ZAGG Inc (Nasdaq: ZAGG) (“we,” “us,” “our,” “ZAGG,” or the
“Company”), a leading global mobile lifestyle company, today
announced financial results for the third quarter ended
September 30, 2020.
Third Quarter 2020 Review (Comparisons versus Third
Quarter 2019)
- Net sales of $115.5 million compared to $146.5 million
- Gross profit margin of 33% compared to 37%
- Net income of $6.2 million compared to $8.7 million
- Diluted earnings per share of $0.21 compared to $0.30
- Adjusted EBITDA of $14.7 million compared to $20.8 million
- Cash provided by operating activities of $9.4 million
compared to cash used in operating activities of
$(11.1) million
Year-to-Date 2020 Review (Comparisons versus
Year-to-Date 2019)
- Net sales of $283.6 million compared to $332.0 million
- Gross profit margin of 15% compared to 35%. Excluding the $44.8
million non-cash write-down of inventory in March 2020, gross
profit margin was 31%
- Net loss, inclusive of a $44.8 million non-cash March 2020
inventory write-down, $18.6 million non-cash impairment on
goodwill and $3.7 million non-cash loss on disposal of
intangible assets and equipment was $(72.7) million compared to
$(11.1) million
- Diluted loss per share of $(2.44) compared to of $(0.38)
- Adjusted EBITDA of $7.3 million compared to $14.2 million
- Cash provided by operating activities of $17.9 million
compared to cash used in operating activities of
$(24.8) million
Chris Ahern, chief executive officer, commented, “Our business
improved meaningfully compared with the second quarter as our
wholesale channel moved toward more normalized operations and
demand for our portfolio of innovative mobile lifestyle products
continued to increase. By taking quick, decisive actions at the
outset of the pandemic to reduce costs and adjust our operations,
and more recently by working closely with our retail partners in
support of their store re-opening plans, we have been able to
successfully navigate through incredibly challenging market
conditions. Importantly, our balance sheet has continued to
strengthen, highlighted by reductions in inventories and net
debt since the end of March. While it is unclear how the virus will
impact shopping behavior this holiday season, we believe we are
well positioned to serve our consumers in whichever channel they
choose to engage with our brands and improve on our recent
performance.”
“We have taken important steps to emerge from the pandemic a
stronger company starting with discontinuing certain low margin
products and categories, and simplifying other core lines of
business. We have also made progress sharpening our top-line focus
and advancing our digital wellness strategies. I am confident in
the long-term course we have set for ZAGG and believe we are on
track to generate enhanced profitability and increased value for
our shareholders.”
Third Quarter 2020 Results (Comparisons versus Third
Quarter 2019)(Amounts in millions, except per share
amounts)
|
For the Three Months Ended |
|
September 30, 2020 |
|
September 30, 2019 |
|
|
|
|
Net sales |
$ |
115.5 |
|
|
$ |
146.5 |
|
Gross
profit |
$ |
38.4 |
|
|
$ |
54.3 |
|
Gross profit
margin |
33 |
% |
|
37 |
% |
Net
income |
$ |
6.2 |
|
|
$ |
8.7 |
|
Diluted earnings per
share |
$ |
0.21 |
|
|
$ |
0.30 |
|
Adjusted
EBITDA |
$ |
14.7 |
|
|
$ |
20.8 |
|
Net sales decreased 21% to $115.5 million, compared to
$146.5 million. The decrease in net sales was primarily
attributable to retail store closures and related demand reductions
due to the global COVID-19 pandemic and the delay of the 2020
launch of Apple's newest iPhones into the early fourth quarter of
2020.
Gross profit was $38.4 million (33% of net sales) compared
to $54.3 million (37% of net sales). The decrease in gross
profit margin percentage was primarily attributable to (1)
increased freight rates and expedited freight charges as we chased
demand at the end of the third quarter, and (2) the sale of excess
inventory at margins lower than our historical average. The
decrease was partially offset by (1) lower duty rates from the
extensions of the screen protection and wireless charging
exemptions to the end of 2020, and (2) the recognition of expected
duty refunds partially offset by the reduction in capitalized
duties which were expensed as inventory was sold during the
quarter.
