-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BkQWvI3TBeLK+kdz7CI8jPSLqAUCPs5Sm+0eaAIOIUAWlyvSN9THzsYVf4PtLqSx uzZUwHuZ4wIQc2QcaqbMKw== 0001193125-05-212070.txt : 20051031 0001193125-05-212070.hdr.sgml : 20051031 20051031161022 ACCESSION NUMBER: 0001193125-05-212070 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20051031 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20051031 DATE AS OF CHANGE: 20051031 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CRITICAL PATH INC CENTRAL INDEX KEY: 0001060801 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 911788300 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25331 FILM NUMBER: 051166575 BUSINESS ADDRESS: STREET 1: 320 FIRST STREET CITY: SAN FRANCISCO STATE: CA ZIP: 94105 BUSINESS PHONE: 4158088800 MAIL ADDRESS: STREET 1: 320 FIRST STREET CITY: SAN FRNACISCO STATE: CA ZIP: 94105 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report: October 31, 2005

(Date of earliest event reported)

 


 

CRITICAL PATH, INC.

(Exact name of registrant as specified in its charter)

 


 

California   0-25331   94-1788300

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

 

2 Harrison Street, 2nd Floor, San Francisco, California 94105

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (415) 541-2500

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c))

 



Item 2.02. Results of Operations and Financial Condition

 

On October 31, 2005, Critical Path, Inc. (“Critical Path”) issued a press release announcing financial results for the fiscal third quarter ended September 30, 2005, and intends to present additional information during a related conference call to be held on October 31, 2005. A copy of the press release is furnished herewith as Exhibit 99.1.

 

The information contained in this Item 2.02 and in the accompanying exhibit shall not be deemed filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Exchange Act or the Securities Act of 1933, as amended (the “Securities Act”), except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits

 

(c) Exhibits

 

Exhibit No.

 

Description


99.1   Press Release dated October 31, 2005.


SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: October 31, 2005

 

 

CRITICAL PATH, INC.
By:  

/s/ Michael J. Zukerman


    Michael J. Zukerman
   

Executive Vice President, General Counsel and

Secretary


EXHIBIT INDEX

 

Exhibit No.

 

Description


99.1   Press Release dated October 31, 2005.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

Critical Path Announces 2005 Third Quarter Results

 

Record Results—Cash Flow Positive; Continued Improvement in GAAP Results;

Profitable on Adjusted EBITDA Basis

 

SAN FRANCISCO, Calif. (October 31, 2005) – Critical Path, Inc. (Nasdaq: CPTH), a leading provider of messaging software and services, today announced unaudited financial results for the third quarter ended September 30, 2005.

 

“I am pleased to announce Critical Path’s best quarter ever,” said Mark Ferrer, CEO and Chairman, Critical Path. “Since beginning to execute on our consumer messaging strategy in July of 2004, we have been on a steady march to profitability. This quarter marks the start of a new chapter in Critical Path’s future as we position the company to capitalize on the growing market for consumer messaging with exciting new offerings and a manageable cost structure.”

 

Revenue

 

For the third quarter of 2005, revenues were $17.1 million, compared to $17.1 million in the second quarter of 2005 and $17.5 million in the third quarter of 2004.

 

GAAP Results

 

For the third quarter of 2005 the net loss, based on U.S. generally accepted accounting principles (GAAP), which excludes accretion of mandatorily redeemable preferred stock (a non-cash item related to our outstanding preferred stock), for the third quarter of 2005 was $1.0 million or $0.03 per share, compared to a net loss of $1.5 million or $0.05 per share in the second quarter of 2005 and a net loss of $26.2 million or $1.24 per share in the third quarter of 2004. For the third quarter of 2005, total cost of net revenues and operating expenses, based on GAAP, were $18.2 million, compared to $20.0 million in the second quarter of 2005 and a 34% decline from $27.7 million in the third quarter of 2004.

