-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, AE25IBUVy3N5c3124FqcBdZuRw5Jvnu3WCe/ZQj9+VVQzi31gzow9ZZLgiWn/PjP XyWW6YwNmT9VU0VYZ9pWbA== 0000892569-02-000129.txt : 20020414 0000892569-02-000129.hdr.sgml : 20020414 ACCESSION NUMBER: 0000892569-02-000129 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20020124 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20020125 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AUTOBYTEL INC CENTRAL INDEX KEY: 0001023364 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 330711569 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-22239 FILM NUMBER: 02517287 BUSINESS ADDRESS: STREET 1: 18872 MACARTHUR BLVD STREET 2: SUITE 200 CITY: IRVINE STATE: CA ZIP: 92612-1400 BUSINESS PHONE: 9492254500 MAIL ADDRESS: STREET 1: AUTO BY TEL CORP STREET 2: 18872 MACARTHUR BLVD 2ND FL CITY: IRVINE STATE: CA ZIP: 92612-1400 FORMER COMPANY: FORMER CONFORMED NAME: AUTO BY TEL CORP DATE OF NAME CHANGE: 19960920 FORMER COMPANY: FORMER CONFORMED NAME: AUTOBYTEL COM INC DATE OF NAME CHANGE: 19981230 8-K 1 a78615e8-k.htm FORM 8-K DATE OF REPORT JANUARY 24, 2002
Table of Contents

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report: January 24, 2002


Autobytel Inc.
(Exact name of registrant as specified in its charter)

0-22239
(Commission File Number)

     
Delaware
(State or other jurisdiction of
incorporation or organization)
  33-0711569
(I.R.S. Employer
Identification No.)

18872 MacArthur Boulevard
Irvine, California 92612
(Address of principal executive offices, with zip code)

(949) 225-4500
(Registrant’s telephone number, including area code)

1


Item 5. OTHER EVENTS
Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
SIGNATURES
INDEX TO EXHIBITS
PRESS RELEASE DATED JANUARY 24, 2002


Table of Contents

Item 5. OTHER EVENTS

On January 24, 2002, Autobytel Inc., a Delaware corporation (“Autobytel”), announced its financial results for the quarter and year ended December 31, 2001. A copy of Autobytel’s press release announcing these financial results is attached as Exhibit 99.1 hereto and incorporated by reference herein.

The press release filed as an exhibit to this report includes “safe harbor” language, pursuant to the Private Securities Litigation Reform Act of 1995, indicating that certain statements about Autobytel’s business contained in the press release are “forward-looking” rather than “historic.”

Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

     (c)  EXHIBITS
     
       99.1     Press Release dated January 24, 2002

SIGNATURES

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 thereunto duly authorized.
     
  Autobytel Inc.
 
 
Date: January 24, 2002 By:  /s/ Hoshi Printer
 
  Hoshi Printer
Executive Vice President and Chief Financial
Officer (Principal Financial Officer)

2


Table of Contents

INDEX TO EXHIBITS

     
Exhibit Number   Description

 
99.1   Press Release dated January 24, 2002

3 EX-99.1 3 a78615ex99-1.htm PRESS RELEASE DATED JANUARY 24, 2002 ex99-1

 

EXHIBIT 99.1

At Autobytel Inc.:
Geri Weinfeld, Director, Investor Relations
Geriw@autobytel.com
949/225-4553

Melanie Webber, Vice President, Corporate Communications
Melaniew@autobytel.com
949/862-3023

AUTOBYTEL INC. ANNOUNCES Q4 EBITDA PROFITABILITY

IRVINE, CA – January 24, 2002 – Autobytel Inc. (Nasdaq: ABTL) today announced fourth quarter and year-end 2001 financial results.

Highlights Include:

          Reports Pro Forma EBITDA of $0.01 per share
 
          Provides Full Year 2002 EBITDA Guidance of $0.07-$0.09 per share
 
          Closes the Year with Domestic Cash Balance of $33 Million
 
          2002 Focus on Core Automotive Marketing Services
 
          Successful Integration of Autoweb
 
          Q4 2001 Financials Include the First Full Quarter of Autoweb

“We are very pleased that Autobytel delivered its first EBITDA profitable quarter on a pro forma basis, especially given the economic climate in 2001,” said Jeffrey Schwartz, President and CEO of Autobytel Inc.

