hear-8k_20210304.htm
false 0001493761 0001493761 2021-03-04 2021-03-04

 

 

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: March 4, 2021

(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)

 

 

44 South Broadway, 4th Floor

White Plains, New York

10601

(Address of principal executive offices)

(Zip Code)

 

(888) 496-8001

(Registrant’s telephone number, including area code)

 

    Not Applicable    

(Former name, former address and former fiscal year, if changed since last report)

 

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 March 4, 2021, Turtle Beach Corporation (the “Company”) issued a press release announcing its financial results for its year ended December 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

104

Press Release of the Company, dated March 4, 2021

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

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:

March 4, 2021

By:

/s/ JOHN T. HANSON

 

 

 

John T. Hanson

Chief Financial Officer, Treasurer and Secretary

 

 

 

 

hear-ex991_6.htm

Exhibit 99.1

 

TURTLE BEACH REPORTS RECORD FOURTH QUARTER AND FULL YEAR 2020 RESULTS

Strong consumer demand and superior execution fuel record revenue and adjusted EBITDA

 

White Plains, NY – March 4, 2021 Turtle Beach Corporation (Nasdaq: HEAR), a leading gaming accessory business, reported financial results for the fourth quarter and full year ended December 31, 2020.

 

2020 Full-Year Summary vs. 2019:

 

Net revenue was $360.1 million ($357.9 million in constant currency), an increase of 53% compared to $234.7 million;

 

 

Net income of $38.7 million, or $2.37 per diluted share, compared to net income of $17.9 million, or $1.04 per share, reflecting an increase of 116% in net income and 127% in EPS;

 

 

Adjusted EBITDA was $61.4 million, up 169% compared to $22.8 million; and

 

 

Cash flow from operations was $51.0 million, up 29% compared to $39.4 million.

 

 

Fourth Quarter Summary vs. Year-Ago Quarter:

 

Net revenue was $132.9 million ($131.2 million in constant currency) versus $101.8 million;

 

 

Net income of $16.3 million, or $0.93 per diluted share, compared to net income of $20.4 million, or $1.29 per diluted share;

 

 

Adjusted EBITDA was $23.6 million, compared to $16.6 million; and

 

 

Cash flow from operations was $18.4 million, compared to $12.1 million.

 

 

“As indicated in our recent pre-announcement, our 2020 sales and adjusted EBITDA were the highest in our company’s history,” said Juergen Stark, Chairman and CEO, Turtle Beach Corporation. “A great portfolio of products and our leading brand combined with excellent operational execution enabled us to outpace the rest of the market in the console headset market that experienced significant growth from both existing and new gamers last year. That plus more than doubling our ROCCAT PC accessories business both through expansion of the portfolio and further development of that brand enabled us to deliver record results.  

 

“While we expect the gaming accessories market may slow a bit in 2021 because of how strong growth was in 2020, we expect that our continued growth in PC accessories, as well as entry into new categories will allow us to grow revenues to record levels in 2021. And we plan to continue to invest in product and brand development throughout 2021 to position ourselves for continued growth and further expand our leadership position in gaming accessories.”

 

2020 Financial Results

Net revenue in 2020 reached the highest level of annual sales in Turtle Beach’s history, at $360.1 million, up 53% compared to $234.7 million in 2019. The revenue increase was driven by strong demand for gaming accessories among both new and existing gamers as well non-gaming usage of headsets by people working and learning from-home, especially following stay-at-home orders initiated in March of last year. Quick reaction to rapid increases in demand, excellent supply chain execution, and strong coordination with our retail partners globally contributed significantly to the Company’s ability to capture the surge in market demand. In addition, the launches of new console video game console systems from Sony PlayStation and Microsoft Xbox helped spark additional consumer demand. Our launch of new PC accessories led to a more than doubling of sales of ROCCAT PC headsets, mice and keyboards. On a constant currency basis, revenue


 

in 2020 was $357.9 million.

 

Gross margin in 2020 was 37.2% compared to 33.5% in 2019. The increase in gross margin was driven by significantly lower than normal promotional spending due to strong demand and industrywide supply constraints, a favorable business mix and better fixed cost leverage, partially offset by higher air freight costs.

