e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
November 8, 2007
Date of report (Date of earliest event reported)
Wireless Ronin Technologies, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Minnesota |
|
1-33169 |
|
41-1967918 |
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.) |
5929 Baker Road, Suite 475
Minnetonka, Minnesota 55345
(Address of principal executive offices, including zip code)
(952) 564-3500
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions (see General
Instruction A.2):
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
On November 8, 2007, we publicly announced results of operations for the third quarter of
2007. For further information, please refer to the press release attached hereto as Exhibit 99,
which is incorporated by reference herein.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
(d) See Exhibit Index.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Date: November 8, 2007 |
Wireless Ronin Technologies,
Inc.
|
|
|
By: |
/s/ John A. Witham |
|
|
|
John A. Witham |
|
|
|
Executive Vice President and
Chief Financial Officer |
|
EXHIBIT INDEX
|
|
|
|
|
|
Exhibit |
|
|
Number |
|
Description |
|
99
|
|
Press release reporting results of operations for the third quarter of 2007,
dated November 8, 2007. |
exv99
EXHIBIT 99
Wireless Ronin Reports 2007 Third Quarter Results
Key recent highlights include:
|
|
|
Year-to-date revenue of $4.4 million through the third quarter, up 128 percent from
$1.9 million in 2006 |
|
|
|
|
Maintains year-to-date 2007 gross margin levels near 40 percent goal |
|
|
|
|
Continues expansion of key customer relationships |
|
|
|
|
Integrates McGill Digital Solutions to expand vertical market footprint |
MINNEAPOLIS November 8, 2007 Wireless Ronin Technologies, Inc. (NASDAQ: RNIN) today announced
its financial results for the 2007 third quarter. The company reported revenue of $1.1 million for
the third quarter of 2007, in comparison to $1.0 million in the third quarter of 2006, a net loss
of $2.4 million compared to a net loss of $2.2 million last year, and a basic and diluted loss per
share of $0.17 compared to a basic and diluted loss per share of $2.53 last year. The increase in
the net loss for the 2007 third quarter was primarily attributable to only slightly increased
year-over-year revenue that was outpaced by expense growth over the same period. Third-quarter
results also benefited from an increase in interest income resulting from investment of the net
proceeds of the companys initial public offering and the June follow-on equity offering. Also
included in the 2006 third quarter loss was $1.6 million of interest expense, which was eliminated
for the 2007 reporting period. Third-quarter results also included costs of approximately $149,000,
or $0.01 per basic and diluted share, of non-cash stock option expense related to FAS123R. The
company adopted FAS123R for reporting purposes in the first quarter of 2006.
With three quarters of 2007 under our belt, we believe that we have built a solid foundation for
this company to be successful going forward, said Jeffrey Mack, president and CEO. Wireless Ronin
is a strong company with a unique and highly differentiated technology platform, driven by
state-of-the-art proprietary software. The strength of the balance sheet and our cash reserves give
us a firm financial platform to continue to pursue the significant market potential in front of us.
We have made significant investments in building a high-quality sales team. We are encouraged as
the companys pipeline continues to grow, and also by the year-over-year growth through the first
nine months of 2007 and our ability to maintain gross margin levels of nearly 40 percent. Though
we were disappointed last month when we saw the need to lower our revenue expectations for 2007, I
am confident in our future success as I look at the opportunities in front of us to expand within
key vertical markets, specifically retail, automotive and quick-serve restaurants.
Year-to-Date Results
For the first nine months of 2007, the company reported revenue of $4.4 million compared to $1.9
million in the first three quarters of 2006, a net loss of $6.4 million compared to a net loss of
$6.3 million last year, and a basic and diluted loss per share of $0.55 compared to a basic and
diluted loss per share of $7.79 last year. The increase in net loss during 2007 was primarily
attributable to the increase in year-over-year revenue as well as the decline in interest expense,
as the companys debt has been virtually eliminated. Offsetting these benefits were a substantial
increase in sales and marketing expense to support growth opportunities as well as higher general
and administrative expense associated with being a public company. The decline in basic and diluted
loss per share was due primarily to the increase in shares outstanding. The 2007 results also
included costs of approximately $881,000, or $0.08 per basic and diluted share, of non-cash stock
option expense related to FAS123R.
