-----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, B0nERW64UkWrw6BXygGBewK8VoQrK6vomiOYixcmESnn28Zp78r9MVFrKhLixbrw BdbW+HWVGCFkG+5L/6u1Gg== 0001193125-10-236731.txt : 20101026 0001193125-10-236731.hdr.sgml : 20101026 20101026164254 ACCESSION NUMBER: 0001193125-10-236731 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20101026 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101026 DATE AS OF CHANGE: 20101026 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: 101142510 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 EARNINGS RELEASE Form 8-K Earnings Release

 

 

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): October 26, 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 October 26, 2010, ReachLocal, Inc. (the “Company”) publicly disseminated a press release announcing financial results for the third quarter ended September 30, 2010.

The foregoing description is qualified in its entirety by reference to the Company’s press release, dated October 26, 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 October 26, 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: October 26, 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 October 26, 2010.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

 

Exhibit 99.1

ReachLocal Reports Third Quarter 2010 Results

Revenue Increases 47% Year-over-Year and 10% Quarter-over-Quarter to $77.1 Million

Direct Local Revenue Grows 55% Year-over-Year to $57.2 Million

(WOODLAND HILLS, CA) – October 26, 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 third quarter ended September 30, 2010.

“We are pleased to have delivered strong results for the third quarter. Despite a challenging economic climate, we continued our momentum and achieved 47% year-over-year revenue growth and positive Adjusted EBITDA performance," said Zorik Gordon, President and CEO of ReachLocal. "We grew our local Internet Marketing Consultant (IMC) sales force by 33% compared to the third quarter of 2009 to 696 IMCs worldwide. We also entered two new markets bringing our total to 45, completed the roll-out of our campaign performance group across our North American markets and completed a pilot of ReachCast™, our new digital presence, social media and reputation management platform.”

Quarterly Results at a Glance

(Amounts in thousands, except per share amounts)

 

     Q3 2010     Q3 2009      % Change  

Revenue

   $ 77,121      $ 52,610         47

Net Income (Loss)*

   $ (2,871   $ 14,929         (119 )% 

Net Income (Loss) per Diluted Share*

   $ (0.10   $ 0.61         (116 )% 

Adjusted EBITDA

   $ 523      $ 1,165         (55 )% 

Underclassmen Expense

   $ 9,540      $ 6,389         49

Cash Flow from Operations

   $ (3,316   $ 3,574         (193 )% 

Non-GAAP Net Income (Loss)

   $ (725   $ 311         (333 )% 

Non-GAAP Net Income (Loss) per Diluted Share

   $ (0.03   $ 0.01         (400 )% 
* Q3 2009 results include a one-time non-cash gain of $16.2 million in connection with the acquisition of the portion of ReachLocal Australia which the Company did not already own.    

Key Metrics (at period end):

       

Active Advertisers

     17,100        14,500         18

Active Campaigns

     22,500        17,600         28

Total Upperclassmen

     264        208         27

Total Underclassmen

     432        317         36

Total IMCs

     696        525         33

Revenue by Channel and Geography:

       

Direct Local Revenue

   $ 57,245      $ 37,048         55

National Brands, Agencies and Resellers (NBAR) Revenue

   $ 19,876      $ 15,562         28

International Revenue (included above)

   $ 13,395      $ 2,749         387


 

“The primary drivers of our strong third-quarter results were the 55% year-over-year growth in our Direct Local channel and the 28% year-over-year growth in our NBAR channel,” said CFO Ross Landsbaum. “We are also pleased with our Adjusted EBITDA performance in the quarter, particularly as we continued to execute on our strategy of investing in the growth of our IMC sales force, enhancing our customer service and support infrastructure and launching new products and services.”

