-----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, K75bY1pEq3cluVuvV+Em+5blyHTbIBGLojLBMx8VLbxZf3babZ0mr9ywE2egaExn ArAV/RoWFBXBZ9uYVYBCNQ== 0001193125-08-099187.txt : 20080501 0001193125-08-099187.hdr.sgml : 20080501 20080501161836 ACCESSION NUMBER: 0001193125-08-099187 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080501 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080501 DATE AS OF CHANGE: 20080501 FILER: COMPANY DATA: COMPANY CONFORMED NAME: RAINMAKER SYSTEMS INC CENTRAL INDEX KEY: 0001094007 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MANAGEMENT SERVICES [8741] IRS NUMBER: 330442860 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-28009 FILM NUMBER: 08794989 BUSINESS ADDRESS: STREET 1: 900 EAST HAMILTON AVENUE STREET 2: SUITE 400 CITY: CAMPBELL STATE: CA ZIP: 95008 BUSINESS PHONE: 8314617299 MAIL ADDRESS: STREET 1: 900 EAST HAMILTON AVENUE STREET 2: SUITE 400 CITY: CAMPBELL STATE: CA ZIP: 95008 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

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)

May 1, 2008

 

 

RAINMAKER SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

(State or other jurisdiction of incorporation)

 

0-28009   33-0442860
(Commission File Number)   (IRS Employer Identification No.)

 

900 East Hamilton Ave.

Campbell, CA

  95008
(Address of principal executive offices)   (Zip Code)

(408) 626-9800

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former 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 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))

 

 

 


Section 2 – Financial Information

Item 2.02 – Results of Operations and Financial Condition.

The following information is being furnished pursuant to both Item 2.02 and Item 7.01.

On May 1, 2008, Rainmaker Systems, Inc. (the “Company”) issued a press release reporting financial results for the three months ended March 31, 2008. A copy of the Company’s press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

The press release, which has been attached hereto as Exhibit 99.1, discloses certain financial measures, such as non-GAAP net income and EBITDA, that may be considered non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. These measures should be considered in addition to, not as a substitute for, or superior to, financial measures prepared in accordance with generally accepted accounting principles. The non-GAAP financial measures included in our press release have been reconciled to what we believe is the nearest GAAP measure as is required under SEC rules regarding the use of non-GAAP financial measures.

As used herein, “GAAP” refers to accounting principles generally accepted in the United States.

Section 7 – Regulation FD

Item 7.01 – Regulation FD Disclosure.

Section 9 – Financial Statements and Exhibits

Item 9.01 – Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.

  

Description

99.1    Press Release dated May 1, 2008, issued by Rainmaker Systems, Inc., reporting financial results for the three months ended March 31, 2008.


SIGNATURES*

Pursuant to the requirements of the Securities Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    RAINMAKER SYSTEMS, INC.
      (Registrant)
May 1, 2008      

/s/ Steve Valenzuela

      Date               (Signature)
    By:   Steve Valenzuela
    Title:   Chief Financial Officer
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

RAINMAKER REPORTS RECORD FIRST QUARTER 2008 REVENUE

Q108 Record Revenue of $20.6 Million; up 49% Year-Over-Year Excluding Dell

Campbell, Calif., May 1, 2008 – Rainmaker Systems, Inc. (NASDAQ: RMKR), a leading provider of sales and marketing solutions combining hosted application software and execution services, today reported financial results for the first quarter ended March 31, 2008.

First Quarter Financial Highlights:

 

 

Revenue excluding Dell up 49% year-over-year

 

 

Total revenue increased to a record $20.6 million

 

 

Non-GAAP net income of $1 million, or $0.05 per diluted share

Rainmaker achieved record first quarter net revenue of $20.6 million, representing a 27% increase over net revenue of $16.3 million in the first quarter of 2007 and up sequentially from net revenue of $20.1 million in the fourth quarter of 2007. Excluding Dell, first quarter revenue was $15.4 million, a 49% increase over revenue excluding Dell of $10.3 million for the first quarter of 2007.

Gross margin was 49% in the first quarter of 2008, compared to 49% in the first quarter of 2007, and 48% in the fourth quarter of 2007.

GAAP net loss for the first quarter of 2008 was $277,000, or a loss of $0.01 per share, compared to GAAP net income of $555,000, or $0.03 per diluted share, for the first quarter of 2007, and GAAP net income of $221,000, or $0.01 per diluted share, in the fourth quarter of 2007.

Non-GAAP net income for the first quarter of 2008 was $995,000, or $0.05 per diluted share. Non-GAAP net income excludes stock based compensation of $404,000 and amortization of intangible assets from acquisitions of $868,000. This compares to non-GAAP net income of $1.4 million, or $0.08 per diluted share, for the first quarter of 2007, and non-GAAP net income of $1.3 million, or $0.06 per diluted share, in the fourth quarter of 2007.

