JAWBONE
PROPRIETARY + CONFIDENTIAL
EFTA01070254
Q2 RESULTS
EFTA01070255
HIGHLIGHTS
NEW PRODUCTS DRIVE REVENUE
• Gross sales was $57.6M, compared to Plan of $54.8M
- BIG generated $23.4M or nearly half of Q2's gross revenue
• With the launch of BIG Jambox in May, Q2 net revenue nearly doubled Q1's level
$49.1M in Q2, compared with $28.6M in O1 (and Q2 Plan of $48.5M)
• Q2 gross margin came in at 16.0%, compared with Plan of 22.2%
- Variance to the Plan was due primarily to the higher initial COGS on BIG and
Jambox, and higher level of airfreighting to meet customer demand
- We secured 18% reduction on Jambox COGS starting w Q3 and are driving
reductions on BIG to bring GM back to 22-23% range
EFTA01070256
HIGHLIGHTS
NEW PRODUCTS DRIVE REVENUE
• Operating expense was 5% lower (favorable) than Plan
• Due to the gross margin variance, operating loss was 1O% larger (unfavorable)
than Plan
• Cash outflow was $27.7M, which was $9.9M more (unfavorable) than Plan of
$17.9M for Q2
- Timing difference as working capital (inventory) built up earlier than the Plan
assumed.
EFTA01070257
INCOME STATEMENT
Forecasted Pos (Neg)
Qtr Ended Qtr Ended Forecast Percent
Amounts in 000's $ 6/30/2012 6/30/2012 Variance Variance
Gross revenue $ 57,598 $ 54,760 $ 2,838 5%
Sales adjustments (8,493) (6,292) (2,201) -35%
Net revenue 49,105 48,468 637 1%
Total cost of goods sold 41,225 37,703 3,522 -9%
Gross profit 7,880 10,765 (2,885) -27%
Gross margin (%) 16.0% 22.2% -6.2%
Operating expenses
Selling and marketing 7,852 10,680 (2,828) 26%
General and administrative 3,796 5,022 (1,226) 24%
Research and development 12,116 10,138 1,978 -20%
Depreciation and amortization 771 771 NA
Total operating expenses 24,535 25,840 (1,305) 5%
Operating income (loss) (16,655) (15,075) (1,580) -10%
*PRELIMINARY AND UNAUDITED FINANCIALS. FORECASTED IS THE ORIGINAL PLAN SHOWN TO THE BOARD IN JANUARY 2O12. THE
FINANCIALS INCLUDE GAAP TREATMENT FOR ITEMS SUCH AS REVENUE RECOGNITION UNDER EITF O8-O1 AND CAPITALIZATION OF
OVERHEAD AND FREIGHT INTO INVENTORY. EXCLUDED FROM THESE FIGURES IS SFAS 123R STOCK-BASED COMPENSATION EXPENSE.
Tuesday, September 18, 12
EFTA01070258
BALANCE SHEET
($s in 000s)
Preliminary and Unaudited
6/30/12 3/31/12 12/31/11
ASSETS
Current assets:
Cash & equivalents $ 35,178 $ 52,899 $ 77,066
Accounts receivable and other receivables, net 29,797 3,623 18,688
Inventory 22,039 17,386 14,175
Prepaids and other current assets 4,217 4,351 2,341
Total current assets 91,231 78,259 112,270
Property and equipment, net 6,024 5,977 5,538
Other assets 3,811 4,514 7,399
TOTAL ASSETS $ 101,066 $ 88,750 $ 125,207
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable 25,640 17,448 29,862
Accrued expenses 30,123 19,721 25,329
Deferred revenue 3,239 3,060 3,109
Other current liabilities 13,007 12,910 15,127
Total current liabilities 72,009 53,139 73,427
TOTAL LIABILITIES 72,009 53,139 73,427
Stockholders' equity:
Common stock, preferred stock, & add'l paid in capital 176,050 165,715 165,321
Retained earnings (retained loss) (146,998) (130,110) (113,550)
Accumulated other comprehensive income (loss) 5 6 9
TOTAL EQUITY 29,057 35,611 51,780
TOTAL LIABILITIES AND EQUITY $ 101,066 $ 88,750 $ 125,207
*PRELIMINARY AND UNAUDITED FINANCIALS. FORECASTED IS THE ORIGINAL PLAN SHOWN TO THE BOARD IN JANUARY 2012. THE
FINANCIALS INCLUDE GAAP TREATMENT FOR ITEMS SUCH AS REVENUE RECOGNITION UNDER EITF 08-01 AND CAPITALIZATION OF
OVERHEAD AND FREIGHT INTO INVENTORY. EXCLUDED FROM THESE FIGURES IS SFAS 123R STOCK-BASED COMPENSATION EXPENSE.
Tuesday, September 18, 12
EFTA01070259
STATEMENT OF CASH FLOW
Quarter
Ended
Amounts in 000's $ 6/30/2012
Cash flow from operating activities
Net loss $ (16,888)
Depreciation & amortization 1,079
Stock-based compensation expense 266
Effects of exchange rate changes on monetary assets and liabilities (1)
Changes in operating assets and liabilities:
Accounts receivable (26,174)
Inventory (4,653)
Other current assets and non-current assets 438
Accounts payable 8,192
Deferred revenue 179
Other current and non-current liabilities 11,268
Net cash used in operating activities (26,294)
Cash flow from investing activities
Capital expenditures (1,500)
Net cash used in investing activities (1,500)
Cash flow from financing activities
Proceeds from option and warrant exercises 73
Proceeds from issuance of common stock 5,000
Proceeds from issuance of preferred stock 5,000
Net cash provided by financing activities 10,073
Net increase (decrease) in cash and cash equivalents (17,721)
Cash and cash equivalents at beginning of period 52,899
Cash and cash equivalents at end of period $ 35,178
*PRELIMINARY AND UNAUDITED FINANCIALS. FORECASTED IS THE ORIGINAL PLAN SHOWN TO THE BOARD IN JANUARY 2O12. THE
FINANCIALS INCLUDE GAAP TREATMENT FOR ITEMS SUCH AS REVENUE RECOGNITION UNDER EITF O8-O1 AND CAPITALIZATION OF
OVERHEAD AND FREIGHT INTO INVENTORY. EXCLUDED FROM THESE FIGURES IS SFAS 123R STOCK-BASED COMPENSATION EXPENSE.
