(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||||
(Address of principal executive offices) | (Zip Code) | ||||||||||
Registrant’s telephone number, including area code ( | |||||||||||
| (Former Name or Former Address, if Changed Since Last Report) | |||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| TRAVELZOO | |||||||||||
| Date: | March 4, 2022 | By: | /s/ Lisa Su | ||||||||
Lisa Su Chief Accounting Officer | |||||||||||
| Exhibit | Description | ||||
Press Release, dated March 3, 2022. | |||||
Travelzoo 590 Madison Avenue 35th Floor New York, NY 10022 Investor Relations: Almira Pusch ir@travelzoo.com | ||||||||
| Three months ended | Twelve months ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Revenues | $ | 14,139 | $ | 12,483 | $ | 63,190 | $ | 53,601 | |||||||||||||||
| Cost of revenues | 2,993 | 2,795 | 11,525 | 10,563 | |||||||||||||||||||
| Gross profit | 11,146 | 9,688 | 51,665 | 43,038 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Sales and marketing | 8,455 | 6,305 | 30,294 | 30,616 | |||||||||||||||||||
| Product development | 538 | 495 | 2,590 | 3,081 | |||||||||||||||||||
| General and administrative | 5,573 | 3,785 | 19,753 | 20,494 | |||||||||||||||||||
| Impairment of intangible asset and goodwill | — | — | — | 2,920 | |||||||||||||||||||
| Total operating expenses | 14,566 | 10,585 | 52,637 | 57,111 | |||||||||||||||||||
| Operating loss | (3,420) | (897) | (972) | (14,073) | |||||||||||||||||||
| Other income, net | 144 | 677 | 4,006 | 455 | |||||||||||||||||||
| Income (loss) from continuing operations before income taxes | (3,276) | (220) | 3,034 | (13,618) | |||||||||||||||||||
| Income tax expense (benefit) | (248) | (368) | 1,863 | (2,438) | |||||||||||||||||||
| Income (loss) from continuing operations | (3,028) | 148 | 1,171 | (11,180) | |||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | (8) | 554 | (13) | (3,390) | |||||||||||||||||||
| Net income (loss) | (3,036) | 702 | 1,158 | (14,570) | |||||||||||||||||||
| Net loss attributable to non-controlling interest | (8) | (25) | (9) | (1,147) | |||||||||||||||||||
| Net income (loss) attributable to Travelzoo | $ | (3,028) | $ | 727 | $ | 1,167 | $ | (13,423) | |||||||||||||||
| Net income (loss) attributable to Travelzoo—continuing operations | $ | (3,020) | $ | 173 | $ | 1,180 | $ | (10,033) | |||||||||||||||
| Net income (loss) attributable to Travelzoo—discontinued operations | $ | (8) | $ | 554 | $ | (13) | $ | (3,390) | |||||||||||||||
| Income (Loss) per share—basic | |||||||||||||||||||||||
| Continuing operations | $ | (0.25) | $ | 0.01 | $ | 0.10 | $ | (0.88) | |||||||||||||||
| Discontinued operations | $ | — | $ | 0.05 | $ | — | $ | (0.30) | |||||||||||||||
| Net income (loss) per share —basic | $ | (0.25) | $ | 0.06 | $ | 0.10 | $ | (1.18) | |||||||||||||||
| Income (Loss) per share—diluted | |||||||||||||||||||||||
| Continuing operations | $ | (0.25) | $ | 0.01 | $ | 0.09 | $ | (0.88) | |||||||||||||||
| Discontinued operations | $ | — | $ | 0.05 | $ | — | $ | (0.30) | |||||||||||||||
| Net income (loss) per share—diluted | $ | (0.25) | $ | 0.06 | $ | 0.09 | $ | (1.18) | |||||||||||||||
| Shares used in per share calculation from continuing operations—basic | 12,050 | 11,315 | 11,646 | 11,344 | |||||||||||||||||||
| Shares used in per share calculation from discontinued operations—basic | 12,050 | 11,315 | 11,646 | 11,344 | |||||||||||||||||||
| Shares used in per share calculation from continuing operations—diluted | 12,050 | 12,605 | 12,991 | 11,344 | |||||||||||||||||||
| Shares used in per share calculation from discontinued operations—diluted | 12,050 | 12,605 | 11,646 | 11,344 | |||||||||||||||||||
| December 31, 2021 | December 31, 2020 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 43,815 | $ | 63,061 | |||||||
| Accounts receivable, net | 15,305 | 4,519 | |||||||||
| Prepaid income taxes | 3,239 | 931 | |||||||||
| Deposits | 190 | 137 | |||||||||
| Prepaid expenses and other | 2,851 | 1,166 | |||||||||
| Assets from discontinued operations | 71 | 230 | |||||||||
| Total current assets | 65,471 | 70,044 | |||||||||
| Deposits and other | 6,784 | 745 | |||||||||
