PFSweb Reports Fourth Quarter and Full Year 2013 Results
2013 Service Fee Equivalent Revenue of $118.7 Million Drives
Adj. EBITDA of $10.7 Million; Service Fee Equivalent Revenue in
2014 Expected to Increase 7%-12% to $127-$133 Million, With Adj.
EBITDA Increasing 12%-31% to $12-$14 Million
ALLEN, TX--(Marketwired - Mar 6, 2014) - PFSweb, Inc. (NASDAQ:
PFSW), an international provider of end-to-end eCommerce solutions,
reported financial results for the fourth quarter and full year
ended December 31, 2013 and provided its financial outlook for
2014.
Fourth Quarter 2013 Financial Highlights
- Service fee equivalent revenue (a non-GAAP measure defined and
discussed below) decreased to $35.6 million compared to $38.0
million in the same period in 2012.
- Service fee gross margin increased 410 basis points to 30.3%
compared to 26.2% in the same period in 2012.
- Adjusted EBITDA (a non-GAAP measure defined and discussed
below) increased to $3.9 million versus $3.8 million in the same
period in 2012.
- Cash and cash equivalents totaled $22.4 million compared to
$19.6 million as of December 31, 2012.
- Debt totaled $11.1 million, declining 50% from December 31,
2012.
Fourth Quarter 2013 Financial Results
Total revenues in the fourth quarter totaled $66.7 million
compared to $77.0 million in the same period in 2012. The decrease
in total revenues was primarily due to the expected decline in
product revenue to $21.3 million compared to $28.3 million in the
same period in 2012 as a result of restructuring activities by the
company's largest client in this segment. Service fee revenue in
the fourth quarter of 2013 totaled $34.3 million compared to $35.4
million the same period in 2012.
Service fee equivalent revenue was $35.6 million compared to
$38.0 million in the same period in 2012. This decrease, which was
primarily due to previously announced client transitions earlier in
the year, was partially offset by revenues generated from new and
expanded client relationships as well as higher seasonal client
volumes.
Service fee gross margin in the fourth quarter increased 410
basis points to 30.3% compared to 26.2% in the same period in 2012.
This increase resulted primarily from a change in the client mix,
an increased level of higher margin professional and technology
services, including project activity, and improved operating
efficiencies.
Adjusted EBITDA increased to $3.9 million compared to $3.8
million in the same period in 2012, despite reduced revenue
levels.
Net loss in the fourth quarter of 2013 was $0.4 million, or
$(0.03) per diluted share, compared to net income of $0.7 million,
or $0.05 per diluted share, in the same period in 2012. Net loss in
the fourth quarter of 2013 included approximately $1.4 million in
stock-based compensation expense. Net loss in the fourth quarter of
2012 included approximately $0.3 million in stock-based
compensation expense.
Non-GAAP net income (a non-GAAP measure defined and discussed
below) in the fourth quarter of 2013 was $1.0 million, or $0.06 per
diluted share, compared to non-GAAP net income of $1.0 million, or
$0.07 per diluted share, for the fourth quarter of 2012.
At December 31, 2013, the company's cash and cash equivalents
increased $2.8 million to $22.4 million compared to $19.6 million
at December 31, 2012. Total debt at December 31, 2013 was reduced
by 50% to $11.1 million compared to $22.1 million at December 31,
2012. The decrease in debt primarily resulted from the inflow of
cash proceeds from the company's May 2013 equity offering.
Full Year 2013 Financial Results
Total revenues decreased to $241.6 million in 2013 compared to
$281.6 million in 2012. Product revenue decreased to $91.0 million
in 2013 compared to $119.7 million in 2012. Service fee revenue in
2013 decreased to $113.0 million compared to $120.4 million in
2012. Service fee equivalent revenue was $118.7 million compared to
$130.0 million in 2012.
Service fee gross margin in 2013 increased 580 basis points to
31.7% compared to 25.9% in 2012.
Adjusted EBITDA was $10.7 million in 2013 compared to $12.0
million in 2012.
Net loss in 2013 was $5.9 million, or $(0.39) per diluted share,
compared to a net loss of $1.5 million, or $(0.12) per diluted
share, in 2012. Net loss in 2013 included approximately $2.6
million in stock-based compensation expense and $2.5 million in
restructuring charges. Net loss in 2012 included approximately $1.3
million in stock-based compensation expense, $0.9 million in move
related expenses and $0.5 million in lease termination costs.
Non-GAAP net loss in 2013 was $0.8 million, or $(0.05) per
diluted share, compared to non-GAAP net income of $1.1 million, or
$0.09 per diluted share, in 2012.
Management Commentary
"2013 was a pivotal year as we refocused our operations on
expanding our higher-margin service business and improving overall
operating efficiencies," said Michael Willoughby, CEO of PFSweb.
"As expected during the fourth quarter, the continued
year-over-year decline in our lower-margin product revenue segment
and transition of certain previously announced client programs
weighed on our top line. However, we generated stronger than
anticipated service fee equivalent revenue, the metric we use to
measure our primary business activity. This was largely the result
of robust client sales experienced throughout the U.S. and Europe
during the all-important holiday season. Additionally, our cost
initiatives implemented throughout the year helped expand service
fee revenue gross margin and Adjusted EBITDA as compared to the
prior year, despite reduced revenue levels."
Willoughby concluded: "As we move into 2014, we remain very
excited about our opportunities for growth in revenue and
profitability through new and expanded client relationships and a
continued emphasis on controlling costs. In addition to the strong
U.S. ecommerce market, we are pleased to see increased
opportunities in Europe and Canada, as well as through our
strategic relationship with transcosmos. While our new client
activity and existing client growth in the first half of 2014 is
expected to be more than offset by the remaining impact of client
transitions that occurred in 2013, we expect to exit 2014 as a much
stronger company, especially given the expected rollout of the U.S.
Mint and other recent client wins in the second half of the
year."
2014 Outlook
PFSweb is currently targeting 2014 service fee equivalent
revenue to range between $127 million to $133 million, increasing
7% to 12% from 2013. The company is also targeting Adjusted EBITDA
in 2014 to range between $12 million and $14 million, representing
an increase of 12% to 31% from 2013.
