0001412270-16-000028.txt : 20160223 0001412270-16-000028.hdr.sgml : 20160223 20160223160237 ACCESSION NUMBER: 0001412270-16-000028 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20160223 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160223 DATE AS OF CHANGE: 20160223 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Care.com Inc CENTRAL INDEX KEY: 0001412270 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PERSONAL SERVICES [7200] IRS NUMBER: 205785879 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36269 FILM NUMBER: 161448328 BUSINESS ADDRESS: STREET 1: 77 FOURTH AVENUE STREET 2: 5TH FLOOR CITY: Waltham STATE: MA ZIP: 02451 BUSINESS PHONE: 781 642 5900 MAIL ADDRESS: STREET 1: 77 FOURTH AVENUE STREET 2: 5TH FLOOR CITY: Waltham STATE: MA ZIP: 02451 8-K 1 q42015earningsrelease8-kca.htm 8-K 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): February 23, 2016
 





Care.com, Inc.
(Exact name of registrant as specified in its charter)





 
Delaware
 
001-36269
 
20-5785879
(State or other jurisdiction of
incorporation or organization)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)
 
 
 
 
 
77 Fourth Avenue, Fifth Floor
 Waltham, MA 02451
 (Address of principal executive offices) (Zip Code)
 
(781) 642-5900
 (Registrant’s telephone number, include area code)
 
 
 
 
 
N/A
 (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:
 
o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o    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 23, 2016, Care.com, Inc. (the "Company") issued a press release announcing financial results for the fourth quarter and year ended on December 26, 2015. A copy of the press release is furnished as Exhibit 99.1 to this Current Report and is incorporated herein by reference.
The information set forth under this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits
(d) The following exhibit relating to Item 2.02 shall be deemed to be furnished and not filed.
 
Exhibit Number
 
Exhibit Title or Description
 
 
99.1
 
Press release issued by Care.com, Inc. entitled “Care.com Announces Fourth Quarter and Full Year 2015 Financial Results” dated February 23, 2016

This report on Form 8-K contains projections and other forward-looking statements regarding future events. These statements are only predictions and reflect our current beliefs and expectations. Actual events or results may differ materially from those contained in the projections or forward-looking statements. It is routine for internal projections and expectations to change as the quarter and year progress, and therefore it should be clearly understood that the internal projections and beliefs upon which we base our expectations may change. Although these expectations may change, we will not necessarily inform you if they do nor will we necessarily update the information contained in this report on Form 8-K. Readers are urged to read the reports and documents filed from time to time by the Company with the Securities and Exchange Commission for a discussion of important risk factors that could cause actual results to differ materially from those discussed in the forward-looking statements. Forward-looking statements in this report are made pursuant to the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.






SIGNATURE
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 23, 2016
 
 
By:
/s/ MICHAEL ECHENBERG
 
 
 
 
Michael Echenberg
 
 
 
 
Executive Vice President and Chief Financial Officer






Exhibit Index

 
Exhibit Number
 
Exhibit Title or Description
 
 
99.1
 
Press release issued by Care.com, Inc. entitled “Care.com Announces Fourth Quarter and Full Year 2015 Financial Results” dated February 23, 2016
 
 
 




EX-99.1 2 exhibit991carecomq42015ear.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1


Care.com Announces Fourth Quarter and Full Year 2015 Financial Results
    
Achieves Record Fourth Quarter Profitability


Waltham, MA - February 23, 2016 - Care.com, Inc. (NYSE: CRCM), the world's largest online destination for finding and managing family care, today announced financial results for the fourth quarter and full year ended December 26, 2015.

“In Q4, we achieved GAAP net income for the first time in the company’s history,” said Sheila Lirio Marcelo, Founder, Chairwoman, and CEO of Care.com. “On an Adjusted EBITDA basis, we achieved a 10 percentage point improvement as a percent of revenue versus Q4 2014, driven primarily by a seven percentage point improvement in sales and marketing.  For the year, we achieved a 14 percentage point improvement in sales and marketing spend as a percent of revenue.  At the same time, we grew revenue by 25% in 2015 and continued to invest in R&D, including developing our transactional consumer mobile platform and our enterprise on-demand, back-up care app now being used at one of the largest technology companies in the world.  We’re excited about our mobile product investments.  While we anticipate that it will take time for us to realize meaningful revenue from these investments, we expect they will position us well to capture a larger portion of our market opportunity for both our consumer and enterprise services in the future.”
  
