|
|
|
|
|
|
|
|
March 26, 2016 | December 26, 2015 | ||||||||||||||||||||||||||||||
Fair Value Measurements Using Input Types | Fair Value Measurements Using Input Types | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Money market mutual funds | $ | 20,441 | $ | — | $ | — | $ | 20,441 | $ | 25,420 | $ | — | $ | — | $ | 25,420 | |||||||||||||||
Total assets | $ | 20,441 | $ | — | $ | — | $ | 20,441 | $ | 25,420 | $ | — | $ | — | $ | 25,420 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Contingent acquisition consideration (included in current liabilities of discontinued operations) | $ | — | $ | — | $ | — | $ | — | $ | 8,163 | $ | — | $ | 7,878 | $ | 16,041 | |||||||||||||||
Total liabilities | $ | — | $ | — | $ | — | $ | — | $ | 8,163 | $ | — | $ | 7,878 | $ | 16,041 |
March 26, 2016 | |||
Contingent Acquisition Consideration | |||
Beginning balance (December 26, 2015) | $ | 7,878 | |
Decrease in fair value included in earnings | (441 | ) | |
Contingent acquisition consideration payments | (7,437 | ) | |
Ending balance | $ | — |
|
Fiscal Year Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Revenue | $ | 82 | $ | 3,071 | |||
Cost of revenue | 94 | 3,276 | |||||
Operating expenses: | |||||||
Selling and marketing | 41 | 685 | |||||
Research and development | 11 | 406 | |||||
General and administrative | (7,942 | ) | 876 | ||||
Depreciation and amortization | — | 44 | |||||
Operating income (loss) | 7,878 | (2,216 | ) | ||||
Other expense, net | — | — | |||||
Loss from discontinued operations before income taxes | 7,878 | (2,216 | ) | ||||
Loss on disposal of assets before income taxes | — | — | |||||
Provision for income tax | — | — | |||||
Income (Loss) from discontinued operations | $ | 7,878 | $ | (2,216 | ) |
March 26, 2016 | December 26, 2015 | ||||||
Assets | |||||||
Accounts receivable | $ | 158 | $ | 92 | |||
Prepaid expenses and other current assets | 87 | 28 | |||||
Inventory | 70 | 319 | |||||
Total current assets | 315 | 439 | |||||
Property and equipment, net | — | 9 | |||||
Total assets | $ | 315 | $ | 448 | |||
Liabilities | |||||||
Accounts payable | $ | — | $ | 435 | |||
Accrued expenses and other liabilities | 386 | 1,325 | |||||
Deferred revenue | — | 82 | |||||
Current contingent acquisition consideration | — | 16,041 | |||||
Total liabilities | $ | 386 | $ | 17,883 |
|
March 26, 2016 | December 26, 2015 | ||||||
Computer equipment | $ | 2,277 | $ | 2,236 | |||
Furniture and fixtures | 1,616 | 1,611 | |||||
Software | 1,374 | 1,374 | |||||
Leasehold improvements | 3,849 | 3,847 | |||||
Total | 9,116 | 9,068 | |||||
Less accumulated depreciation | (3,134 | ) | (2,697 | ) | |||
Property and equipment, net | $ | 5,982 | $ | 6,371 |
March 26, 2016 | December 26, 2015 | ||||||
Payroll and compensation | $ | 2,706 | $ | 5,167 | |||
Tax-related expense | 803 | 801 | |||||
Marketing expenses | 6,530 | 3,451 | |||||
Other accrued expenses | 3,119 | 2,994 | |||||
Total accrued expenses and other current liabilities | $ | 13,158 | $ | 12,413 |
|
Balance as of December 26, 2015 | $ | 58,631 | |
