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) November 21, 2013

 

LIQUIDITY SERVICES, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

0-51813

 

52-2209244

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

1920 L Street, N.W., 6th Floor, Washington, D.C.

 

20036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code  (202) 467-6868

 

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 Conditions.

 

On November 21, 2013, Liquidity Services, Inc. (the “Company”) announced its financial results for the quarter and year ended September 30, 2013. The full text of the press release (the “Press Release”) issued in connection with the announcement is attached as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information contained in the Press Release shall be considered “furnished” pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended, nor shall it be deemed incorporated by reference into any of the Company’s reports or filings with the Securities and Exchange Commission, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing.

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)  Exhibits

 

The following exhibit is filed as part of this report:

 

99.1

 

Press Release of Liquidity Services, Inc. dated November 21, 2013.

 

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.

 

 

LIQUIDITY SERVICES, INC.

 

(Registrant)

 

 

Date: November 21, 2013

By:

/s/ James E. Williams

 

Name:

James E. Williams

 

Title:

Vice President, General Counsel and Corporate Secretary

 

3



 

Exhibit Index

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release of Liquidity Services, Inc. dated November 21, 2013.

 

4


Exhibit 99.1

 

LIQUIDITY SERVICES, INC. ANNOUNCES FOURTH QUARTER AND FISCAL YEAR 2013 FINANCIAL RESULTS

 

Record fiscal year revenue of $505.9 million up 6% — Record Gross Merchandise Volume (GMV) of $973.3 million up 13% - Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) of $104.6 million down 5%

- Adjusted EPS of $1.75 down 6%

 

— Fourth quarter revenue of $129.1 million up 6% — GMV of $250.5 million up 4% - Adjusted EBITDA of $24.9 million up 8% — Adjusted EPS of $0.41 up 3%

 

WASHINGTON — November 21, 2013 - Liquidity Services, Inc. (NASDAQ: LQDT; www.liquidityservicesinc.com) today reported its financial results for its fiscal year (FY-13) and fourth quarter (Q4-13) ended September 30, 2013.  Liquidity Services, Inc. provides business and government clients and buying customers transparent, innovative and effective online marketplaces and integrated services for surplus assets.

 

Liquidity Services, Inc. (Liquidity Services or the Company) reported record consolidated FY-13 revenue of $505.9 million, an increase of approximately 6% from the prior year.  Adjusted EBITDA, which excludes stock-based compensation and acquisition costs including changes in acquisition earn out payment estimates, for FY-13 was $104.6 million, a decrease of approximately 5% from the prior year.  FY-13 GMV, the total sales volume of all merchandise sold through the Company’s marketplaces, was a record $973.3 million, an increase of approximately 13% from the prior year.

 

The Company reported consolidated Q4-13 revenue of $129.1 million, an increase of approximately 6% from the prior year’s comparable period.  Adjusted EBITDA for Q4-13 was $24.9 million, an increase of approximately 8% from the prior year’s comparable period.  GMV was $250.5 million for Q4-13, an increase of approximately 4% from the prior year’s comparable period.

 

Net income in FY-13 was $41.1 million or $1.26 diluted earnings per share.  Adjusted net income in FY-13, which excludes stock-based compensation and acquisition costs including changes in acquisition earn out payment estimates and amortization of contract-related intangible assets associated with the Jacobs Trading acquisition — net of tax, was $57.0 million, a decrease of approximately 6% from the prior year, or $1.75 adjusted diluted earnings per share based on 32.7 million fully diluted shares outstanding.  Net income in Q4-13 was $10.4 million or $0.32 diluted earnings per share.  Adjusted net income in Q4-13 was $13.4 million, an increase of approximately 3% from the prior year’s comparable period, or $0.41 adjusted diluted earnings per share based on 32.7 million fully diluted shares outstanding.

 

Annual operating cash flow was $46.7 million during FY-13, a decrease of approximately 10% from the prior year.  Q4-13 operating cash flow was a record $29.9 million, an increase of approximately 131% from the prior year’s comparable period.