Tuesday, September 18, 12
EFTA01070260
NEW PRODUCTS
FUEL OUR REVENUE GROWTH
Revenue by Region Revenue by Product
70,000,000 70,000,000
60,000,000 60,000,000
50,000,000 50,000,000
■ BIG
r2 40,000,000 ■ North America 40,000,000 ■ Jambox
(1)
73 EMEA ■ ERA
■ AsiaPac 30,000,000 ■ Icon
30,000,000
39%
• LATAM ■ Other Headset
37%
■ Other
20,000,000 20,000,000
10,000,000 10,000,000
Q2 2011 Q2 2012 Q2 2011 Q2 2012
Tuesday, September 18, 12
EFTA01070261
Q212 REVENUE*
• Our existing products exceeded the Q2 forecast
Speakers are the primary contributor with BIG driving 41% of the gross revenue
while Jambox is at 37%
International (outside North America) sales remained flat as a % of total gross
sales year over year due to Q2 BIG rollout was focused on the US region
See next chart on revenue by region by product
EFTA01070262
Q212 REVENUE*
• While the original Plan included gross sales of $9.2M of UP, we still beat the Plan of
$48.5M with net revenue of $49.1M
- Strong initial customer demand for BIG was a key factor
- Jambox continues to show strong demand —BIG is complimenting Jambox, not
cannibalizing it
• Solid management of pricing
- Contra-revenue came in 2 points higher than forecast as a % of gross revenue,
But, that was due mainly to one-time event around launch of BIG. Expect Contra-
revenue to return to long term trend of 12-13% of gross revenue
EFTA01070263
CORE PRODUCTS
CONTINUED STRONG SHIPMENT
ACTIVITY INTO O2'12*
Q2 2012 Gross Revenue by Product Family (Globally) Q2 2012 Gross Revenue by Region by Productline
Units Gross ASP Units Gross ASP
Product Class Gross Sales Shipped per Unit Region Gross Sales Shipped per Unit
BIG $ 23,443,022 117,637 $ 199.28
North America 47,146,050 408,702 115
Jambox $ 21,394,426 165,972 $ 128.90
BIG 18,317,985 90,682 202
ERA $ 7,429,686 107,763 $ 68.94
Jambox 18,062,344 138,966 130
ICON-HD $ 2,809,735 56,018 $ 50.16
Headset 10,655,707 172,256 62
ICON-COSTCO $ 1,026,360 18,003 $ 57.01
Other 110,014 6,798 16
ICON HD+NERD $ 694,727 9,366 $ 74.18
EMEA 7,285,481 52,252 139
Icon $ 688,597 13,213 $ 52.12
BIG 4,426,273 23,272 190
Nerd $ 10,630 242 $ 43.93
Jambox 2,195,236 17,669 124
JB2X $ 10,348 736 $ 14.06
Headset 662,219 10,662 62
Other $ 111,768 8,522 $ 13.12
Other 1,753 649 3
Grand Total $ 57,619,299 497,472 $ 115.82
AsiaPac 3,084,578 35,510 87
BIG 698,764 3,683 190
Jambox 1,052,355 8,617 122
Headset 1,333,459 22,135 60
Other 1,075
LATAM 103,190 1,008 102
Jambox 84,492 720 117
'DIFFERENCES TO FINANCIALS ARE DUE Headset 18,698 288 65
TO DEFERRED REVENUE ADJUSTMENTS Grand Total $ 57,619,299 497,472 $ 115.82
Tuesday, September 18, 12
EFTA01070264
02'12 GROSS MARGIN*
• Q2 Gross margin came in at 16.0% versus Plan of 22.2%
Sales adjustments were higher than Plan, driving 2 points of the variance
Remainder of the variance was due to the standard COGS of BIG and Jambox
running higher than Plan. Additionally, we air freighted nearly 100% of BIG orders
to meet customer launch dates
We have already secured a 18% reduction in the cost of Jambox, starting with Q3.
We are negotiating COGS reductions on BIG
We are already ocean freighting a significant portion of July/August demand
EFTA01070265
02'12 GROSS MARGIN*
• Continuing focus on Ex-factory COGS reductions, which is the largest opportunity
for improving gross margin over the next 12 months
- Goal is to drive > 3O% gross margin within the next 12 months
EFTA01070266
02'12 OPEX*
• Q2 opex came in at $24.5M, favorable to Plan of $25.8M
• Breakdown of Q2 actual opex:
Compensation expense (salaries, bonus, benefits, employer taxes) = $8.4M
Travel and entertainment = $1.3M
Proto/soft tools/test and certs = $1.6M
Channel marketing, PR, Corp Marketing = $7.1M (fixed PR/Marketing contracts
include West Studios, etc.)