 

Operating expenses in 2020 were $84.6 million compared to $68.3 million in 2019 due primarily to sales and marketing costs that drove revenue growth, R&D investments in new categories, higher general and administrative costs resulting from the inclusion of ROCCAT for the full year of 2020 and higher performance-based expenses. As a percentage of net revenue, operating expenses in 2020 were 23.5% compared to 29.1% in 2019.

 

Net income in 2020 was $38.7 million, or $2.37 per diluted share, compared to $17.9 million or $1.04 per diluted share in 2019. Excluding a number of adjustments to net income in both periods (as summarized below in Table 4), adjusted net income (as defined below in “Non-GAAP Financial Measures”) in 2020 was $36.3 million, or $2.22 per diluted share, compared to $11.6 million or $0.74 per diluted share, and increase of over 200%. The full-year weighted average diluted share count for 2020 was 16.4 million compared to 15.7 million in 2019.

 

Adjusted EBITDA (as defined below in “Non-GAAP Financial Measures”) in 2020 was $61.4 million compared to $22.8 million in 2019.

 

Fourth Quarter 2020 Financial Results

Net revenue in the fourth quarter of 2020 was $132.9 million, up 31% compared to $101.8 million in the year-ago quarter. The growth was strong across both console headsets as well as PC accessories, and in all geographies. Drivers of this growth were the same factors that drove the full-year increase in sales.  On a constant currency basis, revenue in the fourth quarter of 2020 was $131.2 million.

 

Gross margin in the fourth quarter of 2020 was 35.8% compared to 35.1% in the fourth quarter of 2019. The increase in gross margin was the result of lower promotional spending, favorable business mix and leverage of fixed operating costs, partially offset by higher air freight costs.

 

Operating expenses in the fourth quarter of 2020 were $27.6 million compared to $22.3 million in the 2019 period due primarily to sales and marketing costs that drove revenue growth and increased R&D investments in new categories designed to drive future growth. As a percentage of net revenue, operating expenses in the fourth quarter of 2020 were 20.8% compared to 21.9% in the fourth quarter of 2019.

 

Net income in the fourth quarter of 2020 was $16.3 million, or $0.93 per diluted share compared to $20.4 million, or $1.29 per diluted share in the year-ago quarter. Excluding a number of adjustments in both periods (as summarized below in Table 4), adjusted net income (as defined below in “Non-GAAP Financial Measures”) in the fourth quarter of 2020 was $14.8 million, or $0.84 per diluted share, compared to $13.0 million, or $0.83 per share, in the corresponding period in 2019. For the fourth quarter, the weighted average diluted share count was 17.6 million for 2020 compared to 15.7 million for 2019.  The year-over-year increase in the diluted share count is primarily the result of lower assumed shares repurchased under the


 

treasury method for calculating diluted shares.

 

Adjusted EBITDA (as defined below in “Non-GAAP Financial Measures”) in the fourth quarter of 2020 was $23.6 million, an increase of 42% compared to $16.6 million in the year-ago quarter.

 

Balance Sheet and Cash Flow Highlights

At December 31, 2020, the Company had $46.7 million of cash and cash equivalents with no outstanding debt under its revolving line of credit. This compares to $8.2 million of cash and cash equivalents with $15.7 million of outstanding debt under its revolving credit facility at December 31, 2019, reflecting a $54 million improvement in net cash. The company delivered cash flow from operations of $51.0 million in 2020, which marks the third consecutive year of at least $39 million of cash flow from operations.

 

2021 Outlook

For the full year 2021, the Company expects revenue to be approximately $370 million reflecting the target of continued growth from our 2020 record revenue levels. Adjusted EBITDA is expected to be approximately $45 million, reflecting a category leading target of 12% EBITDA margin while enabling significant investments to expand the Company’s market share in the PC accessories market, including the newly entered microphone market, and position the company for continued growth. Adjusted net income per diluted share is expected to be approximately $1.35.

 

For the first quarter of 2021, the Company expects revenue to be approximately $88 million. Like 2020, revenue phasing in 2021 is expected to be somewhat unusual, with a higher percentage of full year revenue in the first quarter compared to an unusually low percentage of revenue in the first quarter of 2020. Adjusted EBITDA is expected to be approximately $14.0 million. Adjusted net income per diluted share is expected to be approximately $0.45.  