Financial Results

Fourth quarter revenue increased 25% compared to the fourth quarter of 2014 to $37.6 million, excluding $3.0 million from discontinued operations. Full year revenue increased 25% compared to 2014 to $138.7 million, excluding $11.5 million from discontinued operations.
 
Revenue attributable to the US Consumer Business totaled $31.1 million in the fourth quarter of 2015, a 25% increase from $25.0 million in the fourth quarter of 2014. For the year, revenue attributable to the US Consumer Business totaled $115.0 million, a 25% increase from $92.0 million in 2014.

Revenue attributable to the Care@Work (formally WPS), International and B2B businesses totaled $6.5 million in the fourth quarter of 2015, an increase of 28% from the fourth quarter of 2014, or 35% on a constant currency basis. For the year, revenue attributable to the Care@Work, International and B2B businesses totaled $23.7 million, an increase of 27% from 2014, or 36% on a constant currency basis.

Income from continuing operations in the fourth quarter of 2015 was $3.7 million compared to a loss of $1.5 million in 2014, an improvement of $5.2 million. On a full year basis, loss from continuing operations in 2015 was $17.9 million compared to a loss of $37.6 million in 2014, an improvement of $19.7 million.

Loss from discontinued operations in the fourth quarter of 2015 was $2.1 million compared to $38.9 million in 2014. On a full year basis, loss from discontinued operations in 2015 was $17.1 million compared to a loss of $42.7 million in 2014.

GAAP EPS was $0.05 in the fourth quarter of 2015, based on 32.2 million weighted average basic shares outstanding. GAAP EPS was $(1.09) for the full year 2015, based on 32.0 million weighted average basic shares outstanding.





Adjusted EBITDA was income of $6.3 million in the fourth quarter of 2015 compared to $2.1 million in 2014, an improvement of $4.2 million. Full year 2015 adjusted EBITDA was a loss of $5.0 million compared to a loss of $21.1 million in 2014, an improvement of $16.1 million.

Non-GAAP EPS was $0.15 in the fourth quarter of 2015, excluding the impact of $(0.01) from discontinued operations, based on 32.2 million weighted average basic shares outstanding. For the full year, non-GAAP EPS was $(0.40) in 2015, excluding the impact of $(0.12) from discontinued operations, based on 32.0 million weighted average basic shares outstanding. Non-GAAP EPS excludes the impact of non-cash stock-based compensation, discontinued operations and non-recurring items, such as M&A expenses.

The Company ended the year with $61.2 million in cash and cash equivalents.

Business Highlights

Our total members grew 33% to 18.4 million at year-end 2015, compared to 13.8 million at year-end 2014.

Total families grew to 10.3 million at year-end 2015, an increase of 35% over last year, and total caregivers grew to 8.1 million at year-end 2015, an increase of 31% over last year.

End of year 2015 US Consumer Business end-of-period paying members grew to over 266,000, a 21% increase over last year.

Financial Expectations
 
Q1 2016
 
Full Year 2016
 
 
 
 
 
 
 
 
Revenue
$37.5
-
$38.5
 
$155.0
-
$161.0
 
 
 
 
 
 
 
 
Adjusted EBITDA
$(1.0)
-
$—
 
$6.5
-
$10.5
 
 
 
 
 
 
 
 
Non-GAAP EPS
$(0.07)
-
$(0.04)
 
$0.05
-
$0.15
 
 
 
 
 
 
 
 
Figures in millions except for Non-GAAP EPS
Full year guidance includes the impact of a 53rd week
Q1 Non-GAAP EPS based on 33.1 million weighted average shares
Full year Non-GAAP EPS based 35.0 million on weighted average shares

