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
August 7, 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 August 7, 2008, we publicly announced results of operations for the second 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: August 8, 2008 |
Wireless Ronin Technologies, Inc.
|
|
|
By: |
/s/ Brian S. Anderson
|
|
|
|
Brian S. Anderson |
|
|
|
Vice President, Interim
Chief
Financial Officer and Controller
(Principal Financial Officer) |
|
EXHIBIT INDEX
|
|
|
Exhibit |
|
|
Number |
|
Description |
|
|
|
99
|
|
Press release reporting results of
operations for the second quarter of 2008, dated August 7,
2008. |
exv99
Exhibit 99
Wireless Ronin Reports 2008 Second Quarter Results
Key recent highlights include:
|
|
Achieves six month year-to-date revenue of $3.5 million, up nearly 9 percent from 2007 |
|
|
Business development efforts result in fifteen new clients spanning multiple vertical
markets |
|
|
New product development yields additional capabilities and expanded services, scheduled
to be introduced in the third quarter |
|
|
Selected by Chrysler LLC for iShowroom interactive program |
|
|
Canadian KFC testing Wireless Ronins digital signage solutions |
|
|
Continued expansion of relationship with Thomson Reuters |
|
|
Announces key board and management additions |
MINNEAPOLIS August 7, 2008 Wireless Ronin Technologies, Inc. (NASDAQ: RNIN) today announced
its financial results for the 2008 second quarter. The company reported revenue of $1.6 million for
the second quarter of 2008, in comparison to $3.1 million in the second quarter of 2007, a net loss
of $5.0 million compared to a net loss of $1.0 million last year, and a basic and diluted loss per
share of $0.34 compared to a basic and diluted loss per share of $0.09 last year.
Wireless Ronin also reported a second quarter 2008 adjusted operating loss of $4.5 million, or
$0.31 per basic and diluted share, compared to an adjusted operating loss of $1.0 million, or $0.10
per basic and diluted share in the second quarter of 2007. Adjusted operating loss is defined as
the GAAP operating loss with the add-back of certain items. Reconciliation to the GAAP operating
loss is contained in an attached table. Second-quarter results also included costs of approximately
$0.3 million, 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 Ronins chairman, president and chief executive officer said, I am pleased
with our accomplishments in the second quarter and the progress we made toward our future growth
and profitability objectives. Through the first six months of 2008 we recorded $3.5 million in
revenue, a nearly 9 percent increase from 2007. This is even more impressive when you consider
that last years total was primarily driven by one customer. Net of that customer, 2008 first half
revenue grew more than 250 percent from prior year levels. During the quarter we focused on
creating the business platform to take advantage of the shift that we see as companies look to move
from traditional signage methods to digital solutions. Our business development efforts resulted in
further expansion with our large, key clients. In the second quarter our focused sales efforts
resulted in the addition of fifteen new client relationships. These clients span multiple vertical
markets, including quick serve restaurant, automotive, retail, hospitality and other services.
While we acknowledge that near-term revenue results have been slower than anticipated, we believe
that this is primarily a timing issue. Up until this point, revenue potential had been driven by a
lengthier sales cycle as perspective clients moved though the pipeline. These are extended types of
transactions, as we move from test to pilot and through full implementation with our clients. Our
sales efforts have translated into business-in-hand with revenue acceleration now based on timing
rather than potential opportunities.
First Half Results
For the first six months of 2008, the company reported revenue of $3.5 million, compared to $3.3
million in the first half of 2007, a net loss of $9.2 million compared to a net loss of $4.0
million last year, and a basic and diluted loss per share of $0.63 compared to a basic and diluted
loss per share of $0.40 last year.
Wireless Ronin also reported an adjusted operating loss of $8.3 million, or $0.57 per basic and
diluted share, for the first six months of 2008, compared to an adjusted operating loss of $2.9
million, or $0.29 per basic and diluted share in the same period of 2007. The six month 2008
results also included costs of approximately $0.7 million, or $0.05 per basic and diluted share, of
non-cash stock option expense related to FAS123R.