 

“Liquidity Services generated improved results during Q4-13 based on the expansion of our services with retail supply chain clients and strong growth in our public sector business highlighted by 33% growth in our GovDeals marketplace this quarter.  Both our retail supply chain and capital assets businesses grew sequentially during a seasonally low quarter for the Company and we continued to make progress with our integration of GoIndustry to deliver profitable growth going forward,” said Bill Angrick, Chairman and CEO of Liquidity Services.

 

“During fiscal year 2013, we enhanced our industry coverage, breadth of services, geographic reach and global buyer base which have expanded our addressable market and reinforced our leadership position. We are excited by the numerous related opportunities to create value for our buyers and clients by delivering supply chain efficiencies, protecting their brands and providing technology enabled services to better compete in an increasingly complex environment,” said Mr. Angrick.

 

“There are compelling opportunities to more broadly extend our technology platform, buyer liquidity and marketplace data to existing and new customers and partners. During FY14 we will establish and fund a new directive focused on developing new on demand services in these areas to further penetrate and serve our target market. We believe our continued investments in our people, technology platform and service offering position us well for long term profitable growth and market leadership. Liquidity Services remains focused on executing our long term growth strategy to ensure the Company is well positioned to drive attractive returns for shareholders,” said Mr. Angrick.

 

– more –

 



 

Business Outlook

 

While general economic conditions have improved, our overall outlook remains cautious due to the volatility in the macro environment.  The retail vertical of our business has seen significant changes in consumer spending habits in certain categories, such as electronics, which has been affected by increases in payroll taxes, continued high unemployment, and reduced innovation in the sector resulting in decreased spending.  Additionally, we plan to increase our investment in technology infrastructure and innovation for our proprietary e-commerce marketplaces to support further expansion and integration of our existing and recently acquired businesses.  In the longer term, we expect our business to continue 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 marketplaces, (ii) as corporations and public sector agencies focus on reducing costs, improving transparency and 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, innovative technology solutions and demonstrated financial strength, we expect our seller base to increase.

 

The following forward looking statements reflect trends and assumptions for the next quarter and FY 2014:

 

(i)                                   stable commodity prices in our scrap business;

(ii)                                stable average sales prices realized in our capital assets marketplaces;

(iii)                             improved margins in our GoIndustry marketplace as we continue to integrate the acquisition and complete our restructuring plans;

(iv)                            continued product flows under the DoD Surplus contract under the existing terms;

(v)                               an effective income tax rate of 40%; and

(vi)                            improved operations and service levels in our retail goods marketplaces.

 

Our Scrap Contract with the Department of Defense (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 June 30th of each year.  We are eligible to receive this incentive in each year of the term of the Scrap Contract and have assumed for purposes of providing guidance regarding our projected financial results for fiscal year 2014 that we will again receive this incentive payment.

 

GMV — We expect GMV for fiscal year 2014 to range from $1.0 billion to $1.075 billion.  We expect GMV for Q1-14 to range from $200 million to $225 million.

 

Adjusted EBITDA — We expect Adjusted EBITDA for fiscal year 2014 to range from $100 million to $108 million.  We expect Adjusted EBITDA for Q1-14 to range from $14.0 million to $17.0 million.

 

Adjusted Diluted EPS — We estimate Adjusted Earnings Per Diluted Share for fiscal year 2014 to range from $1.60 to $1.76.  In Q1-14, we estimate Adjusted Earnings Per Diluted Share to be $0.20 to $0.24.  This guidance assumes that we have an average fully diluted number of shares outstanding for the year of 33.3 million, and that we will not repurchase shares with the approximately $18.1 million yet to be expended under the share repurchase program.

