0001558370-15-000070.txt : 20150210 0001558370-15-000070.hdr.sgml : 20150210 20150210160958 ACCESSION NUMBER: 0001558370-15-000070 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150210 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150210 DATE AS OF CHANGE: 20150210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: XOOM Corp CENTRAL INDEX KEY: 0001315657 STANDARD INDUSTRIAL CLASSIFICATION: FUNCTIONS RELATED TO DEPOSITORY BANKING, NEC [6099] IRS NUMBER: 943401054 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35801 FILM NUMBER: 15593948 BUSINESS ADDRESS: STREET 1: 425 MARKET STREET 12TH FLOOR CITY: SAN FRANCISCO STATE: CA ZIP: 94105 BUSINESS PHONE: 415-660-1089 MAIL ADDRESS: STREET 1: 425 MARKET STREET 12TH FLOOR CITY: SAN FRANCISCO STATE: CA ZIP: 94105 FORMER COMPANY: FORMER CONFORMED NAME: XOOM CORP DATE OF NAME CHANGE: 20050127 8-K 1 xoom-20150210x8k.htm 8-K xoom_Current_Folio-8K

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): February 10, 2015 

 

 

Xoom Corporation

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

Delaware

 

001-35801

 

94-3401054

(State or other jurisdiction of

incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

425 Market Street, 12th Floor 

San Francisco, CA 94105

(Address of principal executive offices, including zip code)

 

(415)  777-4800  

(Registrant’s telephone number, including area code)

 

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 February 10, 2015,  Xoom Corporation (the “Company”) issued a press release announcing unaudited financial results for its fourth quarter and year ended December 31,  2014. A copy of the press release is furnished as Exhibit 99.1.

In accordance with General Instruction B.2 on Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 (“Exchange Act”) or otherwise subject to the liability of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

July

 

 

 

Exhibit No.

    

Description of Exhibits

 

99.1

 

Press release dated February 10, 2015, titled “Xoom Reports Fourth Quarter and Full Year 2014 Results”

 

 

  

2


 

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:  February 10, 2015

 

 

XOOM CORPORATION

 

 

 

By:  

/s/ Ryno Blignaut

 

 

Ryno Blignaut

 

 

Acting Chief Financial Officer

 

3


 

EXHIBIT INDEX

 

Uly

 

 

 

Exhibit No.

    

Description of Exhibits

 

99.1

 

Press release dated February 10, 2015, titled “Xoom Reports Fourth Quarter and Full Year 2014 Results”

 

 

4


EX-99.1 2 xoom-20150210ex9913e154e.htm EX-99.1 Ex99-1

Exhibit 99.1

Xoom Reports Fourth Quarter and Full Year 2014 Results

-

Fourth Quarter Revenue of $43.9 Million, increase of 37% from Q4 2013

-

Annual Revenue of $159.1 Million, increase of 30% from 2013

-

Fourth Quarter Gross Sending Volume of $1.8 Billion, increase of 29% from Q4 2013

-

2014 Gross Sending Volume of $6.9 Billion, increase of 24% from 2013

-

1,278,646 Active Customers, increase of 21% from Q4 2013

-

Xoom moves to Gross Additional Customer metric

SAN FRANCISCO, Calif., February 10, 2015  Xoom Corporation (NASDAQ: XOOM), a leading digital money transfer provider, today announced financial results for the fourth quarter and full year 2014.

For Q4 2014:

·

Revenue for the fourth quarter was $43.9 million, an increase of 37% from the fourth quarter of 2013. 

·

Gross profit for the fourth quarter was $32.1 million,  an increase of 46% from the fourth quarter of 2013.

·

GAAP loss for the fourth quarter of 2014 included  a $30.8 million business e-mail compromise (BEC) fraud loss as disclosed in the Form 8-K filed on January 5, 2015.

·

GAAP net loss for the fourth quarter was $28.5 million, or a loss of $0.74 per diluted share, compared to net income of $1.2 million, or $0.03 per diluted share, for the fourth quarter of 2013.  

·

Adjusted EBITDA for the fourth quarter was $6.5 million, compared to $3.3 million for the fourth quarter of 2013.

