Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft

Page created by Bernice Moore
 
CONTINUE READING
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Value Creation Through Constructive Activism

               Investor Presentation

                   August 2017

                                               1
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Certain Notices and Disclaimers

 This presentation (“Presentation”) contains certain forward-looking statements relating to the investment
 objectives, strategy, and approach of 180 Degree Capital Corp. (“180”). Forward looking statements generally can
 be identified by the use of forward-looking words or phrases such as “believe,” “expect,” “anticipate,” “may,”
 “could,” “intend,” “intent,” “belief,” “estimate,” “project,” “plan,” “likely,” “will,” “should” or similar words or phrases.
 Forward-looking statements are inherently subject to risks and uncertainties and actual results and outcomes may
 differ materially from the results and outcomes discussed in or anticipated by the forward-looking statements. 180
 may not be successful in executing and implementing their investment strategies and reaching their investment
 objectives. Prospective investors are urged not to place undue reliance on these forward-looking statements.
 Prospective investors should carefully review and consider the risks and uncertainties. Any performance data set
 forth herein represents past performance. Past performance does not guarantee future results.
 This Presentation is provided for informational purposes only and does not constitute an offer to sell or a
 solicitation of an offer to buy any security. Any such offering will be made only by means of a registration statement,
 private placement memorandum, subscription agreement, or other documents as permitted by law. This
 Presentation does not purport to be complete and is for discussion purposes only. If and when an investment
 opportunity is offered to you, you must carefully read all of the distributed materials, including any included Risk
 Factors (the “Disclosure Package”). All information provided in this Presentation is qualified in its entirety by the
 disclosure set forth in any Disclosure Package.
 This presentation on is intended solely for the party to whom it has been distributed. Any reproduction,
 distribution or dissemination of this Presentation or the information included herein is expressly prohibited.
                                                                                                                                 2
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Firm Overview

                                                           Current Entity/Business

           Prior Entity/Business
                                            • Changes Effective in March 2017

                                            • New Structure: Registered Closed-End Fund
                                              § Reduced operating costs and regulatory burden
• Established 1981; IPO in 1983               § Resources focused on value creation/investments

• Structure: Business Development Company   • New Investment Focus:
                                              § Public Microcap Companies
• Investment Focus: Venture Capital           § Deep Value
                                              § Constructive Activism

                                            • New Leadership:
                                              § Kevin Rendino joined as CEO                       3
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
180’s Philosophy and Core Beliefs

                          We are Graham and Dodd Investors

 • The price we pay relative to the business we buy is the most important driver of investment returns.
 • Markets overreact to near-term internal or environmental challenges creating attractive valuations.
 • Out-of-favor companies and industries create opportunities to identify investments that offer
   asymmetric return-to-risk potential.
 • Companies with strong franchises, managements, and balance sheets are the best positioned to
   turnaround, gain market share, and improve profitability in an industry recovery.

         A portfolio of strong business franchises, purchased at the right price,
                            outperforms over a market cycle.
                                                                                                          4
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Firm Overview

 •   Differentiated Investment Strategy

 •   Rigorous, Analytical Investment Process

 •   Experienced Management Team

 •   Constructive Activism

 •   Managed Funds and Special Purpose Vehicles

 •   Active Risk Management
                                                  5
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Differentiated Investment Strategy

• We focus on investments in
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Differentiated Investment Strategy

• Opportunity for value creation in US micro-capitalization publicly traded
  stocks exists because management and boards often:
      • Prioritize growth over cash flows
      • Overvalue market perception of story versus certainty
      • Favor status quo rather than change
      • Lack intimate knowledge of desires of ”buy side” investors and the workings of the
        public markets in general
      • Mischaracterize “short-term viability” as detractor of “long-term growth”
      • Manage for quarterly results
      • Entrench themselves to protect their jobs and positions
• Few investors are willing/able to spend the time and energy identifying,
  conducting diligence and actively engaging with such companies.
                                                                                             7
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Differentiated Investment Strategy

                 • Minimal Analyst Coverage                                                                    • High relative returns
            25
                                                                     22.5%

            20
                                                        16.5%
            15
                                            12.0%
            10
                                7.0%
             5
                    2.2%
             0
                  $12B
   Source: Furey Research Partners, March 2016 via Grant Wasylik, Uncommon Wisdom Daily.     Source: Ibbotson Classic Yearbook, 2015 via Grant Wasylik, Uncommon Wisdom Daily.

