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: May 7, 2020

(Date of earliest event reported)

 

  Turtle Beach Corporation

(Exact name of registrant as specified in its charter)

 

   001-35465

(Commission File Number)

 

 

 

 

Nevada

27-2767540

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification Number)

 

 

11011 Via Frontera, Suite A/B

San Diego, California

92127

(Address of principal executive offices)

(Zip Code)

 

(888) 496-8001

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

 

Title of each class

Trading Symbols

Name of each exchange on which registered

Common Stock, par value $0.001

HEAR

Nasdaq

 

 

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:

     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 

 


 

 

Item 2.02 - Results of Operations and Financial Condition.

On May 7, 2020, Turtle Beach Corporation (the “Company”) issued a press release announcing its financial results for its quarter ended March 31, 2020. A copy of that press release and the attached financial schedules are attached as Exhibit 99.1 to this report and incorporated herein by reference.

The information in this report (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.

Item 9.01 — Financial Statements and Exhibits

(d) Exhibits

 

 

 

 

 

Exhibit

No.

Description

99.1

Press Release of the Company, dated May 7, 2020

 

 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

TURTLE BEACH CORPORATION

 

 

 

Date:

May 7, 2020

By:

/s/ JOHN T. HANSON

 

 

 

John T. Hanson

Chief Financial Officer, Treasurer and Secretary

 

 

 

 

hear-ex991_6.htm

Exhibit 99.1

 

TURTLE BEACH REPORTS STRONG FIRST QUARTER 2020 RESULTS

AND RAISES FULL-YEAR OUTLOOK

 

San Diego, CA – May 7, 2020 Turtle Beach Corporation (Nasdaq: HEAR), a leading gaming audio and accessory brand, reported financial results for the first quarter ended March 31, 2020.

 

First Quarter Summary vs. Year-Ago Quarter:

 

Net revenue was $35.0 million ($35.1 million in constant currency) versus $44.8 million;

 

 

Net loss of $3.6 million, or $(0.25) per diluted share, compared to net income of $3.1 million, or $0.09 per diluted share; and

 

 

Adjusted EBITDA was $(2.7) million compared to $4.3 million.

 

 

Management Commentary

“During the first quarter, as consumers around the world stayed home to help contain COVID-19,  we saw strong demand for our products including record-setting retail sales and significant market share gains in March, which drove results that exceeded our expectations across all key financial metrics,” said Juergen Stark, CEO, Turtle Beach. “Our headsets are also well-suited for learning and working remotely via video or audio conferencing, which we believe further increased demand. While we expect the increased demand for headsets may subside once stay-at-home measures are relaxed, we believe our sales for the year will exceed our prior forecast.

 

“According to NPD, U.S. retail sales of console headsets in the month of March for both the industry and for Turtle Beach were the highest ever, including in March of 2018, which was the start of the battle royale surge. The 39% increase in market sales for March partially offset the expected declines in January and February, resulting in total console gaming headset sales in the first quarter declining only 4% year-over-year. In addition to the industry’s March surge in U.S. console headset sales, we gained over 500 basis points in revenue share in March, resulting in 57% growth in the U.S. retail sales of our headsets compared to March of 2019.

 

“We believe these results continue to be a testament to our strong brand, excellent products and our execution at retail. This is especially true in times like these, where retail, supply chain and operational execution can make a big difference both to us and to our retail partners.

 

“While it is not clear at this point how long this increased demand will continue, we now expect full year revenues, adjusted EBITDA and net income per diluted share to exceed our earlier forecasts. We recognize that these are unprecedented times and that consumer demand and retail


Turtle Beach Reports Fourth Quarter and Full Year 2019 Financial Results

 

supply logistics could fluctuate depending on the course of the pandemic and the response by governments and consumers.”

 

First Quarter 2020 Financial Results

Net revenue in the first quarter of 2020 was $35.0 million compared to $44.8 million in the year-ago quarter. The decrease was the result of the expected decline from the record levels of demand in the prior year quarter due to the battle royale-driven increase in users throughout the prior year  and a strong slate of triple-A game releases in holiday 2018. In addition, the overall market for console gaming accessories this quarter was expected to be lower due to the announcements of new Xbox and PlayStation consoles coming later this year. These impacts were partially offset by the increased sales in March due to state and local stay-at-home orders. On a constant currency basis, revenue in the first quarter of 2020 was $35.1 million.

