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
November
9, 2015
Date of Report (date of earliest event reported)
LEAPFROG ENTERPRISES, INC.
(Exact name of registrant as specified in its charter) |
|
Delaware
(State or other jurisdiction
of incorporation) |
1-31396
(Commission
File Number) |
95-4652013
(IRS Employer
Identification No.) |
6401 Hollis Street, Suite 100
Emeryville, California 94608-1463
(Address of principal executive offices) (Zip Code)
(510) 420-5000
Registrant's telephone number, including
area code |
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 (see General Instruction
A.2. below):
| ¨ | Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | 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 November 9, 2015, we issued a press release announcing
financial results for the fiscal quarter ended September 30, 2015. A copy of this press release entitled “LeapFrog
Reports Second Quarter Fiscal Year 2016 Financial Results and Other Actions” is furnished as Exhibit 99.1 to this
Current Report on Form 8-K and is incorporated herein by reference.
The information furnished in this report shall not be deemed
“filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”),
or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be
expressly set forth by specific reference in such a filing.
Item 9.01. |
Financial Statements and Exhibits. |
(d) |
Exhibits |
|
|
|
The following exhibit is filed herewith: |
|
Exhibit
Number |
|
Description |
|
99.1 |
|
Press release dated November 9, 2015
entitled “LeapFrog Reports Second Quarter Fiscal Year 2016 Financial Results and Other Actions”
|
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.
|
LeapFrog Enterprises, Inc. |
|
|
Date: November 9, 2015 |
By: |
/s/ Raymond L. Arthur |
|
|
Raymond L. Arthur
Chief Financial Officer |
EXHIBIT INDEX
Exhibit
Number |
|
Description |
99.1 |
|
Press release dated November 9, 2015
entitled “LeapFrog Reports Second Quarter Fiscal Year 2016 Financial Results and Other Actions” |
Exhibit 99.1
LEAPFROG REPORTS SECOND QUARTER FISCAL
YEAR 2016
FINANCIAL RESULTS AND OTHER ACTIONS
EMERYVILLE, Calif.—November 9, 2015—LeapFrog Enterprises,
Inc. (NYSE:LF) today announced financial results for the second quarter fiscal year 2016. The Company’s fiscal year covers
the twelve-month period ending March 31, 2016.
Summary of financial results for the quarter ended September
30, 2015 compared to the quarter ended September 30, 2014:
| · | Consolidated net sales were $67.2 million, down 41%. U.S. segment
net sales were down 41%, and international segment net sales were down 39%. |
| · | Net loss per basic and diluted share was $0.48 compared to prior year
net loss per basic and diluted share of $0.03. |
| · | Cash and cash equivalents were $52.6 million as of September 30, 2015
compared to $111.3 million a year ago. |
| · | Total impact of foreign currency exchange rates on net sales was $2.3
million, or negative 2%. |
“Our second quarter financial results fell significantly
short of our expectations. Our sales were impacted by a far tougher retail landscape around the world than last year, with many
of our key retail partners managing their inventories very tightly, resulting in more conservative and later placement of their
up-front holiday orders. These challenges were compounded by reduced retail space support for our line and tough prior year comparisons
from large shipments of clearance tablets and LeapBand last year. Our revenues were also reduced by significant markdown allowances
to support our promotion plans for LeapTV over the holidays and our strategic move to tiered pricing on cartridge content. Our
International sales continue to be impacted by the closure of Target in Canada, inventory issues with one of our key overseas
distributors and the strength of the dollar versus last year. Operating losses were higher due to the reduction in sales, the
above markdown allowances, lower of cost or market charges on LeapTV on-hand inventory, plus higher expenses associated with our
recent ERP implementation and on-going litigation. While there’s still a lot of work ahead of us, we continue to make progress
against our strategic initiatives. In October, we initiated additional cost cutting measures, including a second round of headcount
reductions of 150 positions, or 26% of our work force,” said John Barbour, Chief Executive Officer.
“We remain committed to turning
the company around as quickly as we can to position LeapFrog for long-term growth and leadership in educational entertainment.
