Liquidity Services Announces Third Quarter 2015 Financial Results
Revenue of
Investments in LiquidityOne Transformation Program and Long Term Commercial Growth Strategy Remain the Priority
Consistent with previous disclosures, Liquidity Services’ current period
results reflect lower sales and profitability due to the loss of the
rolling stock contract with the
Net income in Q3-15 was
“Q3 financial results were above the mid-point of our guidance range for
both GMV and Adjusted EBITDA led by our state and municipal government
marketplace and our retail marketplace as we continued to drive
operational efficiencies despite a decline in the top line. However, we
experienced weaker than expected results in our commercial capital
assets business as macro trends in our energy business impacted pricing
and overall volumes,” said
Business Outlook
In the near term, it is difficult for us to forecast the sales and
margins of our business as our DoD business has seen significant changes
in the volume and mix of property we handle, which has reduced sales
values and increased costs. As we recently announced, our current
contract with the DoD will be in effect through
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, compliance 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 scalable solutions and the ability to make a strategic impact in the reverse supply chain, we expect our seller base to increase.
The following forward-looking statements reflect trends and assumptions for the fourth quarter FY15:
(i) | stable commodity prices in our scrap business; | ||||
(ii) | declining average sales prices and margins realized in our energy marketplace; | ||||
(iii) |
stable average sales prices and improved margins in the remaining commercial capital assets marketplaces; |
||||
(iv) | improved operations and service levels in our retail goods marketplaces; and | ||||
(v) | an effective income tax rate of 24.8%. | ||||
GMV – We expect GMV for Q4-15 to range from
Adjusted EBITDA –We expect Adjusted EBITDA
for Q4-15 to range from
Adjusted Diluted EPS – We estimate Adjusted
Earnings Per Diluted Share for Q4-15 to range from zero to
Our fourth quarter guidance adjusts EBITDA and Diluted EPS for stock
based compensation costs, which we estimate to be approximately
Key Q3-FY15 Operating Metrics
Registered Buyers — At the end of Q3-15, registered buyers totaled approximately 2,805,000, representing a 9.1% increase over the approximately 2,572,000 registered buyers at the end of Q3-14.
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), decreased to approximately 611,000 in Q3-15, an approximately 8.1% decrease over the approximately 665,000 auction participants in Q3-14.
Completed Transactions — Completed transactions decreased to approximately 137,000, an approximately 6.9% decrease for Q3-15 from the approximately 147,000 completed transactions in Q3-14.
GMV and Revenue Mix —The table below summarizes GMV and revenue by pricing model.
GMV Mix | ||||||||
Q3-15 | Q3-14 | |||||||
Profit-Sharing Model: | ||||||||
Scrap Contract | 8.3% | 7.6% | ||||||
Total Profit Sharing | 8.3% | 7.6% | ||||||
Consignment Model: | ||||||||
GovDeals | 28.3% | 20.1% | ||||||
Commercial | 35.0% | 39.2% | ||||||
Total Consignment | 63.3% | 59.3% | ||||||
Purchase Model: | ||||||||
Commercial | 18.4% | 19.1% | ||||||
Surplus Contract | 10.0% | 14.0% | ||||||
Total Purchase | 28.4% | 33.1% | ||||||
Total | 100.0% | 100.0% | ||||||
Revenue Mix | ||||||||
Q3-15 | Q3-14 | |||||||
Profit-Sharing Model: | ||||||||
Scrap Contract | 18.0% | 14.6% | ||||||
Total Profit Sharing | 18.0% | 14.6% | ||||||
Consignment Model: | ||||||||
GovDeals | 6.2% | 4.1% | ||||||
Commercial | 15.7% | 11.5% | ||||||
Total Consignment | 21.9% | 15.6% | ||||||
Purchase Model: | ||||||||
Commercial | 38.5% | 37.2% | ||||||
Surplus Contract | 21.6% | 27.2% | ||||||
Total Purchase | 60.1% | 64.4% | ||||||
Other | 0.0% | 5.4% | ||||||
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 (loss) plus interest and other expense, net; provision (benefit) 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, acquisition costs including changes in earn out estimates, and impairment of goodwill and long-lived assets.
