-----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, N5LWkNfrLNiCLahNbhOm2h976HaTE2ZQjkRglyCj80UVYQFmN+o1Rl/TXV1st/nD ZKUYDQlEac6qOOZHkUZBwQ== 0001193125-10-167369.txt : 20100727 0001193125-10-167369.hdr.sgml : 20100727 20100727161251 ACCESSION NUMBER: 0001193125-10-167369 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100727 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100727 DATE AS OF CHANGE: 20100727 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ReachLocal Inc CENTRAL INDEX KEY: 0001297336 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-ADVERTISING AGENCIES [7311] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34749 FILM NUMBER: 10971828 BUSINESS ADDRESS: STREET 1: 21700 OXNARD STREET, SUITE 1600 CITY: WOODLAND HILLS STATE: CA ZIP: 91367 BUSINESS PHONE: 8189369906 MAIL ADDRESS: STREET 1: 21700 OXNARD STREET, SUITE 1600 CITY: WOODLAND HILLS STATE: CA ZIP: 91367 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 (Date of earliest event reported): July 27, 2010

 

 

REACHLOCAL, INC.

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware   001-34749   20-0498783

(State or other jurisdiction

of incorporation)

 

(Commission

File No.)

 

(I.R.S. Employer

Identification No.)

21700 Oxnard Street, Suite 1600, Woodland Hills,

California

  91367
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (818) 274-0260

Not Applicable

(Former name or former address if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ 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 July 27, 2010, ReachLocal, Inc. (the “Company”) publicly disseminated a press release announcing financial results for the second quarter ended June 30, 2010.

The foregoing description is qualified in its entirety by reference to the Company’s press release, dated July 27, 2010, a copy of which is attached hereto as Exhibit 99.1 and incorporated herein by reference. Such information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
No.

  

Description

99.1    Press Release dated July 27, 2010.


SIGNATURES

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.

 

Date: July 27, 2010   REACHLOCAL, INC.
    By:   /s/    ZORIK GORDON        
      Zorik Gordon
      President and Chief Executive Officer


INDEX TO EXHIBITS

 

Exhibit
No.

  

Description

99.1    Press Release dated July 27, 2010.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

REACHLOCAL REPORTS SECOND QUARTER 2010 RESULTS

Revenue Increases 47% Year-over-Year to $70.4 Million

Direct Local Revenue Grows 60% Year-over-Year to $52.3 million

(WOODLAND HILLS, CA) – July 27, 2010 - ReachLocal, Inc. (NASDAQ:RLOC), a leader in local online marketing solutions for small and medium-sized businesses (SMBs), today reported financial results for the second quarter ended June 30, 2010.

“ReachLocal delivered strong growth and financial results for our first quarter as a public company,” said Zorik Gordon, President and CEO of ReachLocal. “We believe our results demonstrate our ability to address the large, global, untapped local online advertising market and the strength of our strategy of leveraging our proprietary technology platform with our ‘feet on the street’ sales force. During the quarter, we added to our local Internet Marketing Consultant (IMC) sales force, expanded our geographic footprint into five additional markets, executed the beta launch of Bizzy, our new SMB retention and acquisition platform, and added to our product portfolio with the release of our new TotalLiveChat product.”

Quarterly Results at a Glance

 

     Q2 2010     Q2 2009     % Change  

Consolidated Revenues

   $ 70,362      $ 47,970      47

Net Income (Loss)

   $ (2,394   $ (1,010   (137 )% 

Net Income (Loss) per Diluted Share

   $ (0.09   $ (0.04   (125 )% 

Consolidated Adjusted EBITDA

   $ 455      $ 499      (9 )% 

Underclassmen Expense

   $ 8,679      $ 5,968      45

Cash Flow from Operations

   $ 6,956      $ 5,530      26

Non-GAAP Net Income (Loss)

   $ (387   $ (234   (65 )% 

Non-GAAP Net Income (Loss) per Diluted Share

   $ (0.02   $ (0.01   (100 )% 

Key Metrics (at period end):

      

Active Advertisers

     16,700        13,200      27

Active Campaigns

     21,400        16,100      33

Total Upperclassmen

     246        143      72

Total Underclassmen

     395        256      54

Total IMCs

     641        399      61

Revenue by Channel and Geography:

      

Direct Local Revenues

   $ 52,323      $ 32,781      60

National Brand Agencies and Resellers Revenues (NBAR)

   $ 18,039      $ 15,189      19

International Revenues (included above)

   $ 11,122      $ 1,521      631


“The Direct Local channel, our primary engine of growth, delivered 60% year-over-year revenue growth, driven by our increasing number of IMCs as well as the improved productivity of our Upperclassmen IMCs,” said Michael Kline, COO of ReachLocal. “We continued to invest in the hiring of Underclassmen IMCs and in the expansion of our IMC footprint by opening additional offices in the United States, the United Kingdom and Australia.” Results from ReachLocal’s Australian operations are not included for Q2 2009, as such operations were not consolidated into the Company’s financial statements until September 2009, when the Company acquired the portion of that operation that it did not already own.

Cash and Share Count

As of June 30, 2010, ReachLocal had cash and cash equivalents and short-term investments of $83.8 million. The Company received $42.1 million in proceeds in connection with its initial public offering on May 19, 2010, net of issuance costs. Shares outstanding at the end of the second quarter were 27.8 million.

Business Outlook

“ReachLocal’s operations delivered strong revenue and operating cash flow growth during the second quarter. Looking ahead, ReachLocal has an outlook of 40+% revenue growth for calendar year 2010, with continued investment in its sales force, new product launches and customer service initiatives”, said Ross Landsbaum, CFO of ReachLocal.

The Company’s forecast for the third quarter and the full year 2010 is as follows:

Third Quarter 2010

 

   

Consolidated Revenues in the range of $74.8 to $75.2 million

 

   

Consolidated Adjusted EBITDA in the range of $(0.9) to $(1.1) million

Full Year 2010

 

   

Consolidated Revenues in the range of $288.1 to $288.9 million.

 

   

Consolidated Adjusted EBITDA in the range of $(1.4) to $(1.8) million

 

   

Ending IMC Upperclassmen in the range of 290 to 310

 

   

Ending IMC Underclassmen in the range of 350 to 370

 

2


Conference Call and Webcast Information

The ReachLocal second quarter fiscal 2010 teleconference and webcast is scheduled to begin at 2:00 p.m., Pacific Time, on Tuesday, July 27, 2010, during which the Company will provide forward-looking information. To participate on the live call, analysts and investors should dial 877-941-2069 at least ten minutes prior to the call. ReachLocal will also offer a live and archived webcast of the conference call, accessible from the “Investors” section of the Company’s Web site at www.reachlocal.com.

Use of Non-GAAP Measures

ReachLocal management evaluates and makes operating decisions using various financial and operational metrics. In addition to the Company’s GAAP results, Management also considers non-GAAP measures of net income (loss), net income (loss) per share, and adjusted EBITDA. Management believes that these non-GAAP measures provide useful information about the Company’s core operating results and thus are appropriate to enhance the overall understanding of the Company’s past financial performance and its prospects for the future. The attached tables provide a reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures. Management also tracks and reports on Underclassmen Expense, Active Advertisers, Active Campaigns and the total number of Internet Marketing Consultants, as each of these metrics are important gauges of the progress of the Company’s performance.

The non-GAAP net income is defined as earnings before (a) stock-based compensation related expense (including the related adjustment to amortization of capitalized software development costs) and (b) acquisition related costs (including in the case of the February 2010 acquisition of SMB:Live, the amortization of acquired intangibles and the deferred cash consideration). Adjusted EBITDA is defined as net income (loss) before interest, income taxes, depreciation and amortization expenses, excluding, when applicable, stock-based compensation, the effects of accounting for business combinations and amounts included in other non-operating income or expense.