 

For the third quarter of 2005, net loss attributable to common shareholders, based on GAAP, which includes accretion of mandatorily redeemable preferred stock (a non-cash item related to our outstanding preferred stock), was $4.5 million or $0.13 per share, compared to a net loss of $8.1 million or $0.27 per share in the second quarter of 2005 and a net loss of $30.4 million or $1.43 per share in the third quarter of 2004.

 

Adjusted EBITDA Results

 

For the third quarter of 2005, net income, on an adjusted EBITDA basis, was $0.3 million, or $0.01 per share, compared to a loss of $0.7 million or $0.02 per share in the second quarter of 2005 and a loss of $4.9 million or $0.23 per share in the third quarter of 2004. For the third quarter of 2005, total cost of net revenues and operating expenses on an adjusted EBITDA basis was $16.7 million, compared to $17.8 million for the second quarter of 2005 and $22.4 million for the third quarter of 2004. Adjusted EBITDA results, a non-GAAP metric we use to measure the performance of our business, is earnings before interest income (expense), provision for income taxes, depreciation and amortization adjusted to exclude other items, such as other income (expense), restructuring and other expenses, stock-based expenses, loss on extinguishment of debt and accretion on mandatorily redeemable preferred stock.

 

“Adjusted EBITDA results are a good measure of the company’s operating performance, and on this basis, our operations were profitable in Q3,” said Jim Clark, CFO, Critical Path. “We have achieved these results through our significant improvement in gross margins, continuous cost containment, stable revenues and our focus on consumer messaging. Results have been in line with guidance for the fifth quarter in a row, and we look forward to maintaining this credible track record.”


As of September 30, 2005, the Company’s cash and cash equivalents totaled $20.5 million, compared to $16.9 million at June 30, 2005 – a $3.6 million improvement driven from operations.

 

“Of course, cash flow is one of the cleanest indicators of performance, and we are particularly proud to have achieved an increase in our cash position during the quarter,” said Jim Clark.

 

Third Quarter 2005 Highlights

 

    Profitability Achieved: Third quarter 2005 results turned the Company profitable on an adjusted EBITDA basis.

 

    Cash Flow Positive: Net cash increased $3.6 million sequentially, driven from operations.

 

    Memova™ Momentum: Revenue from licensed software, including the Company’s Memova™ consumer messaging solutions, continues to grow. Q3 was the second quarter in a row and the third out of the last four quarters that licensed revenue increased sequentially. In the quarter, Indosat launched Memova Mobile to the Indonesian mass market, and Critical Path signed a new Memova Mobile deal with a European service provider.

 

Guidance

 

The Company currently expects revenue for the fourth quarter of 2005 to be in the range of $16.0 to $18.0 million. This guidance is on an adjusted EBITDA (non-GAAP) basis as described above. If the Company is successful in delivering the middle to high end of its revenue range, it expects total gross margins in the fourth quarter to be in the range of 52% to 57%. Additionally, the Company expects its operating expenses to be in the range of $9.0 to $9.5 million in the fourth quarter of 2005.

 

The Company currently expects cash balances at December 31, 2005 to decline slightly from balances at September 30, 2005 primarily due to European corporate income tax payments in the fourth quarter.

 

Regulation G

 

Due to the forward-looking nature of the projections of gross margins and operating expenses on an adjusted EBITDA basis given directly above, information to reconcile such non-GAAP financial measures to the most directly comparable GAAP measures is not available without unreasonable effort. The Company believes that the information necessary to reconcile the non-GAAP financial measures to GAAP, such as future restructuring costs, if any, other income (expense), interest income and expense, stock-based expenses and accretion on mandatorily redeemable preferred stock, are not reasonably estimable or predictable.

