Liquidity Services, Inc. Announces First Quarter Fiscal Year 2009 Financial Results
Net income in Q1-09 was
“Q1-09 was a challenging quarter for LSI as the economic downturn
severely impacted our operating results. Our scrap business declined 45%
from the prior year due to a decrease in commodity prices. Margins in
our commercial business were impacted by aggressive in-store discounting
by retailers, which reduced the volumes and prices of goods in the
secondary marketplace. We also cleared our remaining aged inventory to
ramp up new programs with commercial clients and close our
Business Outlook
We are in a period of economic uncertainty and unprecedented market volatility which makes it difficult for us to forecast business trends, resulting in a wider than usual guidance range. In the short term, we believe changes in consumer spending patterns may impact the overall supply of goods in the reverse supply chain and the volume and value of goods sold in our commercial marketplace. In the longer term, we expect our business to benefit from the following trends: (i) as consumers trade down and seek greater value, we anticipate stronger buyer demand for the surplus merchandise sold in our marketplace, (ii) as corporations and public sector agencies are focused on reducing costs and improving working capital flows by outsourcing reverse supply chain activities we expect our seller base to increase, and (iii) as corporations and public sector agencies increasingly prefer service providers with a proven track record and demonstrated financial strength we expect our competitive position to strengthen.
The following forward looking statements reflect the following trends and assumptions for the next quarter and FY 2009:
(i) | reduced commodity prices which will continue to result in decreases to the GMV and profit realized in our scrap business compared to fiscal year 2008; | ||
(ii) | lower average sales prices realized in our commercial, state and local government marketplaces compared to fiscal year 2008; | ||
(iii) | new business rules under our new DoD Surplus Contract, which will remove selected items from the product pool that we historically handled and sold, resulting in lower GMV in our surplus business; | ||
(iv) | upfront costs associated with launching our new DoD Surplus Contract, including the hiring of new staff and the opening of two new warehouses totaling 665,000 square feet in Columbus, Ohio and Oklahoma City, Oklahoma; | ||
(v) | our expectation that we will not achieve normalized sales volume in our Surplus business until the third quarter of fiscal 2009, as a result of the delayed start by the DoD of our new Surplus Contract until this month; | ||
(vi) | an approximately 45% reduction in our inventory cost under the new Surplus Contract per the terms of our recent contract modification with the DoD; | ||
(vii) | the continued sale throughout fiscal year 2009 of property issued, prior to December 18, 2008, under our original Surplus Contract; | ||
(viii) | improved operations and service levels in our commercial business which we expect will improve margins during the last three quarters of fiscal year 2009; and | ||
(ix) |
an increase in our expected effective income tax rate from 43% to 46% as a result of non-deductible stock based compensation costs increasing in proportion to our U.S. based taxable income. |
Our results may also be materially affected by changes in business trends and our operating environment, and by other factors, such as, investments in infrastructure and value-added services to support new business in both commercial and public sector markets.
Our Scrap Contract with the DoD includes an incentive feature, which can
increase the amount of profit sharing distribution we receive from 23%
up to 25%. Payments under this incentive feature are based on the amount
of scrap we sell for the DoD to small businesses during the preceding 12
months as of
GMV – We expect GMV for fiscal
year 2009 to range from
Adjusted EBITDA – We expect
Adjusted EBITDA for fiscal year 2009 to range from
Adjusted Diluted EPS – We estimate
Adjusted Earnings Per Diluted Share for fiscal year 2009 to range from
Our guidance adjusts EBITDA and Diluted EPS for the effects of FAS
123(R), which we estimate to be approximately
Key Q1-09 Operating Metrics
Registered Buyers — At the end of Q1-09, registered buyers totaled approximately 1,045,000, representing a 44% increase over the approximately 724,000 registered buyers at the end of Q1-08.
Auction Participants — Auction participants, defined as registered buyers who have bid in an auction during the period (a registered buyer who bids in more than one auction is counted as an auction participant in each auction in which he or she bids), increased to approximately 492,000 in Q1-09, an approximately 53% increase over the approximately 323,000 auction participants in Q1-08.
Completed Transactions — Completed transactions increased to approximately 108,000, an approximately 71% increase for Q1-09 from the approximately 63,000 completed transactions in Q1-08.
