exv99w1
Exhibit 99.1
QuinStreet Reports $108M Quarterly Revenue, 19% Growth and 22% Adjusted EBITDA Margin
Foster City, CA May 4, 2011 QuinStreet, Inc. (NASDAQ: QNST), a leader in vertical marketing
and media online, today announced its financial results for the fiscal third quarter ended March
31, 2011.
The Company reported total revenue of $107.7 million, an increase of 19% over the same quarter last
year.
Adjusted EBITDA for the quarter was $23.2 million, or 22% of revenue.
The Company reported GAAP net income of $6.3 million, or $0.13 per diluted share, for the quarter.
Adjusted net income for the quarter was $12.6 million, or $0.25 per diluted share. Adjusted net
income excludes stock-based compensation expense and amortization of intangible assets, net of
estimated tax.
The Company generated $28.9 million in cash flow from operations and closed the quarter with $150.1
million in cash and marketable securities.
Revenue for the Education client vertical was $48.0 million, an increase of 26% compared to the
year-ago quarter. Revenue for the Financial Services client vertical was $48.7 million, an increase
of 17% compared to the same quarter last year. Revenue for Other client verticals was $11.0
million, an increase of 1% compared to the year-ago quarter.
For the nine-month period ended March 31, the Company reported total revenue of $309 million, an
increase of 25% over the same period last year, and adjusted EBITDA of $70 million, or 23% of
revenue.
Reconciliations of adjusted net income to net income, adjusted EBITDA to net income, and free cash
flow to net cash provided by operating activities are included in the accompanying tables.
We delivered another quarter of good financial results in fiscal Q3, and we continued to make
great progress building our capabilities and business for the long-term, commented Doug Valenti,
QuinStreet CEO. We are particularly pleased with the performance of our Education client vertical,
reflecting client demand for more compliant and effective marketing solutions as well as the
effects of new client signings and further penetration of more segments. Growth in our Financial
Services client vertical was solid at this scale and consistent with our expectations for a period
of more muted growth discussed in our last quarterly call. We remain confident and enthusiastic
about our opportunity in Financial Services and in all of our client verticals. We are still
incredibly early in the pursuit of these enormous markets. We continue to expect that we will be
able to meet our objective to grow revenue an average of 15-20% per year, even at this scale, for
as far as the eye can see, reflective of our large footprint and uniquely powerful competitive
advantages.
Conference Call
QuinStreet will host a conference call and corresponding live webcast at 2:00 p.m. PT today. To
access the conference call, dial 1-866-240-0819 for the U.S. and Canada and 1-973-200-3360 for
international callers. The webcast will be available live on the investor relations section of the
Companys website at http://investor.quinstreet.com, and via replay beginning approximately
two hours after the completion of the call until the Companys announcement of its financial
results for the next quarter. An audio replay of the call will also be available to investors
beginning at approximately 5:00 p.m. PT on May 4, 2011 until 11:59 p.m. PT on May 13, 2011 by
dialing 1-800-642-1687 in the U.S. and Canada, or 1-706-645-9291 for international callers, using
passcode 60128082#. This press release, the financial tables, as well as other supplemental
financial information are also available on the investor relations section of the Companys website
at http://investor.quinstreet.com.
Final operating results will be included in the Companys quarterly report on Form 10-Q, which will
be filed with the Securities and Exchange Commission no later than May 16, 2011.
About QuinStreet
QuinStreet, Inc. (NASDAQ: QNST) is a leader in vertical marketing and media online. QuinStreet is
headquartered in Foster City, CA. For more information, please visit www.quinstreet.com.
Non-GAAP Financial Measures
This release and the accompanying tables include a discussion of adjusted EBITDA, adjusted net
income, adjusted diluted net income per share and free cash flow, all of which are non-GAAP
financial measures that are provided as a complement to results provided in accordance with
accounting principles generally accepted in the United States of America (GAAP). The term
adjusted EBITDA refers to a financial measure that we define as net income less provision for
taxes, depreciation expense, amortization expense, stock-based compensation expense, interest and
other income (expense), net. The term adjusted net income refers to a financial measure that we
define as net income adjusted for amortization expense and stock-based compensation expense, net of
estimated taxes. The term adjusted diluted net income per share refers to a financial measure
that we define as adjusted net income divided by weighted average diluted shares outstanding. The
term free cash flow refers to a financial measure that we define as net cash provided by
operating activities, less capital expenditures and internal software development costs. These
non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but
should not be considered a substitute for, or superior to, GAAP results. In addition, our
definition of adjusted EBITDA, adjusted net income, adjusted diluted net income per share and free
cash flow may not be comparable to the definitions as reported by other companies.
