SeaChange International, Inc. (NASDAQ:SEAC) today reported fourth
quarter fiscal 2018 revenue of $22.9 million and U.S. GAAP income
from operations of $1.2 million, or $0.04 per fully diluted share,
compared to fourth quarter fiscal 2017 revenue of $23.8 million and
U.S. GAAP loss from operations of $24.5 million, or $0.69 per basic
share.
The Company’s U.S. GAAP fourth quarter fiscal 2018 results
included non-GAAP charges of $2.1 million, which consisted
primarily of severance and other restructuring costs of $1.1
million, stock-based compensation of $0.5 million and amortization
of intangible assets from prior acquisitions of $0.6 million, while
fourth quarter fiscal 2017 results included $22.3 million of
non-GAAP charges, which also include a $23.7 million impairment on
our goodwill and a ($4.1) million recovery on loss
contract. Non-GAAP income from operations in the fourth
quarter of fiscal 2018 was $3.3 million, or $0.10 per fully diluted
share, compared to the fourth quarter of fiscal 2017 non-GAAP loss
from operations of $2.1 million, or $0.06 per basic share.
For the full fiscal year ended January 31, 2018, the Company
reported revenue of $80.3 million and a U.S. GAAP loss from
operations of $5.4 million, or $0.15 per basic share, compared to
revenue of $83.8 million and a U.S. GAAP loss from operations of
$54.1 million, or $1.55 per basic share, in the same period in the
prior fiscal year. The Company posted non-GAAP income from
operations for fiscal 2018 of $3.9 million, or $0.11 per fully
diluted share, compared to a non-GAAP loss from operations of $20.8
million, or $0.60 per basic share, for the same period of fiscal
2017.
Ed Terino, Chief Executive Officer, SeaChange, said, “We are
very pleased with our results for the fourth quarter and fiscal
year. We exited fiscal 2018 in a much stronger financial
position with improved customer delivery capabilities and a product
portfolio that meets evolving customer needs. We continue to
see three significant trends developing in the digital media
industry: video platform deployments in the cloud; increased video
delivery via mobile devices; and a more personalized video
consumption experience. Our core products and new innovations
will better enable us to take advantage of these opportunities in
the rapidly changing digital media industry, as we encounter
changing business models accompanied by volatility in customer
buying cycles. While we continue to focus on our core customer base
of video service providers, we are expanding our “go-to-market”
initiatives to adjacent market segments, such as wireless carriers,
content owners and Internet Service Providers. As a result,
we believe we are well-positioned to drive overall revenue growth,
increased profitability and positive cash flow in fiscal 2019.”
Peter Faubert, Chief Financial Officer, SeaChange, said, “The
fourth quarter marks our second consecutive quarter of operating
profitability, evidence that our initiatives to reduce costs and
return the Company to profitability and positive cash flow have
taken hold. SeaChange’s fourth quarter and fiscal year
results reflect the progress we have made in our restructuring
efforts, as evidenced across all our key metrics – revenue, gross
margin and non-GAAP EPS. During this fiscal year we generated
more revenue from higher margin software license product revenue,
improving our gross margin. Our continued discipline in controlling
operating expenses, along with sequential and year-over-year
improvement in our GAAP and non-GAAP gross profit margin, resulted
in our return to profitability and positive cash flow for the
year.”
Faubert added, “Looking ahead to fiscal 2019, we remain focused
on profitability and positive cash flow, while we continue to
invest in innovative solutions for customers, even as the
implementation of the new revenue accounting standard is likely to
decrease by approximately $1 million to $3 million the amount of
revenue we expect to recognize in Fiscal 2019.”
SeaChange ended the fourth quarter of fiscal 2018 with cash,
cash equivalents, restricted cash and marketable securities of
approximately $52 million, and no debt outstanding, an increase
compared to approximately $39 million as of January 31, 2017.
OutlookSeaChange anticipates first quarter
fiscal 2019 revenue to be in the range of $13 million to $15
million, U.S. GAAP operating results to be in the range of a loss
from operations of $0.19 per basic share to $0.15 per basic share,
and non-GAAP operating loss to be in the range of $0.15 to $0.11
per basic share. For the full fiscal year 2019, revenue is
expected to be in the range of $80 million to $90 million, U.S.
GAAP operating results to be in the range of a loss from operations
of $0.06 per basic share to operating income of $0.09 per fully
diluted share and non-GAAP operating income to be in the range of
$0.10 to $0.25 per fully diluted share. Beginning February 1, 2018,
SeaChange has adopted FASB Accounting Standards Update 2014-09,
Revenue from Contracts with Customers (Topic 606). The
implementation of this new accounting guidance will impact the
timing of revenue recognition this year.
These GAAP estimates are subject to a number of variables that
are outside of management’s control, including the size of
restructuring expenses, which are influenced by the timing of
certain non-U.S. restructuring activities, and stock price
fluctuations.
Conference CallThe Company will host a
conference call to discuss its fourth quarter and full fiscal year
2018 results at 5:00 p.m. ET today, Monday, April 16, 2018.
The call may be accessed by dialing 877-407-8037 (U.S.) and
201-689-8037 (international) and via live webcast
at www.schange.com/IR. The webcast replay will
be archived on the investor relations section of the Company's
website at www.schange.com/IR.