 

Certain non-GAAP measures included in our financial outlook were not reconciled to the comparable GAAP financial measures because the GAAP measures are not accessible on a forward-looking basis. We are unable to reconcile these forward looking non-GAAP financial measures to the most directly comparable GAAP measures without the investment of undue time, cost and other resources because we are currently unable to predict with a reasonable degree of certainty as a result of the variability, complexity, and lack of visibility with respect to certain items that would be expected to impact GAAP measures for these periods but would not impact the non-GAAP measures. Such items may include other income (expense), provision for income taxes and stock-based compensation and other items. The unavailable information could be material to the Company’s actual results for such periods.  

 

Conference Call Details

Turtle Beach Corporation will hold a conference call today, March 4, 2021, at 2:00 p.m. Pacific Time (5:00 p.m. Eastern) to discuss its fourth quarter and full year 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, March 4, 2021

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: 6695389

 

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 March 11, 2021.

 

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

International Replay Number: (404) 537-3406

Replay ID: 6695389

 

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 acquisitions, (ii) the effect of the mark-to-market requirement of the financial instrument obligation, (iii) any change in fair value of contingent consideration and (iv) the release of valuation allowances on deferred tax assets. “Adjusted EBITDAis 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 ROCCAT acquisition, 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 and years ended December 31, 2020 and 2019.

 


 

About Turtle Beach Corporation

Turtle Beach Corporation (https://corp.turtlebeach.com) is one of the world’s leading gaming accessory providers. The Turtle Beach brand (www.turtlebeach.com) is known for pioneering first-to-market features and patented innovations in high-quality, comfort-driven headsets for all levels of gamer, making it a fan-favorite brand and the market leader in console gaming audio for the last decade. Turtle Beach’s ROCCAT brand (www.roccat.org) combines detail-loving German innovation with a genuine passion for designing the best PC gaming products. Under the ROCCAT brand, Turtle Beach creates award-winning keyboards, mice, headsets, mousepads, and other PC accessories. Turtle Beach’s Neat Microphones brand (www.neatmic.com) creates high-quality USB and analog microphones for gamers, streamers, and professionals that embrace cutting-edge technology and design. 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” 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 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, 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:

Sean McGowan or Cody Slach MacLean Marshall

Gateway Investor RelationsSr. Director – Brand & PR/Communications

On Behalf of Turtle BeachTurtle Beach Corp.

949.574.3860858.914.5093

HEAR@gatewayir.commaclean.marshall@turtlebeach.com

 

 

 

 

 

 

 

 

 

 

Turtle Beach Corporation


 

Condensed Consolidated Balance Sheets

(in thousands, except par value and share amounts)

 

Table 1.

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

 

(unaudited)

 

ASSETS

 

(in thousands, except par value and share amounts)

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

46,681

 

 

$

8,249

 

Accounts receivable, net

 

 

43,867

 

 

 

44,530

 

Inventories

 

 

71,301

 

 

 

45,711

 

Prepaid expenses and other current assets

 

 

8,127

 

 

 

4,057

 

Total Current Assets

 

 

169,976

 

 

 

102,547

 

Property and equipment, net

 

 

6,575

 

 

 

3,962

 

Deferred income taxes

 

 

6,946

 

 

 

7,439

 

Goodwill

 

 

8,178

 

 

 

8,515

 

Intangible assets, net

 

 

5,138

 

 

 

6,011

 

Other assets

 

 

6,640

 

 

 

2,877

 

Total Assets

 

$

203,453

 

 

$

131,351

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

 

 

$

15,655

 

Accounts payable

 

 

42,529

 

 

 

22,511

 

Other current liabilities

 

 

36,122

 

 

 

26,422

 

Total Current Liabilities

 

 

78,651

 

 

 

64,588

 

Deferred income taxes

 

 

128

 

 

 

153

 

Other liabilities

 

 

8,275

 

 

 

3,223

 

Total Liabilities

 

 

87,054

 

 

 

67,964

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Common stock, $0.001 par value - 25,000,000 shares authorized; 15,475,504 and 14,488,152 shares issued and outstanding as of December 31, 2020 and 2019, respectively

 

 

15

 

 

 

14

 

Additional paid-in capital

 

 

190,568

 

 

 

176,776

 

Accumulated deficit

 

 

(74,773

)

 

 

(113,519

)

Accumulated other comprehensive income

 

 

589

 

 

 

116

 

Total Stockholders’ Equity

 

 

116,399

 

 

 

63,387

 

Total Liabilities and Stockholders’ Equity

 

$

203,453

 

 

$

131,351

 

 


 

Turtle Beach Corporation

Condensed Consolidated Statements of Operations

(in thousands, except per-share data)

(unaudited)

Table 2.

