Exhibit 99.1
Press Release
PRGX Global, Inc. Announces Second Quarter 2020 Financial Results
Increasing 2020 Adjusted EBITDA Guidance
ATLANTA, July 28, 2020 — PRGX Global, Inc. (Nasdaq: PRGX), a global leader in Recovery Audit and Spend Analytics services, today announced its unaudited financial results for the second quarter and six months ended June 30, 2020.
Quarterly Highlights
| • | Revenue of $39.0 million, which was negatively impacted by approximately $0.7 million from a strengthening U.S. dollar compared to the same period last year |
| • | Net income from continuing operations of $0.4 million compared to a loss of $4.2 million in the same period last year |
| • | Adjusted EBITDA from continuing operations of $7.6 million, the highest second quarter Adjusted EBITDA in seven years and a 165% increase compared to the second quarter of 2019 |
| • | Increasing 2020 annual guidance for Adjusted EBITDA to a revised range of $29 million to $30 million |
| For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||||||||||
| Selected Financial Data (dollars in thousands) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||
| Revenue |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 26,962 | $ | 28,935 | -6.8 | % | $ | 53,185 | $ | 56,308 | -5.5 | % | ||||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
11,157 | 11,836 | -5.7 | % | 20,942 | 21,595 | -3.0 | % | ||||||||||||||||
| Adjacent Services |
892 | 1,203 | -25.9 | % | 1,723 | 2,875 | -40.1 | % | ||||||||||||||||
| Total |
$ | 39,011 | $ | 41,974 | -7.1 | % | $ | 75,850 | $ | 80,778 | -6.1 | % | ||||||||||||
| Net income (loss) from continuing operations |
418 | (4,176 | ) | 110.0 | % | (3,465 | ) | (8,417 | ) | 58.8 | % | |||||||||||||
| Non-GAAP Financial Measures |
||||||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | 7,555 | $ | 2,856 | 164.5 | % | $ | 11,023 | $ | 4,589 | 140.2 | % | ||||||||||||
“We continue to deliver on our promises of fiscal discipline, improved productivity, and expanded operating leverage in 2020. We achieved another milestone in the second quarter of 2020, delivering our highest second quarter Adjusted EBITDA in seven years. More than 75 percent of our revenue comes from clients engaged in providing essential goods and services, and our clients continue to look to PRGX to help them generate working capital during this challenging pandemic period. Our employees around the world stepped up to the challenge of working remotely to deliver strong results for the quarter. I am very pleased with our improved financial performance in the second quarter and over the last several quarters, and am confident that we can continue to deliver strong results going forward,” said Ron Stewart, President and Chief Executive Officer.
“In the second quarter we continued rolling out our next generation global audit platform which is strategically important to enabling additional margin improvement and increased audit revenue. Based on strong operating results in the first half of the year and further revenue generation opportunities from our solid client base and robust audit operations productivity, we are increasing the lower end of our 2020 Adjusted EBITDA guidance and establishing a revised range of $29 million to $30 million. We also continue to expect a significant improvement in free cash flow compared to 2019,” concluded Stewart.
Unaudited Consolidated Results from Continuing Operations for the Three Months Ended June 30, 2020
Consolidated revenue for the second quarter of 2020 was $39.0 million, compared to $42.0 million for the same period in 2019, a decrease of 7.1%. Second quarter 2020 revenue from the Recovery Audit Services segments was $38.1 million compared to $40.8 million in the second quarter of the prior year, and from the Adjacent Services segment was $0.9 million compared to $1.2 million in 2019. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue decreased by 5.4% in the second quarter of 2020 compared to the same period in the prior year.
Total cost of revenue from continuing operations for the second quarter of 2020 was $20.6 million, or 52.8% of revenue, compared to total cost of revenue from continuing operations of $26.3 million, or 62.7% of revenue, for the same period in the prior year.
