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
February 27, 2008
Date of report (Date of earliest event reported)
Wireless Ronin Technologies, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Minnesota
(State or other jurisdiction
of incorporation)
|
|
1-33169
(Commission
File Number)
|
|
41-1967918
(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 OPERATION AND FINANCIAL CONDITION. |
On March 4, 2008, we publicly announced financial results for the fourth quarter and full year
2007. For further information, please refer to the press release attached hereto as Exhibit 99,
which is incorporated by reference herein.
Katherine A. Bolseth joined our company on February 27, 2008 as Executive Vice President of
Engineering and Product Development. From December 1996 through February 2008, Ms. Bolseth held
several management positions for HighJump Software, a 3M company. Most recently, Ms. Bolseth
served as Vice President, Global Development, managing HighJumps distributed development
organization across six international offices. Prior to joining HighJump, Ms. Bolseth was an
independent contractor focused on developing database applications to help small organizations run
more efficiently. Our board of directors has designated Ms. Bolseth as an executive officer of
our company.
Our board of directors also has designated Robert W. Whent, President, Wireless Ronin
Technologies (Canada), Inc. as an executive officer of our company. Robert W. Whent has served
as President of Wireless Ronin Technologies (Canada), Inc. since our acquisition of McGill Digital
Solutions, Inc. (McGill) in August 2007. In December 1987, Mr. Whent founded and became
President of McGill. Prior to McGill, Mr. Whent served in various senior roles with Union Gas
Limited, a major Canadian natural gas utility, and Chrysler Canada, Inc., Canadas Chrysler
division.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
(d) See Exhibit Index.
EXHIBIT INDEX
|
|
|
Exhibit 99
|
|
Press release reporting financial results for the fourth quarter and full year
2007, dated March 4, 2008. |
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: March 4, 2008 |
Wireless Ronin Technologies, Inc.
|
|
|
By: |
/s/ John A. Witham
|
|
|
|
John A. Witham |
|
|
|
Executive Vice President and
Chief Financial Officer |
|
exv99
Exhibit 99.1
Wireless Ronin Reports 2007 Fourth Quarter and Full Year Results
Key recent highlights include:
|
|
|
Full year 2007 revenue of $6.0 million, a 90 percent increase from 2006 |
|
|
|
|
Makes investment in its Network Operations Center (NOC) |
|
|
|
|
Continues expansion of key customer relationships |
|
|
|
|
Finalizes acquisition accounting and further leverages the acquisition of McGill Digital
Solutions |
Minneapolis, Minn. March 4, 2008 Wireless Ronin Technologies, Inc. (NASDAQ: RNIN), a
Minneapolis-based worldwide digital signage provider, today announced its financial results for the
2007 fourth quarter and full year. The company reported revenue of $1.6 million for the fourth
quarter of 2007, in comparison to $1.2 million in the fourth quarter of 2006. The company also
reported a net loss of $3.7 million, or $0.25 per basic and diluted share, compared to a net loss
of $8.5 million, or $2.33 per basic and diluted share, in the fourth quarter of 2006. The
improvement in the 2007 fourth quarter net loss was primarily attributable to a $7.2 million
reduction in interest expense that resulted from the early retirement of long- and short-term debt.
Reduced interest expense was partially offset by a $2.7 million increase in 2007 fourth quarter
operating expenses, compared to the prior year. The reduction in the 2007 fourth quarter per share
net loss from the prior year was due to the increase in the weighted average common shares
outstanding, which resulted from the companys initial public offering, in late 2006, and
subsequent follow-on equity offering, in June 2007. Company results of operations for the fourth
quarter and full year 2007 include the results of McGill Digital Solutions, an entity
which Wireless Ronin acquired and consolidated into its financial statements effective August 16,
2007.
Wireless Ronin reported a fourth quarter 2007 adjusted
operating loss of $3.3 million, or $0.23 per
basic and diluted share, compared to a loss of $0.6 million, or $0.16 per basic and diluted share,
on a similar basis in the fourth quarter of 2006. Adjusted operating loss is defined as the GAAP
operating loss with the add-back of certain items. Reconciliation to the GAAP operating loss on a
quarterly and full year basis is contained in an attached table. Fourth-quarter 2007 results also
included costs of approximately $286,268, or $0.02 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.