·

Non-GAAP net income per diluted share for the fourth quarter was $0.12, compared to net income of $0.06 per diluted share for the fourth quarter of 2013.    

 

For Full Year 2014:

·

Revenue for 2014 was $159.1 million, an increase of 30% from 2013.

·

Gross profit for 2014 was $113.7 million, an increase of 35% from 2013.

·

GAAP loss for 2014 included a  $30.8 million business e-mail compromise (“BEC”) fraud loss as disclosed in the Form 8-K filed on January 5, 2015.

·

GAAP net loss for 2014 was $26.3 million, or a loss of  $0.69 per diluted share, compared to net income of $6.3 million, or $0.17 per diluted share, for 2013.

·

Adjusted EBITDA for 2014 was $20.1 million, compared to $14.4 million for 2013.

·

Non-GAAP net income per diluted share for 2014 was $0.35, compared to net income of $0.27 per diluted share for 2013. 

·

Cash, cash equivalents, disbursement prefunding and short-term investments were $250.2 million as of December 31, 2014, compared to $249.5 million as of December 31, 2013. 

·

Outstanding amount due under the line of credit was  $28.0 million as of December 31, 2014. There was no outstanding balance under the line of credit as of December 31, 2013.

We performed well across all key corridors leading to strong results in the quarter,” said John Kunze, president and chief executive officer, Xoom. “We are pleased to enter 2015 from a position of strength, having executed against several important initiatives including introducing Bill Pay and launching our money transfer service to China, and we will continue to improve our global product, enhance the efficiency of our marketing efforts and target country-specific initiatives to deliver the highest quality experience for our customers. 

Operating Metrics 

·

Gross sending volume for the quarter grew 29% to $1.8 billion from the fourth quarter of 2013.

·

Transactions for the quarter grew 27% to 3,477,440 from the fourth quarter of 2013.

·

Active customers for the quarter grew 21% to 1,278,646 from the fourth quarter of 2013.

·

Gross additional customers for the quarter increased by 10% to 145,209 from the fourth quarter of 2013. 

·

New customers for the quarter increased by 5% to 118,072 from the fourth quarter of 2013.

Highlights and Strategic Announcements

During the quarter, Xoom launched Xoom Bill Pay, a cutting edge technology platform that transforms cross-border bill payments, allowing customers to pay their loved ones’ bills online. Xoom Bill Pay was launched to major utility providers in five countries.

In early 2015, Xoom launched its money transfer services to China.


 

Business Outlook 

For Q1 2015, Xoom is targeting the following:

·

Revenue to be between $42.0 million and $44.0 million.

·

Adjusted EBITDA to be between $1.0 million and $3.0 million.

·

GAAP net loss per diluted share to be in the range of $0.11 to $0.05.

·

Non-GAAP net income (loss) per diluted share to be in the range of $(0.02) to $0.03.

For Full Year 2015, Xoom is targeting the following:

·

Revenue to be between $190.0 million and $195.0 million. 

·

Adjusted EBITDA to be between  $20.0 million and $25.0 million.

·

GAAP net income (loss) per diluted share to be in the range of $(0.05) to $0.07.

·

Non-GAAP net income per diluted share to be in the range of $0.29 to $0.40.

Updated Key Metrics Disclosure

Our business strategy and marketing efforts are designed to drive growth among all customers within our active customer base. As our business grows, previously inactive customers who transacted with us at least once and then return to transact with us for the first time in more than twelve months are steadily contributing to the growth of that base. We refer to these customers as “win-backs.”  Because win-backs have transacted with us before, they do not fall within our definition of “new customers,” a key metric we have disclosed in prior periods. We refer to the sum of “new customers” and “win-backs” as “gross additional customers.” To properly reflect the importance of both new customers and win-backs across all our product lines to our business, beginning in Q1 2015, we will disclose only gross customer additions in any given period. Management views the number of gross additional customers as a key driver of business growth and revenue, and moving to the gross additional customer metric more accurately reflects how we run the business.

We have provided historical data for gross additional customers and the cost per acquisition of a gross additional customer in the “Key Metrics” tables below, in addition to the previously disclosed key metrics.