Selling, general and administrative expenses from continuing operations for the second quarter of 2020 were $14.7 million compared to selling, general and administrative expenses from continuing operations of $15.7 million in the prior year period.
Consolidated net income from continuing operations for the second quarter of 2020 was $0.4 million, or $0.02 per basic and diluted share, compared to consolidated net loss from continuing operations of $4.2 million, or $(0.18) per basic and diluted share, for the same period in 2019.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) from continuing operations for the second quarter of 2020 was $7.6 million, or 19.4% of revenue, compared to Adjusted EBITDA from continuing operations of $2.9 million, or 6.8% of revenue, for the second quarter of 2019, an increase of $4.7 million or 164.5%.
Schedule 4 attached to this press release provides a reconciliation of net income (loss) to each of Earnings Before Interest and Taxes (EBIT), Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA.
Unaudited Consolidated Results from Continuing Operations for the Six Months Ended June 30, 2020
Consolidated revenue for the six months ended June 30, 2020 was $75.9 million, compared to $80.8 million for the same period in 2019, a decrease of 6.1%. For the six months ended June 30, 2020, revenue from the Recovery Audit Services segments was $74.1 million compared to $77.9 million in the prior year, and from the Adjacent Services segment was $1.7 million compared to $2.9 million in 2019. On a constant dollar basis adjusted for changes in foreign exchange rates, revenue decreased by 4.4% for the six months ended June 30, 2020 compared to the same period in the prior year.
Total cost of revenue from continuing operations for the six months ended June 30, 2020 was $43.1 million, or 56.8% of revenue, compared to total cost of revenue from continuing operations of $51.5 million, or 63.8% of revenue, for the same period in the prior year.
Selling, general and administrative expenses from continuing operations for the six months ended June 30, 2020 were $28.2 million compared to selling, general and administrative expenses from continuing operations of $29.7 million in the prior year period.
Consolidated net loss from continuing operations for the six months ended June 30, 2020 was $3.5 million, or $(0.15) per basic and diluted share, compared to consolidated net loss from continuing operations of $8.4 million, or $(0.37) per basic and diluted share, for the same period in 2019.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) from continuing operations for the six months ended June 30, 2020 was $11.0 million, or 14.5% of revenue, compared to Adjusted EBITDA from continuing operations of $4.6 million, or 5.7% of revenue, for the same period in 2019, an increase of $6.4 million or 140.2%.
Schedule 4 attached to this press release provides a reconciliation of net income (loss) to each of EBIT, EBITDA and Adjusted EBITDA.
Cash Flow and Liquidity
Net cash provided by operating activities for the second quarter of 2020 was $7.0 million, compared to net cash used by operating activities of $0.1 million in the second quarter of the prior year and net cash provided by operating activities was $12.3 million for the six months ended June 30, 2020 compared to net cash used of $2.4 million in the same period in the prior year.
At June 30, 2020, the Company had unrestricted cash and cash equivalents of $21.1 million, and borrowings of $37.0 million against its $60.0 million revolving credit facility.
Guidance
For 2020, Adjusted EBITDA from continuing operations is expected to be in the range of $29 million to $30 million.
Second Quarter Earnings Call
As previously announced, management will hold a conference call later today at 5:00 PM (Eastern time) to discuss the Company’s second quarter 2020 financial results. To access the conference call, listeners in the U.S. and Canada should dial (877) 755-7423 at least 5 minutes prior to the start of the conference. Listeners outside the U.S. and Canada should dial (678) 894-3069. To be admitted to the call, listeners should use passcode 9289271.
This teleconference will also be audiocast on the Internet at www.prgx.com (click on “Events & Presentations” under “Investors”). A replay of the audiocast will be available at the same location on www.prgx.com beginning approximately two hours after the conclusion of the live audiocast, extending through December 31, 2020. Please note that the Internet audiocast is “listen-only.” Microsoft Windows Media Player is required to access the live audiocast and the replay and can be downloaded from www.microsoft.com/en-us/downloads.