Operations Detail
For the second quarter of 2008, gross margins averaged 3.9 percent, as compared to a gross margin
of 38.7 percent in the second quarter of 2007. The decline was primarily the result of investments
in the companys Network Operations Center to support the projected demand to host digital signage
applications in 2008. Net of these investments in the NOC, second quarter adjusted gross margin
would have been 20.4 percent. A reconciliation of GAAP gross margin and adjusted gross margin is
presented in an attached table.
Second quarter 2008 operating expenses totaled $5.2 million, compared to $2.4 million in the prior
year and $4.9 million in the prior quarter. Included in those totals was FAS 123R-related expense
of $0.3 million, $0.1 million and $0.4 million, respectively.
General and administrative expense for the 2008 second quarter was $3.5 million, compared to $1.5
million during the same period last year and $3.2 million in the prior quarter. The year-over-year
increase in general and administrative expense primarily reflects higher staffing levels and the
additional costs associated with the companys acquisition in August 2007. Increased expenses also
resulted from higher professional services fees and the previously outlined increase in FAS
123R-related expenses. The slight increase from the prior quarter is attributable to one-time
severance related costs.
Sales and marketing expense totaled $1.1 million in the second quarter of 2008, compared to $0.7
million in the second quarter of 2007 and $1.2 million in the prior quarter. The year-over-year
increase in sales and marketing expense resulted from the further investment in building the team
of sales associates, higher commission levels as well as expenses related to tradeshows and other
new business activities.
Cash and marketable securities at June 30, 2008, including restricted cash of $0.5 million, totaled
approximately $22.3 million compared to $29.6 million at December 31, 2007. The year-to-date
decline in cash reflects the funding of the companys net loss. Wireless Ronin also reported that
at the end of 2008 second quarter, accounts receivable totaled $3.5 million, down from $4.1 million
at the end of fiscal 2007. Accounting for most of the balance is the $2.3 million note receivable
from NewSight Corporation. The note is due no later than August 15, 2008, as per the agreements
that the company has previously filed with the Securities and Exchange Commission. Due to the
companys loss carryforward position, it does not currently pay income taxes.
Wireless Ronin also announced several recent key management additions. Last week, the company
announced the appointment of Stephen Birke, a former executive with Target Corporation, to its
board of directors. Mr. Birke served more than 38 years at Target, where his positions ranged from
buying to departmental merchandising manager up to vice president and general merchandising
manager. In June, the company named David Kampf Vice President of Project Management. Mr. Kampf
brings extensive experience in planning and managing large-scale deployments. Also in June, the
company announced the addition of Daniel Radunz Vice President of the Network Operations Center.
Mr. Radunz brings Wireless Ronin a heightened information technology expertise in the areas of
enterprise readiness, product development and support services.
We believe that Wireless Ronin is well positioned for success in 2008 and beyond. We have made
the necessary investments to create the leverage and scale that will enable us to take advantage of
the anticipated future demand for digital signage. We continue to develop relationships with some
marquee brand names, such as Thomson Reuters. We are proud of our announcement earlier this week
that Chrysler chose us for its digital signage solutions, and that were in test phase with KFC
Canada. Wireless Ronin has a complete, state-of-the-art digital signage toolset and in the third
quarter we anticipate introducing several expanded business services that we believe make our
product offering best-in-class. We continue our focus 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 124 clients who have purchased digital signage
products since our inception, nearly 6,600 global displays running RoninCast® solutions
and doing business in 34 countries, 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 second quarter, including an update regarding certain clients and
the companys recent investments in its infrastructure, 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 55871353. The conference call archive will be available through
September 7, 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 Quarterly Report on Form 10Q filed with the Securities and Exchange Commission, on
May 9, 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 and second quarters of 2008 is provided herein.
