These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
54-1955550
|
|
(State or other jurisdiction of
incorporation or organization) |
|
(I.R.S. Employer
Identification Number) |
|
Large accelerated filer
|
|
þ
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
||||
|
|
|
|
|
|
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
67,266
|
|
|
$
|
37,859
|
|
|
Restricted cash
|
7,564
|
|
|
7,266
|
|
||
|
Accounts receivable, net of allowances of $1,779 and $1,991, respectively ($1,487 and $2,899 of accounts receivable attributable to related parties)
|
70,902
|
|
|
82,029
|
|
||
|
Prepaid expenses and other current assets
|
15,581
|
|
|
15,168
|
|
||
|
Insurance recoverable on litigation settlements
|
37,232
|
|
|
37,232
|
|
||
|
Total current assets
|
198,545
|
|
|
179,554
|
|
||
|
Property and equipment, net
|
26,894
|
|
|
28,893
|
|
||
|
Other non-current assets
|
8,106
|
|
|
7,259
|
|
||
|
Deferred tax assets
|
4,252
|
|
|
4,532
|
|
||
|
Intangible assets, net
|
151,275
|
|
|
159,777
|
|
||
|
Goodwill
|
643,006
|
|
|
642,424
|
|
||
|
Total assets
|
$
|
1,032,078
|
|
|
$
|
1,022,439
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable ($227 and $2,715 attributable to related parties)
|
$
|
26,223
|
|
|
$
|
27,889
|
|
|
Accrued expenses ($1,442 and $5,857 attributable to related parties)
|
68,966
|
|
|
86,031
|
|
||
|
Accrued litigation settlements
|
27,447
|
|
|
27,718
|
|
||
|
Other current liabilities
|
9,428
|
|
|
10,485
|
|
||
|
Deferred revenue ($2,386 and $2,755 attributable to related parties)
|
96,388
|
|
|
98,367
|
|
||
|
Financing derivatives, current
|
4,100
|
|
|
—
|
|
||
|
Total current liabilities
|
232,552
|
|
|
250,490
|
|
||
|
Financing derivatives
|
11,020
|
|
|
—
|
|
||
|
Senior secured convertible notes
|
126,246
|
|
|
—
|
|
||
|
Deferred tax liabilities
|
4,259
|
|
|
3,641
|
|
||
|
Accrued litigation settlements
|
90,800
|
|
|
90,800
|
|
||
|
Other non-current liabilities
|
18,458
|
|
|
21,016
|
|
||
|
Total liabilities
|
483,335
|
|
|
365,947
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.001 par value per share; 5,000,000 shares authorized at March 31, 2018 and December 31, 2017; no shares issued or outstanding as of March 31, 2018 and December 31, 2017
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value per share; 100,000,000 shares authorized as of March 31, 2018 and December 31, 2017; 60,382,466 shares issued and 55,017,670 shares outstanding as of March 31, 2018 and 60,053,843 shares issued and 57,289,047 shares outstanding as of December 31, 2017, respectively
|
60
|
|
|
60
|
|
||
|
Additional paid-in capital
|
1,414,109
|
|
|
1,407,717
|
|
||
|
Accumulated other comprehensive loss
|
(4,609
|
)
|
|
(6,224
|
)
|
||
|
Accumulated deficit
|
(661,277
|
)
|
|
(609,091
|
)
|
||
|
Treasury stock, at cost, 5,364,796 and 2,764,796 shares as of March 31, 2018 and December 31, 2017, respectively
|
(199,540
|
)
|
|
(135,970
|
)
|
||
|
Total stockholders’ equity
|
548,743
|
|
|
656,492
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
1,032,078
|
|
|
$
|
1,022,439
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Revenues
(1)
|
|
$
|
105,919
|
|
|
$
|
100,861
|
|
|
|
|
|
|
|
||||
|
Cost of revenues
(1) (2) (3)
|
|
47,254
|
|
|
47,313
|
|
||
|
Selling and marketing
(1) (2) (3)
|
|
25,905
|
|
|
29,733
|
|
||
|
Research and development
(1) (2) (3)
|
|
18,716
|
|
|
21,020
|
|
||
|
General and administrative
(1) (2) (3)
|
|
18,661
|
|
|
17,785
|
|
||
|
Investigation and audit related
(1)
|
|
31,867
|
|
|
17,678
|
|
||
|
Amortization of intangible assets
|
|
8,544
|
|
|
8,735
|
|
||
|
Settlement of litigation, net
|
|
—
|
|
|
1,533
|
|
||
|
Restructuring
|
|
1,257
|
|
|
—
|
|
||
|
Total expenses from operations
|
|
152,204
|
|
|
143,797
|
|
||
|
Loss from operations
|
|
(46,285
|
)
|
|
(42,936
|
)
|
||
|
Interest expense, net
(1)
|
|
(2,905
|
)
|
|
(154
|
)
|
||
|
Other income, net
|
|
77
|
|
|
3,184
|
|
||
|
Loss from foreign currency transactions
|
|
(922
|
)
|
|
(20
|
)
|
||
|
Loss before income taxes
|
|
(50,035
|
)
|
|
(39,926
|
)
|
||
|
Income tax provision
|
|
(1,415
|
)
|
|
(866
|
)
|
||
|
Net loss
|
|
$
|
(51,450
|
)
|
|
$
|
(40,792
|
)
|
|
Net loss per common share:
|
|
|
|
|
||||
|
Basic
|
|
$
|
(0.93
|
)
|
|
$
|
(0.71
|
)
|
|
Diluted
|
|
(0.93
|
)
|
|
(0.71
|
)
|
||
|
Weighted-average number of shares used in per share calculation - Common Stock:
|
|
|
|
|
||||
|
Basic
|
|
55,227,046
|
|
|
57,274,851
|
|
||
|
Diluted
|
|
55,227,046
|
|
|
57,274,851
|
|
||
|
Comprehensive loss:
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(51,450
|
)
|
|
$
|
(40,792
|
)
|
|
Other comprehensive income:
|
|
|
|
|
||||
|
Foreign currency cumulative translation adjustment
|
|
1,615
|
|
|
603
|
|
||
|
Total comprehensive loss
|
|
$
|
(49,835
|
)
|
|
$
|
(40,189
|
)
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
(1)
Transactions with related parties are included in the line items above (refer to
Footnote 8
, Related Party Transactions, of the Notes to Condensed Consolidated Financial Statements for additional information).