 

Our guidance adjusts EBITDA and Diluted EPS for (i) acquisition costs including transaction costs and changes in earn out estimates; (ii) amortization of contract related intangible assets of $33.3 million from our acquisition of Jacobs Trading; and (iii) for stock based compensation costs, which we estimate to be approximately $3.5 million to $4.0 million per quarter for fiscal year 2014.  These stock based compensation costs are consistent with fiscal year 2013.

 

– more –

 



 

Key FY-13 and Q4-13 Operating Metrics

 

Registered Buyers — At the end of FY-13, registered buyers totaled approximately 2,424,000, representing an 11% increase over the approximately 2,186,000 registered buyers at the end of FY-12.

 

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 2,458,000 in FY-13, an approximately 17% increase over the approximately 2,105,000 auction participants in FY-12.  Auction participants increased to approximately 626,000 in Q4-13, an approximately 11% increase over the approximately 565,000 auction participants in Q4-12.

 

Completed Transactions — Completed transactions increased to approximately 530,000, an approximately 6% increase for FY-13 from the approximately 501,000 completed transactions in FY-12.  Completed transactions decreased to approximately 133,000, an approximately 5% decrease for Q4-13 from the approximately 140,000 completed transactions in Q4-12.

 

GMV and Revenue Mix — GMV continues to diversify due to the continued growth in our commercial business and state and local government business (the GovDeals.com marketplace).  As a result, the percentage of GMV derived from our DoD Contracts during FY-13 decreased to 21.3% compared to 23.7% in the prior year.  The table below summarizes GMV and revenue by pricing model.

 

 

 

FY-13

 

FY-12

 

Q4-13

 

Q4-12

 

GMV Mix

 

 

 

 

 

 

 

 

 

Profit-Sharing Model:

 

 

 

 

 

 

 

 

 

Scrap Contract

 

7.0

%

8.9

%

6.8

%

6.7

%

Total Profit Sharing

 

7.0

%

8.9

%

6.8

%

6.7

%

Consignment Model:

 

 

 

 

 

 

 

 

 

GovDeals

 

15.8

%

15.2

%

16.9

%

13.2

%

Commercial

 

43.3

%

37.1

%

44.8

%

45.0

%

Total Consignment

 

59.1

%

52.3

%

61.7

%

58.2

%

Purchase Model:

 

 

 

 

 

 

 

 

 

Commercial

 

19.6

%

24.0

%

17.1

%

21.1

%

Surplus Contract

 

14.3

%

14.8

%

14.4

%

14.0

%

Total Purchase

 

33.9

%

38.8

%

31.5

%

35.1

%

 

 

 

 

 

 

 

 

 

 

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

Revenue Mix

 

 

 

 

 

 

 

 

 

Profit-Sharing Model:

 

 

 

 

 

 

 

 

 

Scrap Contract

 

13.5

%

16.1

%

13.2

%

13.3

%

Total Profit Sharing

 

13.5

%

16.1

%

13.2

%

13.3

%

Consignment Model:

 

 

 

 

 

 

 

 

 

GovDeals

 

3.1

%

2.6

%

3.5

%

2.5

%

Commercial

 

12.2

%

9.9

%

13.5

%

13.7

%

Total Consignment

 

15.3

%

12.5

%

17.0

%

16.2

%

Purchase Model:

 

 

 

 

 

 

 

 

 

Commercial

 

38.8

%

44.5

%

33.8

%

42.9

%

Surplus Contract

 

27.6

%

26.9

%

28.0

%

27.6

%

Total Purchase

 

66.4

%

71.4

%

61.8

%

70.5

%

 

 

 

 

 

 

 

 

 

 

Other

 

4.8

%

0.0

%

8.0

%

0.0

%

Total

 

100.0

%

100.0

%

100.0

%

100.0

%

 

– more –

 



 

Liquidity Services, Inc.

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 interest and other expense (income), net; provision for income taxes; amortization of contract intangibles; and depreciation and amortization. Our definition of Adjusted EBITDA differs from EBITDA because we further adjust EBITDA for stock based compensation expense, and acquisition costs including changes in earn out estimates.

