
Diluted net loss per share $ (0.36 ) $ (0.17 ) $ (1.10 ) $ (0.68 )
 
 
Basic weighted average shares outstanding 22,131 22,076 22,098 21,384
Diluted weighted average shares outstanding 22,131 22,076 22,098 21,384
 
 
LOCAL CORPORATION
Supplemental Consolidated Statements of Operations Information
Stock-based Compensation Expense*

(in thousands, except per share data)

(Unaudited)

       

Three Months Ended
December 31,

Year Ended
December 31,

  2012     2011   2012     2011
Cost of revenues $ 22 $ 12 $ 83 $ 177
Sales and marketing 226 296 1,071 1,250
General and administrative 389 422 1,377 1,849
Research and development   64   74   227   387
Total stock-based compensation expense $ 701 $ 804 $ 2,758 $ 3,663
Net stock compensation expense per share
Basic $ 0.03 $ 0.04 $ 0.12 $ 0.17
Diluted $ 0.03 $ 0.04 $ 0.12 $ 0.17
 

*- Excludes impact of discontinued operations.

 
 
LOCAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

         
Year Ended December 31,
  2012       2011  
Cash flows from operating activities:
Net loss $ (24,242 ) $ (14,559 )
Adjustments to reconcile net loss to cash used in operating activities:
Depreciation and amortization 8,173 8,736
Provision for doubtful accounts 1,507 125
Stock-based compensation expense 2,895 3,824
Revaluation of warrants (202 ) (2,633 )
Deferred income taxes 114 126
Impairment of goodwill and intangible assets 10,551 -
Gain on sale of assets (1,458 ) -
Changes in operating assets and liabilities:
Accounts receivable (447 ) (1,263 )
Note receivable 423 258
Long term receivable 193 (146 )
Prepaid expenses and other 86 714
Other non-current assets 9 (12 )
Accounts payable and accrued liabilities (6,392 ) 4,548
Deferred revenue   (101 )   (466 )
Net cash used in operating activities   (8,891 )   (748 )
 
Cash flows from investing activities:
Capital expenditures (3,358 ) (4,361 )
Increase in restricted cash (32 ) -
Increase in notes receivable - (1,085 )
Decrease in notes receivable - 1,085
Acquisition, net of cash acquired - (15,969 )
Purchases of intangible assets - (822 )
Proceeds from the sale of assets   3,510     -  
Net cash provided by (used in) investing activities   120     (21,152 )
 
Cash flows from financing activities:
Proceeds from exercise of options 80 291
Proceeds from issuance of common stock - 18,227
Payment of revolving credit facility (3,374 ) (7,000 )
Proceeds from revolving credit facility 5,374 8,000
Payment of financing related costs   (7 )   (303 )
Net cash provided by financing activities   2,073     19,215  
Net decrease in cash and cash equivalents (6,698 ) (2,685 )
Cash and cash equivalents, beginning of period   10,394     13,079  
Cash and cash equivalents, end of period $ 3,696   $ 10,394  
 
Supplemental Cash Flow Information:
Interest paid $ 425   $ 229  
Income taxes paid $ 12   $ 11  
 
 
LOCAL CORPORATION
RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS)

(in thousands, except per share amounts)

(Unaudited)

       
Three Months Ended December 31,

Three Months
Ended
September 30,

  2012       2011     2012  
GAAP net loss $ (7,891 ) $ (3,806 ) $ (3,802 )
Plus interest and other income (expense), net 100 101 131
Plus provision for income taxes (9 ) 71 22
Plus amortization of intangibles 494 1,551 1,865
Plus depreciation 1,100 1,077 935
Plus stock-based compensation 701 804 666
Less revaluation of warrants (30 ) (150 ) (65 )
Plus net loss from discontinued operations 201 557 140
Plus LEC reserve 1,407 - -
Less gain on sale of Rovion (1,458 ) - -
Plus asset impairment charge 4,100 - -
Plus severance charges   361     563     144  
 
Adjusted Net Income (Loss) $ (924 ) $ 768   $ 36  
 
Diluted Adjusted Net Income (Loss) per share $ (0.04 ) $ 0.03   $ 0.00  
 
Diluted weighted average shares outstanding 22,131 22,179 22,245
 

Prior period balances have been reclassified to conform to current period reporting

 

Year ended
December 31,
2012

Year ended
December 31,
2011

Net loss $ (24,242 ) $ (14,559 )
Plus interest and other income (expense), net 425 413
Plus provision for income taxes 111 178
Plus amortization of intangibles 4,102 5,136
Plus depreciation 3,803 3,278
Plus stock-based compensation 2,758 3,663
Less revaluation of warrants (202 ) (2,633 )
Plus net loss from discontinued operations 1,077 1,331
Plus asset Impairment charge 10,551 -
Plus LEC reserve 1,407 -
Less gain on sale of Rovion (1,458 ) -
Plus severance charges   1,115     1,461  
 
Adjusted Net Loss $ (553 ) $ (1,732 )
 
Diluted Adjusted Net Loss per share $ (0.03 ) $ (0.08 )
 
Diluted weighted average shares 22,098 21,384

About Business Wire
Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

Latest Cloud Developer Stories
Where historically app development would require developers to manage device functionality, application environment and application logic, today new platforms are emerging that are IoT focused and arm developers with cloud based connectivity and communications, development, monit...
Cisco on Wedesday announced its intent to acquire privately held Metacloud. Based in Pasadena, Calif., Metacloud deploys and operates private clouds for global organizations with a unique OpenStack-as-a-Service model that delivers and remotely operates production-ready private cl...
The Internet of Things (IoT) is rapidly in the process of breaking from its heretofore relatively obscure enterprise applications (such as plant floor control and supply chain management) and going mainstream into the consumer space. More and more creative folks are interconnecti...
The cloud provides an easy onramp to building and deploying Big Data solutions. Transitioning from initial deployment to large-scale, highly performant operations may not be as easy. In his session at 15th Cloud Expo, Harold Hannon, Sr. Software Architect at SoftLayer, will discu...
The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to wait for long development cycles that produce software that...
Subscribe to the World's Most Powerful Newsletters
Subscribe to Our Rss Feeds & Get Your SYS-CON News Live!
Click to Add our RSS Feeds to the Service of Your Choice:
Google Reader or Homepage Add to My Yahoo! Subscribe with Bloglines Subscribe in NewsGator Online
myFeedster Add to My AOL Subscribe in Rojo Add 'Hugg' to Newsburst from CNET News.com Kinja Digest View Additional SYS-CON Feeds
Publish Your Article! Please send it to editorial(at)sys-con.com!

Advertise on this site! Contact advertising(at)sys-con.com! 201 802-3021



SYS-CON Featured Whitepapers
ADS BY GOOGLE

Breaking Cloud Computing News

AURORA, ON, Sept. 17, 2014 /PRNewswire/ - Magna International Inc. (TSX: MG, NYSE: MGA) t...