About PRGX
PRGX helps companies spot value in their source-to-pay processes that other sophisticated solutions didn’t get to before. Having identified more than 300 common points of leakage, we help companies reach wider, dig deeper, and act faster to get more value out of their source-to-pay data. We pioneered this industry nearly 50 years ago, and today we help clients in more than 30 countries take back $1.2 billion in annual cash flow. It’s why 75% of top global retailers and a third of the largest companies in the Fortune 500 rely on us. For additional information on PRGX, please visit www.prgx.com.
Forward-Looking Statements
In addition to historical information, this press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include both implied and express statements regarding the Company’s overall condition and growth prospects, and the Company’s expectations regarding its 2020 financial performance. Such forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to differ materially from the historical results or from any results expressed or implied by such forward-looking statements. Risks that could affect the Company’s future performance include revenue that does not meet expectations or justify costs incurred, the impact of the COVID-19 pandemic on the Company or its clients, the Company’s ability to develop material sources of new revenue in addition to revenue from its core recovery audit services, changes in the market for the Company’s services, the Company’s ability to retain and attract qualified personnel, the Company’s ability to execute on its profitability improvement efforts, the Company’s ability to integrate recent and future acquisitions, uncertainty in the credit markets, the Company’s ability to maintain compliance with its financial covenants, client bankruptcies, loss of major clients, and other risks generally applicable to the Company’s business. For a discussion of other risk factors that may impact the Company’s business, please see the Company’s filings with the Securities and Exchange Commission. The Company disclaims any obligation or duty to update or modify these forward-looking statements.
Non-GAAP Financial Measures
EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of the Company’s performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating its performance over time, and that the rating agencies and a number of lenders use EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of the Company’s results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that, as described above, the adjustments may vary from period to period and in the future the Company will incur expenses such as those used in calculating these measures. The Company’s presentation of these measures should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items. Schedule 4 to this press release provides a reconciliation of net income (loss) to each of EBIT, EBITDA and Adjusted EBITDA.
CONTACT: PRGX Global, Inc.
investor-relations@prgx.com
Phone: 770-779-3011
SCHEDULE 1
PRGX Global, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Amounts in thousands, except per share data)
(Unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue, net |
$ | 39,011 | $ | 41,974 | $ | 75,850 | $ | 80,778 | ||||||||
| Operating expenses: |
||||||||||||||||
| Cost of revenue |
20,584 | 26,312 | 43,118 | 51,547 | ||||||||||||
| Selling, general and administrative expenses |
14,726 | 15,748 | 28,190 | 29,665 | ||||||||||||
| Depreciation of property, equipment and software assets |
1,965 | 2,381 | 4,106 | 4,584 | ||||||||||||
| Amortization of intangible assets |
828 | 872 | 1,657 | 1,734 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