|
|
|
|
|
Contact: |
|
|
|
|
|
Jeffrey Mack, Chairman, President and Chief Executive Officer |
|
|
jmack@wirelessronin.com |
|
|
(952) 564 3500 |
|
|
|
|
|
Brian Anderson , Vice President, Controller and Interim-CFO |
|
|
banderson@wirelessronin.com |
|
|
(952) 564 3520 |
|
|
|
|
|
Al Galgano Investor Relations |
|
|
agalgano@psbpr.com |
|
|
(612) 455 1720 |
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
8,575,185 |
|
|
$ |
14,542,280 |
|
Marketable securities available-for-sale |
|
|
13,279,757 |
|
|
|
14,657,635 |
|
Accounts receivable, net of allowance of $71,995 and $84,685 |
|
|
3,460,190 |
|
|
|
4,135,402 |
|
Income tax receivable |
|
|
167,379 |
|
|
|
231,328 |
|
Inventories |
|
|
676,528 |
|
|
|
539,140 |
|
Prepaid expenses and other current assets |
|
|
941,227 |
|
|
|
817,511 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
27,100,266 |
|
|
|
34,923,296 |
|
Property and equipment, net |
|
|
2,164,371 |
|
|
|
1,780,390 |
|
Intangible assets, net of accumulated amortization |
|
|
2,800,005 |
|
|
|
3,174,804 |
|
Restricted cash |
|
|
450,000 |
|
|
|
450,000 |
|
Other assets |
|
|
38,287 |
|
|
|
40,217 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
32,552,929 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Current maturities of capital lease obligations |
|
$ |
74,073 |
|
|
$ |
100,023 |
|
Accounts payable |
|
|
1,300,960 |
|
|
|
1,387,327 |
|
Deferred revenue |
|
|
1,226,912 |
|
|
|
1,252,485 |
|
Accrued purchase price consideration |
|
|
999,974 |
|
|
|
999,974 |
|
Accrued liabilities |
|
|
1,306,230 |
|
|
|
869,759 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,908,149 |
|
|
|
4,609,568 |
|
Capital lease obligations, less current maturities |
|
|
32,304 |
|
|
|
70,960 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4,940,453 |
|
|
|
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; 14,754,454 and
14,537,705 shares issued and outstanding at June 30, 2008
and December 31, 2007, respectively |
|
|
147,545 |
|
|
|
145,377 |
|
Additional paid-in capital |
|
|
79,961,526 |
|
|
|
78,742,311 |
|
Accumulated deficit |
|
|
(52,676,790 |
) |
|
|
(43,520,098 |
) |
Accumulated other comprehensive income |
|
|
180,195 |
|
|
|
320,589 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
27,612,476 |
|
|
|
35,688,179 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
32,552,929 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
|
(unaudited) |
|
|
(audited) |
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
$ |
496,087 |
|
|
$ |
2,484,133 |
|
|
$ |
1,259,380 |
|
|
$ |
2,520,238 |
|
Software |
|
|
203,937 |
|
|
|
290,097 |
|
|
|
302,228 |
|
|
|
352,839 |
|
Services and other |
|
|
896,199 |
|
|
|
280,633 |
|
|
|
1,968,129 |
|
|
|
378,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
|
|
1,596,223 |
|
|
|
3,054,863 |
|
|
|
3,529,737 |
|
|
|
3,251,299 |
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
|
450,910 |
|
|
|
1,685,579 |
|
|
|
1,085,930 |
|
|
|
1,735,708 |
|
Services and other |
|
|
1,083,431 |
|
|
|
187,445 |
|
|
|
1,983,207 |
|
|
|
240,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales |
|
|
1,534,341 |
|
|
|