|
||||||||
|
(2)
Amortization of stock-based compensation expense is included in the line items above as follows:
|
||||||||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Cost of revenues
|
|
$
|
213
|
|
|
$
|
629
|
|
|
Selling and marketing
|
|
575
|
|
|
1,446
|
|
||
|
Research and development
|
|
344
|
|
|
821
|
|
||
|
General and administrative
|
|
749
|
|
|
924
|
|
||
|
|
|
$
|
1,881
|
|
|
$
|
3,820
|
|
|
|
|
|
|
|
||||
|
(3)
Excludes amortization of intangible assets, which is presented separately in the Condensed Consolidated Statements of Operations and Comprehensive Loss.
|
||||||||
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Accumulated
Deficit
|
|
Treasury stock, at cost
|
|
Total
Stockholders’
Equity
|
|||||||||||||||
|
Shares
|
|
Amount
|
|
|||||||||||||||||||||||
|
Balance as of December 31, 2017
|
57,289,047
|
|
|
$
|
60
|
|
|
$
|
1,407,717
|
|
|
$
|
(6,224
|
)
|
|
$
|
(609,091
|
)
|
|
$
|
(135,970
|
)
|
|
$
|
656,492
|
|
|
Adoption of ASC 606
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(736
|
)
|
|
—
|
|
|
(736
|
)
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51,450
|
)
|
|
—
|
|
|
(51,450
|
)
|
||||||
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
1,615
|
|
|
—
|
|
|
—
|
|
|
1,615
|
|
||||||
|
Subscription receivable
|
—
|
|
|
—
|
|
|
3,065
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,065
|
|
||||||
|
Common Stock warrants issuable
|
—
|
|
|
—
|
|
|
5,545
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,545
|
|
||||||
|
Repurchase of Common Stock in exchange for senior secured convertible notes
|
(2,600,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63,570
|
)
|
|
(63,570
|
)
|
||||||
|
Restricted stock units vested
|
487,027
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Common Stock received for tax withholding
|
(158,404
|
)
|
|
—
|
|
|
(4,099
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,099
|
)
|
||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
1,881
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,881
|
|
||||||
|
Balance as of March 31, 2018
|
55,017,670
|
|
|
$
|
60
|
|
|
$
|
1,414,109
|
|
|
$
|
(4,609
|
)
|
|
$
|
(661,277
|
)
|
|
$
|
(199,540
|
)
|
|
$
|
548,743
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities
|
|
|
|
||||
|
Net loss
|
$
|
(51,450
|
)
|
|
$
|
(40,792
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
||||
|
Depreciation
|
4,563
|
|
|
6,129
|
|
||
|
Amortization of intangible assets
|
8,544
|
|
|
8,735
|
|
||
|
Stock-based compensation
|
1,881
|
|
|
3,820
|
|
||
|
Deferred tax benefit
|
906
|
|
|
879
|
|
||
|
Change in fair value of financing derivatives
|
2,180
|
|
|
—
|
|
||
|
Change in fair value of equity securities
|
449
|
|
|
—
|
|
||
|
Accretion of debt discount
|
752
|
|
|
—
|
|
||
|
Amortization of deferred financing costs
|
207
|
|
|
—
|
|
||
|
Other
|
(69
|
)
|
|
806
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
11,095
|
|
|
8,271
|
|
||
|
Prepaid expenses and other assets
|
(597
|
)
|
|
(14,932
|
)
|
||
|
Accounts payable, accrued expenses, and other liabilities
|
(19,761
|
)
|
|
19,807
|
|
||
|
Deferred revenue
|
(3,498
|
)
|
|
5,325
|
|
||
|
Net cash used in operating activities
|
(44,798
|
)
|
|
(1,952
|
)
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
||||
|
Purchase of property and equipment
|
(2,657
|
)
|
|
(2,999
|
)
|
||
|
Net cash used in investing activities
|
(2,657
|
)
|
|
(2,999
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
||||
|
Proceeds from borrowings on senior secured convertible notes
|
85,000
|
|
|
—
|
|
||
|
Debt issuance costs
|
(4,315
|
)
|
|
—
|
|
||
|
Financing proceeds received on subscription receivable (related party)
|
3,065
|
|
|
1,259
|
|
||
|
Repurchase of Common Stock (withholding taxes)
|
(4,099
|
)
|
|
(1,262
|
)
|
||
|
Principal payments on capital lease and software license arrangements
|
(2,859
|
)
|
|
(4,499
|
)
|
||
|
Net cash provided by (used in) financing activities
|
76,792
|
|
|
(4,502
|
)
|
||
|
Effect of exchange rate changes on cash
|
368
|
|
|
(1,721
|
)
|
||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
29,705
|
|
|
(11,174
|
)
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
45,125
|
|
|
88,341
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
74,830
|
|
|
$
|
77,167
|
|
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash and cash equivalents
|
$
|
67,266
|
|
|
$
|
72,635
|
|
|
Restricted cash
|
7,564
|
|
|
4,532
|
|
||
|
Total cash, cash equivalents and restricted cash
|
$
|
74,830
|
|
|
$
|
77,167
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Supplemental cash flow disclosures:
|
|
|
|
||||
|
Interest paid
|
$
|
265
|
|
|
$
|
482
|
|
|
Income taxes paid
|
37
|
|
|
406
|
|
||
|
|
|
|
|
||||
|
Supplemental non-cash investing and financing activities:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
250
|
|
|
$
|
255
|
|
|
Treasury stock received in connection with issuance of senior secured convertible notes
|
63,570
|
|
|
—
|
|
||
|
Common Stock warrants issuable with senior secured convertible notes
|
5,733
|
|
|
—
|
|
||
|
Fair value of financing derivatives issued with senior secured convertible notes
|
12,940
|
|
|
—
|
|
||
|
1.
