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) June 5, 2008
TAKE-TWO INTERACTIVE SOFTWARE, INC.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
|
0-29230 |
|
51-0350842 |
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
622 Broadway, New York, New York |
|
10012 |
(Address of principal executive offices) |
|
(Zip code) |
Registrants telephone number, including area code: (646) 536-2842
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 |
|
Results of Operations and Financial Condition. |
On June 5, 2008 Take-Two Interactive Software, Inc. (the Company) issued a press release announcing the financial results of the Company for its fiscal second quarter ended April 30, 2008. A copy of the press release is attached to this Current Report as Exhibit 99.1 and is incorporated by reference herein.
The information in this Current Report on Form 8-K, including Exhibit 99.1 hereto, that is furnished pursuant to Item 2.02 shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, the information in this Current Report on Form 8-K (including Exhibit 99.1 hereto) that is furnished pursuant to this Item 2.02 shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference into such filing.
Item 9.01 |
|
Financial Statements and Exhibits |
|
|
|
|
|
|
(d) |
|
Exhibits |
|
|
|
|
|
99.1 |
|
Press Release dated June 5, 2008 relating to Take-Two Interactive Software, Inc.s financial results for its second fiscal quarter ended April 30, 2008. |
2
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. |
|
|
|
|
|
|
|
Date: June 5, 2008 |
By: |
/s/ Daniel P. Emerson |
|
|
Daniel P. Emerson |
|
|
Vice President, Associate General Counsel and Secretary |
3
INDEX TO EXHIBITS
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Press Release dated June 5, 2008 relating to Take-Two Interactive Software, Inc.s financial results for its second fiscal quarter ended April 30, 2008. |
4
Exhibit 99.1
CONTACT: |
|
FOR IMMEDIATE RELEASE |
Meg Maise (Corporate Press/Investor Relations)
Take-Two Interactive Software, Inc.
(646) 536-2932
meg.maise@take2games.com
Top and Bottom Line Results Exceed High End of Guidance
Company Raises Fiscal 2008 Guidance Significantly and Provides Third and Fourth Quarter Guidance
New York, NY June 5, 2008 Take-Two Interactive Software, Inc. (NASDAQ:TTWO) today announced financial results for its second quarter ended April 30, 2008.
Net revenue for the second fiscal quarter was $539.8 million, compared to $205.4 million for the same quarter of fiscal 2007. Second quarter sales were led by the blockbuster, critically acclaimed Grand Theft Auto IV for Xbox 360® video game and entertainment system and PLAYSTATION®3 computer entertainment system.
Net income for the second quarter was $98.2 million or $1.29 per share, compared to a net loss of $51.2 million or $0.71 per share in the second quarter of fiscal 2007.
The second quarter results include $12.4 million in stock-based compensation expense ($0.16 per share); $3.8 million in professional fees and legal expenses, primarily related to Electronic Arts unsolicited tender offer ($0.05 per share) and $0.9 million in business reorganization costs ($0.01 per share). Results for the second quarter of 2007 included $16.3 million of business reorganization and related costs due to the Companys management and board changes, legal expenses and other professional fees associated with the investigation of stock option grants, responses to the New York County District Attorneys subpoenas, and other legal matters ($0.22 per share), as well as $5.8 million in stock-based compensation expense ($0.08 per share).
Non-GAAP net income was $115.4 million or $1.52 per share in the second quarter, compared to a net loss of $29.2 million or $0.41 per share in the second quarter of 2007. (Please refer to Non-GAAP Financial Measures and reconciliation tables included later in this release for additional information and details on non-GAAP items.)
For the six months ended April 30, 2008, net revenues were $780.3 million, compared to $482.8 million for the same period a year ago. Net income for the first half of fiscal 2008 was $60.2 million or $0.80 per share, compared to a loss of $72.8 million or $1.02 for the 2007 period. Results for the first six months of fiscal 2008 include $18.5 million in stock-based compensation expense ($0.25 per share); $5.3 million in professional fees and legal expenses, with the majority related to Electronic Arts unsolicited tender offer ($0.07 per share) and $1.1 million in business reorganization costs ($0.01 per share). Results for the first six months of fiscal 2007 included $23.5 million of business reorganization and related costs due to the Companys management and board changes, legal expenses and other professional fees associated with the investigation of stock option grants, responses to the New York County District Attorneys subpoenas, and other legal matters ($0.33 per share), as well as $9.8 million in stock-based compensation expense ($0.14 per share).
1
Non-GAAP net income was $85.1 million or $1.14 per share in the first six months of 2008, versus a net loss of $39.5 million or $0.55 per share in the comparable period of 2007. (Please refer to Non-GAAP Financial Measures and reconciliation information included later in this release.)
Business Highlights
Among the significant recent business developments, Take-Two noted the following:
· Rockstar Games released the highly anticipated Grand Theft Auto IV on April 29, 2008. The title surpassed all-time entertainment records for day one and week one sales, with approximately 6 million units sold through globally in the first week at an estimated retail value of more than $500 million. As of May 31, 2008, over 11 million units have been sold in to retailers and approximately 8.5 million units have been sold through to consumers.