Conference Call

Xoom plans to host a conference call today to review its fourth quarter and full year 2014 results and to discuss its financial outlook for the first quarter and full year 2015. The conference call can be accessed by dialing the toll free number (877) 440-7574 or the international number (253) 237-1314.   The call is scheduled to begin at 2:00 p.m. PT / 5:00 p.m. ET and can be accessed via the Web at ir.xoom.com.  The webcast will be available live, and a replay will be available following completion of the live broadcast for approximately 60 days. 

About Xoom

Xoom is a leading digital money transfer provider that enables consumers to send money to and pay bills for family and friends around the world in a secure, fast and cost-effective way, using their mobile phone, tablet or computer. During the 12 months ended December 31, 2014, Xoom’s more than 1.2 million active customers sent approximately $6.9 billion with Xoom. The company is headquartered in San Francisco and can be found online at www.xoom.com.

Forward-Looking Statements 

This press release and Xoom’s scheduled conference call contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 relating to, among other things, expectations, plans, prospects and financial results for Xoom, including, but not limited to, its expectations regarding its expansion into new markets and services, market demand, future earnings, revenue and financial and operating metrics. These forward-looking statements are based upon the current expectations and beliefs of Xoom’s management as of the date of this press release and conference call, and are subject to certain risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. All forward-looking statements made in this press release and during the conference call are based on information available to Xoom as of the date thereof, and Xoom disclaims any obligation to update these forward-looking statements.

In particular, the following factors, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: the evolving nature of the industry in which Xoom operates; its failure to attract new customers or retain existing customers; economic, political or regulatory factors beyond its control, in the United States or in countries to which its customers transfer money or pay bills; fluctuations in foreign exchange rates; competitive pricing and marketing strategies by


 

competitors; the adoption of competing technologies that supplant its services; the use of its services for illegal or improper purposes; the failure of partners to disburse funds according to Xoom’s instructions; its ability to contract for third-party services on commercially reasonable terms; the maintenance of its payment network on terms consistent with those currently in place or newly adopted regulations in the United States or in countries to which its customers transfer money or pay bills; increases in transaction processing fees; declines in customer confidence in its business or in money transfer providers generally; its ability to protect its intellectual property; the adoption of mobile phones and devices to access information on the Internet and use of its services; potential breaches of its security systems; and other risks and uncertainties.

For a detailed discussion of these and other cautionary statements, please refer to the risk factors discussed in filings with the U.S. Securities and Exchange Commission (“SEC”), including but not limited to Xoom’s Annual Report on Form 10-K for the year ended December  31, 2013 and any subsequently filed reports on Forms 10-Q and 8-K. All documents are available through the SEC’s Electronic Data Gathering Analysis and Retrieval system (“EDGAR”) at www.sec.gov or Xoom’s website at www.xoom.com.

Non-GAAP Financial Measures 

Xoom’s stated results include certain non-GAAP financial measures, including Adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share. Adjusted EBITDA excludes (benefit) provision for income taxes, interest expense, interest income, amortization of acquired intangible asset, depreciation and other amortization expense, expenses related to stock-based compensation, and business e-mail compromise (“BEC”) fraud loss.  Depreciation and other amortization expense includes impairment related to long-lived assets. Non-GAAP net income and non-GAAP net income per diluted share exclude expenses related to stock-based compensation, amortization of acquired intangible asset, and business e-mail compromise (“BEC”) fraud loss. Adjusted EBITDA and non-GAAP net income and non-GAAP net income per diluted share exclude these expenses as they are often excluded by other companies to help investors understand the operational performance of their business, and in the case of stock-based compensation, can be difficult to predict. A loss of $30.8 million due to business e-mail compromise (“BEC”) fraud has been excluded from adjusted EBITDA and non-GAAP net income to reflect normalized business performance since it is expected to be a nonrecurring expense.  Xoom believes these adjustments provide useful comparative information to investors.

Xoom considers these non-GAAP financial measures to be important because they provide useful measures of its operating performance and are used by its management for that purpose. In addition, investors often use measures such as these to evaluate the operating performance of a company. Non-GAAP results are presented for supplemental informational purposes only for understanding Xoom’s operating results. The non-GAAP results should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, and may be different from non-GAAP measures used by other companies.