Revenues for the fourth quarter ended December 31, 2001 totaled $20.5 million, compared to revenues of $16.8 million for the fourth quarter ended December 31, 2000, and revenues of $18.2 million in the third quarter ended September 30, 2001, all on a reported basis. Fourth quarter 2001 revenues include revenues from Autoweb which was acquired August 14, 2001.

The Company reported the first pro forma EBITDA profitable quarter in its history. Pro forma earnings before interest, taxes, depreciation, amortization and one-time charges (proforma EBITDA), for the fourth quarter of 2001 were $0.2 million or $0.01 per share. This compares to pro forma EBITDA of $(5.9) million or $(0.29) per share for the fourth quarter of 2000 and, pro forma EBITDA of $(1.9) million or $(0.07) per share for the third quarter ended September 30, 2001.

The Company reported a net loss for the fourth quarter ended December 31, 2001 of $0.9 million or $0.03 loss per share. This compares to a net loss for the fourth quarter ended December 31, 2000 of $3.3 million or $0.16 loss per share, and a net loss for the third quarter ended September 30, 2001 of $3.2 million or $0.13 loss per share.

 


 

Net revenues for fiscal 2001 were $71.1 million compared to net revenues of $66.5 million in fiscal 2000, an improvement of seven percent. Net loss in fiscal 2001 was $44.9 million or $1.84 loss per share compared to net loss of $29.0 million or $1.45 loss per share in fiscal 2000. The net loss in fiscal 2001 included goodwill impairment, restructuring, and other charges totaling $34.6 million (See note “e” in the full year financial statements).

As of December 31, 2001, the domestic cash and cash equivalents were $33.0 million.

The Company also reported $28.8 million of cash at Autobytel Europe (ABTE) for European operations. This amount may be reduced substantially as a result of ongoing discussions with other investors in ABTE.

Business Outlook

“Autobytel neither manufactures cars nor sells them. We are an automotive marketing service company responsible for generating over 4% of domestic automotive sales in 2001. We have expanded our marketing platform through acquisition and partnership, and continue to generate more vehicle sales than our next three competitors combined. By focusing on our core business, we are positioning ourselves to garner a greater share of the $21 billion spent annually by manufacturers and dealers on marketing and advertising services,” said Schwartz.

Based on the current economic conditions and the substantial reduction of the aggressive incentive programs that were launched by the automotive manufacturers following the events of September 11, the Company does not anticipate revenue growth in the first half of 2002, based on the fourth quarter 2001 run rate.

The Company expects revenues for the first quarter of 2002 to be flat compared to the fourth quarter of 2001, and for revenues to increase approximately 6 to 10 percent for the full year above fourth quarter 2001 annualized revenues. This represents approximately a 25 percent increase over the full year 2001 revenues.

In the first quarter of 2002, Autobytel expects EBITDA to remain flat versus the fourth quarter of 2001 at approximately $0.01 per share. For the full year 2002, EBITDA is expected to be between $0.07 and $0.09 per share.

Schwartz commented, “In spite of the forecasted downturn in automotive sales, the softness in the advertising market, the virtual elimination of zero percent financing and the overall economic environment, we are focused on increasing EBITDA profitability.”

The Company bases its 2002 business outlook on the following objectives:

          Expand market share by increasing the number of monetizable purchase requests and the number of dealers using the Company’s marketing services.

 


 

          Core product initiatives designed to improve lead quality and dealer profitability.
 
          Strengthen the advertising component of the Company’s business model designed to deliver targeted media products to manufacturers and dealers.
 
          Emphasize enterprise sales to automotive manufacturers and major dealer groups across all of the Company’s marketing services.
 
          Substantially enhance the quality of the user experience on the Company’s branded websites, Autobytel, Autoweb, CarSmart, and AutoSite.

Key Financial and Operating Metrics

The Company has realigned the organization to focus all resources around four business categories: Program Fees, Advertising, Enterprise Sales, and Other Products and Services.

Revenues: Autobytel reported fourth quarter revenues of $20.5 million, of which, $14.8 million was related to program fees, $2.3 million was related to advertising, $1.8 million was related to enterprise sales and $1.7 million was related to other products and services.