We believe adjusted EBITDA, adjusted net income, adjusted diluted net income per share and free
cash flow are relevant and useful information because they provide us and investors with additional
measurements to analyze the Companys operating performance.
Adjusted EBITDA is part of our internal management reporting and planning process and one of the
primary measures used by our management to evaluate the operating performance of our business, as
well as potential acquisitions. Adjusted EBITDA is useful to us and investors because it provides
information related to the Companys ability to provide cash flow for acquisitions, capital
expenditures and working capital requirements. Internally, adjusted EBITDA is used by management
for planning purposes, including preparation of internal budgets; to allocate resources to enhance
financial performance; to evaluate the effectiveness of operational strategies; and to evaluate the
Companys capacity to fund acquisitions and capital expenditures as well as the capacity to service
debt. Adjusted EBITDA is used as a key financial metric in senior managements annual incentive
compensation program. The Company believes that analysts and investors use adjusted EBITDA as a
supplemental measurement to evaluate the overall operating performance of companies in its industry
and use adjusted EBITDA multiples as a metric for analyzing company valuations. It is also an
element of certain maintenance covenants under our debt agreements.
Adjusted net income and adjusted diluted net income per share are useful to us and investors
because they present an additional measurement of our financial performance, taking into account
depreciation, which we believe is an ongoing cost of doing business, but excluding the impact of
certain non-cash expenses (stock-based compensation and amortization of intangible assets). The
Company believes that analysts and investors use adjusted net income and adjusted diluted net
income per share as supplemental measures to evaluate the overall operating performance of
companies in our industry.
Free cash flow is useful to us and investors because it represents the cash that our business
generates from operations, before taking into account cash movements that are non-operational, and
is a metric commonly used in our industry to understand the underlying cash generating capacity of
a companys financial model. The Company believes that analysts and investors use free cash flow
multiples as a metric for analyzing company valuations in our industry. Free cash flow has certain
limitations in that it does not represent the total increase or decrease in the cash balance for
the period, nor does it represent the residual cash flow for discretionary expenditures. Therefore,
we think it is important to evaluate free cash flow along with our consolidated statement of cash
flows.
We intend to provide these non-GAAP financial measures as part of our future earnings discussions
and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our
financial reporting. A reconciliation of these non-GAAP measures to GAAP is provided in the
accompanying tables.
Legal Notice Regarding Forward Looking Statements
This press release and its attachments contain forward-looking statements within the meaning of
Section 21E of the Securities Exchange Act of 1934 that involve risks and uncertainties. Words such
as will, believe, intend, potential and similar expressions are intended to identify
forward-looking statements. These forward-looking statements include the quotations from management
in this press release, as well as any statements regarding the Companys anticipated financial
results and strategic and operational plans. The Companys actual results may differ materially
from those anticipated in these forward-looking statements. Factors that may contribute to such
differences include, but are not limited to: the Companys ability to deliver an adequate rate of
growth and manage such growth; the impact of changes in government regulation and industry
standards; the Companys ability to maintain and increase the number of visitors to its websites;
the Companys ability to identify and manage acquisitions; the impact of the current economic
climate on the Companys business; the Companys ability to attract and retain qualified executives
and employees; the Companys ability to compete effectively against others in the online marketing
and media industry; the impact and costs of any failure by the Company to comply with government
regulations and industry standards; and costs associated with defending intellectual property
infringement and other claims. More information about potential factors that could affect the
Companys business and financial results is contained in the Companys annual report on Form 10-K
as filed with the Securities and Exchange Commission on September 13, 2010. Additional information
will also be set forth in the Companys quarterly report on Form 10-Q for the quarter ended March
31, 2011, which will be filed with the SEC during the Companys fiscal fourth quarter in 2011. The
Company does not intend and undertakes no duty to release publicly any updates or revisions to any
forward-looking statements contained herein.