   • Low correlations to other asset classes                                                             • High frequency of takeovers
                                                                                                   70%
                                                                                                           60.2%
                                                                                                   60%
                                                                                                   50%
                                                                                                   40%
                                                                                                                        30.4%
                                                                                                   30%
                                                                                                   20%
                                                                                                   10%                              4.7%        2.4%         2.3%
                                                                                                    0%
                                                                                                         $12B                  8
                 Source: FactSet via Grant Wasylik, Uncommon Wisdom Daily.                 Source: Furey Research Partners, March 2016 via Grant Wasylik, Uncommon Wisdom Daily.
Value Creation Through Constructive Activism - Investor Presentation August 2017 1 - Draft
Differentiated Investment Strategy

           Traditional, Long-Only
                                                                                    180 Degree Capital Corp
          Micro-Capitalization Funds                                                    (Constructive Activism)1
                  (Passive Investing)
                                                                           Active engagement with management of investee
  Wait passively for identified catalysts to realize value
                                                                                companies to impact timing of catalysts
        Not often willing to run proxy campaigns                              Ability to run proxy campaigns, if required
         Generally not able to hold board seats
                                                                           Able to hold board seats at portfolio companies
               on portfolio companies
          Concentrated portfolios available, but                       Able to offer co-investment opportunities on a single-
         not often single-position focused funds                         company basis through special purpose vehicles
                                           (1) Subject to applicable laws and regulations.

                                                                                                                                9
Experienced Management Team

                   • Joined as Board Member in 2016 and Chief Executive Officer and Portfolio Manager in March 2017.
                   • 25+ year career in deep value investing at BlackRock / Merrill Lynch
                        • Value team leader managing $13B in assets over 11 funds.
                        • Member of BlackRock’s leadership committee.
                        • Frequent contributor to financial focused television and media outlets.
                   • Since 2012, served as Chief Executive Officer of RGJ Capital, LLC, a firm focused on deep value investing in micro-
                     capitalization publicly traded companies.
Kevin M. Rendino

                   • Joined 180’s predecessor company in 2004; now serves as President and Portfolio Manager.
                   • 13+ year career managing the investments and operations of a publicly traded investment company
                        • Sourced, executed and managed investments across multiple asset classes including private and public equities and debt.
                        • Actively led and participated in multiple capital formation efforts at 180 and its portfolio companies.
                        • Responsibility for day-to-day operations, finance, legal and compliance functions of the firm.

                   • Current and past member of the board of multiple privately held and publicly traded portfolio companies.

 Daniel B. Wolfe                                                                                                                               10
Rigorous, Analytical Investment Process
                                 Fundamental                      Plan
      Screening                    Research                   Development                         Execution                          Exit
 >250k Companies             300-600 Companies               30-40 Companies               10-15 Companies

• Initially
Constructive Activism

• We are not corporate raiders. Our ultimate goal is to engage constructively with existing boards and
  management teams to unlock value through:
    •   Realignment of financial performance to achieve growth of cash flows not just revenues
    •   Improving investor relations strategies and outreach
    •   Evaluation of strategic options including mergers, acquisitions, sales, and divestitures
    •   Identification of complementary talent and expertise
    •   Introductions to value-add resources and capabilities
    •   Alignment of interests with and support from large shareholders

• We are not adverse, however, to pursuing change through other routes including:
    • Private and public shareholder communications
    • Proxy solicitations

• All efforts will be grounded by and based on our fundamental research and diligence.

                                                                                                         12
Constructive Activism

                                     Initial Focus                                                    Future Focus
           Level 1 Engagement:                          Level 2 Engagement:                           Level 3 Engagement:

Near-term potential winners that do not      Near-term potential winners that may          Longer-term projects where we
require substantial time/involvement         require a bit of time/involvement, but not    instigate/lead turnarounds of businesses
                                             substantial allocations of time.
Approach: Identify quality, deeply                                                         Approach: Identify deeply undervalued
undervalued companies with strong            Approach: Identify quality, deeply            companies in need of substantial changes.
management teams in the process of           undervalued companies with strong
executing a turnaround.                      management teams but where we believe         Constructive Activism (Levels 1 and 2+):
                                             small changes can result in increased value
Constructive Activism:                       and management is interested in engaging      •   Propose changes to management
                                             constructively.                                   and/or board.
•   Introductions to our institutional                                                     •   Propose fundamental changes to
    investors and/or individual investors    Constructive Activism (Level 1+):                 business, including potential sale of
    that own or have owned our stock.                                                          company.
•   Leverage our general knowledge of the    •   Actively suggest changes to IR strategy   •   If required, run competing proxy
    public markets gained over our               and/or messaging.                             campaigns.
    collective 40+ years of experience for   •   Actively suggest changes in business      •   Take seat(s) on board
    advice and value-add introductions.          related primarily to financial            •   Leverage ownership/control to drive
                                                 performance improvements.                     change.                               13
Assets Allocated to Activist Funds are Growing