1,873,024 |
|
|
|
3,069,137 |
|
|
|
1,976,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
61,882 |
|
|
|
1,181,839 |
|
|
|
460,600 |
|
|
|
1,275,012 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
1,110,004 |
|
|
|
653,526 |
|
|
|
2,329,798 |
|
|
|
1,278,175 |
|
Research and development expenses |
|
|
589,549 |
|
|
|
257,858 |
|
|
|
1,043,909 |
|
|
|
507,289 |
|
General and administrative expenses |
|
|
3,480,262 |
|
|
|
1,519,218 |
|
|
|
6,666,969 |
|
|
|
3,275,807 |
|
Termination of partnership agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
653,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
5,179,815 |
|
|
|
2,430,602 |
|
|
|
10,040,676 |
|
|
|
5,715,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(5,117,933 |
) |
|
|
(1,248,763 |
) |
|
|
(9,580,076 |
) |
|
|
(4,440,254 |
) |
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(6,560 |
) |
|
|
(9,634 |
) |
|
|
(13,757 |
) |
|
|
(20,515 |
) |
Interest income |
|
|
169,424 |
|
|
|
278,686 |
|
|
|
441,508 |
|
|
|
431,984 |
|
Other |
|
|
(4,367 |
) |
|
|
|
|
|
|
(4,367 |
) |
|
|
(1,491 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
158,497 |
|
|
|
269,052 |
|
|
|
423,384 |
|
|
|
409,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,959,436 |
) |
|
$ |
(979,711 |
) |
|
$ |
(9,156,692 |
) |
|
$ |
(4,030,276 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share |
|
$ |
(0.34 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.63 |
) |
|
$ |
(0.40 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
14,577,825 |
|
|
|
10,446,571 |
|
|
|
14,561,003 |
|
|
|
10,141,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC
2008 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
Supplementary Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations |
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
TOTAL |
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
TOTAL |
|
Sales |
|
$ |
196,436 |
|
|
$ |
3,054,863 |
|
|
$ |
1,123,933 |
|
|
$ |
1,609,681 |
|
|
$ |
5,984,913 |
|
|
$ |
1,933,514 |
|
|
$ |
1,596,223 |
|
|
|
|
|
|
|
|
|
|
|
3,529,737 |
|
Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
|
|
1,534,341 |
|
|
|
|
|
|
|
|
|
|
|
3,069,137 |
|
Operating Expenses |
|
|
3,284,664 |
|
|
|
2,430,602 |
|
|
|
3,245,593 |
|
|
|
4,446,711 |
|
|
|
13,407,570 |
|
|
|
4,860,861 |
|
|
|
5,179,815 |
|
|
|
|
|
|
|
|
|
|
|
10,040,676 |
|
Interest Expense |
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
7,974 |
|
|
|
40,247 |
|
|
|
7,197 |
|
|
|
6,560 |
|
|
|
|
|
|
|
|
|
|
|
13,757 |
|
Other |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(377,732 |
) |
|
|
(1,268,884 |
) |
|
|
(272,084 |
) |
|
|
(165,057 |
) |
|
|
|
|
|
|
|
|
|
|
(437,141 |
) |
Net Loss |
|
$ |
(3,050,565 |
) |
|
$ |
(979,711 |
) |
|
$ |
(2,382,524 |
) |
|
$ |
(3,673,587 |
) |
|
$ |
(10,086,387 |
) |
|
$ |
(4,197,256 |
) |
|
|
(4,959,436 |
) |
|
|
|
|
|
|
|
|
|
|
(9,156,692 |
) |
FASB 123R |
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,218 |
|
|
|
305,911 |
|
|
|
|
|
|
|
|
|
|
|
701,129 |
|
(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 |
|
|
|
14,577,825 |
|
|
|
|
|
|
|
|
|
|
|
14,561,003 |
|