 

 

 

Three Months
Ended September 30,

 

Twelve Months
Ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(In thousands)

 

Net income

 

$

10,409

 

$

5,545

 

$

41,104

 

$

48,296

 

Interest and other expense (income), net

 

69

 

593

 

(704

)

2,218

 

Provision for income taxes

 

6,729

 

2,627

 

27,551

 

31,652

 

Amortization of contract intangibles

 

1,816

 

1,884

 

7,265

 

7,943

 

Depreciation and amortization

 

2,583

 

1,715

 

10,109

 

6,223

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

21,606

 

12,364

 

85,325

 

96,332

 

Stock compensation expense

 

3,150

 

3,462

 

13,379

 

12,117

 

Acquisition costs

 

95

 

7,256

 

5,921

 

1,695

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

24,851

 

$

23,082

 

$

104,625

 

$

110,144

 

 

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, amortization of contract-related intangible assets associated with the Jacobs Trading acquisition and acquisition costs including changes in earn out estimates.  Adjusted basic and diluted earnings per share are determined using Adjusted Net Income.

 

 

 

Three Months Ended
September 30,

 

Twelve Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(Dollars in thousands, except per share data)

 

Net income

 

$

10,409

 

$

5,545

 

$

41,104

 

$

48,296

 

Stock compensation expense (net of tax)

 

1,890

 

2,077

 

7,998

 

7,270

 

Amortization of contract intangibles (net of tax)

 

1,090

 

1,090

 

4,342

 

4,359

 

Acquisition costs (net of tax)

 

57

 

4,354

 

3,550

 

1,017

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

13,446

 

$

13,066

 

$

56,994

 

$

60,942

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per common share

 

$

0.42

 

$

0.42

 

$

1.80

 

$

1.98

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per common share

 

$

0.41

 

$

0.40

 

$

1.75

 

$

1.86

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

31,772,379

 

31,045,293

 

31,616,926

 

30,854,796

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

32,702,807

 

32,788,205

 

32,657,236

 

32,783,079

 

 

– more –

 



 

Conference Call

 

The Company will host a conference call to discuss the fiscal 2013 and fourth quarter 2013 results at 10:30 a.m. Eastern Time today.  Investors and other interested parties may access the teleconference by dialing 866-510-0712 or 617-597-5380 and providing the participant pass code 53127384. A live web cast of the conference call will be provided on the Company’s investor relations website at http://www.liquidityservicesinc.com.  A replay of the web cast will be available on the Company’s website for 30 calendar days ending December 21, 2013 at 11:59 p.m. ET.  An audio replay of the teleconference will also be available until December 21, 2013 at 11:59 p.m. ET.  To listen to the replay, dial 888-286-8010 or 617-801-6888 and provide pass code 38390837.  Both replays will be available starting at 2:30 p.m. today.

 

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, 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 historical non-GAAP measures included in this press release, to the most directly comparable GAAP measures, may 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.

 

– more –

 



 

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 and expected future effective tax rates.  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 SEC from time to time, and include, among others, our dependence on our contracts with the DoD and Wal-Mart for a significant portion of our revenue and profitability; our ability to successfully expand the supply of merchandise available for sale on our online marketplaces; our ability to attract and retain active professional buyers to purchase this merchandise; the timing and success of upgrades to our technology infrastructure; our ability to successfully complete the integration of any acquired companies, including NESA and Go-Industry, into our existing operations and our ability to realize any anticipated benefits of these or other acquisitions; and our ability to recognize any expected tax benefits as a result of closing our U.K. retail consumer goods operations.  There may be other factors of which we are currently unaware or deem immaterial that may cause our actual results to differ materially from the forward-looking statements.

 

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 Liquidity Services, Inc.