Conference Call
PFSweb will conduct a conference call today at 11:00 a.m.
Eastern time to discuss its results for the fourth quarter and full
year ended December 31, 2013.
The company's CEO Mike Willoughby and CFO Tom Madden will host
the conference call, followed by a question and answer period.
Date: Thursday, March 6, 2014 Time: 11:00 a.m. Eastern time
(10:00 a.m. Central time) Dial-in number: 1-877-941-4774
International number: 1-480-629-9760 Conference ID: 4670781
Please call the conference telephone number 5-10 minutes prior
to the start time. An operator will register your name and
organization. If you have any difficulty connecting with the
conference call, please contact Liolios Group at
1-949-574-3860.
The conference call will be broadcast live and available for
replay at http://public.viavid.com/index.php?id=108042 and via the
investor relations section at www.pfsweb.com.
A replay of the conference call will be available after 2:00
p.m. Eastern time on the same day through March 20, 2014.
Toll-free replay number: 1-877-870-5176 International replay
number: 1-858-384-5517 Replay ID: 4670781
About PFSweb Inc. PFSweb, Inc. (NASDAQ: PFSW) is an
international business process outsourcing provider of end-to-end
eCommerce solutions. The company provides these solutions and
services to major brand names and other companies seeking to
optimize their supply chain and enhance their traditional and
online business channels, which include both direct-to-consumer and
business-to-business sales channels. PFSweb supports organizations
across various industries, including Procter & Gamble, L'Oreal,
LEGO, Columbia Sportswear, Riverbed, Ricoh, Roots Canada Ltd.,
Diageo, BCBGMAXAZRIA, T.J. Maxx, the United States Mint, and many
more. PFSweb is headquartered in Allen, TX with additional
locations in Tennessee, Mississippi, Canada, Belgium, and the
Philippines. For more information, please visit www.pfsweb.com.
Non-GAAP Financial Measures This news release may contain
certain non-GAAP measures, including non-GAAP net income (loss),
earnings before interest, income taxes, depreciation and
amortization (EBITDA), Adjusted EBITDA and service fee equivalent
revenue.
Non-GAAP net income (loss) represents net income (loss)
calculated in accordance with U.S. GAAP as adjusted for the impact
of non-cash stock-based compensation expense, restructuring and
other charges, lease termination costs and certain move related
expenses.
EBITDA represents earnings (or losses) before interest, income
taxes, depreciation, and amortization. Adjusted EBITDA further
eliminates the effect of stock-based compensation, restructuring
and other charges, lease termination costs and certain move related
expenses.
Service fee equivalent revenue represents service fee revenue
plus the gross profit earned on product revenue.
Non-GAAP net income (loss), EBITDA, Adjusted EBITDA and service
fee equivalent revenue are used by management, analysts, investors
and other interested parties in evaluating our operating
performance compared to that of other companies in our industry.
The calculation of non-GAAP net income (loss) eliminates the effect
of stock-based compensation, restructuring and other charges, lease
termination costs and certain move related expenses and EBITDA and
adjusted EBITDA further eliminate the effect of financing, income
taxes and the accounting effects of capital spending, which items
may vary from different companies for reasons unrelated to overall
operating performance. Service fee equivalent revenue allows client
contracts with similar operational support models but different
financial models to be combined as if all contracts were being
operated on a service fee revenue basis.
PFSweb believes these non-GAAP measures provide useful
information to both management and investors by focusing on certain
operational metrics and excluding certain expenses in order to
present its core operating performance and results. These measures
should be considered in addition to results prepared in accordance
with GAAP, but should not be considered a substitute for, or
superior to, GAAP results. The non-GAAP measures included in this
press release have been reconciled to the GAAP results in the
attached tables.
Forward-Looking Statements The matters discussed herein consist
of forward-looking information under the Private Securities
Litigation Reform Act of 1995 and is subject to and involves risks
and uncertainties, which could cause actual results to differ
materially from the forward-looking information. PFSweb's Annual
Report on Form 10-K for the year ended December 31, 2012 and
Quarterly Report on Form 10-Q for the three and nine months ended
September 30, 2013 identify certain factors that could cause actual
results to differ materially from those projected in any forward
looking statements made and investors are advised to review the
Annual and Quarterly Reports of the Company and the Risk Factors
described therein. PFSweb undertakes no obligation to update
publicly any forward-looking statement for any reason, even if new
information becomes available or other events occur in the future.
There may be additional risks that we do not currently view as
material or that are not presently known.
|
|
PFSweb, Inc.