GMV and Revenue Mix — GMV and
revenue continue to diversify due to the continued growth in our
commercial business and the addition of GovDeals and
GMV Mix |
||||||
Q1-09 | Q1-08 | |||||
Profit-Sharing Model: | ||||||
Surplus | 24.9 | % | 25.9 | % | ||
Scrap | 13.2 | % | 29.2 | % | ||
Total Profit Sharing | 38.1 | % | 55.1 | % | ||
Consignment Model: | ||||||
GovDeals | 19.0 | % | — | |||
Commercial | 21.1 | % | 18.7 | % | ||
Total Consignment | 40.1 | % | 18.7 | % | ||
Purchase Model | 15.3 | % | 23.4 | % | ||
International and Other | 6.5 | % | 2.8 | % | ||
Total | 100.0 | % | 100.0 | % | ||
Revenue Mix |
||||||
Q1-09 | Q1-08 | |||||
Profit-Sharing Model: | ||||||
Surplus | 36.7 | % | 29.6 | % | ||
Scrap | 19.5 | % | 33.2 | % | ||
Total Profit Sharing | 56.2 | % | 62.8 | % | ||
Consignment Model: | ||||||
GovDeals | 2.1 | % | — | |||
Commercial | 8.6 | % | 5.8 | % | ||
Total Consignment | 10.7 | % | 5.8 | % | ||
Purchase Model | 22.5 | % | 26.6 | % | ||
International and Other | 10.6 | % | 4.8 | % | ||
Total | 100.0 | % | 100.0 | % |
Reconciliation
of GAAP to Non-GAAP Measures
EBITDA and Adjusted EBITDA. EBITDA is a supplemental non-GAAP financial measure and is equal to net income plus (a) interest expense (income) and other income, net; (b) provision for income taxes; (c) amortization of contract intangibles; and (d) depreciation and amortization. Our definition of Adjusted EBITDA differs from EBITDA because we further adjust EBITDA for stock based compensation expense.
|
Three months Ended December 31, |
|||||||
2008 | 2007 | |||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
Net income | $ | 2 | $ | 2,363 | ||||
Interest expense (income) and other expense (income), net | (236 | ) | (488 | ) | ||||
Provision for income taxes | 2 | 1,642 | ||||||
Amortization of contract intangibles | 203 | 203 | ||||||
Depreciation and amortization | 639 | 388 | ||||||
EBITDA | 610 | 4,108 | ||||||
Stock compensation expense | 1,483 | 1,111 | ||||||
Adjusted EBITDA | $ | 2,093 | $ | 5,219 |
Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share. Adjusted net income is a supplemental non-GAAP financial measure and is equal to net income plus tax effected stock compensation expense. Adjusted basic and diluted earnings per share are determined using Adjusted Net Income.
Three Months Ended
December 31, |
|||||
2008 | 2007 | ||||
(Dollars in thousands,
except per share data) |
|||||
(Unaudited) | |||||
Net income | $ | 2 | $ | 2,363 | |
Stock compensation expense (net of tax) | 845 | 656 | |||
Adjusted net income | $ | 847 | $ | 3,019 | |
Adjusted basic earnings per common share | $ | .03 | $ | .11 | |
Adjusted diluted earnings per common share | $ | .03 | $ | .11 | |
Basic weighted average shares outstanding | 28,026,296 | 27,944,139 | |||
Diluted weighted average shares outstanding | 28,026,296 | 28,107,692 |
Conference Call
The Company will host a conference call to discuss the first quarter
fiscal 2009 results at
Non-GAAP Measures
To supplement our consolidated financial statements presented in accordance with GAAP, we use certain non-GAAP measures of certain components of financial performance. These non-GAAP measures include earnings before interest, taxes, depreciation and amortization (EBITDA), Adjusted EBITDA and Adjusted Net Income and Adjusted Earnings Per Share. These non-GAAP measures are provided to enhance investors’ overall understanding of our current financial performance and prospects for the future. We use EBITDA and Adjusted EBITDA: (a) as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis as they do not reflect the impact of items not directly resulting from our core operations; (b) for planning purposes, including the preparation of our internal annual operating budget; (c) to allocate resources to enhance the financial performance of our business; (d) to evaluate the effectiveness of our operational strategies; and (e) to evaluate our capacity to fund capital expenditures and expand our business.
We believe these non-GAAP measures provide useful information to both management and investors by excluding certain expenses that may not be indicative of our core operating measures. In addition, because we have historically reported certain non-GAAP measures to investors, we believe the inclusion of non-GAAP measures provides consistency in our financial reporting. These measures should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results. A reconciliation of all non-GAAP measures included in this press release, to the most directly comparable GAAP measures, can be found in the financial tables included in this press release.