Jeffrey Mack, Wireless Ronin Technologies, Inc. chairman, president and chief executive officer
said, I am pleased with our accomplishments in the fourth quarter and the platform we have
established in order to respond to the growing worldwide demand for digital signage solutions that
we are seeing. In 2007, we nearly doubled sales levels from the prior
year. When you look at this in the context of the deferred client
revenue that we may recognize in early 2008, we saw even more
substantial growth from 2006. Thus far, in 2008, we
have expanded our client relationships with some marquee brand names like Chrysler Canada and U.S.,
Ford, KFC, Reuters and Teva and significantly added to our opportunity sales pipeline. We were
able to accomplish all this while we made strategic investments in technology improvements to
expand our hosting capabilities and provide our clients with a state-of-the-art software solution.
We also invested to augment our sales and marketing team, and we continued integrating the
acquisition that we made this past summer. This acquisition has been a key part of our strategic
focus, as we have been able to expand our digital signage toolset to be able to more immediately
take advantage of market opportunities.
Full Year 2007 Results
For the 2007 full year, the company reported revenue of $6.0 million compared to $3.1 million in
2006. The company also reported a full year net loss of $10.1 million, or $0.82 per basic and
diluted share, in 2007, compared to a net loss of $14.8 million, or $9.71 per basic and diluted
share, in 2006. Again, the sharp decrease in net loss in 2007 was primarily attributable to a
$10.5 million reduction in interest expense resulting from the early retirement of long- and
short-term debt as well as increased interest income from investing proceeds raised in the initial
public offering and follow-on equity offering. Reduced interest expense was partially offset by a
$7.5 million increase in 2007 operating expenses, compared to the prior year. The reduction in the
2007 per share net loss, from the prior year, was again due to the increase in the weighted average
common shares, as previously explained.
Wireless Ronin also reported a full year 2007 adjusted operating loss of $8.6 million, or $0.70 per
basic and diluted share, as compared to a loss of $2.3 million, or $1.53 per basic and diluted
share, on a similar basis in 2006. The 2007 results also included costs of approximately $1.2
million, or $0.09 per basic and diluted share, of non-cash stock option expense related to FAS123R.
As we enter 2008, I believe Wireless Ronin is well positioned and has defined a strategy that will
make us successful this year and beyond, continued Mack. We are focused on five key vertical
markets that we believe offer the greatest immediate potential for digital signage. Those are
quick serve restaurants, automotive, gaming, retail and banking. With over 100 clients who have
purchased digital signage products and services since inception,
supporting nearly 6,300 displays,
of which nearly 87 percent are
managed out of our facilities, we
believe we can demonstrate to potential clients the advantages
and economics driving digital signage solutions. With a fast-growing marketplace, strong financial
structure, scaleable business model and solid capital base, I believe we will achieve our
profitability objectives and create a company that can provide long-term shareholder value.
Other Items
In the 2007 fourth quarter, gross margin
averaged 25.1 percent, compared to gross margin of 36.5
percent in the fourth quarter of 2006. The decline in year-over-year gross margin was primarily the
result of investments that were made during the quarter to the companys Network Operations Center
to support the anticipated demand to host digital signage applications in 2008, certain customer
deferrals and inventory write-off costs associated with reductions due to equipment obsolescence.
Net of these items, fourth quarter adjusted gross margin would have been 37.2 percent. A
reconciliation of gross margin and adjusted gross margin is summarized in an attached table.
General and administrative expense in the
2007 fourth quarter totaled $3.2 million, compared to
$1.1 million in the same period in 2006. The year-over-year increase was primarily the result of
higher staffing levels, costs associated with being a public company and the acquisition of McGill
Digital Solutions of Windsor, Ontario Canada, in August 2007.
Sales and marketing expense in the 2007
fourth quarter totaled $812,000, compared to $405,000 in
the same period in 2006. The year-over-year increase was primarily the result of investments that
Wireless Ronin made in augmenting its sales and marketing team over the course of 2007, as well as
the previously described acquisition of McGill Digital Solutions.
Due to the companys loss
carryforward position, it does not currently pay income taxes.
Cash and marketable securities, at the end of 2007, including restricted
cash of $450,000, totaled approximately
$29.7 million compared to $15.5 million at the end of 2006, reflecting the additional proceeds from
the companys follow-on equity offering. Deferred revenue had grown to $1.3 million at December 31,
2007, of which approximately $951,000
was related to client revenue deferrals that the company may recognize in the first quarter of 2008.