Operating expenses decreased 29% to $30.5 million (26% of
net sales) compared to $42.7 million (29% of net sales). The
decrease in operating expenses was primarily attributable to cost
reduction initiatives in response to COVID-19, including (1) a
decrease in salaries and related expenses from the furlough of
certain employees, (2) reduced in-channel marketing spend, and (3)
the elimination of global discretionary spend.
Year-to-Date 2020 Results (Comparisons versus
Year-to-Date 2019)(Amounts in millions, except per share
amounts)
|
For the Nine Months Ended |
|
September 30, 2020 |
|
September 30, 2019 |
|
|
|
|
Net sales |
$ |
283.6 |
|
|
$ |
332.0 |
|
Gross
profit |
$ |
42.8 |
|
|
$ |
115.9 |
|
Gross profit
margin |
15 |
% |
|
35 |
% |
Adjusted gross profit
(excluding March 2020 inventory write-down) |
$ |
87.6 |
|
|
$ |
115.9 |
|
Adjusted gross profit
margin (excluding March 2020 inventory write-down) |
31 |
% |
|
35 |
% |
Net loss |
$ |
(72.7 |
) |
|
$ |
(11.1 |
) |
Diluted loss per
share |
$ |
(2.44 |
) |
|
$ |
(0.38 |
) |
Adjusted
EBITDA |
$ |
7.3 |
|
|
$ |
14.2 |
|
Net sales decreased 15% to $283.6 million, compared to $332.0
million. The decrease in net sales was primarily attributable to
retail store closures and related demand reductions due to the
global COVID-19 pandemic and the delay of the 2020 launch of
Apple's newest iPhones into the early fourth quarter of 2020.
Gross profit was $42.8 million (15% of net sales) compared
to $115.9 million (35% of net sales). The decrease in gross
profit margin percentage was primarily attributable to (1) the
March 2020 inventory write-downs of $44.8 million primarily linked
to the discontinuation of certain brands and product lines
resulting from our March 2020 strategic review of long-term
profitability of all brands and product lines and the
recoverability of inventory on-hand, combined with decreased demand
due to the effects of COVID-19, (2) increased freight rates and
expedited freight charges, and (3) the sale of excess inventory at
margins lower than our historical average. Excluding the impact
from the inventory write-downs, the adjusted gross profit margin
was 31% for the nine months ended September 30, 2020, compared
to 35% for the nine months ended September 30, 2019.
Operating expenses decreased 3% to $123.3 million (43% of
net sales) compared to $127.5 million (38% of net sales). The
decrease in operating expenses was primarily attributable to cost
reduction initiatives in response to COVID-19, including (1) a
decrease in salaries and related expenses from the furlough of
certain employees, elimination of bonuses in the second quarter of
2020, and reductions in salary of executives and senior management,
(2) reduced in-channel marketing spend, and (3) the elimination of
global discretionary spend. The decrease was partially offset by
(1) an $18.6 million impairment charge to goodwill resulting
from the carrying value of our net assets exceeding our market
capitalization, (2) a $2.5 million charge from the write-off
of product tooling linked to discontinued brands and product lines,
(3) a $1.1 million write-off recorded for the intangible
assets resulting from discontinued brands and product lines, and
(4) $0.8 million incurred in connection with the lay-off of certain
employees in 2020.
