pfsw-8k_20180930.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): November 8, 2018

 

PFSweb, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware

 

000-28275

 

75-2837058

 

 

(STATE OR OTHER JURISDICTION

OF INCORPORATION)

 

(COMMISSION FILE NUMBER)

 

(IRS EMPLOYER

IDENTIFICATION NO.)

 

 

 

505 MILLENNIUM DRIVE

ALLEN, TX 75013

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(972) 881-2900

(REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

N/A

(FORMER NAME OR ADDRESS, IF CHANGED SINCE LAST REPORT)

 

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 communication 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.


 


 

INFORMATION TO BE INCLUDED IN THE REPORT

 

ITEM 2.02. Results of Operations and Financial Condition

 

On November 8, 2018, PFSweb, Inc. issued a press release announcing its financial results for the quarter ended September 30, 2018. Attached to this current report on Form 8-K is a copy of the related press release dated November 8, 2018. The information in this Report on Form 8-K, and the exhibit hereto, shall not be deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section.

 

ITEM 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.  The following exhibit is filed with this document:

 

Exhibit No.

 

Description

99.1

 

Press Release Issued November 8, 2018

 


 


 

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.

 

 

 

PFSweb, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Dated: November 9, 2018           

By:  

/s/ Thomas J. Madden  

 

 

 

 

Thomas J. Madden 

 

 

 

 

Executive Vice President,

Chief Financial and

Accounting Officer 

 

 

 

 

 

 

 

 

pfsw-ex991_6.htm

Exhibit 99.1

 

PFSweb Reports Third Quarter 2018 Results

 

Allen, TX – November 8, 2018 – PFSweb, Inc. (NASDAQ: PFSW), a global commerce services company, is reporting results for the third quarter ended September 30, 2018.

 

Third Quarter 2018 Summary vs. Same Year-Ago Quarter

 

Total revenues increased to $77.7 million compared to $77.3 million.

 

Service fee equivalent (SFE) revenue (a non-GAAP measure defined below) was $53.3 million compared to $55.1 million.

 

Service fee gross margin increased 250 basis points to 37.0%.

 

Net loss was $0.7 million or $(0.04) per share, compared to a loss of $0.1 million or $(0.01) per share.

 

Adjusted EBITDA (a non-GAAP measure defined below) was $5.5 million compared to $5.6 million.

 

Management Commentary

“During the third quarter, we continued to focus on higher-margin engagements and execute on our profitability initiatives, as reflected by our sixth consecutive quarter of year-over-year service fee gross margin expansion,” said Mike Willoughby, CEO of PFSweb. “Similar to last quarter, our PFS business outperformed our expectations, while we experienced softness in our LiveArea segment.”

 

“For LiveArea, we performed at a high level for clients, successfully sold a number of projects to current clients and continued to benefit from a high level of retainer agreement sales to new and existing clients. However, we continued to experience lower than expected new project sales to new clients and we continued to experience delays with several large projects. Although these delays and lower bookings have impacted the top line, we’ve responded accordingly with prudent cost management and more efficient utilization of our LiveArea resources, as reflected by a 65 basis point improvement in LiveArea’s adjusted EBITDA margin.

 

“For PFS, we carried over the strong momentum from the first half of the year as we experienced record third quarter volumes, shipping more than 3.8 million orders across the globe. We continued to generate improved gross margins in this segment as a result of improved operational efficiency, a focus on higher margin offerings and the transition of certain lower margin engagements.

Subsequent to the quarter, we also opened a new fulfillment distribution center in Southampton, England, building upon our existing European DC footprint in Liège, Belgium. Over the past week, we have begun operations in this facility supporting an existing client relationship that desired a UK fulfillment presence to minimize shipping and other costs.  We expect to have success winning incremental business in this UK market with other existing clients that we support in Europe as well as new clients.

 

“We also continue to make progress on our Fulfillment-as-a-Service (“FaaS”) initiative, as reflected by the planned deployment of a production holiday pop-up fulfillment center in the Toronto metro area in support of an existing client seeking to better serve their Canadian customers and reduce freight costs


during the 2018 holiday period.  This pop-up fulfillment center follows the successful pilot project we operated during the 2017 holiday, and marks the official rollout of this particular FaaS offering to market.