Each of these non-GAAP measures, while having utility, also have limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Some of these limitations are:

 

   

Adjusted EBITDA does not reflect the Company’s cash expenditures for capital equipment or other contractual commitments;

 

   

Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect capital expenditure requirements for such replacements;

 

   

Adjusted EBITDA does not reflect changes in, or cash requirements for, the Company’s working capital needs;

 

   

Adjusted EBITDA and non-GAAP net income (loss) do not consider the potentially dilutive impact of issuing equity-based compensation to the Company’s management and other employees;

 

   

Adjusted EBITDA does not reflect the potentially significant interest expense or the cash requirements necessary to service interest or principal payments on indebtedness that the Company may incur in the future;

 

   

Adjusted EBITDA does not reflect income and expense items that relate to the Company’s financing and investing activities, any of which could significantly affect the Company’s results of operations or be a significant use of cash;

 

   

Adjusted EBITDA and non-GAAP net income (loss) do not reflect costs or expenses associated with accounting for business combinations;

 

   

Adjusted EBITDA does not reflect certain tax payments that may represent a reduction in cash available to the Company; and

 

   

Other companies, including companies in the same industry, calculate Adjusted EBITDA and non-GAAP net income (loss) measures differently, which reduces their usefulness as a comparative measure.

Adjusted EBITDA is not intended to replace operating income (loss), net income (loss) and other measures of financial performance reported in accordance with GAAP. Rather, Adjusted EBITDA is a measure of operating performance that may be considered in addition to those measures. Because of these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to the Company to invest in the growth of the business.

Underclassmen Expense is a number the Company calculates to approximate its investment in Underclassmen and is comprised of the selling and marketing expenses allocated to Underclassmen during a reporting period. The amount includes the direct salaries and allocated benefits of the Underclassmen (excluding commissions), training and sales organization expenses including depreciation allocated based on relative headcount and marketing expenses allocated based on relative revenue. While management believes that Underclassmen Expense provides useful information regarding the Company’s approximated investment in Underclassmen, the methodology used to arrive at the estimated Underclassmen Expense was developed internally by the Company, is not a concept or method recognized by GAAP and other companies may use different methodologies to calculate or approximate measures similar to Underclassmen Expense. Accordingly, the calculation of Underclassmen Expense may not be comparable to similar measures used by other companies. Management refers to sales through its sales force of Internet Marketing Consultants (IMCs) as its Direct Local channel. As the sale to agencies, resellers and national brands involves negotiations with businesses that generally represent an aggregated group of SMB advertisers, management groups them together as the National Brands, Agencies and Resellers channel (NBAR).

 

3


Active Advertisers is a number the Company calculates to approximate the number of clients directly served through the Company’s Direct Local channel as well as clients served through the Company’s National Brands, Agencies and Resellers channel. The Company calculates Active Advertisers by adjusting the number of Active Campaigns to combine clients with more than one Active Campaign as a single Active Advertiser. Clients with more than one location are generally reflected as multiple Active Advertisers. Because this number includes clients served through the National Brands, Agencies and Resellers channel, Active Advertisers includes entities with which the Company does not have a direct client relationship. Numbers are rounded to the nearest hundred.

Active Campaigns is a number the Company calculates to approximate the number of individual products or services the Company is managing under contract for Active Advertisers. For example, if the Company is performing both ReachSearch and ReachDisplay campaigns for a client, the Company considers that two Active Campaigns. Similarly, if a client purchased ReachSearch campaigns for two different products or purposes, the Company considers that two Active Campaigns. Numbers are rounded to the nearest hundred.

Caution Concerning Forward-Looking Statements

Statements in this press release regarding the Company’s guidance for future periods and the quotes from management constitute “forward-looking” statements within the meaning of the Securities Exchange Act of 1934. These statements reflect the Company’s current views about future events and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievement to materially differ from those expressed or implied by the forward-looking statements. Actual events or results could differ materially from those expressed or implied by these forward-looking statements as a result of various factors, including: (i) the Company’s ability to purchase media from Google, Yahoo! and Microsoft under commercially reasonable terms; (ii) the Company’s ability to recruit, train and retain our Internet Marketing Consultants; (iii) the Company’s ability to attract and retain customers, (iv) the Company’s ability to successfully enter new markets and manage its international expansion (v) the Company’s ability to successfully develop and offer new products and services in the highly competitive online advertising industry; (iv) the impact of worldwide economic conditions, including the resulting effect on advertising budgets; and (vi) our ability to comply with government regulation affecting our business, including regulations or policies governing consumer privacy. More information about these factors and other potential factors that could affect the Company’s business and financial results is contained in its final Prospectus related to its initial public offering filed pursuant to Rule 424(b) under the Securities Act with the SEC on May 19, 2010. The Company does not intend, and undertakes no duty, to update this information to reflect future events or circumstances.