|
Three Months Ended June 30, |
Nine Months Ended June 30, |
||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
(In thousands) | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Net income (loss) | $ 1,615 | $18,373 | $(61,120 | ) | $31,097 | |||||||||||||
Interest and other expense, net | 8 | 197 | 85 | 297 | ||||||||||||||
(Benefit) provision for income taxes | (1,629 | ) | 10,018 | (20,156 | ) | 18,500 | ||||||||||||
Amortization of contract intangibles | — | 2,349 | 1,211 | 7,028 | ||||||||||||||
Depreciation and amortization | 2,044 | 1,927 | 6,030 | 5,904 | ||||||||||||||
EBITDA | 2,038 | 32,864 | (73,950 | ) | 62,826 | |||||||||||||
Stock compensation expense | 3,499 | 2,950 | 8,911 | 9,517 | ||||||||||||||
Acquisition costs and related fair value adjustments |
— | (18,564 | ) | 96,238 | (18,384 | ) | ||||||||||||
Adjusted EBITDA | $5,537 | $17,250 | $31,199 | $53,959 | ||||||||||||||
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 (loss) plus tax effected stock compensation expense, amortization of contract-related intangible assets associated with the Jacobs Trading acquisition, acquisition costs including changes in earn out estimates, and impairment of goodwill and long-lived assets. Adjusted basic and diluted earnings per share are determined using Adjusted Net Income. Q3 Adjusted Net Income and Adjusted EPS benefitted from our 24.8% tax rate due to the tax benefit realized from goodwill impairment. We expect our future tax rate to range between 38% to 40%.
Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||
2015 | 2014 | 2015 | 2014 | ||||||
(Unaudited) (Dollars in thousands, except per share data) | |||||||||
Net income | $ 1,615 | $18,373 | $(61,120 | ) | $31,097 | ||||
Stock compensation expense (net of tax) | 2,631 | 1,909 | 6,701 | 5,967 | |||||
Amortization of contract intangibles (net of tax) | — | 1,176 | 911 | 3,417 | |||||
Acquisition costs (net of tax) | — | (12,014 | ) | 72,371 | (11,527 | ) | |||
Adjusted net income | $ 4,246 | $9,444 | $ $18,863 | $28,954 | |||||
Adjusted basic earnings per common share | $ 0.14 | $0.31 | $ $0.63 | $0.91 | |||||
Adjusted diluted earnings per common share | $ 0.14 | $0.31 | $ $0.63 | $0.91 | |||||
Basic weighted average shares outstanding | 30,011,121 | 30,937,394 | 29,975,239 | 31,770,490 | |||||
Diluted weighted average shares outstanding | 30,011,121 | 30,937,394 | 29,975,239 | 31,893,512 | |||||
Conference Call
The Company will host a conference call to discuss the third quarter
fiscal year 2015 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, 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.