Balance Sheet Highlights (as of September 30, 2020,
December 31, 2019, and September 30, 2019)
|
September 30, 2020 |
|
December 31, 2019 |
|
September 30, 2019 |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
16.1 |
|
|
$ |
17.8 |
|
|
$ |
14.7 |
|
Accounts receivable, net of
allowances |
$ |
91.2 |
|
|
$ |
142.8 |
|
|
$ |
135.3 |
|
Inventories |
$ |
80.0 |
|
|
$ |
144.9 |
|
|
$ |
138.5 |
|
Line of credit |
$ |
87.7 |
|
|
$ |
107.1 |
|
|
$ |
111.4 |
|
CARES Act - Paycheck Protection Program loan |
$ |
9.4 |
|
|
$ |
— |
|
|
$ |
— |
|
Total debt outstanding |
$ |
97.1 |
|
|
$ |
107.1 |
|
|
$ |
111.4 |
|
Net debt (Total debt outstanding less cash) |
$ |
81.0 |
|
|
$ |
89.3 |
|
|
$ |
96.7 |
|
QTD Days sales outstanding (DSOs) |
73 |
|
|
69 |
|
|
87 |
|
2020 Business Outlook
As a result of ongoing disruption and uncertainty related to the
global COVID-19 pandemic, ZAGG previously withdrew its full-year
2020 outlook. The Company is not providing an update at this
time.
Conference Call
A conference call will be held today, November 9, 2020, at
5:00 p.m. Eastern Standard Time to review these results. Interested
parties may access the call via the Internet on the Company's
website at investors.zagg.com (the URLs are included in this
exhibit as inactive textual references and information contained
on, or accessible through, our websites is not a part of, and is
not incorporated by reference into, this report).
About Non-U.S. GAAP Financial Information
This press release includes Adjusted EBITDA and adjusted gross
profit excluding March 2020 inventory write-downs (and
corresponding adjusted gross profit margin) . Readers are cautioned
that (1) Adjusted EBITDA (earnings before stock-based compensation
expense, depreciation and amortization, other expense, net,
transaction costs, BRAVEN employee retention bonus, former CFO
retention bonus, inventory step-up amount in connection with the
acquisition of HALO, severance expense, March 2020 inventory
write-down, impairment of goodwill, loss on disposal of intangible
assets and equipment (loss of discontinued brands, product lines,
and related product tooling), adjustments to fair value of
acquisition contingent consideration, and income tax provision
(benefit)) and (2) adjusted gross profit excluding March 2020
inventory write-downs (and corresponding adjusted gross profit
margin) are not financial measures prepared in accordance with
accounting principles generally accepted in the United States of
America (“U.S. GAAP”). In addition, this financial information
should not be construed as an alternative to any other measure of
performance determined in accordance with U.S. GAAP, or as an
indicator of operating performance, liquidity, or cash flows
generated by operating, investing, and financing activities, as
there may be significant factors or trends that it fails to
address. As such, it should be read only in conjunction with our
consolidated financial statements prepared in accordance with U.S.
GAAP. We present Adjusted EBITDA and adjusted gross profit
excluding March 2020 inventory write-downs (and corresponding
adjusted gross profit margin) because we believe that these
measures are helpful to some investors as a measure of performance
and to normalize the impact of recent non-recurring events. We
caution readers that non-U.S. GAAP financial information, by its
nature, departs from traditional accounting conventions.
Accordingly, its use can make it difficult to compare current
results with results from other reporting periods and with the
financial results of other companies. We have provided a
reconciliation of Adjusted EBITDA and adjusted gross profit
excluding March 2020 inventory write-downs (and corresponding
adjusted gross profit margin) to the most directly comparable U.S.
GAAP measures in the supplemental financial information attached to
this press release.
Cautionary Note Regarding Forward-Looking
Statements
This press release contains (and oral communications made by us
may contain) “forward-looking statements” within the meaning of the
safe harbor provisions of the U.S. Private Securities Litigation
Reform Act of 1995. Forward-looking statements can be
identified by words such as “anticipate,” “believe,” “estimate,”
“expect,” “intend,” “plan,” “predict,” “project,” “target,”
“future,” “seek,” “likely,” “strategy,” “may,” “should,” “will” and
similar references to future periods. Examples of forward-looking
statements include, among others, statements we make regarding our
outlook for the Company and statements that estimate or project
future results of operations or the performance of the Company.