· BioShock®, a wholly owned and internally developed title for Xbox 360 and Games for Windows® shipped over 2.2 million units since its debut in late August. 2K Games will be bringing this popular title to the PLAYSTATION®3 this fall, and Universal Pictures is developing a feature film based on BioShock to be directed by Gore Verbinski, director of the Pirates of the Caribbean trilogy.
· Rockstar Games announced the acquisition of Mad Doc Software, one of the premier independent development studios in North America. The studio, renamed Rockstar New England, most recently worked with Rockstar on the Xbox 360 version of the critically acclaimed Bully: Scholarship Edition.
· Hubert Larenaudie was named President for Asia to head Take-Twos growth initiatives in the Asia Pacific region including expanding distribution of the Companys interactive entertainment products; developing a strong presence in Japan; and working to establish an online game operation, especially in China and Korea. He had previously served in senior roles at Electronic Arts and Vivendi.
Take-Twos performance has exceeded expectations through the first half of fiscal 2008, clearly demonstrating the creative, operational and financial strength of our business, noted Strauss Zelnick, Chairman of Take-Two. Our results reflected the extraordinary success of Grand Theft Auto IV, the value of our catalog of titles, and our ongoing initiatives to improve the efficiency of our operations. We look forward to continuing to enhance stockholder value by building on our broad portfolio of internally developed and owned interactive entertainment brands, leveraging the opportunities in the current industry cycle, and operating our business in an effective manner.
Ben Feder, Chief Executive Officer of Take-Two, added, Based on the Companys stronger than expected results, we have increased our financial guidance for fiscal 2008 and are confident in our ability to continue to perform for the balance of the year. Furthermore, Take-Two is extremely well positioned in an industry that is experiencing explosive growth. We believe that our exceptional creative talent, diverse range of hit products, and the proven global demand for our titles will be the drivers of increasing value over time.
Financial Guidance
The Company is providing guidance for the third fiscal quarter ending July 31, 2008 and fourth fiscal quarter ending October 31, 2008 and is raising its guidance for the fiscal year ending October 31, 2008 as detailed below. Fiscal 2008 guidance reflects the release of the first installment of episodic content for Grand Theft Auto IV for Xbox 360 in the first quarter of fiscal 2009 instead of the fourth quarter of fiscal 2008 in order to provide a better balance in Take-Twos release schedule.
2
|
|
Revenue* |
|
Non-GAAP EPS (a)(b) |
|
Third
quarter ending |
|
$325 to $375 |
|
$0.45 to $0.55 |
|
Fourth
quarter ending |
|
$300 to $350 |
|
$0.10 to $0.20 |
|
Fiscal
year ending |
|
$1,400 to $1,500 |
|
$1.65 to $1.85 |
|
* In millions
(a) The Companys non-GAAP EPS estimates for the third quarter ending July 31, 2008, and fourth quarter and fiscal year ending October 31, 2008 exclude approximately $0.17, $0.18 and $0.59 per share, respectively, of stock-based compensation expense; and approximately $0.13, $0.01 and $0.23 per share, respectively, of professional fees and legal expenses related to unusual matters, including the Electronic Arts tender offer, and business reorganization costs. The Companys stock-based compensation expense for the third and fourth quarters and fiscal 2008 reflects the cost of approximately two million stock options issued to ZelnickMedia that are subject to variable accounting. Actual expense to be recorded in connection with these options is dependent upon several factors, including future changes in Take-Twos stock price.
(b) EPS estimates reflect tax expense primarily for international operations.
Key assumptions and dependencies underlying the Companys guidance include continued consumer acceptance of the Xbox 360® video game and entertainment system from Microsoft, PLAYSTATION®3 computer entertainment system and Wii home video game system from Nintendo; the ability to develop and publish products that capture market share for these current generation systems while continuing to leverage opportunities on prior generation platforms; as well as the timely delivery of the titles detailed in this release.
Product Pipeline
The following titles shipped during the second quarter of fiscal 2008:
Title |
|
Platform |
|
|
|
Bully: Scholarship Edition |
|
Xbox 360, Wii |
Dora the Explorer: Dora Saves the Mermaids |
|
PS2 |
Go, Diego, Go!: Safari Rescue |
|
Wii, PS2 |
Grand Theft Auto IV |
|
Xbox 360, PS3 |
Major League Baseball® 2K8 |
|
Xbox 360, PS3, Wii, PSP, PS2 |
Major League Baseball® 2K8 Fantasy All-Stars |
|
DS |
Take-Twos lineup announced to date for the remainder of fiscal 2008 includes the following titles:
Title |
|
Platform |
|
|
|
BioShock® |
|
PS3 |
Carnival Games |
|
DS |
Carnival Games: Mini-Golf |
|
Wii |
Don King Presents: Prizefighter |
|
Xbox 360, Wii, DS |
Midnight Club: Los Angeles |
|
Xbox 360, PS3 |
Midnight Club: LA Remix |
|
PSP |
MLB ® Power Pros 2008 |
|
Wii, PS2, DS |
NBA® 2K9 |
|
Multiple platforms |
NHL® 2K9 |
|
Multiple platforms |
Sid Meiers Civilization® Revolution |
|
Xbox 360, PS3, DS |
Top Spin 3 |
|
Xbox 360, PS3, Wii, DS |
3
Conference Call
Take-Two will host a conference call today at 4:30 p.m. Eastern Time to review these results and discuss other topics. The call can be accessed by dialing (877) 407-0984 or (201) 689-8577. A live listen-only webcast of the call will be available by visiting http://ir.take2games.com and a replay will be available following the call at the same location.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses non-GAAP measures of financial performance that exclude certain non-recurring or non-cash items. Non-GAAP gross profit, income (loss) from operations, net income (loss) and earnings (loss) per share are measures that exclude certain non-recurring or non-cash items and should be considered in addition to results prepared in accordance with GAAP. They are not intended to be considered in isolation from, as a substitute for, or superior to, GAAP results. These non-GAAP financial measures may be different from similarly titled measures used by other companies.