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, plans to increase investments in technology infrastructure, our proprietary e-commerce marketplace platform, product development and marketing initiatives, the LiquidityOne Transformation program, the supply and mix of inventory under the DoD Surplus Contract, expected future effective tax rates, and trends and assumptions about future periods, including the fourth quarter FY15 and the full year FY15. 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
Liquidity Services, Inc. and Subsidiaries |
||||||
Consolidated Balance Sheets |
||||||
(Dollars in Thousands) |
||||||
June 30, |
|
September 30, |
||||
2015 | 2014 | |||||
Assets | (Unaudited) | |||||
Current assets: | ||||||
Cash and cash equivalents | $96,188 | $ 62,598 | ||||
Accounts receivable, net of allowance for doubtful accounts of $2,396 and $1,042 at June 30, 2015 and September 30, 2014, respectively | 10,041 | 21,688 | ||||
Inventory | 40,672 | 78,478 | ||||
Prepaid and deferred taxes | 21,126 | 16,777 | ||||
Prepaid expenses and other current assets | 5,320 | 5,156 | ||||
Total current assets | 173,347 | 184,697 | ||||
Property and equipment, net | 13,021 | 12,283 | ||||
Intangible assets, net | 3,365 | 17,099 | ||||
Goodwill | 122,361 | 209,656 | ||||
Deferred long-term tax assets | 28,305 | 6,160 | ||||
Other assets | 2,397 | 1,823 | ||||
Total assets | $ 342,796 | $ 431,718 | ||||
Liabilities and stockholders’ equity | ||||||
Current liabilities: | ||||||
Accounts payable | $ 17,117 | $15,994 | ||||
Accrued expenses and other current liabilities | 23,763 | 44,484 | ||||
Profit-sharing distributions payable | 2,686 | 4,740 | ||||
Customer payables | 30,683 | 41,544 | ||||
Total current liabilities | 74,249 | 106,762 | ||||
Deferred taxes and other long-term liabilities | 6,749 | 7,973 | ||||
Total liabilities | 80,998 | 114,735 | ||||
Stockholders’ equity: | ||||||
Common stock, $0.001 par value; 120,000,000 shares authorized; 30,011,121 shares issued and outstanding at June 30, 2015; 29,668,150 shares issued and outstanding at September 30, 2014 | 29 | 28 | ||||
Additional paid-in capital | 213,479 | 204,704 | ||||
Accumulated other comprehensive loss | (6,292 |
) |
|
(3,451 | ) | |
Retained earnings | 54,582 | 115,702 | ||||
Total stockholders’ equity | 261,798 | 316,983 | ||||
Total liabilities and stockholders’ equity | $ 342,796 | $ 431,718 |
Liquidity Services, Inc. and Subsidiaries |
||||||||||||
Unaudited Consolidated Statements of Operations |
||||||||||||
(Dollars in Thousands, Except Per Share Data) |
||||||||||||
Three Months Ended June30, | Nine Months Ended June 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Revenue | $ 70,060 | $ 100,307 | $ 251,509 | $ 296,697 | ||||||||
Fee revenue | 19,686 | 26,658 | 66,323 | 80,545 | ||||||||
Total revenue | 89,746 | 126,965 | 317,832 | 377,242 | ||||||||
Costs and expenses: | ||||||||||||
Cost of goods sold (excluding amortization) | 35,838 | 54,537 | 132,814 | 156,520 | ||||||||
Profit-sharing distributions | 6,355 | 8,254 | 23,505 | 26,683 | ||||||||
Technology and operations | 24,784 | 27,420 | 76,409 | 82,111 | ||||||||
Sales and marketing | 10,255 | 10,661 | 31,438 | 30,951 | ||||||||
General and administrative | 10,476 | 11,793 | 31,378 | 36,535 | ||||||||
Amortization of contract intangibles | — | 2,349 | 1,211 | 7,028 | ||||||||
Depreciation and amortization | 2,044 | 1,927 | 6,030 | 5,904 | ||||||||
Acquisition costs and related fair value adjustments and impairment of goodwill and long-lived assets | — | (18,564 | ) | 96,238 | (18,384 | ) | ||||||
Total costs and expenses | 89,752 | 98,377 | 399,023 | 327,348 | ||||||||
(Loss) income from operations | (6 | ) | 28,588 | (81,191 | ) | 49,894 | ||||||
Interest and other expense, net | (8 | ) | (197 | ) | (85 | ) | (297 | ) | ||||