(Xoom-f)

Contacts: 

Sharrifah Al-Salem, CFA

Director of Investor Relations

IR@xoom.com

 

Robin Carr

Director of Public Relations

PR@xoom.com


 

XOOM CORPORATION AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

    

December 31,

    

December 31,

 

 

2014

 

2013

 

 

 

(unaudited)

 

(derived from audited financial
statements)

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

67,216 

 

$

110,979 

Disbursement prefunding

 

 

71,167 

 

 

33,799 

Short-term investments

 

 

111,777 

 

 

104,678 

Customer funds receivable

 

 

18,590 

 

 

16,381 

Prepaid expenses and other current assets

 

 

5,417 

 

 

4,237 

Total current assets

 

 

274,167 

 

 

270,074 

Non-current assets:

 

 

 

 

 

 

Property, equipment and software, net

 

 

15,670 

 

 

4,855 

Goodwill

 

 

9,032 

 

 

 —

Intangibles, net

 

 

5,129 

 

 

250 

Restricted cash

 

 

10,971 

 

 

7,816 

Other assets

 

 

755 

 

 

1,084 

Total assets

 

$

315,724 

 

$

284,079 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

14,533 

 

$

8,345 

Customer liabilities

 

 

11,540 

 

 

10,791 

Line of credit

 

 

28,000 

 

 

 —

Total current liabilities

 

 

54,073 

 

 

19,136 

Non-current liabilities:

 

 

 

 

 

 

Non-current liabilities

 

 

5,885 

 

 

99 

Total liabilities

 

 

59,958 

 

 

19,235 

Commitments and Contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Convertible preferred stock, $0.0001 par value, 25,000,000 shares authorized; issued and outstanding 0 shares; aggregate liquidation preference $0 at December 31, 2014 and 2013

 

 

 —

 

 

 —

Common stock, $0.0001 par value, 500,000,000 shares authorized; issued and outstanding 38,592,808 and 37,583,945 shares at December 31, 2014 and 2013, respectively

 

 

 

 

Additional paid-in capital

 

 

339,169 

 

 

321,878 

Accumulated other comprehensive loss

 

 

(55)

 

 

 —

Accumulated deficit

 

 

(83,352)

 

 

(57,038)

Total stockholders’ equity

 

 

255,766 

 

 

264,844 

Total liabilities and stockholders’ equity

 

$

315,724 

 

$

284,079 

 

 


 

XOOM CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

    

2014

    

2013

    

2014

    

2013

    

 

 

(unaudited)

 

(unaudited)

 

 

(derived from
audited financial
statements)

Revenue

 

$

43,886 

 

$

32,119 

 

$

159,084 

 

$

122,206 

 

Cost of revenue

 

 

11,739 

 

 

10,080 

 

 

45,415 

 

 

38,082 

 

Gross profit

 

 

32,147 

 

 

22,039 

 

 

113,669 

 

 

84,124 

 

Marketing

 

 

9,336 

 

 

7,015 

 

 

32,667 

 

 

25,926 

 

Technology and development

 

 

10,312 

 

 

6,016 

 

 

36,981 

 

 

22,451 

 

Customer service and operations

 

 

4,566 

 

 

3,713 

 

 

17,314 

 

 

13,552 

 

General and administrative

 

 

5,186 

 

 

3,791 

 

 

20,902 

 

 

13,145 

 

Business e-mail compromise ("BEC") fraud loss

 

 

30,774 

 

 

 —

 

 

30,774 

 

 

 —

 

Total operating expense

 

 

60,174 

 

 

20,535 

 

 

138,638 

 

 

75,074 

 

Income (loss) from operations

 

 

(28,027)

 

 

1,504 

 

 

(24,969)

 

 

9,050 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(340)

 

 

(303)

 

 

(1,363)

 

 

(1,837)

 

Interest income

 

 

74 

 

 

80 

 

 

278 

 

 

203 

 

Other expense

 

 

(185)

 

 

(106)

 

 

(215)

 

 

(1,051)

 