Effect of currency translation | 330 | ||
Balance as of March 26, 2016 | $ | 58,961 |
Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Weighted-Average Remaining Life (Years) | ||||||||||
March 26, 2016 | |||||||||||||
Indefinite lived intangibles | $ | 242 | $ | — | $ | 242 | N/A | ||||||
Trademarks and trade names | 4,427 | (4,158 | ) | 269 | 3.3 | ||||||||
Proprietary software | 5,202 | (4,026 | ) | 1,176 | 1.8 | ||||||||
Website | 50 | (47 | ) | 3 | 0.4 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 131 | (115 | ) | 16 | 1.4 | ||||||||
Leasehold interests | 170 | (92 | ) | 78 | 3.1 | ||||||||
Caregiver relationships | 290 | (290 | ) | — | 0.0 | ||||||||
Customer relationships | 8,794 | (7,503 | ) | 1,291 | 3.7 | ||||||||
Total | $ | 19,336 | $ | (16,261 | ) | $ | 3,075 | ||||||
December 26, 2015 | |||||||||||||
Indefinite lived intangibles | $ | 242 | — | $ | 242 | N/A | |||||||
Trademarks and trade names | 4,417 | (4,133 | ) | 284 | 3.5 | ||||||||
Proprietary software | 4,751 | (3,802 | ) | 949 | 1.6 | ||||||||
Website | 50 | (44 | ) | 6 | 0.6 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 130 | (111 | ) | 19 | 1.6 | ||||||||
Leasehold interests | 170 | (86 | ) | 84 | 3.4 | ||||||||
Caregiver relationships | 285 | (285 | ) | — | 0.0 | ||||||||
Customer relationships | 8,782 | (6,977 | ) | 1,805 | 3.1 | ||||||||
Total | $ | 18,857 | $ | (15,468 | ) | $ | 3,389 |
2016 remaining | $ | 1,351 | |
2017 | 689 | ||
2018 | 343 | ||
2019 | 145 | ||
2020 | 96 | ||
Thereafter | 209 | ||
Total | $ | 2,833 |
|
|
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Cost of revenue | $ | 75 | $ | 36 | |||
Selling and marketing | 185 | 143 | |||||
Research and development | 230 | 73 | |||||
General and administrative | 878 | 574 | |||||
Loss from discontinued operations | 5 | 112 | |||||
Total stock-based compensation | $ | 1,373 | $ | 938 |
Three Months Ended | |||
March 26, 2016 | March 28, 2015 | ||
Risk-free interest rate | 1.63% | 1.85 - 1.95% | |
Expected term (years) | 6.25 | 6.25 | |
Volatility | 38.24% | 47.1 - 47.3% | |
Expected dividend yield | — | — |
Restricted Stock Units | |||||||||||||||||||
Shares | Weighted-Average Remaining Contractual Term (Years) | Weighted-Average Exercise Price | Aggregate Intrinsic Value | Shares | Weighted-Average Grant Date Fair Value | ||||||||||||||
Outstanding as of December 26, 2015 | 3,482 | 5.93 | $ | 6.52 | $ | 8,891 | 1,306 | $ | 7.42 | ||||||||||
Granted(1) | 1,295 | $ | 6.70 | 1,074 | 6.66 | ||||||||||||||
Settled (RSUs) | — | — | (101 | ) | 7.70 | ||||||||||||||
Exercised | (172 | ) | $ | 3.39 | — | — | |||||||||||||
Canceled and forfeited | (98 | ) | $ | 11.57 | (48 | ) | 6.86 | ||||||||||||
Outstanding as of March 26, 2016 | 4,507 | 7.18 | $ | 6.58 | $ | 4,784 | 2,231 | $ | 7.11 | ||||||||||
Vested and exercisable as of March 26, 2016 | 2,644 | 5.73 | $ | 5.40 | $ | 4,771 | N/A | N/A | |||||||||||
Vested and expected to vest as of March 26, 2016(2) | 4,211 | 7.01 | $ | 6.50 | $ | 4,783 | 1,581 | $ | 7.13 |
March 26, 2016 | ||
Options issued and outstanding | 4,506,981 | |