38,103 | 45,313 | 77,071 | 87,530 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income (loss) from continuing operations |
908 | (3,339 | ) | (1,221 | ) | (6,752 | ) | |||||||||
| Foreign currency transaction (gains) losses on short-term intercompany balances |
(819 | ) | (77 | ) | 637 | 129 | ||||||||||
| Interest expense, net |
303 | 592 | 645 | 1,065 | ||||||||||||
| Other loss (income) |
2 | 11 | 2 | (8 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from continuing operations before income tax |
1,422 | (3,865 | ) | (2,505 | ) | (7,938 | ) | |||||||||
| Income tax expense |
1,004 | 311 | 960 | 479 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) from continuing operations |
$ | 418 | $ | (4,176 | ) | $ | (3,465 | ) | $ | (8,417 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Discontinued operations: |
||||||||||||||||
| Loss from discontinued operations |
— | (103 | ) | — | (258 | ) | ||||||||||
| Income tax expense |
— | — | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loss from discontinued operations |
— | (103 | ) | — | (258 | ) | ||||||||||
| Net income (loss) |
$ | 418 | $ | (4,279 | ) | $ | (3,465 | ) | $ | (8,675 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Basic income (loss) per common share: |
||||||||||||||||
| Basic income (loss) from continuing operations |
$ | 0.02 | $ | (0.18 | ) | $ | (0.15 | ) | $ | (0.37 | ) | |||||
| Basic loss from discontinued operations |
— | — | — | (0.01 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total basic income (loss) per common share |
$ | 0.02 | $ | (0.18 | ) | $ | (0.15 | ) | $ | (0.38 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted income (loss) per common share: |
||||||||||||||||
| Diluted income (loss) from continuing operations |
$ | 0.02 | $ | (0.18 | ) | $ | (0.15 | ) | $ | (0.37 | ) | |||||
| Diluted loss from discontinued operations |
— | — | — | (0.01 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total diluted income (loss) per common share |
$ | 0.02 | $ | (0.18 | ) | $ | (0.15 | ) | $ | (0.38 | ) | |||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average common shares outstanding: |
||||||||||||||||
| Basic |
22,606 | 22,763 | 22,542 | 22,687 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted |
22,716 | 22,763 | 22,542 | 22,687 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
SCHEDULE 2
PRGX Global, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Amounts in thousands)
(Unaudited)
| June 30, 2020 |
December 31, 2019 |
|||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 21,061 | $ | 14,982 | ||||
| Restricted cash |
123 | 46 | ||||||
| Receivables: |
||||||||
| Contract receivables, net |
36,060 | 43,112 | ||||||
| Employee advances and miscellaneous receivables, net |
740 | 704 | ||||||
|
|
|
|
|
|||||
| Total receivables |
36,800 | 43,816 | ||||||
| Prepaid expenses and other current assets |
4,062 | 5,582 | ||||||
|
|
|
|
|
|||||
| Total current assets |
62,046 | 64,426 | ||||||
| Property, equipment and software, net |
19,137 | 17,746 | ||||||
| Operating lease right-of-use assets |
11,044 | 10,969 | ||||||
| Goodwill |
14,962 | 15,070 | ||||||
| Intangible assets, net |
9,714 | 11,506 | ||||||
| Deferred income taxes |
3,636 | 3,921 | ||||||
| Other assets |
1,396 | 1,828 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 121,935 | $ | 125,466 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities: |
||||||||
| Accounts payable and accrued expenses |
$ | 2,094 | $ | 4,326 | ||||
| Accrued payroll and related expenses |
14,070 | 12,951 | ||||||
| Current portion of operating lease liabilities |
4,077 | 3,717 | ||||||
| Refund liabilities |
4,152 | 4,513 | ||||||
| Deferred revenue |
1,970 | 2,217 | ||||||
| Current portion of long-term debt |