We recently launched our Leap Ahead integrated marketing campaign which we expect to build
consumer demand for our products over the all-important holiday season and are focusing our efforts on a number of key opportunities
to turnaround our financial performance. We continue to be a leader in the children’s tablet market with the introduction
of our two new feature-filled tablets – the LeapFrog Epic Android-based Kid’s Tablet available in the Consumer Electronic
sections and the LeapFrog Platinum Tablet available in the Early Learning Aisles. Sales of these premium tablets should also build
demand for our extensive portfolio of fun educational content, which includes new games, books and videos. In addition, new strategic
price drops on our LeapTV console and content will be featured in major retailer holiday catalogs and should help drive consumer
demand for this award winning platform,” continued Mr. Barbour.
LeapFrog Enterprises, Inc.
Page 2 of 9
Strategy Review
The Board of Directors and the management team continue to explore
all financial, strategic and structural alternatives available to the Company. “We determined that it was appropriate to
undertake this comprehensive review and execute those actions that have the best prospects of realizing improved shareholder value,"
said Bill Chiasson, the Chairman of LeapFrog’s Board of Directors. "This continues to be an important undertaking, and
reinforces our commitment to shareholders as well as the commitment of the entire team to meeting the needs of our customers and
continuing to provide them with award-winning learning solutions that combine educational expertise, innovative technology and
a child’s love for fun. We remain focused on innovating and expanding our exceptional product portfolio while executing on
the strategic and operational initiatives we announced earlier this year.”
Financial Overview for the Second Quarter Fiscal Year 2016
Ended September 30, 2015 Compared to the Quarter Ended September 30, 2014
Second fiscal quarter net sales were $67.2 million, down 41%
compared to $113.6 million last year, and included a 2% negative impact from changes in currency exchange rates. In the U.S. segment,
net sales were $45.4 million, down 41% compared to $77.6 million last year. In the International segment, net sales were $21.8
million, down 39% compared to $36.1 million last year, and included a 7% negative impact from changes in currency exchange rates.
Operating expenses for the second fiscal quarter were $40.3
million, relatively flat compared to $40.2 million last year due to higher legal, audit and consulting fees. Results of the headcount
reductions implemented in the fourth quarter fiscal year 2015 yielded $2.5 million in savings this quarter, or 14% year-over-year.
However, those savings were partially offset by current year retention bonus accruals of $1.1 million and a $1.3 million reversal
of prior period incentive compensation accruals. Loss from operations was $34.0 million, compared to prior year’s loss of
$3.1 million due to sales and gross margin declines.
Net loss for the second fiscal quarter was $34.1 million, or
$0.48 per basic and diluted share compared to prior year net loss of $2.0 million, or $0.03 per basic and diluted share.
Non-GAAP adjusted EBITDA1 for the quarter was negative
$26.4 million compared to EBITDA of $6.3 million a year ago.
Fiscal 2016 Financial Outlook
“We are very focused on
significantly reducing the cost base of our business” said Ray Arthur, Chief Financial
Officer. “As a result of ongoing cost reduction efforts and two major restructuring
actions taken this calendar year, we expect operating expenses, excluding impairments and depreciation to be down approximately
$20 million to $25 million in the second half of our fiscal year 2016, compared to the prior year.”
1
Adjusted EBITDA is a non-GAAP financial measure. It is described below and
reconciled to its comparable GAAP measure in the accompanying financial tables.
LeapFrog Enterprises, Inc.
Page 3 of 9
The Company’s updated outlook for fiscal
year 2016 is for net sales to contract considerably relative to the prior year, and operating losses, excluding goodwill and impairments
to be greater than fiscal year 2015 losses.
Conference Call and Webcast
LeapFrog will hold a conference call on November 9, 2015, at
2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). The conference call will be webcast live and can be accessed at LeapFrog's investor
relations web site at www.leapfroginvestor.com. An archive of the webcast will be available on the web site approximately three
hours after completion of the call. In addition, more information about LeapFrog, including this press release and other financial
and investor information, is also available on the investor relations web site.
To participate in the call, please dial (844) 732-6283 and request
conference ID 66660326. A telephonic replay of the call will be available for one month. To access the replay, please dial (404)
537-3406 and use conference ID 66660326.