Contact Information:
Erica Abrams or Matthew Hunt
(415) 217-5864 or (415) 489-2194
erica@blueshirtgroup.com
matt@blueshirtgroup.com
QUINSTREET, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
124,684 |
|
|
$ |
155,770 |
|
Marketable securities |
|
|
25,420 |
|
|
|
|
|
Accounts receivable, net |
|
|
52,704 |
|
|
|
51,466 |
|
Deferred tax assets |
|
|
8,526 |
|
|
|
8,528 |
|
Prepaid expenses and other assets |
|
|
7,775 |
|
|
|
3,123 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
219,109 |
|
|
|
218,887 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
9,195 |
|
|
|
5,419 |
|
Goodwill |
|
|
211,710 |
|
|
|
158,582 |
|
Other intangible assets, net |
|
|
71,366 |
|
|
|
47,156 |
|
Deferred tax assets, noncurrent |
|
|
3,972 |
|
|
|
3,972 |
|
Other assets, noncurrent |
|
|
487 |
|
|
|
614 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
515,839 |
|
|
$ |
434,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
23,535 |
|
|
$ |
16,776 |
|
Accrued liabilities |
|
|
34,397 |
|
|
|
30,144 |
|
Deferred revenue |
|
|
2,371 |
|
|
|
1,241 |
|
Debt |
|
|
11,080 |
|
|
|
15,562 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
71,383 |
|
|
|
63,723 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, noncurrent |
|
|
122 |
|
|
|
305 |
|
Debt, noncurrent |
|
|
100,010 |
|
|
|
78,046 |
|
Other liabilities, noncurrent |
|
|
3,457 |
|
|
|
2,534 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
174,972 |
|
|
|
144,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
49 |
|
|
|
47 |
|
Additional paid-in capital |
|
|
247,692 |
|
|
|
217,581 |
|
Treasury stock |
|
|
(7,779 |
) |
|
|
(7,779 |
) |
Accumulated other comprehensive (loss) income |
|
|
(27 |
) |
|
|
9 |
|
Retained earnings |
|
|
100,932 |
|
|
|
80,164 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
340,867 |
|
|
|
290,022 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
515,839 |
|
|
$ |
434,630 |
|
|
|
|
|
|
|
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Net revenue |
|
$ |
107,705 |
|
|
$ |
90,773 |
|
|
$ |
308,903 |
|
|
$ |
246,288 |
|
Cost of revenue (1) |
|
|
78,578 |
|
|
|
66,268 |
|
|
|
222,869 |
|
|
|
177,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
29,127 |
|
|
|
24,505 |
|
|
|
86,034 |
|
|
|
68,416 |
|
Operating expenses: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
6,836 |
|
|
|
5,325 |
|
|
|
18,320 |
|
|
|
14,534 |
|
Sales and marketing |
|
|
4,687 |
|
|
|
4,575 |
|
|
|
14,097 |
|
|
|
12,190 |
|
General and administrative |
|
|
5,525 |
|
|
|
4,467 |
|
|
|
15,190 |
|
|
|
14,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
12,079 |
|
|
|
10,138 |
|
|
|
38,427 |
|
|
|
27,581 |
|
Interest income |
|
|
25 |
|
|
|
16 |
|
|
|
139 |
|
|
|
33 |
|
Interest expense |
|
|
(1,091 |
) |
|
|
(1,302 |
) |
|
|
(3,108 |
) |
|
|
(2,931 |
) |
Other income (expense), net |
|
|
66 |
|
|
|
(64 |
) |
|
|
151 |
|
|
|
221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
11,079 |
|
|
|
8,788 |
|
|
|
35,609 |
|
|
|
24,904 |
|
Provision for taxes |
|
|
(4,740 |
) |
|
|
(3,538 |
) |
|
|
(14,841 |
) |
|
|
(10,731 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,339 |
|
|
$ |
5,250 |
|
|
$ |
20,768 |
|
|
$ |
14,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
6,339 |
|
|
$ |
3,714 |