Pro Forma Operating Expenses: Total pro forma operating expenses in the fourth quarter of 2001, as described in the section on pro forma results, were $20.3 million. Sales and marketing expenses totaled $12.5 million or 61% of revenues, compared to 66% of revenues in the third quarter of 2001. These expenses include online marketing programs and dealer sales costs. Product development and technology costs totaled $5.0 million, or 24% of revenues in the fourth quarter of 2001, compared with 27% of revenues in the third quarter of 2001. General and administrative costs totaled $2.9 million, or 14% of revenues in the fourth quarter of 2001, compared with 18% of revenues in the third quarter of 2001.

Unique Visitor Count: Autobytel’s four web site properties, Autobytel.com, Autoweb.com, Carsmart.com and AutoSite.com, received 9 million unique visitors in the fourth quarter of 2001 according to Nielsen Net Ratings, positioning the Company as the number one online car-buying network.

Headcount: As of December 31, 2001, the Company had 264 employees down from 315 in the third quarter of 2001. This reduction was achieved through the continued integration of Autoweb and resulting efficiencies.

Dealer Count: The Company has revised its methodology of counting dealers to reflect its operation of three separate Internet car buying brands. Based on that revision, its third quarter count would have been in excess of 6,900. As of December 31, 2001, the Company reported approximately 6,800 dealer relationships. The reduction in dealer

 


 

count was due to a decline in dealer relationships at the Company’s CarSmart brand. Both Autobytel.com and Autoweb.com brands had increases in dealer count from the third quarter of 2001. These dealer counts exclude more than 2,000 dealer relationships at the end of the fourth quarter, generated through our Enterprise Sales initiatives and to whom marketing services are delivered.

Used Car Program: As of December 31, 2001 the Company had approximately 145,000 vehicles listed on its websites. “More than one-third of used vehicle buyers log on the Internet to help them during the shopping process and that number is expected to grow considerably. The used car market represents a significant opportunity and we intend to further expand our used car program,” said Schwartz.

Fourth Quarter Highlights

Acquisition: The integration of Autoweb during the fourth quarter continued to progress smoothly and generated additional efficiencies. The Company now owns and operates four website properties, Autobytel.com, Autoweb.com, Carsmart.com and AutoSite.com, as well as AIC (Automotive Information Center), a leading provider of automotive marketing data and technology.

Automotive Manufacturer Relationships: At the end of the fourth quarter 2001, Autobytel had relationships with 30 automotive manufacturers that either use its data, content, and tools or advertise on one of its four web sites. The Company launched the new AutoSuite 2002 product with Ford in October. Of the total advertising revenue in the fourth quarter, 70 percent came from the Company’s relationships with leading automotive manufacturers. The remaining 30 percent came from other automotive related companies.

Yahoo! Autos: In December 2001, the Company announced a marketing relationship with Yahoo! Autos, allowing consumers to submit purchase requests for both new and used vehicles that are distributed to dealers participating in the Autobytel, Autoweb and Carsmart programs.

Car Sales: The J.D. Power & Associates 2001 New Autoshopper.com Study found that Autobytel.com generated more vehicle sales than any other web site for the third year in a row.

Pro Forma Results

The pro forma operating results exclude the following items on the Company’s statements of operations:

          Goodwill impairment
 
          International restructuring and related charges

 


 

          Domestic restructuring and other charges
 
          Depreciation, amortization and stock-based compensation
 
          Executive severance payments

A reconciliation of GAAP (Generally Accepted Accounting Principles) to pro forma is included in the attached financial statements.

Conference Call

In conjunction with Autobytel Inc.’s fourth quarter and year-end 2001 earnings release, there will be a conference call broadcast live over the Internet today, January 24, 2002, at 4:30 PM ET. Links to the web cast conference call follow:

http://www.irconnect.com/abtl/pages/conference.mhtml

The Webcast will be archived within 24 hours of the end of the call until the next quarter earnings announcement. To listen to the archived Webcast go to:
http://www.autobytel.com/info/investor.

About Autobytel Inc.