 

“As we approach the holiday season, our PFS client sales forecasts are generally expected to be strong, fueled by online holiday sales. We have already begun the process of ramping up personnel and technology in our various distribution centers, and we remain well-positioned to once again execute at a high level for our clients during the all-important holiday season.”

 

Third Quarter 2018 Financial Results

Total revenues in the third quarter of 2018 increased to $77.7 million compared to $77.3 million in the same period of 2017. Service fee revenue in the third quarter was $52.9 million compared to $54.5 million last year. Product revenue from the company’s last remaining client under this legacy business model was $8.5 million compared to $9.6 million in the same period of 2017.

 

SFE revenue was $53.3 million compared to $55.1 million in the year-ago quarter. The decline was driven by lower project revenue in the company’s LiveArea segment, partially offset by strong client volumes in its PFS segment.

 

Service fee gross margin in the third quarter of 2018 increased 250 basis points to 37.0% compared to 34.4% in the same period of 2017. The increase was due to the company’s continued focus on higher-margin engagements and service offerings, effective cost management and the transition of certain lower margin engagements over the last year.

 

Net loss in the third quarter of 2018 was $0.7 million or $(0.04) per share, compared to a net loss of $0.1 million or $(0.01) per share in the same period of 2017. Net loss in the third quarter of 2018 included $1.1 million of stock-based compensation expense, $1.0 million of acquisition-related, restructuring and other costs, $0.4 million in amortization of acquisition-related intangible assets, and $0.1 million deferred tax expense related to goodwill amortization. This compares to $0.8 million of stock-based compensation expense, $0.8 million in amortization of acquisition-related intangible assets, $0.2 million deferred tax expense related to goodwill amortization, and $0.1 million of acquisition-related, restructuring and other costs in the same period of 2017.

 

Adjusted EBITDA was $5.5 million compared to $5.6 million in the year-ago quarter. As a percentage of SFE revenue, adjusted EBITDA increased 20 basis points to 10.4% compared to 10.2% in the year-ago quarter, primarily due to the aforementioned increase in service fee gross margin.

 

Non-GAAP net income in the third quarter of 2018 increased 8% to $1.9 million compared to $1.8 million in the third quarter of 2017.

 

At September 30, 2018, net debt (defined as total debt less cash and cash equivalents) was $28.9 million compared to $28.2 million at December 31, 2017. Cash and cash equivalents totaled $14.3 million compared to $19.1 million at December 31, 2017. Total debt at September 30, 2018 decreased to $43.2 million compared to $47.3 million at the end of last year.

 


2018 Outlook

PFSweb continues to expect adjusted EBITDA to range between $24 million and $26 million, reflecting up to 13% growth from 2017.  

 

The company now expects 2018 SFE revenue to range between $229 million and $233 million (previously $237 million to $247 million) with PFS SFE revenue expected to range between $149 million and $151 million (previously $149 million to $155 million) and LiveArea service fee revenue expected to range between $80 million and $82 million (previously $88 million to $92 million) resulting primarily from lower than expected LiveArea new client project sales throughout the year.

 

Conference Call

PFSweb will conduct a conference call today at 5:00 p.m. Eastern time to discuss its results for the third quarter ended September 30, 2018.

 

PFSweb CEO Mike Willoughby and CFO Tom Madden will host the conference call, followed by a question and answer period.

 

Date: Thursday, November 8, 2018

Time: 5:00 p.m. Eastern time (2:00 p.m. Pacific time)

Toll-free dial-in number: 1-800-949-2175

International dial-in number: 1-323-994-2131

Conference ID: 9534484

 

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 at 1-949-574-3860.

 

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.pfsweb.com.

 

A replay of the conference call will be available after 8:00 p.m. Eastern time on the same day through November 22, 2018.

 

Toll-free replay number: 1-844-512-2921

International replay number: 1-412-317-6671

Replay ID: 9534484

 

About PFSweb, Inc.