Litigation fees, Patent/TM filings = $1.3M
Outside services - Contractors and Consultants = $3.3M (majority is for )
Facilities, Insurance, Supplies, Telco, etc. = $1.5M
• Current monthly opex run rate is at $8.5lvl
EFTA01070267
O2'12 WORKING CAPITAL +
CASH FLOW*
• A/R DSO were excellent, below our usual 30-35 day range
- June DSO came in at 29 days
• Inventory Days were at 49 across Q2, reflecting the Build-To-Stock model that we
adopted in the past year to be more responsive to customer demand
• Cash conversion cycle came in at 17 days for Q2
- Sales were heavily back-end loaded in the quarter, which caused the gross AR
balance to increase to $31M at 6/30/12. The cash benefit of the initial BIG launch
wil l be realized in early Q3
EFTA01070268
AIR CONTINUES AS OUR BEST
MANAGED ASSET*
Customer iv Current 5/31/2012 - 6/29/2012 (30) 5/1/2012 - 5/30/2012 (60) 4/1/2012 - 4/30/2012 (90) Before 3/31/2012 (>90) Total
Open Balance Open Balance Open Balance Open Balance Open Balance Open Balance
Superior Communications $11,436,733 $0 $0 $0 $0 $11,436,733
Costco Wholesale $3,985,609 $615,816 $0 $11,033 $0 $4,612,458
Amazon $3,182,756 $0 $67,383 $3,846 $0 $3,253,985
TESSCO $2,413,800 $0 $0 $0 $0 $2,413,800
Micro Peripherals Ltd $1,933,124 $0 $0 $0 $0 $1,933,124
Powerdata S.A. $1,701,423 $0 $0 $0 $0 $1,701,423
Brightstar US $369,367 $585,694 $0 $0 $0 $955,060
631 Digital River $748,531 $0 $0 $0 $0 $748,531
Beijing Lava Technology Develop Co., Ltd $544,744 ($3,857) $0 $0 $0 $540,887
Luzern Solutions LTD $440,832 $0 $38,511 $0 $0 $479,343
Avoca $449,060 $0 $0 $0 $0 $449,060
Almo Distributing Pennsylvania, Inc $392,508 $0 $0 $0 $0 $392,508
EET Group $358,275 $0 $0 $0 $0 $358,275
Alpha Tech $263,477 $0 $0 $0 $0 $263,477
Force $224,651 $0 $0 $0 $0 $224,651
ABM Wireless Inc. $305,691 ($87,309) $0 $0 $0 $218,382
Dugo Tech Co. , Ltd $200,389 $0 $0 $0 $0 $200,389
Autra - Norway $144,706 $0 $0 ($124) $0 $144,581
Thinking Group Limited $148,910 ($4,384) $0 $0 $0 $144,526
Other 21 Customers $508,360 ($20,582) $113,021 ($2,650) ($38,489) $559,660
GRAND TOTAL $29,752,945 $1,085,378 $218,915 S12,105 ($38,489) $31,030,854
Aging Category as % of Total A/R 96% 3% 1% 0% 0% 100%
NOTE: Credit balances are for customer returns that occur after the original shipping invoice has already been paid. Hence a credit balance appears as there is no
outstanding invoice to offset that amount. These credit memo's are covered by our various Contra Revenue accruals which are liability accounts
The credit memo stays on the AIR ledger because the customer has not elected to use that credit to offset another AIR invoice or ask us for a cash refund
The difference between the AR aging and the AR balance represented on the balance sheet is due to the AR reserve relating to the UP Guarantee
Tuesday, September 18, 12
EFTA01070269
GLOBAL HEADCOUNT BY
FUNCTION AND LOCATION
FOCUS CONTINUES TO BE HEADCOUNT*
year/year
By Primary Function 6/30/11 9/30/11 12/31/11 3/31/12 6/30/12 % increase
46 52 50 50 66 43%
HW, Systems Engr & Prog Mgmt 19 20 21 30 37 95%
G&A 19 22 25 28 29 53%
Product Management 26 30 33 32 36 38%
Sales, Mktg, Customer Care 32 35 38 33 39 22%
Supply Chain 56 66 75 71 79 41%
Grand Total 198 225 242 244 286 44%
year/year
By Location 6/30/11 9/30/11 12/31/11 3/31/12 6/30/12 % increase
CHINA 18 26 31 32 37 106%
EUROPE - Remote 11 10 13 11 12 9%
US - Remote (mainly sales) 15 16 16 15 23 53%
SAN FRANCISCO, CA 75 86 91 94 114 52%
SEATTLE, WA 3 3 4 4 3 0%
SUNNYVALE, CA 49 56 58 64 73 49%
TIJUANA BAJA MEXICO 27 28 29 24 24 -11%
Grand Total 198 225 242 244 286 44%
Tuesday, September 18, 12
EFTA01070270
GLOBAL HEADCOUNT BY FUNCTION*
IS OUR LARGEST GROUP
Headcount by Function
Supply Chain
Sales, Mktg, Customer Care
Product Management
HW, Systems Engr & Prog Mgmt
Grand Total
Jun 2011 Jul 2011 Aug 2011 Sep 2011 Oct 2011 Nov 2011 Dec 2011 Jan 2012 Feb 2012 Mar 2012 Apr 2012 May 2012 Jun 2012
Tuesday, September 18,12
EFTA01070271
GLOBAL HEADCOUNT BY LOCATION*
SF/SUNNYVALE HOUSES 2/3RD OF OUR STAFF
Headcount by Location
286
242 241 243 244
I. TIJUANA BAJA MEXICO
lb—SUNNYVALE, CA
Mot SEATTLE, WA
ISAN FRANCISCO, CA
4 4 4 4 4 US - Remote (mainly sales)
4
3 3
3 EUROPE - Remote
3 9 105
CHINA
100 91 90 2 94 •
i I im oGrand Total
i & ITT
75
I 25
50 16 15 is is
Ill
0
15
aria
iiiii
15
al .
• . . . .
i tia
al.
a
11.
■
Jun 2011 Jul 2011 Aug 2011 Sep 2011 Oct 2011 Nov 2011 Dec 2011 Jan 2012 Feb 2012 Mar 2012 Apr 2012 May 2012 Jun 2012
Tuesday, September 18, 12
EFTA01070272
CHANGING OUR
BUSINESS MODEL
EFTA01070273
CHANGING OUR BUSINESS
MODEL FOR THE BETTER
• Our inventory model has been a "bootstrap" one, whereby we take limited cash risk
by making purchase commitments as late as possible and within a short time frame
- Basically a Build-To-Order (BTO) model with limited commitment to the supply
chain and factory
• This model worked well when we were a sub-$100N1 revenue headset company
- Demand for headsets (a business-class product) was even throughout the year
(no seasonal fluctuation)
- So our factory and supply chain ran at a fairly even pace
- The BTO model optimized the financial aspects
EFTA01070274
CHANGING OUR BUSINESS
MODEL FOR THE BETTER
• We recognized several quarters back that our shift into high-tech consumer
electronics requires a different business model
- CE products such as our Wireless Speakers have highly seasonal demand
- The addressable TAM's are multiple times larger than the headset market
- These products are distributed in a wider variety of channels (branching beyond
our Carrier stores and into Mass Merchant Retail, CE Superstores, Discount
Merchants and other channels on an international dimension
EFTA01070275
CHANGING OUR BUSINESS
MODEL FOR THE BETTER
• The BTO model doesn't optimize the financial metrics of Jawbone, mainly the key
elements of the income statement:
Limits our ability to capture any demand upside (we left > $15M revenue on-the-
table in O4'2011—just factoring in Headsets and Speakers)
Providing such short leadtimes on commitments to the factory and material
suppliers results in lower priority and higher costs for our products
Limiting the production scheduling time horizon for our factory results in
unplanned overtime, inefficiencies and puts strain on product quality processes
Creates a mindset where we chase demand, rather than shape it and optimize it
EFTA01070276
CHANGING OUR BUSINESS
MODEL FOR THE BETTER
• We have been revamping the staffing, systems, processes to changeover the
company to a Build-to-Stock (BTS) model
We are forecasting demand at a detailed level for a 6-9 month horizon, versus
our prior 3 month detailed (product SKU, customer, weekly) focus
We are planning the factory and supply chain to this longer time horizon
We are upgrading the quality, reliability, test, and manufacturing operations
processes to drive high gross margin at high volume ramp
• The benefit of this changeover in 2nd Half of 2012 for the Jambox product line is
NPV of + $12.6M for the Company
- Applying this across all product lines going forward will add significant value
to Jawbone
EFTA01070277
FACTORY VARIABILITY
Shipments Per Week (Units)
160000
140000
120000
I
100000
80000 —*—Actual
60000 ---Planned
40000
20000
0
4,;1, t• c) ,b, ,,c) ,a 1, 4. .,,c) ,c‘ poi „,,N (0 y1 ,(0 ,,>. 150 ,,1 ,,(0
1:6'.