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 |
) |
|
$ |
(5,117,933 |
) |
|
|
|
|
|
|
|
|
|
|
(9,580,076 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
66,366 |
|
|
|
74,507 |
|
|
|
124,844 |
|
|
|
385,981 |
|
|
|
651,698 |
|
|
|
250,946 |
|
|
|
336,715 |
|
|
|
|
|
|
|
|
|
|
|
587,661 |
|
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 |
|
|
|
305,911 |
|
|
|
|
|
|
|
|
|
|
|
701,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expense Adjustment |
|
|
1,316,381 |
|
|
|
210,846 |
|
|
|
464,595 |
|
|
|
722,249 |
|
|
|
2,714,071 |
|
|
|
646,164 |
|
|
|
642,626 |
|
|
|
|
|
|
|
|
|
|
|
1,288,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Loss |
|
$ |
(1,875,110 |
) |
|
$ |
(1,037,917 |
) |
|
$ |
(2,366,830 |
) |
|
$ |
(3,321,096 |
) |
|
$ |
(8,600,953 |
) |
|
$ |
(3,815,979 |
) |
|
$ |
(4,475,307 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(8,291,286 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.19 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.27 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.31 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.57 |
) |
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 |
|
|
|
1,596,223 |
|
|
|
|
|
|
|
|
|
|
|
3,529,737 |
|
Deferred customer revenue |
|
|
|
|
|
|
|
|
|
|
89,775 |
|
|
|
808,291 |
|
|
|
898,066 |
|
|
|
|
|
|
|
79,730 |
|
|
|
|
|
|
|
|
|
|
|
79,730 |
|
Network Operating Center |
|
|
|
|
|
|
|
|
|
|
(6,510 |
) |
|
|
(11,630 |
) |
|
|
(18,140 |
) |
|
|
(95,664 |
) |
|
|
(39,036 |
) |
|
|
|
|
|
|
|
|
|
|
(134,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Revenue |
|
|
196,436 |
|
|
|
3,054,863 |
|
|
|
1,207,198 |
|
|
|
2,406,342 |
|
|
|
6,864,839 |
|
|
|
1,837,850 |
|
|
|
1,636,917 |
|
|
|
0 |
|
|
|
0 |
|
|
|
3,474,767 |
|
GAAP Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
|
|
1,534,341 |
|
|
|
|
|
|
|
|
|
|
|
3,069,137 |
|
Deferred customer costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
476,679 |
|
|
|
476,679 |
|
|
|
47,826 |
|
|
|
50,538 |
|
|
|
|
|
|
|
|
|
|
|
98,364 |
|
Inventory adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(73,018 |
) |
|
|
(73,018 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Network Operating Center |
|
|
|
|
|
|
(33,375 |
) |
|
|
(74,127 |
) |
|
|
(98,806 |
) |
|
|
(206,308 |
) |
|
|
(190,955 |
) |
|
|
(281,100 |
) |
|
|
|
|
|
|
|
|
|
|
(472,055 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Cost of Sales |
|
|
103,263 |
|
|
|
1,839,649 |
|
|
|
635,638 |
|
|
|
1,511,170 |
|
|
|
4,089,720 |
|
|
|
1,391,667 |
|
|
|
1,303,779 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,695,446 |
|
Adjusted Non-GAAP Gross Profit |
|
|
93,173 |
|
|
|
1,215,214 |
|
|
|
571,560 |
|
|
|
895,172 |
|
|
|
2,775,119 |
|
|
|
446,183 |
|
|
|
333,139 |
|
|
|
0 |
|
|
|
0 |
|
|
|
779,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
38.7 |
% |
|
|
36.8 |
% |
|
|
25.1 |
% |
|
|
35.0 |
% |
|
|
20.6 |
% |
|
|
3.9 |
% |
|
|
|
|
|
|
|
|
|
|
13.0 |
% |
Adjusted Non-GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
39.8 |
% |
|
|
47.3 |
% |
|
|
37.2 |
% |
|
|
40.4 |
% |
|
|
24.3 |
% |
|
|
20.4 |
% |
|
|
|
|
|
|
|
|
|
|
22.4 |
% |