PFSweb, Inc.
PFSweb Reports Profitable Third Quarter 2008 Results
Friday 14 November 2008
Unaudited Condensed Consolidated Statements of Operations (A)
(In Thousands, Except Per Share Data)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2008
2007
2008
2007
REVENUES:
Product revenue, net
$
79,157
$
85,263
$
252,496
$
250,398
Service fee revenue
22,900
18,398
64,966
53,006
Pass-thru revenue
7,852
8,334
21,600
21,398
Total revenues
109,909
111,995
339,062
324,802
COSTS OF REVENUES:
Cost of product revenue
73,128
78,874
233,475
231,443
Cost of service fee revenue
15,588
12,912
44,537
38,211
Cost of pass-thru revenue
7,852
8,334
21,600
21,398
Total costs of revenues
96,568
100,120
299,612
291,052
Gross profit
13,341
11,875
39,450
33,750
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
12,454
10,678
36,397
32,493
MERGER INTEGRATION EXPENSE
-
-
-
150
AMORTIZATION OF IDENTIFIABLE INTANGIBLES
202
204
605
612
Total operating expenses
12,656
10,882
37,002
33,255
Income (loss) from operations
685
993
2,448
495
INTEREST EXPENSE, NET
426
615
1,123
1,857
Income (loss) before income taxes
259
378
1,325
(1,362
)
INCOME TAX PROVISION
216
216
806
683
NET INCOME (LOSS)
$
43
$
162
$
519
$
(2,045
)
NET INCOME (LOSS) PER SHARE (B)
Basic
$
0.00
$
0.02
$
0.05
$
(0.21
)
Diluted
$
0.00
$
0.02
$
0.05
$
(0.21
)
Basic
9,913
9,889
9,902
9,889
Diluted
9,972
10,113
9,991
9,889
NON-GAAP NET INCOME (LOSS)
$
354
$
538
$
1,562
$
(863
)
EBITDA
$
2,361
$
3,014
$
7,267
$
6,603
ADJUSTED EBITDA
$
2,470
$
3,186
$
7,705
$
7,323
(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, 2007.
(B) Historical share and per share data has been restated to represent the effect of the 1-for-4.7 reverse stock split that occurred on June 2, 2008.
Reconciliation of certain Non-GAAP Items to GAAP
(In Thousands, Except Per Share Data)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2008
2007
2008
2007
NET INCOME (LOSS)
$
43
$
162
$
519
$
(2,045
)
Income tax expense
216
216
806
683
Interest expense
426
615
1,123
1,857
Depreciation and amortization
1,676
2,021
4,819
6,108
EBITDA
$
2,361
$
3,014
$
7,267
$
6,603
Stock-based compensation
109
172
438
570
Merger integration related expenses
-
-
-
150
ADJUSTED EBITDA
$
2,470
$
3,186
$
7,705
$
7,323
Three Months Ended
Nine Months Ended
September 30,
September 30,
2008
2007
2008
2007
NET INCOME (LOSS)
$
43
$
162
$
519
$
(2,045
)
Stock-based compensation
109
172
438
570
Amortization of identifiable intangible assets
202
204
605
612
NON-GAAP NET INCOME (LOSS)
$
354
$
538
$
1,562
$
(863
)
NET INCOME (LOSS) PER SHARE:
Basic
$
0.00
$
0.02