|
Organization
|
|
2.
|
Summary of Significant Accounting Policies
|
|
i.
|
Digital Audience
|
|
ii.
|
TV and Cross-Platform Audience
|
|
iii.
|
Advertising
|
|
iv.
|
Movies
|
|
(In thousands)
|
Three Months Ended March 31, 2018
|
||
|
By Product lines
|
|
||
|
Digital Audience
|
$
|
57,788
|
|
|
TV and Cross-Platform
|
25,317
|
|
|
|
Advertising
|
12,196
|
|
|
|
Movies
|
10,618
|
|
|
|
Total
|
$
|
105,919
|
|
|
By Geographical markets
|
|
||
|
United States
|
$
|
91,477
|
|
|
Europe
|
9,135
|
|
|
|
Latin America
|
2,611
|
|
|
|
Canada
|
1,920
|
|
|
|
Other
|
776
|
|
|
|
Total
|
$
|
105,919
|
|
|
Timing of revenue recognition
|
|
||
|
Products and services transferred at a point in time
|
$
|
29,295
|
|
|
Products and services transferred over time
|
76,624
|
|
|
|
Total
|
$
|
105,919
|
|
|
(In thousands)
|
|
March 31, 2018
|
|
January 1, 2018
|
||||
|
Accounts receivable, net
|
|
$
|
70,902
|
|
|
$
|
81,914
|
|
|
Current and non-current contract assets
|
|
940
|
|
|
612
|
|
||
|
Current and non-current contract costs
|
|
875
|
|
|
500
|
|
||
|
Contract liabilities: Deferred revenue (current)
|
|
96,388
|
|
|
99,886
|
|
||
|
Contract liabilities: Deferred revenue (non-current)
|
|
466
|
|
|
1,975
|
|
||
|
(In thousands)
|
|
Deferred revenue (current)
|
||
|
Revenue recognized that was included in the contract liability balance at the beginning of period
|
|
$
|
(52,572
|
)
|
|
Cash received or amounts billed in advance and not recognized as revenue
|
|
50,705
|
|
|
|
•
|
As of the date of initial application of January 1, 2018, and under the commission plan in place until then, costs to obtain a contract (generally commissions) qualified for the practical expedient allowing such costs to be expensed as incurred, consistent with Topic 605. Therefore, there was no change in accounting as of the date of initial application.
|
|
•
|
Certain fulfillment costs meet the criteria for capitalization as they relate directly to a contract, generate or enhance a resource being used in satisfying the Company's performance obligation, and are expected to be recovered.
|
|
(In thousands)
|
|
As previously reported as of December 31, 2017
|
|
New revenue standard adjustments
|
|
As adjusted as of January 1, 2018
|
||||||
|
Accounts receivable, net
|
|
$
|
82,029
|
|
|
$
|
(115
|
)
|
|
$
|
81,914
|
|
|
Current and non-current contract assets
|
|
—
|
|
|
612
|
|
|
612
|
|
|||
|
Current and non-current contract costs
|
|
—
|
|
|
500
|
|
|
500
|
|
|||
|
Contract liabilities: Deferred revenue (current)
|
|
98,367
|
|
|
1,519
|
|
|
99,886
|
|
|||
|
Other current liabilities
|
|
2,998
|
|
|
292
|
|
|
3,290
|
|
|||
|
Contract liabilities: Deferred revenue (non-current)
|
|
2,053
|
|
|
(78
|
)
|
|
1,975
|
|
|||
|
Stockholders' equity
|
|
656,492
|
|
|
(736
|
)
|
|
655,756
|
|
|||
|
I.
|
Impact on Condensed Consolidated Balance Sheets
|
|
Impact of changes in accounting policies
|
||||||||||||
|
March 31, 2018
|
|
As reported
|
|
Adjustments
|
|
Balance without adoption of Topic 606
|
||||||
|
Accounts receivable, net
|
|
$
|
70,902
|
|
|
$
|
1,567
|
|
|
$
|
72,469
|
|
|
Current and non-current contract assets
|
|
940
|
|
|
(940
|
)
|
|
—
|
|
|||
|
Current and non-current contract costs
|
|
875
|
|
|
(875
|
)
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Contract liabilities: Deferred revenue (current)
|
|
$
|
96,388
|
|
|
$
|
259
|
|
|
$
|
96,647
|
|
|
Other current liabilities
|
|
9,428
|
|
|
(540
|
)
|
|
8,888
|
|
|||
|
Other non-current liabilities
|
|
18,458
|
|
|
78
|
|
|
18,536
|
|
|||
|
Accumulated deficit
|
|
(661,277
|
)
|
|
(45
|
)
|
|
(661,322
|
)
|
|||
|
II.
|
Impact on Condensed Consolidated Statements of Operations and Comprehensive Loss
|
|
Impact of changes in accounting policies
|
||||||||||||
|
For the Three Months Ended March 31, 2018
|
|
As reported
|
|
Adjustments
|
|
Balance without adoption of Topic 606
|
||||||
|
Revenues
|
|
$
|
105,919
|
|
|
$
|
(406
|
)
|
|
$
|
105,513
|
|
|
Cost of revenues
|
|
47,254
|
|
|
200
|
|
|
47,454
|
|
|||
|
Selling and marketing
|
|
25,905
|
|
|
175
|
|
|
26,080
|
|
|||
|
Income tax provision
|
|
(1,415
|
)
|
|
—
|
|
|
(1,415
|
)
|
|||
|
Net loss
|
|
$
|
(51,450
|
)
|
|
$
|
(781
|
)
|
|
$
|
(52,231
|
)
|
|
Net loss per common share:
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
(0.93
|
)
|
|
|
|
|
$
|
(0.95
|
)
|
|
|
Diluted
|
|
(0.93
|
)
|
|
|
|
|
(0.95
|
)
|
|||
|
Weighted-average number of shares used in per share calculation - Common Stock:
|
|
|
|
|
|
|
||||||
|
Basic
|
|
55,227,046
|
|
|
|
|
55,227,046
|
|
||||
|
Diluted
|
|
55,227,046
|
|
|
|
|
55,227,046
|
|
||||
|
III.