About ReachLocal, Inc.

ReachLocal, Inc.’s (NASDAQ: RLOC) mission is to help small- and medium-sized businesses (SMBs) acquire, maintain and retain customers via the Internet. ReachLocal offers a comprehensive suite of online marketing solutions, including search engine marketing (ReachSearch), display advertising (ReachDisplay) and remarketing, customer retention tools (Bizzy) and online marketing analytics (TotalTrack®), each targeted to the SMB market. ReachLocal delivers this suite of services to SMBs through a combination of its proprietary technology platform and its direct, “feet-on-the-street” sales force of Internet Marketing Consultants and select third party agencies and resellers. ReachLocal is headquartered in Woodland Hills, CA, with offices throughout North America and in Australia and the United Kingdom.

 

Investor Relations:   Media Contact:
Alex Wellins   David Glaubke
The Blueshirt Group   Director of Corporate Communications
(415) 217-5861   ReachLocal, Inc.
alex@blueshirtgroup.com   (818) 936-9908
  dglaubke@reachlocal.com

(Tables to follow)

 

4


REACHLOCAL, INC.

UNAUDITED BALANCE SHEETS

(in thousands, except per share data)

 

     June 30,
2010
    December 31,
2009
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 75,779      $ 35,379   

Short-term investments

     8,060        8,037   

Accounts receivable, net

     3,898        3,229   

Prepaid expenses and other current assets

     2,119        1,590   
                

Total current assets

     89,856        48,235   

Property and equipment, net

     5,282        4,900   

Capitalized software development costs, net

     8,053        5,099   

Restricted certificates of deposit

     1,122        1,131   

Intangible assets, net

     3,730        2,068   

Other assets

     1,024        967   

Deferred offering costs

     —          3,099   

Goodwill

     34,118        32,388   
                

Total assets

   $ 143,185      $ 97,887   
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current Liabilities:

    

Accounts payable

   $ 25,284      $ 21,498   

Accrued expenses

     11,827        10,342   

Deferred payment obligations

     223        5,955   

Deferred revenue

     21,399        16,989   

Other current liabilities

     278        165   
                

Total current liabilities

     59,011        54,949   
                

Deferred rent and other liabilities

     1,101        820   
                

Total liabilities

     60,112        55,769   
                

Stockholders’ Equity:

    

Convertible preferred stock

     —          5   

Receivable from stockholder

     (99     (99

Additional paid-in capital

     92,860        47,247   

Accumulated deficit

     (9,545     (4,897

Accumulated other comprehensive loss

     (143     (138
                

Total stockholders’ equity

     83,073        42,118   
                

Total liabilities and stockholders’ equity

   $ 143,185      $ 97,887   
                

 

5


REACHLOCAL, INC.

UNAUDITED STATEMENT OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2010     2009     2010     2009  

Revenue

   $ 70,362      $ 47,970      $ 133,988      $ 90,705   

Cost of revenue

     38,447        26,618        73,286        50,441   

Operating expenses:

        

Selling and marketing

     26,341        17,681        50,281        34,761   

Product and technology

     2,522        1,288        4,866        2,262   

General and administrative

     5,618        3,362        11,003        6,419   
                                

Total operating expenses

     34,481        22,331        66,150        43,442   
                                

Loss from operations

     (2,566     (979     (5,448     (3,178

Other income (expense), net

     265        26        255        35   
                                

Loss before provision for income taxes

     (2,301     (953     (5,193     (3,143

Provision (benefit) for income taxes

     93        57        (545     124   
                                

Net loss

   $ (2,394   $ (1,010   $ (4,648   $ (3,267
                                

Net loss per share, basic and diluted

   $ (0.09   $ (0.04   $ (0.19   $ (0.14
                                

Weighted average common shares used in computation of net loss per share, basic and diluted

     25,621        22,794        24,651        22,746   

Stock-based compensation, net of capitalization, and depreciation and amortization included in above line items:

        

Stock-based compensation:

        