About SeaChange International
Enabling our customers to deliver billions of premium video
streams across a matrix of pay-TV and OTT
platforms, SeaChange (Nasdaq: SEAC) empowers service
providers, broadcasters, content owners and brand advertisers to
entertain audiences, engage consumers and expand business
opportunities. As an Emmy winning organization with nearly 25 years
of experience, we give media businesses the content management,
delivery and monetization capabilities they need to craft an
individualized branded experience for every viewer that sets the
pace for quality and value worldwide. For more information,
please visit www.schange.com.
Safe Harbor Provision Any statements contained
in this press release that do not describe historical facts,
including regarding anticipated revenue, income from operations,
cost savings and other financial matters, are neither promises nor
guarantees and may constitute “forward-looking statements” as that
term is defined in the U.S. Private Securities Litigation Reform
Act of 1995. Such forward-looking statements may include words such
as “may,” “might,” “will,” “should,” “expects,” “plans,”
“anticipates,” “believes,” “estimates,” “predicts,” “potential” or
“continue,” the negative of these terms and other comparable
terminology. Any such forward-looking statements contained herein
are based on current assumptions, estimates and expectations, but
are subject to a number of known and unknown risks and significant
business, economic and competitive uncertainties that may cause
actual results to differ materially from expectations. Numerous
factors could cause actual future results to differ materially from
current expectations expressed or implied by such forward-looking
statements, including, without limitation, the following: the
continued spending by the Company’s customers on video systems and
services and expenses we may incur in fulfilling customer
arrangements; the continued development of the multiscreen video
and OTT market; the success of our efforts to introduce SaaS-based
multiscreen service offerings; the Company’s ability to
successfully introduce new products or enhancements to existing
products and the rate of decline in revenue attributable to our
legacy products; the Company’s transition to being a company that
primarily provides software solutions; worldwide economic cycles;
measures taken to address the variability in the market for our
products and services; the loss of or reduction in demand, or
the return of product, by one of the Company’s large customers or
the failure of revenue acceptance criteria in a given fiscal
quarter; consolidation in the television service providers
industry; the cancellation or deferral of purchases of the
Company’s products; the length of the Company’s sales cycles; any
decline in demand or average selling prices for our products and
services; failure to manage product transitions; failure to achieve
our financial forecasts due to inaccurate sales forecasts or other
factors, including due to expenses we may incur in fulfilling
customer arrangements; net losses incurred by the Company and
potential reduction in its cash position; the implementation of
restructuring programs; the Company’s ability to manage its growth;
the risks associated with international operations; the ability of
the Company and its intermediaries to comply with the Foreign
Corrupt Practices Act; foreign currency fluctuation; the Company’s
ability to protect its intellectual property rights and the
expenses that may be incurred by the Company to protect its
intellectual property rights; an unfavorable result of current or
future litigation relating to the Company’s intellectual property;
content providers limiting the scope of content licensed for use in
the video-on-demand and OTT market or other limitations in
materials we use to provide our products and services; the
Company’s ability to obtain necessary licenses, services or
distribution rights for third-party technology; the Company’s
ability to compete in its marketplace; the Company’s ability to
respond to changing technologies; the Company’s ability to realize
the benefits of completed or future acquisitions; the impact of
acquisitions, divestitures or investments made by the Company; the
Company’s ability to raise additional funds through capital markets
on favorable terms and in a timely manner; the Company’s ability to
access sufficient funding to finance desired growth and operations;
the performance of the companies in which the Company has taken
non-controlling equity positions; any impairment of the Company’s
assets; the impact of changes in the market on the value of our
investments; changes in the regulatory environment; the Company’s
ability to hire and retain highly skilled employees; the
availability of shares to provide adequate equity incentives to
employees of the Company; the ability of the Company to manage and
oversee the outsourcing of engineering work; additional tax
liabilities to which the Company may be subject; any breach of the
Company’s security measures and customer data or our data being
obtained unlawfully; service interruptions or delays from our
third-party data center hosting facilities; disruptions to the
Company’s information technology systems; uncertainties of
regulation of Internet and data traveling over the Internet; the
volatility of our stock; actions that may be taken by significant
stockholders; if securities analysts do not publish favorable
research or reports about our business; our use of non-GAAP
reporting; the ability of the Company to remediate identified
material weaknesses in certain internal controls over financial
reporting; the Company’s use of estimates in accounting for the
Company’s contracts; the performance of the Company’s third-party
vendors; the Company’s entry into fixed price contracts and the
related risk of cost overruns; the risks associated with purchasing
material components from sole suppliers and using a limited number
of third-party manufacturers; compliance with conflict minerals
regulations; terrorist acts, conflicts, wars and geopolitical
uncertainties; the Company’s Delaware anti-takeover provisions; and
the effect on revenue and reported results of a change in financial
accounting standards. These risks and other risk factors that could
cause actual results to differ from those anticipated are detailed
in various publicly available documents filed by the Company from
time to time with the Securities and Exchange Commission (SEC),
which are available at www.sec.gov, including but not limited to,
such information appearing under the caption “Risk Factors” in the
Company’s Annual Report on Form 10-K filed with the SEC on April
17, 2017. Any forward-looking statements should be considered in
light of those risk factors. The Company cautions readers not to
rely on any such forward-looking statements, which speak only as of
the date they are made. The Company disclaims any intent or
obligation to publicly update or revise any such forward-looking
statements to reflect any change in Company expectations or future
events, conditions or circumstances on which any such
forward-looking statements may be based, or that may affect the
likelihood that actual results may differ from those set forth in
such forward-looking statements.