|
|
$ |
20,768 |
|
|
$ |
6,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
6,339 |
|
|
$ |
3,797 |
|
|
$ |
20,768 |
|
|
$ |
6,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.14 |
|
|
$ |
0.12 |
|
|
$ |
0.45 |
|
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.13 |
|
|
$ |
0.11 |
|
|
$ |
0.42 |
|
|
$ |
0.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net income per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
46,792 |
|
|
|
30,795 |
|
|
|
45,910 |
|
|
|
19,156 |
|
Diluted |
|
|
50,593 |
|
|
|
33,938 |
|
|
|
48,960 |
|
|
|
22,008 |
|
|
|
|
(1) |
|
Cost of revenue and operating expenses include stock-based compensation
expense as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
$ |
1,138 |
|
|
$ |
653 |
|
|
$ |
3,411 |
|
|
$ |
2,143 |
|
Product development |
|
|
669 |
|
|
|
686 |
|
|
|
2,084 |
|
|
|
1,570 |
|
Sales and marketing |
|
|
918 |
|
|
|
1,163 |
|
|
|
3,116 |
|
|
|
2,504 |
|
General and administrative |
|
|
782 |
|
|
|
624 |
|
|
|
2,242 |
|
|
|
4,002 |
|
QUINSTREET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,339 |
|
|
$ |
5,250 |
|
|
$ |
20,768 |
|
|
$ |
14,173 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
7,632 |
|
|
|
5,075 |
|
|
|
20,252 |
|
|
|
13,678 |
|
Provision for sales returns and doubtful accounts receivable |
|
|
325 |
|
|
|
(110 |
) |
|
|
(143 |
) |
|
|
(234 |
) |
Stock-based compensation |
|
|
3,507 |
|
|
|
3,126 |
|
|
|
10,853 |
|
|
|
10,219 |
|
Excess tax benefits from stock-based compensation |
|
|
(1,432 |
) |
|
|
(449 |
) |
|
|
(6,744 |
) |
|
|
(1,821 |
) |
Other non-cash adjustments, net |
|
|
123 |
|
|
|
258 |
|
|
|
208 |
|
|
|
567 |
|
Changes in assets and liabilities, net of effects of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(609 |
) |
|
|
(7,185 |
) |
|
|
(486 |
) |
|
|
(11,261 |
) |
Prepaid expenses and other assets |
|
|
4,601 |
|
|
|
(899 |
) |
|
|
1,896 |
|
|
|
(5,251 |
) |
Other assets, noncurrent |
|
|
(34 |
) |
|
|
651 |
|
|
|
133 |
|
|
|
(145 |
) |
Accounts payable |
|
|
1,312 |
|
|
|
2,392 |
|
|
|
6,567 |
|
|
|
4,338 |
|
Accrued liabilities |
|
|
6,057 |
|
|
|
4,883 |
|
|
|
3,403 |
|
|
|
5,635 |
|
Deferred revenue |
|
|
507 |
|
|
|
771 |
|
|
|
947 |
|
|
|
(57 |
) |
Other liabilities, noncurrent |
|
|
531 |
|
|
|
123 |
|
|
|
923 |
|
|
|
122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
28,859 |
|
|
|
13,886 |
|
|
|
58,577 |
|
|
|
29,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and other investing activities |
|
|
(1,477 |
) |
|
|
(1,115 |
) |
|
|
(4,430 |
) |
|
|
(2,092 |
) |
Business acquisitions, net of notes payable and cash acquired |
|
|
(5,095 |
) |
|
|
(6,947 |
) |
|
|
(91,723 |
) |
|
|
(52,899 |
) |
Internal software development costs |
|
|
(442 |
) |
|
|
(362 |
) |
|
|
(1,322 |
) |
|
|
(1,009 |
) |
Purchases of marketable securities |
|
|
(15,007 |
) |
|
|
|
|
|
|
(33,923 |
) |
|
|
|
|
Proceeds from sales and maturities of marketable securities |
|
|
8,484 |
|
|
|
|
|
|
|
8,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(13,537 |
) |
|
|
(8,424 |
) |
|
|
(122,914 |
) |
|
|
(56,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for issuance of common stock |
|
|
|
|
|
|
138,478 |
|
|
|
(106 |
) |
|
|
138,076 |
|
Proceeds from exercise of common stock options |
