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)  May 6, 2010

 

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 Condition.

 

On May 6, 2010, Liquidity Services, Inc. (the “Company”) announced its financial results for the quarter ended March 31, 2010.  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

 

99.1                                                   Press Release dated May 6, 2010

 

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:  May 6, 2010

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 dated May 6, 2010

 

4


Exhibit 99.1

 

LIQUIDITY SERVICES, INC. ANNOUNCES SECOND QUARTER FISCAL YEAR 2010 FINANCIAL RESULTS

 

— Second quarter record revenue of $75.8 million up 27% — Record GMV of $105.5 million up 16% -

Record adjusted EBITDA of $10.2 million up 87% — Record adjusted EPS of $0.18 up 100%

 

WASHINGTON — May 6, 2010 - Liquidity Services, Inc. (NASDAQ: LQDT; www.liquidityservicesinc.com) today reported its financial results for its second quarter of fiscal year 2010 (Q2-10) ended March 31, 2010.  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. (LSI or the Company) reported record consolidated Q2-10 revenue of $75.8 million, an increase of approximately 27% from the prior year’s comparable period.  Adjusted EBITDA for Q2-10 was a record $10.2 million, an increase of approximately 87% from the prior year’s comparable period.  Q2-10 Gross Merchandise Volume (GMV), the total sales volume of all merchandise sold through the Company’s marketplaces, was a record $105.5 million, an increase of approximately 16% from the prior year’s comparable period.

 

Net income in Q2-10 was $3.6 million or $0.13 diluted earnings per share.  Record adjusted net income in Q2-10 was $4.9 million or a record $0.18 adjusted diluted earnings per share, an increase of approximately 96% and 100%, respectively, from the prior year’s comparable period. Operating cash flow was $12.2 million during Q2-10.

 

“LSI reported record results across the board in Q2-10 with GMV, adjusted EBITDA and adjusted diluted earnings per share all exceeding our guidance range. We are delighted that more commercial and government sellers and buying customers have discovered the efficiency of our online marketplaces and this has helped generate strong financial results for our shareholders, exemplified by our adjusted EBITDA of $34.7 million and operating cash flow of $26.8 million over the last 12 months. By continuing to provide corporate and government clients the most innovative and effective e-commerce model for surplus assets we are gaining market share, building a stronger business and having a positive impact on our client’s environmental sustainability initiatives.” said Bill Angrick, Chairman and CEO of LSI.

 

Adjusted EBITDA margins improved sharply to 13.5% in Q2-10 from 10.0% in the prior year period based on revenues and to 9.7% from 6.9% in the prior year period based on GMV.  In addition, we benefited this quarter from continued growth in our capital assets vertical, which now represents approximately 34% of our business.  Our expertise and large buyer base for a range of high value assets such as: store fixtures, material handling equipment, rolling stock, heavy machinery and scrap metal, has allowed us to further penetrate the capital assets market within the government and retail sectors.

 

“Our buyer marketplace continues to deliver strong results for our sellers as we ended the quarter with approximately 1,299,000 registered buyers, which is up approximately 17% over the prior year period, illustrating that our marketplace continues to be attractive to buyers in a difficult economy,” stated Angrick.

 

– more –

 

1



 

Business Outlook

 

We are pleased with our recent progress, and our overall outlook remains positive while acknowledging that there still remains a high level of uncertainty within the global economy and that the recovery of business and consumer spending is still fragile. 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.  As we improve operating efficiencies and service, we expect our competitive position to strengthen.

 

The following forward looking statements reflect trends and assumptions for the next quarter and FY 2010:

 

(i)                                     improved commodity prices in our scrap business compared to the declining prices during fiscal year 2009;

(ii)                                  stabilized average sales prices realized in our commercial, state and local government marketplaces compared to the declining average prices of fiscal year 2009;

(iii)                               an effective income tax rate of 46%;

(iv)                              improved operations and service levels in our commercial business; and

(v)                                 our expectation that we will achieve less than optimal results in our U.K. business.

 

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 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 2010 and the next quarter that we will again receive this incentive payment.

 

GMV — We expect GMV for fiscal year 2010 to range from $360 million to $400 million.  We expect GMV for Q3-10 to range from $90 million to $100 million.

