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
May 1, 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 OPERATIONS AND FINANCIAL CONDITION. |
On May 1, 2008, we publicly announced results of operations for the first quarter of 2008. 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. |
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: May 1, 2008 |
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 first quarter of 2008, dated May 1,
2008. |
exv99w1
Exhibit 99
Wireless Ronin Reports 2008 First Quarter Results
MINNEAPOLIS May 1, 2008
2008 first quarter highlights include:
|
|
|
Investments in operational infrastructure to support large-scale, world-wide RoninCast®
digital signage installations |
|
|
|
|
Continued progress in developing client relationships, including KFC and Chrysler |
|
|
|
|
Sales of $1.9 million, up from $0.2 million last year and $1.6 million in the prior
quarter |
Wireless Ronin Technologies, Inc. (Nasdaq:RNIN), a Minneapolis-based digital signage solutions
provider, today announced its 2008 first quarter financial results. The company reported sales of
$1.9 million in the first quarter of 2008, compared to sales of $0.2 million in the same period of
2007 and up 20 percent from sales of $1.6 million in the prior quarter. Results for the 2008 first
quarter and 2007 fourth quarter include the impact from the acquisition of McGill Digital
Solutions, now Wireless Ronin Technologies (Canada) Inc., completed August 16, 2007.
The company also reported a 2008 first quarter net loss of $4.2 million, or $0.29 per basic and
diluted share. This compares to a net loss of $3.1 million, or $0.31 per basic and diluted share,
in the first quarter of 2007, and a net loss of $3.7 million, or $0.25 per basic and diluted share,
in the prior quarter. The increase in both the year-over-year and sequential net loss was primarily
the result of higher operating expense levels. The increase in year-over-year operating expenses
was partially offset by a rise in gross profit, which stemmed from the sales gains, as well as a
slight increase in interest income. The reduction in the 2008 first 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 follow-on equity offering, completed in June 2007.
Wireless Ronin also reported a first quarter 2008 adjusted operating loss of $3.8 million, or $0.26
per basic and diluted share, compared to an adjusted operating loss of $1.9 million, or $0.19 per
basic and diluted share in the first quarter of 2007. Adjusted operating loss is defined as the
GAAP operating loss with the add-back of certain non-cash items. Reconciliation to the GAAP
operating loss is contained in an attached table. First quarter 2008 results also included
approximately $0.4 million, or $0.03 per basic and diluted share, of non-cash stock-based
compensation 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: In the first quarter, we were happy with the strong year-over-year and sequential growth in
sales revenue, and we believe that this illustrates continued demand for RoninCast solutions,
despite a challenging economic environment. But more importantly, during the quarter we continued
to invest in our business in anticipation of future installations and large-scale customer
roll-outs. We believe that we continue to make the necessary investments in our technology
infrastructure and have created a process that will make us successful as we seek to take advantage
of the opportunities we see to manage large, world-wide digital signage solutions. While these
investments have put short-term pressure on our operating margins, we believe that these
investments will provide long-term shareholder value. We are confident as we step off into 2008
and excited by the opportunities for growth that we see.
Other Items
In the 2008 first quarter, gross margin averaged 20.6 percent, compared to gross margin of 47.4
percent in the first quarter of 2007. The decline was primarily the result of investments in
infrastructure and expenditures on new customer opportunities made to support anticipated future
installations. Additionally, first quarter gross margin was impacted by investments to the
companys Network Operations Center to
support the projected demand to host digital signage applications in 2008. Net of these investments
in the NOC, first quarter adjusted gross margin would have been 24.3 percent. A reconciliation of
GAAP gross margin and adjusted gross margin is presented in an attached table.
General and administrative expense in the 2008 first quarter totaled $3.2 million, compared to $1.8
million in the same period in 2007. The year-over-year rise was chiefly due to higher staffing
levels, increased costs associated with being a public company and the increased expense base that
resulted from the acquisition of McGill Digital Solutions.