 

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net revenue

 

$

132,912

 

 

$

101,764

 

 

$

360,093

 

 

$

234,663

 

Cost of revenue

 

 

85,272

 

 

 

66,052

 

 

 

226,305

 

 

 

155,950

 

Gross profit

 

 

47,640

 

 

 

35,712

 

 

 

133,788

 

 

 

78,713

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

17,715

 

 

 

14,053

 

 

 

46,779

 

 

 

38,634

 

Research and development

 

 

3,577

 

 

 

2,468

 

 

 

12,265

 

 

 

7,856

 

General and administrative

 

 

6,345

 

 

 

5,739

 

 

 

25,577

 

 

 

21,796

 

Total operating expenses

 

 

27,637

 

 

 

22,260

 

 

 

84,621

 

 

 

68,286

 

Operating income

 

 

20,003

 

 

 

13,452

 

 

 

49,167

 

 

 

10,427

 

Interest expense

 

 

112

 

 

 

334

 

 

 

467

 

 

 

929

 

Other non-operating expense (income), net

 

 

(2,237

)

 

 

(779

)

 

 

(3,757

)

 

 

(2,209

)

Income before income tax

 

 

22,128

 

 

 

13,897

 

 

 

52,457

 

 

 

11,707

 

Income tax expense (benefit)

 

 

5,825

 

 

 

(6,489

)

 

 

13,711

 

 

 

(6,237

)

Net income

 

$

16,303

 

 

$

20,386

 

 

$

38,746

 

 

$

17,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.07

 

 

$

1.41

 

 

$

2.62

 

 

$

1.24

 

Diluted

 

$

0.93

 

 

$

1.29

 

 

$

2.37

 

 

$

1.04

 

Weighted average number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,272

 

 

 

14,501

 

 

 

14,801

 

 

 

14,483

 

Diluted

 

 

17,573

 

 

 

15,748

 

 

 

16,365

 

 

 

15,688

 

 

 


 

Turtle Beach Corporation

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

Table 3.

 

 

Year Ended

 

 

 

December 31, 2020

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

$

51,049

 

 

$

39,374

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

(5,663

)

 

 

(14,579

)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Borrowings on revolving credit facilities

 

 

323,593

 

 

 

219,910

 

Repayment of revolving credit facilities

 

 

(339,248

)

 

 

(241,640

)

Proceeds from sale of equity securities

 

 

4,373

 

 

 

-

 

Proceeds from exercise of stock options and warrants

 

 

4,195

 

 

 

330

 

Repurchase of common stock

 

 

-

 

 

 

(2,525

)

Repurchase of common stock to satisfy employee tax withholding obligations

 

 

(325

)

 

 

(255

)

Net cash used for financing activities

 

 

(7,412

)

 

 

(24,180

)

Effect of exchange rate changes on cash and cash equivalents

 

 

458

 

 

 

556

 

Net increase in cash and cash equivalents

 

 

38,432

 

 

 

1,171

 

Cash and cash equivalents - beginning of period

 

 

8,249

 

 

 

7,078

 

Cash and cash equivalents - end of period

 

$

46,681

 

 

$

8,249

 


 

 

Turtle Beach Corporation

Reconciliation of GAAP and Non-GAAP Measures

(in thousands, except per-share data)

(unaudited)

Table 4.

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2020

 

 

December 31, 2019

 

 

December 31, 2020

 

 

December 31, 2019

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

$

16,303

 

 

$

20,386

 

 

$

38,746

 

 

$

17,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on financial instrument obligation

 

 

 

 

 

 

 

 

 

 

 

(1,601

)

Release of valuation allowance

 

 

 

 

 

(7,439

)

 

 

 

 

 

(7,439

)

Gain on acquisition-related settlement

 

 

 

 

 

 

 

 

(1,702

)

 

 

 

Change in fair value of contingent consideration

 

 

(1,631

)

 

 

(422

)

 

 

(1,121

)

 

 

(422

)

Acquisition integration costs

 

 

124

 

 

 