Tax expense in the first quarter was $110,000, reflecting franchise tax for the state of Texas and foreign tax for Rainmaker subsidiaries.

First quarter 2008 basic EPS results are based on 19.3 million weighted average shares outstanding and exclude options, warrants and unvested restricted share awards which are anti-dilutive.

Total shares outstanding at March 31, 2008 were approximately 20.3 million common shares, which includes approximately 981,000 unvested restricted shares. In addition, Rainmaker had 2.9 million unexercised options and warrants with a weighted average exercise price of approximately $4.73 per share.

Total cash and cash equivalents at March 31, 2008 were $33.6 million, compared with $37.4 million at December 31, 2007. Total debt at March 31, 2008 was $1.5 million, or about 3% of total equity. Cash usage during the 2008 first quarter included payments totaling approximately $1.7 million related to the Company’s acquisition of CAS Systems in January 2007. This includes an earnout of $1 million, representing a one-time payment for achieving certain performance metrics at the end of 12 months, following the January 2007 closing, and the first of three annual payments of $667,000 for deferred acquisition consideration, per the terms of the acquisition agreement.

Recent Business Highlights

 

 

Added leading software solutions company as new client for global hosted channel contract sales solution

 

 

Global security and infrastructure software client expanded its contract sales agreement to include Asia

 

 

Fortune 50 hardware client expanded its contract sales business

 

 

New client selects Rainmaker for global, integrated solution for lead development, contract and training sales

 

 

Added Canadian telecommunications provider as new client for lead development


 

Added wireless systems provider as new client for lead development

 

 

Added email and collaboration server provider as new client for lead development

 

 

Added Internet software and services provider as new client for lead development

 

 

Added software solutions provider as new client for lead development

 

 

Added data storage provider as a new client for lead development

 

 

Added financial services provider as new client for lead development

 

 

Added health services division of nationwide drugstore chain as new client for lead development.

 

 

Added enterprise mail and Web security applications provider as new client for training sales

 

 

Added information security solutions provider as new client for training sales

Rainmaker CEO Michael Silton commented: “We are pleased with the response from our teams and our clients after the client transition that we encountered early in the quarter. Our enthusiasm for the future is reinforced by the significant number of new clients we engaged in the first quarter, as well as the continued and increasing opportunities for international expansion that we are seeing from our current customers. We now have two clients that have expanded our contract sales solutions into Asia, and we continue to make progress in rolling out our contract sales reseller portals and building out our solutions to address our clients’ international needs.”

Financial Guidance

Rainmaker is reaffirming its previously stated fiscal year 2008 revenue guidance of $68 million to $72 million.

Conference Call

Rainmaker Systems will host a conference call and webcast today at 1:30 p.m. Pacific Time to discuss its fiscal 2008 first quarter results. Those wishing to participate in the live call should dial (800) 240-7305 using the password “Rainmaker.” A replay of the call will be available for one week beginning approximately one hour after the call’s conclusion by dialing (800) 405-2236 and entering 11111537 followed by the “#” key when prompted for a code. To access the live webcast of the call, go to the Investor Relations section of Rainmaker’s website at www.rmkr.com. A webcast replay of the conference call will be available for one year on the Calls/Events page of the Investor Relations section at www.rmkr.com.

Discussion of Non-GAAP Financial Measures

Rainmaker Systems’ management evaluates and makes operating decisions using various performance measures. In addition to GAAP results, Rainmaker also considers adjusted net income and adjusted net income per share, which are referred to as non-GAAP net income and non-GAAP net income per share, and EBITDA. These non-GAAP measures are derived from the revenue generated by Rainmaker’s business and the costs directly related to the generation of that revenue, such as costs of services, sales and marketing expenses, technology expenses and general and administrative expenses, that management considers in evaluating the Company’s operating performance. Non-GAAP net income, non-GAAP net income per share and EBITDA exclude certain expenses that management does not consider to be related to the Company’s core operating performance.

Non-GAAP net income consists of net income including an adjustment intended to reflect the full amount of revenue on assumed contracts in connection with acquisitions and excluding equity plan-related compensation expenses and amortization of purchased intangible assets. For purposes of comparability across other periods and against other companies in our industry, non-GAAP net income is adjusted by the amount of additional taxes that Rainmaker would accrue using a annualized effective tax rate applied to the non-GAAP results. The net revenue adjustment was $0 for the three months ended March 31, 2008, as there will be no future effects from Rainmaker’s acquisition of ViewCentral in September 2006 and CAS Systems in January 2007. Stock compensation adjustments were $404,000 for the three months ended March 31, 2008 and related to option award and restricted stock awards granted since the adoption of FASB Statement No. 123R, Share Based Payments, in January 2006. Amortization of intangible assets was $868,000 for the three months ended March 31, 2008 and related primarily to the prior acquisitions of Sunset Direct, Launch Project, Metrics Corp, ViewCentral, CAS Systems and Qinteraction. The tax effect of these adjustments was $0 for the three months ended March 31, 2008. See Exhibit A for a reconciliation of GAAP net income to non-GAAP net income.