|
|
SeaChange International,
Inc. |
|
Preliminary Condensed Consolidated Balance
Sheets |
|
(Amounts in
thousands) |
|
|
|
|
|
|
|
January 31, |
|
January 31, |
|
|
2018 |
|
2017 |
|
|
(Unaudited) |
|
|
|
Assets |
|
|
|
|
Cash and
cash equivalents |
$ |
43,652 |
|
$ |
28,302 |
|
Restricted cash |
|
9 |
|
|
109 |
|
Marketable securities |
|
8,440 |
|
|
10,244 |
|
Accounts
and other receivables, net |
|
22,537 |
|
|
25,985 |
|
Unbilled
receivables |
|
3,101 |
|
|
6,553 |
|
Inventories, net |
|
666 |
|
|
770 |
|
Prepaid
expenses and other current assets |
|
3,557 |
|
|
2,393 |
|
Property
and equipment, net |
|
9,471 |
|
|
11,485 |
|
Goodwill
and intangible assets, net |
|
26,882 |
|
|
25,890 |
|
Other
assets |
|
1,015 |
|
|
4,336 |
|
Total
assets |
$ |
119,330 |
|
$ |
116,067 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
Accounts
payable and other current liabilities |
$ |
17,810 |
|
$ |
14,906 |
|
Deferred
revenues |
|
14,433 |
|
|
14,936 |
|
Deferred
tax liabilities and income taxes payable |
|
1,367 |
|
|
16,159 |
|
Other
long term liabilities |
|
- |
|
|
530 |
|
Total
liabilities |
|
33,610 |
|
|
46,531 |
|
|
|
|
|
|
Total
stockholders’ equity |
|
85,720 |
|
|
69,536 |
|
Total
liabilities and stockholders’ equity |
$ |
119,330 |
|
$ |
116,067 |
|
|
|
|
|
|
SeaChange International, Inc. |
Preliminary Condensed Consolidated Statements
of Operations |
(Unaudited, amounts in thousands, except per
share data) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
January 31, |
|
January 31, |
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
Revenues: |
|
|
|
|
|
|
|
Products |
$ |
9,884 |
|
|
$ |
7,724 |
|
|
$ |
28,791 |
|
|
$ |
18,205 |
|
Services |
|
13,061 |
|
|
|
16,088 |
|
|
|
51,476 |
|
|
|
65,590 |
|
Total
revenues |
|
22,945 |
|
|
|
23,812 |
|
|
|
80,267 |
|
|
|
83,795 |
|
Cost of revenues: |
|
|
|
|
|
|
|
Products |
|
854 |
|
|
|
1,947 |
|
|
|
3,942 |
|
|
|
6,453 |
|
Services |
|
5,598 |
|
|
|
9,404 |
|
|
|
22,001 |
|
|
|
35,740 |
|
Recovery
on loss contract |
|
- |
|
|
|
(4,118) |
|
|
|
(593) |
|
|
|
(4,118) |
|
Amortization of intangible assets |
|
206 |
|
|
|
336 |
|
|
|
970 |
|
|
|
1,283 |
|
Stock-based compensation expense |
|
- |
|
|
|
1 |
|
|
|
3 |
|
|
|
132 |
|
Total
cost of revenues |
|
6,658 |
|
|
|
7,570 |
|
|
|
26,323 |
|
|
|
39,490 |
|
Gross
profit |
|
16,287 |
|
|
|
16,242 |
|
|
|
53,944 |
|
|
|
44,305 |
|
Operating
expenses: |
|
|
|
|
|
|
|
Research
and development |
|
5,751 |
|
|
|
6,342 |
|
|
|
23,162 |
|
|
|
30,093 |
|
Selling
and marketing |
|
3,322 |
|
|
|
3,671 |
|
|
|
12,614 |
|
|
|
16,158 |
|
General
and administrative |
|
4,076 |
|
|
|
4,594 |
|
|
|
14,671 |
|
|
|
16,173 |
|
Amortization of intangible assets |
|
378 |
|
|
|
447 |
|
|
|
1,453 |
|
|
|
2,019 |
|
Stock-based compensation expense |
|
469 |
|
|
|
804 |
|
|
|
2,693 |
|
|
|
2,489 |
|
Change in
fair value of earn-outs |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
249 |
|
Professional fees - other |
|
- |
|
|
|
19 |
|
|
|
21 |
|
|
|
347 |
|
Severance
and other restructuring costs |
|
1,070 |
|
|
|
1,160 |
|
|
|
4,740 |
|
|
|
7,151 |
|
Loss on
impairment of long-lived assets |
|
- |
|
|
|
23,673 |
|
|
|
- |
|
|
|
23,772 |
|
Total
operating expenses |
|
15,066 |
|
|
|
40,710 |
|
|
|
59,354 |
|
|
|
98,451 |
|
Income (loss) from
operations |
|
1,221 |
|
|
|
(24,468) |
|
|
|
(5,410) |
|
|
|
(54,146) |
|
Other income
(expenses), net |
|
3,112 |
|
|
|
(2,192) |
|
|
|
4,081 |
|
|
|
(1,972) |
|
Gain (loss) on
investment in affiliates |
|
2,555 |
|
|
|
(500) |
|
|
|
2,555 |
|
|
|
(500) |
|
Income (loss) before
income taxes |
|
6,888 |
|
|
|
(27,160) |
|
|
|
1,226 |
|
|
|
(56,618) |
|
Income tax (benefit)
provision |
|
(13,730) |
|
|
|
216 |
|
|
|
(12,272) |
|
|
|
14,631 |
|
Net
income (loss) |
$ |
20,618 |
|
|
$ |
(27,376) |
|
|
$ |
13,498 |
|
|
$ |
(71,249) |
|
|
|
|
|
|
|
|
|
Net income (loss) per
share: |
|
|
|
|
|
|
|
Basic |
$ |
0.58 |
|
|
$ |
(0.78) |
|
|
$ |
0.38 |
|
|
$ |
(2.04) |
|
Diluted |
$ |
0.58 |
|
|
$ |
(0.78) |
|
|
$ |
0.38 |
|
|
$ |
(2.04) |
|
Weighted average common
shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
35,505 |
|
|
|
35,210 |
|
|
|
35,412 |
|
|
|
34,970 |
|
Diluted |
|
36,140 |
|
|
|
35,210 |
|
|
|
35,685 |
|
|
|
34,970 |
|
|
|
|
|
|
|
|
|
SeaChange International, Inc. |
Preliminary Condensed Consolidated Statements