     While assets are flowing out of actively managed funds at record rates,
               assets allocated to activist strategies are growing.

                                         Source: Eric Lefebvre, Ernst & Young, LLP

                                                                                     14
Shareholder Activism in
Small-to-Micro Capitalization Companies is Growing

                                      “... firms with a market capitalization of
                                      between $50 million and $1 billion have
                                      constituted the majority of U.S. activism targets
                                      for the second year in a row, and 2017 is
                                      expected to be on pace with that trend. Several
                                      factors could beat play in this development,
                                      such as the lower cost of building a significant
                                      position and the ease of employing M&A
                                      strategies (including more viable buyers), not to
                                      mention a broader array of potential targets
                                      across all sectors within this market cap range. ”

                                            Source: Duncan Harrington, Raymond James in
                                                     Activist Investing 2017 Year in Review,
                                      Published by Activist Insight and Schulte Roth & Zabel
                                                                                          15
Level 1 Engagement Example: USA Truck, Inc. (USAK)

           35                                    180 Invests                                                                                               Company Profile
                                                   $1.6m @
           30
                                               avg. $6.59/share
                                                                           H2 2017/2018 Catalysts:                                  •   USA Truck provides a broad range of truckload and
           25            Introduced to                                 Improving Demand and Pricing
                             USAK                                                                                                       logistics services to customers in a variety of industries.
           20                                                                   Reduced Debt
           15                                                           Increased Operating Efficiency                              •   New CEO and management team joined in
           10
                                                                                ELD Mandate                                             Q4 2016-Q1 2017.
            5
                                                                                                                                    •   Implementing turnaround plan to drive profitable
            0
                                                                                                                                        revenue growth and improve operational execution.

                                                                                                                                              180 Investment and Level 1 Engagement
                                               Valuation Analysis ($ million)
                                                                                                                                    •   Introduced in Q1 2017 through internal screen; began
                                                                 2016            2017             2018              2019                diligence including meeting with management team.
                                                               (Actual)        (Modeled)1       (Modeled)1        (Modeled)2
 EBITDA                                                         $30.3             $25.9            $39.8             $50.5
                                                                                                                                    •   Invested $1.6 million @ avg. PPS of $6.59 in open
                                                                                                                                        market purchases through June 30, 2017.
 Growth Rate (YoY)                                              (55%)            (14.5%)           53.7%             26.8%
 EBITDA/Rev. Multiple                                            N/A              7.6x3             6.2x4            5.4x4          •   Active ongoing dialogue with management and plan
                                                                                                                                        efforts to raise awareness of the company.
 Stock Price @ EBITDA/Rev. Multiple5                             N/A             $8.663            $14.53           $17.59
 Modeled Change from 180 Avg. Purchase Price                     N/A               31%              121%             167%           •   We believe there are upside opportunities for
1.   Models based on analyst estimates as listed on Bloomberg. Actual results may be materially different than those modeled.
                                                                                                                                        improving operating efficiency by leveraging the diverse
2.   Estimated using half of 2017 to 2018 growth rate. Actual results may be materially different than those estimated.                 backgrounds of the new management team.
3.   Multiple and stock price as of June 30, 2017.
4.   2019 multiple is based on median EV/EBITDA multiple 2009-2016. 2018 multiple is average of June 30, 2017 and 2019 multiples.                                                              16
5.   Calculations based on cash of $0.1 million and outstanding debt of $129.3 million.
Level 2 Engagement Example: Adesto Tech. Corp. (IOTS)
                            $9.00                                    13D/A Filed:
                            $8.00                                                                                                                                              Company Profile
                                                                                                                   H2 2017 and 2018
 IOTS Stock Closing Price