|
Impact on Condensed Consolidated Statements of Cash Flows
|
|
Impact of changes in accounting policies
|
||||||||||||
|
For the Three Months Ended March 31, 2018
|
|
As reported
|
|
Adjustments
|
|
Balance without adoption of Topic 606
|
||||||
|
Operating activities
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(51,450
|
)
|
|
$
|
(781
|
)
|
|
$
|
(52,231
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
19,413
|
|
|
781
|
|
|
20,194
|
|
|||
|
Net cash used in operating activities
|
|
(44,798
|
)
|
|
—
|
|
|
(44,798
|
)
|
|||
|
Investing activities
|
|
(2,657
|
)
|
|
—
|
|
|
(2,657
|
)
|
|||
|
Financing activities
|
|
76,792
|
|
|
—
|
|
|
76,792
|
|
|||
|
Effect of exchange rate changes on cash
|
|
368
|
|
|
—
|
|
|
368
|
|
|||
|
Net increase in cash, cash equivalents and restricted cash
|
|
29,705
|
|
|
—
|
|
|
29,705
|
|
|||
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
45,125
|
|
|
—
|
|
|
45,125
|
|
|||
|
Cash, cash equivalents and restricted cash at end of period
|
|
74,830
|
|
|
—
|
|
|
74,830
|
|
|||
|
Cash and cash equivalents
|
|
67,266
|
|
|
—
|
|
|
67,266
|
|
|||
|
Restricted cash
|
|
7,564
|
|
|
—
|
|
|
7,564
|
|
|||
|
Total cash, cash equivalents and restricted cash
|
|
$
|
74,830
|
|
|
$
|
—
|
|
|
$
|
74,830
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2018
|
|
2017
|
||||
|
Transition services agreement income from the Digital Analytix ("DAx") disposition
|
$
|
2,665
|
|
|
$
|
3,197
|
|
|
Change in fair value of investment in equity securities
|
(449
|
)
|
|
—
|
|
||
|
Change in fair value of financing derivatives
|
(2,180
|
)
|
|
—
|
|
||
|
Other
|
41
|
|
|
(13
|
)
|
||
|
Total other income, net
|
$
|
77
|
|
|
$
|
3,184
|
|
|
3.
|
|
|
•
|
Credit adjusting discount rate
: The Company estimated a market based discount rate of
25%
.
|
|
•
|
Stock Price
: The stock price was measured using the closing bid price of the Common Stock on the OTC Pink Tier on the closing date of the Notes issuance, January 16, 2018, which was
$24.45
per share.
|
|
•
|
Risk Free Rate
: Assumed to be
2.2%
based on the Federal Reserve bond yield.
|
|
•
|
Volatility
: Based on the historical volatility of the Company's Common Stock, determined to be
41.3%
as of the valuation date.
|
|
•
|
Term
: Based on the time period of the Notes maturity,
4 years
.
|
|
•
|
Stock Price
: The stock price was measured using the closing bid price of the Common Stock on the OTC Pink Tier on the closing date of the Notes issuance, January 16, 2018, which was
$24.45
per share.
|
|
•
|
Risk Free Rate
: Assumed to be
1.6%
based on the Federal Reserve bond yield with a term commensurate with the remaining life of the Notes Option.
|
|
•
|
Volatility
: Based on the historical volatility of the Company's Common Stock, determined to be
38.4%
as of the valuation date.
|
|
•
|
Term
: Based on the time period of the Notes Option,
6
months.
|
|
•
|
Risk Free Rate
: Assumed to be
2.2%
based on the U.S. Treasury bonds on the valuation date with a term commensurate with the remaining life of the change of control derivative.
|
|
•
|
Probability
: The Company utilized a range between
0%
and
10%
to estimate the likelihood of occurrence.
|
|
•
|
Term
: Based on the time period of the feature,
4
years.
|
|
•
|
Stock Price
: The stock price was measured using the closing bid price of the Common Stock on the OTC Pink Tier on the closing date of the Notes issuance, January 16, 2018, which was
$24.45
per share.
|
|
•
|
Volatility
: The Company determined volatility to be
39.6%
based on the historical volatility of its Common Stock daily volume weighted average price with a look back period commensurate with the term of the warrants.
|
|
•
|
Dividend Yield
: Assumed to be
zero
based on the historical payout history of the Company.
|
|
•
|
Risk Free Rate
: Assumed to be
2.4%
based on U.S. Treasury bonds on the valuation date with a
five
-year term.
|
|
|
|
|
January 16, 2018
|
|
March 31, 2018
|
||||
|
(In thousands, except interest rates)
|
Stated interest rate
|
Effective interest rate
|
|
|
|
||||
|
Senior secured convertible notes at face value, due January 16, 2022
|
6.0%
|
11.3%
|
$
|
150,000
|
|
|
$
|
150,000
|
|
|
Less:
|
|
|
|
|
|
||||
|
Original issuance discount
|
|
|
(20,103
|
)
|
|
(19,351
|
)
|
||
|
Deferred financing costs
|
|
|
(4,610
|
)
|
|
(4,403
|
)
|
||
|
Net carrying value
|
|
|
$
|
125,287
|
|
|
$
|
126,246
|
|
|
4.