and Subsidiaries |
|
Preliminary Unaudited Condensed Consolidated Balance
Sheets (A) |
|
(In Thousands, Except Share Data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2013 |
|
|
2012 |
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,418 |
|
|
$ |
19,626 |
|
|
Restricted cash |
|
|
130 |
|
|
|
283 |
|
|
Accounts receivable, net of allowance for
doubtful accounts of $382 and $450 at December 31, 2013 and
December 31, 2012, respectively |
|
|
|
|
|
|
|
|
|
55,292 |
|
|
|
45,684 |
|
|
Inventories, net of reserves of $962 and
$1,789 at December 31, 2013 and December 31, 2012,
respectively |
|
|
|
|
|
|
|
|
|
14,169 |
|
|
|
24,654 |
|
|
Other receivables |
|
|
5,241 |
|
|
|
7,675 |
|
|
Prepaid expenses and other current assets |
|
|
4,713 |
|
|
|
4,346 |
|
|
|
Total current assets |
|
|
101,963 |
|
|
|
102,268 |
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net |
|
|
27,190 |
|
|
|
27,917 |
|
OTHER ASSETS |
|
|
2,883 |
|
|
|
3,286 |
|
|
|
Total assets |
|
|
132,036 |
|
|
|
133,471 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital lease
obligations |
|
$ |
8,231 |
|
|
$ |
16,660 |
|
|
Trade accounts payable |
|
|
34,096 |
|
|
|
40,493 |
|
|
Deferred revenue |
|
|
8,181 |
|
|
|
6,648 |
|
|
Accrued expenses |
|
|
25,045 |
|
|
|
23,097 |
|
|
|
Total current liabilities |
|
|
75,553 |
|
|
|
86,898 |
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less
current portion |
|
|
2,876 |
|
|
|
5,400 |
|
DEFERRED REVENUE |
|
|
7,491 |
|
|
|
7,562 |
|
DEFERRED RENT |
|
|
5,191 |
|
|
|
5,560 |
|
|
|
Total liabilities |
|
|
91,111 |
|
|
|
105,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
Preferred stock, $1.00 par value; 1,000,000
shares authorized; none issuedand outstanding |
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
Common stock, $.001 par value; 35,000,000
shares authorized; 16,540,904 and 12,812,386 shares issued at
December 31, 2013 and December 31, 2012, respectively; and
16,507,437 and 12,778,919 shares outstanding as of December 31,
2013 and December 31, 2012, respectively |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
13 |
|
|
Additional paid-in capital |
|
|
124,522 |
|
|
|
106,018 |
|
|
Accumulated deficit |
|
|
(85,300 |
) |
|
|
(79,409 |
) |
|
Accumulated other comprehensive income |
|
|
1,811 |
|
|
|
1,554 |
|
|
Treasury stock at cost, 33,467 shares |
|
|
(125 |
) |
|
|
(125 |
) |
|
|
Total shareholders' equity |
|
|
40,925 |
|
|
|
28,051 |
|
|
|
Total liabilities and shareholders' equity |
|
$ |
132,036 |
|
|
$ |
133,471 |
|
|
|
|
(A) |
|
The financial data above should be read in conjunction with the
audited consolidated financial statements of PFSweb, Inc. included
in its Form 10-K for the year ended December 31, 2012. |
|
|
|
|
|
|
PFSweb,
Inc. and Subsidiaries |
|
Preliminary Unaudited Condensed Consolidated
Statements of Operations (A) |
|
(In Thousands, Except Per Share Data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
December 31, |
|
December 31, |
|
|
|
2013 |
|
|
2012 |
|
2013 |
|
|
2012 |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue, net |
|
$ |
21,322 |
|
|
$ |
28,290 |
|
$ |
90,982 |
|
|
$ |
119,740 |
|
|
Service fee revenue |
|
|
34,269 |
|
|
|
35,411 |
|
|
112,977 |
|
|
|
120,433 |
|
|
Pass-thru revenue |
|
|
11,133 |
|
|
|
13,269 |
|
|
37,644 |
|
|
|
41,390 |
|
|
|
Total revenues |
|
|
66,724 |
|
|
|
76,970 |
|
|
241,603 |
|
|
|
281,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
|
|
20,022 |
|
|
|
25,700 |
|
|
85,237 |
|
|
|
110,183 |
|
|
Cost of service fee revenue |
|
|
23,895 |
|
|
|
26,119 |
|
|
77,160 |
|
|
|
89,249 |
|
|
Cost of pass-thru revenue |
|
|
11,133 |
|
|
|
13,269 |
|
|
37,644 |
|
|
|
41,390 |
|
|
|
Total costs of revenues |
|
|
55,050 |
|
|
|
65,088 |
|
|
200,041 |
|
|
|
240,822 |
|
|
|
Gross profit |
|
|
11,674 |
|
|
|
11,882 |
|
|
41,562 |
|
|
|
40,741 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
11,840 |
|
|
|
10,813 |
|
|
46,235 |
|
|
|
40,620 |
|
|
Income (loss) from operations |
|
|
(166 |
) |
|
|
1,069 |
|
|
(4,673 |
) |
|
|
121 |
|
INTEREST EXPENSE (INCOME), NET |
|
|
115 |
|
|
|
230 |
|
|
679 |
|
|
|
988 |
|
|
Income (loss) before income taxes |
|
|
(281 |
) |
|
|
839 |
|
|
(5,352 |
) |
|
|
(867 |
) |
INCOME TAX PROVISION (BENEFIT) |
|
|
128 |
|
|
|
187 |
|
|
539 |
|
|
|
644 |
|
NET INCOME (LOSS) |
|
$ |
(409 |
) |
|
$ |
652 |
|
$ |
(5,891 |
) |
|
$ |
(1,511 |
) |
NON-GAAP NET INCOME (LOSS) |
|
$ |
970 |
|
|
$ |
963 |
|
$ |
(772 |
) |
|
$ |
1,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.03 |
) |
|
$ |
0.05 |
|
$ |
(0.39 |
) |
|
$ |
(0.12 |
) |
|
Diluted |
|
$ |
(0.03 |
) |
|
$ |
0.05 |
|
$ |
(0.39 |
) |
|
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
16,345 |
|
|
|
12,779 |
|
|
14,957 |
|
|
|
12,777 |
|
|
Diluted |
|
|
16,345 |
|
|
|
12,907 |
|
|
14,957 |
|
|
|
12,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
2,511 |
|
|
$ |
3,482 |
|
$ |
5,537 |
|
|
$ |
9,369 |
|
ADJUSTED EBITDA |
|
$ |
3,890 |
|
|
$ |
3,793 |
|
$ |
10,656 |
|
|
$ |
12,010 |
|
|
|
|
(A) |
|
The financial data above should be read in conjunction with the
audited consolidated financial statements of PFSweb, Inc. included
in its Form 10-K for the year ended December 31, 2012. |
|
|
|
|
|
|
PFSweb, Inc.