 

Liquidity Services, Inc. (NASDAQ: LQDT) provides leading corporations, public sector agencies and buying customers the world’s most transparent, innovative and effective online marketplaces and integrated services for surplus assets. On behalf of its clients, Liquidity Services has completed the sale of over $4.0 billion of surplus, returned and end-of-life assets, in over 500 product categories, including consumer goods, capital assets and industrial equipment. The Company is based in Washington, D.C. and has over 1,300 employees. Additional information can be found at: http://www.liquidityservicesinc.com.

 

Contact:

Julie Davis

Director, Investor Relations

202.467.6868 ext. 2234

julie.davis@liquidityservicesinc.com

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in Thousands)

 

 

 

September 30,

 

 

 

2013

 

2012

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

95,109

 

$

104,782

 

Accounts receivable, net of allowance for doubtful accounts of $891 and $1,248 in 2013 and 2012, respectively

 

24,050

 

16,226

 

Inventory

 

29,261

 

20,669

 

Prepaid and deferred taxes

 

11,243

 

16,927

 

Prepaid expenses and other current assets

 

4,802

 

3,973

 

Total current assets

 

164,465

 

162,577

 

Property and equipment, net

 

10,380

 

10,382

 

Intangible assets, net

 

28,205

 

34,204

 

Goodwill

 

211,711

 

185,771

 

Other assets

 

6,583

 

7,474

 

Total assets

 

$

421,344

 

$

400,408

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

16,539

 

$

9,997

 

Accrued expenses and other current liabilities

 

34,825

 

36,425

 

Profit-sharing distributions payable

 

4,315

 

4,041

 

Current portion of acquisition earn out payable

 

 

14,511

 

Customer payables

 

29,497

 

34,255

 

Current portion of note payable

 

 

10,000

 

Current liabilities of discontinued operations

 

 

154

 

Total current liabilities

 

85,176

 

109,383

 

Acquisition earn out payable

 

18,390

 

 

Note payable, net of current portion

 

 

32,000

 

Deferred taxes and other long-term liabilities

 

2,899

 

9,022

 

Total liabilities

 

106,465

 

150,405

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.001 par value; 120,000,000 shares authorized; 31,811,764 shares issued and outstanding at September 30, 2013; 31,138,111 shares issued and outstanding at September 30, 2012

 

31

 

31

 

Additional paid-in capital

 

206,861

 

182,361

 

Accumulated other comprehensive income

 

518

 

1,246

 

Retained earnings

 

107,469

 

66,365

 

Total stockholders’ equity

 

314,879

 

250,003

 

Total liabilities and stockholders’ equity

 

$

421,344

 

$

400,408

 

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries

Consolidated Statements of Operations

(Dollars in Thousands, Except Share and Per Share Data)

 

 

 

Three Months Ended
September 30,

 

Twelve Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Revenue

 

$

96,839

 

$

102,424

 

$

404,041

 

$

415,829

 

Fee revenue

 

32,289

 

19,851

 

101,815

 

59,475

 

Total revenue

 

129,128

 

122,275

 

505,856

 

475,304

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of goods sold (excluding amortization)

 

52,449

 

50,626

 

199,494

 

198,123

 

Profit-sharing distributions

 

8,942

 

9,125

 

35,944

 

43,242

 

Technology and operations

 

23,247

 

20,025

 

90,052

 

67,553

 

Sales and marketing

 

9,742

 

10,444

 

40,170

 

31,252

 

General and administrative

 

13,047

 

12,435

 

48,950

 

37,107

 

Amortization of contract intangibles

 

1,816

 

1,884

 

7,265

 

7,943

 

Depreciation and amortization

 

2,583

 

1,715

 

10,109

 

6,223

 

Acquisition costs

 

95

 

7,256

 

5,921

 

1,695

 

 

 

 

 

 

 

 

 

 

 

Total costs and expenses

 

111,921

 

113,510

 

437,905

 

393,138

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

17,207

 

8,765

 

67,951

 

82,166

 

Interest and other expense (income), net

 

69

 

593

 

(704

)

2,218

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes from operations

 

17,138

 