The company also reported that it has completed
its acquisition accounting related to the August
2007 purchase of McGill Digital Solutions of Windsor, Ontario Canada. As a result the balance
sheet at December 31, 2007 includes a $3.2 million net intangible asset related to the purchase.
In addition, at the end of 2007, accounts receivable totaled $4.1 million, up from $1.1 million at
the end of 2006. The increase was due primarily to the $2.3 million note receivable that Wireless
Ronin received from NewSight Corporation. The note receivable is due March 31,
2008, as per the agreements that the company has previously filed with the Securities and Exchange
Commission.
We believe that Wireless Ronin is well
capitalized and has sufficient cash reserves to execute
against its business plan in 2008, said John Witham, Wireless Ronin Technologies chief financial
officer. We have made the necessary investments to keep pace with the growing demand for digital
signage and we have created a platform to be able to take advantage of the recurring revenue
opportunities provided by our state-of-the-art Network Operations Center.
A conference call to review the fourth-quarter
and full year results and to provide further
information regarding the companys active proposals and opportunity pipeline, including an update
regarding certain clients including Chrysler, NewSight and Sealy, is scheduled for today at 3:30 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 33134583. The conference call archive will be available through June 4, 2008.
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® software
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® software
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
November 27, 2007.
In addition, this release contains certain non-GAAP financial measures, including references to
adjusted operating loss and adjusted gross margin. As compared to the nearest GAAP measurement for
our company, adjusted operating loss represents operating loss with the add-back of depreciation
and amortization, write-off of a remaining lease obligation, termination of partnership agreement and stock-based compensation expense. As
compared to the nearest GAAP measurement for our company, adjusted gross margin
represents GAAP sales and GAAP cost of sales with the add-back of
deferred revenue and deferred costs, network operating center
revenue and expense, and the inventory lower of cost or market
adjustment. The Company uses these non-GAAP financial measures as
internal measurements of operating performance. These non-GAAP
financial measures as the
Company defines them may not be comparable to similar measurements
used by other companies and are not
measures of performance or liquidity presented in accordance with GAAP. The Company believes that
these non-GAAP financial measures are important components of its
financial results because they are widely
used measures within the Companys industry to evaluate
performance. The Company uses these non-GAAP financial measures as
means of evaluating its financial performance compared with its competitors.
These non-GAAP financial measures should not be used as substitute
for operating loss or gross margin. A reconciliation
of adjusted operating loss to operating loss and a reconciliation of
adjusted gross margin to gross margin for the three and twelve months ended December 31,
2007 and 2006 is provided herein.
Contact:
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
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
14,542,280 |
|
|
$ |
8,273,388 |
|
Marketable securities available-for-sale |
|
|
14,657,635 |
|
|
|
7,193,511 |
|
Accounts receivable, net of allowance of $84,685 and $23,500 |
|
|
4,135,402 |
|
|
|
1,128,730 |
|
Income tax receivable |
|
|
231,328 |
|
|
|
|
|
Inventories |
|
|
539,140 |
|
|
|
255,850 |
|
Prepaid expenses and other current assets |
|
|
817,511 |
|
|
|
148,024 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