Earnings Teleconference Information

The Company will discuss its fourth quarter and full year 2015 financial results during a teleconference today, February 23, 2016, at 4:30 PM ET. The conference call can be accessed at (877) 407-4018 or (201) 689-8471 (international), conference ID# 13629311. The call will also be broadcast simultaneously at http://investors.care.com. Following the completion of the call, a recorded replay of the webcast will be available on Care.com’s website. To listen to the telephone replay, call toll-free (877) 870-5176 or (858) 384-5517 (international), conference ID #13629311. The telephone replay will be available from 7:30 PM ET February 23 through 11:59 PM ET March 1, 2016. Additional investor information can be accessed at http://www.care.com

About Care.com

Since launching in 2007, Care.com (NYSE: CRCM) has been committed to solving the complex care challenges that impact families, caregivers, employers, and care service companies. Today, Care.com is the world’s largest online destination for finding and managing family care, with 10.3 million families and 8.1 million caregivers* across 16




countries, including the U.S., UK, Canada and parts of Western Europe, and approximately 800,000 employees of corporate clients having access to our services. Spanning child care to senior care, pet care, housekeeping and more, Care.com provides a sweeping array of services for families and caregivers to find, manage and pay for care or find employment. These include: a comprehensive suite of safety tools and resources members may use to help make more informed hiring decisions - such as third-party background check services, monitored messaging, and tips on hiring best practices; easy ways for caregivers to be paid online or via mobile app; and household payroll and tax services provided by Care.com HomePay. Care.com builds employers customized benefits packages covering child care, back up care and senior care consulting services through its Care@Work business, and serves care businesses with marketing and recruiting support. To connect families further, Care.com acquired community platforms Big Tent and Kinsights in 2013 and 2015, respectively. Headquartered in Waltham, Massachusetts, Care.com has offices in Berlin, Austin, New York City and the San Francisco Bay area.

*As of December 2015

Cautionary Language Concerning Forward-Looking Statements:

This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding the anticipated profitability of our business in 2016 on an adjusted EBITDA basis and the Company’s financial guidance for the first quarter of 2016 and full year 2016. 

These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as "expect," "anticipate," "should," "believe," "hope," "target," "project," "goals," "estimate," "potential," "predict," "may," "will," "might," "could," "intend," variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond the Company's control.  The Company's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: our ability to grow our membership while leveraging our investment in sales and marketing, our success in converting non-paying members to paying members, our ability to cross-sell new and existing products and services to our members and to develop new products and services that members consider valuable, our ability to protect our brand and maintain our reputation among our members, and other risks detailed in the Company's other publicly available filings with the Securities and Exchange Commission. Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent the Company's views as of the date of this press release. The Company anticipates that subsequent events and developments will cause its views to change.  The Company undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing the Company's views as of any date subsequent to the date of this press release.

Use of Non-GAAP Financial Measures

To supplement the financial measures presented in the Company’s press release and related conference call or webcast in accordance with accounting principles generally accepted in the United States ("GAAP"), we also present the following non-GAAP measures of financial performance: adjusted EBITDA, non-GAAP net income (loss) from continuing operations and non-GAAP earnings per share from continuing operations (“EPS”).

A “non-GAAP financial measure” refers to a numerical measure of the Company’s historical or future financial performance, financial position, or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in the Company’s financial statements. The Company provides certain non-GAAP measures as additional information relating to its operating results as a complement to results provided in accordance with GAAP. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP and should not be considered a measure of the Company’s




liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company’s performance to that of other companies.

The Company has presented: adjusted EBITDA, non-GAAP net loss from continuing operations and non-GAAP EPS as non-GAAP financial measures in this press release. We define adjusted EBITDA as net loss from continuing operations, plus: federal, state and franchise taxes, other expense (income), net, depreciation and amortization, stock-based compensation, accretion of contingent consideration, merger and acquisition related costs and other unusual or non-cash significant adjustments, such as impairment charges. Adjusted EBITDA eliminates the effects of financing, income taxes and the accounting effects of capital spending, which is based on the Company's estimate of the useful life of tangible and intangible assets. We define non-GAAP net income (loss) as net loss from continuing operations, plus stock-based compensation, accretion of contingent consideration, merger and acquisition related costs and other unusual or non-cash significant adjustments. We define non-GAAP EPS as non-GAAP net income (loss) divided by weighted basic shares outstanding.