Tuesday, September 18, 12
EFTA01070278
FACTORY VARIABILITY
Historical Q2CY12
WoW Volatility Performance Performance Target -
# of Weeks % of Total # of Weeks % of Total # of Weeks % of Total
less than 30% 27 34% 7 58% 9 90%
between 30% - 50% 9 11% 3 25% 1 10%
between 50% to 100% 22 28% 1 8% 0 0%
between 100% to 150% 13 16% 0 0% 0 0%
over 150% 8 10% 1 8% 0 0%
Historical Performance Q2CY12 Performance Target
WoW Volatility
# of Weeks % of Total # of Weeks % of Total % of Total
less than 30% 27 34% 7 59% 90%
between 30% - 50%
between 50% to 100%
9
22
11%
28%
L 3
1
25%
8%
10%
0%
between 100% to 150% 13 16% 0% 0%
over 150% 8 10% 1 8% 0%
Tuesday, September 18, 12
EFTA01070279
2ND HALF 2012
FOCUS IS ON DRIVING PROFITABILITY
• We piloted this BTS approach with our ODM factory (Foxlink) and key materials
suppliers to see what Product COGS and Overhead reductions we can drive
In exchange for providing 6 month visibility on our material/production needs
and making commitments to purchase this inventory, we were able to secure
significant savings on the JamBox speaker product
The new Product COGS for July onwards is now $57.48 (blended), a $12.68 drop
or 18% decrease from the Q1'12 cost
In addition, with our longer range demand /supply plan and factory load-
balancing, we plan to ocean freight most of these JamBoxes to the North
American market. Compared to our standard mode of airfreighting, this will
generate another $3.00 to 4.00 per unit savings in logistics costs
EFTA01070280
2ND HALF 2012
FOCUS IS ON DRIVING PROFITABILITY
This combined Product and Logistics cost savings totals 21%
This improves Jambox gross margins by 16 points at our current MSRP of $199
Or we can drop MSRP to $159-169 range and still generate the same gross margin
percent and drive significant revenue volume and market share increase
• The trade-off of this build-ahead plan is the initial increase of the inventory in
mid-Q3 through early Q4
- Cash Conversion Cycle goes from today's +8 days range to +50 to +70 days
- Next slide that shows the cash flow impact of the BTO model that Jawbone
operated on prior to 2012 and the BTS model that we wil l run on in 2nd Half
of 2012
EFTA01070281
THE OLD BUILD-TO-ORDER
INVENTORY MODEL (PRE-2012)
$3 00
$2.50 vill
1 . 1 111"I lligli liallill6
We collect the Customer A/R
BEFORE we payour Suppliers
$2.00 for the Inventory
Benefits:
•Limit our supply chain exposure
$1.50 •Drive a negative cash conversion
2 cycle
$1.00
The Cost of this BTO model:
$0.50 •Higher Product Costs (15-20%)
•Limited production upside
•Higher overhead costs of running
$- I I I I I I I I T T T I T I I T I T 1 1 1 , I T T I T I I ' , T i l l , ' , T I T , I I I I T T I I I I the factory and Jawbone
e-i In Lin N. Crl e-I In L(1 Is-, O1 e-I 1, 1 In Is. O1 g-I 11,1 LI1 r- O1 e-I MI In r•-• O1 .-I
r-I r-4 '~N N N N N m m m In m v ..d. , d. .d. mt. tn operations
'" '-4
."' -. -• -• .• •Short leadtimes result in
Weeks significant airfreighting and
logistics costs
•Short planning window puts
Disbursementsfor Inventory A/R Cash Collections
product quality at higher risk
Tuesday, September 18, 12
EFTA01070282
THE BUILD-TO-STOCK MODEL
2ND HALF'12
$7.00
$6.00
NET CASHFLOW OUT -:
$5.00
To load balance the factory and
supply chain over a longer time
4. $4.00 frame. So purchase inventory in
July-Nov, to be sold to retailers in
O4. Hence the A/P-Inventory
During the less $3.00 disbursements exceed the A/R
seasonal part of cash collections in mid 03 thru
the year, our CCC late 04
is closer to
NET CASHFLOW IN-:
- - ,
slow down, while the shipments to
7-1 `41
ry
,a-1
m m `A' .r;? L4 (-A the retailers reach their max level.
A/R cash collections exceed the
Weeks A/P-Inventory disbursements
Disbursements for Inventory ,A/R Cash Collections
EXCLUDES CASHFLOW IMPACT OF OCOGS, OPEX AND CAPEX ITEMS
Tuesday, September 18, 12
EFTA01070283
2ND HALF 2012
WORKING CAPITAL PLAN
• The increase in working capital requirement (cash outflow) during the Q3 thru early
Q4 timeframe is $12M (for Jambox build ahead of inventory)
- However, the COGS/freight savings/extra margin for running this BTS model
exceeds $13M
- ROI from implementing this BTS model for Jambox is NPV of +$12.6M
• Intend to fund most of this working capital build up with an Asset-Based Loan
- Basically a revolver, secured by all tangible assets of the Company
- Loan balance is dependent on the eligible Inventory and A/R
- So the loan balance will fluctuate with the seasonal changes in the business
EFTA01070284
2ND HALF 2012
WORKING CAPITAL PLAN
• We had several commercial lenders provide proposals
Wells Fargo presented the best terms and after further negotiations, we signed
a non-binding term sheet
$25M facility, with accordion feature to allow it to flex up to $35M
3 year term, with options to terminate at end of each year anniversary
Good advance rates of up to 85% on A/R and 6O% on Finished Goods Inventory
Interest rate of LIBOR + 2OO basis points (at today's rate that's about 2.5% annual rate)
Unused line fee of O.25%
Legal, setup and maintenance fees are reasonable (adds about 1.5% to annual rate)
Excludes IP and other intangibles from the assets that Wells has a lien on
Only significant covenant is min Liquidity threshold of $15M
EFTA01070285
2ND HALF 2012
WORKING CAPITAL PLAN
• Wells Fargo started their due diligence
- Field audit week of July 16 to verify Jawbone's processes and controls over A/R
and Inventory
- Review of historic financials, company history, etc
• Draft loan documents within 30-45 days
• Expect to have the facility in place during September
• This facility provides a low cost liquidity vehicle for the Company
EFTA01070286
RISK MANAGEMENT
MULTIPLE STRATEGIES TO HANDLE EUROPE
CRASH OR SLOW HOLIDAY SALES
GROUPON
my its Or ol arbor, our COSTCO Deal Or the Day Motorola XOOM 10.1-Inds 32.