PFSweb (NASDAQ: PFSW) is a global commerce services company that manages the online customer shopping experience on behalf of major branded manufacturers and retailers. Across two business units – LiveArea for strategy consulting, creative design, digital marketing, and web development services, and PFS Operations for order fulfillment, contact center, payment processing/fraud management, and order management services – they provide solutions to a broad range of Fortune 500® companies and household brand names such as Procter & Gamble, L’Oréal USA, Canada Goose, PANDORA, T.J. Maxx, the United States Mint, and many more. PFSweb enables these brands to provide a more convenient and brand-centric online shopping experience through both traditional and online business channels.


The company is headquartered in Allen, TX with additional locations around the globe. For more information, please visit www.corporate.pfsweb.com.

 

Non-GAAP Financial Measures

This news release contains 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, acquisition-related, restructuring and other (income) costs, amortization of acquisition-related intangible assets and deferred tax expense for goodwill amortization.

 

EBITDA represents earnings (or losses) before interest, income taxes, depreciation, and amortization. Adjusted EBITDA further eliminates the effect of stock-based compensation, as well as acquisition-related, restructuring and other costs.

 

Service fee equivalent revenue represents service fee revenue plus the gross profit earned on product revenue and does not alter existing revenue recognition.

 

Our service fee equivalent revenue target for 2018 includes an estimated gross margin on product sales of approximately $2 million (based on targeted product revenue of $33 million to $37 million) plus a targeted range of between $227 million to $231 million of service fee revenue.

 

The adjusted EBITDA outlook for 2018 has not been reconciled to the company’s net loss outlook for the same period because certain items that would impact interest expense, income tax provision (benefit), depreciation and amortization (including amortization of acquisition-related intangible assets), stock-based compensation, and acquisition-related, restructuring and other costs, all of which are reconciling items between net loss and adjusted EBITDA, cannot be reasonably predicted. Accordingly, reconciliation of adjusted EBITDA outlook to net loss outlook for 2018 is not available without unreasonable effort.

 

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, acquisition-related, restructuring and other costs, amortization of acquisition-related intangible assets, and deferred tax expense for goodwill amortization, and EBITDA and adjusted EBITDA further eliminate the effect of financing, remaining 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.

 

PFS 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. PFS' Annual Report on Form 10-K for the year ended December 31, 2017 identifies 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 Report of the company and the Risk Factors described therein. PFS 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.

 

Company Contact:

Michael C. Willoughby

Chief Executive Officer

Or

Thomas J. Madden

Chief Financial Officer

972-881-2900

 

Investor Relations:

Sean Mansouri or Scott Liolios

Liolios Investor Relations

949-574-3860

PFSW@liolios.com


PFSweb, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In Thousands, Except Share Data)

 

 

(Unaudited)

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

      Cash and cash equivalents

$

14,258

 

 

$

19,078

 

      Restricted cash

 

214

 

 

 

214

 

      Accounts receivable, net of allowance for doubtful accounts of $414 and

 

 

 

 

 

 

 

        $373 at September 30, 2018 and December 31, 2017, respectively

 

52,909

 

 

 

72,062

 

      Inventories, net of reserves of $311 and $342 at September 30, 2018 and

 

 

 

 

 

 

 

        December 31, 2017, respectively

 

5,238

 

 

 

5,326

 

      Other receivables

 

3,435

 

 

 

5,366

 

      Prepaid expenses and other current assets

 

4,945

 

 

 

6,633

 

             Total current assets

 

80,999

 

 

 

108,679

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

21,930

 

 

 

24,178

 

IDENTIFIABLE INTANGIBLES, net

 

2,163

 

 

 

3,371

 

GOODWILL

 

45,304

 

 

 

45,698

 

OTHER ASSETS

 

3,500

 

 

 

3,861

 

             Total assets

 

153,896

 

 

 

185,787

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

      Trade accounts payable

$

29,313

 

 

$

45,070

 

      Accrued expenses

 

24,395

 

 

 

29,074

 