— | 17 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
26,363 | 27,741 | ||||||
| Long-term debt |
36,650 | 36,603 | ||||||
| Long-term operating lease liabilities |
7,368 | 7,435 | ||||||
| Refund liabilities |
21 | 9 | ||||||
| Deferred income taxes |
628 | 628 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
71,030 | 72,416 | ||||||
|
|
|
|
|
|||||
| Shareholders’ equity: |
||||||||
| Common stock |
236 | 234 | ||||||
| Additional paid-in capital |
584,922 | 582,404 | ||||||
| Accumulated deficit |
(532,641 | ) | (529,176 | ) | ||||
| Accumulated other comprehensive income |
(1,612 | ) | (412 | ) | ||||
|
|
|
|
|
|||||
| Total shareholders’ equity |
50,905 | 53,050 | ||||||
|
|
|
|
|
|||||
| Total liabilities and shareholders’ equity |
$ | 121,935 | $ | 125,466 | ||||
|
|
|
|
|
|||||
SCHEDULE 3
PRGX Global, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Cash flows from operating activities: |
||||||||||||||||
| Net income (loss) |
$ | 418 | $ | (4,279 | ) | $ | (3,465 | ) | $ | (8,675 | ) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||||||||||
| Depreciation and amortization |
2,793 | 3,253 | 5,763 | 6,318 | ||||||||||||
| Operating lease right-of-use asset expense |
1,043 | 1,113 | 2,195 | 2,248 | ||||||||||||
| Amortization of deferred loan costs |
24 | 61 | 48 | 117 | ||||||||||||
| Noncash interest expense |
298 | — | 643 | — | ||||||||||||
| Stock-based compensation expense |
1,876 | 1,662 | 3,196 | 3,046 | ||||||||||||
| Foreign currency transaction (gains) losses on short-term intercompany balances |
(819 | ) | (77 | ) | 637 | 129 | ||||||||||
| Deferred income taxes |
— | — | 338 | — | ||||||||||||
| Changes in operating assets and liabilities |
||||||||||||||||
| Billed receivables |
(581 | ) | 2,180 | 4,550 | 6,593 | |||||||||||
| Unbilled receivables |
(166 | ) | (1,790 | ) | 2,018 | (851 | ) | |||||||||
| Prepaid expenses and other current assets |
(1,145 | ) | (1,812 | ) | 1,438 | (1,296 | ) | |||||||||
| Operating lease liabilities |
(970 | ) | — | (1,979 | ) | — | ||||||||||
| Other assets |
11 | (462 | ) | (53 | ) | (1,567 | ) | |||||||||
| Accounts payable and accrued expenses |
1,910 | 118 | (3,890 | ) | (2,930 | ) | ||||||||||
| Accrued payroll and related expenses |
2,085 | (32 | ) | 1,326 | (4,970 | ) | ||||||||||
| Refund liabilities |
85 | 223 | (270 | ) | (314 | ) | ||||||||||
| Deferred revenue |
177 | (247 | ) | (224 | ) | (292 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash provided by (used in) operating activities |
7,039 | (89 | ) | 12,271 | (2,444 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash flows from investing activities: |
||||||||||||||||
| Purchases of property, equipment and software, net of disposal proceeds |
(3,103 | ) | (3,199 | ) | (5,620 | ) | (7,640 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash used in investing activities |
(3,103 | ) | (3,199 | ) | (5,620 | ) | (7,640 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash flows from financing activities: |
||||||||||||||||
| Repayments of credit facility |
(23,000 | ) | (3,000 | ) | (38,000 | ) | (3,000 | ) | ||||||||
| Proceeds from credit facility |
15,000 | 6,000 | 38,000 | 14,400 | ||||||||||||
| Payment of deferred loan costs |
— | (47 | ) | — | (394 | ) | ||||||||||
| Payment of earnout liability related to business acquisitions |
— | — | — | (479 | ) | |||||||||||
| Restricted stock repurchased from employees for withholding taxes |
(115 | ) | (246 | ) | (398 | ) | (750 | ) | ||||||||
| Repurchases of common stock |
— | — | (284 | ) | (2,228 | ) | ||||||||||
| Proceeds from option exercises |
— | 170 | — | 221 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net cash (used in) provided by financing activities |