First quarter of 2008 EBITDA was $1.2 million. EBITDA consists of net income excluding interest income or expense, income taxes, depreciation and amortization. Interest and other income was $344,000 for the three months ended March 31, 2008 and related primarily to interest earned on cash deposits offset by interest expense on term loans. Provision for income taxes was $110,000 for the three months ended March 31, 2008. Non-cash


charges for depreciation of property and equipment was $885,000 for the three months ended March 31, 2008. Non-cash charges for amortization of acquisition related intangibles were $868,000 for the three months ended March 31, 2008 and related primarily to our prior business acquisitions. See Exhibit B for a reconciliation of GAAP net income to EBITDA.

Non-GAAP net income, non-GAAP net income per share and EBITDA are supplemental measures of Rainmaker’s performance that are not required by, or presented in accordance with, GAAP. Moreover, they should not be considered as an alternative to any performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities or as a measure of liquidity. Rainmaker presents non-GAAP net income, non-GAAP net income per share and EBITDA because management considers them to be important supplemental measures of Rainmaker’s operating performance and profitability trends, and because management believes they give investors useful information on period-to-period performance as evaluated by management. Rainmaker believes that the use of these non-GAAP measures provides consistency and comparability with Rainmaker’s past financial reports and also facilitates comparisons with other companies in Rainmaker’s industry, a number of which use similar non-GAAP financial measures to supplement their GAAP results. Management has historically used non-GAAP net income, non-GAAP net income per share and EBITDA when evaluating operating performance because management believes that the inclusion or exclusion of the items described above provides an additional measure of the company’s core operating results and facilitates comparisons of the Company’s core operating performance against prior periods and the Company’s business model objectives. Rainmaker has chosen to provide this information to investors to enable them to perform additional analyses of past, present and future operating performance and as a supplemental means to evaluation of the Company’s ongoing core operations.

About Rainmaker

Rainmaker Systems, Inc. delivers sales and marketing solutions, combining hosted application software and execution services designed to drive more revenue for our clients. Our Revenue Delivery Platform(SM) combines proprietary, on-demand application software and advanced analytics with specialized sales and marketing execution services. Rainmaker clients include large enterprises in a range of industries, including computer hardware and software, telecommunications, and financial services industries. For more information, visit www.rmkr.com or call 800-631-1545.

NOTE: Rainmaker Systems, the Rainmaker logo, Sunset Direct and Contract Renewals Plus are registered with the U.S. Patent and Trademark Office. All other service marks or trademarks are the property of their respective owners.

This press release contains forward-looking statements regarding future events. These forward-looking statements are based on information available to Rainmaker as of this date and they assume no obligation to update any such forward-looking statements. These statements are not guarantees of future performance, and actual results could differ materially from current expectations. Among the important factors which could cause actual results to differ materially from those in the forward-looking statements are general market conditions, unfavorable economic conditions, our ability to execute our business strategy, our ability to integrate acquisitions without disruption to our business, the effectiveness of our sales team and approach, our ability to target, analyze and forecast the revenue to be derived from a client and the costs associated with providing services to that client, the date during the course of a calendar year that a new client is acquired, the length of the integration cycle for new clients and the timing of revenues and costs associated therewith, our client concentration given that we are currently dependent on a few significant client relationships, our ability to expand our channel hosted contract solution and drive adoption of this solution by resellers, potential competition in the marketplace, the ability to retain and attract employees, market acceptance of our service programs and pricing options, our ability to maintain our existing technology platform and to deploy new technology, our ability to sign new clients and control expenses, the possibility of the discontinuation and/or realignment of some client relationships, the financial condition of our clients’ businesses, and other factors detailed in the Company’s filings with the Securities and Exchange Commission, including our filings on Forms 10-K and 10-Q.

 

CONTACT:

     

Steve Valenzuela

   Todd Kehrli or Jim Byers   

Chief Financial Officer

   Investor Relations   

Rainmaker Systems, Inc.

   MKR Group, Inc.   