      Current portion of long-term debt and capital lease obligations

 

3,069

 

 

 

9,460

 

      Deferred revenues

 

5,058

 

 

 

7,405

 

      Performance-based contingent payments

 

-

 

 

 

3,967

 

             Total current liabilities

 

61,835

 

 

 

94,976

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS, less current portion

 

40,112

 

 

 

37,866

 

DEFERRED REVENUES, less current portion

 

2,513

 

 

 

4,034

 

DEFERRED RENT

 

4,882

 

 

 

5,464

 

OTHER LIABILITIES

 

2,339

 

 

 

2,150

 

             Total liabilities

 

111,681

 

 

 

144,490

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

      Preferred stock, $1.00 par value; 1,000,000 shares authorized; none issued

 

 

 

 

 

 

 

        or outstanding

 

-

 

 

 

-

 

      Common stock, $0.001 par value; 35,000,000 shares authorized;

 

 

 

 

 

 

 

        19,291,559 and 19,058,685 shares issued at September 30, 2018 and

 

 

 

 

 

 

 

        December 31, 2017, respectively; and 19,258,092 and 19,025,218 shares outstanding

 

 

 

 

 

 

 

        at September 30, 2018 and December 31, 2017, respectively

 

19

 

 

 

19

 

      Additional paid-in capital

 

154,495

 

 

 

150,614

 

      Accumulated deficit

 

(111,063

)

 

 

(109,281

)

      Accumulated other comprehensive income

 

(1,111

)

 

 

70

 

      Treasury stock at cost, 33,467 shares

 

(125

)

 

 

(125

)

             Total shareholders' equity

 

42,215

 

 

 

41,297

 

             Total liabilities and shareholders' equity

$

153,896

 

 

$

185,787

 

 


PFSweb, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Operations

(In Thousands, Except Per Share Data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Service fee revenue

$

52,890

 

 

$

54,490

 

 

$

162,519

 

 

$

166,455

 

      Product revenue, net

 

8,469

 

 

 

9,616

 

 

 

27,081

 

 

 

30,881

 

      Pass-through revenue

 

16,342

 

 

 

13,212

 

 

 

43,573

 

 

 

36,816

 

                  Total revenues

$

77,701

 

 

$

77,318

 

 

$

233,173

 

 

$

234,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS OF REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Cost of service fee revenue

$

33,344

 

 

$

35,719

 

 

 

102,246

 

 

 

111,280

 

      Cost of product revenue

 

8,099

 

 

 

8,991

 

 

 

25,819

 

 

 

29,221

 

      Cost of pass-through revenue

 

16,342

 

 

 

13,212

 

 

 

43,573

 

 

 

36,816

 

                  Total costs of revenues

$

57,785

 

 

$

57,922

 

 

$

171,638

 

 

$

177,317

 

                  Gross profit

 

19,916

 

 

 

19,396

 

 

 

61,535

 

 

 

56,835

 

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

 

19,239

 

 

 

18,229

 

 

 

59,655

 

 

 

60,682

 

           Income (loss) from operations

 

677

 

 

 

1,167

 

 

 

1,880

 

 

 

(3,847

)

INTEREST EXPENSE, NET

 

612

 

 

 

778

 

 

 

1,802

 

 

 

2,125

 

           Income (loss) before income taxes

 

65

 

 

 

389

 

 

 

78

 

 

 

(5,972

)

INCOME TAX EXPENSE

 

751

 

 

 

487

 

 

 

2,140

 

 

 

1,578

 

NET LOSS

$

(686

)

 

$

(98

)

 

$

(2,062

)

 

$

(7,550

)

NON-GAAP NET INCOME (LOSS)

$

1,918

 

 

$

1,782

 

 

$

4,196

 

 

$

1,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Basic

$

(0.04

)

 

$

(0.01

)

 

$

(0.11

)

 

$

(0.40

)

      Diluted

$

(0.04

)

 

$

(0.01

)

 

$

(0.11

)

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Basic

 

19,258

 

 

 

18,995

 

 

 

19,193

 

 

 

18,868

 