With an opportunity pipeline in excess of $300 million, we believe we are well-positioned to be
successful in 2008 and in gaining further momentum toward achieving our profitability objectives,
concluded Mack. There continues to be significant enthusiasm for our core product, RoninCast®,
among current and prospective customers, but we do not believe it is appropriate to give 2008
revenue projections at this time, due to the unpredictable nature of our sales cycles and the
implementation delays we discussed last month. At the end of the day, we believe that the digital
signage industry is in its infancy with tremendous growth potential across multiple vertical
markets. Our confidence in our future success is the result of the opportunities that lie ahead
of us and our ability to capitalize on them, yet we prefer to take a more cautious approach in
predicting that momentum. As a result, we intend not to provide revenue guidance for the
foreseeable future.
Operations Detail
For the third quarter of 2007, year-to-date gross margins averaged 38.6 percent, compared to a
gross margin of 60.1 percent through the first three quarters of 2006. Gross margin levels in 2007
continue to re-build from 2006 as a greater percentage of higher-margin software revenue continues
to get added into the product mix.
Third quarter 2007 operating expenses totaled $3.2 million, compared to $1.2 million in the prior
year. Included in those totals was FAS 123R-related expense of approximately $881,000 and
$621,000, respectively.
General and administrative expense for the 2007 third quarter was $2.2 million compared to $0.7
million during the same period last year, primarily reflecting higher staffing levels and
additional expenses as a result of the McGill acquisition. Increased expenses also resulted from
higher professional services fees, in FAS 123R-related expenses.
Sales and marketing expense totaled $0.7 million in the third quarter of 2007, compared to $0.3
million in the third quarter of 2006. The year-over-year increase in sales and marketing expense
resulted from the further investment in building the team of sales associates, higher commission
costs as well as expenses related to tradeshows, marketing and other new business generation
activities.
Cash and marketable securities at September 30, 2007 totaled approximately $33.8 million compared
to $15.5 million at December 31, 2006, reflecting the addition of the proceeds from the companys
recent follow-on equity offering. Due to the companys loss carryforward position, it does not
currently pay income taxes.
A conference call to review the third-quarter results and to provide further information
regarding the companys active proposals and opportunity pipeline is scheduled for today at 4:00
p.m. (CST). A live webcast of Wireless Ronins earnings conference call can be accessed on the
Investor section of its corporate website at www.wirelessronin.com. Alternatively, a live broadcast
of the call may be heard by dialing (888) 633-9563 inside the United States or Canada, or by
calling (706) 679-6372 from international locations. An operator will direct you to the Wireless
Ronin conference call. A webcast replay of the call will be archived on Wireless Ronins corporate
Web site. An archive of the call is also accessible via telephone by dialing (800) 642-1687
domestically and (706) 645-9291 internationally with pass code 21385471. The conference call
archive will be available through November 22, 2007.
About Wireless Ronin Technologies, Inc.
Wireless Ronin Technologies (www.wirelessronin.com) is the developer of RoninCast®, a complete
software solution designed to address the evolving digital signage marketplace. RoninCast® provides
clients with the ability to manage a digital signage network from one central location. The
software suite allows for customized distribution with network management, playlist creation and
scheduling, and database integration. An array of services is offered by Wireless Ronin to support
RoninCast® including consulting, creative development, project management, installation, and
training. The companys common stock is traded on the NASDAQ Global Market under the symbol RNIN.
This release contains certain forward-looking statements of expected future developments, as
defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements
reflect managements expectations and are based on currently available data; however, actual
results are subject to future risks and uncertainties, which could materially affect actual
performance. Risks and uncertainties that could affect such performance include, but are not
limited to, the following: estimates of future expenses, revenue and profitability; the pace at
which the Company completes installations and recognizes revenue; trends affecting financial
condition and results of operations; ability to convert proposals into customer orders; the ability
of customers to pay for products and services; the revenue recognition impact of changing customer
requirements; customer cancellations; the availability and terms of additional capital; ability to
develop new products; dependence on key suppliers, manufacturers and strategic partners; industry
trends and the competitive environment; and the impact of losing one or more senior executives or
failing to attract additional key personnel. These and other risk factors are discussed in detail
in the Companys Current Report on Form 8-K filed with the Securities and Exchange Commission, on
August 10, 2007.
In addition, this release contains certain non-GAAP financial measures, including references to
adjusted operating loss. As compared to the nearest GAAP measurement for our company, adjusted
operating loss represents operating loss with the add-back of depreciation and amortization,
termination of partnership agreement and stock-based compensation expense. The Company uses
adjusted operating loss as internal measurement of operating performance. Adjusted operating loss
as the Company defines it may not be comparable to similar measurements used by other companies and
is not a measure of performance or liquidity presented in accordance with GAAP. The Company
believes that adjusted operating loss is an important component of its financial results because it
is a widely used measurement within the Companys industry to evaluate performance. The Company
uses adjusted operating loss as a means of evaluating its financial performance compared with its
competitors. This non-GAAP measurement should not be used as a substitute for operating loss. A
reconciliation of adjusted operating loss to operating loss for the three and nine months ended
September 30, 2007 and 2006 is provided herein.
