TRMR Tremor Video, Inc. (delisted)

Tremor Video, Inc. (NYSE:TRMR), a provider of software for video ad effectiveness, today announced financial results for the quarter ended June 30, 2016.

Second Quarter 2016 Highlights:

• Revenue of $37.1 million, down 12% year-over-year
• Total Spend1 of $54.7 million, up 19% year-over-year
• Gross profit of $17.2 million, down 4% year-over-year
• Net loss of ($5.9) million; net loss per share of ($0.11)
• Adjusted EBITDA2 of ($1.2) million
• Repurchased 177,980 shares during the quarter at an average price per share of $1.87

(1)   We define Total Spend as the aggregate gross spend transacted through our platforms. Total Spend is a non-GAAP financial measure. Please see the discussion in the section called “Non-GAAP Financial Measures” and the reconciliations included at the end of this press release. (2) Adjusted EBITDA is a non-GAAP financial measure. Please see the discussion in the section called “Non-GAAP Financial Measures” and the reconciliations included at the end of this press release.  

“This quarter we achieved a number of our strategic goals, including signing several key agency partnerships on our buyer platform,” said Bill Day, Tremor Video CEO. “Based on the continued strength of our seller platform and Higher-Function buying products, we are projecting strong guidance for spend growth and EBITDA profitability in the second half of 2016.”

The table below presents revenue, Total Spend, gross profit, net loss, Adjusted EBITDA, and net loss per share for the three month and six month periods ended June 30, 2016 and June 30, 2015.

            Second Quarter and Year-to-Date Results Summary(1) (in millions, except per share amounts), (unaudited)       Three Months Ended   Six Months Ended June 30,

2016

  June 30,

2015

  % Change June 30,

2016

  June 30,

2015

  % Change   Revenue $37.1 $42.4 (12%) $71.7 $80.5 (11%) Total Spend $54.7 $46.1 19% $105.9 $86.7 22% Gross profit $17.2 $18.0 (4%) $33.4 $34.2 (2%) Net loss ($5.9) ($5.2) (12%) ($16.9) ($12.2) (39%) Adjusted EBITDA ($1.2) ($1.3) 6% ($5.5) ($5.3) (4%) Net loss per share ($0.11) ($0.10) (9%) ($0.32) ($0.24) (36%)   (1)   As discussed in our Form 10-K for the year ended December 31, 2015, filed with the SEC on March 15, 2016, the previously issued quarterly financial statements for the periods ended March 31, 2015 and June 30, 2015 were restated to reflect the reporting of revenue attributable to the Company’s seller platform on a net instead of a gross basis. The restatement has the effect of decreasing both revenue and cost of revenue in a like amount in such quarterly financial statements, and has no impact on reported gross profit, net loss or Adjusted EBITDA.   Second Quarter and Year-to-Date Breakdown of Total Spend(1) (in thousands), (unaudited)       Three Months Ended   Six Months Ended June 30,

2016

  June 30,

2015

  % Change June 30,

2016

  June 30,

2015

  % Change   Programmatic $ 27,040 $ 13,945 94% $ 53,177 $ 21,251 150% Non-programmatic higher function 22,833 20,084 14% 42,811 39,753

8%

Non-programmatic media network 4,796 12,043 (60%) 9,910 25,671 (61%) Total Spend $ 54,669 $ 46,072 19% $ 105,898 $ 86,675 22% (1)   Please see the discussion in the section called “Non-GAAP Financial Measures”.  

Guidance

Based on information available as of August 4, 2016, the Company expects the following:

Q3 and Full Year 2016 Outlook         Q3 2016 Full Year 2016   Revenue $36.0 - $38.0 million $155.0 - $160.0 million Total Spend $63.0 - $65.0 million $245.0 - $255.0 million Adjusted EBITDA ($0.5) - $0.5 million ($4.0) - $0.0 million  

Q2 2016 Financial Results Webcast: Tremor Video will host a conference call today at 4:30 p.m. ET to discuss its second quarter financial results. 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 August 18, 2016, a domestic replay will be available at (877) 870-5176 or internationally at (858) 384-5517, using passcode 13640247, and via webcast on the Tremor Video Investor Relations website.

