Liquidity Services, Inc. Announces Fourth Quarter and Fiscal Year 2007 Financial Results
Fiscal year revenue of $198.6 million up 34% - Gross Merchandise Volume (GMV) of $233.6 million up 35% - Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) of $20.4 million up 36%
Fourth quarter revenue of $51.7 million up 30% - Gross Merchandise Volume (GMV) of $58.1 million up 27% - Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) of $5.8 million up 43%
WASHINGTON--(BUSINESS WIRE)--Dec. 6, 2007--Liquidity Services, Inc. (NASDAQ:LQDT; www.liquidityservicesinc.com) today reported its financial results for its fiscal year (FY-07) and fourth quarter (Q4-07) ended September 30, 2007. Liquidity Services, Inc. is a leading online auction marketplace for wholesale, surplus and salvage assets.
Liquidity Services, Inc. (LSI or the Company) reported record consolidated FY-07 revenue of $198.6 million, a growth rate of approximately 34% over the prior year. Adjusted EBITDA for FY-07 was a record of $20.4 million, a growth rate of approximately 36% over the prior year. FY-07 GMV, the total sales volume of all merchandise sold through the Company's marketplaces during a given period, was a record $233.6 million, a growth rate of approximately 35% over the prior year.
The Company reported consolidated Q4-07 revenue of $51.7 million, a growth rate of approximately 30% over the prior year's comparable period. Adjusted EBITDA for Q4-07 was $5.8 million, a growth rate of approximately 43% over the prior year's comparable period. GMV was $58.1 million for Q4-07, a growth rate of approximately 27% over the prior year's comparable period.
Net income in FY-07 was a record $11.0 million or $0.39 diluted earnings per share. Adjusted net income in FY-07 was a record $12.2 million, a growth rate of approximately 46% over the prior year, or $0.43 adjusted diluted earnings per share, a growth rate of approximately 34% over the prior year.
Net income in Q4-07 was a record $3.2 million or $0.11 diluted earnings per share. Adjusted net income in Q4-07 was a record $3.5 million, a growth rate of approximately 45% over the prior year's comparable period, or $0.12 adjusted diluted earnings per share, a growth rate of approximately 33% over the prior year's comparable period.
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 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.
The Company's ability to create liquid marketplaces for wholesale, surplus and salvage assets generates a continuous flow of goods from its corporate and government sellers. This flow of goods in turn attracts an increasing number of professional buyers to the marketplaces.
"FY-07 was another strong year for LSI as our commercial business and our scrap business with the Department of Defense (DoD), continued to post impressive gains," said Bill Angrick, Chairman and CEO of LSI. "Our performance during the fiscal year reflected solid execution of our business strategy as our commercial business grew approximately 137% over the prior year period. Our commercial GMV has grown more than five-fold during the past two years. Our scrap business, which grew approximately 40% over the prior year also contributed to strong growth in GMV and Adjusted EBITDA during the fiscal year and fourth quarter. We believe FY-07 results demonstrate that large organizations are increasingly relying on our online platform and service offerings to realize greater returns and efficiencies in the tracking and sale of surplus and salvage assets. Our business development activity remains strong and we continue to develop and test capabilities designed to meet the long-term needs of our clients and support a much larger commercial business. Our buyer marketplace continues to deliver strong results for our sellers as we averaged over 5 auction participants per completed transaction during the entire fiscal year."
Business Outlook
The following forward-looking statements are based on current business trends and our current operating environment, including (i) the reengineering of certain business and inventory processes in our Surplus business with the DoD, which has resulted in a slowdown of property received by us from the DoD and our expectation that there will be a modest increase in the flow of goods received by us from the DoD over the next quarter and fiscal year and (ii) our belief that we have yet to realize the full potential of our distribution center network, personnel, and value-added services necessary to support a much larger commercial business in the future, which has resulted in less than our target profitability. Our results may be materially affected by changes in business trends and our operating environment, as well as by other factors, including investments we expect to make in our 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 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 2008 that we will again receive this incentive payment.
Under our Surplus contract there are incentive features that allow us to earn up to an additional 4.5% of the profit sharing distribution above our new base rate of 26%, which began June 1, 2007. This incentive will be measured quarterly beginning fiscal year 2008. For the fiscal year 2007 measurement period, we received a performance payment of approximately $1,500,000 in the quarter ended September 30, 2007. For the purposes of providing guidance regarding our projected financial results for the first quarter and fiscal year 2008, we have assumed that we will receive a portion of the Surplus contract incentive payments.
Our guidance adjusts EBITDA and Diluted EPS for the effects of the adoption of FAS 123(R), which we estimate to be approximately $1.2 million to $1.4 million per quarter for fiscal year 2008.