|
Fair Value Measurements
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
(In thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Money market funds
(1)
|
|
$
|
907
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
907
|
|
|
$
|
860
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
860
|
|
|
Equity securities investment
(2)
|
|
4,208
|
|
|
—
|
|
|
—
|
|
|
4,208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total
|
|
$
|
5,115
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,115
|
|
|
$
|
860
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
860
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Financing derivatives: no hedging designation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Notes Option
(3)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,100
|
|
|
$
|
4,100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate reset
(4)
|
|
—
|
|
|
—
|
|
|
6,500
|
|
|
6,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Change of control redemption
(5)
|
|
—
|
|
|
—
|
|
|
4,520
|
|
|
4,520
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,120
|
|
|
$
|
15,120
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Fair value measurements as of March 31, 2018
|
||||||||
|
|
Significant valuation technique
|
|
Significant unobservable inputs
|
|
Input
|
||||
|
Notes Option derivative liability
|
Option pricing model
|
|
Stock price
|
|
$
|
24.07
|
|
||
|
|
|
|
Risk-free rate
|
|
1.7
|
%
|
|||
|
|
|
|
Volatility
|
|
27.1
|
%
|
|||
|
|
|
|
Term
|
|
0.29 years
|
|
|||
|
|
|
|
|
|
|
||||
|
Interest rate reset derivative liability
|
Discounted Cash Flow
|
|
Discount rate
|
|
25.0
|
%
|
|||
|
|
|
|
Stock price
|
|
$
|
24.07
|
|
||
|
|
|
|
Risk-free rate
|
|
2.6
|
%
|
|||
|
|
|
|
Volatility
|
|
41.9
|
%
|
|||
|
|
|
|
Term
|
|
3.80 years
|
|
|||
|
|
|
|
|
|
|
||||
|
Change of control redemption derivative liability
|
Option pricing model
|
|
Probability
|
|
0-10%
|
|
|||
|
|
|
|
Risk-free rate
|
|
2.6
|
%
|
|||
|
5.
|
Accrued Expenses
|
|
|
|
March 31,
|
|
December 31,
|
||||
|
(In thousands)
|
|
2018
|
|
2017
|
||||
|
Payroll and payroll-related
|
|
$
|
12,523
|
|
|
$
|
20,821
|
|
|
Expected retention awards
(1)
|
|
16,731
|
|
|
16,947
|
|
||
|
Accrued data costs
|
|
13,496
|
|
|
14,445
|
|
||
|
Professional fees
|
|
13,065
|
|
|
14,456
|
|
||
|
Restructuring
|
|
4,985
|
|
|
9,184
|
|
||
|
Amounts due to Adobe
|
|
2,797
|
|
|
5,395
|
|
||
|
Accrued interest
|
|
1,850
|
|
|
—
|
|
||
|
Other
|
|
3,519
|
|
|
4,783
|
|
||
|
|
|
$
|
68,966
|
|
|
$
|
86,031
|
|
|
6.
|
Income Taxes
|
|
7.
|
Stockholders’ Equity
|
|
8.
|
Related Party Transactions
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
|
2018
|
|
2017
|
||||
|
Revenues
(1)
|
|
$
|
2,292
|
|
|
$
|
3,312
|
|
|
|
|
|
|
|
||||
|
Cost of revenues
|
|
2,522
|
|
|
3,747
|
|
||
|
Selling and marketing
|
|
43
|
|
|
35
|
|
||
|
Research and development
|
|
53
|
|
|
29
|
|
||
|
General and administrative
|
|
27
|
|
|
24
|
|
||
|
Investigation and audit related
(2)
|
|
—
|
|
|
3,334
|
|
||
|
|
|
|
|
|
||||
|
Interest income
|
|
219
|
|
|
208
|
|
||
|
|
|
March 31,
|
|
December 31,
|
||||
|
(In thousands)
|
|
2018
|
|
2017
|
||||
|
Accounts receivable, net
|
|
$
|
1,487
|
|
|
$
|
2,899
|
|
|
Subscription receivable (Additional paid-in capital)
|
|
7,189
|
|
|
10,254
|
|
||
|
Accounts payable
|
|
227
|
|
|
2,715
|
|
||
|
Accrued expenses
|
|
1,442
|
|
|
5,857
|
|
||
|
Deferred revenue
|
|
2,386
|
|
|
2,755
|
|
||
|
9.
|
Commitments and Contingencies
|
|
10.
|
Organizational Restructuring
|
|
(In thousands)
|
|
Accrued Balance
December 31, 2017
|
|
Restructuring Expense for
the Three Months Ended March 31, 2018
|
|
Payments
|
|
Foreign Exchange
|
|
Accrued Balance March 31, 2018
|
||||||||||
|
Severance pay and benefits
|
|
$
|
8,972
|
|
|
$
|
987
|
|
|
$
|
(5,398
|
)
|
|
$
|
(14
|
)
|
|
$
|
4,547
|
|
|
Other direct costs
|
|
212
|
|
|
270
|
|
|
(44
|
)
|
|
—
|
|
|
438
|
|
|||||
|
Total
|
|
$
|
9,184
|
|
|
$
|
1,257
|
|
|
$
|
(5,442
|
)
|
|
$
|
(14
|
)
|
|
$
|
4,985
|
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
|
2018
|
|
2017
|
||||||||||
|
(In thousands)
|
|
Dollars
|
|
% of Revenue
|
|
Dollars
|
|
% of Revenue
|
||||||
|
Revenues
(1)
|
|
$
|
105,919
|
|
|
100.0
|
%
|
|
$
|
100,861
|
|
|
100.0