CONTACTS:
Investors
John Witham CFO
jwitham@wirelessronin.com
(952) 564-3520
Media
Holly Heitkamp Marketing Coordinator
hheitkamp@wirelessronin.com
(952) 564-3560
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
28,049,486 |
|
|
$ |
8,273,388 |
|
Marketable securities available-for-sale |
|
|
5,324,175 |
|
|
|
7,193,511 |
|
Accounts receivable, net |
|
|
3,383,717 |
|
|
|
1,128,730 |
|
Income Taxes Receivable |
|
|
290,769 |
|
|
|
|
|
Inventories |
|
|
660,470 |
|
|
|
255,850 |
|
Prepaid expenses and other current assets |
|
|
245,232 |
|
|
|
148,024 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
37,953,849 |
|
|
|
16,999,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net |
|
|
1,662,243 |
|
|
|
523,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
|
|
|
Goodwill |
|
|
2,240,823 |
|
|
|
|
|
Restricted cash |
|
|
450,000 |
|
|
|
|
|
Deposits |
|
|
39,994 |
|
|
|
22,586 |
|
|
|
|
|
|
|
|
Total other assets |
|
|
2,730,817 |
|
|
|
22,586 |
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
42,346,909 |
|
|
$ |
17,545,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Current maturities of long-term obligations |
|
$ |
116,391 |
|
|
$ |
106,311 |
|
Accounts payable |
|
|
1,874,749 |
|
|
|
948,808 |
|
Deferred revenue |
|
|
531,699 |
|
|
|
202,871 |
|
Accrued liabilities |
|
|
940,297 |
|
|
|
394,697 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
3,463,136 |
|
|
|
1,652,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES |
|
|
|
|
|
|
|
|
Capital lease obligations, less current maturities |
|
|
89,056 |
|
|
|
155,456 |
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
89,056 |
|
|
|
155,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3,552,192 |
|
|
|
1,808,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Capital stock, $0.01 par value, 66,666,666 shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, 16,666,666 shares authorized, no shares
issued and outstanding at September 30, 2007 and December
31, 2006 |
|
|
|
|
|
|
|
|
Common stock, 50,000,000 shares authorized; 14,457,705
and 9,825,621 shares issued and outstanding at September
30, 2007 and December 31, 2006, respectively |
|
|
144,577 |
|
|
|
98,256 |
|
Additional paid-in capital |
|
|
78,200,843 |
|
|
|
49,056,509 |
|
Accumulated deficit |
|
|
(39,846,513 |
) |
|
|
(33,433,713 |
) |
Accumulated other comprehensive income (loss) |
|
|
295,810 |
|
|
|
16,732 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
38,794,717 |
|
|
|
15,737,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
42,346,909 |
|
|
$ |
17,545,927 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
$ |
429,578 |
|
|
$ |
395,468 |
|
|
$ |
2,949,816 |
|
|
$ |
963,550 |
|
Software |
|
|
119,179 |
|
|
|
539,700 |
|
|
|
472,018 |
|
|
|
841,246 |
|
Services and other |
|
|
575,176 |
|
|
|
48,020 |
|
|
|
953,398 |
|
|
|
112,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
|
|
1,123,933 |
|
|
|
983,188 |
|
|
|
4,375,232 |
|
|
|
1,917,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
|
263,961 |
|
|
|
309,298 |
|
|
|
1,999,669 |
|
|
|
705,769 |
|
Software |
|
|
1,007 |
|
|
|
|
|
|
|
1,007 |
|
|
|
|
|
Services and other |
|
|
444,797 |
|
|
|
22,033 |
|
|
|
685,376 |
|
|
|
59,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales |
|
|
709,765 |
|
|
|
331,331 |
|
|
|
2,686,052 |
|
|
|
765,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
414,168 |
|
|
|
651,857 |
|
|
|
1,689,180 |
|
|
|
1,152,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
715,016 |
|
|
|
278,973 |
|
|
|
1,993,191 |
|
|
|
1,057,790 |
|
Research and development expenses |
|
|
319,945 |
|
|
|
193,343 |
|
|
|
827,234 |
|
|
|
623,883 |
|
General and administrative expenses |
|
|
2,210,632 |
|
|
|
740,856 |
|
|
|
5,486,439 |
|
|
|
2,482,784 |
|
Termination of partnership agreement |
|
|
|
|
|
|
|
|
|
|
653,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
3,245,593 |
|
|
|
1,213,172 |