The non-GAAP measures exclude the following items from the Companys statements of operations:
· Business reorganization, restructuring and related expenses
· Stock-based compensation
· Professional fees and expenses associated with the tender offer by Electronic Arts Inc., the Companys stock options investigation and certain other unusual regulatory and legal matters
· Income tax effects of the items listed above
In addition, the Company may consider whether other significant non-recurring items that arise in the future should also be excluded from the non-GAAP financial measures it uses.
The Company believes that these non-GAAP financial measures, when taken into consideration with the corresponding GAAP financial measures, are important in gaining an understanding of the Companys ongoing business. These non-GAAP financial measures also provide for comparative results from period to period. Therefore, the Company believes it is appropriate to exclude certain items as follows:
Business reorganization, restructuring and related expenses
In March 2007, the Companys stockholders elected a new slate of members to Take-Twos Board of Directors, who immediately removed the Companys former President and Chief Executive Officer. Subsequently, the Companys former Chief Financial Officer resigned. As a result of these actions and the implementation of a business reorganization plan, the Company incurred significant costs in the year ended October 31, 2007 to reduce headcount, relocate employees and consolidate sales and operational functions.
The Company recorded additional business reorganization costs in the three and six months ended April 30, 2008, and expects that additional business reorganization, restructuring and related costs will be recorded in the remainder of the 2008 fiscal year. Such costs are expected to relate to severance, asset write-offs and associated professional fees. The Company does not engage in reorganization activities on a regular basis and therefore believes it is appropriate to exclude business reorganization expenses from its non-GAAP financial measures.
Stock-based compensation
The Company does not consider stock-based compensation charges when evaluating business performance and management does not contemplate stock-based compensation expense in their
4
short and long-term operating plans. Furthermore, executive and management incentive compensation plans are generally based on measures that exclude the impact of stock-based compensation. The Company places greater emphasis on stockholder dilution than accounting charges when assessing the impact of stock-based equity awards.
Professional fees and expenses associated with the tender offer by Electronic Arts Inc., the Companys stock options investigation and certain other unusual regulatory and legal matters
The Company has incurred significant legal and investment banking expenses related to the tender offer launched by Electronic Arts Inc. on March 13, 2008 to acquire all of the Companys outstanding shares. Additionally, the Company has realized significant legal and other professional fees associated with both the investigation of stock option grants and the Companys responses to the New York County District Attorneys subpoenas. One of managements primary objectives is to bring conclusion to its regulatory matters. The Company continues to incur expenses for professional fees and has accrued for legal settlements that are outside its ordinary course of business. As a result, the Company has excluded such expenses from its non-GAAP financial measures.
EBITDA and Adjusted EBITDA
Earnings (loss) before interest, taxes, depreciation and amortization (EBITDA) is a financial measure not calculated and presented in accordance with accounting principles generally accepted in the United States. Management uses EBITDA adjusted for business reorganization and related expenses (Adjusted EBITDA), among other measures, in evaluating the performance of the Companys business units. Adjusted EBITDA is also a significant component of the Companys incentive compensation plans. Adjusted EBITDA should not be considered in isolation from, or as a substitute for, net income/(loss) prepared in accordance with GAAP.
Reclassifications
Certain prior year amounts have been reclassified to conform to current year presentation.
About Take-Two Interactive Software
Headquartered in New York City, Take-Two Interactive Software, Inc. is a global developer, marketer, distributor and publisher of interactive entertainment software games for the PC, PLAYSTATION®3 and PlayStation®2 computer entertainment systems, PSP® (PlayStation®Portable) system, Xbox 360® and Xbox® video game and entertainment systems from Microsoft, Wii, Nintendo GameCube, Nintendo DS and Game Boy® Advance. The Company publishes and develops products through its wholly owned labels Rockstar Games, 2K Games, 2K Sports and 2K Play, and distributes software, hardware and accessories in North America through its Jack of All Games subsidiary. Take-Twos common stock is publicly traded on NASDAQ under the symbol TTWO. For more corporate and product information please visit our website at www.take2games.com.
All trademarks and copyrights contained herein are the property of their respective holders.
Microsoft, Windows, the Windows Vista Start button, Xbox, Xbox 360, Xbox LIVE, and the Xbox logos are trademarks of the Microsoft group of companies, and Games for Windows and the Windows Vista Start button logo are used under license from Microsoft.