Forward-looking statements are neither historical facts nor
assurances of future performance. Instead, they are based only on
our current beliefs, expectations and assumptions regarding the
future of our business, future plans and strategies, projections,
anticipated events and trends, the economy and other future
conditions. Because forward-looking statements relate to the
future, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict and many of
which are outside of our control. Our actual results and financial
condition may differ materially from those indicated in the
forward-looking statements. Therefore, you should not rely on any
of these forward-looking statements. Important factors that could
cause our actual results and financial condition to differ
materially from those indicated in the forward-looking statements
include, among others, the following:
- the
impacts of certain environmental and health risks, including the
recent outbreak of the coronavirus (COVID-19) and its potential
effects on the Company's operations, sourcing from China, and
future demand for the Company's products for an uncertain duration
of time;
- the ability to
design, produce, and distribute the creative product solutions
required to retain existing customers and to attract new
customers;
- building and
maintaining marketing and distribution functions sufficient to gain
meaningful international market share for our products;
- the ability to
respond quickly with appropriate products after the adoption and
introduction of new mobile devices by major manufacturers like
Apple®, Samsung®, and Google®;
- changes or delays in
announced launch schedules for (or recalls or withdrawals of) new
mobile devices by major manufacturers like Apple, Samsung, and
Google;
- the ability to
successfully integrate new operations or acquisitions;
- the impacts of
inconsistent quality or reliability of new product offerings;
- the impacts of lower
profit margins in certain new and existing product categories,
including certain mophie products;
- the impacts of
changes in economic conditions, including on customer demand;
- managing inventory
in light of constantly shifting consumer demand;
- the failure of
information systems or technology solutions or the failure to
secure information system data, failure to comply with privacy
laws, security breaches, or the effect on the Company from
cyber-attacks, terrorist incidents or the threat of terrorist
incidents;
- changes in U.S. and
international trade policy and tariffs, including the effect of
increases in U.S.-China tariffs on selected materials used in the
manufacture of products sold by the Company which are sourced from
China;
- adoption of or
changes in accounting policies, principles, or estimates; and
- changes in the law,
economic and financial conditions, including the effect of
enactment of U.S. tax reform or other tax law changes.
Any forward-looking statement made by us in this press release
speaks only as of the date on which such statement is made. New
factors emerge from time to time and it is not possible for
management to predict all such factors, nor can it assess the
impact of any such factor on the business or the extent to which
any factor, or combination of factors, may cause results to differ
materially from those contained in any forward-looking statement.
Readers should also review the risks and uncertainties listed in
our most recent Annual Report on Form 10-K and other reports we
file with the U.S. Securities and Exchange Commission, including
(but not limited to) Item 1A - “Risk Factors” in the Form 10-K and
Management's Discussion and Analysis of Financial Condition and
Results of Operations and the risks described therein from time to
time. We undertake no obligation to publicly update any
forward-looking statement, whether written or oral, that may be
made from time to time, whether as a result of new information,
future developments or otherwise. The forward-looking statements
contained in this press release are intended to qualify for 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.
About ZAGG Inc
ZAGG Inc (NASDAQ:ZAGG) is a global leader in accessories and
technologies that empower mobile lifestyles. The Company has an
award-winning product portfolio that includes screen protection,
mobile keyboards, power management solutions, social tech, and
personal audio sold under the ZAGG®, mophie®, InvisibleShield®,
IFROGZ®, Gear4®, and HALO® brands. ZAGG has operations in the
United States, Ireland, and China. ZAGG products are available
worldwide, and can be found at leading retailers including Best
Buy, Verizon, AT&T, Sprint, T-Mobile, Walmart, Target, and
Amazon.com. For more information, please visit the Company's
website at www.ZAGG.com and follow us on Facebook, Twitter, and
Instagram.