 

Gross margin in the first quarter of 2020 was 30.8% compared to 33.0% in the first quarter of 2019. This expected decrease was primarily due to the continued impact of tariffs and a decline in volume-based fixed cost leverage, partially offset by a more favorable business mix.

 

Operating expenses in the first quarter of 2020 were $15.8 million compared to $13.0 million in the 2019 period, with the increase due primarily to the inclusion of costs associated with the acquisition of ROCCAT, which was completed in May of 2019.  

 

Net loss in the first quarter of 2020 was $3.6 million compared to net income of $3.1 million in the year-ago quarter. The decline was primarily driven by the expected decline in revenue and the expected increase in operating expenses.

 

Net loss per share in the first quarter of 2020 was $0.25 on 14.5 million weighted average diluted shares outstanding, compared to net income per share of $0.09 on 16.3 million weighted average diluted shares outstanding in the year-ago quarter.

 

Adjusted net loss (as defined below in “Non-GAAP Financial Measures”) in the first quarter of 2020 was $3.4 million, or $(0.23) per diluted share, compared to adjusted net income of $2.2 million, or $0.13 per share, in the corresponding period in 2019.  

 

Adjusted EBITDA (as defined below in “Non-GAAP Financial Measures”) in the first quarter of 2020 was $(2.7) million compared to $4.3 million in the year-ago quarter.

 

 


Turtle Beach Reports Fourth Quarter and Full Year 2019 Financial Results

 

Balance Sheet Highlights

At March 31, 2020, the Company had $8.7 million of cash and cash equivalents with $0.3 million of outstanding debt under its revolving line of credit. This compares to $10.2 million of cash and cash equivalents with no outstanding debt under its revolving credit facility at March 31, 2019.  

 

Revised 2020 Outlook

For the second quarter of 2020, the Company expects revenue to range between $42 million and $47 million. Adjusted EBITDA is expected to range between $(2.0) million and breakeven. Net loss per diluted share is expected to range between $(0.27) and $(0.17), and adjusted loss per diluted share is expected to range between $(0.24) and $(0.14), both reflecting the aforementioned revenue and EBITDA forecasts. Per share figures for the second quarter of 2020 assume approximately 14.5 million diluted shares outstanding.

 

For the full year 2020, the Company now expects revenue to range between $224 million and $234 million (versus the prior range of $214 million to $224 million). The annual revenue forecast reflects an anticipated decline in the overall console headset market ahead of the new console launches partially offset by increased demand resulting from stay-at-home orders. Adjusted EBITDA is now expected to range between $9 million and $14 million (versus the prior range of $5 million and $10 million), reflecting the higher expected revenues for the year and the continuation of planned marketing and new product-related investments of approximately $9 million to expand the Company’s position in the PC accessories market. Net income(loss) per diluted share is now expected to range between $(0.22) and $0.03, compared to prior guidance of a range of $(0.46) to $(0.13). Adjusted net income(loss) per diluted share is expected to range between $(0.16) and $0.09, compared to prior guidance of a range of $(0.45) to $(0.12), both reflecting the aforementioned revenue and EBITDA forecasts. Per share figures for the full year 2020 assume approximately 15 million diluted shares outstanding.

 

With respect to the Company's adjusted EBITDA outlook for the second quarter and full year 2020, a reconciliation to its net income (loss) outlook for the same periods has not been provided because of the variability, complexity, and lack of visibility with respect to certain reconciling items between adjusted EBITDA and net income (loss), including other income (expense), provision for income taxes and stock-based compensation. These items cannot be reasonably and accurately predicted without the investment of undue time, cost and other resources and, accordingly, a reconciliation of the Company’s adjusted EBITDA outlook to its net income (loss) outlook for such periods is not provided. These reconciling items could be material to the Company’s actual results for such periods.

 


Turtle Beach Reports Fourth Quarter and Full Year 2019 Financial Results

 

Conference Call Details

Turtle Beach Corporation will hold a conference call today, May 7, 2020, at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time) to discuss its first quarter 2020 results.

 

CEO Juergen Stark and CFO John Hanson will host the call, followed by a question and answer session.

 

Conference Call Details:

Date: Thursday, May 7, 2020

Time: 5:00 p.m. ET / 2:00 p.m. PT

Toll-Free Dial-in Number: (877) 303-9855

International Dial-in Number: (408) 337-0154

Conference ID: 4991222

 

For the conference call, please dial-in 5-10 minutes prior to the start time and an operator will register your name and organization. If you have any difficulty with the conference call, please contact Gateway Investor Relations at (949) 574-3860.