| Deferred tax assets | 3,949 | 5,067 | |||||||||
| Restricted cash | 1,142 | 1,178 | |||||||||
| Operating lease right-of-use assets | 7,700 | 8,541 | |||||||||
| Property and equipment, net | 659 | 1,347 | |||||||||
| Intangible assets, net | 3,426 | 4,534 | |||||||||
| Goodwill | 10,944 | 10,944 | |||||||||
| Total assets | $ | 100,075 | $ | 102,400 | |||||||
| Liabilities and Stockholders’ Equity (Deficit) | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 3,981 | $ | 6,996 | |||||||
| Merchant payables | 68,678 | 57,104 | |||||||||
| Accrued expenses and other | 9,734 | 8,649 | |||||||||
| Deferred revenue | 1,733 | 2,688 | |||||||||
| Operating lease liabilities | 3,180 | 3,587 | |||||||||
| PPP notes payable (current portion) | — | 2,849 | |||||||||
| Income tax payable | 185 | 326 | |||||||||
| Liabilities from discontinued operations | 485 | 671 | |||||||||
| Total current liabilities | 87,976 | 82,870 | |||||||||
| PPP notes payables | — | 814 | |||||||||
| Deferred tax liabilities | — | 357 | |||||||||
| Long-term operating lease liabilities | 9,111 | 10,774 | |||||||||
| Other long-term liabilities | 2,364 | 1,085 | |||||||||
| Total liabilities | 99,451 | 95,900 | |||||||||
| Non-controlling interest | 4,600 | 4,609 | |||||||||
| Common stock | 126 | 114 | |||||||||
| Treasury stock (at cost) | (5,488) | — | |||||||||
| Additional paid-in capital | 4,415 | 6,239 | |||||||||
| Retained earnings (accumulated deficit) | 764 | (403) | |||||||||
| Accumulated other comprehensive loss | (3,793) | (4,059) | |||||||||
| Total stockholders’ equity (deficit) | (3,976) | 1,891 | |||||||||
| Total liabilities and stockholders’ equity (deficit) | $ | 100,075 | $ | 102,400 | |||||||
| Three months ended | Twelve months ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||||||
| Net income (loss) | $ | (3,036) | $ | 702 | $ | 1,158 | $ | (14,570) | |||||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 412 | 508 | 1,820 | 2,314 | |||||||||||||||||||
| Stock-based compensation | 960 | 960 | 3,748 | 6,203 | |||||||||||||||||||
| Deferred income tax | (259) | (1,666) | 813 | (3,413) | |||||||||||||||||||
| Impairment of intangible assets and goodwill | — | — | — | 2,920 | |||||||||||||||||||
Gain on notes payable settlement | — | — | — | (1,500) | |||||||||||||||||||
| Gain on long-lived assets | — | (822) | — | (385) | |||||||||||||||||||
| Loss on equity investment in WeGo | — | — | — | 474 | |||||||||||||||||||
| Gain on sale of equity investment in WeGo | — | (468) | — | (468) | |||||||||||||||||||
| Gain on PPP notes payable forgiveness | — | — | (3,588) | — | |||||||||||||||||||
| Net foreign currency effects | (73) | (143) | (373) | (685) | |||||||||||||||||||
| Provision for (reversal of)loss on accounts receivable and other reserves | 1,667 | 1,452 | (58) | 5,375 | |||||||||||||||||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||
| Accounts receivable | (6,321) | (50) | (10,169) | 6,196 | |||||||||||||||||||
| Prepaid income taxes | (366) | (610) | (2,373) | 75 | |||||||||||||||||||
| Prepaid expenses and other | 1,381 | (443) | (8,092) | 1,183 | |||||||||||||||||||
| Accounts payable | (7,765) | (13,457) | (2,740) | (748) | |||||||||||||||||||
| Merchant payables | (4,307) | 23,604 | 12,179 | 44,136 | |||||||||||||||||||
| Accrued expenses and other | 785 | (731) | 333 | (2,112) | |||||||||||||||||||
| Income tax payable | 125 | (61) | (138) | (540) | |||||||||||||||||||
| Other liabilities | (563) | 660 | (597) | 2,564 | |||||||||||||||||||
| Net cash provided by (used in) operating activities | (17,360) | 9,435 | (8,077) | 47,019 | |||||||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||||||
| Acquisition of business, net of cash acquired | — | — | — | (679) | |||||||||||||||||||
| Other investment | — | — | — | (430) | |||||||||||||||||||
| Proceeds from investment | 133 | — | 133 | — | |||||||||||||||||||
| Proceeds from sale of equity investment in WeGo | — | 2,607 | — | 2,607 | |||||||||||||||||||
| Purchases of property and equipment | (5) | (1) | (29) | (253) | |||||||||||||||||||
| Proceeds from sale of long-lived assets | — | 822 | — | 822 | |||||||||||||||||||