GMV - We expect GMV for fiscal year 2008 to range from $285 million to $295 million. We expect GMV for Q1-08 to range from $61 million to $63 million.
Adjusted EBITDA - We expect Adjusted EBITDA for fiscal year 2008 to range from $25.5 million to $26.5 million. We expect Adjusted EBITDA for Q1-08 to range from $5.2 million to $5.4 million.
Adjusted Diluted EPS - We estimate Adjusted Earnings Per Diluted Share for fiscal year 2008 to range from $0.53 to $0.55. In Q1-08, we estimate Adjusted Earnings Per Diluted Share to be $0.11.
Key FY-07 and Q4-07 Operating Metrics
Registered Buyers -- At the end of FY-07, registered buyers totaled approximately 685,000, representing a 31% increase over the approximately 524,000 registered buyers at the end of FY-06.
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 1,115,000 in FY-07, an approximately 12% increase over the approximately 993,000 auction participants in FY-06. Auction participants increased to 293,000 in Q4-07, an approximately 19% increase over the approximately 246,000 auction participants in Q4-06.
Completed Transactions -- Completed transactions increased to approximately 212,000, an approximately 9% increase for FY-07 from the approximately 194,000 completed transactions in FY-06. In addition, we experienced a 24% increase in the average value of our transactions, over the same period, resulting from product mix, lotting and merchandising strategies, and buyer demand. Completed transactions increased to approximately 56,000, an approximately 17% increase for Q4-07 from the approximately 48,000 completed transactions in Q4-06. In addition, we experienced a 9% increase in the average value of our transactions, over the same period.
GMV and Revenue Mix -- GMV and revenue continue to diversify due to the continued rapid growth in our commercial and scrap businesses. As a result, the percentage of GMV and revenue derived from the DoD Surplus Contract (under which our revenue is based on the profit-sharing model) during FY-07 decreased to 28.8% and 33.9%, respectively, compared to 48.3% and 56.6%, respectively, in the prior year period. The percentage of GMV and revenue derived from our commercial business, which includes the acquired STR business and our Liquidation.com marketplace, during FY-07 increased to 44.0% and 32.7%, respectively, from 25.0% and 10.2%, respectively, in the prior year period. The table below summarizes the GMV and revenue from our two significant contracts with the DoD (Surplus and Scrap), and our commercial and international businesses.
GMV Mix
----------------------------------------------------------------------
FY-07 FY-06 Q4-07 Q4-06
---------------------------
Profit-Sharing Model:
Surplus 28.8% 48.3% 30.6% 40.1%
Scrap 23.5% 22.6% 22.8% 30.1%
---------------------------
Total Profit Sharing 52.3% 70.9% 53.4% 70.2%
Commercial Marketplaces:
Consignment Model 22.4% 22.4% 17.2% 21.3%
Purchase Model 21.6% 2.6% 26.3% 4.2%
---------------------------
Total Commercial Marketplaces 44.0% 25.0% 43.5% 25.5%
International and Other 3.7% 4.1% 3.1% 4.3%
---------------------------
Total 100.0% 100.0% 100.0% 100.0%
===========================
Revenue Mix
----------------------------------------------------------------------
FY-07 FY-06 Q4-07 Q4-06
---------------------------
Profit-Sharing Model:
Surplus 33.9% 56.6% 34.4% 46.3%
Scrap 27.6% 26.5% 25.7% 34.7%
---------------------------
Total Profit Sharing 61.5% 83.1% 60.1% 81.0%
Commercial Marketplaces:
Consignment Model 7.3% 7.2% 5.3% 7.5%
Purchase Model 25.4% 3.0% 29.5% 4.9%
---------------------------
Total Commercial Marketplaces 32.7% 10.2% 34.8% 12.4%
International and Other 5.8% 6.7% 5.1% 6.6%
---------------------------
Total 100.0% 100.0% 100.0% 100.0%
===========================
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 (a) interest income and expense 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 compensation expense.