Supplemental Operating Data
To supplement our consolidated financial statements presented in accordance with GAAP, we use certain supplemental operating data as a measure of certain components of operating performance. We review GMV because it provides a measure of the volume of goods being sold in our marketplaces and thus the activity of those marketplaces. GMV and our other supplemental operating data, including registered buyers, auction participants and completed transactions, also provide a means to evaluate the effectiveness of investments that we have made and continue to make in the areas of customer support, value-added services, product development, sales and marketing and operations. Therefore, we believe this supplemental operating data provides useful information to both management and investors. In addition, because we have historically reported certain supplemental operating data to investors, we believe the inclusion of this supplemental operating data provides consistency in our financial reporting. This data should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results.
Forward-Looking Statements
This document contains forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995. These statements are only predictions. The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These statements include, but are not limited to, statements regarding the Company’s business outlook. You can identify forward-looking statements by terminology such as "may," "will," "should," "could," "would," "expects," "intends," "plans," "anticipates," "believes," "estimates," "predicts," "potential," "continues" or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.
There are a number of risks and uncertainties that could cause our
actual results to differ materially from the forward-looking statements
contained in this document. Important factors that could cause our
actual results to differ materially from those expressed as
forward-looking statements are set forth in our filings with the
All forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this document and are expressly qualified in their entirety by the cautionary statements included in this document. Except as may be required by law, we undertake no obligation to publicly update or revise any forward-looking statement to reflect events or circumstances occurring after the date of this document or to reflect the occurrence of unanticipated events.
About LSI
LSI enables buyers and sellers to transact in an efficient, automated online auction environment. The Company’s marketplaces provide professional buyers access to a global, organized supply of wholesale surplus and salvage assets presented with digital images and other relevant product information. Additionally, LSI enables its corporate and government sellers to enhance their financial return on excess assets by providing a liquid marketplace and value-added services that are integrated into a single offering. The Company organizes its products into categories across major industry verticals such as consumer electronics, general merchandise, apparel, scientific equipment, aerospace parts and equipment, technology hardware, and scrap metals. The Company’s online auction marketplaces are www.liquidation.com, www.govliquidation.com, www.govdeals.com and www.liquibiz.com. LSI also operates a wholesale industry portal, www.goWholesale.com, that connects advertisers with buyers seeking products for resale and related business services.
Liquidity Services, Inc. and Subsidiaries | |||||||
Consolidated Balance Sheets | |||||||
(Dollars in Thousands) | |||||||
December 31, | September 30, | ||||||
2008 | 2008 | ||||||
Assets | (Unaudited) | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 35,446 | $ | 51,954 | |||
Short-term investments | 17,816 | 11,244 | |||||
Accounts receivable, net of allowance for doubtful accounts of $570 and $519 at December 31, 2008 and September 30, 2008, respectively | 2,531 | 4,658 | |||||
Inventory | 12,608 | 13,327 | |||||
Prepaid expenses, deferred taxes and other current assets | 8,688 | 7,653 | |||||
Total current assets | 77,089 | 88,836 | |||||
Property and equipment, net | 4,865 | 4,730 | |||||
Intangible assets, net | 5,001 | 5,561 | |||||
Goodwill | 32,105 | 34,696 | |||||
Other assets | 3,466 | 3,344 | |||||
Total assets | $ | 122,526 | $ | 137,167 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 6,218 | $ | 8,303 | |||
Accrued expenses and other current liabilities | 7,716 | 10,314 | |||||
