|
Delaware
|
|
001-33105
|
|
86-0879433
|
(State or other Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.)
|
100 Union Square Drive
New Hope, Pennsylvania
|
|
18938
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Not Applicable
|
(Former name or former address if changed since last report.)
|
|
|
|
THE MEET GROUP, INC.
|
|
|
|
|
|
|
Date:
|
August 1, 2018
|
By:
/s/ Geoff Cook
|
|
|
Name: Geoff Cook
Title: Chief Executive Officer
|
•
|
Total revenue of
$42.8 million
, up
37%
year over year
|
•
|
GAAP net loss of
$0.2 million
, or
$0.00
per diluted share, compared to GAAP net income of
$0.9 million
, or
$0.01
per diluted share in the prior year quarter
|
•
|
Adjusted EBITDA of
$7.6 million
, up
3%
from the prior year quarter
|
•
|
Non-GAAP net income of
$6.4 million
, or
$0.08
per diluted share, compared to
$6.6 million
or
$0.09
per diluted share in the prior year quarter
|
•
|
Revenue in the range of $43 million to $44 million
|
•
|
Adjusted EBITDA in the range of $7.4 million to $7.8 million
|
•
|
Revenue in the range of $166 million to $168 million
|
•
|
Adjusted EBITDA in the range of $27 million to $28 million
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
ASSETS
|
|
|
|
||||
CURRENT ASSETS:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
20,922,457
|
|
|
$
|
24,158,444
|
|
Accounts receivable, net of allowance of $637,802 and $527,958 at June 30, 2018 and December 31, 2017, respectively
|
23,866,941
|
|
|
26,443,675
|
|
||
Prepaid expenses and other current assets
|
5,253,503
|
|
|
3,245,174
|
|
||
Total current assets
|
50,042,901
|
|
|
53,847,293
|
|
||
Restricted cash
|
500,000
|
|
|
894,551
|
|
||
Goodwill
|
149,227,248
|
|
|
150,694,135
|
|
||
Property and equipment, net
|
3,632,350
|
|
|
4,524,118
|
|
||
Intangible assets, net
|
42,342,822
|
|
|
48,719,428
|
|
||
Deferred taxes
|
16,115,201
|
|
|
15,521,214
|
|
||
Other assets
|
1,878,851
|
|
|
1,144,032
|
|
||
Total assets
|
$
|
263,739,373
|
|
|
$
|
275,344,771
|
|
LIABILITIES AND STOCKHOLDERS
’
EQUITY
|
|
|
|
||||
CURRENT LIABILITIES:
|
|
|
|
||||
Accounts payable
|
$
|
5,325,941
|
|
|
$
|
6,277,846
|
|
Accrued liabilities
|
17,812,588
|
|
|
19,866,438
|
|
||
Current portion of long-term debt
|
15,000,000
|
|
|
15,000,000
|
|
||
Current portion of capital lease obligations
|
187,606
|
|
|
254,399
|
|
||
Deferred revenue
|
5,006,501
|
|
|
4,433,450
|
|
||
Total current liabilities
|
43,332,636
|
|
|
45,832,133
|
|
||
Long-term capital lease obligations, less current portion, net
|
110,056
|
|
|
192,137
|
|
||
Long-term debt
|
33,301,419
|
|
|
40,637,106
|
|
||
Long-term derivative liability
|
2,126,536
|
|
|
2,995,657
|
|
||
Other liabilities
|
114,340
|
|
|
147,178
|
|
||
Total liabilities
|
78,984,987
|
|
|
89,804,211
|
|
||
STOCKHOLDERS
’
EQUITY:
|
|
|
|
||||
Preferred stock, $.001 par value; authorized - 5,000,000 shares; 0 shares issued and outstanding at June 30, 2018 and December 31, 2017
|
—
|
|
|
—
|
|
||
Common stock, $.001 par value; authorized - 100,000,000 shares; 73,121,962 and 71,915,018 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively
|
73,118
|
|
|
71,918
|
|
||
Additional paid-in capital
|
412,213,959
|
|
|
408,029,068
|
|
||
Accumulated deficit
|
(225,867,346
|
)
|
|
(221,435,888
|
)
|
||
Accumulated other comprehensive loss
|
(1,665,345
|
)
|
|
(1,124,538
|
)
|
||
Total stockholders
’
equity
|
184,754,386
|
|
|
185,540,560
|
|
||
Total liabilities and stockholders
’
equity
|
$
|
263,739,373
|
|
|
$
|
275,344,771
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Revenues
|
$
|
42,801,745
|
|
|
$
|
31,329,468
|
|
|
$
|
80,439,538
|
|
|
$
|
51,388,265
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
Sales and marketing
|
7,753,486
|
|
|
4,599,842
|
|
|
14,801,479
|
|
|
9,705,350
|
|
||||
Product development and content