Three Months Twelve Months
Ended September 30, Ended September 30,
------------------- -------------------
2007 2006 2007 2006
--------- --------- --------- ---------
(In thousands)
(Unaudited) (Audited)
Net income $3,180 $2,229 $11,019 $7,981
Interest expense (income) and
other expense (income), net (552) (550) (2,176) (430)
Provision for income taxes 2,038 1,641 7,460 5,294
Amortization of contract
intangibles 203 203 813 813
Depreciation and amortization 366 225 1,302 727
--------- --------- --------- ---------
EBITDA 5,235 3,748 18,418 14,385
Stock compensation expense 535 299 1,943 623
--------- --------- --------- ---------
Adjusted EBITDA $5,770 $4,047 $20,361 $15,008
========= ========= ========= =========
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 Twelve Months Ended
September 30, September 30,
----------------------- -----------------------
2007 2006 2007 2006
----------- ----------- ----------- -----------
(Dollars in thousands, except per share data)
(Unaudited) (Audited)
Net income $ 3,180 $ 2,229 $ 11,019 $ 7,981
Stock compensation
expense (net of tax) 319 179 1,158 374
----------- ----------- ----------- -----------
Adjusted net income $ 3,499 $ 2,408 $ 12,177 $ 8,355
=========== =========== =========== ===========
Adjusted basic
earnings per common
share $ 0.13 $ 0.09 $ 0.44 $ 0.35
=========== =========== =========== ===========
Adjusted diluted
earnings per common
share $ 0.12 $ 0.09 $ 0.43 $ 0.32
=========== =========== =========== ===========
Basic weighted average
shares outstanding 27,911,902 27,532,067 27,768,679 24,080,780
=========== =========== =========== ===========
Diluted weighted
average shares
outstanding 28,013,199 28,159,384 28,146,923 26,087,809
=========== =========== =========== ===========
Conference Call
The Company will host a conference call to discuss the fiscal 2007 and fourth quarter 2007 results at 5 p.m. Eastern Time today. Investors and other interested parties may access the teleconference by dialing 800-510-9834 or 617-614-3669 and providing the participant pass code 36249377. 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 until January 7, 2008 at 11:59 p.m. ET. An audio replay of the teleconference will also be available until January 7, 2008 at 11:59 p.m. ET. To listen to the replay, dial 888-286-8010 or 617-801-6888 and provide pass code 42896106. Both replays will be available starting at 7:00 p.m. on the day of the call.
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 because the measures 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 SEC from time to time, and include, among others, our dependence on our contracts with the DoD for a significant portion of our revenue; our ability to successfully expand the supply of merchandise available for sale on our online marketplaces; and our ability to attract and retain active professional buyers to purchase this merchandise. 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.
Liquidity Services, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in Thousands)
September 30,
----------------
2007 2006
-------- -------
Assets
Current assets:
Cash and cash equivalents $ 39,954 $54,359
Short-term investments 21,655 12,289
Accounts receivable, net of allowance for doubtful
accounts of $371 and $200 in 2007 and 2006,
respectively 5,098 2,557
Inventory 16,467 4,704
Prepaid expenses and other current assets 5,486 2,001
-------- -------
Total current assets 88,660 75,911
Property and equipment, net 4,202 2,362
Intangible assets, net 4,568 4,909
Goodwill 11,446 3,678
Other assets 2,266 1,178
-------- -------
Total assets $111,142 $88,038
======== =======
Liabilities and stockholders' equity
Current liabilities:
Accounts payable $ 3,333 $ 2,073
Accrued expenses and other current liabilities 10,298 5,283
Profit-sharing distributions payable 6,919 7,736
Customer payables 6,328 6,658
Current portion of capital lease obligations 5 63
Current portion of long-term debt 13 16
-------- -------
Total current liabilities 26,898 21,829
Capital lease obligations, net of current portion 5 2
Long-term debt, net of current portion 29 42
Other long-term liabilities 2,176 413
-------- -------
Total liabilities 29,108 22,286
Stockholders' equity:
Common stock, $0.001 par value; 120,000,000 shares
authorized; 27,939,059 and 27,584,608 shares
issued and outstanding at September 30, 2007 and
2006, respectively 28 27
Additional paid-in capital 60,820 55,964
Accumulated other comprehensive income 653 247
Retained earnings 20,533 9,514
-------- -------
Total stockholders' equity 82,034 65,752
-------- -------
Total liabilities and stockholders' equity $111,142 $88,038
======== =======
Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Operations
(Dollars in Thousands, Except Share and Per Share Data)
Three Months Ended Twelve Months Ended