Business Outlook

The Company’s outlook for the fourth quarter and the full year 2010 is as follows:

Fourth Quarter 2010

 

   

Revenue in the range of $80.0 to $80.4 million

 

   

Adjusted EBITDA in the range of $(0.25) to $(0.45) million

Full Year 2010

 

   

Revenue in the range of $291.1 to $291.5 million

 

   

Adjusted EBITDA in the range of $0.3 to $0.5 million

 

   

Ending IMC Upperclassmen in the range of 280 to 300

 

   

Ending IMC Underclassmen in the range of 360 to 380

Conference Call and Webcast Information

The ReachLocal third quarter fiscal 2010 teleconference and webcast is scheduled to begin at 2:00 p.m., Pacific Time, on Tuesday, October 26, 2010, during which the Company will provide forward-looking information. To participate on the live call, analysts and investors should dial 877-941-8601 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 (IMCs), as each of these metrics are important gauges of the progress of the Company’s performance.

 

2


 

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 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 (NBAR) channel.

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

 

3


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 its 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; (vi) the impact of worldwide economic conditions, including the resulting effect on advertising budgets; and (vii) 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 and the Company’s updates in its Quarterly Reports on Form 10-Q and Current Reports on Form 8-K . 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™), online marketing analytics (TotalTrack®), and our out-of-the-box assisted chat service (TotalLiveChat™), 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

The Blueshirt Group

(415) 217-5861

alex@blueshirtgroup.com

 

David Glaubke

Director of Corporate Communications

ReachLocal, Inc.

(818) 936-9908

dglaubke@reachlocal.com

(Tables to follow)

 

4


 

REACHLOCAL, INC.

UNAUDITED BALANCE SHEETS

(in thousands, except per share data)

 

     September 30,
2010
    December 31,
2009
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 70,155      $ 35,379   

Short-term investments

     8,114        8,037   

Accounts receivable, net

     3,459        3,229   

Prepaid expenses and other current assets

     2,273        1,590   
                

Total current assets

     84,001        48,235   

Property and equipment, net

     5,628        4,900   

Capitalized software development costs, net

     9,524        5,099   

Restricted certificates of deposit

     840        1,131   

Intangible assets, net

     3,346        2,068   

Other assets

     1,340        967   

Deferred offering costs

     —          3,099   

Goodwill

     34,118        32,388   
                

Total assets

   $ 138,797      $ 97,887   
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current Liabilities:

    

Accounts payable

   $ 18,358      $ 21,498   

Accrued expenses

     12,399        10,342   

Deferred payment obligations

     375        5,955   

Deferred revenue

     23,520        16,989   

Other current liabilities

     280        165   
                

Total current liabilities

     54,932        54,949   

Deferred rent and other liabilities

     1,353        820   
                

Total liabilities

     56,285        55,769   
                

Stockholders’ Equity:

    

Common stock

     —          1   

Convertible preferred stock

     —          4   

Receivable from stockholder

     (99     (99

Additional paid-in capital (common stock)

     95,176        47,247   

Accumulated deficit

     (12,416     (4,897

Accumulated other comprehensive loss

     (149     (138
                

Total stockholders’ equity

     82,512        42,118   
                

Total liabilities and stockholders’ equity

   $ 138,797      $ 97,887   
                

 

5


 

REACHLOCAL, INC.

UNAUDITED STATEMENT OF OPERATIONS

(in thousands, except per share data)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Revenue

   $ 77,121      $ 52,610      $ 211,109      $ 143,315   

Cost of revenue

     42,172        29,173        115,458        79,614   

Operating expenses:

        

Selling and marketing

     28,874        19,174        79,155        53,935   

Product and technology

     3,015        1,319        7,881        3,581   

General and administrative

     6,003        4,179        17,006        10,598   
                                

Total operating expenses

     37,892        24,672        104,042        68,114   
                                

Loss from operations

     (2,943     (1,235     (8,391     (4,413

Gain on acquisition of Reach Local Australia

     —          16,223        —          16,223   

Other income (expense), net

     155        (9     410        26   
                                

Income (loss) before provision for income taxes

     (2,788     14,979        (7,981     11,836   

Provision (benefit) for income taxes

     83        50        (462     174   
                                

Net income (loss)