|
24,411,288
|
|
|
16,526,905
|
|
|
46,512,825
|
|
|
24,984,399
|
|
||||
General and administrative
|
5,154,103
|
|
|
5,160,799
|
|
|
10,623,281
|
|
|
8,023,226
|
|
||||
Depreciation and amortization
|
3,505,180
|
|
|
2,965,175
|
|
|
7,134,783
|
|
|
4,650,014
|
|
||||
Acquisition and restructuring
|
1,036,602
|
|
|
3,769,425
|
|
|
4,386,553
|
|
|
5,269,854
|
|
||||
Total operating costs and expenses
|
41,860,659
|
|
|
33,022,146
|
|
|
83,458,921
|
|
|
52,632,843
|
|
||||
Income (loss) from operations
|
941,086
|
|
|
(1,692,678
|
)
|
|
(3,019,383
|
)
|
|
(1,244,578
|
)
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
Interest income
|
2,742
|
|
|
1,400
|
|
|
9,950
|
|
|
3,970
|
|
||||
Interest expense
|
(671,294
|
)
|
|
(175,254
|
)
|
|
(1,278,980
|
)
|
|
(177,586
|
)
|
||||
Gain (loss) on foreign currency transactions
|
4,216
|
|
|
(9,229
|
)
|
|
107,259
|
|
|
(11,429
|
)
|
||||
Other
|
28,571
|
|
|
—
|
|
|
21,627
|
|
|
—
|
|
||||
Total other expense
|
(635,765
|
)
|
|
(183,083
|
)
|
|
(1,140,144
|
)
|
|
(185,045
|
)
|
||||
Income (loss) before income tax benefit
|
305,321
|
|
|
(1,875,761
|
)
|
|
(4,159,527
|
)
|
|
(1,429,623
|
)
|
||||
Income tax benefit (expense)
|
(540,593
|
)
|
|
2,732,356
|
|
|
(288,406
|
)
|
|
2,732,064
|
|
||||
Net income (loss)
|
$
|
(235,272
|
)
|
|
$
|
856,595
|
|
|
$
|
(4,447,933
|
)
|
|
$
|
1,302,441
|
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted net income (loss) per common stockholder:
|
|
|
|
|
|
|
|
||||||||
Basic net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
Diluted net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
72,753,487
|
|
|
70,122,234
|
|
|
72,369,619
|
|
|
65,632,962
|
|
||||
Diluted
|
72,753,487
|
|
|
74,885,903
|
|
|
72,369,619
|
|
|
70,569,243
|
|
|
Six Months Ended June 30,
|
||||||
|
2018
|
|
2017
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
(4,447,933
|
)
|
|
$
|
1,302,441
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
7,134,783
|
|
|
4,650,014
|
|
||
Stock-based compensation expense
|
4,259,795
|
|
|
3,502,350
|
|
||
Deferred taxes
|
(441,417
|
)
|
|
(444,230
|
)
|
||
(Gain) loss on foreign currency transactions
|
(107,259
|
)
|
|
11,429
|
|
||
Bad debt expense
|
290,426
|
|
|
26,000
|
|
||
Amortization of loan origination costs
|
164,313
|
|
|
34,342
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
2,141,980
|
|
|
5,862,051
|
|
||
Prepaid expenses, other current assets and other assets
|
(2,426,711
|
)
|
|
1,610,514
|
|
||
Accounts payable and accrued liabilities
|
2,344,109
|
|
|
161,914
|
|
||
Deferred revenue
|
686,332
|
|
|
(54,560
|
)
|
||
Net cash provided by operating activities
|
9,598,418
|
|
|
16,662,265
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchase of property and equipment
|
(256,391
|
)
|
|
(595,126
|
)
|
||
Acquisition of business, net of cash and restricted cash acquired
|
—
|
|
|
(65,802,792
|
)
|
||
Net cash used in investing activities
|
(256,391
|
)
|
|
(66,397,918
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from exercise of stock options
|
232,416
|
|
|
2,778,176
|
|
||
Proceeds from issuance of common stock
|
—
|
|
|
42,995,371
|
|
||
Proceeds from exercise of warrants
|
—
|
|
|
2,396,250
|
|
||
Payments of capital leases
|
(142,043
|
)
|
|
(139,541
|
)
|
||
Proceeds from long-term debt
|
—
|
|
|
15,000,000
|
|
||
Payments for restricted stock awards withheld for taxes
|
(306,120
|
)
|
|
(507,398
|
)
|
||
Payments of contingent consideration
|
(5,000,000
|
)
|
|
—
|
|
||
Payments on long-term debt
|
(7,500,000
|
)
|
|
(1,875,000
|
)
|
||
Net cash (used in) provided by financing activities
|
(12,715,747
|
)
|
|
60,647,858
|
|
||
Change in cash, cash equivalents, and restricted cash prior to effects of foreign currency exchange rate
|
(3,373,720
|
)
|
|
10,912,205
|
|
||
