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): November 5, 2015

 


 

Tremor Video, Inc.

(Exact name of registrant as specified in its charter)

 


 

Delaware

 

001-35982

 

20-5480343

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

1501 Broadway, Suite 801

 

 

New York, New York

 

10036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (646) 723-5300

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations 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 November 5, 2015, Tremor Video, Inc., or the Company, issued a press release announcing its financial results for the quarter ended September 30, 2015. The Company’s press release is furnished as Exhibit 99.1 to this report.

 

The information included in this report and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d)  Exhibits.

 

The Company hereby furnishes the following exhibit:

 

99.1 Press release dated November 5, 2015.

 

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.

 

 

Tremor Video, Inc.

 

 

Dated: November 5, 2015

 

 

By:

/s/ John Rego

 

 

John Rego

 

 

Chief Financial Officer

 

3



 

INDEX TO EXHIBITS

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release dated November 5, 2015.

 

4




Exhibit 99.1

 

TREMOR VIDEO REPORTS THIRD QUARTER 2015 FINANCIAL RESULTS

 

Quarterly revenue grows to a record $49.3 million, up over 26% year-over-year

 

·                  Revenue grew 26.2% year-over-year to a record $49.3 million

·                  Gross profit grew 17.4% year-over-year to $17.6 million

·                  Net loss of ($28.6) million, including ($22.7) million in non-cash impairment charges

·                  Net loss per share of ($0.55), including ($0.44) per share in non-cash impairment charges

·                  Non-GAAP Adjusted EBITDA of ($1.5) million

·                  Non-GAAP Adjusted EBITDA per share of ($0.03)

 

New York, NY —November 5, 2015 — Tremor Video, Inc. (NYSE:TRMR), the premium video marketplace elevating brand advertising effectiveness across all screens, today announced financial results for the third quarter ended September 30, 2015.

 

“Our third quarter results reflect the return on our technology investments, with growth driven by our programmatic platforms and proprietary higher function products,” said Bill Day, Tremor Video CEO.  “As the premium video marketplace, we believe we are well positioned to capitalize on the growing market opportunity that is being driven by programmatic buying and brand performance.”

 

Q3 & YTD 2015 Financial Summary

 

Revenue: For the three months ended September 30, 2015, revenue was $49.3 million compared to $39.0 million for the same period one year ago, representing a 26.2% increase.

 

For the nine months ended September 30, 2015, revenue was $135.9 million compared to $117.6 million for the same period one year ago, representing a 15.6% increase.

 

Gross Profit: For the three months ended September 30, 2015, gross profit was $17.6 million compared to $15.0 million for the same period one year ago, representing a 17.4% increase.

 

For the nine months ended September 30, 2015, gross profit was $51.8 million compared to $41.7 million for the same period one year ago, representing a 24.1% increase.

 

Gross Margin: For the three months ended September 30, 2015, gross margin was 35.7% compared to 38.4% for the same period one year ago.

 

For the nine months ended September 30, 2015, gross margin was 38.1% compared to 35.5% for the same period one year ago.

 

Non-Cash Impairment Charges: During the three months ended September 30, 2015, as required under GAAP, the Company performed an interim impairment test on its assets based on a decrease in the Company’s market capitalization below the carrying value of its assets.  As a result of this test, the Company recorded an estimated non-cash impairment charge of ($22.1) million related to its goodwill and certain intangible assets. In addition, the Company recorded a

 



 

non-cash impairment charge of ($0.6) million relating to certain property and equipment maintained at its former headquarters.

 

Net Loss:  For the three months ended September 30, 2015, net loss was ($28.6) million, which includes ($22.7) million in non-cash impairment charges.  This is compared to a net loss of ($5.5) million for the same period one year ago when no impairment charges were recorded.

 

For the nine months ended September 30, 2015, net loss was ($40.8) million, which includes ($22.7) million in non-cash impairment charges.  This is compared to a net loss of ($18.1) million for the same period one year ago when no impairment charges were recorded.

 

Adjusted EBITDA: For the three months ended September 30, 2015, Adjusted EBITDA, a non-GAAP financial measure, was ($1.5) million compared to Adjusted EBITDA of ($2.3) million for the same period one year ago.

 

For the nine months ended September 30, 2015, Adjusted EBITDA, a non-GAAP financial measure, was ($6.8) million compared to Adjusted EBITDA of ($9.2) million for the same period one year ago.

 

EPS:  For the three months ended September 30, 2015, basic and diluted net loss per share was ($0.55), which includes ($0.44) per share in non-cash impairment charges. Non-GAAP basic and diluted Adjusted EBITDA per share was ($0.03). Basic and diluted net loss per share and Non-GAAP basic and diluted Adjusted EBITDA per share are based on 51.9 million weighted average shares of common stock for the three months ended September 30, 2015.