Cost of revenue

   $ 70      $ 15      $ 161      $ 25   

Selling and marketing

     260        173        441        242   

Product and technology

     259        15        523        32   

General and administrative

     811        554        1,360        1,001   
                                
   $ 1,400      $ 757      $ 2,485      $ 1,300   
                                

Depreciation and amortization:

        

Cost of revenue

   $ 98      $ 63      $ 170      $ 126   

Selling and marketing

     249        196        494        392   

Product and technology

     838        404        1,508        759   

General and administrative

     262        58        509        114   
                                
   $ 1,447      $ 721      $ 2,681      $ 1,391   
                                

 

6


REACHLOCAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share data)

 

     Six Months Ended June 30,  
     2010     2009  

Cash flow from operating activities:

    

Net loss

   $ (4,648   $ (3,267

Adjustments to reconcile net loss to net cash provided by operating activities:

    

Depreciation and amortization

     2,681        1,391   

Stock-based compensation, net

     2,485        1,300   

Provision for doubtful accounts

     46        62   

Interest and foreign currency gain on payment obligations, net

     (55     —     

Provision for deferred income taxes

     (702     —     

Changes in operating assets and liabilities:

    

Accounts receivable

     (573     1,120   

Prepaid expenses and other current assets

     (492     (287

Other assets

     (69     (49

Accounts payable and accrued liabilities

     5,985        5,721   

Deferred revenue and other

     4,827        2,551   
                

Net cash provided by operating activities

     9,485        8,542   

Cash flow from investing activities:

    

Additions to property, equipment and software

     (4,166     (1,988

Purchase of SMB:LIVE, net of acquired cash

     (2,753     —     

Payment deferred obligation

     (5,853     —     

Purchases of short term investments

     (24     (5
                

Net cash provided by (used in) investing activities

     (12,796     (1,993

Cash flow from financing activities:

    

Proceeds from exercise of stock options

     171        42   

Proceeds from initial public offering

     47,648        —     

Deferred offering costs

     (3,816     —     
                

Net cash provided by (used in) financing activities

     44,003        42   
                

Effect of exchange rates on cash

     (292     (11

Net change in cash and cash equivalents

     40,400        6,580   
                

Cash and cash equivalents—beginning of period

     35,379        38,820   
                

Cash and cash equivalents—end of period

   $ 75,779      $ 45,400   
                

 

7


Non-GAAP Financial Measures:

 

Reconciliation of Adjusted EBITDA to Loss from operations

(in thousands)

   Three Months Ended
June 30,
    Six Months Ended
June 30,
 
   2010     2009     2010     2009  

Loss from operations

   $ (2,566   $ (979   $ (5,448   $ (3,178

Add:

        

Depreciation and amortization

     1,447        721        2,681        1,391   

Stock-based compensation, net

     1,400        757        2,485        1300   

Acquisition and integration costs

     174        —          509        —     
                                

Adjusted EBITDA (1)

   $ 455      $ 499      $ 227      $ (487
                                

Underclassmen Expense (2)

   $ 8,679      $ 5,968      $ 16,485      $ 12,860   
                                

 

8


REACHLOCAL, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results for Three Months Ended June 30, 2009 and 2010

(in thousands, except per share amounts)

 

    Three Months Ended June 30, 2010     Three Months Ended June 30, 2009  
    GAAP
Operating
Results
“As Reported”
    Adjustments:
Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
    Non-GAAP
Operating
Results
    GAAP
Operating
Results
“As Reported”
    Adjustments:
Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
  Non-GAAP
Operating
Results
 

Revenue

  $ 70,362      $ —        $ —        $ 70,362      $ 47,970      $ —        $ —     $ 47,970   

Cost of revenue

    38,447        (70     —          38,377        26,618        (15     —       26,603   

Operating expenses:

               

Sales and marketing

    26,341        (260     (3     26,078        17,681        (173     —       17,508   

Product and technology

    2,522        (308     (341     1,873        1,288        (34     —       1,254   

General and administrative

    5,618        (811     (214     4,593        3,362        (554     —       2,808   
                                                             

Total Operating expenses

    34,481        (1,379     (558     32,544        22,331        (761     —       21,570   
                                                             