Restricted stock units issued and outstanding | 2,231,239 | |
Common stock available for stock-based award grants under incentive award plans | 2,406,323 | |
Total | 9,144,543 |
|
|
Three Months Ended | ||||||||
March 26, 2016 | March 28, 2015 | |||||||
U.S. Consumer Business | $ | 32,096 | $ | 26,632 | ||||
Other | 7,170 | 5,417 | ||||||
Total revenue | $ | 39,266 | $ | 32,049 |
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
United States | $ | 35,911 | $ | 29,451 | |||
International | 3,355 | 2,598 | |||||
Total revenue | $ | 39,266 | $ | 32,049 |
|
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Interest income | $ | 16 | $ | 34 | |||
Interest expense | (1 | ) | (28 | ) | |||
Other expense, net | (29 | ) | (1,197 | ) | |||
Total other expense, net | $ | (14 | ) | $ | (1,191 | ) |
|
|
March 26, 2016 | December 26, 2015 | ||||||||||||||||||||||||||||||
Fair Value Measurements Using Input Types | Fair Value Measurements Using Input Types | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Money market mutual funds | $ | 20,441 | $ | — | $ | — | $ | 20,441 | $ | 25,420 | $ | — | $ | — | $ | 25,420 | |||||||||||||||
Total assets | $ | 20,441 | $ | — | $ | — | $ | 20,441 | $ | 25,420 | $ | — | $ | — | $ | 25,420 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Contingent acquisition consideration (included in current liabilities of discontinued operations) | $ | — | $ | — | $ | — | $ | — | $ | 8,163 | $ | — | $ | 7,878 | $ | 16,041 | |||||||||||||||
Total liabilities | $ | — | $ | — | $ | — | $ | — | $ | 8,163 | $ | — | $ | 7,878 | $ | 16,041 |
March 26, 2016 | |||
Contingent Acquisition Consideration | |||
Beginning balance (December 26, 2015) | $ | 7,878 | |
Decrease in fair value included in earnings | (441 | ) | |
Contingent acquisition consideration payments | (7,437 | ) | |
Ending balance | $ | — |
|
Fiscal Year Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Revenue | $ | 82 | $ | 3,071 | |||
Cost of revenue | 94 | 3,276 | |||||
Operating expenses: | |||||||
Selling and marketing | 41 | 685 | |||||
Research and development | 11 | 406 | |||||
General and administrative | (7,942 | ) | 876 | ||||
Depreciation and amortization | — | 44 | |||||
Operating income (loss) | 7,878 | (2,216 | ) | ||||
Other expense, net | — | — | |||||
Loss from discontinued operations before income taxes | 7,878 | (2,216 | ) | ||||
Loss on disposal of assets before income taxes | — | — | |||||
Provision for income tax | — | — | |||||
Income (Loss) from discontinued operations | $ | 7,878 | $ | (2,216 | ) |
March 26, 2016 | December 26, 2015 | ||||||
Assets | |||||||
Accounts receivable | $ | 158 | $ | 92 | |||
Prepaid expenses and other current assets | 87 | 28 | |||||
Inventory | 70 | 319 | |||||
Total current assets | 315 | 439 | |||||
Property and equipment, net | — | 9 | |||||
Total assets | $ | 315 | $ | 448 | |||
Liabilities | |||||||
Accounts payable | $ | — | $ | 435 | |||
Accrued expenses and other liabilities | 386 | 1,325 | |||||
Deferred revenue | — | 82 | |||||