Sales and marketing expense in the 2008 first quarter totaled $1.2 million, compared to $0.6
million in the same period in 2007. The year-over-year increase was driven by investments that
Wireless Ronin continued to make over the course of 2007 to augment its sales and marketing team,
as well as the additional expenses from the previously referenced acquisition of McGill Digital
Solutions.
Due to the companys loss carryforward position, it does not currently pay income taxes.
Cash and marketable securities at March 31, 2008, including restricted cash of $0.5 million,
totaled approximately $26.1 million compared to $13.2 million at March 31, 2007, reflecting
proceeds from the companys follow-on equity offering in June 2007.
Wireless Ronin also reported that at the end of 2008 first quarter, accounts receivable totaled
$3.5 million, up from $1.1 million at the end of the first quarter of 2007. Accounting for most of
the increase was the $2.3 million note receivable from NewSight Corporation. The note is due no
later than May 30, 2008, as per the agreements that the company has previously filed with the
Securities and Exchange Commission.
We believe that Wireless Ronin is well positioned for success in 2008 and beyond. We are making
the necessary investments to enable us to take advantage of anticipated future demand for digital
signage and we continue to develop relationships with some marquee brand names, like Chrysler,
Ford, KFC, Thomson Reuters and Teva. We have a complete, state-of-the-art digital signage toolset
and we are focused on the five key markets that we believe offer the greatest potential for growth.
That list consists of quick serve restaurants, automotive, gaming, retail and financial services.
With 109 clients who have purchased digital signage products since our inception and with more than
6,400 global displays running RoninCast solutions, we believe that we have established Wireless
Ronin as one of the worlds premier digital signage solution providers, concluded Mack.
A conference call to review the first quarter, including an update regarding certain clients, is
scheduled for today at 3:45 p.m. (CDT). 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
44209427. 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. Wireless Ronin offers an array of services to support
RoninCast® software including consulting,
creative development, project management, installation, and training. The companys common stock
trades 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 Annual Report on Form 10-KSB filed with the Securities and Exchange Commission, on
March 13, 2008.
In addition, this release contains certain non-GAAP financial measures, including references to
adjusted operating loss, adjusted gross profit and adjusted gross margin. As compared to the
nearest GAAP measurement for our company, adjusted operating loss represents GAAP 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 profit and adjusted gross margin represent
GAAP sales and GAAP cost of sales with the add-back of deferred revenue and deferred costs, NOC
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. 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, gross profit (loss) or gross margin. A reconciliation of
adjusted operating loss to operating loss, a reconciliation of adjusted gross profit to gross
profit (loss) and a reconciliation of adjusted gross margin to gross margin for each quarter of
2007 and the first quarter of 2008 is provided herein.
Contact:
INVESTORS
John Witham , CFO
jwitham@wirelessronin.com
(952) 564-3520
Or
Al Galgano
agalgano@psbpr.com
(612) 455-1720
MEDIA
Holly Heitkamp, Marketing Specialist
hheitkamp@wirelessronin.com
(952) 564-3560
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,436,844 |