nadroid Tablet with i-Fi
(Factory Refurbish.)
MORE THAN 13 --' • ,7, ..;
'"'.. Speoel ouest deal Dammed by our
colleague, et woot.com: -Why ese
Motorola scoosa we weld say ounetheos
Taday'a dot Got • 330B IPad for 449 (Wort $1,800 1 ..,
up to 11220) wtso you sign a 24 month Data
Goritnet WIT-Mobile ((27 per month) oe aleo. its fast, moscular 1 Gardual-a•re
rm: enxessee. we hiensodis about
44U,_ ,:= Ile Android 3.1 S.
WasGoo,* Talk video
P OS A else,
List Nice: DDT 00
Arow. 44,10
Today's Discount • 51ST 01
t7.7.,, 1: • •M,.I)ile• Gold Bon Priers 5339.99 13296 or,
anacti900
• All of our holiday deals have the ability to sweeten as the Holiday season progresses
through in-store promotions (we have a history of success there)
• We can be even more aggressive with our Black Friday promotion to aggressively
sell inventory
• Product is not seasonal and January is a strong consumer electronics month; we have the
ability to leverage existing partners' rapid sales tools (Amazon Gold Box, Costco MVMs, etc)
• New players with significant reach have been courting our products (Groupon, FAB, etc)
Tuesday, September 18, 12
EFTA01070287
GO TO MARKET
EFTA01070288
NOTES FROM THE BATTLEFIELD
• Our Q2 2012 revenue was larger than Q4 2011 and was the company's second
largest ever
• Our speaker business is building significant momentum in the channel and with the
launch of BIG we are positioned to win
• We are setting up the business to dominate in Q4 2012 by capturing all of the
available consumer demand
• The market is primed for the return of UP and raises the importance of capitalizing
on our partner and customer opportunities
• Our success is making our competitors defensive and we are seeing aggressive
media and channel plays in response to our rise
• While the uncertainty in Europe has challenged our global business, we continue to
grow and outpace our competitors
Investing in Brazil presents a significant long-term opportunity
EFTA01070289
Q2 2012
WE BEAT OUR STRETCH PLAN!
• Net revenue 71% higher in Q2 2012
compared to Q1 2012
• Highest revenue quarter since 2008
and the introduction of CA
hands -free regulation
• Strong demand across all of our
products contributed to beating plan
without UP
- Mono at 141% of plan
- Jambox at 116% of plan
- BIG at 130% of plan
EFTA01070290
SHIFT TO SPEAKERS MAKES US
MORE VALUABLE TO OUR
CHANNEL PARTNERS
• High revenue product
Quarterly Sell Through mix has led to dramatic
revenue share growth
600
Icon
Launch
<--- Jambe', Launch --->
VOW A,
BIG
Launch
' $50 "'
2
over the last 6 quarters
500 icon nr
A 6
$40
4 00
• Sel l through dollars
300
200
n in increased 24% from Q1
2012 to Q2 2012
MI II I $20
100 M■■■ ■ ■
$10 • Average sell through of
01'10 QX10 12310 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Qr12
32K units / week
Sell Through Units , ,Sell Through $
Tuesday, September 18, 12
EFTA01070291
STRONG SPEAKER DEMAND
IN CHANNEL
• Jambox
Sell through doubled in Q2 compared
to previous year's quarter
Product continues to gain momentum
worldwide; Q2 was best quarter for
Jambox outside of Q4 and continues
to be the best selling speaker in North
America and the UK
2,, 320
280 • BIG
§ 240
TE 200
160
120
Initial channel fil l of BIG was greater
80
40
than the first 2 quarters of Jambox
combined
Tuesday, September 18, 12
EFTA01070292
CUSTOMER MIX CONTINUES
TO DIVERSIFY IN O2 2O12
• Speaker business is making Best Buy
more relevant and we expect that trend
to continue
• Carrier channels are still extremely
strong and we are building the music
category with them
• International diversification continues
Q2 2012 - Americas
- EMEA / APAC 18% of global sales,
AT&T
■ Best Buy
more than 2X from Q2 2011
■ Verdon
- Amazon
- APAC is 32% of international sales
Apple
• lawbone.corn
Costar
Sprint
Other
Tuesday, September 18, 12
EFTA01070293
KEY AREAS OF FOCUS FOR 03
• Own al l of the key holiday deals and vehicles with our key customers
- Costco holiday MVM
- Key circulars and in-store positions/presence
- Smart Black Friday plays
- In-store promotions
- Online merchandising
• Continue to own and become the music leader (start taking share)
- Leverage our Jambox family to blank our competition and send the market
a message
• Start engaging our customers in the UP launch to make it impactful
• Continue our intense focus on our global business, hire top talent and expand
- Asia/China GM, and a LatAm Sales Director are most critical
- Hired top talent for our EMEA Sales Director
EFTA01070294
MARKETING PLAN
EFTA01070295
PLAY TO WIN
• It's time for a new model
• We're at an inflection point in the market, and need to strike now
• Scaling a CE business takes investment - we aren't going to win on organic growth
• There are no rain-checks for Xmas
• Play to win - starting now and sustained over time
EFTA01070296
76% OF THE US CUSTOMERS HAVE
NEVER HEARD OF JAWBONE
"WHICH OF THESE BEST DESCRIBES YOUR LEVEL OF FAMILIARITY WITH EACH OF THE
FOLLOWING COMPANIES / BRANDS?"