Effect of foreign currency exchange rate (translation)
|
(256,818
|
)
|
|
(11,429
|
)
|
||
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
(3,630,538
|
)
|
|
10,900,776
|
|
||
Cash, cash equivalents, and restricted cash at beginning of period
|
25,052,995
|
|
|
22,246,015
|
|
||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
21,422,457
|
|
|
$
|
33,146,791
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
Cash paid for interest
|
$
|
1,110,448
|
|
|
$
|
140,911
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
2018
|
|
2017
(1)
|
|
2018
|
|
2017
(1)
|
||||||||||||||||||||
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||||
User pay revenue
|
$
|
25,570,553
|
|
|
59.7
|
%
|
|
$
|
8,144,890
|
|
|
26.0
|
%
|
|
$
|
47,976,083
|
|
|
59.6
|
%
|
|
$
|
9,760,165
|
|
|
19.0
|
%
|
Advertising
|
17,231,192
|
|
|
40.3
|
%
|
|
23,184,578
|
|
|
74.0
|
%
|
|
32,463,455
|
|
|
40.4
|
%
|
|
41,628,100
|
|
|
81.0
|
%
|
||||
Total revenue
|
$
|
42,801,745
|
|
|
100.0
|
%
|
|
$
|
31,329,468
|
|
|
100.0
|
%
|
|
$
|
80,439,538
|
|
|
100.0
|
%
|
|
$
|
51,388,265
|
|
|
100.0
|
%
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss)
|
$
|
(235,272
|
)
|
|
$
|
856,595
|
|
|
$
|
(4,447,933
|
)
|
|
$
|
1,302,441
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
671,294
|
|
|
175,254
|
|
|
1,278,980
|
|
|
177,586
|
|
||||
Income tax (benefit) expense
|
540,593
|
|
|
(2,732,356
|
)
|
|
288,406
|
|
|
(2,732,064
|
)
|
||||
Depreciation and amortization
|
3,505,180
|
|
|
2,965,175
|
|
|
7,134,783
|
|
|
4,650,014
|
|
||||
Stock-based compensation expense
|
2,090,870
|
|
|
2,368,192
|
|
|
4,259,795
|
|
|
3,502,350
|
|
||||
Acquisition and restructuring
|
1,036,602
|
|
|
3,769,425
|
|
|
4,386,553
|
|
|
5,269,854
|
|
||||
(Gain) loss on foreign currency transactions
|
(4,216
|
)
|
|
9,229
|
|
|
(107,259
|
)
|
|
11,429
|
|
||||
Adjusted EBITDA
|
$
|
7,605,051
|
|
|
$
|
7,411,514
|
|
|
$
|
12,793,325
|
|
|
$
|
12,181,610
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP basic net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
GAAP diluted net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
Basic adjusted EBITDA per common stockholder
|
$
|
0.10
|
|
|
$
|
0.11
|
|
|
$
|
0.18
|
|
|
$
|
0.19
|
|
Diluted adjusted EBITDA per common stockholder
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
72,753,487
|
|
|
70,122,234
|
|
|
72,369,619
|
|
|
65,632,962
|
|
||||
Diluted
|
78,240,935
|
|
|
74,885,903
|
|
|
77,574,279
|
|
|
70,569,243
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
GAAP Net income (loss)
|
$
|
(235,272
|
)
|
|
$
|
856,595
|
|
|
$
|
(4,447,933
|
)
|
|
$
|
1,302,441
|
|
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense
|
2,090,870
|
|
|
2,368,192
|
|
|
4,259,795
|
|
|
3,502,350
|
|
||||
Amortization of intangibles
|
2,954,485
|
|
|
2,378,152
|
|
|
6,011,094
|
|
|
3,604,307
|
|
||||
Income tax (benefit) expense
|
540,593
|
|
|
(2,732,356
|
)
|
|
288,406
|
|
|
(2,732,064
|
)
|
||||
Acquisition and restructuring
|
1,036,602
|
|
|
3,769,425
|
|
|
4,386,553
|
|
|
5,269,854
|
|
||||
Non-GAAP net income
|
$
|
6,387,278
|
|
|
$
|
6,640,008
|
|
|
$
|
10,497,915
|
|
|
$
|
10,946,888
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP basic net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
GAAP diluted net income (loss) per common stockholder
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.02
|
|
Basic Non-GAAP net income per common stockholder
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
$
|
0.15
|
|
|
$
|
0.17
|
|
Diluted Non-GAAP net income per common stockholder
|
$
|
0.08
|
|
|
$
|
0.09
|
|
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
72,753,487
|
|
|
70,122,234
|
|
|
72,369,619
|
|
|
65,632,962
|
|
||||
Diluted
|
78,240,935
|
|
|
74,885,903
|
|
|
77,574,279
|
|
|
70,569,243
|
|