 

For the nine months ended September 30, 2015, basic and diluted net loss per share was ($0.79), which includes ($0.44) per share in non-cash impairment charges. Non-GAAP basic and diluted Adjusted EBITDA per share was ($0.13). Basic and diluted net loss per share and Non-GAAP basic and diluted Adjusted EBITDA per share are based on 51.5 million weighted average shares of common stock for the nine months ended September 30, 2015.

 

Business & Financial Highlights

 

For the three months ended September 30, 2015, revenue from our programmatic platforms was $17.0 million, or 34.5% of total revenue, compared to $3.8 million, or 9.7% of total revenue, for the same period one year ago, an increase of 347.3%.  For the nine months ended September 30, 2015, revenue from our programmatic platforms was $38.3 million, or 28.1% of total revenue, compared to $8.1 million, or 6.9% of total revenue, for the same period one year ago, an increase of 371.8%.

 

For the three months ended September 30, 2015, revenue from our non-programmatic proprietary higher function products, which includes our All-Screen and performance based products, was $22.4 million, or 45.4% of total revenue, compared to $17.0 million, or 43.6% of total revenue, for the same period one year ago, an increase of 31.5%.  For the nine months ended September 30, 2015, revenue from our non-programmatic proprietary higher function products was $62.1 million, or 45.7% of total revenue, compared to $43.2 million, or 36.7% of total revenue, for the same period one year ago, an increase of 43.9%.

 

For the three months ended September 30, 2015, revenue from our non-programmatic media network business was $9.9 million, or 20.1% of total revenue, compared to $18.2 million, or

 

Page 2 of 10



 

46.7% of total revenue, for the same period one year ago, a decrease of 45.8%.  For the nine months ended September 30, 2015 revenue attributable to our non-programmatic media network business was $35.6 million, or 26.2% of total revenue, compared to $66.3 million, or 56.4% of total revenue, for the same period one year ago, a decrease of 46.4%.

 

Guidance

 

Based on information available as of November 5, 2015, the Company expects the following:

 

Full Year 2015:  Full year 2015 revenue is expected to be in the range of $195.0 million to $200.0 million and Adjusted EBITDA is expected to be in the range of ($7.0) million to ($5.0) million.

 

Q3 2015 Financial Results Conference Call: Tremor Video will host a conference call today at 4:30 p.m. ET to discuss its third quarter financial results with the investment community. A live webcast of the event will be available on the Tremor Video Investor Relations website at http://investor.tremorvideo.com. A live domestic dial-in is available at (877)407-9039 or internationally at (201)689-8470. Until November 19, 2015, a domestic replay will be available at (877)870-5176 or internationally at (858)384-5517, using passcode 13621969, and via webcast on the Tremor Video Investor Relations website.

 

About Tremor Video

Tremor Video (NYSE:TRMR) helps make every advertising moment more relevant for consumers. The company’s heritage as custodians of the most recognized advertiser and publisher brands is built on leadership in all-screen analytics and a long-standing commitment to transparency. Our premium video marketplace offers the full spectrum of video ad products and services, including premium programmatic buying and selling and analytics that connect the two.

 

“Safe harbor” Statement:

 

This press release contains forward-looking statements that involve risks, uncertainties, assumptions and other factors that could cause actual results and the timing of certain events to differ materially from those set forth in or implied by such forward-looking statements. All statements other than statements of historical fact are forward-looking statements, including, but not limited to, statements related to Tremor Video’s future financial results or growth potential, including fourth quarter 2015 and 2015 full year financial guidance, and statements with respect to future revenue mix or the development or adoption of the company’s solutions. Important factors that could cause actual results or the timing of events to differ materially from those set forth in or implied by any forward-looking statements include, without limitation, risks and uncertainties associated with: the company’s limited operating history and the continuing development of its business model; unfavorable conditions in the global economy or reductions in digital advertising spend; the company’s ability to effectively innovate and adapt to rapidly changing technology and client needs; increased competition as well as innovations by new and existing competitors; expansion of the online video advertising market; the company’s ability to attract new advertisers and increase spend from existing advertisers; the company’s ability to attract advertising spend from TV media buyers; risks of entering new markets in which we have limited or no experience and difficulty adapting our solutions for new markets; adoption of brand-centric metrics, advanced ad formats and performance-based pricing models by advertisers; the company’s ability to effectively deliver video ad campaigns with demo guarantees; adoption of

 