of Cash Flows |
(Unaudited, amounts in
thousands) |
|
|
|
|
|
|
Twelve Months Ended |
|
|
January 31, |
|
|
2018 |
|
2017 |
|
Cash flows from operating activities: |
|
|
|
|
Net income (loss) |
$ |
13,498 |
|
|
$ |
(71,249) |
|
|
Adjustments to reconcile net income (loss) to net cash provided
by (used in) operating activities: |
|
|
|
|
Depreciation and amortization of property and equipment |
|
2,273 |
|
|
|
2,953 |
|
|
Recovery on loss contract |
|
(593) |
|
|
|
(4,118) |
|
|
Amortization of intangible assets |
|
2,423 |
|
|
|
3,302 |
|
|
Provision for bad debts |
|
79 |
|
|
|
597 |
|
|
Stock-based compensation expense |
|
2,696 |
|
|
|
2,621 |
|
|
Deferred income taxes |
|
(14,132) |
|
|
|
14,676 |
|
|
(Gain) loss on investment in affiliates |
|
(2,555) |
|
|
|
500 |
|
|
Loss on impairment of long-lived assets |
|
- |
|
|
|
23,772 |
|
|
Other non-cash reconciling items, net |
|
398 |
|
|
|
621 |
|
|
Changes in operating assets and liabilities, excluding impact
of acquisition: |
|
|
|
|
Accounts receivable |
|
5,132 |
|
|
|
42 |
|
|
Unbilled receivables |
|
3,968 |
|
|
|
4,694 |
|
|
Inventories |
|
34 |
|
|
|
806 |
|
|
Prepaid expenses and other assets |
|
(588) |
|
|
|
1,378 |
|
|
Accounts payable |
|
(2,499) |
|
|
|
(1,674) |
|
|
Accrued expenses |
|
3,505 |
|
|
|
(4,872) |
|
|
Deferred revenues |
|
(1,078) |
|
|
|
(2,417) |
|
|
Other operating activities |
|
386 |
|
|
|
30 |
|
|
Total cash provided by (used in) operating activities |
|
12,947 |
|
|
|
(28,338) |
|
|
Cash flows from investing activities: |
|
|
|
|
Purchases
of property and equipment |
|
|
(526) |
|
|
|
(683) |
|
|
Purchases
of marketable securities |
|
|
(7,246) |
|
|
|
(2,008) |
|
|
Proceeds
from sale and maturity of marketable securities |
|
|
8,992 |
|
|
|
4,005 |
|
|
Proceeds
from sale of investment in affiliate |
|
|
4,555 |
|
|
|
- |
|
|
Acquisition of business, net of cash acquired |
|
|
- |
|
|
|
(5,243) |
|
|
Other
investing activities |
|
|
236 |
|
|
|
57 |
|
|
Total provided by (used in) in investing activities |
|
6,011 |
|
|
|
(3,872) |
|
|
Cash flows from financing activities: |
|
|
|
|
Proceeds from issuance of common stock |
|
54 |
|
|
|
60 |
|
|
Payments of withholding tax on RSU vesting |
|
(141) |
|
|
|
(183) |
|
|
Other financing activities |
|
- |
|
|
|
- |
|
|
Total cash used in financing activities |
|
(87) |
|
|
|
(123) |
|
|
Effect of exchange rate changes on cash, cash equivalents, and
restricted cash |
|
(3,621) |
|
|
|
1,929 |
|
|
Net increase (decrease) in cash, cash equivalents and
restricted cash |
|
15,250 |
|
|
|
(30,404) |
|
|
Cash, cash equivalents and restricted cash, beginning of
period |
|
28,411 |
|
|
|
58,815 |
|
|
Cash, cash equivalents and restricted cash, end of period |
$ |
43,661 |
|
|
$ |
28,411 |
|
|
|
|
|
|
|
|
Non-GAAP Measures
We define non-GAAP income (loss) from operations as U.S. GAAP
operating income (loss) plus stock-based compensation expenses,
amortization of intangible assets, recovery on loss contract,
change in fair value of earn-outs, non-operating professional fees,
severance and other restructuring costs and loss on impairment of
long-lived assets. We discuss non-GAAP income (loss) from
operations in our quarterly earnings releases and certain other
communications as we believe non-GAAP operating income (loss) from
operations is an important measure that is not calculated according
to U.S. GAAP. We use non-GAAP income (loss) from operations in
internal forecasts and models when establishing internal operating
budgets, supplementing the financial results and forecasts reported
to our Board of Directors, determining a component of bonus
compensation for executive officers and other key employees based
on operating performance and evaluating short-term and long-term
operating trends in our operations. We believe that the non-GAAP
income (loss) from operations financial measure assists in
providing an enhanced understanding of our underlying operational
measures to manage the business, to evaluate performance compared
to prior periods and the marketplace, and to establish operational
goals. We believe that the non-GAAP financial adjustments are
useful to investors because they allow investors to evaluate the
effectiveness of the methodology and information used by management
in our financial and operational decision-making.