|
|
$ |
14,542,280 |
|
Marketable securities available-for-sale |
|
|
14,220,141 |
|
|
|
14,657,635 |
|
Accounts receivable, net of allowance of $93,533 and $84,685 |
|
|
3,472,996 |
|
|
|
4,135,402 |
|
Income tax receivable |
|
|
146,766 |
|
|
|
231,328 |
|
Inventories |
|
|
621,703 |
|
|
|
539,140 |
|
Prepaid expenses and other current assets |
|
|
836,104 |
|
|
|
817,511 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
30,734,554 |
|
|
|
34,923,296 |
|
Property and equipment, net |
|
|
2,052,143 |
|
|
|
1,780,390 |
|
Intangible assets, net of accumulated amortization |
|
|
2,911,620 |
|
|
|
3,174,804 |
|
Restricted cash |
|
|
450,000 |
|
|
|
450,000 |
|
Other assets |
|
|
38,057 |
|
|
|
40,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
36,186,374 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Current maturities of capital lease obligations |
|
$ |
80,392 |
|
|
$ |
100,023 |
|
Accounts payable |
|
|
1,302,009 |
|
|
|
1,387,327 |
|
Deferred revenue |
|
|
1,211,439 |
|
|
|
1,252,485 |
|
Accrued purchase price consideration |
|
|
999,974 |
|
|
|
999,974 |
|
Accrued liabilities |
|
|
805,614 |
|
|
|
869,759 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,399,428 |
|
|
|
4,609,568 |
|
Capital lease obligations, less current maturities |
|
|
52,055 |
|
|
|
70,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4,451,483 |
|
|
|
4,680,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 March 31, 2008 and December 31,
2007 |
|
|
|
|
|
|
|
|
Common stock, 50,000,000 shares authorized; 14,544,260 and
14,537,705 shares issued and outstanding at March 31, 2008
and December 31, 2007, respectively |
|
|
145,443 |
|
|
|
145,377 |
|
Additional paid-in capital |
|
|
79,137,714 |
|
|
|
78,742,311 |
|
Accumulated deficit |
|
|
(47,717,354 |
) |
|
|
(43,520,098 |
) |
Accumulated other comprehensive income |
|
|
169,088 |
|
|
|
320,589 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
31,734,891 |
|
|
|
35,688,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
36,186,374 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
Sales |
|
|
|
|
|
|
|
|
Hardware |
|
$ |
763,293 |
|
|
$ |
36,105 |
|
Software |
|
|
98,291 |
|
|
|
62,742 |
|
Services and other |
|
|
1,071,930 |
|
|
|
97,589 |
|
|
|
|
|
|
|
|
Total sales |
|
|
1,933,514 |
|
|
|
196,436 |
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
Hardware |
|
|
635,020 |
|
|
|
50,129 |
|
Software |
|
|
|
|
|
|
|
|
Services and other |
|
|
899,776 |
|
|
|
53,134 |
|
|
|
|
|
|
|
|
Total cost of sales |
|
|
1,534,796 |
|
|
|
103,263 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
398,718 |
|
|
|
93,173 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
1,219,794 |
|
|
|
624,649 |
|
Research and development expenses |
|
|
454,360 |
|
|
|
249,431 |
|
General and administrative expenses |
|
|
3,186,707 |
|
|
|
1,756,589 |
|
Termination of partnership agreement |
|
|
|
|
|
|
653,995 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
4,860,861 |
|
|
|
3,284,664 |
|
|
|
|
|
|
|
|
Operating loss |
|
|
(4,462,143 |
) |
|
|
(3,191,491 |
) |
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
Interest expense |
|
|
(7,197 |
) |
|
|
(10,881 |
) |
Loss on debt modification |
|
|
|
|
|
|
|
|
Interest income |
|
|
272,084 |
|
|
|
153,298 |
|
Other |
|
|
|
|
|
|
(1,491 |
) |
|
|
|
|
|
|
|
Total other income (expense) |
|
|
264,887 |
|
|
|
140,926 |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,197,256 |
) |
|
$ |
(3,050,565 |
) |
|
|
|
|
|
|
|
Basic and diluted loss per common share |
|
$ |
(0.29 |
) |
|
$ |
(0.31 |
) |
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
14,544,181 |
|
|
|
9,832,288 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC
2008 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