Income (loss) before income taxes

 

 

(28,478)

 

 

1,175 

 

 

(26,269)

 

 

6,365 

 

(Benefit) provision for income taxes

 

 

(16)

 

 

22 

 

 

45 

 

 

37 

 

Net income (loss)

 

$

(28,462)

 

$

1,153 

 

$

(26,314)

 

$

6,328 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.74)

 

$

0.03 

 

$

(0.69)

 

$

0.20 

 

Diluted

 

$

(0.74)

 

$

0.03 

 

$

(0.69)

 

$

0.17 

 

Weighted-average shares used to compute net income (loss) per share:

    

 

    

    

 

    

    

 

    

    

 

    

    

Basic

 

 

38,521 

 

 

37,494 

 

 

38,195 

 

 

30,906 

 

Diluted

 

 

38,521 

 

 

41,690 

 

 

38,195 

 

 

37,912 

 

 


 

XOOM CORPORATION AND SUBSIDIARIES

Key Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31,

 

December 31,

 

   

2014

    

2013

   

2014

    

2013

 

 

 (unaudited)

 

 (unaudited)

Other Financial and Operational Data:

 

 

 

 

 

 

 

 

 

 

 

 

Gross Sending Volume (in thousands)

 

$

1,758,865 

 

$

1,366,767 

 

$

6,859,397 

 

$

5,544,755 

Transactions

 

 

3,477,440 

 

 

2,744,000 

 

 

12,763,407 

 

 

9,988,000 

Active Customers

 

 

1,278,646 

 

 

1,059,689 

 

 

1,278,646 

 

 

1,059,689 

Gross Additional Customers

 

 

145,209 

 

 

132,117 

 

 

554,543 

 

 

543,555 

New Customers

 

 

118,072 

 

 

112,980 

 

 

465,339 

 

 

481,110 

Cost Per Acquisition of a Gross Additional Customer

 

$

53 

 

$

42 

 

$

47 

 

$

38 

Cost Per Acquisition of a New Customer

 

$

65 

 

$

49 

 

$

56 

 

$

43 

Adjusted EBITDA (in thousands)

 

$

6,535 

 

$

3,333 

 

$

20,081 

 

$

14,378 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended,

 

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

Mar. 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

Mar. 31,

 

 

2014

   

2014

   

2014

   

2014

   

2013

   

2013

   

2013

   

2013

 

 

 (unaudited)

Other Financial and Operational Data:

 

 

                    

 

 

                    

 

 

                    

 

 

                    

 

 

                    

 

 

                    

 

 

                    

 

 

                    

Gross Sending Volume (in thousands)

 

$

1,758,865 

 

$

1,718,499 

 

$

1,805,342 

 

$

1,576,691 

 

$

1,366,767 

 

$

1,515,557 

 

$

1,606,584 

 

$

1,055,847 

Transactions

 

 

3,477,440 

 

 

3,197,129 

 

 

3,192,199 

 

 

2,896,639 

 

 

2,744,000 

 

 

2,623,000 

 

 

2,582,000 

 

 

2,039,000 

Active Customers

 

 

1,278,646 

 

 

1,221,733 

 

 

1,195,425 

 

 

1,130,367 

 

 

1,059,689 

 

 

997,753 

 

 

919,610 

 

 

841,819 

Gross Additional Customers

 

 

145,209 

 

 

118,964 

 

 

153,961 

 

 

136,409 

 

 

132,117 

 

 

139,079 

 

 

151,092 

 

 

121,267 

New Customers

 

 

118,072 

 

 

96,632 

 

 

133,540 

 

 

117,095 

 

 

112,980 

 

 

123,600 

 

 

134,899 

 

 

109,631 

Cost Per Acquisition of a Gross Additional Customer

 

$

53 

 

$

44 

 

$

44 

 

$

48 

 

$

42 

 

$

35 

 

$

39 

 

$

36 

Cost Per Acquisition of a New Customer

 

$

65 

 

$

54 

 

$

50 

 

$

56 

 

$

49 

 

$

40 

 

$

44 

 

$

40 

Adjusted EBITDA (in thousands)

 

$

6,535 

 

$

4,955 

 