 

The Company uses both GAAP and non-GAAP metrics to measure its financial results. The non-GAAP metrics used are: income (loss) on an adjusted EBITDA basis, both cost of revenues and operating expenses on an adjusted EBITDA basis and Memova Anti-Abuse sales bookings. The most directly comparable GAAP measures are the net loss attributable to common shareholders, cost of net revenues and operating expenses and net revenues, respectively. The adjusted EBITDA results exclude interest income (expense), provision for income taxes, depreciation and amortization as well as other items such as other income (expense), net, restructuring and other expenses, stock-based expenses, loss on extinguishment of debt and accretion on mandatorily redeemable preferred stock. Memova Anti-Abuse sales bookings are the billable value of contracts for such products closed in the period. There is no difference between adjusted EBITDA and GAAP revenues. Management believes that, in addition to GAAP metrics, these non-GAAP metrics assist the Company in measuring its cash-based performance. In addition, management


believes these non-GAAP metrics are useful to investors because they remove unusual and nonrecurring charges that occur in the affected period and provide a basis for measuring the Company’s financial condition against other quarters. Since the Company has historically reported non-GAAP results to the investment community, management also believes the inclusion of non-GAAP measures provides consistency in its financial reporting. However, non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. The calculations for these non-GAAP metrics are in the alternative measurement reconciliation table below.

 

Conference Call

 

Critical Path will host a conference call on Monday, October 31, 2005, at 4:15 p.m. Eastern Time to discuss the financial results for the third quarter ended September 30, 2005. The conference call is scheduled to last up to one hour. Those who would like to participate should dial +1 877-231-3543 (within the U.S. and Canada) or +1 706-634-1329 (from outside the U.S. and Canada) five to ten minutes prior to the scheduled start time (no passcode is needed). In addition, the conference call and a subsequent replay will be available via Web cast from the Company’s Web site, http://www.criticalpath.net/en/31/webcasts/. A replay of the conference call will also be available by telephone for fourteen days following the call. To access the telephone replay, please dial +1 800-642-1687 (within the U.S. and Canada) or +1 706-645-9291 (from outside the U.S. and Canada) and use conference ID 1997111. The Web cast and earnings release will be available on the Company’s Web site for twelve months following the conference call.

 

About Critical Path, Inc.

 

Critical Path’s Memova™solutions provide a new and improved email experience for millions of consumers worldwide, helping mobile operators, broadband and fixed-line service providers unlock the potential of email in the mass market. Memova™ Mobile gives consumers instant, on-the-go access to the messages that matter most. Featuring industry-leading anti-spam and anti-virus technology, Memova™ Anti-Abuse protects consumers against viruses and spam. Memova™ Messaging provides consumers with a rich email experience, enabling service providers to develop customized offerings for high-speed subscribers. Headquartered in San Francisco with offices around the globe, Critical Path’s messaging solutions are deployed by more than 200 service providers throughout the world. More information is available at www.criticalpath.net.

 

Cautionary Note Regarding Forward-Looking Statements:

 

This press release contains forward-looking statements by the Company and its executives regarding the performance of our product and service offerings, our expected revenue results, gross margins and operating expenses for the third and fourth fiscal quarters of 2005, the ability of our customers to achieve cost savings and improve revenues in the provision of services, industry trends, market and customer requirements, the ability of our products and services to meet the business needs of our customers and compete favorably in the marketplace, management of spending levels, the market for products and services like ours and the performance of our senior management in achieving strategic goals. The words and expressions “look forward to,” “will,” “expect,” “plan,” “believe,” “seek,” “strive for,” “anticipate,” “hope,” “estimate” and similar expressions are intended to identify the Company’s forward-looking statements. These forward-looking statements involve a number of risks and uncertainties that could cause actual results to differ materially from those anticipated. These risks include, but are not limited to, our evolving business strategy and the emerging and changing nature of the market for our products and services, our ability to deliver on our sales objectives, the ability of our technology and our competitors’ technologies to address customer demands, changes in economic and market conditions, and software and service design defects. These and other risks and uncertainties are described in more detail in the Company’s filings with the U.S. Securities and Exchange Commission (www.sec.gov) made from time to time including Critical Path’s Annual Report on Form 10-K and Form 10-K/A for the fiscal year ended December 31, 2004, its Quarterly Reports on Form 10Q for the three months ended March 31, 2005 and June 30, 2005, its Current Reports on Form 8-K, as may be amended from time to time, and all subsequent filings with the United States Securities and Exchange Commission (www.sec.gov). The Company makes no commitment to revise or update any forward-looking statements in order to reflect events or circumstances after the date any such statement is made.