Profit-sharing distributions payable | 4,427 | 10,312 | |||||
Customer payables | 6,519 | 8,841 | |||||
Current portion of long-term debt and capital lease obligations | 23 | 22 | |||||
Total current liabilities | 24,903 | 37,792 | |||||
Long-term debt and capital lease obligations, net of current portion | 38 | 44 | |||||
Deferred taxes and other long-term liabilities | 3,136 | 2,961 | |||||
Total liabilities | 28,077 | 40,797 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.001 par value; 120,000,000 shares authorized; 28,033,861 and 28,023,361 shares issued and outstanding at December 31, 2008 and September 30, 2008, respectively | 28 | 28 | |||||
Additional paid-in capital | 67,517 | 65,973 | |||||
Accumulated other comprehensive loss | (5,184 | ) | (1,717 | ) | |||
Retained earnings | 32,088 | 32,086 | |||||
Total stockholders’ equity | 94,449 | 96,370 | |||||
Total liabilities and stockholders’ equity | $ | 122,526 | $ | 137,167 |
Liquidity Services, Inc. and Subsidiaries | ||||||||
Unaudited Consolidated Statements of Operations | ||||||||
(Dollars in Thousands, Except Per Share Data) | ||||||||
|
Three Months Ended December 31, | |||||||
2008 | 2007 | |||||||
Revenue | $ | 55,642 | $ | 59,266 | ||||
Costs and expenses: | ||||||||
Cost of goods sold (excluding amortization) | 18,589 | 15,403 | ||||||
Profit-sharing distributions | 14,339 | 20,806 | ||||||
Technology and operations | 11,927 | 9,977 | ||||||
Sales and marketing | 4,432 | 4,133 | ||||||
General and administrative | 5,745 | 4,839 | ||||||
Amortization of contract intangibles | 203 | 203 | ||||||
Depreciation and amortization | 639 | 388 | ||||||
Total costs and expenses | 55,874 | 55,749 | ||||||
(Loss) income from operations | (232 | ) | 3,517 | |||||
Interest income and other income, net | 236 | 488 | ||||||
Income before provision for income taxes | 4 | 4,005 | ||||||
Provision for income taxes | (2 | ) | (1,642 | ) | ||||
Net income | $ | 2 | $ | 2,363 | ||||
Basic earnings per common share | $ | 0.00 | $ | 0.08 | ||||
Diluted earnings per common share | $ | 0.00 | $ | 0.08 | ||||
Basic weighted average shares outstanding | 28,026,296 | 27,944,139 | ||||||
Diluted weighted average shares outstanding | 28,026,296 | 28,107,692 |
Liquidity Services, Inc. and Subsidiaries | ||||||||
Unaudited Consolidated Statements of Cash Flows | ||||||||
(In Thousands) | ||||||||
Three Months Ended |
||||||||
|
2008 | 2007 | ||||||
Operating activities | ||||||||
Net income | $ | 2 | $ | 2,363 | ||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||||||||
Depreciation and amortization | 842 | 591 | ||||||
Stock compensation expense | 1,483 | 1,111 | ||||||
Provision for doubtful accounts | 51 | 28 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 2,077 | 2,423 | ||||||
Inventory | 718 | (1,096 | ) | |||||
Prepaid expenses and other assets | (1,158 | ) | (274 | ) | ||||
Accounts payable | (2,086 | ) | 1,510 | |||||
Accrued expenses and other | (2,597 | ) | (3,581 | ) | ||||
Profit-sharing distributions payable | (5,885 | ) | 3,174 | |||||
Customer payables | (2,322 | ) | 965 | |||||
Other liabilities | 174 | 36 | ||||||
Net cash (used in) provided by operating activities | (8,701 | ) | 7,250 | |||||
Investing activities | ||||||||
Purchases of short-term investments | (9,460 | ) | (6,336 | ) | ||||
Proceeds from the sale of short-term investments | 2,890 | 6,129 | ||||||
Increase in goodwill and intangibles | (84 | ) | (12 | ) | ||||
Purchases of property and equipment | (647 | ) | (349 | ) | ||||
Net cash used in investing activities | (7,301 | ) | (568 | ) | ||||
Financing activities | ||||||||
Principal repayments of capital lease obligations and debt | (5 | ) | (44 | ) | ||||
Proceeds from exercise of common stock options and warrants (net of tax) | 52 | 49 | ||||||
Incremental tax benefit from exercise of common stock options | 9 | — | ||||||
Net cash provided by financing activities | 56 | 5 | ||||||
Effect of exchange rate differences on cash and cash equivalents | (562 | ) | (118 | ) | ||||
Net (decrease) increase in cash and cash equivalents | (16,508 | ) | 6,569 | |||||
Cash and cash equivalents at beginning of period | 51,954 | 39,954 | ||||||
Cash and cash equivalents at end of period | $ | 35,446 | $ | 46,523 | ||||
Supplemental disclosure of cash flow information | ||||||||
Cash paid for income taxes | $ | 805 | $ | 2,511 | ||||
Cash paid for interest | 17 | 1 |
Source:
Liquidity Services, Inc.
Julie Davis
Director, Investor
Relations
202-467-6868 ext. 2234
julie.davis@liquidityservicesinc.com