2008 |
|
Income (Loss) Statement |
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
TOTAL |
|
|
Q1 |
|
Sales |
|
$ |
196,436 |
|
|
$ |
3,054,863 |
|
|
$ |
1,123,933 |
|
|
$ |
1,609,681 |
|
|
$ |
5,984,913 |
|
|
$ |
1,933,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
3,284,664 |
|
|
|
2,430,602 |
|
|
|
3,245,593 |
|
|
|
4,446,711 |
|
|
|
13,407,570 |
|
|
|
4,860,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
7,974 |
|
|
|
40,247 |
|
|
|
7,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(377,732 |
) |
|
|
(1,268,884 |
) |
|
|
(272,084 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(3,050,565 |
) |
|
$ |
(979,711 |
) |
|
$ |
(2,382,524 |
) |
|
$ |
(3,673,587 |
) |
|
$ |
(10,086,387 |
) |
|
|
($4,197,256 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FASB 123R |
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,218 |
|
(included in operating Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted avg shares |
|
|
9,832,288 |
|
|
|
10,446,571 |
|
|
|
14,369,262 |
|
|
|
12,314,178 |
|
|
|
12,314,178 |
|
|
|
14,544,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Between GAAP and Adjusted Operating Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Loss |
|
$ |
(3,191,491 |
) |
|
$ |
(1,248,763 |
) |
|
$ |
(2,831,425 |
) |
|
$ |
(4,043,345 |
) |
|
$ |
(11,315,024 |
) |
|
$ |
(4,462,143 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
66,366 |
|
|
|
74,507 |
|
|
|
124,844 |
|
|
|
385,981 |
|
|
|
651,698 |
|
|
|
250,946 |
|
Old Building Remaining Lease Oblig.W/O |
|
|
|
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
Termination partnership agreement |
|
|
653,995 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
|
|
703,995 |
|
|
|
|
|
Stock-based compensation expense |
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expense Adjustment |
|
|
1,316,381 |
|
|
|
210,846 |
|
|
|
464,595 |
|
|
|
722,249 |
|
|
|
2,714,071 |
|
|
|
646,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Loss |
|
$ |
(1,875,110 |
) |
|
$ |
(1,037,917 |
) |
|
$ |
(2,366,830 |
) |
|
$ |
(3,321,096 |
) |
|
$ |
(8,600,953 |
) |
|
$ |
(3,815,979 |
) |
|
|
|
|
|
|
|
|
$ |
(0.19 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.27 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Between GAAP and Adjusted Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Sales |
|
|
196,436 |
|
|
|
3,054,863 |
|
|
|
1,123,933 |
|
|
|
1,609,681 |
|
|
|
5,984,913 |
|
|
|
1,933,514 |
|
Deferred customer revenue |
|
|
|
|
|
|
|
|
|
|
89,775 |
|
|
|
808,291 |
|
|
|
898,066 |
|
|
|
0 |
|
Network Operating Center |
|
|
|
|
|
|
|
|
|
|
(6,510 |
) |
|
|
(11,630 |
) |
|
|
(18,140 |
) |
|
|
(95,664 |
) |
|
|
|
|
|
|
Adjusted Revenue |
|
|
196,436 |
|
|
|
3,054,863 |
|
|
|
1,207,198 |
|
|
|
2,406,342 |
|
|
|
6,864,839 |
|
|
|
1,837,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
Deferred customer costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
476,679 |
|
|
|
476,679 |
|
|
|
47,826 |
|
Inventory adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(73,018 |
) |
|
|
(73,018 |
) |
|
|
0 |
|
Network Operating Center |
|
|
|
|
|
|
(33,375 |
) |
|
|
(74,127 |
) |
|
|
(98,806 |
) |
|
|
(206,308 |
) |
|
|
(190,955 |
) |
|
|
|
|
|
|
Adjusted Cost of Sales |
|
|
103,263 |
|
|
|
1,839,649 |
|
|
|
635,638 |
|
|
|
1,511,170 |
|
|
|
4,089,720 |
|
|
|
1,391,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP Gross Profit |
|
|
93,173 |
|
|
|
1,215,214 |
|
|
|
571,560 |
|
|
|
895,172 |
|
|
|
2,775,119 |
|
|
|
446,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
38.7 |
% |
|
|
36.8 |
% |
|
|
25.1 |
% |
|
|
35.0 |
% |
|
|
20.6 |
% |
Adjusted Non-GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
39.8 |
% |
|
|
47.3 |
% |
|
|
37.2 |
% |
|
|
40.4 |
% |
|
|
24.3 |
% |