 

Note to Editors: Critical Path, the Critical Path logo, Memova and the Memova logo are the trademarks of Critical Path, Inc. All other trademarks are the property of their respective holders.


Contact Information

 

For Reporters and Editors:   For Investors:
Critical Path, Inc.   Critical Path, Inc.
Michelle Weber   Investor Relations
415.541.2575   415.541.2619
pr@criticalpath.net   ir@criticalpath.net
www.criticalpath.net   www.criticalpath.net


Critical Path, Inc.

Condensed Consolidated Balance Sheets

 

     December 31,
2004


    June 30,
2005


    September 30,
2005


 
     (in thousands; unaudited)  
ASSETS                         

Current assets

                        

Cash and cash equivalents

   $ 23,239     $ 16,857     $ 20,486  

Accounts receivable, net

     19,667       19,661       13,274  

Other current assets

     4,567       3,767       3,391  
    


 


 


Total current assets

     47,473       40,285       37,151  

Property and equipment, net

     11,379       7,244       6,302  

Goodwill

     6,613       6,613       6,613  

Other assets

     3,734       2,007       1,956  
    


 


 


Total assets

   $ 69,199     $ 56,149     $ 52,022  
    


 


 


LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND SHAREHOLDERS’ DEFICIT                         

Current liabilities

                        

Accounts payable

   $ 4,973     $ 4,988     $ 2,439  

Accrued expenses

     23,207       19,536       20,726  

Deferred revenue

     9,978       11,576       9,489  

Capital lease and other obligations, current

     1,067       355       137  

Notes payable, current

     5,565       —         —    
    


 


 


Total current liabilities

     44,790       36,455       32,791  

Deferred revenue long-term

     173       71       970  

Notes payable, long-term

     8,875       16,698       17,585  

Other liabilities, long-term

     —         —         46  

Embedded derivative liability

     5,173       2,402       2,527  
    


 


 


Total liabilities

     59,011       55,626       53,919  
    


 


 


Mandatorily redeemable preferred stock

     122,377       116,248       116,874  
    


 


 


Total shareholders’ deficit

     (112,189 )     (115,725 )     (118,771 )
    


 


 


Total liabilities and shareholders’ deficit

   $ 69,199     $ 56,149     $ 52,022  
    


 


 



Critical Path, Inc.

Condensed Consolidated Statement of Operations on a United States GAAP Basis

 

     Three months ended

   

Nine months ended

September 30,


 
     September 30,
2004


    June 30,
2005


    September 30,
2005


    2004

    2005

 
     (in thousands, except per share amounts; unaudited)  

NET REVENUE

                                        

SW licensing

   $ 4,744     $ 4,771     $ 5,593     $ 14,403     $ 14,810  

Hosted messaging

     4,621       3,528       3,309       12,675       12,048  

Professional services

     3,092       3,727       3,119       8,687       9,929  

Maintenance and support

     5,038       5,083       5,059       15,825       14,842  
    


 


 


 


 


Total net revenue

     17,495       17,109       17,080       51,590       51,629  
COST OF NET REVENUE                                         

SW licensing

     1,322       1,035       1,364       3,941       3,606  

Hosted messaging

     5,995       3,766       3,036       18,946       11,927  

Professional services

     2,667       2,318       2,270       8,796       6,993  

Maintenance and support

     1,422       1,550       1,442       4,193       4,542  

Stock-based expense

     —         43       63       5       168  

Restructuring and other expenses

     —         —         —         175       —    
    


 


 


 


 


Total cost of net revenue

     11,406       8,712       8,175       36,056       27,236  
    


 


 


 


 


GROSS PROFIT

     6,089       8,397       8,905       15,534       24,393  
OPERATING EXPENSES                                         

Selling and marketing

     5,242       3,926       4,206       18,216       12,780  

Research and development

     5,260       3,644       2,910       16,383       11,446  

General and administrative

     2,854       3,356       2,558       9,746       9,829  

Stock-based expense

     308       212       292       1,561       749  

Restructuring expense

     2,590       168       40       4,799       1,847  
    


 