The Company believes the use of non-GAAP financial measures, as a supplement to GAAP measures, is useful to investors in that they eliminate items that are either not part of the Company's core operations or do not require a cash outlay, such as stock-based compensation. Care.com’s management uses these non-GAAP financial measures when evaluating the Company’s operating performance and for internal planning and forecasting purposes. The Company believes that these non-GAAP financial measures help indicate underlying trends in the Company’s business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing the Company’s operating performance.








Care.com, Inc.
 
 
 
Consolidated Balance Sheets
 
 
 
(in thousands)
 
 
 
 
 
 
 
December 26,
2015
 
December 27, 2014
Assets
 
(unaudited)
Current assets:
 
 
 
 
Cash and cash equivalents
$
61,240

 
$
71,881

 
Accounts receivable (net of allowance of $0.1 million for 2015)
3,107

 
2,530

 
Unbilled accounts receivable
3,595

 
3,541

 
Prepaid expenses and other current assets
2,599

 
4,936

 
Current assets of discontinued operations
439

 
3,172

 
 
Total current assets
70,980

 
86,060

Property and equipment, net
6,371

 
6,290

Intangible assets, net
3,389

 
7,065

Goodwill
 
58,631

 
60,635

Other non-current assets
3,098

 
3,072

Non-current assets of discontinued operations
9

 
9,982

 
 
Total assets
$
142,478

 
$
173,104

 
 
 
 
 
 
 
Liabilities and stockholders' equity
 
 
Current liabilities:
 
 
 
 
Accounts payable
$
3,189

 
$
4,323

 
Accrued expenses and other current liabilities
12,413

 
11,667

 
Current contingent acquisition consideration

 
2,845

 
Deferred revenue
13,435

 
11,472

 
Current liabilities of discontinued operations
17,883

 
11,919

 
 
Total current liabilities
46,920

 
42,226

Deferred tax liability
3,166

 
2,119

Other non-current liabilities
4,140

 
3,442

Non-current liabilities of discontinued operations

 
7,267

 
 
Total liabilities
54,226

 
55,054

 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
Common stock, $0.001 par value; 300,000 shares authorized; 32,276 and 31,615 shares issued and outstanding, respectively
32

 
32

 
Additional paid-in capital
283,669

 
277,583

 
Accumulated deficit
(194,854
)
 
(159,859
)
 
Accumulated other comprehensive (loss) income
(595
)
 
294

 
 
Total stockholders' equity
$
88,252

 
$
118,050

 
 
Total liabilities and stockholders' equity
$
142,478

 
$
173,104






Care.com, Inc.
 
 
 
 
 
 
 
 
Consolidated Statement of Operations
 
 
 
 
 
 
 
 
(in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended
 
 
 
 
December 26,
2015
 
December 27, 2014
 
December 26,
2015
 
December 27,
2014
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
$
37,550

 
$
29,999

 
$
138,681

 
$
110,712

Cost of revenue
 
6,321

 
5,869

 
26,117

 
23,464

Operating expenses:
 
 
 
 
 
 
 
 
 
Selling and marketing
 
13,726

 
13,311

 
73,521

 
73,799

 
Research and development
 
4,656

 
3,993

 
19,801

 
16,216

 
General and administrative
 
7,857

 
7,069

 
30,158

 
27,325

 
Depreciation and amortization
 
986

 
1,127

 
4,503

 
4,363

 
 
Total operating expenses
 
27,225

 
25,500

 
127,983

 
121,703

Operating loss
 
4,004

 
(1,370
)
 
(15,419
)
 
(34,455
)
Other expense, net
 
(263
)
 
(529
)
 
(1,239
)
 