|
%
|
|
Cost of revenues
|
|
47,254
|
|
|
44.6
|
%
|
|
47,313
|
|
|
46.9
|
%
|
||
|
Selling and marketing
|
|
25,905
|
|
|
24.5
|
%
|
|
29,733
|
|
|
29.5
|
%
|
||
|
Research and development
|
|
18,716
|
|
|
17.7
|
%
|
|
21,020
|
|
|
20.8
|
%
|
||
|
General and administrative
|
|
18,661
|
|
|
17.6
|
%
|
|
17,785
|
|
|
17.6
|
%
|
||
|
Investigation and audit related
|
|
31,867
|
|
|
30.1
|
%
|
|
17,678
|
|
|
17.5
|
%
|
||
|
Amortization of intangible assets
|
|
8,544
|
|
|
8.1
|
%
|
|
8,735
|
|
|
8.7
|
%
|
||
|
Settlement of litigation, net
|
|
—
|
|
|
—
|
%
|
|
1,533
|
|
|
1.5
|
%
|
||
|
Restructuring
|
|
1,257
|
|
|
1.2
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Total expenses from operations
|
|
152,204
|
|
|
143.7
|
%
|
|
143,797
|
|
|
142.6
|
%
|
||
|
Loss from operations
|
|
(46,285
|
)
|
|
(43.7
|
)%
|
|
(42,936
|
)
|
|
(42.6
|
)%
|
||
|
Interest expense, net
|
|
(2,905
|
)
|
|
(2.7
|
)%
|
|
(154
|
)
|
|
(0.2
|
)%
|
||
|
Other income, net
|
|
77
|
|
|
0.1
|
%
|
|
3,184
|
|
|
3.2
|
%
|
||
|
Loss from foreign currency transactions
|
|
(922
|
)
|
|
(0.9
|
)%
|
|
(20
|
)
|
|
—
|
%
|
||
|
Loss before income tax provision
|
|
(50,035
|
)
|
|
(47.2
|
)%
|
|
(39,926
|
)
|
|
(39.6
|
)%
|
||
|
Income tax provision
|
|
(1,415
|
)
|
|
(1.3
|
)%
|
|
(866
|
)
|
|
(0.9
|
)%
|
||
|
Net loss
|
|
$
|
(51,450
|
)
|
|
(48.6
|
)%
|
|
$
|
(40,792
|
)
|
|
(40.4
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
(1)
|
|
% of Revenue
|
|
$ Variance
|
|
% Variance
|
|||||||||
|
Digital Audience
|
$
|
57,788
|
|
|
54.6
|
%
|
|
$
|
57,910
|
|
|
57.4
|
%
|
|
$
|
(122
|
)
|
|
(0.2
|
)%
|
|
TV and Cross-Platform
|
25,317
|
|
|
23.9
|
%
|
|
22,021
|
|
|
21.8
|
%
|
|
3,296
|
|
|
15.0
|
%
|
|||
|
Advertising
|
12,196
|
|
|
11.5
|
%
|
|
11,560
|
|
|
11.5
|
%
|
|
636
|
|
|
5.5
|
%
|
|||
|
Movies
|
10,618
|
|
|
10.0
|
%
|
|
9,370
|
|
|
9.3
|
%
|
|
1,248
|
|
|
13.3
|
%
|
|||
|
Total revenues
|
$
|
105,919
|
|
|
100
|
%
|
|
$
|
100,861
|
|
|
100
|
%
|
|
$
|
5,058
|
|
|
5.0
|
%
|
|
|
Three Months Ended March 31,
|
|
|
|||||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
|
|
% of Revenue
|
|
$ Variance
|
|
% Variance
|
|||||||||
|
Cost of revenues
|
$
|
47,254
|
|
|
44.6
|
%
|
|
$
|
47,313
|
|
|
46.9
|
%
|
|
$
|
(59
|
)
|
|
(0.1
|
)%
|
|
Selling and marketing
|
25,905
|
|
|
24.5
|
%
|
|
29,733
|
|
|
29.5
|
%
|
|
(3,828
|
)
|
|
(12.9
|
)%
|
|||
|
Research and development
|
18,716
|
|
|
17.7
|
%
|
|
21,020
|
|
|
20.8
|
%
|
|
(2,304
|
)
|
|
(11.0
|
)%
|
|||
|
General and administrative
|
18,661
|
|
|
17.6
|
%
|
|
17,785
|
|
|
17.6
|
%
|
|
876
|
|
|
4.9
|
%
|
|||
|
Investigation and audit related
|
31,867
|
|
|
30.1
|
%
|
|
17,678
|
|
|
17.5
|
%
|
|
14,189
|
|
|
80.3
|
%
|
|||
|
Amortization of intangible assets
|
8,544
|
|
|
8.1
|
%
|
|
8,735
|
|
|
8.7
|
%
|
|
(191
|
)
|
|
(2.2
|
)%
|
|||
|
Settlement of litigation, net
|
—
|
|
|
—
|
%
|
|
1,533
|
|
|
1.5
|
%
|
|
(1,533
|
)
|
|
(100.0
|
)%
|
|||
|
Restructuring
|
1,257
|
|
|
1.2
|
%
|
|
—
|
|
|
—
|
%
|
|
1,257
|
|
|
100.0
|
%
|
|||
|
Total expenses from operations
|
$
|
152,204
|
|
|
143.7
|
%
|
|
$
|
143,797
|
|
|
142.6
|
%
|
|
$
|
8,407
|
|
|
5.8
|
%
|
|
|
Three Months Ended March 31,
|
|
|
|||||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
|
|
% of Revenue
|
|
$ Change
|
|
% Change
|
|||||||||
|
Employee costs
|
$
|
13,860
|
|
|
13.1
|
%
|
|
$
|
14,095
|
|
|
14.0
|
%
|
|
$
|
(235
|
)
|
|
(1.7
|
)%
|
|
Data costs
|
12,316
|
|
|
11.6
|
%
|
|
9,565
|
|
|
9.5
|
%
|
|
2,751
|
|
|
28.8
|
%
|
|||
|
Panel costs
|
5,619
|
|
|
5.3
|
%
|
|
7,186
|
|
|
7.1
|
%
|
|
(1,567
|
)
|
|
(21.8
|
)%
|
|||
|
Systems and bandwidth costs
|
5,925
|
|
|
5.6
|
%
|
|
5,344
|
|
|
5.3
|
%
|
|
581
|
|
|
10.9
|
%
|
|||
|
Rent and depreciation
|
3,302
|
|
|
3.1
|
%
|
|
4,553
|
|
|
4.5
|
%
|
|
(1,251
|
)
|
|
(27.5
|
)%
|
|||
|
Professional fees
|
1,574
|
|
|
1.5
|
%
|
|
1,496
|
|
|
1.5
|
%
|
|
78
|
|
|
5.2
|
%
|
|||
|
Sample and survey costs
|
1,716
|
|
|
1.6
|
%
|
|
1,371
|
|
|
1.4
|
%
|
|
345
|
|
|
25.2
|
%
|
|||
|
Technology
|
1,534
|
|
|
1.4
|
%
|
|
1,243
|
|
|
1.2
|
%
|
|
291
|
|
|
23.4
|
%
|
|||
|
Royalties and resellers
|
449
|
|
|
0.4
|
%
|
|
668
|
|
|
0.7
|
%
|
|
(219
|
)
|
|
(32.8
|
)%
|
|||
|
Other
|
959
|
|
|
0.9
|
%
|
|
1,792
|
|
|
1.8
|
%
|
|
(833
|
)
|
|
(46.5