 


 


 


Total operating expenses

     16,254       11,306       10,006       50,705       36,651  
    


 


 


 


 


OPERATING LOSS

     (10,165 )     (2,909 )     (1,101 )     (35,171 )     (12,258 )

Other income (expense), net

     (2,781 )     2,395       1,357       7,448       5,598  

Interest income (expense)

     (342 )     (907 )     (918 )     (3,815 )     (2,483 )

Loss on extinguishment of debt

     (12,783 )     —                 (12,783 )     —    
    


 


 


 


 


Loss before provision for income taxes

     (26,071 )     (1,421 )     (662 )     (44,321 )     (9,143 )

Provision for income taxes

     (88 )     (116 )     (364 )     (900 )     (789 )
    


 


 


 


 


NET LOSS

     (26,159 )     (1,537 )     (1,026 )     (45,221 )     (9,932 )

Accretion on mandatorily redeemable preferred stock

     (4,193 )     (6,516 )     (3,519 )     (10,689 )     (15,311 )
    


 


 


 


 


NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS

   $ (30,352 )   $ (8,053 )   $ (4,545 )   $ (55,910 )   $ (25,243 )
    


 


 


 


 


Basic and diluted net loss per share

   $ (1.24 )   $ (0.05 )   $ (0.03 )   $ (2.15 )   $ (0.33 )
    


 


 


 


 


Basic and diluted net loss per share attributable to common shareholders

   $ (1.43 )   $ (0.27 )   $ (0.13 )   $ (2.65 )   $ (0.83 )
    


 


 


 


 


Shares used in the basic and diluted per share calculations

     21,171       29,369       34,557       21,075       30,452  
    


 


 


 


 



Critical Path, Inc.

Condensed Consolidated Statement of Operations on a Non-GAAP (Adjusted EBITDA*) Basis

 

     Three months ended

  

Nine months ended

September 30,


 
     September 30,
2004


    June 30,
2005


    September 30,
2005


   2004

    2005

 
     (in thousands, except per share amounts; unaudited)  

NET REVENUE

                                       

SW licensing

   $ 4,744     $ 4,771     $ 5,593    $ 14,403     $ 14,810  

Hosted messaging

     4,621       3,528       3,309      12,675       12,048  

Professional services

     3,092       3,727       3,119      8,687       9,929  

Maintenance and support

     5,038       5,083       5,059      15,825       14,842  
    


 


 

  


 


Total net revenue

     17,495       17,109       17,080      51,590       51,629  

COST OF NET REVENUE

                                       

SW licensing

     1,321       1,035       1,364      3,940       3,606  

Hosted messaging

     5,034       3,007       2,286      15,726       9,179  

Professional services

     2,637       2,295       2,260      8,668       6,931  

Maintenance and support

     1,403       1,541       1,435      4,132       4,507  
    


 


 

  


 


Total cost of net revenue

     10,395       7,878       7,345      32,466       24,223  
    


 


 

  


 


GROSS PROFIT

     7,100       9,231       9,735      19,124       27,406  

OPERATING EXPENSES

                                       

Selling and marketing

     5,093       3,806       4,140      17,616       12,423  

Research and development

     4,125       3,111       2,721      13,488       9,072  

General and administrative

     2,781       3,036       2,532      8,769       9,355  
    


 


 

  


 


Total operating expenses

     11,999       9,953       9,393      39,873       30,850  
    


 


 

  


 


ADJUSTED EBITDA INCOME (LOSS)

   $ (4,899 )   $ (722 )   $ 342    $ (20,749 )   $ (3,444 )
    


 


 

  


 


Basic adjusted EBITDA income (loss) per share

   $ (0.23 )   $ (0.02 )   $ 0.01    $ (0.98 )   $ (0.11 )
    


 


 

  


 


Diluted adjusted EBITDA income (loss) per share

   $ (0.23 )   $ (0.02 )   $ 0.01    $ (0.98 )   $ (0.11 )
    


 


 

  


 


Shares used in the basic per share calculations

     21,171       29,369       34,557      21,075       30,452  
    


 


 

  


 


Shares used in the diluted per share calculations

     21,171       29,369       34,604      21,075       30,452  
    


 


 

  


 



* Excludes interest income (expense), provision for income taxes, depreciation and amortization adjusted to exclude other items such as restructuring and other expenses, stock-based expenses other income (expense), net, loss on extinguishment of debt and and accretion on mandatorily redeemable preferred stock.