                                                                Shift to Constructive
                            $7.00                             Activism and Engagement                                  Catalysts:                 •    Adesto sells low-power memory solutions that enable
                            $6.00
                                                                                                                                                       broad classes of connected devices.
                            $5.00                                                                                  1. Profitability
                            $4.00
                                                                                                                   2. New Products                •    Formed based on proprietary memory technology and
                            $3.00                                                                                                                      acquired flash-memory product lines from Atmel.
                                       IPO @
                                                                                                                      (EcoXip, Mavriq)
                            $2.00                                                                 ~140%
                            $1.00   $5.00/Share                                                                    3. IoT Growth                  •    Focused on growing Internet-of-Things (IoT) sector.
                                                                                                 Increase
                            $0.00
                                                                                                                                                  •    Top-tier, diversified customer base.

                                                                                                                                                               180 Investment and Level 2 Engagement
                                                              Valuation Analysis ($ million)                                                      •    180 owns 8.8% of Adesto (top five shareholder).
                                                                            2016            2017               2018              2019
                                                                          (Actual)        (Modeled)1         (Modeled)1        (Modeled)2
                                                                                                                                                  •    Shifted to constructive activist engagement in early
                                                                                                                                                       January 2017 focused on improving:
         Revenues                                                          $44.0              $54.5             $67.0             $82.4
                                                                                                                                                         § investor communications;
         Growth Rate (YoY)                                                  1.6%              23.9%             22.9%             22.9%
                                                                                                                                                         § presentation materials;
         Modeled Stock Price 2x EV/Revenue                                                                                                               § financial operating performance.
                                                                            N/A               $6.07              $7.28             $8.76
         Multiple3
         Modeled change from PPS                                                                                                                  •    Many of 180’s suggestions were implemented by
                                                                            N/A                34%               60%               93%
         on June 30, 2017: $4.55                                                                                                                       Adesto’s management.
1.
2.
                    Models based on analyst estimates as listed on Bloomberg. Actual results may be materially different than those estimated.
                    Model based on same year-over-year growth as that modeled for 2017 to 2018. Actual results may be materially different than
                                                                                                                                                  •    Adesto’s stock up ~140% since 180’s 13D/A filing.*
                    those estimated. Actual trading multiple may be materially different than that used in the model above.
                                                                                                                                                                                                            17
                                                                                                                                                      * Based on stock price as of June 30, 2017
3.                  Calculations based on cash of $31.9M and debt of $15.0M. Comp. median EV/rev mult. is 2.8x. See appendix for list of comps.
Level 3 Engagement Example: Xplore Tech. Corp. (XPLR)
XPLR Stock Closing Price