$

5,068 

 

$

3,523 

 

$

3,333 

 

$

3,322 

 

$

6,149 

 

$

1,574 

 


 

XOOM CORPORATION AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31,

 

December 31,

 

    

2014

    

2013

    

2014

    

2013

 

 

(In thousands, except per share data)

 

 

(unaudited)

Non-GAAP net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(28,462)

 

$

1,153 

 

$

(26,314)

 

$

6,328 

Add back: stock-based compensation

 

 

2,540 

 

 

1,232 

 

 

9,416 

 

 

4,069 

Add back: amortization of acquired intangible asset

 

 

203 

 

 

—  

 

 

814 

 

 

 —

Add back: business e-mail compromise ("BEC") fraud loss

 

 

30,774 

 

 

 —

 

 

30,774 

 

 

 —

Non-GAAP net income

 

$

5,055 

 

$

2,385 

 

$

14,690 

 

$

10,397 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share

 

$

0.12 

 

$

0.06 

 

$

0.35 

 

$

0.27 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted shares

 

 

41,289 

 

 

41,690 

 

 

41,599 

 

 

37,912 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(28,462)

 

$

1,153 

 

$

(26,314)

 

$

6,328 

(Benefit) provision for income taxes

 

 

(16)

 

 

22 

 

 

45 

 

 

37 

Interest expense

 

 

340 

 

 

303 

 

 

1,363 

 

 

1,837 

Interest income

 

 

(74)

 

 

(80)

 

 

(278)

 

 

(203)

Amortization of acquired intangible asset

 

 

203 

 

 

—  

 

 

814 

 

 

 —

Depreciation and other amortization expense

 

 

1,230 

 

 

703 

 

 

4,261 

 

 

2,310 

Stock-based compensation

 

 

2,540 

 

 

1,232 

 

 

9,416 

 

 

4,069 

Business e-mail compromise ("BEC") fraud loss

 

 

30,774 

 

 

 —

 

 

30,774 

 

 

 —

Adjusted EBITDA

 

$

6,535 

 

$

3,333 

 

$

20,081 

 

$

14,378 

 


 

XOOM CORPORATION AND SUBSIDIARIES

Forward-Looking Guidance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

Twelve Months Ending

 

 

March 31, 2015

 

December 31, 2015

 

    

From

    

To

    

From

    

To

 

 

(In thousands, except per share data)

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(4,128)

 

$

(2,128)

 

$

(1,824)

 

$

3,176 

Add back: stock-based compensation

 

 

3,221 

 

 

3,221 

 

 

13,290 

 

 

13,290 

Add back: amortization of acquired intangible asset

 

 

204 

 

 

204 

 

 

814 

 

 

814 

Non-GAAP net income (loss)

 

$

(703)

 

$

1,297 

 

$

12,280 

 

$

17,280 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss) per diluted share

 

$

(0.11)

 

$

(0.05)

 

$

(0.05)

 

$

0.07 

Non-GAAP net income (loss) per diluted share

 

$

(0.02)

 

$

0.03 

 

$

0.29 

 

$

0.40 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted shares

 

 

38,840 

 

 

38,840 

 

 

39,449 

 

 

42,917 

Non-GAAP diluted shares

 

 

38,840 

 

 

42,335 

 

 

42,917 

 

 

42,917 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(4,128)

 

$

(2,128)

 

$

(1,824)

 

$

3,176 

Provision for income taxes

 

 

17 

 

 

17 

 

 

62 

 

 

62 

Interest expense

 

 

351 

 

 

351 

 

 

1,402 

 

 

1,402 

Interest income

 

 

(100)

 

 

(100)

 

 

(412)

 

 

(412)

Amortization of acquired intangible asset

 

 

204 

 

 

204 

 

 

814 

 

 

814 

Depreciation and other amortization expense

 

 

1,435 

 

 

1,435 

 

 

6,668 

 

 

6,668 

Stock-based compensation

 

 

3,221 

 

 

3,221 

 

 

13,290 

 

 

13,290 

Adjusted EBITDA

 

$

1,000 

 

$

3,000 

 

$

20,000 

 

$

25,000