 

Adjusted EBITDA — We expect Adjusted EBITDA for fiscal year 2010 to range from $31 million to $35 million, which is an increase from our prior guidance range of $26 million to $30 million.  We expect Adjusted EBITDA for Q3-10 to range from $7.0 million to $9.0 million.

 

Adjusted Diluted EPS — We estimate Adjusted Earnings Per Diluted Share for fiscal year 2010 to range from $0.52 to $0.60, which is an increase from our prior guidance range of $0.40 to $0.48.  In Q3-10, we estimate Adjusted Earnings Per Diluted Share to range from $0.11 to $0.15.  This guidance reflects the recent impact of our stock repurchase program under which we repurchased 309,956 shares for approximately $3.8 million during the prior quarter, however it does not assume that we will continue to repurchase shares under the program.  On February 2, 2010, the Company’s Board of Directors approved an additional $10.0 million for the share repurchase program, resulting in $7.2 million currently available.

 

Our guidance adjusts EBITDA and Diluted EPS for the effects of stock-based compensation, which we estimate to be approximately $2.0 million to $2.5 million per quarter for the remaining two quarters of fiscal year 2010.  The Company expects its trend of increasing stock-based compensation costs to moderate in fiscal year 2011.

 

2



 

Key Q2-10 Operating Metrics

 

Registered Buyers — At the end of Q2-10, registered buyers totaled approximately 1,299,000, representing a 17% increase over the approximately 1,111,000 registered buyers at the end of Q2-09.

 

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 617,000 in Q2-10, an approximately 11% increase over the approximately 557,000 auction participants in Q2-09.

 

Completed Transactions — Completed transactions increased to approximately 136,000, an approximately 14% increase for Q2-10 from the approximately 120,000 completed transactions in Q2-09.

 

GMV and Revenue Mix — The table below summarizes GMV and revenue by pricing model.

 

GMV Mix

 

 

 

Q2-10

 

Q2-09

 

Profit-Sharing Model:

 

 

 

 

 

Original Surplus Contract

 

0.8

%

17.8

%

Scrap

 

16.8

%

10.4

%

Total Profit Sharing

 

17.6

%

28.2

%

Consignment Model:

 

 

 

 

 

GovDeals

 

18.7

%

21.2

%

Commercial — US

 

14.8

%

21.7

%

Total Consignment

 

33.5

%

42.9

%

Purchase Model:

 

 

 

 

 

Commercial — US

 

25.9

%

20.6

%

New Surplus Contract

 

19.4

%

3.4

%

Commercial — International

 

2.3

%

3.6

%

Total Purchase

 

47.6

%

27.6

%

 

 

 

 

 

 

Other

 

1.3

%

1.3

%

Total

 

100.0

%

100.0

%

 

Revenue Mix

 

 

 

Q2-10

 

Q2-09

 

Profit-Sharing Model:

 

 

 

 

 

Original Surplus Contract

 

1.1

%

27.1

%

Scrap

 

23.4

%

15.9

%

Total Profit Sharing

 

24.5

%

43.0

%

Consignment Model:

 

 

 

 

 

GovDeals

 

2.3

%

2.4

%

Commercial — US

 

4.9

%

9.8

%

Total Consignment

 

7.2

%

12.2

%

Purchase Model:

 

 

 

 

 

Commercial — US

 

36.0

%

31.5

%

New Surplus Contract

 

27.0

%

5.2

%

Commercial — International

 

3.2

%

5.4

%

Total Purchase

 

66.2

%

42.1

%

 

 

 

 

 

 

Other

 

2.1

%

2.7

%

Total

 

100.0

%

100.0

%

 

3



 

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 less (a) interest income and other income, net; plus (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 March 31,

 

Six Months
Ended March 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

(in thousands) (unaudited)

 

Net income

 

$

3,577

 

$

1,675

 

$

6,517

 

$

1,677

 

Interest income and other income, net

 

(55

)

(90

)

(42

)

(326

)

Provision for income taxes

 

3,019

 

1,427

 

5,650

 

1,429

 

Amortization of contract intangibles

 

203

 

203

 

407

 

407

 

Depreciation and amortization

 

970

 

678

 

1,881

 

1,316

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

7,714

 

3,893

 

14,413

 

4,503

 

Stock compensation expense

 

2,509

 

1,566

 

4,245

 

3,049

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

10,223

 

$

5,459

 

$

18,658

 

$

7,552

 

 

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-based compensation expense.  Adjusted basic and diluted earnings per share are determined using Adjusted Net Income.