CONTACT:
Investor Relations:ICR Inc.Brendon
Frey203-682-8216brendon.frey@icrinc.com
Company:ZAGG IncJeff DuBois801-506-7336jeff.dubois@ZAGG.com
ZAGG INC AND
SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE
SHEETS(Amounts in thousands, except par value
amounts)(Unaudited)
|
|
September 30, 2020 |
|
December 31, 2019 |
|
|
|
|
|
ASSETS |
|
|
|
Current
assets: |
|
|
|
|
Cash and cash equivalents |
$ |
16,115 |
|
|
|
$ |
17,801 |
|
|
|
Accounts receivable, net of
allowances of $1,088 and $1,143 |
91,196 |
|
|
|
142,804 |
|
|
|
Income tax receivable |
7,980 |
|
|
|
— |
|
|
|
Inventories |
80,024 |
|
|
|
144,944 |
|
|
|
Prepaid expenses and other
current assets |
8,539 |
|
|
|
6,124 |
|
|
Total
current assets |
203,854 |
|
|
|
311,673 |
|
|
|
|
|
|
|
Property and
equipment, net of accumulated depreciation of $14,354 and
$14,159 |
15,759 |
|
|
|
18,019 |
|
|
Intangible assets,
net of accumulated amortization of $105,168 and $95,632 |
51,704 |
|
|
|
63,110 |
|
|
Deferred income
tax assets, net |
23,680 |
|
|
|
22,657 |
|
|
Operating lease
right of use assets |
9,890 |
|
|
|
9,636 |
|
|
Goodwill |
24,920 |
|
|
|
43,569 |
|
|
Other assets |
243 |
|
|
|
567 |
|
|
Total
assets |
$ |
330,050 |
|
|
|
$ |
469,231 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
Current
liabilities: |
|
|
|
|
Accounts payable |
$ |
60,142 |
|
|
|
$ |
87,303 |
|
|
|
Income tax payable |
— |
|
|
|
5,266 |
|
|
|
Sales returns liability |
25,668 |
|
|
|
43,853 |
|
|
|
Accrued wages and wage related
expenses |
6,225 |
|
|
|
6,328 |
|
|
|
Accrued liabilities |
5,440 |
|
|
|
15,164 |
|
|
|
Current portion of other
long-term liabilities |
662 |
|
|
|
— |
|
|
|
Current portion of operating
lease liabilities |
2,786 |
|
|
|
2,099 |
|
|
Total
current liabilities |
100,923 |
|
|
|
160,013 |
|
|
|
|
|
|
|
Line of
credit |
87,655 |
|
|
|
107,140 |
|
|
Operating lease
liabilities |
9,915 |
|
|
|
10,599 |
|
|
Other long-term
liabilities |
8,782 |
|
|
|
— |
|
|
Total
liabilities |
207,275 |
|
|
|
277,752 |
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
Common stock, $0.001 par
value; 100,000 shares authorized; 36,884 and 36,610 shares
issued |
37 |
|
|
|
37 |
|
|
|
Treasury stock, 7,055 and
7,055 common shares at cost |
(50,455 |
) |
|
|
(50,455 |
) |
|
|
Additional paid-in
capital |
120,188 |
|
|
|
116,533 |
|
|
|
Accumulated other
comprehensive loss |
(962 |
) |
|
|
(1,631 |
) |
|
|
Retained earnings |
53,967 |
|
|
|
126,995 |
|
|
Total
stockholders’ equity |
122,775 |
|
|
|
191,479 |
|
|
Total
liabilities and stockholders’ equity |
$ |
330,050 |
|
|
|
$ |
469,231 |
|
|
ZAGG INC AND
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENT OF
OPERATIONS(Amounts in thousands, except per share
amounts)(Unaudited)