     Autobytel Inc. (Nasdaq: ABTL), the world’s largest Internet automotive marketing services company, helps retailers sell cars and manufacturers build brands through marketing and CRM (customer relationship management) programs. Autobytel Inc. owns and operates the popular websites Autobytel.com, Autoweb.com, Carsmart.com and Autosite.com, as well as AIC (Automotive Information Center), a leading provider of automotive marketing data and technology. Autobytel Inc. generated an estimated four percent of all domestic new vehicle sales — $17 billion in car sales in 2001 — for dealers through its websites. With approximately 8,800 dealer relationships and 30 international automotive manufacturer customers, Autobytel Inc. is the largest syndicated car-buying content network, reaching millions of unique visitors as they are making their vehicle buying decisions. Autobytel Inc. content and technology has potential exposure to over 90 percent of total web traffic.(1)

(1)   Jupiter Media Metrix October 2001 Digital Media Audience Report (Autobytel Inc. sites is the unduplicated audience of the Autobytel and Autoweb properties and Carsmart.com. The car-buying and ownership category as defined by Autobytel. Autobytel Inc. provides content to Yahoo! Inc., AOL websites, MSN.com and Lycos.com. The unduplicated audience of these four sites accounts for over 90 percent of total traffic.)

The statements contained in this press release that are not historical facts are forward-looking statements under the federal securities laws. These forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict. Actual outcomes and results may differ materially from what is expressed in, or implied by, such forward-looking statements. Autobytel undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Among the important factors that could cause actual results to differ materially from those expressed in, or implied by, the forward-looking statements are changes in general economic conditions, the economic impact of recent or future terrorist attacks, increased dealer attrition, increased pressure on program fees, increased or unexpected competition, that actual costs

 


 

and expenses exceed the charges taken by the company, the company’s failure to realize anticipated synergies related to the merger with Autoweb and difficulties associated with successfully integrating the parties’ businesses and technologies, changes in laws and regulations and other matters disclosed in Autobytel’s filings with the Securities and Exchange Commission. Investors are strongly encouraged to review our annual report on Form 10-K for the year ended December 31, 2000, and other filings with the Securities and Exchange Commission for a discussion of risks and uncertainties that could affect operating results and the market price of our stock.

 


 

New Revenue Line Item Classification

Autobytel Inc.
SUPPLEMENTAL INFORMATION
(Amounts in thousands)

                     
        Q4 2001   Q3 2001
       
 
Revenues
               
 
Program fees
  $ 14,769     $ 13,162  
 
Advertising
    2,290       1,313  
 
Enterprise sales
    1,767       1,843  
 
Other Products and Services
    1,679       1,864  
 
   
     
 
   
Total revenue
  $ 20,505     $ 18,182  
 
   
     
 

          Program Fees include sales of the Company’s Autobytel.com, Autoweb.com, Carsmart.com and Cyberstore programs and ancillary services. Revenues associated with dealer groups and automotive manufacturers have been moved to Enterprise Sales.
 
          Advertising revenues, previously in related products and services, are separately identified due to a stepped up focus on connecting automotive marketers with the Company’s unique visitors. A separate media sales division was formed to help drive this effort.
 
          Enterprise Sales, previously reported in automotive manufacturer fees, represent fees from automotive manufacturers and dealer groups.
 
          Other Products and Services used to be reported as related products and services and now also includes revenues from international.


 

Autobytel Inc.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share data)

(unaudited)

ASSETS

                       
          December 31,   December 31,
          2001   2000
         
 
Current assets:
               
 
Domestic cash and cash equivalents, includes restricted amounts of $2,994 and $29, respectively
  $ 33,000     $ 47,787  
 
International cash and cash equivalents, includes restricted amounts of $53 and $15,000, respectively
    28,837       34,158  
 
Accounts receivable, net of allowance for doubtful accounts of $7,109 and $2,185, respectively
    8,519       5,947  
 
Prepaid expenses and other current assets
    4,419       4,127  
 
   
     
 
   
Total current assets
    74,775       92,019  
Property and equipment, net
    2,889       2,537  
Investments
          1,353  
Goodwill, net
    8,644       23,755  
Capitalized software, net
    4,319       3,338  
Notes receivable
          530  
Other assets
    154       86  
 
   
     
 
   
Total assets
  $ 90,781     $ 123,618  
     
     
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
               
 
Accounts payable
  $ 9,108     $ 9,828  
 
Accrued expenses
    9,005       7,519  
 
Deferred revenues
    4,708       5,669  
 
Customer deposits
    92       185  
 
Other current liabilities
    300       371  
 
   
     
 
   
Total current liabilities
    23,213       23,572  
Long-term liabilities
          47  
 
   
     
 
   
Total liabilities
    23,213       23,619  
 
   
     