and Subsidiaries |
|
Reconciliation of certain Non-GAAP Items to GAAP |
|
(In Thousands, Except Per Share Data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
NET INCOME (LOSS) |
|
$ |
(409 |
) |
|
$ |
652 |
|
|
$ |
(5,891 |
) |
|
$ |
(1,511 |
) |
|
Income tax expense |
|
|
128 |
|
|
|
187 |
|
|
|
539 |
|
|
|
644 |
|
|
Interest expense, net |
|
|
115 |
|
|
|
230 |
|
|
|
679 |
|
|
|
988 |
|
|
Depreciation and amortization |
|
|
2,677 |
|
|
|
2,413 |
|
|
|
10,210 |
|
|
|
9,248 |
|
EBITDA |
|
$ |
2,511 |
|
|
$ |
3,482 |
|
|
$ |
5,537 |
|
|
$ |
9,369 |
|
|
Stock-based compensation |
|
|
1,379 |
|
|
|
311 |
|
|
|
2,574 |
|
|
|
1,325 |
|
|
Restructuring and other charges |
|
|
- |
|
|
|
- |
|
|
|
2,545 |
|
|
|
- |
|
|
Lease
terminations costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
450 |
|
|
Move
related expenses |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
866 |
|
ADJUSTED EBITDA |
|
$ |
3,890 |
|
|
$ |
3,793 |
|
|
$ |
10,656 |
|
|
$ |
12,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(409 |
) |
|
$ |
652 |
|
|
$ |
(5,891 |
) |
|
$ |
(1,511 |
) |
|
Stock-based compensation |
|
|
1,379 |
|
|
|
311 |
|
|
|
2,574 |
|
|
|
1,325 |
|
|
Restructuring and other charges |
|
|
- |
|
|
|
- |
|
|
|
2,545 |
|
|
|
- |
|
|
Lease
terminations costs |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
450 |
|
|
Move
related expenses |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
866 |
|
NON-GAAP NET INCOME (LOSS) |
|
$ |
970 |
|
|
$ |
963 |
|
|
$ |
(772 |
) |
|
$ |
1,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.03 |
) |
|
$ |
0.05 |
|
|
$ |
(0.39 |
) |
|
$ |
(0.12 |
) |
|
Diluted |
|
$ |
(0.03 |
) |
|
$ |
0.05 |
|
|
$ |
(0.39 |
) |
|
$ |
(0.12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP NET INCOME (LOSS) Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.06 |
|
|
$ |
0.08 |
|
|
$ |
(0.05 |
) |
|
$ |
0.09 |
|
|
Diluted |
|
$ |
0.06 |
|
|
$ |
0.07 |
|
|
$ |
(0.05 |
) |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL REVENUES |
|
$ |
66,724 |
|
|
$ |
76,970 |
|
|
$ |
241,603 |
|
|
$ |
281,563 |
|
|
Pass-thru revenue |
|
|
(11,133 |
) |
|
|
(13,269 |
) |
|
|
(37,644 |
) |
|
|
(41,390 |
) |
|
Cost
of product revenue |
|
|
(20,022 |
) |
|
|
(25,700 |
) |
|
|
(85,237 |
) |
|
|
(110,183 |
) |
SERVICE FEE EQUIVALENT REVENUE |
|
$ |
35,569 |
|
|
$ |
38,001 |
|
|
$ |
118,722 |
|
|
$ |
129,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFSweb, Inc.
and Subsidiaries |
|
Preliminary Unaudited Consolidating Statements of
Operations |
|
For the Three Months Ended December 31, 2013 |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
|
PFSweb |
|
|
Retail Connect |
|
Eliminations |
|
|
Consolidated |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue, net |
|
$ |
- |
|
|
$ |
21,322 |
|
$ |
- |
|
|
$ |
21,322 |
|
|
Service fee revenue |
|
|
30,580 |
|
|
|
3,689 |
|
|
- |
|
|
|
34,269 |
|
|
Service fee revenue - affiliate |
|
|
3,779 |
|
|
|
338 |
|
|
(4,117 |
) |
|
|
- |
|
|
Pass-thru revenue |
|
|
11,133 |
|
|
|
- |
|
|
- |
|
|
|
11,133 |
|
|
|
Total revenues |
|
|
45,492 |
|
|
|
25,349 |
|
|
(4,117 |
) |
|
|
66,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
|
|
- |
|
|
|
20,022 |
|
|
- |
|
|
|
20,022 |
|
|
Cost of service fee revenue |
|
|
24,028 |
|
|
|
3,547 |
|
|
(3,680 |
) |
|
|
23,895 |
|
|
Cost of pass-thru revenue |
|
|
11,133 |
|
|
|
- |
|
|
- |
|
|
|
11,133 |
|
|
|
Total costs of revenues |
|
|
35,161 |
|
|
|
23,569 |
|
|
(3,680 |
) |
|
|
55,050 |
|
|
|
Gross profit |
|
|
10,331 |
|
|
|
1,780 |
|
|
(437 |
) |
|
|
11,674 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
11,036 |
|
|
|
1,241 |
|
|
(437 |
) |
|
|
11,840 |
|
|
Income (loss) from operations |
|
|
(705 |
) |
|
|
539 |
|
|
- |
|
|
|
(166 |
) |
INTEREST EXPENSE (INCOME), NET |
|
|
(29 |
) |
|
|
144 |
|
|
- |
|
|
|
115 |
|
|
Income (loss) before income taxes |
|
|
(676 |
) |
|
|
395 |
|
|
- |
|
|
|
(281 |
) |
INCOME TAX PROVISION (BENEFIT) |
|
|
(15 |
) |
|
|
143 |
|
|
|
|
|
|
128 |
|
NET INCOME (LOSS) |
|
$ |
(661 |
) |
|
$ |
252 |
|
$ |
- |
|
|
$ |
(409 |
) |
NON-GAAP NET INCOME (LOSS) |
|
$ |
718 |
|
|
$ |
252 |
|
$ |
- |
|
|
$ |
970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
1,929 |
|
|
$ |
582 |
|
$ |
- |
|
|
$ |
2,511 |
|
ADJUSTED EBITDA |
|
$ |
3,308 |
|
|
$ |
582 |
|
$ |
- |
|
|
$ |
3,890 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to EBITDA and
ADJUSTED EBITDA follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(661 |
) |
|
$ |
252 |
|
$ |
- |
|
|
|
(409 |
) |
|
Income tax expense (benefit) |
|
|
(15 |
) |
|
|
143 |
|
|
- |
|
|
|
128 |
|
|
Interest expense (income), net |
|
|
(29 |
) |
|
|
144 |
|
|
- |
|
|
|
115 |
|
|
Depreciation and amortization |
|
|
2,634 |
|
|
|
43 |
|
|
- |
|
|
|
2,677 |
|
EBITDA |
|
$ |
1,929 |
|
|
$ |
582 |
|
$ |
- |
|
|
$ |
2,511 |
|
|
Stock-based compensation |
|
|
1,379 |
|
|
|
- |
|
|
- |
|
|
|
1,379 |
|
ADJUSTED EBITDA |
|
$ |
3,308 |
|
|
$ |
582 |
|
$ |
- |
|
|
$ |
3,890 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to NON-GAAP NET
INCOME (LOSS) follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(661 |
) |
|
$ |
252 |
|
$ |
- |
|
|
$ |
(409 |
) |
|
Stock-based compensation |
|
|
1,379 |
|
|
|
- |
|
|
- |
|
|
|
1,379 |
|
NON-GAAP NET INCOME (LOSS) |
|
$ |
718 |
|
|
$ |
252 |
|
$ |
- |
|
|
$ |
970 |
|
|
Note: Business and Retail Connect includes our Supplies
Distributors and PFSweb Retail Connect operations, which operate
similar financial models on behalf of our client
relationships. |
|
|
PFSweb, Inc.