(408) 626-2439

   (323) 468-2300   

stevev@rmkr.com

   rmkr@mkr-group.com   

– Financial tables to follow –


RAINMAKER SYSTEMS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

 

     March 31,
2008
    December 31,
2007
 
      

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 33,578     $ 37,407  

Restricted cash

     339       157  

Accounts receivable, less allowance for doubtful accounts of $340 at March 31, 2008 and $285 at December 31, 2007

     18,670       20,625  

Prepaid expenses and other current assets

     3,444       3,622  
                

Total current assets

     56,031       61,811  

Property and equipment, net

     10,614       9,447  

Intangible assets, net

     6,181       7,049  

Goodwill

     15,492       14,539  

Other noncurrent assets

     1,999       2,706  
                

Total assets

   $ 90,317     $ 95,552  
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 19,612     $ 25,466  

Accrued compensation and benefits

     2,179       2,062  

Other accrued liabilities

     2,623       3,447  

Deferred revenue

     5,090       3,541  

Current portion of capital lease obligations

     254       —    

Current portion of notes payable

     791       1,083  
                

Total current liabilities

     30,549       35,599  

Deferred tax liability

     198       167  

Long term deferred revenue

     377       401  

Capital lease obligations, less current portion

     465       —    

Notes payable, less current portion

     667       1,333  
                

Total liabilities

     32,256       37,500  
                

Commitments and contingencies

     —         —    

Stockholders’ equity:

    

Preferred stock, $0.001 par value; 5,000,000 shares authorized, none issued and outstanding

     —         —    

Common stock, $0.001 par value; 50,000,000 shares authorized; 20,377,060 shares issued and 20,323,149 shares outstanding at March 31, 2008, and 20,359,560 shares issued and 20,325,960 shares outstanding at December 31, 2007

     19       19  

Additional paid-in capital

     116,807       116,391  

Accumulated deficit

     (58,351 )     (58,074 )

Accumulated other comprehensive loss

     (115 )     (51 )

Treasury stock, at cost, 53,911 shares at March 31, 2008 and 33,600 shares at December 31, 2007

     (299 )     (233 )
                

Total stockholders’ equity

     58,061       58,052  
                

Total liabilities and stockholders’ equity

   $ 90,317     $ 95,552  
                


RAINMAKER SYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
March 31,
     2008     2007

Net revenue

   $ 20,602     $ 16,265

Cost of services

     10,607       8,328
              

Gross margin

     9,995       7,937
              

Operating expenses:

    

Sales and marketing

     2,074       1,690

Technology and development

     3,252       2,355

General and administrative

     3,427       2,198

Depreciation and amortization

     1,753       1,140
              

Total operating expense

     10,506       7,383
              

Operating (loss) income

     (511 )     554

Interest and other income, net

     344       129
              

(Loss) income before income tax expense

     (167 )     683

Income tax expense

     110       128
              

Net (loss) income

   $ (277 )   $ 555
              

Basic (loss) income per share

   $ (0.01 )   $ 0.04
              

Diluted (loss) income per share

   $ (0.01 )   $ 0.03
              

Weighted average common shares

    

Basic

     19,326       14,678
              

Diluted

     19,326       16,490
              


RAINMAKER SYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Three Months Ended
March 31,
 
     2008     2007  

Operating activities:

    

Net (loss) income

   $ (277 )   $ 555  

Adjustment to reconcile net (loss) income to net cash (used in) provided by operating activities:

    

Depreciation and amortization of property and equipment

     885       497  

Amortization of intangible assets

     868       643  

Stock-based compensation expense

     404       314  

Provision for allowances for doubtful accounts

     172       64  

Amortization of discount on notes receivable

     68       —    

Loss on disposal of fixed assets

     —         —    

Changes in operating assets and liabilities, net of assets acquired and liabilities assumed:

    

Accounts receivable

     1,782       (4,098 )

Prepaid expenses and other assets

     813       (808 )

Accounts payable

     (5,853 )     3,143  

Accrued compensation and benefits

     121       208  

Other accrued liabilities

     (898 )     (304 )

Deferred tax liability

     106       55  

Deferred revenue

     1,525       179  
                

Net cash (used in) provided by operating activities

     (284 )     448  
                

Investing activities:

    

Purchases of property and equipment

     (1,513 )     (1,113 )

Restricted cash, net

     (182 )     39  

Acquisition of business, net of cash acquired

     (1,000 )     (1,510 )
                

Net cash used in investing activities

     (2,695 )     (2,584 )
                

Financing activities:

    

Proceeds from issuance of common stock from option exercises

     12       65  

Proceeds from issuance of common stock from warrant exercises

     —         54  

Principal payment of notes payable

     (938 )     (375 )

Principal payment of capital lease obligations

     —         (2 )

Tax payments in connection with treasury stock surrendered

     (66 )     —    
                

Net cash used in financing activities

     (992 )     (258 )
                

Effect of exchange rate changes on cash

     142       (21 )
                

Net decrease in cash and cash equivalents

     (3,829 )     (2,415 )

Cash and cash equivalents at beginning of year

     37,407       21,996  
                

Cash and cash equivalents at end of year

   $ 33,578     $ 19,581  
                

Supplemental disclosures of cash flow information:

    

Cash paid for interest

   $ 26     $ 54  
                

Cash paid for taxes

   $ —       $ 32  
                

Supplemental disclosures of non-cash investing and financing activities:

    

Acquisition of assets under capital lease

   $ 719     $ —    
                

Issuance of notes payable for acquisition of assets

   $ —       $ 2,000  
                


RAINMAKER SYSTEMS, INC.