 

The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.turtlebeachcorp.com.

 

A replay of the conference call will be available after 8:00 p.m. ET on the same day through May 14, 2020.

 

Toll-Free Replay Number: (855) 859-2056

International Replay Number: (404) 537-3406

Replay ID: 4991222

 

Non-GAAP Financial Measures

In addition to its reported results, the Company has included in this earnings release certain financial results, including adjusted EBITDA, adjusted net income, and constant currency revenue, that the Securities and Exchange Commission defines as “non-GAAP financial measures.” Management believes that such non-GAAP financial measures, when read in conjunction with the Company's reported results, can provide useful supplemental information for investors analyzing period-to-period comparisons of the Company's results. “Adjusted Net Income” is defined as net income excluding (i) integration and transaction costs related to the acquisition of the business and assets related to the ROCCAT brand, (ii) the effect of the mark-to-market requirement of the financial instrument obligation, (iii) any change in fair value of


Turtle Beach Reports Fourth Quarter and Full Year 2019 Financial Results

 

contingent consideration and (iv) the release of valuation allowances on deferred tax assets. Adjusted EBITDA is defined by the Company as net income (loss) before interest, taxes, depreciation and amortization, stock-based compensation (non-cash), and certain non-recurring items that we believe are not representative of core operations (e.g., the integration and transaction costs related to the acquisition of the business and assets related to the ROCCAT brand, the mark-to-market adjustment for the financial instrument obligation and the change in fair value of contingent consideration). “Constant currency revenue” is defined by the Company as revenue excluding the impacts of fluctuations in exchange rates from prior periods. These non-GAAP financial measures are presented because management uses non-GAAP financial measures to evaluate the Company’s operating performance, to perform financial planning, and to determine incentive compensation. Therefore, the Company believes that the presentation of non-GAAP financial measures provides useful supplementary information to, and facilitates additional analysis by, investors. The presented non-GAAP financial measures exclude items that management does not believe reflect the Company’s core operating performance because such items are inherently unusual, non-operating, unpredictable, non-recurring, or non-cash. See a reconciliation of GAAP results to Adjusted Net Income and Adjusted EBITDA included below for each of the three months ended March 31, 2020 and 2019.

 

About Turtle Beach Corporation

Turtle Beach (www.turtlebeach.com) is a leading gaming audio and accessory brand, offering a wide selection of cutting-edge, award-winning gaming headsets. Whether you’re a professional esports athlete, hardcore gamer, casual player, or just starting out, Turtle Beach has the gaming headset to help you truly master your skills. Innovative and advanced technology, amazing high-quality gaming audio, crystal-clear communication, lightweight and comfortable designs, and ease-of-use are just a few features that make Turtle Beach a fan-favorite brand and market leader in console gaming audio for over 10 years running. In 2019 Turtle Beach acquired ROCCAT, a leading PC accessories brand that combines detail-loving German innovation with a genuine passion for designing the best PC gaming products. Under the ROCCAT brand, Turtle Beach provides award-winning keyboards and mice for PC gamers. Turtle Beach’s shares are traded on the Nasdaq Exchange under the symbol: HEAR.

Cautionary Note on Forward-Looking Statements

This press release includes forward-looking information and statements within the meaning of the federal securities laws. Except for historical information contained in this release, statements in this release may constitute forward-looking statements regarding assumptions, projections, expectations, targets, intentions or beliefs about future events. Statements containing the words “may”, “could”, “would”, “should”, “believe”, “expect”, “anticipate”, “plan”, “estimate”, “target”, “goal”, “project”, “intend,” “forecast” and similar expressions, or the negatives thereof, constitute forward-looking statements. Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Forward-looking statements are based on management’s current belief and expectations, as well as assumptions made by, and


Turtle Beach Reports Fourth Quarter and Full Year 2019 Financial Results

 

information currently available to, management.

 

While the Company believes that its expectations are based upon reasonable assumptions, there can be no assurances that its goals and strategy will be realized. Numerous factors, including risks and uncertainties, may affect actual results and may cause results to differ materially from those expressed in forward-looking statements made by the Company or on its behalf. Some of these factors include, but are not limited to, risks related to, the substantial uncertainties inherent in the acceptance of existing and future products, the difficulty of commercializing and protecting new technology, the impact of competitive products and pricing, general business and economic conditions including the impact of  the global coronavirus (COVID-19) pandemic on consumer demands and manufacturing capabilities, risks relating to, and uncertainty caused by or resulting from, the COVID-19 pandemic, risks associated with the expansion of our business including the integration of any businesses we acquire and the integration of such businesses within our internal control over financial reporting and operations, our indebtedness, the Company’s liquidity, and other factors discussed in our public filings, including the risk factors included in  the Company’s most recent Annual Report on Form 10-K, Quarterly Report on Form 10-Q,  and the Company’s other periodic reports. Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the Securities and Exchange Commission, the Company is under no obligation to publicly update or revise any forward-looking statement after the date of this release whether as a result of new information, future developments or otherwise.