      Diluted

 

19,258

 

 

 

18,995

 

 

 

19,193

 

 

 

18,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

$

3,416

 

 

$

4,698

 

 

$

10,577

 

 

$

7,249

 

ADJUSTED EBITDA

$

5,528

 

 

$

5,615

 

 

$

15,283

 

 

$

13,650

 

 


PFSweb, Inc. and Subsidiaries

Unaudited Reconciliation of Certain Non-GAAP Items to GAAP

(In Thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

$

(686

)

 

$

(98

)

 

$

(2,062

)

 

$

(7,550

)

      Income tax expense

 

751

 

 

 

487

 

 

 

2,140

 

 

 

1,578

 

      Interest expense, net

 

612

 

 

 

778

 

 

 

1,802

 

 

 

2,125

 

      Depreciation and amortization

 

2,739

 

 

 

3,531

 

 

 

8,697

 

 

 

11,096

 

EBITDA

$

3,416

 

 

$

4,698

 

 

$

10,577

 

 

$

7,249

 

      Stock-based compensation

 

1,067

 

 

 

783

 

 

 

3,073

 

 

 

2,544

 

      Acquisition-related, restructuring and other costs

 

1,045

 

 

 

134

 

 

 

1,633

 

 

 

3,857

 

ADJUSTED EBITDA

$

5,528

 

 

$

5,615

 

 

$

15,283

 

 

$

13,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

$

(686

)

 

$

(98

)

 

$

(2,062

)

 

$

(7,550

)

      Stock-based compensation

 

1,067

 

 

 

783

 

 

 

3,073

 

 

 

2,544

 

      Amortization of acquisition-related intangible assets

 

368

 

 

 

764

 

 

 

1,198

 

 

 

2,306

 

      Acquisition-related, restructuring and other costs

 

1,045

 

 

 

134

 

 

 

1,633

 

 

 

3,857

 

      Deferred tax expense - goodwill amortization

 

124

 

 

 

199

 

 

 

353

 

 

 

540

 

NON-GAAP NET INCOME (LOSS)

$

1,918

 

 

$

1,782

 

 

$

4,196

 

 

$

1,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REVENUES

$

77,701

 

 

$

77,318

 

 

$

233,173

 

 

$

234,152

 

     Pass-through revenue

 

(16,342

)

 

 

(13,212

)

 

 

(43,573

)

 

 

(36,816

)

     Cost of product revenue

 

(8,099

)

 

 

(8,991

)

 

 

(25,819

)

 

 

(29,221

)

SERVICE FEE EQUIVALENT REVENUE

$

53,260

 

 

$

55,115

 

 

$

163,781

 

 

$

168,115

 

 


PFSweb, Inc. and Subsidiaries

Unaudited Consolidated Segment Information

and Reconciliation of Certain Non-GAAP Items to GAAP

(In Thousands)

 

Effective January 1, 2018, the company changed its organizational structure in an effort to create more effective and efficient operations and to improve client and service focus.  As a result, the company is now presenting supplemental financial data below based on the reportable operating business segments of its PFS Operations and LiveArea Professional Services units, which are comprised of strategic businesses that are defined by the types of service offerings they provide.  In addition, certain costs that are not fully directly allocable to a business unit are presented as Corporate selling, general, and administrative expenses.

 

The segment financial data for the three and nine months ended September 30, 2018, reflects the financial performance for each of the segments based on the current financial presentation reviewed by the company’s Chief Operating Decision Makers.  The company is continuing to evaluate its segregation of costs among the business units, including an effort to further allocate certain Corporate costs into the two operating business units to enhance cost focus and responsibility.