|
|
2,966 |
|
|
|
298 |
|
|
|
12,580 |
|
|
|
1,550 |
|
Proceeds from bank debt, net of issuance costs |
|
|
(375 |
) |
|
|
|
|
|
|
24,425 |
|
|
|
43,300 |
|
Principal payments on bank debt |
|
|
(875 |
) |
|
|
(750 |
) |
|
|
(2,650 |
) |
|
|
(2,250 |
) |
Principal payments on acquisition-related notes payable |
|
|
(614 |
) |
|
|
(2,766 |
) |
|
|
(7,725 |
) |
|
|
(5,609 |
) |
Excess tax benefits from stock-based compensation |
|
|
1,432 |
|
|
|
449 |
|
|
|
6,744 |
|
|
|
1,821 |
|
Repurchases of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(715 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
2,534 |
|
|
|
135,709 |
|
|
|
33,268 |
|
|
|
176,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
7 |
|
|
|
8 |
|
|
|
(17 |
) |
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
17,863 |
|
|
|
141,179 |
|
|
|
(31,086 |
) |
|
|
150,136 |
|
Cash and cash equivalents at beginning of period |
|
|
106,821 |
|
|
|
34,139 |
|
|
|
155,770 |
|
|
|
25,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
124,684 |
|
|
$ |
175,318 |
|
|
$ |
124,684 |
|
|
$ |
175,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET INCOME TO
ADJUSTED NET INCOME
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Net Income |
|
$ |
6,339 |
|
|
$ |
5,250 |
|
|
$ |
20,768 |
|
|
$ |
14,173 |
|
Amortization of intangible assets |
|
|
6,124 |
|
|
|
4,110 |
|
|
|
16,575 |
|
|
|
11,070 |
|
Stock-based compensation |
|
|
3,507 |
|
|
|
3,126 |
|
|
|
10,853 |
|
|
|
10,219 |
|
Tax impact of the above items |
|
|
(3,395 |
) |
|
|
(3,039 |
) |
|
|
(9,818 |
) |
|
|
(8,941 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ |
12,575 |
|
|
$ |
9,447 |
|
|
$ |
38,378 |
|
|
$ |
26,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net income per share |
|
$ |
0.25 |
|
|
|
|
|
|
$ |
0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing
adjusted diluted net income per share |
|
|
50,593 |
|
|
|
|
|
|
|
48,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET INCOME TO
ADJUSTED EBITDA
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Net income |
|
$ |
6,339 |
|
|
$ |
5,250 |
|
|
$ |
20,768 |
|
|
$ |
14,173 |
|
Interest and other income (expense), net |
|
|
1,000 |
|
|
|
1,350 |
|
|
|
2,818 |
|
|
|
2,677 |
|
Provision for taxes |
|
|
4,740 |
|
|
|
3,538 |
|
|
|
14,841 |
|
|
|
10,731 |
|
Depreciation and amortization |
|
|
7,632 |
|
|
|
5,075 |
|
|
|
20,252 |
|
|
|
13,678 |
|
Stock-based compensation |
|
|
3,507 |
|
|
|
3,126 |
|
|
|
10,853 |
|
|
|
10,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
23,218 |
|
|
$ |
18,339 |
|
|
$ |
69,532 |
|
|
$ |
51,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUINSTREET, INC.
RECONCILIATION OF NET CASH PROVIDED BY
OPERATING ACTIVITIES TO FREE CASH FLOW
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Net cash provided by operating activities |
|
$ |
28,859 |
|
|
$ |
13,886 |
|
|
$ |
58,577 |
|
|
$ |
29,963 |
|
Capital expenditures |
|
|
(1,477 |
) |
|
|
(1,124 |
) |
|
|
(4,424 |
) |
|
|
(2,159 |
) |
Internal software development costs |
|
|
(442 |
) |
|
|
(362 |
) |
|
|
(1,322 |
) |
|
|
(1,009 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
26,940 |
|
|
$ |
12,400 |
|
|
$ |
52,831 |
|
|
$ |
26,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|