|
|
|
8,960,859 |
|
|
|
4,164,457 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(2,831,425 |
) |
|
|
(561,315 |
) |
|
|
(7,271,679 |
) |
|
|
(3,012,307 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(11,758 |
) |
|
|
(1,602,425 |
) |
|
|
(32,273 |
) |
|
|
(2,949,621 |
) |
Loss on debt modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(367,153 |
) |
Interest income |
|
|
467,740 |
|
|
|
2,346 |
|
|
|
899,724 |
|
|
|
8,834 |
|
Other |
|
|
(7,081 |
) |
|
|
1,403 |
|
|
|
(8,572 |
) |
|
|
1,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
448,901 |
|
|
|
(1,598,676 |
) |
|
|
858,879 |
|
|
|
(3,305,978 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,382,524 |
) |
|
$ |
(2,159,991 |
) |
|
$ |
(6,412,800 |
) |
|
$ |
(6,318,285 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share |
|
$ |
(0.17 |
) |
|
$ |
(2.53 |
) |
|
$ |
(0.55 |
) |
|
$ |
(7.79 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
14,369,262 |
|
|
|
854,169 |
|
|
|
11,565,993 |
|
|
|
811,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC
2007 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
Supplementary Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2007 |
|
Income (Loss) Statement |
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
Fourth Quarter |
|
|
TOTAL |
|
|
First Quarter |
|
|
Second Quarter |
|
|
Third Quarter |
|
|
TOTAL |
|
Sales |
|
$ |
601,566 |
|
|
$ |
332,660 |
|
|
$ |
983,188 |
|
|
$ |
1,227,975 |
|
|
$ |
3,145,389 |
|
|
$ |
196,436 |
|
|
$ |
3,054,863 |
|
|
$ |
1,123,933 |
|
|
$ |
4,375,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales |
|
|
227,190 |
|
|
|
206,743 |
|
|
|
331,331 |
|
|
|
780,003 |
|
|
|
1,545,267 |
|
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
2,686,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
1,656,819 |
|
|
|
1,294,466 |
|
|
|
1,213,172 |
|
|
|
1,753,999 |
|
|
|
5,918,456 |
|
|
|
3,284,664 |
|
|
|
2,430,602 |
|
|
|
3,245,593 |
|
|
|
8,960,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
479,083 |
|
|
|
868,113 |
|
|
|
1,602,425 |
|
|
|
7,174,595 |
|
|
|
10,124,216 |
|
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
32,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt modification |
|
|
171,954 |
|
|
|
195,199 |
|
|
|
|
|
|
|
|
|
|
|
367,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
(837 |
) |
|
|
(6,210 |
) |
|
|
(3,749 |
) |
|
|
(11,170 |
) |
|
|
(21,966 |
) |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(891,152 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(1,932,643 |
) |
|
$ |
(2,225,651 |
) |
|
$ |
(2,159,991 |
) |
|
$ |
(8,469,452 |
) |
|
$ |
(14,787,737 |
) |
|
$ |
(3,050,565 |
) |
|
$ |
(979,711 |
) |
|
$ |
(2,382,524 |
) |
|
$ |
(6,412,800 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FASB 123R |
|
|
373,568 |
|
|
|
156,105 |
|
|
|
91,735 |
|
|
|
165,806 |
|
|
|
787,214 |
|
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
880,903 |
|
(included in operating Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Between GAAP and Adjusted Operating Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
GAAP Operating Loss |
|
$ |
(2,831,425 |
) |
|
$ |
(561,315 |
) |
|
$ |
(7,271,679 |
) |
|
$ |
(3,012,307 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
124,844 |
|
|
|
318,629 |
|
|
|
265,617 |
|
|
|
629,588 |
|
Old Building Remaining Lease Oblig.W/O |
|
|
191,207 |
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
Termination partnership agreement |
|
|
|
|
|
|
|
|
|
|
653,995 |
|
|
|
|
|
Stock-based compensation expense |
|
|
148,544 |
|
|
|
91,735 |
|
|
|
880,903 |
|
|
|
621,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expense Adjustment |
|
|
464,595 |
|
|
|
410,364 |
|
|
|
1,991,722 |
|
|
|
1,250,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Loss |
|
$ |
(2,366,830 |
) |
|
$ |
(150,951 |
) |
|
$ |
(5,279,957 |
) |
|
$ |
(1,761,311 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|