Non-GAAP income (loss) from operations is a non-GAAP financial
measure and should not be considered in isolation or as a
substitute for financial information provided in accordance with
U.S. GAAP. This non-GAAP financial measure may not be computed in
the same manner as similarly titled measures used by other
companies. We expect to continue to incur expenses similar to the
financial adjustments described above in arriving at non-GAAP
income (loss) from operations and investors should not infer from
our presentation of this non-GAAP financial measure that these
costs are unusual, infrequent or non-recurring.
In managing and reviewing our business performance, we exclude a
number of items required by U.S. GAAP. Management believes that
excluding these items is useful in understanding the trends and
managing our operations. We provide these supplemental non-GAAP
measures in order to assist the investment community in seeing
SeaChange through the “eyes of management,” and therefore enhance
the understanding of SeaChange’s operating performance. Non-GAAP
financial measures should be viewed in addition to, not as an
alternative to, our reported results prepared in accordance with
U.S. GAAP. Our non-GAAP financial measures reflect adjustments
based on the following items:
Recovery on Loss Contract. We entered a
fixed-price customer contract on a multi-year arrangement, which
included multiple vendors. As the system integrator on the project,
we are subject to any cost overruns or increases with these vendors
resulting in delays of acceptance by our customer. Delays of
customer acceptance on this project result in incremental
expenditures and require us to recognize a loss on this project in
the period the determination is made. As a result, we recorded an
estimated charge of $9.2 million in fiscal 2016. Subsequently,
because of changes in the scope of the project and negotiations
with the fixed-price customer, we recorded adjustments since fiscal
2016 totaling $4.7 million to reduce this provision. We believe
that the exclusion of this line item amount allows a comparison of
operating results that would otherwise impair comparability between
periods.
Amortization of Intangible Assets. We incur
amortization expense of intangible assets related to various
acquisitions that have been made in recent years. These intangible
assets are valued at the time of acquisition, are then amortized
over a period of several years after the acquisition and generally
cannot be changed or influenced by management after the
acquisition. We believe that exclusion of these expenses allows
comparisons of operating results that are consistent over time for
the Company’s newly-acquired and long-held businesses.
Stock-based Compensation Expense. We incur
expenses related to stock-based compensation included in our U.S.
GAAP presentation of cost of revenues and operating expenses.
Although stock-based compensation is an expense we incur and is
viewed as a form of compensation, the expense varies in amount from
period to period, and is affected by market forces that are
difficult to predict and are not within the control of management,
such as the market price and volatility of our shares, risk-free
interest rates and the expected term and forfeiture rates of the
awards.
Change in Fair Value of Earn-outs. The change
in the fair value of earn-outs payable to the former shareholders
of the businesses we acquire is considered by management to be
non-recurring and therefore, impairs comparability among
periods.
Professional Fees - Other. We have excluded the
effect of legal and other professional costs associated with our
acquisitions, divestitures, litigation and strategic alternatives
because the amounts are considered significant non-operating
expenses.
Severance and Other Restructuring Costs. We
incur charges due to the restructuring of our business, including
severance charges and facility reductions resulting from our
restructuring and streamlining efforts and any changes due to
revised estimates, which we generally would not have otherwise
incurred in the periods presented as part of our continuing
operations.
Loss on Impairment of Long-lived Assets. We
incur losses on impairment of long-lived assets when it is
determined that an impairment exists based upon estimated
undiscounted future cash flows over the remaining useful life of
the assets and compare that value to the carrying value of the
assets. These charges are considered non-recurring.
The following table includes the reconciliations of our U.S.