Loss from operations

    (2,566     1,449        558        (559     (979     776          (203

Other income (expense), net

    265        —          —          265        26        —          —       26   
                                                             

Loss before provision for income taxes

    (2,301     1,449        558        (294     (953     776        —       (177

Provision (benefit) for income tax

    93        —          —          93        57        —          —       57   
                                                             

Net Loss

  $ (2,394   $ 1,449      $ 558      $ (387   $ (1,010   $ 776      $ —     $ (234
                                                             

Net loss per share

               

Basic

  $ (0.09       $ (0.02   $ (0.04       $ (0.01
                                       

Diluted

  $ (0.09       $ (0.02   $ (0.04       $ (0.01
                                       

Weighted average shares outstanding (5)

               

Basic

    25,621            25,621        22,794            22,794   

Diluted

    25,621            25,621        22,794            22,794   

 

9


REACHLOCAL, Inc.

Reconciliation of GAAP to Non-GAAP Operating Results for Six Months Ended June 30, 2009 and 2010

(in thousands, except per share amounts)

 

    Six Months Ended June 30, 2010     Six Months Ended June 30, 2009  
    GAAP
Operating
Results
“As Reported”
    Adjustments:
Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
    Non-GAAP
Operating
Results
    GAAP
Operating
Results
“As Reported”
    Adjustments:
Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
  Non-GAAP
Operating
Results
 

Revenue

  $ 133,988      $ —        $ —        $ 133,988      $ 90,705      $ —        $ —     $ 90,705   

Cost of revenue

    73,286        (161     —          73,125        50,441        (25     —       50,416   

Operating expenses:

                —    

Sales and marketing

    50,281        (441     (7     49,833        34,761        (242     —       34,519   

Product and technology

    4,866        (621     (472     3,773        2,262        (63     —       2,199   

General and administrative

    11,003        (1,360     (670     8,973        6,419        (1,001     —       5,418   
                                                             

Total Operating expenses

    66,150        (2,422     (1,149     62,579        43,442        (1,306     —       42,136   
                                                             

Loss from operations

    (5,448     2,583        1,149        (1,716     (3,178     1,331        —       (1,847

Other income (expense), net

    255        —          —          255        35        —          —       35   
                                                             

Loss before provision for income taxes

    (5,193     2,583        1,149        (1,461     (3,143     1,331        —       (1,812

Provision (benefit) for income tax

    (545     —          701        156        124        —          —       124   
                                                             

Net Loss

  $ (4,648   $ 2,583      $ 448      $ (1,617   $ (3,267   $ 1,331      $ —     $ (1,936
                                                             

Net loss per share

               

Basic

  $ (0.19       $ (0.07   $ (0.14       $ (0.09
                                       

Diluted

  $ (0.19       $ (0.07   $ (0.14       $ (0.09
                                       

Weighted average shares outstanding (5)

               

Basic

    24,651            24,651        22,746            22,746   

Diluted

    24,651            24,651        22,746            22,746   

 

10


Footnotes

 

(1) Adjusted EBITDA is defined as net income (loss) before interest, income taxes, depreciation and amortization expenses and excluding, when applicable, non-cash stock-based compensation, the effects of accounting for business combinations and amounts included in other non-operating income or expense.
(2) Underclassmen Expense is a number the Company calculates to approximate its investment in Underclassmen and is comprised of the selling and marketing expenses allocated to Underclassmen during a reporting period. The amount includes the direct salaries and allocated benefits of the Underclassmen (excluding commissions), training and sales organization expenses including depreciation allocated based on relative headcount and marketing expenses allocated based on relative revenue.
(3) Stock-based Compensation Related Expense: Includes stock-based compensation expense and the related adjustment to amortization of capitalized software development costs.
(4) Acquisition Related Costs: Acquisition related costs, including the amortization of acquired intangibles and the deferred cash consideration for the SMB: Live acquisition, are excluded from the Non-GAAP operating results as these are non-recurring charges which the Company would not have incurred as part of continuing operations.
(5) Weighted average shares outstanding: The weighted average shares outstanding prior to the initial public offering date of May 19, 2010 have been retroactively adjusted to reflect the conversion of the Company’s preferred stock into common stock. The periods after the initial public offering reflect the actual shares outstanding.