About LeapFrog
LeapFrog Enterprises, Inc. is the leader in educational entertainment
for children. For 20 years, LeapFrog has created award-winning learning solutions that combine educational expertise, innovative
technology and a child’s love for fun. With experiences that are personalized to each child’s level, LeapFrog helps
children achieve their potential through LeapFrog’s proprietary learning tablets, its innovative new active video gaming
system LeapTV, learn to read and write systems, interactive learning toys and more, all designed or approved by LeapFrog’s
full-time in-house team of learning experts. LeapFrog’s Learning Path, the ultimate guide for parents on early childhood,
is designed specifically to help support and guide their child's learning with personalized ideas and feedback, fun activities
and expert advice. LeapFrog is based in Emeryville, California, and was founded in 1995 by a father who revolutionized technology-based
learning solutions to help his child learn how to read. Learn more at www.leapfrog.com.
TM & © 2015 LeapFrog Enterprises, Inc. All rights reserved.
Use of Non-GAAP Financial Information
This press release includes non-GAAP financial measures, specifically
adjusted EBITDA.
Adjusted EBITDA is defined as earnings (or net income (loss))
before interest, income taxes, depreciation and amortization, goodwill impairment, impairment of long-lived assets, other expenses
(income) and stock-based compensation. As required by SEC rules, we have provided an attached schedule with a reconciliation of
adjusted EBITDA to the most directly comparable GAAP measure, net income.
Management believes adjusted EBITDA is one of the appropriate
measures for evaluating the operating performance of the Company because it reflects the resources available for strategic opportunities
including, among others, to invest in the business, strengthen the balance sheet and make strategic acquisitions.
LeapFrog Enterprises, Inc.
Page 4 of 9
However, these non-GAAP measures should be considered in addition
to, not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP as more fully discussed
in the Company's financial statements and filings with the SEC. Additionally, these non-GAAP measures may not be comparable to
similarly-titled measures used by other companies. As used herein, "GAAP" refers to accounting principles generally accepted
in the United States of America.
Forward-Looking Statements
This news release contains forward-looking statements
that involve risks and uncertainties, including statements regarding our progress against our strategic initiatives,
operating expense reduction from headcount reductions, our marketing campaign’s ability to build consumer demand for
our products, sales of premium tablets building demand for our content, price reductions driving consumer demand for
LeapTV, the level of operating expenses in the second half of our 2016 fiscal year and our financial outlook for the 2016
fiscal year. Our actual results may differ materially from those expressed or implied by such forward-looking statements. The
risks that could cause our results to differ include, without limitation, our ability to correctly predict highly changeable
consumer preferences and product trends, our ability to continue to develop new products and services, our ability to
maintain adequate inventory levels, our reliance on a small group of retailers for the majority of our gross sales, the
sufficiency of our liquidity, deterioration of global economic conditions, the effectiveness of our marketing and advertising
efforts, our ability to compete effectively with competitors, our ability to attract and retain highly skilled personnel, our
ability to maintain or acquire licenses, the impact of potential impairment charges or valuation allowances, the seasonality
of our business, significant changes in the cost or availability of our components and raw materials, our reliance on a
limited number of manufacturers, system failures in our digital services, our ability to protect or enforce our intellectual
property rights, defects in our products, the risks associated with international operations, costs or changes associated
with compliance with laws and regulations, negative political developments, changes in trade relations, armed hostilities,
terrorism, labor strikes, natural disasters or public health issues, failure to successfully implement new strategic
operating initiatives, impacts from acquisitions, mergers or dispositions, continued ownership by a few stockholders of a
significant percentage of the voting power in the Company, our ability to regain compliance with NYSE listing
requirements and the volatility of our stock price. These risks and others are discussed under “Risk Factors” in
our filings with the U.S. Securities and Exchange Commission, including our most recent Form 10-K and Form 10-Q. All
information provided in this release is as of the date hereof, and we undertake no obligation to update this information.
Contact Information
Investors: |
Media: |
|
|
Nancy Lee |
Katie Zeiser |
Investor Relations |
Public Relations |
(510) 420-5150 |
(510) 420-5331 |
ir@leapfrog.com |
kzeiser@leapfrog.com |
LeapFrog Enterprises, Inc.