(8,115 | ) | 2,877 | (682 | ) | 7,770 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Effect of exchange rates on cash and cash equivalents |
49 | (225 | ) | 187 | (55 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net (decrease) increase in cash, cash equivalents and restricted cash |
(4,130 | ) | (636 | ) | 6,156 | (2,369 | ) | |||||||||
| Cash, cash equivalents and restricted cash at beginning of period |
25,314 | 12,286 | 15,028 | 14,019 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash, cash equivalents and restricted cash at end of period |
$ | 21,184 | $ | 11,650 | $ | 21,184 | $ | 11,650 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Supplemental disclosure of cash flow information: |
||||||||||||||||
| Cash paid during the period for interest |
$ | 345 | $ | 60 | $ | 716 | $ | 385 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cash paid during the period for income taxes, net of refunds received |
$ | 640 | $ | 859 | $ | 804 | $ | 1,638 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
SCHEDULE 4
PRGX Global, Inc. and Subsidiaries
Reconciliation of Net Income (Loss) to EBIT, EBITDA and Adjusted EBITDA
(Amounts in thousands)
(Unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Reconciliation of net income (loss) to EBIT, EBITDA and Adjusted EBITDA: |
||||||||||||||||
| Net income (loss) |
$ | 418 | $ | (4,279 | ) | $ | (3,465 | ) | $ | (8,675 | ) | |||||
| Income tax expense |
1,004 | 311 | 960 | 479 | ||||||||||||
| Interest expense, net |
303 | 592 | 645 | 1,065 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBIT |
1,725 | (3,376 | ) | (1,860 | ) | (7,131 | ) | |||||||||
| Depreciation of property, equipment and software assets |
1,965 | 2,381 | 4,106 | 4,584 | ||||||||||||
| Amortization of intangible assets |
828 | 872 | 1,657 | 1,734 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
4,518 | (123 | ) | 3,903 | (813 | ) | ||||||||||
| Foreign currency transaction (gains) losses on short-term intercompany balances |
(819 | ) | (77 | ) | 637 | 129 | ||||||||||
| Transformation, severance, and other expenses |
672 | 1,280 | 1,979 | 1,977 | ||||||||||||
| Investigation and settlement of employment matter |
1,306 | — | 1,306 | — | ||||||||||||
| Other loss (income) |
2 | 11 | 2 | (8 | ) | |||||||||||
| Stock-based compensation |
1,876 | 1,662 | 3,196 | 3,046 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | 7,555 | $ | 2,753 | $ | 11,023 | $ | 4,331 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA from continuing operations |
$ | 7,555 | $ | 2,856 | $ | 11,023 | $ | 4,589 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA from discontinued operations |
$ | — | $ | (103 | ) | $ | — | $ | (258 | ) | ||||||
|
|
|
|
|
|
|
|
|
|||||||||
EBIT, EBITDA and Adjusted EBITDA are all “non-GAAP financial measures” presented as supplemental measures of our performance. They are not presented in accordance with accounting principles generally accepted in the United States, or GAAP. The Company believes these measures provide additional meaningful information in evaluating the Company’s performance over time, and that the rating agencies and a number of lenders use EBIT, EBITDA and similar measures for similar purposes. In addition, a measure similar to Adjusted EBITDA is used in the restrictive covenants contained in the Company’s secured credit facility. However, EBIT, EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of our results as reported under GAAP. In addition, in evaluating EBIT, EBITDA and Adjusted EBITDA, you should be aware that in the future we will incur expenses such as those used in calculating these measures. Our presentation of these measures should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.