34,923,296 |
|
|
|
16,999,503 |
|
Property and equipment, net |
|
|
1,780,390 |
|
|
|
523,838 |
|
Intangible assets, net of accumulated amortization |
|
|
3,174,804 |
|
|
|
|
|
Restricted cash |
|
|
450,000 |
|
|
|
|
|
Other assets |
|
|
40,217 |
|
|
|
22,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
40,368,707 |
|
|
$ |
17,545,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Current maturities of capital lease obligations |
|
$ |
100,023 |
|
|
$ |
106,311 |
|
Accounts payable |
|
|
1,387,327 |
|
|
|
948,808 |
|
Deferred revenue |
|
|
1,252,485 |
|
|
|
202,871 |
|
Accrued
purchase price consideration |
|
|
999,974 |
|
|
|
|
|
Accrued liabilities |
|
|
869,759 |
|
|
|
394,697 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,609,568 |
|
|
|
1,652,687 |
|
Capital lease obligations, less current maturities |
|
|
70,960 |
|
|
|
155,456 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4,680,528 |
|
|
|
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 December 31, 2007 and December
31, 2006 |
|
|
|
|
|
|
|
|
Common stock, 50,000,000 shares authorized; 14,537,705
and 9,825,621 shares issued and outstanding at
December 31, 2007 and December 31, 2006, respectively |
|
|
145,377 |
|
|
|
98,256 |
|
Additional paid-in capital |
|
|
78,742,311 |
|
|
|
49,056,509 |
|
Accumulated deficit |
|
|
(43,520,098 |
) |
|
|
(33,433,713 |
) |
Accumulated other comprehensive income (loss) |
|
|
320,589 |
|
|
|
16,732 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
35,688,179 |
|
|
|
15,737,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
40,368,707 |
|
|
$ |
17,545,927 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
$ |
348,262 |
|
|
$ |
889,128 |
|
|
$ |
3,298,078 |
|
|
$ |
1,852,678 |
|
Software |
|
|
125,905 |
|
|
|
266,667 |
|
|
|
597,923 |
|
|
|
1,107,913 |
|
Services and other |
|
|
1,135,514 |
|
|
|
72,180 |
|
|
|
2,088,912 |
|
|
|
184,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
|
|
1,609,681 |
|
|
|
1,227,975 |
|
|
|
5,984,913 |
|
|
|
3,145,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
|
287,026 |
|
|
|
723,816 |
|
|
|
2,286,695 |
|
|
|
1,429,585 |
|
Software |
|
|
|
|
|
|
|
|
|
|
1,007 |
|
|
|
|
|
Services and other |
|
|
846,271 |
|
|
|
18,777 |
|
|
|
1,531,647 |
|
|
|
78,272 |
|
Inventory lower of cost or market |
|
|
73,018 |
|
|
|
37,410 |
|
|
|
73,018 |
|
|
|
37,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales |
|
|
1,206,315 |
|
|
|
780,003 |
|
|
|
3,892,367 |
|
|
|
1,545,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
403,366 |
|
|
|
447,972 |
|
|
|
2,092,546 |
|
|
|
1,600,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
812,331 |
|
|
|
404,875 |
|
|
|
2,805,522 |
|
|
|
1,462,667 |
|
Research and development expenses |
|
|
370,677 |
|
|
|
251,936 |
|
|
|
1,197,911 |
|
|
|
875,821 |
|
General and administrative expenses |
|
|
3,213,703 |
|
|
|
1,097,185 |
|
|
|
8,700,142 |
|
|
|
3,579,968 |
|
Termination of partnership agreement |
|
|
50,000 |
|
|
|
|
|
|
|
703,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
4,446,711 |
|
|
|
1,753,996 |
|
|
|
13,407,570 |
|
|
|
5,918,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(4,043,345 |
) |
|
|
(1,306,024 |
) |
|
|
(11,315,024 |
) |
|
|
(4,318,334 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(7,974 |
) |
|
|
(7,174,595 |
) |
|
|
(40,247 |
) |
|
|
(10,124,216 |
) |
Loss on debt modification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(367,153 |
) |
Interest income |
|
|
377,732 |
|
|
|
13,081 |
|
|
|
1,277,456 |
|
|
|
21,915 |
|
Other |
|
|
|
|
|
|
(1,912 |
) |
|
|
(8,572 |
) |
|
|
51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other
income (expense) |
|
|
369,757 |
|
|
|
(7,163,426 |
) |
|
|
1,228,637 |
|
|
|
(10,469,403 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(3,673,588 |
) |
|
$ |
(8,469,450 |
) |
|
$ |
(10,086,387 |
) |
|
$ |
(14,787,737 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common
share |