Page 3 of 10



 

the company’s programmatic solutions by advertisers and publishers; adoption of the company’s All-Screen product by advertisers; the company’s ability to acquire an adequate supply of premium video advertising inventory from publishers on terms that are favorable to it; the company’s ability to detect fraudulent or malicious activity and ensure a high level of brand safety for its clients; identifying, attracting and retaining qualified personnel; defects, errors or interruptions in the company’s solutions; the company’s ability to collect and use data to deliver video ads; the impact of tools that block the display of video ads; the effect of regulatory developments and industry standards regarding internet privacy and other matters; maintaining, protecting and enhancing the company’s intellectual property; costs associated with defending intellectual property infringement, securities litigation and other claims; future opportunities and plans, including the uncertainty of expected future financial performance and results; as well as other risks and uncertainties detailed from time-to-time under the caption “Risk Factors” and elsewhere in Tremor Video’s filings with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2014 filed with the U.S. Securities and Exchange Commission on March 16, 2015, its Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, filed on May 11, 2015, its Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, filed on August 10, 2015, and future filings and reports by the company, including its Quarterly Report on Form 10-Q for the quarter ended September 30, 2015.

 

Forward-looking statements are based on current expectations and beliefs and are not guarantees of future performance or events.  Investors are cautioned not to place undue reliance on any forward-looking statements.  Furthermore, forward-looking statements speak only as of the date on which they are made, and, except as required by law, Tremor Video disclaims any obligation to update these forward-looking statements to reflect future events or circumstances.

 

Non-GAAP Financial Measures

 

To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles (“GAAP”), Tremor Video reports Adjusted EBITDA and basic and diluted Adjusted EBITDA per share which are non-GAAP financial measures. We define Adjusted EBITDA as net loss plus (minus): interest expense and other income (expense), net, income tax expense, depreciation and amortization expense, non-cash stock-based compensation expense, non-cash stock-based long-term incentive compensation, non-cash impairment charges, litigation costs associated with class action securities litigation, executive severance costs, and acquisition related costs. We define Adjusted EBITDA per share as Adjusted EBITDA divided by weighted average common shares outstanding. We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. We believe that these measures provide useful information about our operating results, enhance the overall understanding of our past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. Non-GAAP financial measures should be considered in addition to results and guidance prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The non-GAAP financial measures included in this press release have been reconciled to the nearest GAAP measure in the table following the financial statements attached to this press release.  With respect to our expectations under “Guidance” above, reconciliation of Adjusted EBITDA guidance to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures, in particular, the measures and effects of stock-based compensation expense specific to equity compensation awards that are

 

Page 4 of 10



 

directly impacted by unpredictable fluctuations in our stock price.  We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.

 

###

 

Investor Relations Contact:

Andrew Posen

Senior Director Investor Relations

212-792-2315

IR@TremorVideo.com

 

Public Relations Contact:

Mandy Robinson

Tremor Video Corporate Communications

646-278-7416

MRobinson@TremorVideo.com

 

Page 5 of 10



 

Tremor Video, Inc.

Consolidated Balance Sheets

(in thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

65,531

 

$

77,787

 

Accounts receivable, net

 

53,577

 

46,765

 

Prepaid expenses and other current assets

 

2,378

 

1,571

 

Deferred tax assets

 

240

 

194

 

Total current assets

 

121,726

 

126,317

 

Long-term assets:

 

 

 

 

 

Restricted cash

 

600

 

600

 

Property and equipment, net

 

9,990

 

5,574

 

Intangible assets, net

 

12,635

 

15,552

 

Goodwill

 

10,080

 

29,719

 

Other assets

 

517

 

243

 

Total long-term assets

 

33,822

 

51,688

 

Total assets

 

$

155,548

 

$

178,005

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued expenses

 

$

46,627

 

$

37,258

 

Deferred rent and security deposits payable, short-term

 

412

 

20

 

Contingent consideration on acquisition, short-term

 

579

 

 

Deferred revenue

 

83

 

15

 

Total current liabilities

 

47,701

 

37,293

 

Deferred rent, long-term

 

4,001

 

745

 

Contingent consideration on acquisition, long-term

 

377

 

 

Deferred tax liabilities

 

194

 

194

 

Other long-term liabilities

 

249

 

 

Total liabilities

 

52,522

 

38,232

 

Stockholders’ equity:

 

 

 

 

 

Common stock

 

5

 

5

 

Additional paid-in capital

 

278,335

 

274,094

 

Accumulated other comprehensive (loss) income

 

(78

)

98

 

Accumulated deficit

 

(175,236

)

(134,424

)

Total stockholders’ equity

 