About Tremor Video: Tremor Video (NYSE:TRMR) provides software for video advertising effectiveness. Our buyer and seller platforms enable seamless transactions in a premium video marketplace by offering control and transparency to clients. We employ patented all-screen technology to make every advertising moment more relevant for consumers, and deliver maximum results for buyers and sellers.

"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 third quarter 2016 and 2016 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 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; the rate of decline of the Company’s non-programmatic media network; adoption of the company’s programmatic solutions by advertisers and publishers; adoption of the company’s All-Screen product and other higher-function buying products 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, 2015, filed with the U.S. Securities and Exchange Commission on March 15, 2016, its Quarterly Report on Form 10-Q for the period ended March 31, 2016, filed with the Security and Exchange Commission on May 10, 2016 and future filings and reports by the company, including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.

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 Total Spend and Adjusted EBITDA, which are non-GAAP financial measures. We define Total Spend as the aggregate gross spend transacted through our platforms. Total Spend does not represent revenue earned by us. Within total spend, we closely monitor the percentage contributions among the following operational metrics: programmatic; non-programmatic higher function; and non-programmatic media. Programmatic includes all spend attributable to the Tremor Video SSP, Tremor Video DSP and agency trading desks. We define non-programmatic higher-function as non-programmatic spend running through our buyer platform that utilizes our higher-function products, including our all-screen optimization solution and our proprietary outcome-based pricing models. We define non-programmatic media as non-programmatic spend running through our buyer platform that is purchased without any of our higher-function products. We track these operational metrics in order to better understand how our clients are transacting on our platforms, which informs decisions as to the allocation of resources and capital. We define Adjusted EBITDA as net loss plus (minus): interest expense and other income (expense), net, provision for income taxes, depreciation and amortization expense, non-cash stock-based compensation expense, non-cash stock-based long-term incentive compensation, executive severance costs, acquisition related costs, litigation costs associated with class action securities litigation, mark-to-market expense, and other adjustments. 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 Total Spend and 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 costs and 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 directly impacted by unpredictable fluctuations in our stock price. We expect the variability of these costs and charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.

              Exhibit A   Tremor Video, Inc. Consolidated Balance Sheets (in thousands)   June 30, December 31, 2016 2015 (unaudited)   Assets Current assets: Cash and cash equivalents $ 49,977 $ 59,887 Accounts receivable, net 55,912 70,778 Prepaid expenses and other current assets   4,311     3,721   Total current assets   110,200     134,386  

Long-term assets:

Restricted cash

770

600

Property and equipment, net

10,118

10,094

Intangible assets, net

9,208

11,469

Goodwill

10,815

10,781

Other assets

 

1,185

   

794

 

Total long-term assets

 

32,096

   

33,738

 

Total assets

$

142,296

 