(3,856
)
Income (Loss) from continuing operations before income taxes
3,741

 
(1,899
)
 
(16,658
)
 
(38,311
)
Provision for (benefit from) income taxes
 
58

 
(369
)
 
1,221

 
(752
)
Income (Loss) from continuing operations
 
3,683

 
(1,530
)
 
(17,879
)
 
(37,559
)
Loss from discontinued operations, net of tax
 
(2,084
)
 
(38,890
)
 
(17,116
)
 
(42,733
)
Net income (loss)
 
1,599

 
(40,420
)
 
(34,995
)
 
(80,292
)
Accretion of preferred stock
 

 

 

 
(4
)
Net income (loss) attributable to common stockholders
 
$
1,599

 
$
(40,420
)
 
$
(34,995
)
 
$
(80,296
)
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share attributable to common stockholders (Basic):
 
 
 
 
 
 
 
 
Income (Loss) from continuing operations
 
$
0.11

 
$
(0.05
)
 
$
(0.56
)
 
$
(1.3
)
 
Loss from discontinued operations
 
(0.06
)
 
(1.23
)
 
(0.53
)
 
(1.47
)
 
 
Net income (loss)
 
$
0.05

 
$
(1.28
)
 
$
(1.09
)
 
$
(2.77
)
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share attributable to common stockholders (Diluted):
 
 
 
 
 
 
 
 
Income (Loss) from continuing operations
 
$
0.11

 
$
(0.05
)
 
$
(0.56
)
 
$
(1.3
)
 
Loss from discontinued operations
 
(0.06
)
 
(1.23
)
 
(0.53
)
 
(1.47
)
 
 
Net income (loss)
 
$
0.05

 
$
(1.28
)
 
$
(1.09
)
 
$
(2.77
)
Weighted-average shares used to compute net loss per share attributable to common stockholders:
 
 
 
 
 
 
 
 
 
Basic
 
32,191

 
31,507

 
32,001

 
28,941

 
Diluted
 
33,273

 
31,507

 
32,001

 
28,941





Care.com, Inc.
 
 
 
Consolidated Statement of Cash Flows
Year Ended
(in thousands)
December 26,
2015
 
December 27,
2014
 
 
 
 
(unaudited)
Cash flows from operating activities
 
 
 
Net loss
$
(34,995
)
 
$
(80,292
)
Loss from discontinued operations, net of tax
(17,116
)
 
(42,733
)
Loss from continuing operations
(17,879
)
 
(37,559
)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
 
 
 
 
Stock-based compensation
4,926

 
3,879

 
Depreciation and amortization
5,218

 
5,128

 
Deferred taxes
1,094

 
(893
)
 
Contingent consideration expense

 
302

 
Change in fair value of contingent consideration payable in preferred stock

 
2,258

 
Change in fair value of stock warrants

 
606

 
Foreign currency remeasurement gain
1,275

 

 
Other non-operating expenses
(98
)
 
(89
)
Changes in operating assets and liabilities, net of effects from acquisitions:
 
 
 
 
Accounts receivable
(604
)
 
(946
)
 
Unbilled accounts receivable
(291
)
 
(1,066
)
 
Prepaid expenses and other current assets
2,076

 
(116
)
 
Other non-current assets
(22
)
 
353

 
Accounts payable
(588
)
 
1,757

 
Accrued expenses and other current liabilities
1,864

 
2,087

 
Deferred revenue
2,280

 
3,242

 
Other non-current liabilities
909

 
880

 
 
Net cash provided by (used in) operating activities by continuing operations
160

 
(20,177
)
 
 
Net cash used in operating activities by discontinued operations
(5,124
)
 
(4,107
)
 
 
Net cash used in operating activities
(4,964
)
 
(24,284
)
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
Purchases of property and equipment
(4,396
)
 
(3,038
)
Payments for acquisitions, net of cash acquired

 
(489
)
Cash withheld for purchase consideration
73

 
(73
)
Net increase in other assets

 
(2,825
)
 
 
Net cash used in investing activities by continuing operations
(4,323
)
 
(6,425
)
 