 

All trademarks are the property of their respective owners.

 

 


For Investor Information, Contact:

For Media Information, Contact:

Cody Slach or Sean McGowan

MacLean Marshall

Gateway Investor Relations

Sr. Director – PR/Communications

On Behalf of Turtle Beach

Turtle Beach Corp.

949.574.3860

858.914.5093

HEAR@gatewayir.com

maclean.marshall@turtlebeach.com

 


 

Turtle Beach Corporation

Condensed Consolidated Balance Sheets

(in thousands, except par value and share amounts)

 

Table 1.

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

 

(unaudited)

 

ASSETS

 

(in thousands, except par value and share amounts)

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

8,733

 

 

$

8,249

 

Accounts receivable, net

 

 

12,402

 

 

 

44,530

 

Inventories

 

 

39,291

 

 

 

45,711

 

Prepaid expenses and other current assets

 

 

5,172

 

 

 

4,057

 

Total Current Assets

 

 

65,598

 

 

 

102,547

 

Property and equipment, net

 

 

4,002

 

 

 

3,962

 

Deferred income taxes

 

 

9,316

 

 

 

7,439

 

Goodwill

 

 

8,515

 

 

 

8,515

 

Intangible assets, net

 

 

5,740

 

 

 

6,011

 

Other assets

 

 

2,563

 

 

 

2,877

 

Total Assets

 

$

95,734

 

 

$

131,351

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

301

 

 

$

15,655

 

Accounts payable

 

 

11,503

 

 

 

22,511

 

Other current liabilities

 

 

20,786

 

 

 

26,422

 

Total Current Liabilities

 

 

32,590

 

 

 

64,588

 

Deferred income taxes

 

 

140

 

 

 

153

 

Other liabilities

 

 

3,021

 

 

 

3,223

 

Total Liabilities

 

 

35,751

 

 

 

67,964

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Common stock, $0.001 par value - 25,000,000 shares authorized; 14,506,140 and 14,488,152 shares issued and outstanding as of March 31, 2020 and 2019, respectively

 

 

15

 

 

 

14

 

Additional paid-in capital

 

 

177,745

 

 

 

176,776

 

Accumulated deficit

 

 

(117,074

)

 

 

(113,519

)

Accumulated other comprehensive income (loss)

 

 

(703

)

 

 

116

 

Total Stockholders’ Equity

 

 

59,983

 

 

 

63,387

 

Total Liabilities and Stockholders’ Equity

 

$

95,734

 

 

$

131,351

 

 


 

Turtle Beach Corporation

Condensed Consolidated Statements of Operations

(in thousands, except per-share data)

(unaudited)

Table 2.

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

Net revenue

 

$

35,007

 

 

$

44,846

 

Cost of revenue

 

 

24,222

 

 

 

30,059

 

Gross profit

 

 

10,785

 

 

 

14,787

 

Operating expenses:

 

 

 

 

 

 

 

 

Selling and marketing

 

 

7,648

 

 

 

6,881

 

Research and development

 

 

2,427

 

 

 

1,456

 

General and administrative

 

 

5,723

 

 

 

4,649

 

Total operating expenses

 

 

15,798

 

 

 

12,986

 

Operating income (loss)

 

 

(5,013

)

 

 

1,801

 

Interest expense

 

 

169

 

 

 

244

 

Other non-operating expense (income), net

 

 

197

 

 

 

(1,662

)

Income (loss) before income tax

 

 

(5,379

)

 

 

3,219

 

Income tax expense (benefit)

 

 

(1,824

)

 

 

164

 

Net income (loss)

 

$

(3,555

)

 

$

3,055

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

Basic

 

$

(0.25

)

 

$

0.21

 

Diluted

 

$

(0.25

)

 

$

0.09

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

Basic

 

 

14,495

 

 

 

14,336

 

Diluted

 

 

14,495

 

 

 

16,260

 

 

 


 

Turtle Beach Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

Table 3.