PlayStation, PLAYSTATION, and PS Family logo are registered trademarks of Sony Computer Entertainment Inc.
Wii and Nintendo DS are trademarks of Nintendo. © 2006 Nintendo.
Important Legal Information
5
In connection with the tender offer commenced by Electronic Arts Inc., the Company has filed with the Securities Exchange Commission a Solicitation/Recommendation Statement on Schedule 14D-9. The Companys stockholders should read carefully the Solicitation/Recommendation Statement on Schedule 14D-9 (including any amendments or supplements thereto) prior to making any decisions with respect to Electronic Arts tender offer because it contains important information. Free copies of the Solicitation/Recommendation Statement on Schedule 14D-9 and the related amendments or supplements thereto that the Company has filed with the SEC are available at the SECs website at www.sec.gov. This communication does not constitute an offer to sell or invitation to purchase any securities or the solicitation of an offer to buy any securities, pursuant to Electronic Arts tender offer or otherwise.
This press release may contain forward-looking statements made in reliance upon the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The statements contained herein which are not historical facts are considered forward-looking statements under federal securities laws. Such forward-looking statements are based on the beliefs of our management as well as assumptions made by and information currently available to them. The Company has no obligation to update such forward-looking statements. Actual results may vary significantly from these forward-looking statements based on a variety of factors. These risks and uncertainties include the matters relating to the Special Committees investigation of the Companys stock option grants and the restatement of our consolidated financial statements. The investigation and conclusions of the Special Committee may result in claims and proceedings relating to such matters, including previously disclosed shareholder and derivative litigation and actions by the Securities and Exchange Commission and/or other governmental agencies and negative tax or other implications for the Company resulting from any accounting adjustments or other factors. Further risks and uncertainties associated with Electronic Arts tender offer to acquire the Companys outstanding shares are as follows: the risk that key employees may pursue other employment opportunities due to concerns as to their employment security with the Company; the risk that the acquisition proposal will make it more difficult for the Company to execute its strategic plan and pursue other strategic opportunities; the risk that the future trading price of our common stock is likely to be volatile and could be subject to wide price fluctuations; and the risk that stockholder litigation in connection with Electronic Arts tender offer, or otherwise, may result in significant costs of defense, indemnification and liability. Other important factors are described in the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2007, in the section entitled Risk Factors, as updated in the Companys Quarterly Report on Form 10-Q for the fiscal quarter ended January 31, 2008, in the section entitled Risk Factors. All forward-looking statements are qualified by these cautionary statements and are made only as of the date they are made.
# # #
6
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in thousands, except per share amounts)
|
|
Three months ended April 30, |
|
Six months ended April 30, |
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net revenue |
|
$ |
539,810 |
|
$ |
205,436 |
|
$ |
780,252 |
|
$ |
482,776 |
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
||||
Product costs |
|
185,043 |
|
105,679 |
|
333,195 |
|
269,822 |
|
||||
Software development costs and royalties |
|
57,688 |
|
30,311 |
|
80,402 |
|
53,190 |
|
||||
Internal royalties |
|
52,653 |
|
4,875 |
|
58,797 |
|
14,354 |
|
||||
Licenses |
|
22,875 |
|
18,717 |
|
31,873 |
|
26,441 |
|
||||
Total cost of goods sold |
|
318,259 |
|
159,582 |
|
504,267 |
|
363,807 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
221,551 |
|
45,854 |
|
275,985 |
|
118,969 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Selling and marketing |
|
45,949 |
|
28,159 |
|
79,678 |
|
63,183 |