BOSE
BEATS BY •
. )•L.
DR. DRE 4
PLANTRONICS 0 12% 11% 6%
JAWBONE 0
JABRA O
SONOS
BLUE ANT
•
BOWERS & WILKINS ' 0
■ ■ NOT FAMILIAR WITH THEM AT ALL I KNOW WHAT THEY DO / MAKE
I'VE HEARD THEIR NAME OR SEEN THEIR LOGO
■ I OWN AND USE THEIR PRODUCT RESULTS FROM MARCH 2O12 NATIONAL SURVEY.
Tuesday, September 18, 12
EFTA01070297
NO ONE KNOWS ABOUT
JAMBOX EITHER
"WHICH OF THESE BEST DESCRIBES YOUR LEVEL OF FAMILIARITY WITH EACH OF THE
FOLLOWING PRODUCTS?"
BOSE SOUNDLINK
SONOS PLAY:3
80% 11% 6% 3
OR PLAY:5
JAMBOX BY JAWBONE
BIG JAMBOX BY
JAWBONE
NOT FAMILIAR WITH THEM AT ALL I KNOW WHAT THEY DO / MAKE
I'VE HEARD THEIR NAME OR SEEN THEIR LOGO I OWN AND USE THEIR PRODUCT
RESULTS FROM MARCH 2O12 NATIONAL SURVEY.
Tuesday, September 18, 12
EFTA01070298
DESPITE THIS, WE SELL OK
BU I rHE COMPETITION is HEATING UP
Sales in Sales in
Brand Model Ma 2012 June 2012
Bose SoundLink Mobile Wireless Mobile Speaker 15,892 26,672
Jawbone JAMBOX 14,828 22,440
Jawbone BIG JAMBOX 2,972 9,441
Logitech 984-000181 Bluetooth Wireless Boombox 3,929 8,332
Logitech 984-000204 Bluetooth Mini Boombox Speaker 2,451 5,148
Monster MBL CLY MBT 100 ClarityHD Precision Micro Bluetooth Speaker 3,762 4,571
Sony RDP-XF300IP Portable Bluetooth Speaker w/Dock 2,912 4,439
Bose SoundLink Mobile LX Wireless Mobile Speaker 2,230 3,215
iHome IDM12B Portable Bluetooth Speaker System 2,156 2,487
Sony RDP-X200iP Bluetooth Speaker w/Dock 1,994 2,374
iHome iDM9G Cupholder Portable Bluetooth Speaker 209 1,654
Homedics HX-P230BL Jam Portable Wireless Bluetooth Speaker 0 1,389
DATA FROM WIRELESS CARRIERS NOT INCLUDED; SEE LIST OF NPD CHANNEL PARTNERS
Tuesday, September 18, 12
EFTA01070299
BT SPEAKER MARKET IS GROWING
JAWBONE MARKET SHARE IS DECLINING
■ Total BT Sales
60, 300,000
225,000
150,000
75,000
EFTA01070300
DOCKS ARE ERODING
IN SOME SEGMENTS RAPIDLY
Jawbone • Other BT Speakers Other Wireless • Docks
100%
L
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
N N N N N N N N N N N N N N N N N N N N N
< Gc 4' pew
C; lac
*' V' t§' •;V ez,'V N ° ,0 < C,‘: 04' e,C; V e§. `N.
Cn° O \-\° <ez' . V- . ,c,- S° O 0 <ez' . I . 'z'
Tuesday, September 18, 12
EFTA01070301
MARKET FORCES EXPANDING
TOTAL ADDRESSABLE MARKET
• Increase in # of attachable products
- Smartphones, tablets, laptops
• Growth in mobile media consumption
Spotify
- Portability, digital files, streaming music & video
• Overall Market Driving Awareness
- Competition and attachable products driving attention
• Anticipated iOS connector change
- Physical connector type change, push for wireless
EFTA01070302
69 M
Tuesday, September 18, 12
EFTA01070303
BOSE
PAID MEDIA SPEND
Hew iletinalnk • Commeraal
• Bose is by far the largest spending brand in the
category across all products
I SouaR.D.Li
$127MM total spend between Sept '11 - April '12
• - 56% of spend against Wave and Acoustic Wave;
Small soze
>8.2% of spend against SoundLink and SoundDock
• SoundLink and SoundDock concentrate spend on
14..ic tan take you... ,
=== sports and younger skewing digital and print media
- SoundLink ran a very targeted blitz OOH
campaign in SF ($397K) and NYC ($486K) in
J J
October '11
• Majority of media spend targets older, affluent men,
via magazines and primetime sporting events on TV
• Creative is conservative
ALL SPEND FIGURES INCLUSIVE OF PAID MEDIA ONLY: DO NOT TOTAL MARKETING SPEND.
Tuesday, September 18, 12
EFTA01070304
BOSE
SEASONALITY OF MEDIA SPEND IS
CONSISTENT OVER 3 YEARS
Bose Spending: 2009-2011
($000)
$40,000
$35,000
$30,000
$25,000
$20,000 All Bose
Bose Sounddock
$15,000
Bose Soundlink
$10,000
$5,000
c9r, c9r, 0
c, 0
c, c0: 0 al Cl Cl Cl Cl O OO OO OO OO OO O -I -I -I -I -I -I -I -I -I -I
a) O O O O O -I -I -I -I -I I t-1 L-1 L-1 L-1 t-1
l o
c JD > C 00 O-
1O 1O d).
L
eL 0
on O. t::, m
co o_
C 7 > (.4
f 0/ CL (0 7 7 4) O O LT. 7 7 0) O
- 1 U. 2 a 2 — tLt lf) Zn 2 a 2 - ii") z g a t < zuLU
Tuesday, September 18, 12
EFTA01070305
BEATS BY DRE
PARTNER + CELEBRITY FUELED
pub HP Envy 4 Ultrabook Beats Audio 2012 [HQ]
• Beats by Dre brand significantly relies
on support by channel partners (ATT,
AT&T introduces Cearbox • Portable
Authentk =And that s to yo, C One 411 Verizon, HP, & Best Buy), product
placements, and celebrity endorsements
• Reported spending was very minimal
and is exclusively for headset products
HTC Roiouncint, thefts! phone with Beak Audio'. bull in.