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
|
|
September 30, 2020 |
|
September 30, 2019 |
|
September 30, 2020 |
|
September 30, 2019 |
|
|
|
|
|
|
|
|
|
Net
sales |
$ |
115,456 |
|
|
|
$ |
146,488 |
|
|
|
$ |
283,554 |
|
|
|
$ |
332,034 |
|
|
Cost of
sales |
77,023 |
|
|
|
92,143 |
|
|
|
240,751 |
|
|
|
216,108 |
|
|
Gross
profit |
38,433 |
|
|
|
54,345 |
|
|
|
42,803 |
|
|
|
115,926 |
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
Advertising and marketing |
3,218 |
|
|
|
4,129 |
|
|
|
10,063 |
|
|
|
13,228 |
|
|
|
Selling, general, and
administrative |
23,849 |
|
|
|
33,967 |
|
|
|
80,185 |
|
|
|
100,036 |
|
|
|
Transaction costs |
72 |
|
|
|
547 |
|
|
|
468 |
|
|
|
1,168 |
|
|
|
Impairment of goodwill |
— |
|
|
|
— |
|
|
|
18,649 |
|
|
|
— |
|
|
|
Loss on disposal of intangible
assets and equipment |
— |
|
|
|
96 |
|
|
|
3,683 |
|
|
|
102 |
|
|
|
Amortization of intangible
assets |
3,357 |
|
|
|
3,948 |
|
|
|
10,258 |
|
|
|
13,013 |
|
|
Total
operating expenses |
30,496 |
|
|
|
42,687 |
|
|
|
123,306 |
|
|
|
127,547 |
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) from operations |
7,937 |
|
|
|
11,658 |
|
|
|
(80,503 |
) |
|
|
(11,621 |
) |
|
|
|
|
|
|
|
|
|
|
Other
income (expense): |
|
|
|
|
|
|
|
|
Interest expense |
(885 |
) |
|
|
(1,221 |
) |
|
|
(3,375 |
) |
|
|
(3,334 |
) |
|
|
Other income (expense) |
867 |
|
|
|
(462 |
) |
|
|
1,086 |
|
|
|
214 |
|
|
Total
other expense |
(18 |
) |
|
|
(1,683 |
) |
|
|
(2,289 |
) |
|
|
(3,120 |
) |
|
|
|
|
|
|
|
|
|
|
Income
(loss) before provision for income taxes |
7,919 |
|
|
|
9,975 |
|
|
|
(82,792 |
) |
|
|
(14,741 |
) |
|
|
|
|
|
|
|
|
|
|
Income tax
(provision) benefit |
(1,700 |
) |
|
|
(1,293 |
) |
|
|
10,123 |
|
|
|
3,663 |
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss) |
$ |
6,219 |
|
|
|
$ |
8,682 |
|
|
|
$ |
(72,669 |
) |
|
|
$ |
(11,078 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings
(loss) per share attributable to stockholders: |
|
|
|
|
|
|
|
|
Basic earnings (loss) per
share |
$ |
0.21 |
|
|
|
$ |
0.30 |
|
|
|
$ |
(2.44 |
) |
|
|
$ |
(0.38 |
) |
|
|
Diluted earnings (loss) per
share |
$ |
0.21 |
|
|
|
$ |
0.30 |
|
|
|
$ |
(2.44 |
) |
|
|
$ |
(0.38 |
) |
|
ZAGG INC AND
SUBSIDIARIESRECONCILIATION OF NON-U.S. GAAP
FINANCIAL INFORMATION TO U.S. GAAP(Amounts in
thousands)(Unaudited)
UNAUDITED
SUPPLEMENTAL
DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following adjusted EBITDA, adjusted gross
profit and adjusted gross profit margin are not financial measures
prepared in accordance with accounting principles generally
accepted in the United States of America (“U.S. GAAP”). In
addition, they should not be construed as an alternative to any
other measures of performance determined in accordance with U.S.