Current contingent acquisition consideration | — | 16,041 | |||||
Total liabilities | $ | 386 | $ | 17,883 |
|
March 26, 2016 | December 26, 2015 | ||||||
Computer equipment | $ | 2,277 | $ | 2,236 | |||
Furniture and fixtures | 1,616 | 1,611 | |||||
Software | 1,374 | 1,374 | |||||
Leasehold improvements | 3,849 | 3,847 | |||||
Total | 9,116 | 9,068 | |||||
Less accumulated depreciation | (3,134 | ) | (2,697 | ) | |||
Property and equipment, net | $ | 5,982 | $ | 6,371 |
March 26, 2016 | December 26, 2015 | ||||||
Payroll and compensation | $ | 2,706 | $ | 5,167 | |||
Tax-related expense | 803 | 801 | |||||
Marketing expenses | 6,530 | 3,451 | |||||
Other accrued expenses | 3,119 | 2,994 | |||||
Total accrued expenses and other current liabilities | $ | 13,158 | $ | 12,413 |
|
Balance as of December 26, 2015 | $ | 58,631 | |
Effect of currency translation | 330 | ||
Balance as of March 26, 2016 | $ | 58,961 |
Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Weighted-Average Remaining Life (Years) | ||||||||||
March 26, 2016 | |||||||||||||
Indefinite lived intangibles | $ | 242 | $ | — | $ | 242 | N/A | ||||||
Trademarks and trade names | 4,427 | (4,158 | ) | 269 | 3.3 | ||||||||
Proprietary software | 5,202 | (4,026 | ) | 1,176 | 1.8 | ||||||||
Website | 50 | (47 | ) | 3 | 0.4 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 131 | (115 | ) | 16 | 1.4 | ||||||||
Leasehold interests | 170 | (92 | ) | 78 | 3.1 | ||||||||
Caregiver relationships | 290 | (290 | ) | — | 0.0 | ||||||||
Customer relationships | 8,794 | (7,503 | ) | 1,291 | 3.7 | ||||||||
Total | $ | 19,336 | $ | (16,261 | ) | $ | 3,075 | ||||||
December 26, 2015 | |||||||||||||
Indefinite lived intangibles | $ | 242 | — | $ | 242 | N/A | |||||||
Trademarks and trade names | 4,417 | (4,133 | ) | 284 | 3.5 | ||||||||
Proprietary software | 4,751 | (3,802 | ) | 949 | 1.6 | ||||||||
Website | 50 | (44 | ) | 6 | 0.6 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 130 | (111 | ) | 19 | 1.6 | ||||||||
Leasehold interests | 170 | (86 | ) | 84 | 3.4 | ||||||||
Caregiver relationships | 285 | (285 | ) | — | 0.0 | ||||||||
Customer relationships | 8,782 | (6,977 | ) | 1,805 | 3.1 | ||||||||
Total | $ | 18,857 | $ | (15,468 | ) | $ | 3,389 |
Gross Carrying Value | Accumulated Amortization | Net Carrying Value | Weighted-Average Remaining Life (Years) | ||||||||||
March 26, 2016 | |||||||||||||
Indefinite lived intangibles | $ | 242 | $ | — | $ | 242 | N/A | ||||||
Trademarks and trade names | 4,427 | (4,158 | ) | 269 | 3.3 | ||||||||
Proprietary software | 5,202 | (4,026 | ) | 1,176 | 1.8 | ||||||||
Website | 50 | (47 | ) | 3 | 0.4 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 131 | (115 | ) | 16 | 1.4 | ||||||||
Leasehold interests | 170 | (92 | ) | 78 | 3.1 | ||||||||
Caregiver relationships | 290 | (290 | ) | — | 0.0 | ||||||||
Customer relationships | 8,794 | (7,503 | ) | 1,291 | 3.7 | ||||||||
Total | $ | 19,336 | $ | (16,261 | ) | $ | 3,075 | ||||||
December 26, 2015 | |||||||||||||
Indefinite lived intangibles | $ | 242 | — | $ | 242 | N/A | |||||||