($984K), focused in Dec - Jan
=> 0
AT&T Commercial - HOC Vivi, a Boalbox Portable featuring Jordln
• Spend is focused on magazines (77%)
Jyat
and newspapers (17%), with minimal
digital (6%)
I-rrc v..m 0001 1 ";
• Targets young, urban, pop driven
consumers (based on creative)
ALL SPEND FIGURES INCLUSIVE OF PAID MEDIA ONLY: DO NOT TOTAL MARKETING SPEND.
Tuesday, September 18, 12
EFTA01070306
SONOS
INVES-i 1NG IN BRAND
STREAM • Reported minimal media spend between
ALL THE
MUSIC ON 112 O Sept '11- Apr '12 ($2.4MM)
EARTH 'Tunes A,
6/1221 ••11
:f•FAIr • Historical spend indicates primary
3 investment in magazines (87%), with
1 minimal digital and OOH activity
•
• However, spend is anticipated to
SONGSSTUDIO increase for 2012 holiday season, based
PARTY
DI QUESTLOVE 8 KEE); on reported annual budget of $20MM,
COMM 114.111010,4 80.51111MI
MIMI SE! RIMILINE.11
I11.00(.....94...1
in UM M.=
WIFINIAIN.
current ad campaign, and recently
revamped owned assets
SONOS
7,7
• Media placements and creative focus on
a targeting younger, affluent, cultured,
urban crowd
ALL SPEND FIGURES INCLUSIVE OF PAID MEDIA ONLY: DO NOT TOTAL MARKETING SPEND.
Tuesday, September 18, 12
EFTA01070307
DOMINATE THE CATEGORY
MARKETING IMPLICAI IONS
• Establish majority marketshare in growing category
• Outsmart the competition targeting the ripe 69Ivl
• Significantly grow awareness & invest in building brand
• Invest in creating best-in-class channel experience
• Commit to sustained product & marketing investment
EFTA01070308
Q3 + Q4 OUTLOOK
EFTA01070309
O3-O4 2012 OUTLOOK
TARGET + BASELINE
• We are planning for a strong Q4 increase in Speaker sales, fueled by continual
growth in the TAM and our market leadership driving solid share
- Speakers are a popular Holiday Season seller, with various OEM's seeing a
3x to 10x increase in late Q4 sales over other quarters
• The target revenue forecast
$300M revenue, assumes some additional upside on speakers and a wider rollout
of UP in Q4
• The baseline revenue forecast
$244M revenue, driven mainly by speakers, with a limited rollout of UP
EFTA01070310
O3-O4 2012 OUTLOOK
TARGET + BASELINE
• Gross margins benefit from the COGS reductions that we have secured and
continue to drive
GM expected to increase significantly—rising from today's 16% rate to 23% in Q3
Factored in various Holiday price promotions to drive multi-fold increase in unit
volumes in Q4. GM still increase to 25-26% level as we continue to drive Product
COGS reductions, use ocean freight, and benefit from the volume effect of Q4
Target forecast has slightly lower GM than the baseline, due to the high COGS on
the UP product during its launch
EFTA01070311
O3-O4 2012 OUTLOOK
TARGL + BASELINE
• OpEx increasing at a slower rate than the revenue increase
- Most of the increase is for Channel marketing, branding and programs to drive
Holiday sales
- Continue to add resources to support the 2O13 road map
- Target forecast has higher opex than the baseline to accommodate the UP launch
and additional channel marketing for the higher speaker volumes
EFTA01070312
O3-O4 2012 OUTLOOK
TARGET + BASELINE
• Operating loss expected to hit inflection point by Q4
- Operating loss approximately the same from Q2 to Q3
- Operating loss moves towards break-even in Q4 due to revenue uplift, improving
Product COGS, and slowing increase in Opex spend
- Expect operating loss to swing to operating profit through most of next year
EFTA01070313
O3-O4 2012 OUTLOOK
TARGET + BASELINE
• Cash balance increases from today's level thru end of the year
- Cumulative operating cash outflow of -$28M for the 2nd Half of 2O12
- Offset by $1OM equity infusion from Mort (Osborne-related) group
$25M drawn down on the ABL facility at year end
EFTA01070314
2ND HALF 2012 TARGET
INCOME STATEMENT
($s in thousands) 2012
Q1 (A) Q2 (P) Q3 (F) Q4 (F) FY 12 (F)
Revenue
Gross Units Sold 334 496 503 1,718 3,052
Net Units Sold 318 464 473 1,598 2,853
Net Revenue $ 28,453 $ 49,331 $ 56,583 $ 165,957 $ 300,324
Cost of Goods Sold 22,400 41,226 43,621 124,348 231,594
Gross Profit 6,053 8,105 12,963 41,609 68,730
Gross Margin % 21.3% 16.4% 22.9% 25.1% 22.9%
Operating Expenses 22,366 24,540 28,648 34,985 110,538
OpEx as % net rev 78.6% 49.7% 50.6% 21.1% 36.8%
Operating Income (16,313) (16,434) (15,685) 6,624 (41,808)
Opinc as % net rev -57.3% -33.3% -27.7% 4.0% -13.9%
r
Interest and Other (412) r (232) (19) (149) (811)
Pre-tax Income (16,725) (16,666) (15,704) 6,475 (42,619)
Net Income $ (16,725) $ (16,666) $ (15,704) $ 6,475 $ (42,619)
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF O8-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070315
2ND HALF 2012 TARGET
BALANCE SHEET
($s in thousands) 2012
Q1 Actual Q2 Prelim Q3 Fcst Q4 Fcst
Assets
Current Assets:
Cash and Cash Equivalents $ 52,899 $ 35,178 $ 34,587 $ 43,350
Accounts Receivable, Net of Allow. 3,623 29,797 24,401 64,442
Other Receivables - -
Inventory 14,796 15,355 28,397 16,903
Prepaid Inventory 2,921 2,772 568 507
Other Current Assets 4,020 8,130 2,500 2,500
Total Current Assets 78,260 91,232 90,453 127,702
Property and Equipment, Net 5,977 6,024 7,725 7,875
Other Long-term Assets 4,514 3,811 3,301 2,903
Total Assets $ 88,751 $ 101,067 $101,479 $ 138,480
Liabilities and Shareholders' Equity
Current Liabilities:
Accounts Payable $ 17,444 $ 25,641 $ 22,854 $ 38,550