Page 5 of 9
LEAPFROG ENTERPRISES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
| |
Three Months Ended September 30, | | |
Six Months Ended September 30, | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | |
| |
| | |
| | |
| | |
| |
Net sales | |
$ | 67,245 | | |
$ | 113,645 | | |
$ | 105,920 | | |
$ | 160,622 | |
Cost of sales | |
| 60,987 | | |
| 76,635 | | |
| 92,430 | | |
| 114,779 | |
Gross profit | |
| 6,258 | | |
| 37,010 | | |
| 13,490 | | |
| 45,843 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | | |
| | |
Selling, general and administrative | |
| 23,070 | | |
| 20,321 | | |
| 44,953 | | |
| 41,365 | |
Research and development | |
| 8,755 | | |
| 7,363 | | |
| 16,538 | | |
| 14,974 | |
Advertising | |
| 6,686 | | |
| 9,717 | | |
| 8,111 | | |
| 12,758 | |
Impairment of long-lived assets | |
| 1,114 | | |
| - | | |
| 3,884 | | |
| - | |
Depreciation and amortization | |
| 634 | | |
| 2,758 | | |
| 1,086 | | |
| 5,600 | |
Total operating expenses | |
| 40,259 | | |
| 40,159 | | |
| 74,572 | | |
| 74,697 | |
Loss from operations | |
| (34,001 | ) | |
| (3,149 | ) | |
| (61,082 | ) | |
| (28,854 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expense): | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 29 | | |
| 26 | | |
| 63 | | |
| 61 | |
Interest expense | |
| - | | |
| - | | |
| (2 | ) | |
| - | |
Other, net | |
| 95 | | |
| 124 | | |
| (417 | ) | |
| (230 | ) |
Total other income (expense), net | |
| 124 | | |
| 150 | | |
| (356 | ) | |
| (169 | ) |
Loss before income taxes | |
| (33,877 | ) | |
| (2,999 | ) | |
| (61,438 | ) | |
| (29,023 | ) |
Provision for (benefit from) income taxes | |
| 189 | | |
| (973 | ) | |
| (47 | ) | |
| (10,629 | ) |
Net loss | |
$ | (34,066 | ) | |
$ | (2,026 | ) | |
$ | (61,391 | ) | |
$ | (18,394 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net loss per share: | |
| | | |
| | | |
| | | |
| | |
Class A and B - basic and diluted | |
$ | (0.48 | ) | |
$ | (0.03 | ) | |
$ | (0.87 | ) | |
$ | (0.26 | ) |
| |
| | | |
| | | |
| | | |
| | |
Weighted average shares used to calculate net loss | |
| | | |
| | | |
| | | |
| | |
per share: | |
| | | |
| | | |
| | | |
| | |
Class A and B - basic and diluted | |
| 70,817 | | |
| 70,052 | | |
| 70,732 | | |
| 69,906 | |
LeapFrog Enterprises, Inc.
Page 6 of 9
LEAPFROG ENTERPRISES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)
(Unaudited)
| |
September 30, | | |
March 31, | |
| |
2015 | | |
2014 | | |
2015 | |
ASSETS | |
| | | |
| | | |
| | |
Current assets: | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
$ | 52,604 | | |
$ | 111,344 | | |
$ | 127,176 | |
Accounts receivable, net of allowances for doubtful accounts | |
| | | |
| | | |
| | |
of 1,341, $402 and $854, respectively | |
| 60,504 | | |
| 98,965 | | |
| 19,618 | |
Inventories | |
| 75,715 | | |
| 108,197 | | |
| 71,927 | |
Prepaid expenses and other current assets | |
| 9,600 | | |
| 12,380 | | |
| 10,012 | |
Deferred income taxes | |
| 964 | | |
| 23,708 | | |
| 553 | |
Total current assets | |
| 199,387 | | |
| 354,594 | | |
| 229,286 | |
Deferred income taxes | |
| 780 | | |
| 63,232 | | |
| 1,792 | |
Property and equipment, net | |
| 702 | | |
| 36,769 | | |
| 1,676 | |
Capitalized content costs, net | |
| 21,870 | | |
| 22,235 | | |
| 22,510 | |
Goodwill | |
| - | | |