499

 

 

 

405

 

 

 

3,154

 

Non-GAAP Earnings

 

$

14,796

 

 

$

13,024

 

 

$

36,328

 

 

$

11,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP- Diluted

 

$

0.93

 

 

$

1.29

 

 

$

2.37

 

 

$

1.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on financial instrument obligation

 

 

 

 

 

 

 

 

 

 

 

 

Release of valuation allowance

 

 

 

 

 

(0.47

)

 

 

 

 

 

(0.47

)

Gain on acquisition-related settlement

 

 

 

 

 

 

 

 

(0.10

)

 

 

 

Change in fair value of contingent consideration

 

 

(0.09

)

 

 

(0.03

)

 

 

(0.07

)

 

 

(0.03

)

Acquisition integration costs

 

 

0.01

 

 

 

0.03

 

 

 

0.02

 

 

 

0.20

 

Non-GAAP- Diluted

 

$

0.84

 

 

$

0.83

 

 

$

2.22

 

 

$

0.74

 

 


 

Turtle Beach Corporation

GAAP to Adjusted EBITDA Reconciliation

(in thousands)

(unaudited)

Table 5.

 

 

Three Months Ended

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Adj

 

 

 

 

 

 

 

 

 

As

 

Adj

 

Adj

 

Stock

 

 

 

 

Adj

 

 

 

Reported

 

Depreciation

 

Amortization

 

Compensation

 

Other (1)

 

EBITDA

 

Net revenue

 

$

132,912

 

$

-

 

$

-

 

$

-

 

$

-

 

$

132,912

 

Cost of revenue

 

 

85,272

 

 

(537

)

 

-

 

 

(305

)

 

-

 

 

84,430

 

Gross Profit

 

 

47,640

 

 

537

 

 

-

 

 

305

 

 

-

 

 

48,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

27,637

 

 

(520

)

 

(224

)

 

(1,268

)

 

(168

)

 

25,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

20,003

 

 

1,057

 

 

224

 

 

1,573

 

 

168

 

 

23,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expense (income), net

 

 

(2,237

)

 

 

 

 

 

 

 

 

 

 

1,631

 

 

(606

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

22,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

5,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,303

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

23,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Adj

 

 

 

 

 

 

 

 

 

As

 

Adj

 

Adj

 

Stock

 

 

 

 

Adj

 

 

 

Reported

 

Depreciation

 

Amortization

 

Compensation

 

Other (1)

 

EBITDA

 

Net revenue

 

$

360,093

 

$

-

 

$

-

 

$

-

 

$

-

 

$

360,093

 

Cost of revenue

 

 

226,305

 

 

(2,365

)

 

-

 

 

(928

)

 

-

 

 

223,012

 

Gross Profit

 

 

133,788

 

 

2,365

 

 

-

 

 

928

 

 

-

 

 

137,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

84,621

 

 

(1,994

)

 

(889

)

 

(4,621

)

 

(550

)

 

76,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

49,167

 

 

4,359

 

 

889

 

 

5,549

 

 

550

 

 

60,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expense (income), net

 

 

(3,757

)

 

 

 

 

 

 

 

 

 

 

2,823

 

 

(934

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

52,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

13,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

38,746

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

61,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Other includes certain business acquisition costs, gain on an acquisition-related settlement 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

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Adj

 

 

 

 

 

 

 

 

 

As

 

Adj

 

Adj

 

Stock

 

 

 

 

Adj

 

 

 

Reported

 

Depreciation

 

Amortization

 

Compensation

 

Other (2)

 

EBITDA

 

Net revenue

 

$

101,764

 

$

-

 

$

-

 

$

-

 

$

-

 

$

101,764

 

Cost of revenue

 

 

66,052

 

 

(601

)

 

-

 

 

(74

)

 

-

 

 

65,377

 

Gross Profit

 

 

35,712

 

 

601

 

 

-

 

 

74

 

 

-

 

 

36,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

22,260

 

 

(478

)

 

(229

)

 

(929

)

 

(555

)

 

20,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

13,452

 

 

1,079

 

 

229

 

 

1,003

 

 

555

 

 

16,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expense (income), net

 

 

(780

)

 

 

 

 

 

 

 

 

 

 

471

 

 

(309

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

13,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit

 

 

(6,489

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

20,386

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

16,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Adj