(Loss) income before benefit (provision) for income taxes | (14 | ) | 28,391 | (81,276 | ) | 49,597 | ||||||
Benefit (provision) for income taxes | 1,629 | (10,018 | ) | 20,156 | (18,500 | ) | ||||||
Net income (loss) | $ 1,615 | $ 18,373 | $ (61,120 | ) | $ 31,097 | |||||||
Basic earnings (loss) per common share | $ 0.05 | $ 0.59 | $ (2.04 | ) | $ 0.98 | |||||||
Diluted earnings (loss) per common share | $ 0.05 | $ 0.59 | $ (2.04 | ) | $ 0.98 | |||||||
Basic weighted average shares outstanding | 30,011,121 | 30,937,394 | 29,975,239 | 31,770,490 | ||||||||
Diluted weighted average shares outstanding | 30,011,121 | 30,937,394 | 29,975,239 | 31,893,512 |
Liquidity Services, Inc. and Subsidiaries |
||||||||||||
Unaudited Consolidated Statements of Cash Flows |
||||||||||||
(Dollars In Thousands) |
||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||
Operating activities | ||||||||||||
Net income (loss) | $ 1,615 | $18,373 | $(61,120 | ) | $ 31,097 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 2,044 | 4,276 | 7,241 | 12,932 | ||||||||
(Gain) loss on earn out liability | — | (18,564 | ) | — | (18,390 | ) | ||||||
Stock compensation expense | 3,499 | 2,950 | 8,911 | 9,517 | ||||||||
(Benefit) provision for inventory allowance | (2,219 | ) | (69 | ) | (4,682 | ) | 222 | |||||
Provision (benefit) for doubtful accounts | 149 | 53 | 1,354 | 144 | ||||||||
Deferred tax benefit | — | — | (22,145 | ) | — | |||||||
Impairment of goodwill and long-lived assets | — | — | 96,238 | — | ||||||||
Incremental tax (benefit) loss from exercise of common stock options | 96 | (260 | ) | 31 | (3,556 | ) | ||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | 4,336 | 2,695 | 10,293 | (401 | ) | |||||||
Inventory | 13,242 | 2,320 | 42,488 | (40,350 | ) | |||||||
Prepaid and deferred taxes | (5,544 | ) | 6,052 | (4,380 | ) | (1,698 | ) | |||||
Prepaid expenses and other assets | (920) | 113 | (738 | ) | 1,418 | |||||||
Accounts payable | 1,431 | (6,132 | ) | 1,123 | (774 | ) | ||||||
Accrued expenses and other | (4,383 | ) | (13,909 | ) | (20,773 | ) | 15,634 | |||||
Profit-sharing distributions payable | (2,339 | ) | (1,020 | ) | (2,054 | ) | (683 | ) | ||||
Customer payables | (12 | ) | (402 | ) | (10,861 | ) | 2,217 | |||||
Other liabilities | (394 | ) | (438 | ) | (1,381 | ) | (2,234 | ) | ||||
Net cash (used in) provided by operating activities | 10,601 | (3,962 | ) | 39,545 | 5,095 | |||||||
Investing activities |
||||||||||||
Increase in intangibles and cash paid for acquisitions | (3 | ) | (39 | ) | (12 | ) | (39 | ) | ||||
Purchases of property and equipment | (276 | ) | (1,544 | ) | (5,371 | ) | (6,494 | ) | ||||
Net cash used in investing activities | (279 | ) | (1,583 | ) | (5,383 | ) | (6,533 | ) | ||||
Financing activities |
||||||||||||
Repurchases of common stock | — | (41,816 | ) | — | (44,873 | ) | ||||||
Proceeds from exercise of common stock options (net of tax) | — | 1,775 | 107 | 4,006 | ||||||||
Incremental tax (benefit) loss from exercise of common stock options | (96 | ) | 260 | (31 | ) | 3,556 | ||||||
Net cash provided by (used in) financing activities | (96 | ) | (39,781 | ) | 76 | (37,311 | ) | |||||
Effect of exchange rate differences | (269 | ) | 508 | (648 | ) | 588 | ||||||
Net increase (decrease) in cash and cash equivalents | 9,957 | (44,818 | ) | 33,590 | (38,161 | ) | ||||||
Cash and cash equivalents at beginning of the period | 86,231 | 101,766 | 62,598 | 95,109 | ||||||||
Cash and cash equivalents at end of period | 96,188 | $ 56,948 | $ 96,188 | $ 56,948 | ||||||||
Supplemental disclosure of cash flow information |
||||||||||||
Cash paid for income taxes | $3,916 | $3,676 | $6,369 | $16,650 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20150806005455/en/
Source:
Liquidity Services
Julie Davis, 202-467-6868 ext. 2234
Senior
Director, Investor Relations
julie.davis@liquidityservices.com