|
)%
|
|||
|
Total cost of revenues
|
$
|
47,254
|
|
|
44.6
|
%
|
|
$
|
47,313
|
|
|
46.9
|
%
|
|
$
|
(59
|
)
|
|
(0.1
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
|
|
% of Revenue
|
|
$ Change
|
|
% Change
|
|||||||||
|
Employee costs
|
$
|
20,238
|
|
|
19.1
|
%
|
|
$
|
22,414
|
|
|
22.2
|
%
|
|
$
|
(2,176
|
)
|
|
(9.7
|
)%
|
|
Rent and depreciation
|
2,148
|
|
|
2.0
|
%
|
|
2,494
|
|
|
2.5
|
%
|
|
(346
|
)
|
|
(13.9
|
)%
|
|||
|
Travel
|
1,006
|
|
|
0.9
|
%
|
|
1,577
|
|
|
1.6
|
%
|
|
(571
|
)
|
|
(36.2
|
)%
|
|||
|
Professional fees
|
1,165
|
|
|
1.1
|
%
|
|
1,454
|
|
|
1.4
|
%
|
|
(289
|
)
|
|
(19.9
|
)%
|
|||
|
Marketing events
|
363
|
|
|
0.3
|
%
|
|
838
|
|
|
0.8
|
%
|
|
(475
|
)
|
|
(56.7
|
)%
|
|||
|
Other
|
985
|
|
|
0.9
|
%
|
|
956
|
|
|
0.9
|
%
|
|
29
|
|
|
3.0
|
%
|
|||
|
Total selling and marketing expenses
|
$
|
25,905
|
|
|
24.5
|
%
|
|
$
|
29,733
|
|
|
29.5
|
%
|
|
$
|
(3,828
|
)
|
|
(12.9
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
|
|
% of Revenue
|
|
$ Change
|
|
% Change
|
|||||||||
|
Employee costs
|
$
|
14,666
|
|
|
13.8
|
%
|
|
$
|
16,683
|
|
|
16.5
|
%
|
|
$
|
(2,017
|
)
|
|
(12.1
|
)%
|
|
Rent and depreciation
|
1,827
|
|
|
1.7
|
%
|
|
1,925
|
|
|
1.9
|
%
|
|
(98
|
)
|
|
(5.1
|
)%
|
|||
|
Technology
|
1,312
|
|
|
1.2
|
%
|
|
1,020
|
|
|
1.0
|
%
|
|
292
|
|
|
28.6
|
%
|
|||
|
Professional fees
|
522
|
|
|
0.5
|
%
|
|
832
|
|
|
0.8
|
%
|
|
(310
|
)
|
|
(37.3
|
)%
|
|||
|
Other
|
389
|
|
|
0.4
|
%
|
|
560
|
|
|
0.6
|
%
|
|
(171
|
)
|
|
(30.5
|
)%
|
|||
|
Total research and development expenses
|
$
|
18,716
|
|
|
17.7
|
%
|
|
$
|
21,020
|
|
|
20.8
|
%
|
|
$
|
(2,304
|
)
|
|
(11.0
|
)%
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
|
(In thousands)
|
2018
|
|
% of Revenue
|
|
2017
|
|
% of Revenue
|
|
$ Change
|
|
% Change
|
|||||||||
|
Employee costs
|
$
|
6,641
|
|
|
6.3
|
%
|
|
$
|
6,560
|
|
|
6.5
|
%
|
|
$
|
81
|
|
|
1.2
|
%
|
|
Professional fees
|
5,743
|
|
|
5.4
|
%
|
|
3,883
|
|
|
3.8
|
%
|
|
1,860
|
|
|
47.9
|
%
|
|||
|
DAx transition services agreement
|
2,665
|
|
|
2.5
|
%
|
|
3,122
|
|
|
3.1
|
%
|
|
(457
|
)
|
|
(14.6
|
)%
|
|||
|
Rent and depreciation
|
1,089
|
|
|
1.0
|
%
|
|
905
|
|
|
0.9
|
%
|
|
184
|
|
|
20.3
|
%
|
|||
|
Bad debt (recovery) expense
|
(83
|
)
|
|
(0.1
|
)%
|
|
681
|
|
|
0.7
|
%
|
|
(764
|
)
|
|
(112.2
|
)%
|
|||
|
Other
|
2,606
|
|
|
2.5
|
%
|
|
2,634
|
|
|
2.6
|
%
|
|
(28
|
)
|
|
(1.1
|
)%
|
|||
|
Total general and administrative expenses
|
$
|
18,661
|
|
|
17.6
|
%
|
|
$
|
17,785
|
|
|
17.6
|
%
|
|
$
|
876
|
|
|
4.9
|
%
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2018
|
|
2017
|
||||
|
Transition services agreement income from the DAx disposition
|
$
|
2,665
|
|
|
$
|
3,197
|
|
|
Change in fair value of investment in equity securities
|
(449
|
)
|
|
—
|
|
||
|
Change in fair value of financing derivatives
|
(2,180
|
)
|
|
—
|
|
||
|
Other
|
41
|
|
|
(13
|
)
|
||
|
Total other income, net
|
$
|
77
|
|
|
$
|
3,184
|
|
|
•
|
Adjusted EBITDA does not reflect tax or interest payments that represent a reduction in cash available to us;
|
|
•
|
Depreciation and amortization are non-cash charges and the assets being depreciated may have to be replaced in the future. Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
|
|
•
|
Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
Adjusted EBITDA and non-GAAP net loss do not reflect cash payments relating to litigation and the Audit Committee investigation described herein, such as litigation and investigation-related costs, costs associated with tax projects, restructuring costs, audits and other professional, consulting or other fees incurred in connection with our just-completed audit and all related legal proceedings, all of which represent a reduction in cash available to us;
|
|
•
|
Adjusted EBITDA and non-GAAP net loss do not consider the impact of stock-based compensation and similar arrangements;
|
|
•
|
Adjusted EBITDA and non-GAAP net loss do not consider possible cash gains or losses related to our financing derivatives or investment in equity securities; and
|
|
•
|
Other companies, including companies in our industry, may calculate any of these non-GAAP financial measures differently, which reduces their usefulness as comparative measures.