 
Net cash used in investing activities by discontinued operations
(2
)
 
(22,844
)
 
 
Net cash used in investing activities
(4,325
)
 
(29,269
)
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
Proceeds from initial public offering net of offering costs

 
96,007

Proceeds from exercise of common stock options
777

 
787





Payments of contingent consideration previously established in purchase accounting
(1,840
)
 
(2,209
)
 
 
Net cash (used in) provided by financing activities
(1,063
)
 
94,585

 
 
 
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
(289
)
 
890

Net (decrease) increase in cash and cash equivalents
(10,641
)
 
41,922

Cash and cash equivalents, beginning of the period
71,881

 
29,959

Cash and cash equivalents, end of the period
$
61,240

 
$
71,881





Care.com, Inc.
 
 
 
 
 
 
 
Reconciliation of Adjusted EBITDA
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended
 
December 26,
2015
 
December 27, 2014
 
December 26,
2015
 
December 27,
2014
 
(unaudited)
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
3,683

 
$
(1,530
)
 
$
(17,879
)
 
$
(37,559
)
 
 
 
 
 
 
 
 
Federal, state and franchise taxes
109

 
(311
)
 
1,411

 
(468
)
Other expense, net
263

 
529

 
1,239

 
3,856

Depreciation and amortization
1,152

 
1,318

 
5,218

 
5,128

 
 
 
 
 
 
 
 
EBITDA
5,207

 
6

 
(10,011
)
 
(29,043
)
 
 
 
 
 
 
 
 
Stock-based compensation
1,204

 
826

 
4,926

 
3,879

Accretion of contingent consideration

 

 

 
302

Non-cash rent expense

 
550

 

 
948

Merger and acquisition related costs
(82
)
 
709

 
53

 
2,644

IPO related costs

 

 

 
164

 
 
 
 
 
 
 
 
Adjusted EBITDA
$
6,329

 
$
2,091

 
$
(5,032
)
 
$
(21,106
)




Care.com, Inc.
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Net Income (Loss)
 
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended
(in thousands, except per share data)
December 26,
2015
 
December 27, 2014
 
December 26,
2015
 
December 27,
2014
 
(unaudited)
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations
$
3,683

 
$
(1,530
)
 
$
(17,879
)
 
$
(37,559
)
 
 
 
 
 
 
 
 
Stock-based compensation
1,204

 
826

 
4,926

 
3,879

Accretion of contingent consideration

 

 

 
302

Non-cash rent expense

 
550

 

 
948

Merger and acquisition related costs
(82
)
 
709

 
53

 
2,644

IPO related costs

 

 

 
164

Preferred stock and warrant valuation adjustments

 

 

 
2,864

Non-GAAP net income (loss)
$
4,805

 
$
555

 
$
(12,900
)
 
$
(26,758
)
 
 
 
 
 
 
 
 
Non-GAAP net income (loss) per share:
 
 
 
 
 
 
 
Basic
$
0.15

 
$
0.02

 
$
(0.40
)
 
$
(0.92
)
Diluted
$
0.14

 
$
0.02

 
$
(0.40
)
 
$
(0.92
)
 
 
 
 
 
 
 
 
Weighted-average shares used to compute non-GAAP net income (loss) per share:
 
 
 
 
 
 
 
Basic
32,191

 
31,507

 
32,001

 
28,941

Diluted
33,273

 
32,290

 
32,001

 
28,941





Care.com, Inc.
 
 
 
Supplemental Data
 
 
 
(in thousands)
 
 
 
 
 
Year Ended
 
 
December 26,
2015
 
December 27,
2014
Total members*
18,377

 
13,788

Total families*
10,265

 
7,612

Total caregivers*
8,112

 
6,176

 
 
 
 
 
Paying members - US Consumer Business
266

 
222

 
 
 
 
 
* data is cumulative as of the end of the respective period
 
 
 
 
 
 
 
 
 
 
Year Ended
 
 
December 26,
2015
 
December 27,
2014
Monthly Average Revenue per Member
 
 
 
US Consumer Business
$
39

 
$
39