and Subsidiaries |
|
Preliminary Unaudited Consolidating Statements of
Operations |
|
For the Twelve Months Ended December 31, 2013 |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
|
PFSweb |
|
|
Retail Connect |
|
Eliminations |
|
|
Consolidated |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue, net |
|
$ |
- |
|
|
$ |
90,982 |
|
$ |
- |
|
|
$ |
90,982 |
|
|
Service fee revenue |
|
|
104,448 |
|
|
|
8,529 |
|
|
- |
|
|
|
112,977 |
|
|
Service fee revenue - affiliate |
|
|
10,246 |
|
|
|
1,448 |
|
|
(11,694 |
) |
|
|
- |
|
|
Pass-thru revenue |
|
|
37,644 |
|
|
|
- |
|
|
- |
|
|
|
37,644 |
|
|
|
Total revenues |
|
|
152,338 |
|
|
|
100,959 |
|
|
(11,694 |
) |
|
|
241,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
|
|
- |
|
|
|
85,237 |
|
|
- |
|
|
|
85,237 |
|
|
Cost of service fee revenue |
|
|
78,843 |
|
|
|
8,708 |
|
|
(10,391 |
) |
|
|
77,160 |
|
|
Cost of pass-thru revenue |
|
|
37,644 |
|
|
|
- |
|
|
- |
|
|
|
37,644 |
|
|
|
Total costs of revenues |
|
|
116,487 |
|
|
|
93,945 |
|
|
(10,391 |
) |
|
|
200,041 |
|
|
|
Gross profit |
|
|
35,851 |
|
|
|
7,014 |
|
|
(1,303 |
) |
|
|
41,562 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
41,709 |
|
|
|
5,829 |
|
|
(1,303 |
) |
|
|
46,235 |
|
|
Income (loss) from operations |
|
|
(5,858 |
) |
|
|
1,185 |
|
|
- |
|
|
|
(4,673 |
) |
INTEREST EXPENSE (INCOME), NET |
|
|
84 |
|
|
|
595 |
|
|
- |
|
|
|
679 |
|
|
Income (loss) before income taxes |
|
|
(5,942 |
) |
|
|
590 |
|
|
- |
|
|
|
(5,352 |
) |
INCOME TAX PROVISION (BENEFIT) |
|
|
185 |
|
|
|
354 |
|
|
- |
|
|
|
539 |
|
NET INCOME (LOSS) |
|
$ |
(6,127 |
) |
|
$ |
236 |
|
$ |
- |
|
|
$ |
(5,891 |
) |
NON-GAAP NET INCOME (LOSS) |
|
$ |
(1,008 |
) |
|
$ |
236 |
|
$ |
- |
|
|
$ |
(772 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
4,193 |
|
|
$ |
1,344 |
|
$ |
- |
|
|
$ |
5,537 |
|
ADJUSTED EBITDA |
|
$ |
9,312 |
|
|
$ |
1,344 |
|
$ |
- |
|
|
$ |
10,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to EBITDA and
ADJUSTED EBITDA follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(6,127 |
) |
|
$ |
236 |
|
$ |
- |
|
|
|
(5,891 |
) |
|
Income tax expense (benefit) |
|
|
185 |
|
|
|
354 |
|
|
- |
|
|
|
539 |
|
|
Interest expense (income), net |
|
|
84 |
|
|
|
595 |
|
|
- |
|
|
|
679 |
|
|
Depreciation and amortization |
|
|
10,051 |
|
|
|
159 |
|
|
- |
|
|
|
10,210 |
|
EBITDA |
|
$ |
4,193 |
|
|
$ |
1,344 |
|
$ |
- |
|
|
$ |
5,537 |
|
|
Stock-based compensation |
|
|
2,574 |
|
|
|
- |
|
|
- |
|
|
|
2,574 |
|
|
Restructuring and other charges |
|
|
2,545 |
|
|
|
- |
|
|
- |
|
|
|
2,545 |
|
ADJUSTED EBITDA |
|
$ |
9,312 |
|
|
$ |
1,344 |
|
$ |
- |
|
|
$ |
10,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to NON-GAAP NET
INCOME (LOSS) follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(6,127 |
) |
|
$ |
236 |
|
$ |
- |
|
|
$ |
(5,891 |
) |
|
Stock-based compensation |
|
|
2,574 |
|
|
|
- |
|
|
- |
|
|
|
2,574 |
|
|
Restructuring and other charges |
|
|
2,545 |
|
|
|
- |
|
|
- |
|
|
|
2,545 |
|
NON-GAAP NET INCOME (LOSS) |
|
$ |
(1,008 |
) |
|
$ |
236 |
|
$ |
- |
|
|
$ |
(772 |
) |
|
Note: Business and Retail Connect includes our Supplies
Distributors and PFSweb Retail Connect operations, which operate
similar financial models on behalf of our client
relationships. |
|
|
PFSweb, Inc.