Trademarks and trade names | 4,417 | (4,133 | ) | 284 | 3.5 | ||||||||
Proprietary software | 4,751 | (3,802 | ) | 949 | 1.6 | ||||||||
Website | 50 | (44 | ) | 6 | 0.6 | ||||||||
Training materials | 30 | (30 | ) | — | 0.0 | ||||||||
Non-compete agreements | 130 | (111 | ) | 19 | 1.6 | ||||||||
Leasehold interests | 170 | (86 | ) | 84 | 3.4 | ||||||||
Caregiver relationships | 285 | (285 | ) | — | 0.0 | ||||||||
Customer relationships | 8,782 | (6,977 | ) | 1,805 | 3.1 | ||||||||
Total | $ | 18,857 | $ | (15,468 | ) | $ | 3,389 |
2016 remaining | $ | 1,351 | |
2017 | 689 | ||
2018 | 343 | ||
2019 | 145 | ||
2020 | 96 | ||
Thereafter | 209 | ||
Total | $ | 2,833 |
|
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Cost of revenue | $ | 75 | $ | 36 | |||
Selling and marketing | 185 | 143 | |||||
Research and development | 230 | 73 | |||||
General and administrative | 878 | 574 | |||||
Loss from discontinued operations | 5 | 112 | |||||
Total stock-based compensation | $ | 1,373 | $ | 938 |
Three Months Ended | |||
March 26, 2016 | March 28, 2015 | ||
Risk-free interest rate | 1.63% | 1.85 - 1.95% | |
Expected term (years) | 6.25 | 6.25 | |
Volatility | 38.24% | 47.1 - 47.3% | |
Expected dividend yield | — | — |
Restricted Stock Units | |||||||||||||||||||
Shares | Weighted-Average Remaining Contractual Term (Years) | Weighted-Average Exercise Price | Aggregate Intrinsic Value | Shares | Weighted-Average Grant Date Fair Value | ||||||||||||||
Outstanding as of December 26, 2015 | 3,482 | 5.93 | $ | 6.52 | $ | 8,891 | 1,306 | $ | 7.42 | ||||||||||
Granted(1) | 1,295 | $ | 6.70 | 1,074 | 6.66 | ||||||||||||||
Settled (RSUs) | — | — | (101 | ) | 7.70 | ||||||||||||||
Exercised | (172 | ) | $ | 3.39 | — | — | |||||||||||||
Canceled and forfeited | (98 | ) | $ | 11.57 | (48 | ) | 6.86 | ||||||||||||
Outstanding as of March 26, 2016 | 4,507 | 7.18 | $ | 6.58 | $ | 4,784 | 2,231 | $ | 7.11 | ||||||||||
Vested and exercisable as of March 26, 2016 | 2,644 | 5.73 | $ | 5.40 | $ | 4,771 | N/A | N/A | |||||||||||
Vested and expected to vest as of March 26, 2016(2) | 4,211 | 7.01 | $ | 6.50 | $ | 4,783 | 1,581 | $ | 7.13 |
March 26, 2016 | ||
Options issued and outstanding | 4,506,981 | |
Restricted stock units issued and outstanding | 2,231,239 | |
Common stock available for stock-based award grants under incentive award plans | 2,406,323 | |
Total | 9,144,543 |
|
Three Months Ended | ||||||||
March 26, 2016 | March 28, 2015 | |||||||
U.S. Consumer Business | $ | 32,096 | $ | 26,632 | ||||
Other | 7,170 | 5,417 | ||||||
Total revenue | $ | 39,266 | $ | 32,049 |
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
United States | $ | 35,911 | $ | 29,451 | |||
International | 3,355 | 2,598 | |||||
Total revenue | $ | 39,266 | $ | 32,049 |
|
Three Months Ended | |||||||
March 26, 2016 | March 28, 2015 | ||||||
Interest income | $ | 16 | $ | 34 | |||
Interest expense | (1 | ) | (28 | ) | |||
Other expense, net | (29 | ) | (1,197 | ) | |||
Total other expense, net | $ | (14 | ) | $ | (1,191 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|