|
$ |
(0.25 |
) |
|
$ |
(2.33 |
) |
|
$ |
(0.82 |
) |
|
$ |
(9.71 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average
shares outstanding |
|
|
14,534,335 |
|
|
|
3,634,621 |
|
|
|
12,314,178 |
|
|
|
1,522,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Fourth Quarter |
|
TOTAL |
Sales |
|
$ |
601,565 |
|
|
$ |
332,661 |
|
|
$ |
983,188 |
|
|
$ |
1,227,975 |
|
|
$ |
3,145,389 |
|
|
$ |
196,436 |
|
|
$ |
3,054,863 |
|
|
$ |
1,123,933 |
|
|
$ |
1,609,681 |
|
|
$ |
5,984,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales |
|
|
227,188 |
|
|
|
206,743 |
|
|
|
331,333 |
|
|
|
780,003 |
|
|
|
1,545,267 |
|
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
4,446,711 |
|
|
|
13,407,570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
479,084 |
|
|
|
868,113 |
|
|
|
1,602,424 |
|
|
|
7,174,595 |
|
|
|
10,124,216 |
|
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
7,974 |
|
|
|
40,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt modification |
|
|
171,954 |
|
|
|
195,199 |
|
|
|
|
|
|
|
|
|
|
|
367,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
(837 |
) |
|
|
(6,209 |
) |
|
|
(3,750 |
) |
|
|
(11,170 |
) |
|
|
(21,966 |
) |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(377,732 |
) |
|
|
(1,268,884 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
|
$ |
(3,673,587 |
) |
|
$ |
(10,086,387 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FASB 123R (included in operating Expenses) |
|
|
373,568 |
|
|
|
156,105 |
|
|
|
91,735 |
|
|
|
165,806 |
|
|
|
787,214 |
|
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
Reconciliation
Between GAAP and Adjusted Operating Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
December 31, |
|
December 31, |
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
GAAP Operating Loss |
|
$ |
(4,043,345 |
) |
|
$ |
(1,306,024 |
) |
|
$ |
(11,315,024 |
) |
|
$ |
(4,318,334 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
385,981 |
|
|
|
566,439 |
|
|
|
651,598 |
|
|
|
1,196,027 |
|
Old Building Remaining Lease Oblig.W/O |
|
|
|
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
Termination partnership agreement |
|
|
50,000 |
|
|
|
|
|
|
|
703,995 |
|
|
|
|
|
Stock-based compensation expense |
|
|
286,268 |
|
|
|
165,806 |
|
|
|
1,167,171 |
|
|
|
787,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expense Adjustment |
|
|
722,249 |
|
|
|
732,245 |
|
|
|
2,713,971 |
|
|
|
1,983,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Loss |
|
$ |
(3,321,096 |
) |
|
$ |
(573,779 |
) |
|
$ |
(8,601,053 |
) |
|
$ |
(2,335,093 |
) |
|
|
|
Reconciliation
Between GAAP and Adjusted Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
December 31, |
|
December 31, |
|
|
2007 |
|
2006 |
|
2007 |
|
2006 |
GAAP Sales |
|
|
1,609,681 |
|
|
|
1,227,975 |
|
|
|
5,984,913 |
|
|
|
3,145,389 |
|
Deferred
customer revenue(1) |
|
|
808,291 |
|
|
|
0 |
|
|
|
898,066 |
|
|
|
0 |
|
Network Operating Center |
|
|
(11,630 |
) |
|
|
0 |
|
|
|
(19,190 |
) |
|
|
0 |
|
|
|
|
Adjusted Revenue |
|
|
2,406,342 |
|
|
|
1,227,975 |
|
|
|
6,863,789 |
|
|
|
3,145,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Cost of Sales |
|
|
1,206,315 |
|
|
|
780,003 |
|
|
|
3,892,367 |
|
|
|
1,545,267 |
|
Deferred customer costs |
|
|
476,679 |
|
|
|
0 |
|
|
|
476,679 |
|
|
|
0 |
|
Inventory adjustment |
|
|
(73,018 |
) |
|
|
(37,410 |
) |
|
|
(73,018 |
) |
|
|
(37,410 |
) |
Network Operating Center |
|
|
(98,806 |
) |
|
|
0 |
|
|
|
(212,973 |
) |
|
|
0 |
|
|
|
|
Adjusted Cost of Sales |
|
|
1,511,170 |
|
|
|
742,593 |
|
|
|
4,083,055 |
|
|
|
1,507,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP Gross Profit |
|
|
895,172 |
|
|
|
485,382 |
|
|
|
2,780,734 |
|
|
|
1,637,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit Margin |
|
|
25.1 |
% |
|
|
36.5 |
% |
|
|
35.0 |
% |
|
|
50.9 |
% |
Adjusted Non-GAAP Gross Profit Margin |
|
|
37.2 |
% |
|
|
39.5 |
% |
|
|
40.5 |
% |
|
|
52.1 |
% |
(1) Excludes $52,000 of deferred NOC fees.