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

(Unaudited) (Dollars in thousands, except per share data)

 

Net income

 

$

3,577

 

$

1,675

 

$

6,517

 

$

1,677

 

Stock compensation expense (net of tax)

 

1,355

 

846

 

2,292

 

1,647

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

4,932

 

$

2,521

 

$

8,809

 

$

3,324

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per common share

 

$

0.18

 

$

0.09

 

$

0.32

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per common share

 

$

0.18

 

$

0.09

 

$

0.32

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

27,046,617

 

27,777,517

 

27,292,963

 

27,901,907

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

27,228,908

 

27,972,045

 

27,451,074

 

27,999,171

 

 

4



 

Conference Call

 

The Company will host a conference call to discuss the second quarter fiscal year 2010 results at 5 p.m. Eastern Time today.  Investors and other interested parties may access the teleconference by dialing 800-901-5241 or 617-786-2963 and providing the participant pass code 67527039. A live web cast of the conference call will be provided on the Company’s investor relations website at http://www.liquidityservicesinc.com.  An archive of the web cast will be available on the Company’s website for 30 calendar days ending June 6, 2010 at 11:59 p.m. ET.  An audio replay of the teleconference will also be available until June 6, 2010 at 11:59 p.m. ET.  To listen to the replay, dial 888-286-8010 or 617-801-6888 and provide pass code 63132276.  Both replays will be available starting at 8:00 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, 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.

 

5



 

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 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; and our ability to successfully complete the integration of any acquired companies into our existing 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 LSI

 

LSI enables buyers and sellers to transact in an efficient, online auction environment offering over 500 product categories. The Company’s marketplaces provide professional buyers access to a global, organized supply of surplus and salvage assets presented with customer focused information including digital images and other relevant product information along with services to efficiently complete the transaction. Additionally, LSI enables its corporate and government sellers to enhance their financial return on excess assets by providing liquid marketplaces and value-added services that integrate sales and marketing, logistics and transaction settlement 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 specialty equipment. 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, which connects advertisers with buyers seeking products for resale and related business services.

 

Contact:

Jim Rallo

Chief Financial Officer & Treasurer

202.467.6868

jim.rallo@liquidityservicesinc.com

 

6



 

Liquidity Services, Inc. and Subsidiaries
Consolidated Balance Sheets

(Dollars in Thousands)

 

 

 

March 31,

 

September 30,

 

 

 

2010

 

2009

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

42,238

 

$

33,538

 

Short-term investments

 

26,228

 

30,616

 

Accounts receivable, net of allowance for doubtful accounts of $419 and $613 at March 31, 2010 and September 30, 2009, respectively

 

4,874

 

4,243

 

Inventory

 

16,590

 

14,280

 

Prepaid expenses, deferred taxes and other current assets

 

10,208

 

8,705

 

Total current assets

 

100,138

 

91,382

 

Property and equipment, net

 

6,950

 

6,147

 

Intangible assets, net

 

3,369

 

4,203

 

Goodwill

 

33,227

 

33,738

 

Other assets

 

3,131

 

3,118

 

Total assets

 

$

146,815

 

$

138,588

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

5,854

 

$

5,456

 

Accrued expenses and other current liabilities

 

19,423

 

14,740

 

Profit-sharing distributions payable

 

5,635

 

4,538

 

Customer payables

 

8,073

 

6,797

 

Current portion of capital lease obligations

 

58

 

56

 

Total current liabilities

 

39,043

 

31,587

 

Capital lease obligations, net of current portion

 

52

 

82

 

Deferred taxes and other long-term liabilities

 

2,790

 

2,937

 

Total liabilities

 

41,885

 

34,606

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.001 par value; 120,000,000 shares authorized; 28,491,287 shares issued and 26,962,787 shares outstanding at March 31, 2010; 28,271,983 shares issued and 27,564,521 shares outstanding at September 30, 2009

 

27

 

28

 

Additional paid-in capital

 

78,558

 

73,641

 

Treasury stock, at cost

 

(12,795

)

(3,874

)

Accumulated other comprehensive loss

 

(5,182

)

(3,618

)

Retained earnings

 

44,322

 

37,805

 

Total stockholders’ equity

 

104,930

 

103,982

 

Total liabilities and stockholders’ equity

 

$

146,815

 

$

138,588

 

 

7



 