                            $9.00
                                               Position Acquired                                                                                                      Press
                                                                                                                                                                                                                                                                                           Company Profile
                            $8.00                                                                                                   Letters Sent                                                    H2 2017 and 2018
                            $7.00                                                                                                    to Board
                                                                                                                                                                     Release
                                                                                                                                                                                                        Catalysts:
                                                                                                                                                                                                                                                            •    Xplore is the second largest supplier of industrial-grade
                            $6.00                                                                                                                                    Issued
                                                                                                                                                                                                                                                                 rugged tablet computers.
                            $5.00                                                                                                                                                             1. Restructuring of board
                            $4.00                                                                                                                                                             2. Revenue growth                                             •    Acquired product line of competitor, Motion, in 2015.
                            $3.00                                                                                                                                                             3. Potential sale of
                            $2.00                                                                                                                                                                                                                           •    Clean balance sheet and capital structure.
                                                                                                                                                                                                 company
                            $1.00
                            $0.00
                                                                                                                                                                                                                                                                               Example of Level 3 Engagement
                                    12/31/13
                                               3/31/14
                                                         6/30/14
                                                                   9/30/14
                                                                             12/31/14
                                                                                        3/31/15
                                                                                                  6/30/15
                                                                                                            9/30/15
                                                                                                                      12/31/15
                                                                                                                                 3/31/16
                                                                                                                                           6/30/16
                                                                                                                                                     9/30/16
                                                                                                                                                               12/31/16
                                                                                                                                                                          3/31/17
                                                                                                                                                                                    6/30/17
                                                                                                                                                                                              9/30/17
                                                                                                                                                                                                        12/31/17
                                                                                                                                                                                                                   3/31/18
                                                                                                                                                                                                                             6/30/18
                                                                                                                                                                                                                                       9/30/18
                                                                                                                                                                                                                                                 12/31/18
                                                                                                                                                                                                                                                            •    Began Level 2 constructive activist engagement through
                                                                                                                                                                                                                                                                 private communications early 2016 focused on
                                                                                                   Valuation Analysis ($ million)                                                                                                                                improving:
                                                                                                                          FY2017                       FY2018                           FY2019                            FY2019                                   § investor communications;
                                                                                                                         (Actual)1                   (Modeled)1,2                     (Modeled)1,2                      (Modeled)1,2                               § presentation materials;
               Revenues                                                                                                     $77.9                         $80.6                               $88.4                             $97.0                              § corporate governance;
               Growth Rate (YoY)                                                                                          (22.5%)                          3.5%                                9.7%                             9.7%3                              § financial operating performance.
               Modeled PPS @ 0.5x EV/Revenue Multiple4                                                                           N/A                       $3.44                               $3.80                             $4.18                      •    Some, but not all, recommended changes implemented.
               Modeled change from PPS on
                                                                                                                                 N/A                       76%                                 95%                              115%                        •    Transitioned to Level 3 with public activism in June 2017
               June 30, 2017: $1.95
                                                                                                                                                                                                                                                                 seeking changes in the composition of the board.
1.                         Xplore’s fiscal year runs from April 1 to March 31.
2.                         Models based on analyst estimates. Actual results may be materially different than those estimated.                                                                                                                              •    Preparing for proxy campaign, if required.
3.                         Model based on same year-over-year growth as that modeled for 2017 to 2018. Actual results may be materially
                           different than those estimated.                                                                                                                                                                                                  Note: XPLR is a personal holding of Kevin Rendino through RGJ Capital, LLC,
4.                         Calculations based on cash of $0.65 million and outstanding debt of $3.1. XPLR historically traded at a median                                                                                                                   acquired prior to joining 180. Information provide as example of steps 180    18
                           and average EV/Rev. of 0.5 and 0.7, respectively. Actual trading multiple may be materially different.                                                                                                                           would take in Level 3 Engagement.
Managed Funds and Special Purpose Vehicles

• Our structure affords a high-level of flexibility in structuring investments and
  managing third-party capital.

• Our historical experience of investing in privately held companies enable us
  to develop unique financial solutions to unlock value.

• We are actively working on a number of special situations/special purpose
  vehicles.

                                                                                     19
Risk Management Within a Concentrated Portfolio

• Graham and Dodd value investing philosophy offers a margin of safety.
• Consistent quantitative and qualitative monitoring and evaluation of individual
  and aggregate positions.
• Opportunistic trading around liquid positions and hedging to lock in returns /
  limit losses.

                                                                                   20
Summary

   •   Differentiated Investment Strategy
   •   Rigorous, Analytical Investment Process
   •   Experienced Management Team
   •   Constructive Activism
   •   Managed Funds and Special Purpose Vehicles
   •   Active Risk Management

We are actively seeking opportunities to partner with others seeking similar
    strategies and to manage capital alongside our permanent capital.
                                                                           22
Kevin M. Rendino               Daniel B. Wolfe
kevin@180degreecapital.com   daniel@180degreecapital.com

                                                           24
Adesto Comparable Company List

                               Name                    Ticker        EV/Sales
           LATTICE SEMICONDUCTOR CORP               LSCC US Equity     2.3
           POWER INTEGRATIONS INC                  POWI US Equity      4.3
           MAXLINEAR INC                            MXL US Equity      3.9
           RAMBUS INC                              RMBS US Equity      3.5
           IXYS CORPORATION                         IXYS US Equity     1.3
           AMBARELLA INC                           AMBA US Equity      3.9
           INPHI CORP                               IPHI US Equity     3.9
           DSP GROUP INC                           DSPG US Equity      1.2
           MAXWELL TECHNOLOGIES INC                MXWL US Equity      1.3
           QORVO INC                               QRVO US Equity      2.8
           MICRON TECHNOLOGY INC                     MU US Equity      1.9

           Median                                                      2.8

           Source: Bloomberg as of June 30, 2017
                                                                                25
Level 1 Engagement Example: Synacor, Inc. (SYNC)
                                $4.40
     SYNC Stock Closing Price