 
Minority interest
    7,173       8,193  
Commitments and contingencies
               
Stockholders’ equity:
               
 
Common stock, $0.001 par value; 200,000,000 shares authorized; 30,969,377 and 20,336,083 shares issued and outstanding, respectively
    31       20  
 
Warrants
          1,332  
 
Additional paid-in capital
    203,280       186,097  
 
Accumulated other comprehensive loss
    (2,438 )     (16 )
 
Accumulated deficit
    (140,478 )     (95,627 )
 
   
     
 
   
Total stockholders’ equity
    60,395       91,806  
 
   
     
 
   
Total liabilities and stockholders’ equity
  $ 90,781     $ 123,618  
 
   
     
 

Note:

     Balances as of December 31, 2001 include Autoweb acquired on August 14, 2001.

 


 

Autobytel Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended December 31,

(Amounts in thousands, except share and per share data)

(unaudited)

                                                     
        Fourth Quarter 2001(a)   Fourth Quarter 2000
       
 
        As   Pro Forma           As   Pro Forma        
        Reported   Adjustments   Pro Forma   Reported   Adjustments   Pro Forma
       
 
 
 
 
 
Revenues
                                               
 
Program fees
  $ 14,769     $     $ 14,769     $ 13,788     $     $ 13,788  
 
Advertising
    2,290             2,290       313             313  
 
Enterprise sales
    1,767             1,767                    
 
Other products and services
    1,679             1,679       2,708             2,708  
 
   
     
     
     
     
     
 
   
Total revenues
    20,505             20,505       16,809             16,809  
 
   
     
     
     
     
     
 
Operating expenses:
                                               
 
Sales and marketing
    12,501       (39 )(c)     12,462       14,895       (89 )(c)     14,806  
 
Product and technology development
    6,241       (1,265 )(c),(d)     4,976       4,788       (211 )(c)     4,577  
 
General and administrative
    4,008       (1,123 )(c),(d)     2,885       3,826       (532 )(c)     3,294  
 
Goodwill impairment
    1,253       (1,253 )(e)                        
 
International restructuring and related charges
    (3,973 )     3,973 (e)                        
 
Domestic restructuring and other charges
    1,399       (1,399 )(e)                        
 
   
     
     
     
     
     
 
   
Total operating expenses
    21,429       (1,106 )     20,323       23,509       (832 )     22,677  
 
   
     
     
     
     
     
 
 
Loss from operations, as reported
    (924 )                     (6,700 )                
 
Pro forma EBITDA(b)
            1,106       182               832       (5,868 )
Interest income, net
    548             548       1,416             1,416  
Foreign currency exchange gain (loss)
    1             1       1,653             1,653  
Equity loss in unconsolidated subsidiary
                                   
Other income
                      9             9  
 
   
     
     
     
     
     
 
 
Loss before minority interest and provision (benefit) for income taxes
    (375 )     1,106       731       (3,622 )     832       3,078  
Minority interest
    (523 )           (523 )     369             369  
 
   
     
     
     
     
     
 
 
Loss before provision (benefit) for income taxes
    (898 )     1,106       208       (3,253 )     832       (2,421 )
Provision (benefit) for income taxes
    (2 )           (2 )                  
 
   
     
     
     
     
     
 
 
Net income (loss)
  $ (896 )   $ 1,106     $ 210     $ (3,253 )   $ 832     $ (2,421 )
 
   
     
     
     
     
     
 
Income (loss) from operations/ EBITDA per share
                                               
 
Basic
  $ (0.03 )           $ 0.01     $ (0.33 )           $ (0.29 )
 
Diluted
  $ (0.03 )           $ 0.00     $ (0.33 )           $ (0.29 )
Net loss per share
                                               
 
Basic
  $ (0.03 )           $ 0.01     $ (0.16 )           $ (0.12 )
 
Diluted
  $ (0.03 )           $ 0.01     $ (0.16 )           $ (0.12 )
Shares used in computing loss per share
                                               
 
Basic
    30,967,765               30,967,765       20,336,083               20,336,083  
 
Diluted
    30,967,765               37,260,219       20,336,083               20,336,083  

Notes:

        (a)    All results include Autoweb from August 14, 2001 through December 31, 2001.
 
        (b)    EBITDA calculated as a pro forma loss from operations, excluding the adjustments described in notes (c), (d) and (e) below.
 