| 19,549 | | |
| - | |
Other intangible assets, net | |
| 2,722 | | |
| 4,220 | | |
| 3,453 | |
Other assets | |
| 751 | | |
| 1,365 | | |
| 1,475 | |
Total assets | |
$ | 226,212 | | |
$ | 501,964 | | |
$ | 260,192 | |
| |
| | | |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
| | | |
| | | |
| | |
Current liabilities: | |
| | | |
| | | |
| | |
Accounts payable | |
$ | 37,792 | | |
$ | 56,967 | | |
$ | 16,578 | |
Accrued liabilities | |
| 25,442 | | |
| 26,914 | | |
| 21,582 | |
Deferred revenue | |
| 11,501 | | |
| 12,405 | | |
| 11,921 | |
Deferred income taxes | |
| 530 | | |
| - | | |
| 1,630 | |
Income taxes payable | |
| 465 | | |
| 298 | | |
| 267 | |
Total current liabilities | |
| 75,730 | | |
| 96,584 | | |
| 51,978 | |
Long-term deferred income taxes | |
| 452 | | |
| - | | |
| 323 | |
Other long-term liabilities | |
| 444 | | |
| 459 | | |
| 1,365 | |
Total liabilities | |
| 76,626 | | |
| 97,043 | | |
| 53,666 | |
Stockholders' equity: | |
| | | |
| | | |
| | |
Class A Common Stock, par value $0.0001; Authorized - 139,500 shares; | |
| | | |
| | | |
| | |
Outstanding: 66,559, 65,764 and 66,084, respectively | |
| 7 | | |
| 7 | | |
| 7 | |
Class B Common Stock, par value $0.0001; Authorized - 40,500 shares; | |
| | | |
| | | |
| | |
Outstanding: 4,394, 4,396 and 4,394, respectively | |
| - | | |
| - | | |
| - | |
Treasury stock | |
| (185 | ) | |
| (185 | ) | |
| (185 | ) |
Additional paid-in capital | |
| 439,673 | | |
| 428,546 | | |
| 434,728 | |
Accumulated other comprehensive loss | |
| (5,944 | ) | |
| (1,251 | ) | |
| (5,450 | ) |
Accumulated deficit | |
| (283,965 | ) | |
| (22,196 | ) | |
| (222,574 | ) |
Total stockholders’ equity | |
| 149,586 | | |
| 404,921 | | |
| 206,526 | |
Total liabilities and stockholders’ equity | |
$ | 226,212 | | |
$ | 501,964 | | |
$ | 260,192 | |
LeapFrog Enterprises, Inc.
Page 7 of 9
LEAPFROG ENTERPRISES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| |
Three Months Ended September 30, | | |
Six Months Ended September 30, | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | |
Operating activities: | |
| | | |
| | | |
| | | |
| | |
Net loss | |
$ | (34,066 | ) | |
$ | (2,026 | ) | |
$ | (61,391 | ) | |
$ | (18,394 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 4,056 | | |
| 6,957 | | |
| 8,003 | | |
| 13,233 | |
Impairment of long-lived assets | |
| 1,114 | | |
| - | | |
| 3,884 | | |
| - | |
Deferred income taxes | |
| (197 | ) | |
| (833 | ) | |
| (379 | ) | |
| (10,840 | ) |
Stock-based compensation expense | |
| 2,454 | | |
| 2,449 | | |
| 5,116 | | |
| 5,680 | |
Allowance for doubtful accounts | |
| 401 | | |
| 176 | | |
| 497 | | |
| 518 | |
Other changes in operating assets and liabilities: | |
| | | |
| | | |
| | | |
| | |
Accounts receivable, net | |
| (36,048 | ) | |
| (68,300 | ) | |
| (41,635 | ) | |
| (70,590 | ) |
Inventories | |
| 1,488 | | |
| (45,904 | ) | |
| (3,735 | ) | |
| (57,464 | ) |
Prepaid expenses and other current assets | |
| 2,943 | | |
| (218 | ) | |
| 518 | | |
| (2,212 | ) |
Other assets | |
| 113 | | |
| 52 | | |
| 721 | | |
| 103 | |
Accounts payable | |
| 20,388 | | |
| 25,246 | | |
| 21,765 | | |
| 39,570 | |
Accrued liabilities | |
| 5,926 | | |
| 4,428 | | |
| 4,158 | | |
| 2,104 | |
Deferred revenue | |
| (209 | ) | |
| 84 | | |
| (412 | ) | |