Other Current Liabilities 32,632 43,129 52,032 66,861
Total Current Liabilities 50,075 68,770 74,886 105,412
Total Liabilities 50,075 68,770 74,886 105,412
Total Shareholders' Equity 38,676 32,297 26,593 33,069
Total Current Liab & Shareholders' Equity $ 88,751 $ 101,067 $101,479 $ 138,480
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF 08-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070316
2ND HALF 2012 TARGET
CASHFLOW
($s in thousands) 2012
Q1 Actual Q2 Prelim Q3 FCST Q4 FCST
Cash Flow From Operating Activities
Net Income/Loss $ (16,725) $ (16,666) $ (15,704) $ 6,475
Reconciling Adjustments:
Depreciation & Arnmortization 375 639 698 698
Changes in Operating Assets and Liabilities:
Accounts Receivable 15,065 (26,174) 5,396 (40,041) (45,753)
Other Current Assets and Other Assets 210 (3,258) 8,343 459 5,754
Inventory (2,546) (559) (13,041) 11,494 (4,653)
Accounts Payable (12,422) 8,197 (2,787) 15,697 8,685
Other Current Liabilities and Other Liabilities (7,825) 10,498 8,903 14,829 26,404
Net Cash Provided ByOperating Activities (23,867) (27,322) (8,193) 9,611
Cash Flow From Investing Activities
Purchase of Short-Term Investments
Capital Expenditures ' (691) (897) (2,399) (848)
Unrealized Gain/(Loss) On Investments ✓ r r r
Net Cash Used In Investing Activities (691) (897) (2,399) (848)
Cash Flow From Financing Activities
Net Cash Provided by Financing Activities 392 10,334 10,000
Net Increase in Cash and Cash Equivalents (24,167) (17,721) (591) 8,763
Cash and Cash Equivalents at Beginning of Period 77,066 52,899 35,178 34,587
Cash and Cash Equivalents at End of Period $ 52,899 $ 35,178 $ 34,587 $ 43,350
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF 08-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070317
2ND HALF 2012 BASELINE
INCOME STATPIENT
($s in thousands) 2012
Q1 (A) Q2 (P) Q3 (F) Q4 (F) FY12 (F)
Revenue
Gross Units Sold 334 496 486 1,015 2,332
Net Units Sold 318 464 457 954 2,193
Net Revenue $ 28,453 $ 49,331 $ 53,974 $ 113,080 $ 244,838
Cost of Goods Sold 22,400 41,226 41,540 82,996 188,162
Gross Profit 6,053 8,105 12,434 30,084 56,676
Gross Margin % 21.3% 16.4% 23.0% 26.6% 23.1%
Operating Expenses 22,366 24,540 27,848 31,779 106,533
OpEx as % net rev 78.6% 49.7% 51.6% 28.1% 43.5%
Operating Income (16,313) (16,434) (15,414) (1,696) (49,857)
Op Inc as % net rev -57.3% -33.3% -28.6% -1.5% -20.4%
Interest and Other F (412) ' (232) (18) (148) (809)
Pre-tax Income (16,725) (16,666) (15,431) (1,843) (50,666)
Net Income $ (16,725) $ (16,666) $ (15,431) $ (1,843) $ (50,666)
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF O8-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070318
2ND HALF 2012 BASELINE
BALANCE SHEET
($s in thousands) 2012
Q1 Actual Q2 Prelim Q3 Fcst Q4 Fcst
Assets
Current Assets:
Cash and Cash Equivalents S 52,899 $ 35,178 $ 31,693 $ 44,631
Accounts Receivable, Net of Allow. 3,623 29,797 23,235 37,673
Other Receivables - -
Inventory 14,796 15,355 29,480 22,260
Prepaid Inventory 2,921 2,772 590 668
Other Current Assets 4,020 8,130 2,500 2,500
Total Current Assets 78,260 91,232 87,498 107,732
Propertyand Equipment, Net 5,977 6,024 7,725 7,875
Other Long-term Assets 4,514 3,811 3,301 2,903
Total Assets S 88,751 $ 101,067 $ 98,524 $118,510
Liabilities and Shareholders' Equity
Current Liabilities:
Accounts Payable S 17,444 $ 25,641 $ 21,242 $ 30,528
Other Current Liabilities 32,632 43,129 50,417 62,960
Total Current Liabilities 50,075 68,770 71,659 93,488
Total Liabilities 50,075 68,770 71,659 93,488
Total Shareholders' Equity 38,676 32,297 26,866 25,022
Total Current Liab & Shareholders' Equity S 88,751 $ 101,067 $ 98,524 $118,510
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF 08-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070319
2ND HALF 2012 BASELINE
CASHFLOW
($s in thousands) 2012
Q1 Actual Q2 Prelim Q3 FCST Q4 FCST FY 12 (9
Cash Flow From Operating Activities
Net Income/Loss $ (16,725) $ (16,666) $ (15,431) $ (1,843) $ (50,666)
Reconciling Adjustments:
Depreciation & Arnmortization 375 639 698 698 2,410
Changes in Operating Assets and Liabilities:
Accounts Receivable 15,065 (26,174) 6,562 (14,438) (18,984)
Other Current Assets and Other Assets 210 (3,258) 8,322 320 5,594
Inventory (2,546) (559) (14,125) 7,220 (10,010)
Accounts Payable (12,422) 8,197 (4,399) 9,286 663
Other Current Liabilities and Other Liabilities (7,825) 10,498 7,288 12,543 22,503
Net Cash Provided ByOperating Activities (23,867) (27,322) (11,087) 13,786 (48,490)
Cash Flow From Investing Activities
Purchase of Short-Term Investments
►
Capital Expenditures (691) (897) (2,399) (848) (4,835)
Unrealized Gain/(Loss) On Investments
Net Cash Used In Investing Activities (691) (897) (2,399) (848) (4,835)
Cash Flow From Financing Activities
Net Cash Provided by Financing Activities 392 10,334 10,000 20,726
Net Increase in Cash and Cash Equivalents (24,167) (17,721) (3,485) 12,938 (32,435)
Cash and Cash Equivalents at Beginning of Period 77,066 52,899 35,178 31,693 77,066
Cash and Cash Equivalents at End of Period $ 52,899 $ 35,178 $ 31,693 $ 44,631 $ 44,631
NOTE: THE FINANCIAL FORECAST EXCLUDES CERTAIN GAAP , NON-CASH ITEMS:
REVENUE RECOGNITION UNDER SOP97-2 AND EITF O8-1, FAS123R STOCK BASED COMPENSATION,.
Tuesday, September 18, 12
EFTA01070320
JAWBONE
EFTA01070321