        (c)    Adjustments for depreciation, amortization and stock compensation expenses of $921 and $832 for 2001 and 2000, respectively.
 
        (d)    Adjustments for severance payments for executives totaling $1,506.
 
        (e)    Adjustments for goodwill impairment, restructuring and one-time charges and (benefits) totaling $(1,321).

 


 

Autobytel Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended December 31,

(Amounts in thousands, except share and per share data)

(unaudited)

                                                       
          2001(a)   2000
         
 
          As   Pro Forma           As   Pro Forma        
          Reported   Adjustments   Pro Forma   Reported   Adjustments   Pro Forma
         
 
 
 
 
 
Revenues
                                               
 
Program fees
  $ 52,306     $     $ 52,306     $ 53,843     $     $ 53,843  
 
Advertising
    4,321             4,321       2,062             2,062  
 
Enterprise sales
    6,610             6,610                    
 
Other products and services
    7,831             7,831       10,627             10,627  
 
   
     
     
     
     
     
 
   
Total revenues
    71,068             71,068       66,532             66,532  
 
   
     
     
     
     
     
 
Operating expenses:
                                               
 
Sales and marketing
    50,648       (197 )(c)     50,451       65,266       (335 )(c)     64,931  
 
Product and technology development
    20,410       (2,349 )(c),(d)     18,061       22,847       (819 )(c)     22,028  
 
General and administrative
    14,973       (2,294 )(c),(d)     12,679       13,797       (2,019 )(c)     11,778  
 
Goodwill impairment
    22,867       (22,867 )(e)                        
 
International restructuring and related charges
    7,229       (7,229 )(e)                        
 
Domestic restructuring and other charges
    4,514       (4,514 )(e)                        
 
   
     
     
     
     
     
 
     
Total operating expenses
    120,641       (39,450 )     81,191       101,910       (3,173 )     98,737  
 
   
     
     
     
     
     
 
 
Loss from operations, as reported
    (49,573 )                     (35,378 )                
 
Pro forma EBITDA(b)
            39,450       (10,123 )             3,173       (32,205 )
Interest income, net
    3,338             3,338       6,114             6,114  
Foreign currency exchange gain (loss)
    426             426       (106 )           (106 )
Equity loss in unconsolidated subsidiary
    (500 )           (500 )                  
Other income
                      9             9  
 
   
     
     
     
     
     
 
 
Loss before minority interest and provision (benefit) for income taxes
    (46,309 )     39,450       3,264       (29,361 )     3,173       6,017  
Minority interest
    1,485             1,485       369             369  
 
   
     
     
     
     
     
 
 
Loss before provision (benefit) for income taxes
    (44,824 )     39,450       (5,374 )     (28,992 )     3,173       (25,819 )
Provision (benefit) for income taxes
    27             27       42             42  
 
   
     
     
     
     
     
 
 
Net loss
  $ (44,851 )   $ 39,450     $ (5,401 )   $ (29,034 )   $ 3,173     $ (25,861 )
 
   
     
     
     
     
     
 
Income (loss) from operations/ EBITDA per share
                                               
 
Basic
  $ (2.03 )           $ (0.41 )   $ (1.76 )           $ (1.61 )
 
Diluted
  $ (2.03 )           $ (0.41 )   $ (1.76 )           $ (1.61 )
Net loss per share
                                               
 
Basic
  $ (1.84 )           $ (0.22 )   $ (1.45 )           $ (1.29 )
 
Diluted
  $ (1.84 )           $ (0.22 )   $ (1.45 )           $ (1.29 )
Shares used in computing loss per share
                                               
 
Basic
    24,403,609               24,403,609       20,047,173               20,047,173  
 
Diluted
    24,403,609               24,403,609       20,047,173               20,047,173  

Notes:

        (a)    All results include Autoweb from August 14, 2001 through December 31, 2001.
 
        (b)    EBITDA calculated as a pro forma loss from operations, excluding the adjustments described in notes (c), (d) and (e) below.
 
        (c)    Adjustments for depreciation, amortization and stock compensation expenses of $3,334 and $3,173 for 2001 and 2000, respectively.
 
        (d)    Adjustments for severance payments for executives totaling $1,506.
 
        (e)    Adjustments for goodwill impairment, restructuring and one-time charges and (benefits) totaling $34,610.

  -----END PRIVACY-ENHANCED MESSAGE-----