103,026

 

139,773

 

Total liabilities and stockholders’ equity

 

$

155,548

 

$

178,005

 

 

Page 6 of 10



 

Tremor Video, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share data)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

49,273

 

$

39,039

 

$

135,948

 

$

117,609

 

Cost of revenue

 

31,673

 

24,046

 

84,145

 

75,882

 

Gross profit

 

17,600

 

14,993

 

51,803

 

41,727

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Technology and development(1)

 

5,147

 

4,270

 

14,869

 

12,583

 

Sales and marketing(1)

 

12,112

 

10,761

 

35,780

 

31,118

 

General and administrative(1)

 

4,034

 

3,724

 

13,083

 

11,037

 

Depreciation and amortization

 

2,322

 

1,673

 

6,055

 

4,902

 

Impairment charges

 

22,665

 

 

22,665

 

 

Total operating expenses

 

46,280

 

20,428

 

92,452

 

59,640

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(28,680

)

(5,435

)

(40,649

)

(17,913

)

 

 

 

 

 

 

 

 

 

 

Interest and other income (expense), net:

 

 

 

 

 

 

 

 

 

Interest expense

 

(2

)

(3

)

(7

)

(3

)

Other income (expense), net

 

79

 

8

 

102

 

(15

)

Total interest and other income (expense), net

 

77

 

5

 

95

 

(18

)

 

 

 

 

 

 

 

 

 

 

Loss before provision for income taxes

 

(28,603

)

(5,430

)

(40,554

)

(17,931

)

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

19

 

44

 

258

 

144

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(28,622

)

$

(5,474

)

$

(40,812

)

$

(18,075

)

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.55

)

$

(0.11

)

$

(0.79

)

$

(0.36

)

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares of common stock outstanding:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

51,875,785

 

50,751,303

 

51,515,285

 

50,485,734

 

 


(1) Stock-based compensation expense included above:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Technology and development

 

$

209

 

$

239

 

$

641

 

$

653

 

Sales and marketing

 

376

 

342

 

1,179

 

1,063

 

General and administrative

 

337

 

607

 

1,357

 

1,578

 

Total stock-based compensation expense

 

$

922

 

$

1,188

 

$

3,177

 

$

3,294

 

 

Page 7 of 10



 

Tremor Video, Inc.

Reconciliation of Non-GAAP Financial Information

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(28,622

)

$

(5,474

)

$

(40,812

)

$

(18,075

)

Adjustments:

 

 

 

 

 

 

 

 

 

Non-cash impairment charges(1)

 

22,665

 

 

22,665

 

 

Depreciation and amortization expense

 

2,322

 

1,673

 

6,055

 

4,902

 

Stock-based compensation expense

 

922

 

1,188

 

3,177

 

3,294

 

Executive severance

 

508

 

 

870

 

 

Acquisition-related costs(2)

 

337

 

 

559

 

 

Litigation expenses

 

226

 

132

 

294

 

279

 

Stock-based long-term incentive compensation expense

 

185

 

160

 

262

 

274

 

Provision for income taxes

 

19

 

44

 

258

 

144

 

Interest and other (income) expense, net

 

(77

)

(5

)

(95

)

18

 

Total net adjustments

 

27,107

 

3,192

 

34,045

 

8,911

 

Adjusted EBITDA

 

$

(1,515

)

$

(2,282

)

$

(6,767

)

$

(9,164

)

 

Tremor Video, Inc.

Reconciliation of Non-GAAP Financial Information - Per Share

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(0.55

)

$

(0.11

)

$

(0.79

)

$

(0.36

)

Adjustments:

 

 

 

 

 

 

 

 

 

Non-cash impairment charges(1)

 

0.44

 

 

0.44

 

 

Depreciation and amortization expense

 

0.04

 

0.03

 

0.12

 

0.10

 

Stock-based compensation expense

 

0.02

 

0.02

 

0.06

 

0.06

 

Executive severance

 

0.01

 

 

0.02

 

 

Acquisition-related costs(2)

 

0.01

 

 

0.01

 

 

Litigation expenses

 

 

0.01

 

0.01

 

0.01

 

Stock-based long-term incentive compensation expense

 

 

0.01

 

 

0.01

 

Provision for income taxes

 

 

 

 

 

Interest and other (income) expense, net

 

 

 

 

 

Total net adjustments

 

0.52

 

0.07

 

0.66

 

0.18

 

Adjusted EBITDA per share - basic and diluted

 

$

(0.03

)

$

(0.04

)

$

(0.13

)

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares of common stock outstanding:

 

 

 

 

 

 

 

 

 

Basic and diluted

 

51,875,785

 

50,751,303

 

51,515,285

 

50,485,734

 

 


(1) During the three months ended September 30, 2015, based on a decrease in the Company’s market capitalization below the carrying value of its net assets, the Company determined that an impairment indicator was present.  The Company performed an interim impairment test on its assets and, based on such test, recorded a non-cash goodwill impairment charge of $20.9 million and a non-cash intangible asset impairment charge of $1.2 million for the three and nine months ended September 30, 2015.