|
||||
General and administrative |
|
49,201 |
|
40,471 |
|
80,603 |
|
79,085 |
|
||||
Research and development |
|
14,828 |
|
11,936 |
|
30,638 |
|
26,086 |
|
||||
Business reorganization and related |
|
944 |
|
8,962 |
|
1,106 |
|
8,962 |
|
||||
Depreciation and amortization |
|
7,516 |
|
7,076 |
|
13,925 |
|
13,737 |
|
||||
Total operating expenses |
|
118,438 |
|
96,604 |
|
205,950 |
|
191,053 |
|
||||
Income (loss) from operations |
|
103,113 |
|
(50,750 |
) |
70,035 |
|
(72,084 |
) |
||||
Interest and other income (expense), net |
|
(830 |
) |
1,022 |
|
(982 |
) |
1,884 |
|
||||
Income (loss) before income taxes |
|
102,283 |
|
(49,728 |
) |
69,053 |
|
(70,200 |
) |
||||
Income taxes |
|
4,061 |
|
1,521 |
|
8,828 |
|
2,597 |
|
||||
Net income (loss) |
|
$ |
98,222 |
|
$ |
(51,249 |
) |
$ |
60,225 |
|
$ |
(72,797 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
1.31 |
|
$ |
(0.71 |
) |
$ |
0.81 |
|
$ |
(1.02 |
) |
Diluted |
|
$ |
1.29 |
|
$ |
(0.71 |
) |
$ |
0.80 |
|
$ |
(1.02 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
75,098 |
|
71,736 |
|
74,112 |
|
71,548 |
|
||||
Diluted |
|
75,954 |
|
71,736 |
|
74,894 |
|
71,548 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three months ended April 30, |
|
Six months ended April 30, |
|
||||||||
OTHER INFORMATION |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total revenue mix |
|
|
|
|
|
|
|
|
|
||||
Publishing |
|
90 |
% |
75 |
% |
78 |
% |
65 |
% |
||||
Distribution |
|
10 |
% |
25 |
% |
22 |
% |
35 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||
Geographic revenue mix |
|
|
|
|
|
|
|
|
|
||||
North America |
|
65 |
% |
73 |
% |
71 |
% |
75 |
% |
||||
International |
|
35 |
% |
27 |
% |
29 |
% |
25 |
% |
||||
|
|
|
|
|
|
|
|
|
|
||||
Publishing revenue platform mix |
|
|
|
|
|
|
|
|
|
||||
Microsoft Xbox 360 |
|
46 |
% |
21 |
% |
41 |
% |
18 |
% |
||||
Sony PLAYSTATION 3 |
|
36 |
% |
10 |
% |
31 |
% |
8 |
% |
||||
Nintendo Wii |
|
6 |
% |
0 |
% |
9 |
% |
0 |
% |
||||
Sony PlayStation 2 |
|
6 |
% |
38 |
% |
10 |
% |
37 |
% |
||||
Sony PSP |
|
3 |
% |
11 |
% |
5 |
% |
16 |
% |
||||
PC |
|
2 |
% |
12 |
% |
3 |
% |
12 |
% |
||||
Nintendo Handhelds |
|
1 |
% |
2 |
% |
1 |
% |
1 |
% |
||||
Other |
|
0 |
% |
6 |
% |
0 |
% |
8 |
% |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
|
|
April 30, |
|
October 31, |
|
||
|
|
2008 |
|
2007 |
|
||
ASSETS |
|
(Unaudited) |
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
72,918 |
|
$ |
77,757 |
|
Accounts receivable, net of allowances of $66,757 and $63,324 at April 30, 2008 and October 31, 2007, respectively |
|
362,765 |
|
104,937 |
|
||
Inventory |
|
91,821 |
|
99,331 |
|
||
Software development costs and licenses |
|
136,640 |
|
141,441 |
|
||
Prepaid taxes and taxes receivable |
|
24,738 |
|
40,316 |
|
||
Prepaid expenses and other |
|
34,416 |
|
34,741 |
|
||
Total current assets |
|
723,298 |
|
498,523 |
|
||
|
|
|
|
|
|
||
Fixed assets, net |
|
39,727 |
|
44,986 |
|
||
Software development costs and licenses, net of current portion |
|
49,210 |
|
34,465 |
|
||
Goodwill |
|
237,251 |
|
204,845 |
|
||
Other intangibles, net |
|
29,427 |
|
31,264 |
|
||
Other assets |
|
18,215 |
|
17,060 |
|
||
Total assets |
|
$ |
1,097,128 |
|
$ |
831,143 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Accounts payable |
|
$ |
185,530 |
|
$ |
128,782 |
|
Accrued expenses and other current liabilities |
|
201,708 |
|
146,835 |
|
||
Deferred revenue |
|
39,857 |
|
36,544 |
|
||
Total current liabilities |
|
427,095 |
|
312,161 |
|
||
Deferred revenue |
|
25,000 |
|
25,000 |
|
||
Line of credit |
|
16,000 |
|
18,000 |
|
||
Income taxes payable |
|
28,076 |
|
|
|
||
Other long-term liabilities |
|
5,601 |
|
4,828 |
|
||
Total liabilities |
|
501,772 |
|
359,989 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
|
|
|
|
|
|
||
Stockholders equity: |
|
|
|
|
|
||
Common stock, $.01 par value, 100,000 shares authorized; 77,146 and 74,273 shares issued and outstanding at April 30, 2008 and October 31, 2007, respectively |
|
771 |
|
743 |
|
||
Additional paid-in capital |
|
578,822 |
|
513,297 |
|
||
Accumulated deficit |
|
(18,597 |
) |
(77,747 |
) |
||
Accumulated other comprehensive income |
|
34,360 |
|
34,861 |
|
||
Total stockholders equity |
|
595,356 |
|
471,154 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
1,097,128 |
|
$ |
831,143 |
|