GAAP income (loss) from operations, the most directly comparable
U.S. GAAP financial measure, to our non-GAAP income (loss) from
operations for the three and twelve months ended January 31, 2018
and 2017 (amounts in thousands, except per share and percentage
data):
|
SeaChange International, Inc. |
Preliminary Reconciliation of GAAP to
Non-GAAP |
(Unaudited, amounts in thousands, except per
share data and percentages) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Three Months Ended |
|
January 31, 2018 |
|
January 31, 2017 |
|
GAAP |
|
|
|
|
|
GAAP |
|
|
|
|
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Products |
$ |
9,884 |
|
|
$ |
- |
|
|
$ |
9,884 |
|
|
$ |
7,724 |
|
|
$ |
- |
|
|
$ |
7,724 |
|
Services |
|
13,061 |
|
|
|
- |
|
|
|
13,061 |
|
|
|
16,088 |
|
|
|
- |
|
|
|
16,088 |
|
Total revenues |
|
22,945 |
|
|
|
- |
|
|
|
22,945 |
|
|
|
23,812 |
|
|
|
- |
|
|
|
23,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues: |
|
|
|
|
|
|
|
|
|
|
|
Products |
|
854 |
|
|
|
- |
|
|
|
854 |
|
|
|
1,947 |
|
|
|
- |
|
|
|
1,947 |
|
Services |
|
5,598 |
|
|
|
- |
|
|
|
5,598 |
|
|
|
9,404 |
|
|
|
- |
|
|
|
9,404 |
|
Recovery
on loss contract |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(4,118) |
|
|
|
4,118 |
|
|
|
- |
|
Amortization of intangible assets |
|
206 |
|
|
|
(206) |
|
|
|
- |
|
|
|
336 |
|
|
|
(336) |
|
|
|
- |
|
Stock-based compensation |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
(1) |
|
|
|
- |
|
Total cost of revenues |
|
6,658 |
|
|
|
(206) |
|
|
|
6,452 |
|
|
|
7,570 |
|
|
|
3,781 |
|
|
|
11,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
16,287 |
|
|
|
206 |
|
|
|
16,493 |
|
|
|
16,242 |
|
|
|
(3,781) |
|
|
|
12,461 |
|
Gross profit percentage |
|
71.0% |
|
|
|
0.9% |
|
|
|
71.9% |
|
|
|
68.2% |
|
|
|
(15.9%) |
|
|
|
52.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research
and development |
|
5,751 |
|
|
|
- |
|
|
|
5,751 |
|
|
|
6,342 |
|
|
|
- |
|
|
|
6,342 |
|
Selling
and marketing |
|
3,322 |
|
|
|
- |
|
|
|
3,322 |
|
|
|
3,671 |
|
|
|
- |
|
|
|
3,671 |
|
General
and administrative |
|
4,076 |
|
|
|
- |
|
|
|
4,076 |
|
|
|
4,594 |
|
|
|
- |
|
|
|
4,594 |
|
Amortization of intangible assets |
|
378 |
|
|
|
(378) |
|
|
|
- |
|
|
|
447 |
|
|
|
(447) |
|
|
|
- |
|
Stock-based compensation expense |
|
469 |
|
|
|
(469) |
|
|
|
- |
|
|
|
804 |
|
|
|
(804) |
|
|
|
- |
|
Professional fees - other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
19 |
|
|
|
(19) |
|
|
|
- |
|
Severance
and other restructuring costs |
|
1,070 |
|
|
|
(1,070) |
|
|
|
- |
|
|
|
1,160 |
|
|
|
(1,160) |
|
|
|
- |
|
Loss on
impairment of long-lived asset |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,673 |
|
|
|
(23,673) |
|
|
|
- |
|
Total operating expenses |
|
15,066 |
|
|
|
(1,917) |
|
|
|
13,149 |
|
|
|
40,710 |
|
|
|
(26,103) |
|
|
|
14,607 |
|
Income (loss) from operations |
$ |
1,221 |
|
|
$ |
2,123 |
|
|
$ |
3,344 |
|
|
$ |
(24,468) |
|
|
$ |
22,322 |
|
|
$ |
(2,146) |
|
Income (loss) from operations percentage |
|
5.3% |
|
|
|
9.3% |
|
|
|
14.6% |
|
|
|
(102.8%) |
|
|
|
93.8% |
|
|
|
(9.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
35,505 |
|
|
|
35,505 |
|
|
|
35,505 |
|
|
|
35,210 |
|
|
|
35,210 |
|
|
|
35,210 |
|
Diluted |
|
36,140 |
|
|
|
36,140 |
|
|
|
36,140 |
|
|
|
35,210 |
|
|
|
35,209 |
|
|
|
35,210 |
|
Non-GAAP
operating income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.09 |
|
|
$ |
(0.69) |
|
|
$ |
0.63 |
|
|
$ |
(0.06) |
|
Diluted |
$ |
0.04 |
|
|
$ |
0.06 |
|
|
$ |
0.10 |
|
|
$ |
(0.69) |
|
|
$ |
0.63 |
|
|
$ |
(0.06) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SeaChange International, Inc. |
Preliminary Reconciliation of GAAP to
Non-GAAP |
(Unaudited, amounts in thousands, except per
share data and percentages) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
Twelve Months Ended |
|
January 31, 2018 |
|
January 31, 2017 |
|
GAAP |
|
|
|
|
|
GAAP |
|
|
|
|