 

 

Three Months Ended

 

 

 

March 31, 2020

 

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

17,526

 

 

$

40,962

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

(890

)

 

 

(557

)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Borrowings on revolving credit facilities

 

 

48,426

 

 

 

48,119

 

Repayment of revolving credit facilities

 

 

(63,780

)

 

 

(85,504

)

Proceeds from exercise of stock options and warrants

 

 

18

 

 

 

23

 

Repurchase of common stock to satisfy employee tax withholding obligations

 

 

(48

)

 

 

(101

)

Net cash used for financing activities

 

 

(15,384

)

 

 

(37,463

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(768

)

 

 

136

 

Net increase (decrease) in cash and cash equivalents

 

 

484

 

 

 

3,078

 

Cash and cash equivalents - beginning of period

 

 

8,249

 

 

 

7,078

 

Cash and cash equivalents - end of period

 

$

8,733

 

 

$

10,156

 


 

Turtle Beach Corporation

Reconciliation of GAAP and Non-GAAP Measures

(in thousands, except per-share data)

(unaudited)

Table 4.

 

 

 

Three Months Ended

 

 

 

 

March 31, 2020

 

 

March 31, 2019

 

 

Net Income (Loss)

 

 

 

 

 

 

 

 

 

GAAP Net Income (Loss)

 

$

(3,555

)

 

$

3,055

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments, net of tax:

 

 

 

 

 

 

 

 

 

Gain on financial instrument obligation

 

 

 

 

 

(1,601

)

 

Acquisition integration costs

 

 

175

 

 

 

721

 

 

Non-GAAP Earnings

 

$

(3,380

)

 

$

2,175

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

GAAP- Diluted

 

$

(0.25

)

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

Gain on financial instrument obligation

 

 

 

 

 

 

 

Acquisition integration costs

 

 

0.02

 

 

 

0.04

 

 

Non-GAAP- Diluted

 

$

(0.23

)

 

$

0.13

 

 


 

Turtle Beach Corporation

GAAP to Adjusted EBITDA Reconciliation

(in thousands)

(unaudited)

Table 5.

 

 

Three Months Ended

 

 

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Adj

 

 

 

 

 

 

 

 

 

As

 

Adj

 

Adj

 

Stock

 

 

 

 

Adj

 

 

 

Reported

 

Depreciation

 

Amortization

 

Compensation

 

Other (1)

 

EBITDA

 

Net revenue

 

$

35,007

 

$

-

 

$

-

 

$

-

 

$

-

 

$

35,007

 

Cost of revenue

 

 

24,222

 

 

(590

)

 

-

 

 

(58

)

 

-

 

 

23,574

 

Gross Profit

 

 

10,785

 

 

590

 

 

-

 

 

58

 

 

-

 

 

11,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

15,798

 

 

(443

)

 

(222

)

 

(941

)

 

(281

)

 

13,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

(5,013

)

 

1,033

 

 

222

 

 

999

 

 

281

 

 

(2,478

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expense (income), net

 

 

197

 

 

 

 

 

 

 

 

 

 

 

(21

)

 

176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax

 

 

(5,379

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

 

(1,824

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(3,555

)

 

 

 

 

 

 

Adjusted EBITDA

 

$

(2,654

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Other includes certain business acquisition costs and change in fair value of contingent consideration.

 


 

Turtle Beach Corporation

GAAP to Adjusted EBITDA Reconciliation

(in thousands)

(unaudited)

Table 5. (continued)

 

 

Three Months Ended

 

 

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Adj

 

 

 

 

 

 

 

 

 

As

 

Adj

 

Adj

 

Stock

 

 

 

 

Adj

 

 

 

Reported

 

Depreciation

 

Amortization

 

Compensation

 

Other (2)

 

EBITDA

 

Net revenue

 

$

44,846

 

$

-

 

$

-

 

$

-

 

$

-

 

$

44,846

 

Cost of revenue

 

 

30,059

 

 

(352

)

 

-

 

 

125

 

 

-

 

 

29,832

 

Gross Profit

 

 

14,787

 

 

352

 

 

-

 

 

(125

)

 

-

 

 

15,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

12,986

 

 

(688

)

 

(62

)

 

(647

)

 

(780

)

 

10,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,801

 

 

1,040

 

 

62

 

 

522

 

 

780

 

 

4,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expense (income), net

 

 

(1,662

)

 

 

 

 

 

 

 

 

 

 

1,601

 

 

(61

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

3,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,055

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

4,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Other includes certain business acquisition costs and a gain (loss) on financial instrument obligation.