Critical Path, Inc.

Alternative Measurements Reconciliation

 

The following table provides a reconciliation between the Company’s Non-GAAP results and Adjusted

EBITDA Income (Loss) to the Company’s Condensed Consolidated Statement of Operations on a United States GAAP basis.

 

     Three months ended

   

Nine months ended

September 30,


 
     September 30,
2004


    June 30,
2005


    September 30,
2005


    2004

    2005

 
     (in thousands, except per share amounts; unaudited)  

Adjusted EBITDA income (loss)

   $ (4,899 )   $ (722 )   $ 342     $ (20,749 )   $ (3,444 )

Interest income (expense)

     (342 )     (907 )     (918 )     (3,815 )     (2,483 )

Provision for income taxes

     (88 )     (116 )     (364 )     (900 )     (789 )

Depreciation and amortization

     (2,368 )     (1,764 )     (1,048 )     (7,306 )     (6,050 )

Restructuring and other expenses

     (2,590 )     (168 )     (40 )     (4,974 )     (1,847 )

Non-cash severance

     —         —         —         (576 )     —    

Stock-based expenses

     (308 )     (255 )     (355 )     (1,566 )     (917 )

Other income (expense), net

     (2,781 )     2,395       1,357       7,448       5,598  

Loss on extinguishment of debt

     (12,783 )     —         —         (12,783 )     —    
    


 


 


 


 


Net loss

     (26,159 )     (1,537 )     (1,026 )     (45,221 )     (9,932 )

Accretion on mandatorily redeemable preferred stock

     4,193       6,516       3,519       10,689       15,311  
    


 


 


 


 


Net loss attributable to common shareholders

   $ (30,352 )   $ (8,053 )   $ (4,545 )   $ (55,910 )   $ (25,243 )
    


 


 


 


 


Basic and diluted net loss per share

   $ (1.24 )   $ (0.05 )   $ (0.03 )   $ (2.15 )   $ (0.33 )
    


 


 


 


 


Basic and diluted net loss per share attributable to common shareholders

   $ (1.43 )   $ (0.27 )   $ (0.13 )   $ (2.65 )   $ (0.83 )
    


 


 


 


 


Shares used in the basic and diluted per share calculations

     21,171       29,369       34,557       21,075       30,452  
    


 


 


 


 


 

The following table provides a reconciliation between the total cost of net revenues and operating expenses

on an Adjusted EBITDA basis to the Company’s cost of revenues and operating expenses on a United States GAAP basis.

 

     Three months ended

   

Nine months ended

September 30,


 
     September 30,
2004


    June 30,
2005


    September 30,
2005


    2004

    2005

 
     (in thousands, except per share amounts; unaudited)  

Total cost of net revenues and operating expenses on an Adjusted EBITDA basis

   $ 22,394     $ 17,831     $ 16,738     $ 72,339     $ 55,073  

Depreciation and amortization

     (2,368 )     (1,764 )     (1,048 )     (7,306 )     (6,050 )

Restructuring expenses

     (2,590 )     (168 )     (40 )     (4,974 )     (1,847 )

Non-cash severance

     —         —         —         (576 )     —    

Stock-based expenses

     (308 )     (255 )     (355 )     (1,566 )     (917 )
    


 


 


 


 


Total cost of net revenues and operating expenses on a United States GAAP basis

   $ 27,660     $ 20,018     $ 18,181     $ 86,761     $ 63,887  
    


 


 


 


 


-----END PRIVACY-ENHANCED MESSAGE-----