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Products |
$ |
28,791 |
|
|
$ |
- |
|
|
$ |
28,791 |
|
|
$ |
18,205 |
|
|
$ |
- |
|
|
$ |
18,205 |
|
Services |
|
51,476 |
|
|
|
- |
|
|
|
51,476 |
|
|
|
65,590 |
|
|
|
- |
|
|
|
65,590 |
|
Total revenues |
|
80,267 |
|
|
|
- |
|
|
|
80,267 |
|
|
|
83,795 |
|
|
|
- |
|
|
|
83,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues: |
|
|
|
|
|
|
|
|
|
|
|
Products |
|
3,942 |
|
|
|
- |
|
|
|
3,942 |
|
|
|
6,453 |
|
|
|
- |
|
|
|
6,453 |
|
Services |
|
22,001 |
|
|
|
- |
|
|
|
22,001 |
|
|
|
35,740 |
|
|
|
- |
|
|
|
35,740 |
|
Recovery
on loss contract |
|
(593) |
|
|
|
593 |
|
|
|
- |
|
|
|
(4,118) |
|
|
|
4,118 |
|
|
|
- |
|
Amortization of intangible assets |
|
970 |
|
|
|
(970) |
|
|
|
- |
|
|
|
1,283 |
|
|
|
(1,283) |
|
|
|
- |
|
Stock-based compensation |
|
3 |
|
|
|
(3) |
|
|
|
- |
|
|
|
132 |
|
|
|
(132) |
|
|
|
- |
|
Total cost of revenues |
|
26,323 |
|
|
|
(380) |
|
|
|
25,943 |
|
|
|
39,490 |
|
|
|
2,703 |
|
|
|
42,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
53,944 |
|
|
|
380 |
|
|
|
54,324 |
|
|
|
44,305 |
|
|
|
(2,703) |
|
|
|
41,602 |
|
Gross profit percentage |
|
67.2% |
|
|
|
0.5% |
|
|
|
67.7% |
|
|
|
52.9% |
|
|
|
-3.2 |
% |
|
|
49.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
|
|
|
Research
and development |
|
23,162 |
|
|
|
- |
|
|
|
23,162 |
|
|
|
30,093 |
|
|
|
- |
|
|
|
30,093 |
|
Selling
and marketing |
|
12,614 |
|
|
|
- |
|
|
|
12,614 |
|
|
|
16,158 |
|
|
|
- |
|
|
|
16,158 |
|
General
and administrative |
|
14,671 |
|
|
|
- |
|
|
|
14,671 |
|
|
|
16,173 |
|
|
|
- |
|
|
|
16,173 |
|
Amortization of intangible assets |
|
1,453 |
|
|
|
(1,453) |
|
|
|
- |
|
|
|
2,019 |
|
|
|
(2,019) |
|
|
|
- |
|
Stock-based compensation expense |
|
2,693 |
|
|
|
(2,693) |
|
|
|
- |
|
|
|
2,489 |
|
|
|
(2,489) |
|
|
|
- |
|
Change in
fair value of earn-outs |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
249 |
|
|
|
(249) |
|
|
|
- |
|
Professional fees - other |
|
21 |
|
|
|
(21) |
|
|
|
- |
|
|
|
347 |
|
|
|
(347) |
|
|
|
- |
|
Severance
and other restructuring costs |
|
4,740 |
|
|
|
(4,740) |
|
|
|
- |
|
|
|
7,151 |
|
|
|
(7,151) |
|
|
|
- |
|
Loss on
impairment of long-lived asset |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,772 |
|
|
|
(23,772) |
|
|
|
- |
|
Total operating expenses |
|
59,354 |
|
|
|
(8,907) |
|
|
|
50,447 |
|
|
|
98,451 |
|
|
|
(36,027) |
|
|
|
62,424 |
|
(Loss) income from operations |
$ |
(5,410) |
|
|
$ |
9,287 |
|
|
$ |
3,877 |
|
|
$ |
(54,146) |
|
|
$ |
33,324 |
|
|
$ |
(20,822) |
|
(Loss) income from operations percentage |
|
(6.8%) |
|
|
|
11.6% |
|
|
|
4.8% |
|
|
|
(64.6%) |
|
|
|
39.8% |
|
|
|
(24.8%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
35,412 |
|
|
|
35,412 |
|
|
|
35,412 |
|
|
|
34,970 |
|
|
|
34,970 |
|
|
|
34,970 |
|
Diluted |
|
35,412 |
|
|
|
35,685 |
|
|
|
35,685 |
|
|
|
34,970 |
|
|
|
35,057 |
|
|
|
34,970 |
|
Non-GAAP
operating (loss) income per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
(0.15) |
|
|
$ |
0.26 |
|
|
$ |
0.11 |
|
|
$ |
(1.55) |
|
|
$ |
0.95 |
|
|
$ |
(0.60) |
|
Diluted |
$ |
(0.15) |
|
|
$ |
0.26 |
|
|
$ |
0.11 |
|
|
$ |
(1.55) |
|
|
$ |
0.95 |
|
|
$ |
(0.60) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SeaChange International, Inc. |
Reconciliation of GAAP to Non-GAAP Gross
Margins |
(Unaudited, amounts in thousands except
percentage data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
January 31, 2018 |
|
January 31, 2018 |
|
Total |
Product |
Service |
|
Total |
Product |
Service |
|
|
|
|
|
|
|
|
Revenue |
$ |
22,945 |
|
$ |
9,884 |
|
$ |
13,061 |
|
|
$ |
80,267 |
|
$ |
28,791 |
|
$ |
51,476 |
|
|
|
|
|
|
|
|
|
GAAP gross profit |
$ |
16,287 |
|
$ |
9,003 |
|
$ |
7,284 |
|
|
$ |
53,944 |
|
$ |
24,743 |
|
$ |
29,201 |
|
Exclude
provision for loss contract |
|
- |
|
|
- |
|
|
- |
|
|
|
(593) |
|
|
- |
|
|
(593) |
|
Exclude
amortization of intangible assets |
|
206 |
|
|
27 |
|
|
179 |
|
|
|
970 |
|
|
106 |
|
|
864 |
|