| (341 | ) |
Other long-term liabilities | |
| 240 | | |
| (553 | ) | |
| 363 | | |
| (650 | ) |
Income taxes payable | |
| 172 | | |
| (150 | ) | |
| 195 | | |
| (387 | ) |
Net cash used in operating activities | |
| (31,225 | ) | |
| (78,592 | ) | |
| (62,332 | ) | |
| (99,670 | ) |
Investing activities: | |
| | | |
| | | |
| | | |
| | |
Purchases of property and equipment and other intangible assets | |
| (2,268 | ) | |
| (7,484 | ) | |
| (5,194 | ) | |
| (15,066 | ) |
Capitalization of content and website development costs | |
| (1,640 | ) | |
| (3,952 | ) | |
| (6,545 | ) | |
| (8,164 | ) |
Net cash used in investing activities | |
| (3,908 | ) | |
| (11,436 | ) | |
| (11,739 | ) | |
| (23,230 | ) |
Financing activities: | |
| | | |
| | | |
| | | |
| | |
Proceeds from stock option exercises and employee stock purchase plan | |
| 146 | | |
| 1,085 | | |
| 146 | | |
| 1,479 | |
Cash paid for payroll taxes on restricted stock unit releases | |
| (17 | ) | |
| (147 | ) | |
| (317 | ) | |
| (841 | ) |
Common stock repurchased | |
| - | | |
| - | | |
| - | | |
| (38 | ) |
Excess tax benefits from stock-based compensation | |
| - | | |
| - | | |
| - | | |
| 11 | |
Net cash provided by (used in) financing activities | |
| 129 | | |
| 938 | | |
| (171 | ) | |
| 611 | |
Effect of exchange rate changes on cash | |
| (633 | ) | |
| 1,214 | | |
| (330 | ) | |
| 1,645 | |
Net change in cash and cash equivalents | |
| (35,637 | ) | |
| (87,876 | ) | |
| (74,572 | ) | |
| (120,644 | ) |
Cash and cash equivalents, beginning of period | |
| 88,241 | | |
| 199,220 | | |
| 127,176 | | |
| 231,988 | |
Cash and cash equivalents, end of period | |
$ | 52,604 | | |
$ | 111,344 | | |
$ | 52,604 | | |
$ | 111,344 | |
LeapFrog Enterprises, Inc.
Page 8 of 9
LEAPFROG ENTERPRISES, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
(In thousands)
(Unaudited)
| |
Three Months Ended September 30, | | |
Six Months Ended September 30, | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | |
Net sales | |
$ | 67,245 | | |
$ | 113,645 | | |
$ | 105,920 | | |
$ | 160,622 | |
Cost of sales (1) | |
| 60,987 | | |
| 76,635 | | |
| 92,430 | | |
| 114,779 | |
Gross profit | |
| 6,258 | | |
| 37,010 | | |
| 13,490 | | |
| 45,843 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses: (2) | |
| | | |
| | | |
| | | |
| | |
Selling, general and administrative | |
| 23,070 | | |
| 20,321 | | |
| 44,953 | | |
| 41,365 | |
Research and development | |
| 8,755 | | |
| 7,363 | | |
| 16,538 | | |
| 14,974 | |
Advertising | |
| 6,686 | | |
| 9,717 | | |
| 8,111 | | |
| 12,758 | |
Goodwill impairment | |
| - | | |
| - | | |
| - | | |
| - | |
Impairment of long-lived assets | |
| 1,114 | | |
| - | | |
| 3,884 | | |
| - | |
Depreciation and amortization | |
| 634 | | |
| 2,758 | | |
| 1,086 | | |
| 5,600 | |
Total operating expenses | |
| 40,259 | | |
| 40,159 | | |
| 74,572 | | |
| 74,697 | |
Loss from operations | |
| (34,001 | ) | |
| (3,149 | ) | |
| (61,082 | ) | |
| (28,854 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expense): | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| 29 | | |
| 26 | | |
| 63 | | |
| 61 | |
Interest expense | |
| - | | |
| - | | |
| (2 | ) | |
| - | |
Other, net | |
| 95 | | |
| 124 | | |
| (417 | ) | |
| (230 | ) |
Total other income (expense), net | |