                                        Introduced to       180 Invests                                                                                       Company Profile
                                $4.20        SYNC            $2.25m @                    2018 Catalysts:
                                $4.00                       $3.50/share              AT&T Portal Revenues                               •   Synacor delivers modern, multiscreen experiences and
                                $3.80                                            Projected to Begin Meaningful                              multiplatform services to partners that require scale,
                                $3.60                                               Contribution to Business                                actionable data and sophisticated implementation.
                                $3.40                                                 Growth in Recurring                               •   New CEO and management team joined in August 2014.
                                $3.20                                                      Businesses
                                                                                                                                        •   Executing on plan to reach $300 million in revenues and
                                $3.00                                                                                                       $30 million in EBITDA in 2019.
                                                                                                                                        •   Won AT&T portal in 2016; launched in Q2 2017;
                                                                                                                                            material contribution to revenues expected in 2018.
                                                        Valuation Analysis ($ million)
                                                                                                                                                 180 Investment and Level 1 Engagement
                                                                        2016         2017             2018             2019
                                                                      (Actual)     (Modeled)1       (Modeled)1       (Modeled)1         •   Introduced in Q1 2017 by analyst; began diligence
 Revenues                                                              $127.4            $145.0        $230.8           $296.5              including meeting with management team.
 Growth Rate (YoY)                                                     8.6%              13.8%         59.2%            28.5%           •   Invested $2.25 million in registered offering in Q2 2017.
 Modeled Stock Price 0.95x EV/Revenue
                                                                        N/A              $4.10         $6.25             $7.89          •   Active ongoing dialogue with management and
 Multiple2
                                                                                                                                            investors to raise awareness of the company.
 Modeled Change from 180 Avg. Purchase Price                            N/A              17%            78%             125%
                                                                                                                                        •   We believe there are upside opportunities for increased
1.       2017 models based on midpoint of guidance from SYNC management as of 8/9/17. 2018 and 2019 models are based on analyst
         estimates listed on Bloomberg as of 8/8/17. Actual results may be materially different than those estimated.
                                                                                                                                            value from recurring businesses (email/CloudID).
2.       Calculations based on cash of $23 million and outstanding debt of $4.8 million. Multiple is based on SYNC EV/Rev on June 30,                                                           26
         2017. Actual trading multiple may be materially different than that used in the model above.
Level 1 Engagement Example: TheStreet, Inc. (TST)
$3.50
$3.00                                         180 Invests
                                                $890k @                H2 2017/2018 Catalysts:
$2.50
                      Introduced to         avg. $0.89/share            Return to profitability
                                                                                                                                                                  Company Profile
$2.00                      TST                                             Revenue growth
$1.50                                                                   Resolution of expiring                                       •     TheStreet is is a financial news and information
$1.00                                                                agreement with Jim Cramer                                             provider to consumers and businesses.
$0.50                                                               Solution to preferred overhang                                   •     New CEO and management team joined in 2016.
$0.00                                                                                                                                •     Senior management and executive chairman
                                                                                                                                           historically built and sold MarketWatch and
                                                                                                                                           completed a successful turnaround of USA Today.

                                               Valuation Analysis ($ million)                                                                  180 Investment and Level 1 Engagement
                                                                  2016            2017              2018              2019
                                                                (Actual)        (Modeled)1        (Modeled)1        (Modeled)2
                                                                                                                                     •     Introduced in Q2 2017 by analyst; began diligence
                                                                                                                                           including meeting with management team.
Recurring Revenues (Modeled 2x EV/Rev.)3                          $49.5            $49.7             $52.0             $54.5
Non-Recurring Revenues (Modeled 1x EV/Rev.)3                      $14.0            $14.0             $14.7             $15.4
                                                                                                                                     •     Invested $890,000 in open market purchases.
Modeled Stock Price @ Combined Modeled                                                                                               •     Active ongoing dialogue with management about
                                                                  N/A              $1.98             $2.11             $2.24
EV/Rev. for Recurring and Non-Recurring Revs.                                                                                              potential ways to unlock value for shareholders.
Modeled Change from 180 Avg. Purchase Price                       N/A              123%              137%              152%
1.   Models based on analyst estimates as listed on Bloomberg and same distribution of revenues as in 2016. Actual results may be materially different than those modeled.
2.   Estimate based on same growth rate from 2017 to 2018. Actual results may be materially different than those estimated.
3.   Calculations based on cash of $24.9 million, $55 million in preferred stock and no other debt.                                                                                            27
     Multiple is based on financial data subscription companies (recurring revenues) and advertising-based media companies (non-recurring revenues), respectively.
You can also read