SCHEDULE 5
PRGX Global, Inc. and Subsidiaries
Results by Operating Segment *
(Amounts in thousands)
(Unaudited)
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||
| 2020 | 2019 | Change | 2020 | 2019 | Change | |||||||||||||||||||
| Revenue, net |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 26,962 | $ | 28,935 | $ | (1,973 | ) | $ | 53,185 | $ | 56,308 | $ | (3,123 | ) | ||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
11,157 | 11,836 | (679 | ) | 20,942 | 21,595 | (653 | ) | ||||||||||||||||
| Adjacent Services |
892 | 1,203 | (311 | ) | 1,723 | 2,875 | (1,152 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 39,011 | $ | 41,974 | $ | (2,963 | ) | $ | 75,850 | $ | 80,778 | $ | (4,928 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Cost of revenue |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 14,346 | $ | 16,076 | $ | (1,730 | ) | $ | 30,334 | $ | 31,939 | $ | (1,605 | ) | ||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
5,742 | 7,189 | (1,447 | ) | 11,999 | 13,915 | (1,916 | ) | ||||||||||||||||
| Adjacent Services |
496 | 3,047 | (2,551 | ) | 785 | 5,693 | (4,908 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 20,584 | $ | 26,312 | $ | (5,728 | ) | $ | 43,118 | $ | 51,547 | $ | (8,429 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Selling, general and administrative expenses |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 1,712 | $ | 3,647 | $ | (1,935 | ) | $ | 4,227 | $ | 7,026 | $ | (2,799 | ) | ||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
1,545 | 2,639 | (1,094 | ) | 2,549 | 4,752 | (2,203 | ) | ||||||||||||||||
| Adjacent Services |
(40 | ) | 398 | (438 | ) | (53 | ) | 909 | (962 | ) | ||||||||||||||
| Corporate |
11,509 | 9,064 | 2,445 | 21,467 | 16,978 | 4,489 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 14,726 | $ | 15,748 | $ | (1,022 | ) | $ | 28,190 | $ | 29,665 | $ | (1,475 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Depreciation of property, equipment and software assets |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 1,777 | $ | 1,919 | $ | (142 | ) | $ | 3,715 | $ | 3,681 | $ | 34 | |||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
155 | 182 | (27 | ) | 324 | 344 | (20 | ) | ||||||||||||||||
| Adjacent Services |
33 | 280 | (247 | ) | 67 | 559 | (492 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 1,965 | $ | 2,381 | $ | (416 | ) | $ | 4,106 | $ | 4,584 | $ | (478 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Amortization of intangible assets |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 408 | $ | 438 | $ | (30 | ) | $ | 816 | $ | 876 | $ | (60 | ) | ||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
41 | 48 | (7 | ) | 83 | 85 | (2 | ) | ||||||||||||||||
| Adjacent Services |
379 | 386 | (7 | ) | 758 | 773 | (15 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 828 | $ | 872 | $ | (44 | ) | $ | 1,657 | $ | 1,734 | $ | (77 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating income (loss) |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 8,719 | $ | 6,855 | $ | 1,864 | $ | 14,093 | $ | 12,786 | $ | 1,307 | ||||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
3,674 | 1,778 | 1,896 | 5,987 | 2,499 | 3,488 | ||||||||||||||||||
| Adjacent Services |
24 | (2,908 | ) | 2,932 | 166 | (5,059 | ) | 5,225 | ||||||||||||||||
| Corporate |
(11,509 | ) | (9,064 | ) | (2,445 | ) | (21,467 | ) | (16,978 | ) | (4,489 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 908 | $ | (3,339 | ) | $ | 4,247 | $ | (1,221 | ) | $ | (6,752 | ) | $ | 5,531 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Adjusted EBITDA from continuing operations |
||||||||||||||||||||||||
| Recovery Audit Services—Americas |
$ | 11,231 | $ | 9,462 | $ | 1,769 | $ | 19,639 | $ | 17,721 | $ | 1,918 | ||||||||||||
| Recovery Audit Services—Europe/Asia-Pacific |
4,051 | 2,130 | 1,921 | 6,783 | 3,173 | 3,610 | ||||||||||||||||||
| Adjacent Services |
483 | (1,637 | ) | 2,120 | 1,118 | (3,104 | ) | 4,222 | ||||||||||||||||
| Corporate |
(8,210 | ) | (7,099 | ) | (1,111 | ) | (16,517 | ) | (13,201 | ) | (3,316 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 7,555 | $ | 2,856 | $ | 4,699 | $ | 11,023 | $ | 4,589 | $ | 6,434 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
* The Recovery Audit Services—Americas segment represents recovery audit services provided in the United States, Canada and Latin America. The Recovery Audit Services—Europe/Asia-Pacific segment represents recovery audit services provided in Europe, Asia and the Pacific region. The Adjacent Services segment represents advisory services, spend analytics and supplier information management services.