   $ (2,871   $ 14,929      $ (7,519   $ 11,662   
                                

Net income (loss) per share available to common stockholders

        

Basic

   $ (0.10   $ 0.65      $ (0.29   $ 0.51   

Diluted

   $ (0.10   $ 0.61      $ (0.29   $ 0.48   

Weighted average common shares used in computation of net loss per share (5)

        

Basic

     27,848        22,979        25,728        22,825   

Diluted

     27,848        24,608        25,728        24,417   
                                

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

        

Stock-based compensation:

        

Cost of revenue

   $ 51      $ 33      $ 212      $ 58   

Selling and marketing

     324        180        765        422   

Product and technology

     303        69        826        101   

General and administrative

     871        526        2,231        1,527   
                                
   $ 1,549      $ 808      $ 4,034      $ 2,108   
                                

Depreciation and amortization:

        

Cost of revenue

   $ 97      $ 65      $ 267      $ 191   

Selling and marketing

     264        247        758        639   

Product and technology

     1,245        442        2,753        1,201   

General and administrative

     278        66        787        180   
                                
   $ 1,884      $ 820      $ 4,565      $ 2,211   
                                

 

6


 

REACHLOCAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share data)

 

     Nine Months Ended September 30,  
     2010        2009  

Cash flow from operating activities:

       

Net loss

   $ (7,519      $ 11,662   

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

       

Depreciation and amortization

     4,565           2,211   

Stock-based compensation, net

     4,034           2,108   

Provision for doubtful accounts

     234           (218

Provision for deferred income taxes

     (702        —     

Interest and foreign currency gain on payment obligations, net

     (102        —     

Write-off of stockholder loan

     —             227   

Gain on purchase of ReachLocal Australia

     —             (16,223

Changes in operating assets and liabilities:

       

Accounts receivable

     (318        544   

Prepaid expenses and other current assets

     (676        (452

Other assets

     (369        (15

Accounts payable and accrued liabilities

     32           7,487   

Deferred revenue and other

     6,990           4,785   
                   

Net cash provided by operating activities

     6,169           12,116   
                   

Cash flow from investing activities:

       

Additions to property, equipment and software

     (6,932        (3,726

Purchase of ReachLocal Australia, net or acquired cash

     —             (3,083

Purchase of SMB:LIVE, net of acquired cash

     (2,759        —     

Purchases of certificates of deposit

     —             (455

Proceeds from maturity of certificates of deposit

     371           —     

Payment of deferred obligation

     (5,853        —     

Purchases of short term investments

     (136        (7,717
                   

Net cash used in investing activities

     (15,309        (14,981
                   

Cash flow from financing activities:

       

Proceeds from exercise of stock options

     428           43   

Proceeds from initial public offering

     47,648           —     

Deferred offering costs

     (4,620        (280
                   

Net cash provided by (used in) financing activities

     43,456           (237
                   

Effect of exchange rates on cash

     460           (3
                   

Net change in cash and cash equivalents

     34,776           (3,105

Cash and cash equivalents—beginning of period

     35,379           38,820   
                   

Cash and cash equivalents—end of period

   $ 70,155         $ 35,715   
                   

 

7


 

Reconciliation of Adjusted EBITDA to Loss from operations

(in thousands)

   Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
   2010     2009     2010     2009  

Loss from operations

   $ (2,943   $ (1,235   $ (8,391   $ (4,413

Add:

        

Depreciation and amortization

     1,884        820        4,565        2,211   

Stock-based compensation, net

     1,549        808        4,034        2,108   

Acquisition and integration costs

     33        312        542        312   

Amortization for step-down in deferred revenue on acquisition, net of tax

     —          460        —          460   
                                

Adjusted EBITDA (1)

   $ 523      $ 1,165      $ 750      $ 678   
                                

Underclassmen Expense (2)

   $ 9,540      $ 6,389      $ 26,025      $ 19,249   
                                

 

8


 

REACHLOCAL, Inc.