 

The amount of the non-cash goodwill impairment charge is based on the Company’s best current estimate.  The Company has not yet finalized measurement of the impairment, so it is possible that the Company will need to adjust the amount of this charge upon the completion of the measurement. The Company expects that any adjustment would be recognized in the fourth quarter of 2015.

 

In addition to the goodwill and intangible asset impairment charges described above, the Company recorded a non-cash impairment charge of $0.6 million related to certain property and equipment at its former headquarters.

 

(2) Reflects acquisition-related costs incurred in connection with the Company’s acquisition of The Video Network Pty Ltd, an Australian proprietary limited company (“TVN”).  In connection with the acquisition of TVN, the TVN sellers are eligible to receive future cash payments over a term of two years contingent on the operating performance of TVN in reaching certain financial milestones in each of its 2016 and 2017 fiscal years.  For certain of the TVN sellers, the payment of this contingent cash consideration is dependent upon continued employment through the date of payment.  As a result, the estimated fair value of the contingent cash consideration relating to such TVN sellers are record as compensation-related expenses.  For the three and nine months ended September 30, 2015, the Company recorded $169 for such compensation-related expenses, which amount has been included as an adjustment in the table above.

 

Page 8 of 10



 

Tremor Video, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(40,812

)

$

(18,075

)

Adjustments required to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

Impairment charges

 

22,665

 

 

Depreciation and amortization expense

 

6,055

 

4,902

 

Bad debt recovery

 

(8

)

(36

)

Stock-based compensation expense

 

3,177

 

3,294

 

Stock-based long-term incentive compensation expense

 

262

 

274

 

Contingent stock grant to third party vendor

 

 

24

 

Net changes in operating assets and liabilities:

 

 

 

 

 

Increase in accounts receivable

 

(5,476

)

(5,061

)

(Increase) decrease in prepaid expenses, other current assets and other long-term assets

 

(1,129

)

292

 

Increase in accounts payable and accrued expenses

 

8,009

 

2,039

 

Increase in deferred rent and security deposits payable

 

3,763

 

7

 

Increase in deferred revenue

 

66

 

43

 

Net cash used in operating activities

 

(3,428

)

(12,297

)

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property and equipment

 

(7,154

)

(2,617

)

Acquisition, net of cash acquired

 

(1,191

)

 

Net cash used in investing activities

 

(8,345

)

(2,617

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from the exercise of stock options awards

 

106

 

727

 

Tax withholdings related to net share settlements of restricted stock unit awards (RSUs)

 

(463

)

(565

)

Net cash (used in) provided by financing activities

 

(357

)

162

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(12,130

)

(14,752

)

 

 

 

 

 

 

Effect of exchange rate changes in cash and cash equivalents

 

(126

)

(30

)

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

77,787

 

92,691

 

Cash and cash equivalents at end of period

 

$

65,531

 

$

77,909

 

 

Page 9 of 10



 

Tremor Video, Inc.

Consolidated Revenue by Quarter

(in thousands)

(unaudited)

 

 

 

Q1 2014

 

Q2 2014

 

Q3 2014

 

Q4 2014

 

FY 2014

 

Q1 2015

 

Q2 2015

 

Q3 2015

 

YTD 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Programmatic

 

$

1,562

 

$

2,744

 

$

3,805

 

$

5,959

 

$

14,070

 

$

7,305

 

$

13,945

 

$

17,019

 

$

38,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-programmatic higher function
(All-Screen/performance based)

 

10,106

 

16,043

 

17,015

 

21,137

 

64,301

 

19,669

 

20,084

 

22,372

 

62,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-programmatic media network

 

23,201

 

24,914

 

18,219

 

14,782

 

81,116

 

13,629

 

12,043

 

9,882

 

35,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

$

34,869

 

$

43,701

 

$

39,039

 

$

41,878

 

$

 159,487

 

$

40,603

 

$

46,072

 

$

49,273

 

$

 135,948

 

 

Page 10 of 10


Tremor Video, Inc. (NYSE:TRMR)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Tremor Video, Inc. Charts.
Tremor Video, Inc. (NYSE:TRMR)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Tremor Video, Inc. Charts.