| Net cash provided by investing activities | 128 | 3,428 | 104 | 2,067 | |||||||||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||||||
| Repurchase of common stock | (3,905) | — | (5,488) | (1,205) | |||||||||||||||||||
| Payment of promissory notes | — | (1,700) | (110) | (9,500) | |||||||||||||||||||
| Proceeds from notes payable | — | — | — | 3,663 | |||||||||||||||||||
| Exercise of stock options and taxes paid for net share settlement | (148) | 60 | (5,572) | 60 | |||||||||||||||||||
| Net cash used in financing activities | (4,053) | (1,640) | (11,170) | (6,982) | |||||||||||||||||||
| Effect of exchange rate on cash, cash equivalents and restricted cash | (127) | 1,178 | (253) | 1,571 | |||||||||||||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (21,412) | 12,401 | (19,396) | 43,675 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 66,401 | 51,984 | 64,385 | 20,710 | |||||||||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 44,989 | $ | 64,385 | $ | 44,989 | $ | 64,385 | |||||||||||||||
| Three months ended December 31, 2021 | Travelzoo North America | Travelzoo Europe | Jack's Flight Club | Elimination | Consolidated | ||||||||||||||||||||||||
| Revenue from unaffiliated customers | $ | 8,678 | $ | 4,658 | $ | 803 | $ | — | $ | 14,139 | |||||||||||||||||||
| Intersegment revenue | (99) | 99 | — | — | — | ||||||||||||||||||||||||
| Total net revenues | 8,579 | 4,757 | 803 | — | 14,139 | ||||||||||||||||||||||||
| Operating income (loss) | $ | (2,240) | $ | (1,197) | $ | 17 | $ | — | $ | (3,420) | |||||||||||||||||||
| Three months ended December 31, 2020 | Travelzoo North America | Travelzoo Europe | Jack's Flight Club | Elimination | Consolidated | ||||||||||||||||||||||||
| Revenue from unaffiliated customers | $ | 8,858 | $ | 2,703 | $ | 922 | $ | — | $ | 12,483 | |||||||||||||||||||
| Intersegment revenue | 12 | (12) | — | — | — | ||||||||||||||||||||||||
| Total net revenues | 8,870 | 2,691 | 922 | — | 12,483 | ||||||||||||||||||||||||
| Operating income (loss) | $ | 1,318 | $ | (2,414) | $ | 199 | $ | — | $ | (897) | |||||||||||||||||||
| Twelve months ended December 31, 2021 | Travelzoo North America | Travelzoo Europe | Jack's Flight Club | Elimination | Consolidated | ||||||||||||||||||||||||
| Revenue from unaffiliated customers | $ | 41,683 | $ | 18,161 | $ | 3,346 | $ | — | $ | 63,190 | |||||||||||||||||||
| Intersegment revenue | 363 | (363) | — | — | — | ||||||||||||||||||||||||
| Total net revenues | 42,046 | 17,798 | 3,346 | — | 63,190 | ||||||||||||||||||||||||
| Operating income (loss) | $ | 414 | $ | (1,520) | $ | 134 | $ | — | $ | (972) | |||||||||||||||||||
| Twelve months ended December 31, 2020 | Travelzoo North America | Travelzoo Europe | Jack's Flight Club | Elimination | Consolidated | ||||||||||||||||||||||||
| Revenue from unaffiliated customers | $ | 34,663 | $ | 15,409 | $ | 3,537 | $ | (8) | $ | 53,601 | |||||||||||||||||||
| Intersegment revenue | 249 | (257) | — | 8 | — | ||||||||||||||||||||||||
| Total net revenues | 34,912 | 15,152 | 3,537 | — | 53,601 | ||||||||||||||||||||||||
| Operating loss | $ | (5,056) | $ | (6,195) | $ | (2,814) | $ | (8) | $ | (14,073) | |||||||||||||||||||
| Three months ended | Twelve months ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| GAAP operating expense | $ | 14,566 | $ | 10,585 | $ | 52,637 | $ | 57,111 | |||||||||||||||
| Non-GAAP adjustments: | |||||||||||||||||||||||
| Impairment of intangible and goodwill (A) | — | — | — | 2,920 | |||||||||||||||||||
| Amortization of intangibles (B) | 275 | 333 | 1,108 | 1,277 | |||||||||||||||||||
| Stock option expenses (C) | 960 | 958 | 3,747 | 6,201 | |||||||||||||||||||
| Severance-related expenses (D) | 87 | 153 | 580 | 1,292 | |||||||||||||||||||
| Non-GAAP operating expense | 13,244 | 9,141 | 47,202 | 45,421 | |||||||||||||||||||
| GAAP operating loss | (3,420) | (897) | (972) | (14,073) | |||||||||||||||||||
| Non-GAAP adjustments (A through D) | 1,322 | 1,444 | 5,435 | 11,690 | |||||||||||||||||||
| Non-GAAP operating income (loss) | (2,098) | 547 | 4,463 | (2,383) | |||||||||||||||||||