EXHIBIT A

RECONCILIATION OF GAAP TO NON-GAAP NET (LOSS) INCOME (1)

(In thousands, except per share)

(Unaudited)

 

     Three months ended
March 31,
 
     2008     2007  

Net (loss) income

   $ (277 )   $ 555  

Net revenue adjustment (2)

     —         77  

Stock compensation adjustments (3):

    

Cost of services

     (73 )     59  

Sales and marketing

     21       60  

Technology and development

     82       48  

General and administrative

     374       147  

Amortization of intangible assets (4)

     868       643  

Tax effect of adjustment (5)

     —         (193 )
                

Net income – Non-GAAP basis

   $ 995     $ 1,396  
                

Diluted weighted average shares outstanding

     20,610       16,490  

Non-GAAP diluted net income per share

   $ 0.05     $ 0.08  

 

(1) To supplement our financial results presented on a GAAP basis, we use non-GAAP net income, which excludes certain business combination accounting entries and expenses related to acquisitions as well as other expenses including stock-based compensation. As we have completed six acquisitions since January 1, 2005, we believe non-GAAP net income provides useful information to investors regarding the underlying business trends and performance of the Company’s ongoing operations and is useful for period over period comparisons of such operations. Non-GAAP net income is not meant to be considered in isolation or as a substitute for GAAP net income, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP.
(2) Business combination accounting rules require us to record the fair value of contracts assumed in connection with acquisitions. The non-GAAP adjustment is intended to reflect the full amount of revenue on assumed contracts that would have otherwise been recorded during the three months ended March 31, 2007 which are related to our acquisitions of ViewCentral on September 15, 2006 and CAS Systems, Inc on January 25, 2007. We believe this adjustment is useful to investors as a measure of the ongoing performance of our business because we have historically experienced high renewal rates on these types of contracts, although we cannot be sure that customers will renew these contracts. The net revenue adjustment was $0 for the three months ended March 31, 2008, as there will be no future effects from Rainmaker’s acquisition of ViewCentral in September 2006 and CAS Systems in January 2007.
(3) Stock-based compensation: We adopted FASB Statement No. 123R, Share Based Payments, on January 1, 2006 under the modified prospective method. Statement 123R requires us to record non-cash operating expenses associated with stock option awards at their estimated fair values. Stock-based compensation expenses will recur in future periods.
(4) We have excluded the effect of amortization of intangibles from our non-GAAP net income. We believe this helps investors understand a significant reason why our GAAP operating expenses increase following acquisitions. Investors should note that the use of intangible assets contributed to revenue earned during the period and will contribute to future revenue generation and should also note that these amortization expenses are recurring.
(5) The tax effect of adjustments was calculated reflecting an effective tax rate of 0.0% and 18.7% for the three months ended March 31, 2008 and 2007, respectively.


RAINMAKER SYSTEMS, INC.

EXHIBIT B

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA (1)

(In thousands)

(Unaudited)

 

     Three months ended
March 31,
 
     2008     2007  

Net (loss) income

   $ (277 )   $ 555  

Add:

    

Provision for income taxes

     110       128  

Depreciation of property and equipment

     885       497  

Amortization of acquisition related intangibles

     868       643  

Interest and other income

     (344 )     (129 )
                
     1,519       1,139  
                

EBITDA – Non GAAP basis

   $ 1,242     $ 1,694  
                

 

(1) To supplement our financial results presented on a GAAP basis, we use EBITDA, which excludes certain cash and non-cash expenses. We believe EBITDA provides useful information to investors regarding the underlying business trends and performance of the Company’s ongoing operations and are useful for period over period comparisons of such operations. EBITDA is not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. We regularly use EBITDA internally to manage our business and make operating decisions.