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2018
|
|
2017
|
||||
|
Net loss (GAAP)
|
$
|
(51,450
|
)
|
|
$
|
(40,792
|
)
|
|
|
|
|
|
|
|
||
|
Income tax provision
|
1,415
|
|
|
866
|
|
||
|
Interest expense, net
|
2,905
|
|
|
154
|
|
||
|
Depreciation
|
4,563
|
|
|
6,129
|
|
||
|
Amortization of intangible assets
|
8,544
|
|
|
8,735
|
|
||
|
EBITDA
|
(34,023
|
)
|
|
(24,908
|
)
|
||
|
|
|
|
|
|
|
||
|
Adjustments:
|
|
|
|
|
|
||
|
Stock-based compensation
|
1,881
|
|
|
3,820
|
|
||
|
Investigation and audit related
|
31,867
|
|
|
17,678
|
|
||
|
Settlement of litigation, net
|
—
|
|
|
1,533
|
|
||
|
Restructuring costs
|
1,257
|
|
|
—
|
|
||
|
Other income, net
(1)
|
2,629
|
|
|
13
|
|
||
|
Adjusted EBITDA
|
$
|
3,611
|
|
|
$
|
(1,864
|
)
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
2018
|
|
2017
|
||||
|
Net loss (GAAP)
|
$
|
(51,450
|
)
|
|
$
|
(40,792
|
)
|
|
|
|
|
|
|
|
||
|
Adjustments:
|
|
|
|
|
|
||
|
Stock-based compensation
|
1,881
|
|
|
3,820
|
|
||
|
Investigation and audit related
|
31,867
|
|
|
17,678
|
|
||
|
Settlement of litigation, net
|
—
|
|
|
1,533
|
|
||
|
Restructuring costs
|
1,257
|
|
|
—
|
|
||
|
Other income, net
(1)
|
2,629
|
|
|
13
|
|
||
|
Non-GAAP net loss
|
$
|
(13,816
|
)
|
|
$
|
(17,748
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
|
(In thousands)
|
|
2018
|
|
2017
|
||||
|
Condensed Consolidated Statements of Cash Flow Data:
|
|
|
|
|
||||
|
Net cash used in operating activities
|
|
$
|
(44,798
|
)
|
|
$
|
(1,952
|
)
|
|
Net cash used in investing activities
|
|
$
|
(2,657
|
)
|
|
$
|
(2,999
|
)
|
|
Net cash provided by (used in) financing activities
|
|
$
|
76,792
|
|
|
$
|
(4,502
|
)
|
|
Effect of exchange rate changes on cash
|
|
$
|
368
|
|
|
$
|
(1,721
|
)
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
i.
|
The issuance to Starboard of
$150.0 million
of Notes in exchange for
$85.0 million
in cash and
2,600,000
shares of Common Stock valued at
$65.0 million
; and
|
|
ii.
|
Shares surrendered to satisfy minimum statutory withholding tax obligations due upon the vesting of certain restricted stock awards and restricted stock units, which shares were valued at the then current fair market value of the shares.
|
|
|
|
Total Number of Shares Purchased
|
|
Average Price Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(1)
|
|
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Repurchased Under the Plan or Programs
(1)
|
||||||
|
January 1 - January 31, 2018
|
|
2,600,000
(2)
|
|
|
$
|
25.00
|
|
|
—
|
|
|
$
|
—
|
|
|
February 1 - February 28, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
March 1 - March 31, 2018
|
|
158,404
(3)
|
|
|
25.88
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
2,758,404
|
|
|
$
|
25.05
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
During the three months ended
March 31, 2018
, there were no shares purchased pursuant to our share repurchase programs. On March 5, 2016, the Company's Board of Directors suspended the share repurchase program indefinitely, with such suspension to be re-evaluated following the completion of the Audit Committee's investigation and the Company's regaining compliance with SEC reporting requirements.
|
|
(2)
|
Shares received by the Company in connection with the
January 16, 2018
issuance to Starboard of $150.0 million of Notes in exchange for
$85.0 million
in cash and
2,600,000
shares of Common Stock valued at
$65.0 million
, as described in
Footnote 3
,
Long-term Debt
. The closing bid price of our Common Stock on the OTC Pink Tier on January 16, 2018 was
$24.45
per share.
|
|
(3)
|
Shares surrendered by employees to cover minimum statutory withholding taxes due upon the vesting of certain restricted stock and restricted stock unit awards. For restricted stock unit awards, these amounts do not represent issued shares.
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
ITEM 6.
|
EXHIBITS
|
|
Exhibit
No.
|
|
Exhibit
Document
|
|
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
10.8*
|
|
|
|
Exhibit
No.
|
|
Exhibit
Document
|
|
|
|
|
|
10.9*
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101.1
|
|
XBRL Instance Document
|
|
|
|
|
|
101.2
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.3
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.4
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.5
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.6
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
|
COM
S
CORE
, I
NC
.
|
|||
|
|
|
|
||
|
|
By:
|
/s/ G
REGORY
A. F
INK
|
||
|
|
|
Gregory A. Fink
|
||
|
|
|
Chief Financial Officer and Treasurer
|
||
|
|
|
(Principal Financial Officer, Principal Accounting Officer and Duly Authorized Officer)
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|