 

11

GRAPHIC 3 g51011g84d87.jpg GRAPHIC begin 644 g51011g84d87.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!X17AI9@``24DJ``@````&`#$!`@`1 M````5@````$#!0`!````:`````,#`0`!`````/Z?`A!1`0`!`````0#__Q%1 M!``!````Q`X``!)1!``!````Q`X```````!-:6-R;W-O9G0@3V9F:6-E`/^@ MA@$`C[$``/_;`$,`"`8&!P8%"`<'!PD)"`H,%`T,"PL,&1(3#Q0=&A\>'1H< M'"`D+B<@(BPC'!PH-RDL,#$T-#0?)SD].#(\+C,T,O_;`$,!"0D)#`L,&`T- M&#(A'"$R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R,C(R M,C(R,C(R,C(R,O_``!$(`$P`N`,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0`` M`````````0(#!`4&!P@)"@O_Q`"U$``"`0,#`@0#!04$!````7T!`@,`!!$% M$B$Q008346$'(G$4,H&1H0@C0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U M-CH.$A8:'B(F* MDI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G: MX>+CY.7FY^CIZO'R\_3U]O?X^?K_Q``?`0`#`0$!`0$!`0$!`````````0(# M!`4&!P@)"@O_Q`"U$0`"`0($!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q M$R(R@0@40I&AL<$)(S-2\!5B7J"@X2%AH>(B8J2DY25EI>8 MF9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$``A$#$0`_`/?Z***`"BJ.J:Q8:-;&XO[E(4[` M_>8^@'4UQD_C;4]58KH]JEK;=/M-R,L?HO3^=8U<13I_$]3HHX6K5UBM._0] M`)`&2<#WJE/K&F6IQ/J%K&?1I5!K@6M&O#NU+4;N\;^ZTA5/P458AL=-A_U= MC;@^I0$_K7*\<^B.I8&*^*5_1?U^1U9\6:`#_P`A:U_[[J6+Q'HLYQ'JMH3_ M`-=0*Y@?9@,>1#C_`'!3)+>QF&)+.W;ZQBI^N3\A_4Z?G^!W4?C)_V3T-='77"<9J\6<=2G.F^6:LP MHHHJR`HHHH`****`"BBB@`HHHH`****`"L+Q)XB7188H8(OM.HW)V6UN#RQ] M3[5LSS);P232-MCC4LQ]`!DUXI9ZO-K?Q!LK^8G]Y=H$7^ZF>!7-B*W):*W9 MV83#>UYIO:*O_P``O2>&/%.KZD;[5K.65CSAG7`]@,\"K-S%>:(-4TSQ&L%I>RPQ>0K;%QC.36G]ODUOXW^TIL M@MNTLIP&^@J;5?#FH:1;BY=HY[?O)$2=OU'I7GNG7Y.?ET.SFH<_L^97#[9[ MT?;/>I=,\,W^I6:78F@AA?[I=N3^5,U?P[J&CV_VB0I-!T,D9/R_44_9XA0Y M^70GGP[G[/F5QAO/>F->^]0Z5I.H:U(PM(QL7AI'.%'^)J_JOA&_TW3I[V2Z MMW2%=SJ,@X]J<(5Y1YU'0*DJ$)\DI:E+6=(GFT^.ZNK=P`ZD9ZUZ*IU:,U*DFU;4XX5*->FZ==I.[2\CUJ[ MO(+&V:XN9!'$N-S'MGBDLKZVU"W\^UE$L62-P!'(^M>=VVOOJWPSNUG?=`'\SPPK?]