# # #

GRAPHIC 3 g55557logo.jpg GRAPHIC begin 644 g55557logo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`,P"/`P$1``(1`0,1`?_$`*\``0`#`0$!`0$````` M```````'"`D*!0,$!@$!``("`P$```````````````4&!`U4A5%"=*EW!DJ1H?E!*PT8*N7% M?)6]R,+4')Q!H=3\*B`*E*\:5U>;3NS?],UFLU36A@8?325)$N6"2,.D1%3; M;*XJ56VUGX]HR/KXQ22Y?@6Q/?F8ZXF"5S)SB1<10F,=(7*;83)3.[7+%X0B MJE,6,4A7/:RC[LT;ZVVDT84AIP(F0AU+I`"?`._LZ\7.74 MAG./$-N;*2&%CDB10RDNUD;GOII29O>(4_21J?HN7;6\R6I9!#N0F.2)7`2= M:2(H1BH8-X>8>W[7O*S,^8&VD,UM53MYE)(5)]I.)2XE)2O58.)02"4YD&H63^ZZ&B4G$A.*2C45W-J@_QU\U[@ MW?N#\HDE2N M>*C,\<>D6_U68SX:0AI"&D(:0AI"&D(:0AI"&D(:0AI"&D(:0AI"&D(S&\FG MC`LUY'K559I$%+"+W1!"K%:6\Z!`6:[Q]4.AAWIB3!*H6JD%O7A6*E5:&I@3 M$YM>I2C+/#6H[]L+?]TV/<=5B;MI<(UF"<%#YTT8Q"GBBRIO&(N3>/C-M$HC.9V,+(D`C7NJH2I/?^QB8 M\+1%+O1!\-H`N7=`$)*%T5%4W1CJ0>>$"@U243*^8NW;6"WO3:A#FUK@LS`$ MN[U!&9;*T_!/%2`<.($TA).-8ZZH[5JN0RW%D<_C1P"@>?0GVG&<;2:U9%BA MI"&D(:0AI"&D(:0AI",5<7/*W?'-"V#C=O''QXW#F419I8Z0AT4O>0UD(6>5 M)61`WN+HWID<@6D+U5$Y#LFH$VI("AB,K2@N(:ZVIN#R[M.UK@FVWR]LM5*V MPL!-,^OLJ)`)*1(<#A.>$5VBOE3<62_24BU-A13BX@8CCQ]<3CBIY0+8+,8NYND?EB(I"J+5<2ZE"- M2"WR:&E@-$7$[BV!766SM;DH:FGN&W'590^R5=E7#*XA8"D&8EC.1P,B1/)H M;TS5U2J!YM;%OJQ$:#R:I7B.O*8!J7U5;*=-@AM\A85!E$R M]&;40*DJBDZDFP6+<#]G#U&XG6LU6C(^P3V5IXI4DXY'6SVFW`)I4,9I*DG! MK*)%44.I.2J;,T+'$'F#U2H8*3S'0R,6/8C7DYE:C9&D0(7\QO2">D;4J.7- M:9UJ0#KRFY8H3I5"E`!3S4)&8468(OA400UXTU!O!H.J#!464`95X(RB9EJ&-'*:/C@E<@-PJ)ZD$&U-'2H0<: M_AKZ#\WMK[EOF[&:BU4-344W<64A:$*4C,,Q4"J64$3QF1+G%)VS<:"CMJD5 M+S:%ZRC(D`RPEAQQE$V6=@,TSX\P$1\A\-M[,;=XFXUV<<;7V^N+<&*/$`?\ MCI>ZHIHW'O,0BDC1MLG,@+3ZX5;;DM2D%J"T9="Z5J=4)45D-C4F)6,[N8SY)Y;)IM$84\)5RMM60^`P2)K)K M=6;%."`9:MM.HTI$D>1*`B!4#O(T?`5*ZJ/EW3VUB['8*UDNY;HWTQ-T;@2.E!IE*Y>B"X!+%PJ$E:7K"W_`+=_ M%]UU5L:QHBK59/)3+G;;(Z@`Y?6DQ[66N\0MS;ZON@95CHI.!_G]L5#\=4KN M`_\`DA\Q+!)Y],Y/$8+=ZRK3!HM()8^O4=A:5]A#S(G1'$V!R6*6V/)5JE4$ M1P4@"@F"#2E0\`TU9-[T]&SL;;#U.RTW4O4SY<6E"4J64N)2"M0`*B`,)SB/ MM*W57>X(6M2FTN(R@DD":23('A[(IIXNO(S=ZQS];'%_/$QP36VR.