Exclude
stock based compensation |
|
- |
|
|
- |
|
|
- |
|
|
|
3 |
|
|
- |
|
|
3 |
|
Non-GAAP gross
profit |
$ |
16,493 |
|
$ |
9,030 |
|
$ |
7,463 |
|
|
$ |
54,324 |
|
$ |
24,849 |
|
$ |
29,475 |
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit,
% |
|
71.9% |
|
|
91.4% |
|
|
57.1% |
|
|
|
67.7% |
|
|
86.3% |
|
|
57.3% |
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
January 31, 2017 |
|
January 31, 2017 |
|
Total |
Product |
Service |
|
Total |
Product |
Service |
|
|
|
|
|
|
|
|
Revenue |
$ |
23,812 |
|
$ |
7,724 |
|
$ |
16,088 |
|
|
$ |
83,795 |
|
$ |
18,205 |
|
$ |
65,590 |
|
|
|
|
|
|
|
|
|
GAAP gross profit |
$ |
16,242 |
|
$ |
5,698 |
|
$ |
10,544 |
|
|
$ |
44,305 |
|
$ |
11,426 |
|
$ |
32,879 |
|
Exclude
provision for loss contract |
|
(4,118) |
|
|
- |
|
|
(4,118) |
|
|
|
(4,118) |
|
|
- |
|
|
(4,118) |
|
Exclude
amortization of intangible assets |
|
336 |
|
|
79 |
|
|
257 |
|
|
|
1,283 |
|
|
326 |
|
|
957 |
|
Exclude
stock based compensation |
|
1 |
|
|
- |
|
|
1 |
|
|
|
132 |
|
|
- |
|
|
132 |
|
Non-GAAP gross
profit |
$ |
12,461 |
|
$ |
5,777 |
|
$ |
6,684 |
|
|
$ |
41,602 |
|
$ |
11,752 |
|
$ |
29,850 |
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit,
% |
|
52.3% |
|
|
74.8% |
|
|
41.5% |
|
|
|
49.6% |
|
|
64.6% |
|
|
45.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table reconciles the Company’s forecasted U.S.
GAAP operating (loss) income per share to the Company’s forecasted
non-GAAP operating income per share for the Company’s first
fiscal quarter and full fiscal 2019:
|
SeaChange International, Inc. |
Reconciliation of GAAP to Non-GAAP
Guidance |
(Unaudited, amounts in thousands except per
share data) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
April 30, 2018 |
|
January 31, 2019 |
GAAP revenue
guidance |
$ |
13,000 |
|
to |
$ |
15,000 |
|
|
$ |
80,000 |
|
to |
$ |
90,000 |
GAAP (loss) income from
operations per basic share |
$ |
(0.19) |
|
|
$ |
(0.15) |
|
|
$ |
(0.06) |
|
|
$ |
0.09 |
Exclude
stock compensation expense |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.08 |
Exclude
amortization of intangible assets |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.08 |
Exclude
professional fees associated with divestitures |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
Exclude
restructuring costs |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
Non-GAAP income from
operations per fully diluted share |
$ |
(0.15) |
|
|
$ |
(0.11) |
|
|
$ |
0.10 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
SeaChange International, Inc. |
|
Supplemental Schedule - Revenue
Breakout |
|
(Unaudited, amounts in
thousands) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
January 31, |
|
January 31, |
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
Product revenues: |
|
|
|
|
|
|
|
|
Video
platform |
$ |
8,781 |
|
$ |
6,153 |
|
$ |
24,308 |
|
$ |
12,301 |
|
Advertising |
|
272 |
|
|
19 |
|
|
515 |
|
|
238 |
|
User
experience |
|
26 |
|
|
130 |
|
|
672 |
|
|
611 |
|
Hardware |
|
709 |
|
|
377 |
|
|
2,497 |
|
|
2,518 |
|
Third-party products |
|
96 |
|
|
1,045 |
|
|
799 |
|
|
2,537 |
|
Total
product revenues |
|
9,884 |
|
|
7,724 |
|
|
28,791 |
|
|
18,205 |
|
|
|
|
|
|
|
|
|
|
Service revenues: |
|
|
|
|
|
|
|
|
Maintenance and support |
|
8,146 |
|
|
8,993 |
|
|
33,268 |
|
|
36,514 |
|
SaaS |
|
378 |
|
|
711 |
|
|
2,564 |
|
|
3,198 |
|
Professional services - video platform |
|
4,474 |
|
|
5,600 |
|
|
15,015 |
|
|
21,171 |
|
User
experience |
|
63 |
|
|
784 |
|
|
629 |
|
|
4,707 |
|
Total
service revenues |
|
13,061 |
|
|
16,088 |
|
|
51,476 |
|
|
65,590 |
|
Total
revenues |
$ |
22,945 |
|
$ |
23,812 |
|
$ |
80,267 |
|
$ |
83,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contact:
InvestorsMary T. ConwayConway
Communications1-781-772-1679marytconway@comcast.net
SeaChange (NASDAQ:SEAC)
Historical Stock Chart
From Aug 2024 to Sep 2024
SeaChange (NASDAQ:SEAC)
Historical Stock Chart
From Sep 2023 to Sep 2024