EX-99.1 2 dex991.htm UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Unaudited Pro Forma Condensed Consolidated Financial Statements

Exhibit 99.1

LookSmart, Ltd.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

(in thousands, except per share data)

 

     For the Nine Months Ended
September 30, 2007
 
     As Reported     Pro Forma
Adjustments
    Pro Forma  

Revenues

   $ 40,479     $ (3,109 )a   $ 37,370  

Cost of revenues

     22,901       (1,204 )a     21,697  
                        

Gross profit

     17,578       (1,905 )     15,673  

Operating expenses:

      

Sales and marketing

     6,232       —         6,232  

Product development

     11,970       (517 )a     11,453  

General and administrative

     9,146       (85 )a     9,061  

Restructuring charges

     224       —         224  

Impairment charges

     1,645       —         1,645  
                        

Total operating expenses

     29,217       (602 )     28,615  

Other operating income, (loss)

     (99 )     —         (99 )
                        

Loss from operations

     (11,738 )     (1,303 )     (13,041 )

Non-operating income, net

     1,522       —         1,522  
                        

Loss from continuing operations before income taxes

     (10,216 )     (1,303 )     (11,519 )

Income tax (expense) benefit

     (6 )     (521 )g     515  
                        

Loss from continuing operations

   $ (10,222 )   $ (782 )   $ (11,004 )
                        

Basic and diluted net loss per common share:

      

Loss from continuing operations

   $ (0.45 )     $ (0.48 )
                  

Weighted average shares outstanding used in per share calculation

     22,913         22,913  
                  

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements


LookSmart, Ltd.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

(in thousands, except per share data)

 

    

For the Year Ended

December 31, 2006

 
     As Reported     Pro Forma
Adjustments
    Pro Forma  

Revenues

   $ 48,673     $ (2,592 )a   $ 46,081  

Cost of revenues

     30,489       (1,384 )a     29,105  
                        

Gross profit

     18,184       (1,208 )     16,976  

Operating expenses:

      

Sales and marketing

     7,930       —         7,930  

Product development

     15,989       (527 )a     15,462  

General and administrative

     10,324       (63 )a     10,261  

Restructuring charges

     (290 )     —         (290 )
                        

Total operating expenses

     33,953       (590 )     33,363  

Loss from operations

     (15,769 )     (618 )     (16,387 )

Non-operating income, net

     2,141       —         2,141  
                        

Loss from continuing operations before income taxes

     (13,628 )     (618 )     (14,246 )

Income tax (expense) benefit

     (5 )     (247 )g     242  
                        

Loss from continuing operations

   $ (13,633 )   $ (371 )   $ (14,004 )
                        

Basic and diluted net loss per common share:

      

Loss from continuing operations

   $ (0.60 )     $ (0.61 )
                  

Weighted average shares outstanding used in per share calculation

     22,822         22,822  
                  

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

 


LookSmart, Ltd.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

(in thousands, except share data)

 

     As of September 30, 2007  
     As Reported    

Pro Forma

Adjustments

    Pro Forma  
ASSETS       

Current Assets:

      

Cash and cash equivalents

   $ 18,921     $ 18,075 b   $ 36,996  

Short-term investments

     18,476       —         18,476  
                        

Total cash, cash equivalents, and short-term investments

     37,397       18,075       55,472  

Accounts receivable, net

     4,355       —         4,355  

Prepaid expenses

     650       —         650  

Other current assets

     513       1,025 c     1,538  
                        

Total current assets

     42,915       19,100       62,015  

Long-term investments

     —         —         —    

Property and equipment, net

     3,338       —         3,338  

Capitalized software and other assets, net

     2,851       —         2,851  

Intangible assets, net

     319       —         319  

Goodwill

     10,296       —         10,296  

Assets held for sale

     4,331       (4,331 )d     —    
                        

Total assets

   $ 64,050     $ 14,769     $ 78,819  
                        
LIABILITIES AND STOCKHOLDERS’ EQUITY       

Current liabilities:

      

Trade accounts payable

   $ 2,689     $ —       $ 2,689  

Accrued expenses and other current liabilities

     6,907       367 e     7,274  

Deferred revenue and other customer deposits

     1,691       —         1,691  

Current portion of lease restructuring and other long-term liabilities

     1,348       —         1,348  
                        

Total current liabilities

     12,635       367       13,002  

Lease restructuring and other long-term liabilities, net of current portion

     2,215       —         2,215  
                        

Total liabilities

     14,850       367       15,217  

Stockholders’ equity:

      

Convertible preferred stock, $0.001 par value; Authorized: 5,000 at September 30, 2007 and December 31, 2006; Issued and Outstanding: none at September 30, 2007 and December 31, 2006

     —         —         —    

Common stock; $0.001 par value; Authorized: 200,000 at September 30, 2007 and December 31, 2006; Issued and Outstanding: 22,913 at September 30, 2007 and 22,974 at December 31, 2006, respectively

     23       —         23  

Additional paid-in-capital

     276,450       —         276,450  

Other equity

     14       —         14  

Accumulated deficit

     (227,287 )     14,402 f     (212,885 )
                        

Total stockholders’ equity

     49,200       14,402       63,602  
                        

Total liabilities and stockholders’ equity

   $ 64,050     $ 14,769     $ 78,819  
                        

See accompanying Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements


CNET Networks, Inc.

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

NOTE 1 Description of Transaction

On November 5, 2007, LookSmart, Ltd. (the “Company”), entered into an Asset Purchase Agreement (the “Purchase Agreement”) with CNET Networks, Inc. (“CNET”) pursuant to which CNET purchased substantially all of the assets, which included certain fixed assets and intangible assets of the Company’s FindArticles.com consumer property, in an all cash transaction valued at approximately $20.5 million in cash (the “Asset Sale”) of which 5% will be held in escrow for the six months following the completion of the Asset Sale. The Asset Sale was completed on November 9, 2007. In connection with the Asset Sale, Looksmart will provide certain transition services to CNET for an interim period.

NOTE 2 Pro Forma Adjustments

The accompanying unaudited pro forma condensed consolidated financial information has been prepared to reflect the effect of the Asset Sale on the Company’s historical results of operations and financial position. The unaudited pro forma condensed consolidated financial statements for the nine months ended September 30, 2007 and the year ended December 31, 2006 presents the Company’s results of operations and financial position as if the Asset Sale had occurred on January 1, 2006. The unaudited pro forma condensed consolidated balance sheet gives effect to the Asset Sale as if the transaction had occurred on September 30, 2007.

The pro forma adjustments presented herein are based on estimates and certain information that is currently available and may change as additional information becomes available. The unaudited pro forma condensed consolidated financial statements have been presented for informational purposes only and are not necessarily indicative of the results of operations or the financial position that would have been achieved had the Asset Sale been completed at the beginning of or as of the periods presented, nor are they indicative of the future results of operations or future financial position of the Company. The adjustments are described in the notes to the unaudited pro forma condensed consolidated financial statements and are set forth in the “Pro Forma Adjustments” column.

The pro forma adjustments are as follows:

 

a. These adjustments are recorded to eliminate the revenues and operating expenses that LookSmart believes are directly attributable to the FindArticles.com Asset Sale and will not continue after completion of the transaction.

 

b. To record the cash consideration received from CNET, net of cash consideration in escrow and net of transaction costs paid directly by CNET.

 

c. To record the portion of cash consideration in escrow.

 

d. To eliminate the assets sold to CNET and to eliminate the goodwill allocated to the FindArticles business.

 

e. To accrue for estimated transaction costs associated with the sale.

 

f. To record the preliminary gain on the sale of the FindArticles business as if the transaction had been consummated on September 30, 2007


Proceeds from sale

   $ 20,500  

Assets sold

     (205 )

Goodwill

     (4,126 )

Transaction costs

     (1,767 )
        

Pro forma gain on sale

   $ 14,402  
        

 

g. An income tax expense has been provided relating to the pretax income from the FindArticles operations and a corresponding income tax benefit has been provided relating to the pretax loss from the remaining continuing operations of the Company for the year ended December 31, 2006 and for the nine months ended September 30, 2007. These adjustments are based on the Company’s statutory rate. This benefit and corresponding expense have been computed in accordance with Regulation S-X Article 11 pro forma information which requires the disposition of FindArticles be treated as a discontinued operation for the purposes of the proforma financial information. This treatment is for purposes of reporting the disposal in accordance with Article 11, however the ultimate treatment in the Company’s historical financial statements to be included in its Annual Report on Form 10K for the year ending December 31, 2007 will not provide for such treatment unless the operations of FindArticles are presented as discontinued operations.