$

168,124

    Liabilities and stockholders' equity Current liabilities: Accounts payable and accrued expenses $ 43,712 $ 58,742 Deferred rent, short-term 375 401 Contingent consideration on acquisition, short-term 3,711 987 Deferred revenue   61     108   Total current liabilities 47,859 60,238 Long-term liabilities: Deferred rent, long-term 6,383 5,237 Contingent consideration on acquisition, long-term 960 443 Deferred tax liabilities 520 510 Other long-term liabilities   271     264   Total liabilities   55,993     66,692   Stockholders' equity: Common stock 5 5 Treasury stock (332 ) - Additional paid-in capital 281,271 279,136 Accumulated other comprehensive loss (58 ) (55 ) Accumulated deficit   (194,583 )   (177,654 ) Total stockholders' equity   86,303     101,432   Total liabilities and stockholders' equity $ 142,296   $ 168,124                               Tremor Video, Inc. Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)   Three Months Ended Six Months Ended June 30,     June 30, 2016     2015(1)     2016     2015(1)   Revenue $ 37,107 $ 42,404 $ 71,672 $ 80,456 Cost of revenue 19,907     24,394     38,254     46,253 Gross profit 17,200     18,010     33,418     34,203   Operating expenses: Technology and development(2) 5,045 4,761 10,888 9,722 Sales and marketing(2) 11,342 11,717 24,006 23,668 General and administrative(2) 4,074 4,705 8,996 9,049 Depreciation and amortization 2,325 1,956 4,564 3,733 Mark-to-market(3) 45     -     1,089     - Total operating expenses 22,831     23,139     49,543     46,172   Loss from operations (5,631)     (5,129)     (16,125)     (11,969)   Interest and other income (expense), net: Interest expense (13) (3) (15) (5) Other income (expense), net (33)     9     (285)     23 Total interest and other income (expense), net (46)     6     (300)     18   Loss before provision for income taxes (5,677) (5,123) (16,425) (11,951)   Provision for income taxes 178 117 504 239                     Net loss $ (5,855)     $ (5,240)     $ (16,929)     $ (12,190)   Net loss per share: Basic and diluted $ (0.11)     $ (0.10)     $ (0.32)     $ (0.24)   Weighted-average number of shares of common stock outstanding: Basic and diluted 52,633,054     51,445,613     52,502,955     51,332,047     (1) As discussed in our Form 10-K for the year ended December 31, 2015, filed with the SEC on March 15, 2016, the previously issued quarterly financial statements for the periods ended March 31, 2015 and June 30, 2015 have been restated to reflect the reporting of revenue attributable to the Company’s seller platform on a net instead of a gross basis. The restatement has the effect of decreasing both revenue and cost of revenue in a like amount in such quarterly financial statements, and has no impact on reported gross profit, net loss or Adjusted EBITDA.   (2) Stock-based compensation expense included above:               Three Months Ended Six Months Ended June 30,     June 30, 2016       2015     2016       2015         Technology and development $ 244 $ 218 $ 462 $ 432 Sales and marketing 381 394 767 803 General and administrative   400       535       760       1,020 Total stock-based compensation expense $ 1,025     $ 1,147     $ 1,989     $ 2,255   (3) Reflects expense incurred based on the Company’s re-measurement, at June 30, 2016, of the estimated fair value of earn-out payments that are or may become due in connection with the acquisition of The Video Network Pty Ltd, an Australian proprietary limited company (“TVN”), and which are not conditioned on continued employment with the Company.   Tremor Video, Inc. Consolidated Statements of Cash Flows (in thousands) (unaudited)   Six Months Ended June 30, 2016     2015   Cash flows from operating activities: Net loss $ (16,929 ) $ (12,190 ) Adjustments required to reconcile net loss to net cash used in operating activities: Depreciation and amortization expense 4,564 3,733 Bad debt (recovery) expense (61 ) 14 Mark-to-market expense 1,089 - Compensation expense related to the acquisition contingent consideration 2,142 - Stock-based compensation expense 1,989 2,255 Stock-based long-term incentive compensation expense - 77 Loss from sublease 341 - Loss on fixed asset disposal 23 - Net changes in operating assets and liabilities: Decrease (increase) in accounts receivable 14,964 (4,549 ) Increase in prepaid expenses and other assets (176 ) (783 ) Increase (decrease) in accounts payable and accrued expenses (15,032 ) 5,304 Increase (decrease) in deferred rent and security deposits payable (26 ) 3,248 Increase (decrease) in deferred revenue   (47 )   30   Net cash used in operating activities   (7,159 )   (2,861 )   Cash flows