<)7(<', ME']P-<&=^0*)R_-8+%SN3JJUH3(F=:2$EJ&L,HI(`>G2&B&2:B-U:/,#9%MN MS-1N#9X2:ZA2A-?2I$E).FD]X;2/A4,5Y1(R4H2(6(C[+=ZBF4BBND]%XDLN M'@>T1D4>HY3]`YB-;/(\YRAO8<.B(K*I'$SGSR$8H1Y\/C;RY,ASW%W:6.9+ M[&G4UM6(AKF%X2AY520T0R%``T",`J:UOL=%.MZYFH;0X$66K4G,D*RK"!E6 M)@R4D\",1R,3MW4L)I\BBDFK:!D2)@DS!ER/,<#%*/)CFO.L/L]<*IRG[P?C MS#H5+$V6/0GGC9XY;J_=PX9;&%S=_;RSJ`%Z8G,;`I2J:@K4NA1Y',&BFO&U M[#VK2;FV?=:0Y!>G74&CG[RG*=M;JVTG]MM1!$^8,NS$;>;D[;[I3."?=$I. MKT"5J"0H^HB8/K'.-Z$RM(L2)UZ-2G5(526$XA20H*$(HY M.<2*@PC#6H1!K2M*\-:?4E25%"@0L&1!X@])=8M`((F.$8$8D9S3K)/S#7DC MFXY-V."G$IU^,Z<]4,#1<9EMY?!/$IC>AK1@'0E6EF,P3NB9O5#!09K,W)3` M5J`WB+<>Y-HTEB\LJ5_LJO@N0[T9=II3C!6A@GD4(R%0Y+4H'$15J"YNUE_< M1B*0L'3Z*"5R*_:9R/0"+P>3>97/56*2XQX].Y;1DCF(M?K,6O<^M4H#8BP% M11WD]V;CFK$/!:W(XA`&M224K*$$:=VDYK';`E M]T2!SJSI0RU(X$K<()2>*$KZ1)WEQXTW1=V*.$(\"]Z3IDSD/FX5K5; M7_33S&V^C;N[*BFII&VOR?8(X%E[MIEZ$DE/]&.+%6FNMK;CGWT=A8YA2<#/ MU\?;%$<'\H45F;V^::>Y#7?FCA;:T>8C5&(.SR-]D$NJSDNZ%_/9+7(#*A(*E+69)$R3$9;:T4]3<7:MQ19;J``"293G)*1CB3@`.)B_.-%HK^W M0NHHS*RH>IE`GMV9366Q6(;1+G%)!;#6\7&#/*=+LMS$Y!8;F9"RD@83G54I M"I;X[070-]!5*$I%3K]-K[>0T\TE>:HK%(! M^OCEB4HZ>J>?\1K2I*B)(:![*$]5`8*3*W;U9MS\0>/-M[LWY;(%),SFRT\U6UOC2A8PU#2NL'85654ZJ"D9<=#1J,I[:LRDG$@JG,^TQX_E1M\ MY>/R$65R6PXO%?:&7J79$VIMDALF]7NNC=N"9#M\V=Q(GF&.5M[F2F9T7.]$ M2:AP%C?0@].26/C6@JE&%^GEY6M[SJZJP[GI:-VU"A>=+Z6&F7*8MIFE8=:0 MB29F654P21Z0>M[:-J;;K+>XZFI+R4Y"M2DN3.(*5$X^D1?:;Q7)P[+R(2=. MDN*L@Q+^6H,*CS\:DB!<3,40-4UI1&57%QMN1LKC#M!4\22)>C"[QP^/RU/D5\1MQ("[E-T6N[$LI+VOUE[R)48`2&#S4 ME+%7%G$>X)`E.Y\4=:*0IW!'S\:DUH>30*@D@8-M[XWG<=D^9+%8T5.6QVWL M)?8)[+CR%B4TJZX'LE0-9M%J8NUA6TJ2:A+ZRA?,'"7ID>8]O&-2?$ M7Y!9]=NLVP8S)H;%<[,7AGQN5IGTXLM9>&'L8B4B2?M2BM"RGMY2I#DPG(TC MF"O3*$SH5Q+5&4)U]YD[,H[;I;NVO)S:%PDI!3P96K$MD?"DF>4'W2%-G%(G M-V&ZNOYK9<.SU[@`K*K4<73"YP!"&E>M> M]8]L;>H]KWFD?J*UX)K7]-\,9%NI(8;6"RZ5%#$ER[.53JL(Y9367"M=N%*Z MA#*"6D9D9YA)[:AVDRFO#G,)$03A1[@X!^5.^.'=XY5&9'%,](VIRPM)*(C" MS;;0=3>EH&O2W:C4?ABB3RXN-*G=K0&*S4X7)1O"1$&!H#?H"DQNON6\O+RD MW/:VW&ZBSN"C>0M>JX&%2+*E+"$9P"9`Y1+,1RG&+;M:UWQVWU"DENJ3JH(& M49Q[P`F93&/$\!UB7?&VJ(+\EGFWXFE\Q5[K`J!AYJ5J$HNTRT`AUX?^(3"A M!K_I6E::C-]))V)M3#C25'_6$9%H(\9N7_,;_JQZN+F*UH\]?#Q8VT-V6:E6 M]_BD8G\/0(9!O,68,-?/< M&X;EL_S-J[E;5]M#B`M!]UULMMYVUC$%*AAZ#)0Q`CM143%TV^TP^,"DD'FE M04J2@>H_U10Z-YFWP3W$Q8\;V>[>E M>*4E32A.>7CEXRY304F(M%QJ0ZQ:+H/^_:J6R%O7USC2A[M!