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands)
|
|
Six months ended April 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
Operating activities: |
|
|
|
|
|
||
Net income (loss) |
|
$ |
60,225 |
|
$ |
(72,797 |
) |
Adjustments to reconcile net income (loss) to net cash used for operating activities: |
|
|
|
|
|
||
Amortization and impairment of software development costs and licenses (1) |
|
64,544 |
|
41,964 |
|
||
Depreciation and amortization of long-lived assets |
|
13,925 |
|
13,737 |
|
||
Amortization and impairment of intellectual property |
|
537 |
|
6,691 |
|
||
Stock-based compensation (2) |
|
18,500 |
|
9,810 |
|
||
Benefit for deferred income taxes |
|
(117 |
) |
(135 |
) |
||
Foreign currency transaction gain and other |
|
(360 |
) |
(959 |
) |
||
Changes in assets and liabilities, net of effect from purchases of businesses: |
|
|
|
|
|
||
Accounts receivable |
|
(257,828 |
) |
76,257 |
|
||
Inventory |
|
7,510 |
|
15,292 |
|
||
Software development costs and licenses |
|
(74,229 |
) |
(77,589 |
) |
||
Prepaid expenses, other current and other non-current assets |
|
15,952 |
|
16,150 |
|
||
Accounts payable, accrued expenses, deferred revenue, income taxes payable and other liabilities |
|
137,617 |
|
(42,461 |
) |
||
Total adjustments |
|
(73,949 |
) |
58,757 |
|
||
Net cash used for operating activities |
|
(13,724 |
) |
(14,040 |
) |
||
|
|
|
|
|
|
||
Investing activities: |
|
|
|
|
|
||
Purchase of fixed assets |
|
(4,998 |
) |
(13,090 |
) |
||
Payments for purchases of businesses, net of cash acquired |
|
(4,037 |
) |
(982 |
) |
||
Net cash used for investing activities |
|
(9,035 |
) |
(14,072 |
) |
||
|
|
|
|
|
|
||
Financing activities: |
|
|
|
|
|
||
Proceeds from exercise of options |
|
20,489 |
|
802 |
|
||
Payments on line of credit |
|
(67,000 |
) |
|
|
||
Borrowings on line of credit |
|
65,000 |
|
|
|
||
Payment of debt issuance costs |
|
(957 |
) |
|
|
||
Net cash provided by financing activities |
|
17,532 |
|
802 |
|
||
Effects of exchange rates on cash and cash equivalents |
|
388 |
|
3,346 |
|
||
Net decrease in cash and cash equivalents |
|
(4,839 |
) |
(23,964 |
) |
||
Cash and cash equivalents, beginning of year |
|
77,757 |
|
132,480 |
|
||
Cash and cash equivalents, end of period |
|
$ |
72,918 |
|
$ |
108,516 |
|
(1) |
|
Excludes stock-based compensation |
(2) |
|
Includes the net effects of capitalization and amortization of stock-based compensation |
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Three months |
|
Business |
|
Professional |
|
Stock-based |
|
Non-GAAP three |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
539,810 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
539,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
185,043 |
|
|
|
|
|
|
|
185,043 |
|
|||||
Software development costs and royalties |
|
57,688 |
|
|
|
|
|
(6,448 |
) |
51,240 |
|
|||||
Internal royalties |
|
52,653 |
|
|
|
|
|
|
|
52,653 |
|
|||||
Licenses |
|
22,875 |
|
|
|
|
|
|
|
22,875 |
|
|||||
Total cost of goods sold |
|
318,259 |
|
|
|
|
|
(6,448 |
) |
311,811 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
221,551 |
|
|
|
|
|
6,448 |
|
227,999 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
45,949 |
|
|
|
|
|
(514 |
) |
45,435 |
|
|||||
General and administrative |
|
49,201 |
|
|
|
(3,781 |
) |
(4,576 |
) |
40,844 |
|
|||||
Research and development |
|
14,828 |
|
|
|
|
|
(889 |
) |
13,939 |
|
|||||
Business reorganization and related |
|
944 |
|
(944 |
) |
|
|
|
|
|
|
|||||
Depreciation and amortization |
|
7,516 |
|
|
|
|
|
|
|
7,516 |
|
|||||
Total operating expenses |
|
118,438 |
|
(944 |
) |
(3,781 |
) |
(5,979 |
) |
107,734 |
|
|||||
Income from operations |
|
103,113 |
|
944 |
|
3,781 |
|
12,427 |
|
120,265 |
|
|||||
Interest and other expense, net |
|
(830 |
) |
|
|
|
|
|
|
(830 |
) |
|||||
Income before income taxes |
|
102,283 |
|
944 |
|
3,781 |
|
12,427 |
|
119,435 |
|
|||||
Income taxes |
|
4,061 |
|
|
|
|
|
|
|
4,061 |
|
|||||
Net income |
|
$ |
98,222 |
|
$ |
944 |
|
$ |
3,781 |
|
$ |
12,427 |
|
$ |
115,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings per share:* |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
1.31 |
|
$ |
0.01 |
|
$ |
0.05 |
|
$ |
0.17 |
|
$ |
1.54 |
|
Diluted |
|
$ |
1.29 |
|
$ |
0.01 |
|
$ |
0.05 |
|
$ |
0.16 |
|
$ |
1.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
75,098 |
|
75,098 |
|
75,098 |