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

(in thousands, except per share amounts)

 

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

Revenue

  $ 77,121        —          —        $ 77,121      $ 52,610        —          460      $ 53,070   

Cost of revenue

    42,172        (51     —          42,121        29,173        (33     —          29,140   

Operating expenses:

               

Sales and marketing

    28,874        (324     —          28,550        19,174        (180     —          18,994   

Product and technology

    3,015        (483     (225     2,307        1,319        (94     —          1,225   

General and administrative

    6,003        (871     (192     4,940        4,179        (526     (312     3,341   
                                                               

Total Operating expenses

    37,892        (1,678     (417     35,797        24,672        (800     (312     23,560   
                                                               

Income (loss) from operations

    (2,943     1,729        417        (797     (1,235     833        772        370   

Gain on acquisition of ReachLocal Australia

            16,223        —          (16,223     —     

Other income (expense), net

    155        —          —          155        (9     —          —          (9
                                                               

Income (loss) before provision for income taxes

    (2,788     1,729        417        (642     14,979        833        (15,451     361   

Provision (benefit) for income tax

    83        —          —          83        50        —          —          50   
                                                               

Net income (loss)

  $ (2,871     1,729        417      $ (725   $ 14,929        833        (15,451   $ 311   
                                                               

Net income (loss) per share

               

Basic

  $ (0.10       $ (0.03   $ 0.65          $ 0.01   
                                       

Diluted

  $ (0.10       $ (0.03   $ 0.61          $ 0.01   
                                       

Weighted average shares outstanding (5)

               

Basic

    27,848            27,848        22,979            22,979   

Diluted

    27,848            27,848        24,608            24,608   

 

9


 

REACHLOCAL, Inc.

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

(in thousands, except per share amounts)

 

    Nine Months Ended September 30, 2010     Nine Months Ended September 30, 2009  
          Adjustments:                 Adjustments:        
    GAAP
Operating
Results
"As Reported"
    Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
    Non-GAAP
Operating
Results
    GAAP
Operating
Results
"As Reported"
    Stock-based
Compensation
Related
Expense (3)
    Acquisition
Related
Costs (4)
    Non-GAAP
Operating
Results
 

Revenue

  $ 211,109        —          —        $ 211,109      $ 143,315        —          460      $ 143,775   

Cost of revenue

    115,458        (212     —          115,246        79,614        (58     —          79,556   

Operating expenses:

               

Sales and marketing

    79,155        (765     (7     78,383        53,935        (422     —          53,513   

Product and technology

    7,881        (1,104     (697     6,080        3,581        (157     —          3,424   

General and administrative

    17,006        (2,231     (862     13,913        10,598        (1,527     (312     8,759   
                                                               

Total Operating expenses

    104,042        (4,100     (1,566     98,376        68,114        (2,106     (312     65,696   
                                                               

Income (loss) from operations

    (8,391     4,312        1,566        (2,513     (4,413     2,164        772        (1,477

Gain on acquisition of ReachLocal Australia

            16,223        —          (16,223     —     

Other income (expense), net

    410        —          —          410        26        —          —          26   
                                                               

Income (loss) before provision for income taxes

    (7,981     4,312        1,566        (2,103     11,836        2,164        (15,451     (1,451

Provision (benefit) for income tax

    (462     —          701        239        174        —          —          174   
                                                               

Net Loss

  $ (7,519     4,312        865      $ (2,342   $ 11,662        2,164        (15,451   $ (1,625
                                                               

Net income (loss) per share

               

Basic

  $ (0.29       $ (0.09   $ 0.51          $ (0.07
                                       

Diluted

  $ (0.29       $ (0.09   $ 0.48          $ (0.07
                                       

Weighted average shares outstanding (5)

               

Basic

    25,728            25,728        22,825            22,825   

Diluted

    25,728            25,728        24,417            24,417   

 

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

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