-G_G7JTYJ<%)=3Q:M-TIN$MT=114;Q_IB2E8H+B5!U<``?K5F9UE%9VDZW8ZU"SVDA++]^-AA ME_"JNK^*M-T>4PRNTDXZQQC)'U/:@#;HKGM(\7V>KW;6T<$T;A"^2`1@?2JD MOC_3E<^3;W,J#J^T`4`=3+(D,3R2-M1`68^@%4;?7=,NH))H;M&CC(#M@C!/ M05277;+6M!OY+5SNC@??&PPR_*:Y;P):1:MINHP2D@"2-@1V.&_H2*`/0H+B M*ZB$L+AT/0BBHM.L(M-M%MX22H)))[DT4`9?C25H?!VJ,AP3#M_`D`_SKQSP MUQXHTK_KZC_G7N.MV']IZ'>V0^]-"RK]<B2+9^(K![DB)8;I#(6XV8 M;G/TKS,8K5H-[?\`!/;RYIX:K%;_`/`/3_%&L^'[#7$AU/1_M4_EJWG;%;"Y M.!S5?QHLUWHMAU_R.G\0:1!=:?9V!U2.PMXEXC.!OP`!W'2HM-MK#3-$O+"76;>ZBD5MH+@; M`3C&03QSZ5GZAH>A66GSR1:TMQ!FNB@CL3X+O8K.ZDN[9(I`'DZ@XSCIVJA<7NC^)M!MH9]12RFAP65R." M!@\'J*6UU'0K/PY>Z=:WZL0CC?)P96(ZCV[44HTZ;]VW*UO?5A6E5JKW[\RE MM;1"WLTFA_#ZW-D?+DD1`9%Z@MR3]:\WFN)V5PT\K!A\P+DY^M=WH7B#2[[0 MAHVM,(PJ[%=N`R]N>Q%9.LZ%X?LM/N9[;6Q-.%S#"&4Y/IQ7/7@ZT8SIO1+: M^QUX6<"-+M(+J*2XC,>^-3RN$(.?QJG\.M4L M=+U.^DOKJ*W1X5"F0XR.M^WFC&MI3;Z?XGA3B/: MO'TF`'\Z]&^&;^9X/1O^F\G\ZX>WTBZO/!WB6^L[:6XDN9UB@6)=S.!)N8@? MB/RJ'P_KGCCPWI8T^T\,3R1!V?=+:N3D_0UVX5-4_O/.QTDZSMV7Y';?$Z_D MM-(LX%)"3S'?[A1D#\_Y5M>%-.M8?#%GMBCV6K:2-.FME6:TD>)D#OD@J22>"*JZ5XL\7>%].&C7'AFYN9(LK!)L8@#TR MH(8>G(KH.,L65U_8?Q%N+:U_U2M(NP?W=A;'X''Y5/\`#Z"'6]8O;V]`GDB` M<*_.68GYOT_6I_`GA/56U>?Q#XAC,#QE>:D\E MOX<\.K-;(<,SC`Y]0,`?G5*'7?$OC>RO])FT%["":U;9.R.H\P$%02V.#C%8 M_A?7?%/AJWGT2/PM[T,JC'EK5CA2?]D]OH:\_N+6YL)S!>0202CJLBX/_`->O`KX>=)^\ MCZO#8NE75X/7MU)U:I5:JBO4H>N-Q.M,L[J0M4.^D+TN4=QS-3(XI+F=(($+ MRR':JKU)IC/3([F2WN(YH6Q+&P9#[BM(QUU(DW9V([A'AE>*1"DB':RL.0:L M:)HEWX@U-+.U7CK)(1Q&O:@UOX@SWZ MM;:5&]O$W#3-]\CV]*X^3>5*@G)Z^IJ\9BU=1HNUCGP.7NSGB(IW[[GH?A'Q MK.:-H>L:+>V.O-9R+;1RCS/[P0\$E>N M,&O8@01D=*]#!SE*G:>_F>;F-.G"K>E:S[=Q:***ZSSPHHHH`****`"BBB@` MHHHH`*K7EA::A#Y5Y;13Q^DB@U9HI-)Z,:;3NCCKWX;Z-<$M;//:,>R-N7\C M_C6+-\,;M2?L^IPL/^FD9!_3->ET5S3P5"6\3LAF.)AHI??J>5GX;ZR#Q;8GNON."M?AA:*0;S4)I?58 MU"#^M=-IGAC1])(:TL8Q(/\`EH_S-^9K7HK>GAJ5/X8G-5Q=>KI.3(+JT@OK M=K>YB66)NJM7'7OPZ@ED+6EUM4_P2INQ^-=Q116PU*M\:%0Q5:A_#E8X*#X= M,&'GWZA>XBC_`,:Z/2_"^E:4PDA@\R8?\M9?F;\/2MJBII8.C3=XQU+K8[$5 @5:
-----END PRIVACY-ENHANCED MESSAGE-----