September 30, September 30,
------------------------ ------------------------
2007 2006 2007 2006
----------- ----------- ----------- -----------
(Unaudited) (Audited)
Revenue $ 51,668 $ 39,755 $ 198,620 $ 147,813
Costs and
expenses:
Cost of goods
sold (excluding
amortization) 13,751 3,756 47,043 12,160
Profit-sharing
distributions 15,460 20,830 69,638 80,253
Technology and
operations 9,052 5,966 33,417 20,081
Sales and
marketing 3,458 2,536 13,203 8,861
General and
administrative 4,712 2,919 16,901 12,073
Amortization of
contract
intangibles 203 203 813 813
Depreciation and
amortization 366 225 1,302 727
----------- ----------- ----------- -----------
Total costs
and expenses 47,002 36,435 182,317 134,968
----------- ----------- ----------- -----------
Income from
operations 4,666 3,320 16,303 12,845
Interest income
(expense) and
other income, net 552 550 2,176 430
----------- ----------- ----------- -----------
Income before
provision for
income taxes 5,218 3,870 18,479 13,275
Provision for
income taxes (2,038) (1,641) (7,460) (5,294)
----------- ----------- ----------- -----------
Net income $ 3,180 $ 2,229 $ 11,019 $ 7,981
=========== =========== =========== ===========
Basic earnings per
common share $ 0.11 $ 0.08 $ 0.40 $ 0.33
=========== =========== =========== ===========
Diluted earnings
per common share $ 0.11 $ 0.08 $ 0.39 $ 0.31
=========== =========== =========== ===========
Basic weighted
average shares
outstanding 27,911,902 27,532,067 27,768,679 24,080,780
=========== =========== =========== ===========
Diluted weighted
average shares
outstanding 28,013,199 28,159,384 28,146,923 26,087,809
=========== =========== =========== ===========
Liquidity Services, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In Thousands)
Three Months Ended Twelve Months Ended
September 30, September 30,
-------------------- -------------------
2007 2006 2007 2006
----------------------------------------
Operating activities (Unaudited) (Audited)
Net income $ 3,180 $ 2,229 $ 11,019 $ 7,981
Adjustments to reconcile net
income to net cash provided
by operating activities:
Depreciation and
amortization 569 429 2,115 1,540
Stock compensation expense 535 299 1,943 623
Amortization of debt
discount -- -- -- 14
Interest expense related to
put warrant liability and
debt issue costs -- -- -- 315
Provision for doubtful
accounts 171 -- 171 150
Deferred tax benefit (2,296) (691) (2,296) (691)
Loss on early
extinguishment of debt -- -- -- 171
Loss on disposal of
property and equipment 85 12 85 19
Changes in operating assets
and liabilities:
Accounts receivable (1,569) (872) (3,087) (2,022)
Inventory (2,165) 710 (9,986) (2,770)
Prepaid expenses and
other assets (1,311) (1,918) (3,849) 90
Accounts payable 1,014 642 1,260 1,149
Accrued expenses and
other 2,882 (3,397) 4,984 1,947
Profit-sharing
distributions payable 703 795 (816) 3,399
Customer payables 1,161 4,486 (405) 5,377
Other liabilities 2,275 322 3,336 371
-------- --------- -------- --------
Net cash provided by
operating activities 5,234 3,046 4,474 17,663
Investing activities
Purchases of short-term
investments (7,505) (6,374) (36,099) (20,037)
Proceeds from the sale of
short-term investments 4,921 7,835 26,809 7,834
Increase in goodwill and
intangibles (220) (20) (208) (90)
Cash paid for acquisitions 376 -- (9,856) --
Purchases of property and
equipment (405) (959) (2,688) (2,049)
-------- --------- -------- --------
Net cash (used in) provided
by investing activities (2,833) 482 (22,042) (14,342)
Financing activities
Proceeds from issuance of
debt -- 71 10 118
Repayments of debt (14) (4) (16) (4,413)
Principal repayments of
capital lease obligations 7 (87) (65) (194)
Proceeds from exercise of
common stock options and
warrants (net of tax) 289 378 1,037 506
Incremental tax benefit from
exercise of common stock
options 26 489 807 489
Net proceeds from the
issuance of common stock 25 (19) 1,070 43,977
-------- --------- -------- --------
Net cash provided by
financing activities 333 828 2,843 40,483
Effect of exchange rate
differences on cash and cash
equivalents 117 (15) 320 177
-------- --------- -------- --------
Net increase (decrease) in
cash and cash equivalents 2,851 4,341 (14,405) 43,981
Cash and cash equivalents at
beginning of the period 37,103 50,018 54,359 10,378
-------- --------- -------- --------
Cash and cash equivalents at
end of period $ 39,954 $ 54,359 $ 39,954 $ 54,359
======== ========= ======== ========
Supplemental disclosure of
cash flow information
Property and equipment
acquired through capital
leases $ 10 $ 71 $ 10 $ 71
Cash paid for income taxes 2,317 1,568 7,901 4,816
Cash paid for interest $ 1 $ 3 $ 5 $ 217
CONTACT: Liquidity Services, Inc.
Julie Davis
Director, Investor Relations
202-558-6234
julie.davis@liquidityservicesinc.com
SOURCE: Liquidity Services, Inc.