from investing activities: Purchase of property and equipment (2,323 ) (6,180 ) Changes in restricted cash   (170 )   -   Net cash used in investing activities   (2,493 )   (6,180 )   Cash flows from financing activities: Proceeds from common stock issuance 245 - Proceeds from the exercise of stock options awards 153 39 Treasury stock - repurchase of stock (332 ) - Tax withholdings related to net share settlements of restricted stock unit awards (RSUs)   (252 )   (153 ) Net cash used in financing activities   (186 )   (114 )   Net decrease in cash and cash equivalents (9,838 ) (9,155 )   Effect of exchange rate changes in cash and cash equivalents (72 ) (19 )   Cash and cash equivalents at beginning of period   59,887     77,787   Cash and cash equivalents at end of period $ 49,977   $ 68,613                               Exhibit B   Tremor Video, Inc. Reconciliation of Total Spend to Revenue (in thousands) (unaudited)   Three Months Ended Six Months Ended June 30,     June 30, 2016     2015     2016     2015   Total Spend $ 54,669 $ 46,072 $ 105,898 $ 86,675 SSP inventory costs(1)   17,562       3,668       34,226       6,219 Revenue $ 37,107     $ 42,404     $ 71,672     $ 80,456   (1) We record revenue from our buyer platform on a gross basis, including costs of inventory. Accordingly, for revenue generated from our buyer platform, total spend is equivalent to revenue. We record revenue from our seller platform, the Tremor Video SSP net of inventory costs. Total spend through the Tremor Video SSP is equal to the revenue generated from the Tremor Video SSP plus associated costs of inventory.                       Tremor Video, Inc. Reconciliation of Net Loss to Adjusted EBITDA (in thousands) (unaudited)   Three Months Ended Six Months Ended June 30,   June 30, 2016   2015   2016   2015   Net loss $ (5,855 ) $ (5,240 ) $ (16,929 ) $ (12,190 ) Adjustments: Depreciation and amortization expense 2,325 1,956 4,564 3,733 Stock-based compensation expense 1,025 1,147 1,989 2,255 Executive severance 67 362 172 362 Acquisition-related costs(1) 929 222 2,148 222 Litigation expenses - 64 181 68 Stock-based long-term incentive compensation expense - 58 - 77 Provision for income taxes 178 117 504 239 Mark-to-market expense(2) 45 - 1,089 - Interest and other (income) expense, net 46 (6 ) 300 (18 ) Other adjustments(3)   -       -       520       -   Total net adjustments   4,615       3,920       11,467       6,938   Adjusted EBITDA $ (1,240 )   $ (1,320 )   $ (5,462 )   $ (5,252 )   (1) Reflects acquisition-related costs incurred in connection with the Company’s acquisition of TVN. Includes $924 and $2,130 for the three and six months ended June 30, 2016, respectively, of compensation-related expenses related to contingent consideration payments that may become due to certain TVN sellers that are subject to continued employment.   (2) Reflects expense incurred based on the Company’s re-measurement, at June 30, 2016, of the estimated fair value of earn-out payments that are or may become due in connection with the acquisition of TVN and which are not conditioned on continued employment with the Company.   (3) Reflects amounts accrued in connection with a one-time change in the Company’s employee vacation policy.   Exhibit C                               Tremor Video, Inc. Consolidated Quarterly Statement of Operations (in thousands) (unaudited)     Q1 2015   Q2 2015   Q3 2015   Q4 2015   Q1 2016   Q2 2016   Revenue $ 38,052 $ 42,404 $ 41,624 $ 51,757 $ 34,565 $ 37,107   Inventory costs 20,317 22,991 22,494 27,206 16,368 17,922 Other cost of revenue   1,542       1,403       1,530       1,783       1,979       1,985   Total cost of revenue 21,859 24,394 24,024 28,989 18,347 19,907                       Gross Profit 16,193 18,010 17,600 22,768 16,218 17,200   Total operating expenses   23,033       23,139       46,280       24,886       26,712       22,831     Loss from operations (6,840 ) (5,129 ) (28,680 ) (2,118 ) (10,494 ) (5,631 )   Total interest and other (expense) income, net   12       6       77       (75 )     (254 )     (46 )   Loss before provision for income taxes (6,828 ) (5,123 ) (28,603 ) (2,193 ) (10,748 ) (5,677 )   Provision for income taxes 122 117 19 225 326 178                       Net loss $ (6,950 )   $ (5,240 )   $ (28,622 )   $ (2,418 )   $ (11,074 )   $ (5,855 )

View source version on businesswire.com: http://www.businesswire.com/news/home/20160804006348/en/

Tremor Video, Inc.Investor Relations:Andrew Posen, 212-792-2315Senior Director Investor RelationsIR@TremorVideo.comorPublic Relations:Mandy Robinson, 646-278-7416Tremor Video Corporate CommunicationsMRobinson@TremorVideo.com