`FK_4M2F* M'7^FJ(U@=VG+$Q]N$06K$M:,-F9L&_O^2: M%R/"(FBU%9CE8&4=3`#,>7-I.#451F;3Q MGQF#-"2+0)[PPM7MF8SGFT4FY*-#0RM&F6V!Z$X@1)\; M9LBLQLR;Y9-V!O1;BUMO,69S89+D;.HK1+<^WA##4 M^X2%%%Q*RQ+.L(CA@0U+IS4'@/NV3;&UZ2P7FE?J*ZNRUSP;?#!0E04FF;7- MIS-],J=D7"X-@[US:+2V$>2V(J[X0N6Q"#*+8PNN1\"$I3S-D;HBME4U"S.LECM# M%"N@',ZJU48D'R@J/DI-[@-!O3RV9O%J:<:J["X&%H6YJK[LY+(HK"$9@E4@ M.R,H"AC*<8E%K6J_+I:E25-5B4DAA$GB:\WL0),],U34S2]T"6M1&' M"(">26?4XFVO;CM=HV_MZS;@;"MOW2R%E]:1)UH:B2EQ"QVLJ52*V_=4!.1( MD8Q%#45-;755$J5;3U>=`/NJP,TD<)D<#Q'#GAT>8`YUVXSTLF7<2+I%$.N- M$7$<+OG9M\$(F86@NY5!#M"XG/3OI]QYHXI6DC"H()MUJN;-TIM5'9>29+0>*%# MB#_H_GG&,?AXPGLID=C+>J8W"=KV)70>9F4C'LVZR)O?:QA&@2S),$@ZD=MQ M/(TP"/+`GPI\G)=EO(`M?K_O]VU+H\>.S-^]\E?9J[-J90$E M(]V#4>H'%3$('<-*$9992YK1H%CD:8$(Q#+6I2R\V]/*W5L'Q79@11LTP";E M0,(2VDD8IJ.R`MQL\2E2E)2.$BE1/E2(\.O7=[K-U3DRP\LE1]*,<$J](`)] MHCIIUH6+E'.W_P`9[I/@?GZ;Y07#X=+WS9Y_1UN>?F]1?JO4SI>%KEPUE=>B>N,4U\L'9_Y ME<5=CK?5?MZ9T?PG]=?/+8[%)>W^H.X?X6Z7JM_M77?F/3O<.M_+])JT>76K M_EA<)R[OK8]^T_#_`'D3RR^O.4L^7#5R9.UFB.ON7\A8E]S)_8YM;@>/P>J> M.6<\)1N#X=^@_C1Q([9Z0Z'VY5;/HKU+VOCZLD>]W3U?^X?6N_S>HM_\._=9 MM_:V]:F\S<_YW2);OH?<_8GHCUN]P_2NX,7/]Y/7Y3_`"PBY/A?V/XQ,2^F MW-GT9*.3<[CS?_2IKS<.Z_G^7GX\.?\`]?IY=5?S2G^?7+-QU4=/X2/EP_2) M+;TO!F)?*?ZQZQ6CRI]F^9OB8Z[X^]U^74*[%W_UY\F][OK=U_MKZ<_9GM=T M/-ZA]1_8ZOI.C_-\FI[R\U?Q?<>3ONGX:YFRZ?=?=,M7-V]6?V]+&6;-V9QA M7S+XC03TLW>!*>;4XCW989?FS>B6,3I@GL_.[R\\O'J/?G'CJ.MZWO7+\;>^[QU$;OG^(;:Z=SJ>$LO^)5.7/-\T^R727MC^>MQV/^;O)#9^.'J'X26AZOL?N+\B^W>ME.SZJZ[_`!AV MS=_N>A_5>V]BW?M\=>U=K?Y44,^_:/BKTLVEW:>0>Y+ZL^F;L9M:6,=6?P_IC++$!^3?;_E#\2&QW7NV]D_V[T1U/N3N>W:/AZ<[C^R> M/-_M]U^UN\>/T\=3.P9_@&Y)Y=.5+/4EI?]VYUU?N!ZD_5?=?J^?U5Q_+]^Z MKIORVUJM^:>;\ZKL^?-]+CEE]EN6GEPT9?9YZ>7-VIQ(;>EX0S*4NUUG[RO> MG\7S?M3EA%3_`#5]![X^(_?[7W+YUQ?M/8/4OO?O;\;W/:_MW[4[/S;??>]_ ME_[+D^G>U8O*O/X3N26;3\(7/-ET/B^[/MS_`(>GC[\^48&XI=YH.$^\B4IY M^7N\I?-/T1Z7B,Z3YF^:KI]C>^;1/5=/WOEW-N;\.H[I^1ZKAQ_L_M;?)Q_' MAKIYE9OQ?:N:,OVUW[-[IM_V>W^ MG]LV>;Z^.H'9TLN[=#N>GX,?\)/NTLOP:O;E\WQ9Y\HS+I.=LSZN;O0^[]SC MSRX3Z2.M^5N:/>I]TM7#1_=[>;++"<96[/A<;U7R;[S\>7GE[KZ%^7N_Z$7='M=G_8?OOR&IW/[@G[WU.[_-SR3R\HFTYO#<=;-HGC ,EU?=]'9S].4^,?_9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----