 

The segment financial data for the three and nine months ended September 30, 2017, reflects the company’s current assessment for that period by business segment as if the PFS Operations and LiveArea Professional services segmentation had occurred as of the beginning of that period.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

PFS Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Service fee revenue

$

32,106

 

 

$

30,705

 

 

$

100,222

 

 

$

100,346

 

      Product revenue, net

 

8,469

 

 

 

9,616

 

 

 

27,081

 

 

 

30,881

 

      Pass-through revenue

 

15,702

 

 

 

12,489

 

 

 

42,076

 

 

 

35,479

 

Total revenues

$

56,277

 

 

$

52,810

 

 

$

169,379

 

 

$

166,706

 

Costs of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Cost of service fee revenue

$

22,605

 

 

$

23,631

 

 

$

70,903

 

 

$

78,254

 

      Cost of product revenue

 

8,099

 

 

 

8,991

 

 

 

25,819

 

 

 

29,221

 

      Cost of pass-through revenue

 

15,702

 

 

 

12,489

 

 

 

42,076

 

 

 

35,479

 

Total costs of revenues

$

46,406

 

 

$

45,111

 

 

$

138,798

 

 

$

142,954

 

Gross profit

 

9,871

 

 

 

7,699

 

 

 

30,581

 

 

 

23,752

 

Direct operating expenses

 

4,235

 

 

 

2,488

 

 

 

12,121

 

 

 

8,607

 

Direct contribution

 

5,636

 

 

 

5,211

 

 

 

18,460

 

 

 

15,145

 

Depreciation and amortization

 

1,515

 

 

 

1,658

 

 

 

4,760

 

 

 

5,345

 

ADJUSTED EBITDA

$

7,151

 

 

$

6,869

 

 

$

23,220

 

 

$

20,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REVENUES

$

56,277

 

 

$

52,810

 

 

$

169,379

 

 

$

166,706

 

     Pass-thru revenue

 

(15,702

)

 

 

(12,489

)

 

 

(42,076

)

 

 

(35,479

)

     Cost of product revenue

 

(8,099

)

 

 

(8,991

)

 

 

(25,819

)

 

 

(29,221

)

SERVICE FEE EQUIVALENT REVENUE

$

32,476

 

 

$

31,330

 

 

$

101,484

 

 

$

102,006

 

 


PFSweb, Inc. and Subsidiaries

Unaudited Consolidated Segment Information

and Reconciliation of Certain Non-GAAP Items to GAAP

(In Thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

LiveArea Professional Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Service fee revenue

$

20,784

 

 

$

23,785

 

 

$

62,297

 

 

$

66,109

 

      Pass-through revenue

 

640

 

 

 

723

 

 

 

1,497

 

 

 

1,337

 

Total revenues

 

21,424

 

 

 

24,508

 

 

 

63,794

 

 

 

67,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Cost of service fee revenue

 

10,739

 

 

 

12,088

 

 

 

31,343

 

 

 

33,026

 

      Cost of pass-through revenue

 

640

 

 

 

723

 

 

 

1,497

 

 

 

1,337

 

Total cost of revenues

 

11,379

 

 

 

12,811

 

 

 

32,840

 

 

 

34,363

 

Gross profit

 

10,045

 

 

 

11,697

 

 

 

30,954

 

 

 

33,083

 

Direct operating expenses

 

5,771

 

 

 

7,384

 

 

 

20,805

 

 

 

24,193

 

Direct contribution

 

4,274

 

 

 

4,313

 

 

 

10,149

 

 

 

8,890

 

Depreciation and amortization

 

520

 

 

 

1,010

 

 

 

1,765

 

 

 

2,996

 

ADJUSTED EBITDA

$

4,794

 

 

$

5,323

 

 

$

11,914

 

 

$

11,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

$

(9,233

)

 

$

(8,357

)

 

$

(26,729

)

 

$

(27,882

)

Depreciation and amortization

 

704

 

 

 

863

 

 

 

2,171

 

 

 

2,753

 

EBITDA

$

(8,529

)

 

$

(7,494

)

 

$

(24,558

)

 

$

(25,129

)

Stock-based compensation

 

1,067

 

 

 

783

 

 

 

3,073

 

 

 

2,544

 

Acquisition-related, restructuring and other costs

 

1,045

 

 

 

134

 

 

 

1,633

 

 

 

3,857

 

ADJUSTED EBITDA

$

(6,417

)

 

$

(6,577

)

 

$

(19,852

)

 

$

(18,728

)