and Subsidiaries |
Unaudited Consolidating Statements of Operations |
For the Three Months Ended December 31, 2012 |
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
PFSweb |
|
Retail Connect |
|
Eliminations |
|
|
Consolidated |
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue, net |
|
$ |
- |
|
$ |
28,290 |
|
$ |
- |
|
|
$ |
28,290 |
|
Service fee revenue |
|
|
35,411 |
|
|
- |
|
|
- |
|
|
|
35,411 |
|
Service fee revenue - affiliate |
|
|
1,776 |
|
|
229 |
|
|
(2,005 |
) |
|
|
- |
|
Pass-thru revenue |
|
|
13,269 |
|
|
- |
|
|
- |
|
|
|
13,269 |
|
|
Total revenues |
|
|
50,456 |
|
|
28,519 |
|
|
(2,005 |
) |
|
|
76,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
|
|
- |
|
|
25,700 |
|
|
- |
|
|
|
25,700 |
|
Cost of service fee revenue |
|
|
26,866 |
|
|
229 |
|
|
(976 |
) |
|
|
26,119 |
|
Cost of pass-thru revenue |
|
|
13,269 |
|
|
- |
|
|
- |
|
|
|
13,269 |
|
|
Total costs of revenues |
|
|
40,135 |
|
|
25,929 |
|
|
(976 |
) |
|
|
65,088 |
|
|
Gross profit |
|
|
10,321 |
|
|
2,590 |
|
|
(1,029 |
) |
|
|
11,882 |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
9,456 |
|
|
2,386 |
|
|
(1,029 |
) |
|
|
10,813 |
|
Income (loss) from operations |
|
|
865 |
|
|
204 |
|
|
- |
|
|
|
1,069 |
INTEREST EXPENSE (INCOME), NET |
|
|
63 |
|
|
167 |
|
|
- |
|
|
|
230 |
|
Income (loss) before income taxes |
|
|
802 |
|
|
37 |
|
|
- |
|
|
|
839 |
INCOME TAX PROVISION (BENEFIT) |
|
|
174 |
|
|
13 |
|
|
- |
|
|
|
187 |
NET INCOME (LOSS) |
|
$ |
628 |
|
$ |
24 |
|
$ |
- |
|
|
$ |
652 |
NON-GAAP NET INCOME (LOSS) |
|
$ |
939 |
|
$ |
24 |
|
$ |
- |
|
|
$ |
963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
3,243 |
|
$ |
239 |
|
$ |
- |
|
|
$ |
3,482 |
ADJUSTED EBITDA |
|
$ |
3,554 |
|
$ |
239 |
|
$ |
- |
|
|
$ |
3,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to EBITDA and
ADJUSTED EBITDA follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
628 |
|
$ |
24 |
|
$ |
- |
|
|
|
652 |
|
Income tax expense (benefit) |
|
|
174 |
|
|
13 |
|
|
- |
|
|
|
187 |
|
Interest expense (income), net |
|
|
63 |
|
|
167 |
|
|
- |
|
|
|
230 |
|
Depreciation and amortization |
|
|
2,378 |
|
|
35 |
|
|
- |
|
|
|
2,413 |
EBITDA |
|
$ |
3,243 |
|
$ |
239 |
|
$ |
- |
|
|
$ |
3,482 |
|
Stock-based compensation |
|
|
311 |
|
|
- |
|
|
- |
|
|
|
311 |
ADJUSTED EBITDA |
|
$ |
3,554 |
|
$ |
239 |
|
$ |
- |
|
|
$ |
3,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to NON-GAAP NET
INCOME (LOSS) follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
628 |
|
$ |
24 |
|
$ |
- |
|
|
$ |
652 |
|
Stock-based compensation |
|
|
311 |
|
|
- |
|
|
- |
|
|
|
311 |
NON-GAAP NET INCOME (LOSS) |
|
$ |
939 |
|
$ |
24 |
|
$ |
- |
|
|
$ |
963 |
|
Note: Business and Retail Connect includes our Supplies
Distributors and PFSweb Retail Connect operations, which operate
similar financial models on behalf of our client
relationships. |
|
|
PFSweb, Inc.
and Subsidiaries |
|
Unaudited Consolidating Statements of Operations |
|
For the Twelve Months Ended December 31, 2012 |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
|
PFSweb |
|
|
Retail Connect |
|
Eliminations |
|
|
Consolidated |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue, net |
|
$ |
- |
|
|
$ |
119,740 |
|
$ |
- |
|
|
$ |
119,740 |
|
|
Service fee revenue |
|
|
120,433 |
|
|
|
- |
|
|
- |
|
|
|
120,433 |
|
|
Service fee revenue - affiliate |
|
|
5,397 |
|
|
|
679 |
|
|
(6,076 |
) |
|
|
- |
|
|
Pass-thru revenue |
|
|
41,390 |
|
|
|
- |
|
|
|
|
|
|
41,390 |
|
|
|
Total revenues |
|
|
167,220 |
|
|
|
120,419 |
|
|
(6,076 |
) |
|
|
281,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue |
|
|
- |
|
|
|
110,183 |
|
|
- |
|
|
|
110,183 |
|
|
Cost of service fee revenue |
|
|
92,196 |
|
|
|
679 |
|
|
(3,626 |
) |
|
|
89,249 |
|
|
Cost of pass-thru revenue |
|
|
41,390 |
|
|
|
- |
|
|
- |
|
|
|
41,390 |
|
|
|
Total costs of revenues |
|
|
133,586 |
|
|
|
110,862 |
|
|
(3,626 |
) |
|
|
240,822 |
|
|
|
Gross profit |
|
|
33,634 |
|
|
|
9,557 |
|
|
(2,450 |
) |
|
|
40,741 |
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
35,664 |
|
|
|
7,406 |
|
|
(2,450 |
) |