8,172

 

68,655

 

79,948

 

Provision for income taxes

 

6,729

 

2,627

 

27,551

 

31,652

 

Income from operations

 

10,409

 

5,545

 

41,104

 

48,296

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,409

 

$

5,545

 

$

41,104

 

$

48,296

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.33

 

$

0.18

 

$

1.30

 

$

1.57

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.32

 

$

0.17

 

$

1.26

 

$

1.47

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

31,772,379

 

31,045,293

 

31,616,926

 

30,854,796

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

32,702,807

 

32,788,205

 

32,657,236

 

32,783,079

 

 

– more –

 



 

Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In Thousands)

 

 

 

Three Months Ended
September 30,

 

Twelve Months Ended
September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Operating activities

 

 

 

 

 

 

 

 

 

Net income

 

$

10,409

 

$

5,545

 

$

41,104

 

$

48,296

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,399

 

3,599

 

17,374

 

14,166

 

Gain on early extinguishment of debt

 

 

 

(1,000

)

 

Stock compensation expense

 

3,150

 

3,462

 

13,379

 

12,117

 

Inventory allowance

 

(13

)

1,660

 

(1,122

)

884

 

Doubtful accounts

 

(114

)

334

 

(357

)

117

 

Deferred tax provision

 

(6,852

)

(1,719

)

(6,852

)

(1,719

)

Incremental tax benefit from exercise of common stock options

 

(2,514

)

(1,765

)

(8,588

)

(16,953

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(1,114

)

(433

)

(7,466

)

(1,548

)

Inventory

 

(1,538

)

4,383

 

(7,470

)

(132

)

Prepaid expenses and other assets

 

10,925

 

4,594

 

14,217

 

18,003

 

Accounts payable

 

4,258

 

(1,017

)

6,542

 

(7,260

)

Accrued expenses and other

 

6,267

 

(15,806

)

(2,341

)

(9,507

)

Profit-sharing distributions payable

 

1,502

 

1,103

 

274

 

(3,226

)

Customer payables

 

1,458

 

2,696

 

(4,768

)

2,529

 

Acquisition earn out payables

 

92

 

6,242

 

(5,985

)

(3,826

)

Other liabilities

 

(397

)

77

 

(198

)

205

 

Net cash provided by operating activities

 

29,918

 

12,955

 

46,743

 

52,146

 

Investing activities

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions and decrease (increase) in goodwill and intangibles

 

(11

)

8,267

 

(14,730

)

(71,796

)

Purchases of property and equipment

 

(1,554

)

(3,965

)

(5,463

)

(6,793

)

Net cash (used in) provided by investing activities

 

(1,565

)

4,302

 

(20,193

)

(78,589

)

Financing activities

 

 

 

 

 

 

 

 

 

Repayment of notes payable

 

 

 

(39,000

)

 

Payment of acquisition contingent liabilities

 

 

 

(8,185

)

 

Proceeds from exercise of common stock options (net of tax)

 

1,138

 

1,469

 

2,532

 

15,491

 

Incremental tax benefit from exercise of common stock options

 

2,514

 

1,765

 

8,588

 

16,953

 

Repurchases of common stock

 

 

 

 

(29,999

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

3,652

 

3,234

 

(36,065

)

2,445

 

Effect of exchange rate differences on cash and cash equivalents

 

(223

)

(288

)

(158

)

(309

)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

31,782

 

20,203

 

(9,673

)

(24,307

)

Cash and cash equivalents at beginning of the period

 

63,327

 

84,659

 

104,782

 

129,089

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

95,109

 

$

104,862

 

$

95,109

 

$

104,782

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

4,539

 

$

2,721

 

$

16,760

 

$

14,482

 

Cash paid for interest

 

5

 

64

 

2,034

 

117

 

Contingent purchase price accrued

 

 

6,242

 

18,390

 

7,438

 

Note payable issued in connection with acquisition

 

 

 

 

40,000