|
75,098 |
|
75,098 |
|
|||||
Diluted |
|
75,954 |
|
75,954 |
|
75,954 |
|
75,954 |
|
75,954 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before income taxes |
|
$ |
102,283 |
|
|
|
|
|
|
|
$ |
119,435 |
|
|||
Interest and other expense, net |
|
830 |
|
|
|
|
|
|
|
830 |
|
|||||
Depreciation and amortization |
|
7,516 |
|
|
|
|
|
|
|
7,516 |
|
|||||
EBITDA |
|
$ |
110,629 |
|
|
|
|
|
|
|
$ |
127,781 |
|
|||
Add: Business reorganization and related |
|
944 |
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
111,573 |
|
|
|
|
|
|
|
$ |
127,781 |
|
*Basic and diluted earnings per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Three months |
|
Business |
|
Professional |
|
Stock-based |
|
Non-GAAP three |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
205,436 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
205,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
105,679 |
|
|
|
|
|
|
|
105,679 |
|
|||||
Software development costs and royalties |
|
30,311 |
|
(5,164 |
) |
|
|
(488 |
) |
24,659 |
|
|||||
Internal royalties |
|
4,875 |
|
|
|
|
|
|
|
4,875 |
|
|||||
Licenses |
|
18,717 |
|
|
|
|
|
|
|
18,717 |
|
|||||
Total cost of goods sold |
|
159,582 |
|
(5,164 |
) |
|
|
(488 |
) |
153,930 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
45,854 |
|
5,164 |
|
|
|
488 |
|
51,506 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
28,159 |
|
|
|
|
|
(312 |
) |
27,847 |
|
|||||
General and administrative |
|
40,471 |
|
|
|
(3,934 |
) |
(2,154 |
) |
34,383 |
|
|||||
Research and development |
|
11,936 |
|
|
|
|
|
(1,070 |
) |
10,866 |
|
|||||
Business reorganization and related |
|
8,962 |
|
(7,161 |
) |
|
|
(1,801 |
) |
|
|
|||||
Depreciation and amortization |
|
7,076 |
|
|
|
|
|
|
|
7,076 |
|
|||||
Total operating expenses |
|
96,604 |
|
(7,161 |
) |
(3,934 |
) |
(5,337 |
) |
80,172 |
|
|||||
Loss from operations |
|
(50,750 |
) |
12,325 |
|
3,934 |
|
5,825 |
|
(28,666 |
) |
|||||
Interest and other income, net |
|
1,022 |
|
|
|
|
|
|
|
1,022 |
|
|||||
Loss before income taxes |
|
(49,728 |
) |
12,325 |
|
3,934 |
|
5,825 |
|
(27,644 |
) |
|||||
Income taxes |
|
1,521 |
|
|
|
|
|
|
|
1,521 |
|
|||||
Net loss |
|
$ |
(51,249 |
) |
$ |
12,325 |
|
$ |
3,934 |
|
$ |
5,825 |
|
$ |
(29,165 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss per share:* |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
(0.71 |
) |
$ |
0.17 |
|
$ |
0.05 |
|
$ |
0.08 |
|
$ |
(0.41 |
) |
Diluted |
|
$ |
(0.71 |
) |
$ |
0.17 |
|
$ |
0.05 |
|
$ |
0.08 |
|
$ |
(0.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
71,736 |
|
71,736 |
|
71,736 |
|
71,736 |
|
71,736 |
|
|||||
Diluted |
|
71,736 |
|
71,736 |
|
71,736 |
|
71,736 |
|
71,736 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss before income taxes |
|
$ |
(49,728 |
) |
|
|
|
|
|
|
$ |
(27,644 |
) |
|||
Interest and other income, net |
|
(1,022 |
) |
|
|
|
|
|
|
(1,022 |
) |
|||||
Depreciation and amortization |
|
7,076 |
|
|
|
|
|
|
|
7,076 |
|
|||||
EBITDA |
|
$ |
(43,674 |
) |
|
|
|
|
|
|
$ |
(21,590 |
) |
|||
Add: Business reorganization and related |
|
8,962 |
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
(34,712 |
) |
|
|
|
|
|
|
$ |
(21,590 |
) |
*Basic and diluted loss per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Six months |
|
Business |
|
Professional |
|
Stock-based |
|
Non-GAAP six |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
780,252 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
780,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
333,195 |
|
|
|
|
|
|
|
333,195 |
|
|||||
Software development costs and royalties |
|
80,402 |
|
|
|
|
|
(7,194 |
) |
73,208 |
|
|||||
Internal royalties |
|
58,797 |
|
|
|
|
|
|
|
58,797 |
|
|||||
Licenses |
|
31,873 |
|
|
|
|
|
|
|
31,873 |
|
|||||
Total cost of goods sold |
|
504,267 |
|
|
|
|
|
(7,194 |
) |
497,073 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
275,985 |
|
|
|
|
|
7,194 |
|
283,179 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
79,678 |
|
|
|
|
|
(1,381 |
) |
78,297 |
|
|||||
General and administrative |
|
80,603 |
|
|
|
(5,275 |
) |
(7,948 |
) |
67,380 |
|
|||||
Research and development |
|
30,638 |
|
|
|
|
|
(1,977 |
) |
28,661 |
|
|||||
Business reorganization and related |
|
1,106 |
|
(1,106 |
) |
|
|
|
|
|
|
|||||
Depreciation and amortization |
|
13,925 |
|
|
|
|
|
|
|
13,925 |
|
|||||
Total operating expenses |