|
|
40,620 |
|
|
Income (loss) from operations |
|
|
(2,030 |
) |
|
|
2,151 |
|
|
- |
|
|
|
121 |
|
INTEREST EXPENSE (INCOME), NET |
|
|
203 |
|
|
|
785 |
|
|
- |
|
|
|
988 |
|
|
Income (loss) before income taxes |
|
|
(2,233 |
) |
|
|
1,366 |
|
|
- |
|
|
|
(867 |
) |
INCOME TAX PROVISION (BENEFIT) |
|
|
82 |
|
|
|
562 |
|
|
- |
|
|
|
644 |
|
NET INCOME (LOSS) |
|
$ |
(2,315 |
) |
|
$ |
804 |
|
$ |
- |
|
|
$ |
(1,511 |
) |
NON-GAAP NET INCOME (LOSS) |
|
$ |
326 |
|
|
$ |
804 |
|
$ |
- |
|
|
$ |
1,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
7,117 |
|
|
$ |
2,252 |
|
$ |
- |
|
|
$ |
9,369 |
|
ADJUSTED EBITDA |
|
$ |
9,758 |
|
|
$ |
2,252 |
|
$ |
- |
|
|
$ |
12,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to EBITDA and
ADJUSTED EBITDA follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(2,315 |
) |
|
$ |
804 |
|
$ |
- |
|
|
|
(1,511 |
) |
|
Income tax expense (benefit) |
|
|
82 |
|
|
|
562 |
|
|
- |
|
|
|
644 |
|
|
Interest expense (income), net |
|
|
203 |
|
|
|
785 |
|
|
- |
|
|
|
988 |
|
|
Depreciation and amortization |
|
|
9,147 |
|
|
|
101 |
|
|
- |
|
|
|
9,248 |
|
EBITDA |
|
$ |
7,117 |
|
|
$ |
2,252 |
|
$ |
- |
|
|
$ |
9,369 |
|
|
Stock-based compensation |
|
|
1,325 |
|
|
|
- |
|
|
- |
|
|
|
1,325 |
|
|
Lease termination costs |
|
|
450 |
|
|
|
- |
|
|
- |
|
|
|
450 |
|
|
Move related expenses |
|
|
866 |
|
|
|
- |
|
|
- |
|
|
|
866 |
|
ADJUSTED EBITDA |
|
$ |
9,758 |
|
|
$ |
2,252 |
|
$ |
- |
|
|
$ |
12,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of NET INCOME (LOSS) to NON-GAAP NET
INCOME (LOSS) follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
(2,315 |
) |
|
$ |
804 |
|
$ |
- |
|
|
$ |
(1,511 |
) |
|
Stock-based compensation |
|
|
1,325 |
|
|
|
- |
|
|
- |
|
|
|
1,325 |
|
|
Lease termination costs |
|
|
450 |
|
|
|
- |
|
|
- |
|
|
|
450 |
|
|
Move related expenses |
|
|
866 |
|
|
|
- |
|
|
- |
|
|
|
866 |
|
NON-GAAP NET INCOME (LOSS) |
|
$ |
326 |
|
|
$ |
804 |
|
$ |
- |
|
|
$ |
1,130 |
|
|
Note: Business and Retail Connect includes our Supplies
Distributors and PFSweb Retail Connect operations, which operate
similar financial models on behalf of our client
relationships. |
|
|
PFSweb, Inc.
and Subsidiaries |
|
Unaudited Condensed Consolidating Balance Sheets |
|
as of December 31, 2013 |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
|
|
PFSweb |
|
|
Retail Connect |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
15,028 |
|
|
$ |
7,390 |
|
|
$ |
- |
|
|
$ |
22,418 |
|
|
Restricted cash |
|
|
- |
|
|
|
130 |
|
|
|
- |
|
|
|
130 |
|
|
Accounts receivable, net |
|
|
37,857 |
|
|
|
18,697 |
|
|
|
(1,262 |
) |
|
|
55,292 |
|
|
Inventories, net |
|
|
- |
|
|
|
14,169 |
|
|
|
- |
|
|
|
14,169 |
|
|
Other receivables |
|
|
- |
|
|
|
5,241 |
|
|
|
- |
|
|
|
5,241 |
|
|
Prepaid expenses and other current assets |
|
|
3,552 |
|
|
|
1,161 |
|
|
|
- |
|
|
|
4,713 |
|
|
|
Total current assets |
|
|
56,437 |
|
|
|
46,788 |
|
|
|
(1,262 |
) |
|
|
101,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net |
|
|
26,945 |
|
|
|
245 |
|
|
|
- |
|
|
|
27,190 |
|
RECEIVABLE/INVESTMENT IN AFFILIATES |
|
|
12,777 |
|
|
|
- |
|
|
|
(12,777 |
) |
|
|
- |
|
OTHER ASSETS |
|
|
2,800 |
|
|
|
83 |
|
|
|
- |
|
|
|
2,883 |
|
|
|
Total assets |
|
|
98,959 |
|
|
|
47,116 |
|
|
|
(14,039 |
) |
|
|
132,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital lease
obligations |
|
$ |
4,419 |
|
|
$ |
3,812 |
|
|
$ |
- |
|
|
$ |
8,231 |
|
|
Trade accounts payable |
|
|
11,602 |
|
|
|
23,756 |
|
|
|
(1,262 |
) |
|
|
34,096 |
|
|
Deferred revenue |
|
|
8,181 |
|
|
|
- |
|
|
|
- |
|
|
|
8,181 |
|
|
Accrued expenses |
|
|
18,114 |
|
|
|
6,931 |
|
|
|
- |
|
|
|
25,045 |
|
|
|
Total current liabilities |
|
|
42,316 |
|
|
|
34,499 |
|
|
|
(1,262 |
) |
|
|
75,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less
current portion |
|
|
2,876 |
|
|
|
- |
|
|
|
- |
|
|
|
2,876 |
|
PAYABLE TO AFFILIATES |
|
|
- |
|
|
|
23,045 |
|
|
|
(23,045 |
) |
|
|
- |
|
DEFERRED REVENUE |
|
|
7,491 |
|
|
|
- |
|
|
|
- |
|
|
|
7,491 |
|
DEFERRED RENT |
|
|
5,191 |
|
|
|
- |
|
|
|
- |
|
|
|
5,191 |
|
|
|