| 124 | | |
| 150 | | |
| (356 | ) | |
| (169 | ) |
Loss before income taxes | |
| (33,877 | ) | |
| (2,999 | ) | |
| (61,438 | ) | |
| (29,023 | ) |
Provision for (benefit from) income taxes | |
| 189 | | |
| (973 | ) | |
| (47 | ) | |
| (10,629 | ) |
Net Loss | |
$ | (34,066 | ) | |
$ | (2,026 | ) | |
$ | (61,391 | ) | |
$ | (18,394 | ) |
|
| |
| | | |
| | | |
| | | |
| | |
(1) Includes depreciation and amortization | |
| 3,422 | | |
| 4,199 | | |
| 6,917 | | |
| 7,633 | |
| |
| | | |
| | | |
| | | |
| | |
(2) Includes stock-based compensation as follows: | |
| | | |
| | | |
| | | |
| | |
Selling, general and administrative | |
| 2,127 | | |
| 2,090 | | |
| 4,442 | | |
| 4,928 | |
Research and development | |
| 327 | | |
| 359 | | |
| 674 | | |
| 752 | |
| |
| | | |
| | | |
| | | |
| | |
Segment data: | |
| | | |
| | | |
| | | |
| | |
Net sales: | |
| | | |
| | | |
| | | |
| | |
U.S. segment | |
| 45,399 | | |
| 77,558 | | |
| 73,458 | | |
| 108,266 | |
International segment | |
| 21,846 | | |
| 36,087 | | |
| 32,462 | | |
| 52,356 | |
| |
| | | |
| | | |
| | | |
| | |
Income (loss) from operations*: | |
| | | |
| | | |
| | | |
| | |
U.S. segment | |
| (36,507 | ) | |
| (8,865 | ) | |
| (63,101 | ) | |
| (34,155 | ) |
International segment | |
| 2,506 | | |
| 5,716 | | |
| 2,019 | | |
| 5,301 | |
| * | Certain corporate-level operating expenses associated
with sales and marketing, product support, human resources, legal, finance, information technology, corporate development, procurement
activities, research and development, legal settlements and other corporate costs are charged entirely to our U.S. segment, rather
than being allocated between the U.S. and International segments. |
LeapFrog Enterprises, Inc.
Page 9 of 9
LEAPFROG ENTERPRISES, INC.
SUPPLEMENTAL DISCLOSURE REGARDING NON-GAAP FINANCIAL INFORMATION
RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES
(In thousands, except per share data)
(Unaudited)
The following table presents a reconciliation of net loss, a GAAP measure, to adjusted EBITDA, a non-GAAP measure. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization, impairment of long-lived assets, other expenses (income), and stock-based compensation.
| |
Three Months Ended September 30, | | |
Six Months Ended September 31, | |
| |
2015 | | |
2014 | | |
2015 | | |
2014 | |
| |
| | |
| | |
| | |
| |
Net loss - GAAP | |
$ | (34,066 | ) | |
$ | (2,026 | ) | |
$ | (61,391 | ) | |
$ | (18,394 | ) |
(Less) add: | |
| | | |
| | | |
| | | |
| | |
Interest income | |
| (29 | ) | |
| (26 | ) | |
| (63 | ) | |
| (61 | ) |
Interest expense | |
| - | | |
| - | | |
| 2 | | |
| - | |
Provision for (benefit from) income taxes | |
| 189 | | |
| (973 | ) | |
| (47 | ) | |
| (10,629 | ) |
Depreciation and amortization | |
| 4,056 | | |
| 6,957 | | |
| 8,003 | | |
| 13,233 | |
Impairment of long-lived assets | |
| 1,114 | | |
| - | | |
| 3,884 | | |
| - | |
Other expense (income), net | |
| (95 | ) | |
| (124 | ) | |
| 417 | | |
| 230 | |
Stock-based compensation | |
| 2,454 | | |
| 2,449 | | |
| 5,116 | | |
| 5,680 | |
Adjusted EBITDA - Non-GAAP | |
$ | (26,377 | ) | |
$ | 6,257 | | |
$ | (44,079 | ) | |
$ | (9,941 | ) |
Leapfrog (NYSE:LF)
Historical Stock Chart
From Jun 2024 to Jul 2024
Leapfrog (NYSE:LF)
Historical Stock Chart
From Jul 2023 to Jul 2024