Exhibit 99.2
Rosetta Stone Inc.
Business Metrics
(in thousands)
|
| Quarter-Ended |
|
|
| Quarter-Ended |
| |||||||||||||||
|
| 3/31/08 |
| 6/30/08 |
| 9/30/08 |
| 12/31/08 |
| 2008 |
| 3/31/09 |
| 06/30/09 |
| |||||||
Revenues - Consumer vs. Institutional |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer |
| 28,640 |
| 37,455 |
| 45,587 |
| 55,972 |
| 167,654 |
| 40,350 |
| 42,902 |
| |||||||
Institutional |
| 6,945 |
| 10,287 |
| 14,216 |
| 10,278 |
| 41,726 |
| 9,934 |
| 13,558 |
| |||||||
|
| 35,585 |
| 47,742 |
| 59,803 |
| 66,250 |
| 209,380 |
| 50,284 |
| 56,460 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
YoY Growth (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer |
| 26 | % | 70 | % | 86 | % | 48 | % | 56 | % | 41 | % | 15 | % | |||||||
Institutional |
| 10 | % | 24 | % | 39 | % | 94 | % | 38 | % | 43 | % | 32 | % | |||||||
Total |
| 22 | % | 57 | % | 72 | % | 54 | % | 52 | % | 41 | % | 18 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
% of Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer |
| 80 | % | 78 | % | 76 | % | 84 | % | 80 | % | 80 | % | 76 | % | |||||||
Institutional |
| 20 | % | 22 | % | 24 | % | 16 | % | 20 | % | 20 | % | 24 | % | |||||||
|
| 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer Revenue by Channel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
DTC |
| 18,925 |
| 20,691 |
| 26,650 |
| 30,436 |
| 96,702 |
| 24,945 |
| 25,944 |
| |||||||
Kiosk |
| 6,135 |
| 8,017 |
| 10,032 |
| 12,130 |
| 36,314 |
| 8,222 |
| 9,279 |
| |||||||
Global Retail |
| 3,580 |
| 8,747 |
| 8,905 |
| 13,406 |
| 34,638 |
| 7,183 |
| 7,679 |
| |||||||
|
| 28,640 |
| 37,455 |
| 45,587 |
| 55,972 |
| 167,654 |
| 40,350 |
| 42,902 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
YoY Growth (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
DTC |
| 37 | % | 57 | % | 84 | % | 48 | % | 56 | % | 32 | % | 25 | % | |||||||
Kiosk |
| 23 | % | 47 | % | 75 | % | 56 | % | 52 | % | 34 | % | 16 | % | |||||||
Global Retail |
| -9 | % | 152 | % | 104 | % | 42 | % | 63 | % | 101 | % | -12 | % | |||||||
|
| 26 | % | 70 | % | 86 | % | 48 | % | 57 | % | 41 | % | 15 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
% Revenue by Channel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
DTC |
| 66 | % | 55 | % | 58 | % | 54 | % | 58 | % | 62 | % | 60 | % | |||||||
Kiosk |
| 21 | % | 22 | % | 22 | % | 22 | % | 22 | % | 20 | % | 22 | % | |||||||
Global Retail |
| 13 | % | 23 | % | 20 | % | 24 | % | 20 | % | 18 | % | 18 | % | |||||||
Total |
| 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Unit Metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer unit volume (in thousands) |
| 107.7 |
| 131.0 |
| 143.8 |
| 169.1 |
| 551.5 |
| 116.3 |
| 118.8 |
| |||||||
Consumer average sales price per unit |
| $ | 266 |
| $ | 286 |
| $ | 317 |
| $ | 331 |
| $ | 302 |
| $ | 347 |
| $ | 361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
YoY Unit Metrics Growth (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Consumer unit volume |
| 0 | % | 34 | % | 41 | % | 13 | % | 21 | % | 8 | % | -9 | % | |||||||
Consumer average sales price per unit |
| 26 | % | 27 | % | 32 | % | 32 | % | 29 | % | 30 | % | 26 | % | |||||||
1
Rosetta Stone Inc.
Business Metrics
(in thousands)
|
| Quarter-Ended |
|
|
| Quarter-Ended |
| ||||||||
|
| 3/31/08 |
| 6/30/08 |
| 9/30/08 |
| 12/31/08 |
| 2008 |
| 3/31/09 |
| 06/30/09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# of Kiosks (end of period) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US |
| 113 |
| 141 |
| 157 |
| 145 |
| 145 |
| 154 |
| 172 |
|
Europe |
| 0 |
| 0 |
| 3 |
| 2 |
| 2 |
| 3 |
| 6 |
|
Asia Pacific |
| 0 |
| 0 |
| 1 |
| 3 |
| 3 |
| 4 |
| 5 |
|
Total # of Kiosks (end of period) |
| 113 |
| 141 |
| 161 |
| 150 |
| 150 |
| 161 |
| 183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
| 33,344 |
| 45,700 |
| 57,373 |
| 62,996 |
| 199,413 |
| 47,477 |
| 53,129 |
|
International |
| 2,241 |
| 2,042 |
| 2,430 |
| 3,254 |
| 9,967 |
| 2,807 |
| 3,331 |
|
|
| 35,585 |
| 47,742 |
| 59,803 |
| 66,250 |
| 209,380 |
| 50,284 |
| 56,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by Geography (as a %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
| 94 | % | 96 | % | 96 | % | 95 | % | 95 | % | 94 | % | 94 | % |
International |
| 6 | % | 4 | % | 4 | % | 5 | % | 5 | % | 6 | % | 6 | % |
|
| 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YoY Growth (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
| 21 | % | 56 | % | 71 | % | 55 | % | 52 | % | 42 | % | 16 | % |
International |
| 47 | % | 70 | % | 87 | % | 43 | % | 58 | % | 25 | % | 63 | % |
2