Total liabilities |
|
|
57,874 |
|
|
|
57,544 |
|
|
|
(24,307 |
) |
|
|
91,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
17 |
|
|
|
19 |
|
|
|
(19 |
) |
|
|
17 |
|
|
Capital contributions |
|
|
- |
|
|
|
1,000 |
|
|
|
(1,000 |
) |
|
|
- |
|
|
Additional paid-in capital |
|
|
124,522 |
|
|
|
28,060 |
|
|
|
(28,060 |
) |
|
|
124,522 |
|
|
Retained earnings (accumulated deficit) |
|
|
(85,146 |
) |
|
|
(41,850 |
) |
|
|
41,696 |
|
|
|
(85,300 |
) |
|
Accumulated other comprehensive income |
|
|
1,817 |
|
|
|
2,343 |
|
|
|
(2,349 |
) |
|
|
1,811 |
|
|
Treasury stock |
|
|
(125 |
) |
|
|
- |
|
|
|
- |
|
|
|
(125 |
) |
|
|
Total shareholders' equity |
|
|
41,085 |
|
|
|
(10,428 |
) |
|
|
10,268 |
|
|
|
40,925 |
|
|
|
Total liabilities and shareholders' equity |
|
$ |
98,959 |
|
|
$ |
47,116 |
|
|
$ |
(14,039 |
) |
|
$ |
132,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PFSweb, Inc. and Subsidiaries |
|
Unaudited Condensed Consolidating Balance Sheets |
|
as of December 31, 2012 |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business & |
|
|
|
|
|
|
|
|
|
PFSweb |
|
|
Retail Connect |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,079 |
|
|
$ |
6,547 |
|
|
$ |
- |
|
|
$ |
19,626 |
|
|
Restricted cash |
|
|
- |
|
|
|
283 |
|
|
|
- |
|
|
|
283 |
|
|
Accounts receivable, net |
|
|
34,831 |
|
|
|
11,574 |
|
|
|
(721 |
) |
|
|
45,684 |
|
|
Inventories, net |
|
|
- |
|
|
|
24,654 |
|
|
|
- |
|
|
|
24,654 |
|
|
Other receivables |
|
|
- |
|
|
|
7,675 |
|
|
|
- |
|
|
|
7,675 |
|
|
Prepaid expenses and other current assets |
|
|
2,817 |
|
|
|
1,529 |
|
|
|
- |
|
|
|
4,346 |
|
|
|
Total current assets |
|
|
50,727 |
|
|
|
52,262 |
|
|
|
(721 |
) |
|
|
102,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net |
|
|
27,651 |
|
|
|
266 |
|
|
|
- |
|
|
|
27,917 |
|
RECEIVABLE/INVESTMENT IN AFFILIATES |
|
|
13,396 |
|
|
|
- |
|
|
|
(13,396 |
) |
|
|
- |
|
OTHER ASSETS |
|
|
3,166 |
|
|
|
120 |
|
|
|
- |
|
|
|
3,286 |
|
|
|
Total assets |
|
|
94,940 |
|
|
|
52,648 |
|
|
|
(14,117 |
) |
|
|
133,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital lease
obligations |
|
$ |
13,072 |
|
|
$ |
3,588 |
|
|
$ |
- |
|
|
$ |
16,660 |
|
|
Trade accounts payable |
|
|
12,109 |
|
|
|
29,105 |
|
|
|
(721 |
) |
|
|
40,493 |
|
|
Deferred revenue |
|
|
6,573 |
|
|
|
75 |
|
|
|
- |
|
|
|
6,648 |
|
|
Accrued expenses |
|
|
16,743 |
|
|
|
6,354 |
|
|
|
- |
|
|
|
23,097 |
|
|
|
Total current liabilities |
|
|
48,497 |
|
|
|
39,122 |
|
|
|
(721 |
) |
|
|
86,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less
current portion |
|
|
5,400 |
|
|
|
- |
|
|
|
- |
|
|
|
5,400 |
|
PAYABLE TO AFFILIATES |
|
|
- |
|
|
|
22,795 |
|
|
|
(22,795 |
) |
|
|
- |
|
DEFERRED REVENUE |
|
|
7,562 |
|
|
|
- |
|
|
|
- |
|
|
|
7,562 |
|
DEFERRED RENT |
|
|
5,482 |
|
|
|
78 |
|
|
|
- |
|
|
|
5,560 |
|
|
|
Total liabilities |
|
|
66,941 |
|
|
|
61,995 |
|
|
|
(23,516 |
) |
|
|
105,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
13 |
|
|
|
19 |
|
|
|
(19 |
) |
|
|
13 |
|
|
Capital contributions |
|
|
- |
|
|
|
1,000 |
|
|
|
(1,000 |
) |
|
|
- |
|
|
Additional paid-in capital |
|
|
106,018 |
|
|
|
28,059 |
|
|
|
(28,059 |
) |
|
|
106,018 |
|
|
Retained earnings (accumulated deficit) |
|
|
(79,461 |
) |
|
|
(40,606 |
) |
|
|
40,658 |
|
|
|
(79,409 |
) |
|
Accumulated other comprehensive income |
|
|
1,554 |
|
|
|
2,181 |
|
|
|
(2,181 |
) |
|
|
1,554 |
|
|
Treasury stock |
|
|
(125 |
) |
|
|
- |
|
|
|
- |
|
|
|
(125 |
) |
|
|
Total shareholders' equity |
|
|
27,999 |
|
|
|
(9,347 |
) |
|
|
9,399 |
|
|
|
28,051 |
|
|
|
Total liabilities and shareholders' equity |
|
$ |
94,940 |
|
|
$ |
52,648 |
|
|
$ |
(14,117 |
) |
|
$ |
133,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Contact: Michael C. Willoughby Chief Executive Officer
or Thomas J. Madden Chief Financial Officer Tel 972-881-2900
Investor Relations: Liolios Group Inc. Cody Slach or Greg Falesnik
Tel 949-574-3860 Email Contact
Pfsweb (NASDAQ:PFSW)
Graphique Historique de l'Action
De Juin 2024 à Juil 2024
Pfsweb (NASDAQ:PFSW)
Graphique Historique de l'Action
De Juil 2023 à Juil 2024