|
205,950 |
|
(1,106 |
) |
(5,275 |
) |
(11,306 |
) |
188,263 |
|
|||||
Income from operations |
|
70,035 |
|
1,106 |
|
5,275 |
|
18,500 |
|
94,916 |
|
|||||
Interest and other expense, net |
|
(982 |
) |
|
|
|
|
|
|
(982 |
) |
|||||
Income before income taxes |
|
69,053 |
|
1,106 |
|
5,275 |
|
18,500 |
|
93,934 |
|
|||||
Income taxes |
|
8,828 |
|
|
|
|
|
|
|
8,828 |
|
|||||
Net income |
|
$ |
60,225 |
|
$ |
1,106 |
|
$ |
5,275 |
|
$ |
18,500 |
|
$ |
85,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings per share:* |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
0.81 |
|
$ |
0.01 |
|
$ |
0.07 |
|
$ |
0.25 |
|
$ |
1.15 |
|
Diluted |
|
$ |
0.80 |
|
$ |
0.01 |
|
$ |
0.07 |
|
$ |
0.25 |
|
$ |
1.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
74,112 |
|
74,112 |
|
74,112 |
|
74,112 |
|
74,112 |
|
|||||
Diluted |
|
74,894 |
|
74,894 |
|
74,894 |
|
74,894 |
|
74,894 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Income before income taxes |
|
$ |
69,053 |
|
|
|
|
|
|
|
$ |
85,106 |
|
|||
Interest and other expense, net |
|
982 |
|
|
|
|
|
|
|
982 |
|
|||||
Depreciation and amortization |
|
13,925 |
|
|
|
|
|
|
|
13,925 |
|
|||||
EBITDA |
|
83,960 |
|
|
|
|
|
|
|
100,013 |
|
|||||
Add: Business reorganization and related |
|
1,106 |
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
85,066 |
|
|
|
|
|
|
|
$ |
100,013 |
|
*Basic and diluted earnings per share may not add due to rounding
TAKE-TWO INTERACTIVE SOFTWARE, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
(in thousands, except per share amounts)
|
|
|
|
Non-GAAP Reconciling Items |
|
|
|
|||||||||
|
|
Six months |
|
Business |
|
Professional |
|
Stock-based |
|
Non-GAAP six |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenue |
|
$ |
482,776 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
482,776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of goods sold: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Product costs |
|
269,822 |
|
(5,164 |
) |
|
|
|
|
264,658 |
|
|||||
Software development costs and royalties |
|
53,190 |
|
|
|
|
|
(1,033 |
) |
52,157 |
|
|||||
Internal royalties |
|
14,354 |
|
|
|
|
|
|
|
14,354 |
|
|||||
Licenses |
|
26,441 |
|
|
|
|
|
|
|
26,441 |
|
|||||
Total cost of goods sold |
|
363,807 |
|
(5,164 |
) |
|
|
(1,033 |
) |
357,610 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
118,969 |
|
5,164 |
|
|
|
1,033 |
|
125,166 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selling and marketing |
|
63,183 |
|
|
|
|
|
(619 |
) |
62,564 |
|
|||||
General and administrative |
|
79,085 |
|
|
|
(11,167 |
) |
(4,100 |
) |
63,818 |
|
|||||
Research and development |
|
26,086 |
|
|
|
|
|
(2,257 |
) |
23,829 |
|
|||||
Business reorganization and related |
|
8,962 |
|
(7,161 |
) |
|
|
(1,801 |
) |
|
|
|||||
Depreciation and amortization |
|
13,737 |
|
|
|
|
|
|
|
13,737 |
|
|||||
Total operating expenses |
|
191,053 |
|
(7,161 |
) |
(11,167 |
) |
(8,777 |
) |
163,948 |
|
|||||
Loss from operations |
|
(72,084 |
) |
12,325 |
|
11,167 |
|
9,810 |
|
(38,782 |
) |
|||||
Interest and other income, net |
|
1,884 |
|
|
|
|
|
|
|
1,884 |
|
|||||
Loss before income taxes |
|
(70,200 |
) |
12,325 |
|
11,167 |
|
9,810 |
|
(36,898 |
) |
|||||
Income taxes |
|
2,597 |
|
|
|
|
|
|
|
2,597 |
|
|||||
Net loss |
|
$ |
(72,797 |
) |
$ |
12,325 |
|
$ |
11,167 |
|
$ |
9,810 |
|
$ |
(39,495 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss per share:* |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
$ |
(1.02 |
) |
$ |
0.17 |
|
$ |
0.16 |
|
$ |
0.14 |
|
$ |
(0.55 |
) |
Diluted |
|
$ |
(1.02 |
) |
$ |
0.17 |
|
$ |
0.16 |
|
$ |
0.14 |
|
$ |
(0.55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic |
|
71,548 |
|
71,548 |
|
71,548 |
|
71,548 |
|
71,548 |
|
|||||
Diluted |
|
71,548 |
|
71,548 |
|
71,548 |
|
71,548 |
|
71,548 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss before income taxes |
|
$ |
(70,200 |
) |
|
|
|
|
|
|
$ |
(39,495 |
) |
|||
Interest and other income, net |
|
(1,884 |
) |
|
|
|
|
|
|
(1,884 |
) |
|||||
Depreciation and amortization |
|
13,737 |
|
|
|
|
|
|
|
13,737 |
|
|||||
EBITDA |
|
(58,347 |
) |
|
|
|
|
|
|
(27,642 |
) |
|||||
Add: Business reorganization and related |
|
8,962 |
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
(49,385 |
) |
|
|
|
|
|
|
$ |
(27,642 |
) |
*Basic and diluted loss per share may not add due to rounding