GAAP, or as an indicator of our operating performance, liquidity,
or cash flows generated by operating, investing, and financing
activities as there may be significant factors or trends that they
fail to address. We present this financial information because we
believe that these measures are helpful to some investors as a
measure of our operations. We caution investors that non-U.S. GAAP
financial information, by its nature, departs from traditional
accounting conventions; accordingly, its use can make it difficult
to compare our results with our results from other reporting
periods and with the results of other companies. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA RECONCILIATION |
Three Months Ended |
|
Nine Months Ended |
September 30, 2020 |
|
September 30, 2019 |
|
September 30, 2020 |
|
September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) in accordance with U.S.
GAAP |
$ |
6,219 |
|
|
$ |
8,682 |
|
|
$ |
(72,669 |
) |
|
$ |
(11,078 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
a. |
Stock-based compensation
expense |
1,326 |
|
|
632 |
|
|
3,930 |
|
|
3,291 |
|
b. |
Depreciation and
amortization |
5,090 |
|
|
5,751 |
|
|
15,435 |
|
|
18,007 |
|
c. |
Other expense, net |
18 |
|
|
1,683 |
|
|
2,289 |
|
|
3,120 |
|
d. |
Transaction costs |
72 |
|
|
547 |
|
|
468 |
|
|
1,168 |
|
e. |
BRAVEN employee retention
bonus |
— |
|
|
— |
|
|
— |
|
|
93 |
|
f. |
Former CFO retention
bonus |
— |
|
|
— |
|
|
— |
|
|
110 |
|
g. |
Inventory step-up amount in
connection with acquisition of HALO |
— |
|
|
— |
|
|
— |
|
|
589 |
|
h. |
Severance expense |
258 |
|
|
1,818 |
|
|
786 |
|
|
2,225 |
|
i. |
March 2020 inventory
write-down |
— |
|
|
— |
|
|
44,833 |
|
|
— |
|
j. |
Impairment of goodwill |
— |
|
|
— |
|
|
18,649 |
|
|
— |
|
k. |
Loss on disposal of intangible
assets and equipment |
— |
|
|
— |
|
|
3,683 |
|
|
— |
|
l. |
Adjustment to fair value of
acquisition contingent consideration |
— |
|
|
355 |
|
|
— |
|
|
355 |
|
m. |
Income tax provision
(benefit) |
1,700 |
|
|
1,293 |
|
|
(10,123 |
) |
|
(3,663 |
) |
Total
adjustments |
8,464 |
|
|
12,079 |
|
|
79,950 |
|
|
25,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA |
$ |
14,683 |
|
|
$ |
20,761 |
|
|
$ |
7,281 |
|
|
$ |
14,217 |
|
ZAGG INC AND
SUBSIDIARIESRECONCILIATION OF NON-U.S. GAAP
FINANCIAL INFORMATION TO U.S. GAAP(Amounts in thousands,
except per share amounts)(Unaudited)
GROSS PROFIT RECONCILIATION |
Three Months Ended |
|
Nine Months Ended |
September 30, 2020 |
|
September 30, 2019 |
|
September 30, 2020 |
|
September 30, 2019 |
|
|
|
|
|
|
|
|
|
Gross profit in accordance with U.S. GAAP |
$ |
38,433 |
|
|
$ |
54,345 |
|
|
$ |
42,803 |
|
|
$ |
115,926 |
|
|
|
|
|
|
|
|
|
|
Adjustment: |
|
|
|
|
|
|
|
|
March 2020 inventory
write-down |
— |
|
|
— |
|
|
44,833 |
|
|
— |
|
Adjusted
gross profit |
$ |
38,433 |
|
|
$ |
54,345 |
|
|
$ |
87,636 |
|
|
$ |
115,926 |
|
|
|
|
|
|
|
|
|
|
Adjusted
gross profit margin |
33 |
% |
|
37 |
% |
|
31 |
% |
|
35 |
% |
ZAGG (NASDAQ:ZAGG)
Historical Stock Chart
From Apr 2024 to May 2024
ZAGG (NASDAQ:ZAGG)
Historical Stock Chart
From May 2023 to May 2024