Liquidity Services, Inc. and Subsidiaries

Unaudited Consolidated Statements of Operations

(Dollars in Thousands, Except Per Share Data)

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

75,782

 

$

59,676

 

$

141,096

 

$

115,318

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of goods sold (excluding amortization)

 

33,358

 

22,703

 

60,309

 

41,292

 

Profit-sharing distributions

 

11,068

 

11,797

 

20,059

 

26,137

 

Technology and operations

 

12,156

 

11,678

 

24,242

 

23,606

 

Sales and marketing

 

5,011

 

4,474

 

9,659

 

8,905

 

General and administrative

 

6,475

 

5,131

 

12,414

 

10,875

 

Amortization of contract intangibles

 

203

 

203

 

407

 

407

 

Depreciation and amortization

 

970

 

678

 

1,881

 

1,316

 

 

 

 

 

 

 

 

 

 

 

Total costs and expenses

 

69,241

 

56,664

 

128,971

 

112,538

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

6,541

 

3,012

 

12,125

 

2,780

 

Interest income and other income, net

 

55

 

90

 

42

 

326

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

6,596

 

3,102

 

12,167

 

3,106

 

Provision for income taxes

 

(3,019

)

(1,427

)

(5,650

)

(1,429

)

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,577

 

$

1,675

 

$

6,517

 

$

1,677

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.13

 

$

0.06

 

$

0.24

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.13

 

$

0.06

 

$

0.24

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

27,046,617

 

27,777,517

 

27,292,963

 

27,901,907

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

27,228,908

 

27,972,045

 

27,451,074

 

27,999,171

 

 

8



 

Liquidity Services, Inc. and Subsidiaries
Unaudited Consolidated Statements of Cash Flows

(In Thousands)

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Operating activities

 

 

 

 

 

 

 

 

 

Net income

 

$

3,577

 

$

1,675

 

$

6,517

 

$

1,677

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,174

 

881

 

2,288

 

1,723

 

Stock compensation expense

 

2,509

 

1,566

 

4,245

 

3,049

 

Provision for doubtful accounts

 

(234

)

(370

)

(194

)

(319

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(836

)

(780

)

(437

)

1,297

 

Inventory

 

1,026

 

(475

)

(2,309

)

243

 

Prepaid expenses and other assets

 

(700

)

451

 

(1,515

)

(707

)

Accounts payable

 

249

 

(349

)

398

 

(2,435

)

Accrued expenses and other

 

1,925

 

2,833

 

4,683

 

237

 

Profit-sharing distributions payable

 

1,242

 

106

 

1,097

 

(5,779

)

Customer payables

 

2,354

 

408

 

1,276

 

(1,913

)

Other liabilities

 

(82

)

(294

)

(148

)

(120

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

12,204

 

5,652

 

15,901

 

(3,047

)

Investing activities

 

 

 

 

 

 

 

 

 

Purchases of short-term investments

 

(5,318

)

(4,455

)

(23,465

)

(13,915

)

Proceeds from the sale of short-term investments

 

17,180

 

2,510

 

27.763

 

5,400

 

Increase in goodwill and intangibles

 

(254

)

(2

)

(313

)

(86

)

Purchases of property and equipment

 

(1,073

)

(1,132

)

(2,300

)

(1,780

)

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used) in investing activities

 

10,535

 

(3,079

)

1,685

 

(10,381

)

Financing activities

 

 

 

 

 

 

 

 

 

Principal repayments of capital lease obligations and debt

 

(14

)

(5

)

(28

)

(11

)

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

 

503

 

130

 

579

 

182

 

Incremental tax benefit from exercise of common stock options

 

93

 

30

 

93

 

40

 

Repurchases of common stock

 

(3,837

)

(3,874

)

(8,922

)

(3,874

)

 

 

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

(3,255

)

(3,719

)

(8,278

)

(3,663

)

Effect of exchange rate differences on cash and cash equivalents

 

(386

)

(96

)

(608

)

(658

)

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

19,098

 

(1,242

)

8,700

 

(17,749

)

Cash and cash equivalents at beginning of the period

 

23,140

 

35,446

 

33,538

 

51,953

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

42,238

 

$

34,204

 

$

42,238

 

$

34,204

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$

5,609

 

$

2,091

 

$

6,072

 

$

2,896

 

Cash paid for interest

 

6

 

12

 

10

 

27

 

 

9