8-K
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 6, 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 November 6, 2008, we publicly announced results of operations for the third 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.
(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 6, 2008 |
Wireless Ronin Technologies, Inc.
|
|
|
By: |
/s/ Brian S. Anderson
|
|
|
|
Brian S. Anderson |
|
|
|
Vice President, Interim Chief Financial Officer and
Controller |
|
EXHIBIT INDEX
|
|
|
Exhibit |
|
|
Number |
|
Description |
|
|
|
99
|
|
Press release reporting results of operations for the third quarter of 2008, dated November
6, 2008. |
EX-99
EXHIBIT 99
Wireless Ronin Reports 2008 Third Quarter Results
Key recent highlights include:
|
|
|
Achieves third quarter 2008 revenue of $1.9 million, up more than 73 percent from $1.1
million in 2007 |
|
|
|
|
Implements workforce reduction of 35 people and reduces other expenses to match
operating expenses with sales and committed projects, to result in a $1.0 million, or
approximately 21 percent, per quarter decrease in total operating expenses |
|
|
|
|
Continues expansion of key customer relationships |
MINNEAPOLIS November 6, 2008 Wireless Ronin Technologies, Inc. (NASDAQ: RNIN) today announced
its financial results for the 2008 third quarter. The company reported revenue of $1.9 million for
the third quarter of 2008, a more than 73 percent increase from $1.1 million in the third quarter
of 2007. The company also reported a third quarter 2008 net loss of $4.6 million compared to a net
loss of $2.4 million in the year-ago quarterly period, and a basic and diluted loss per share of
$0.31 compared to a basic and diluted loss per share of $0.17 last year. The year-over-year
increase in the net loss for the 2008 third quarter was primarily the result of operating expense
growth that outpaced revenue growth. Third-quarter 2008 results also included costs of
approximately $201,000, or $0.01 per basic and diluted share, of non-cash stock option expense
related to FAS123R, compared to $149,000 or $0.01 per basic and diluted share in 2007.
Our recent leadership transition has been orderly and we continue to effectively service our
current customer base and actively conduct contract negotiations with the prospects we have
discussed in prior communications. We have cultivated those client relationships at multiple
levels within our organization, and continue to demonstrate the strength of the companys unique
and highly differentiated product offering and technology platform, said Steve Birke, interim CEO.
Birke continued, Im also encouraged by our ongoing relationship with KFC. In June 2008, we successfully completed
all of the tasks in the Request for Proposal process that KFC required in order to select a digital
menu board solution for its locations. Since that process ended, we have continued to work with
this client to complete market tests, and in September we installed the seventy-fifth system for
KFC. We have, and will continue, to conduct contract negotiations with KFC regarding
implementation of the digital menu board solution. When we have significant additional
information, we will provide an update. In the interim, we are excited that KFCs parent company,
Yum! Brands, announced in early October that calorie information will be phased onto menu boards
starting this year and completed by January 1, 2011. We believe that successful implementation of
calorie information will rely on a digital menu board solution.
Year-to-Date Results
For the first nine months of 2008, the company reported revenue of $5.5 million, a 25 percent
increase from $4.4 million in the first three quarters of 2007. The company also reported a
year-to-date net loss of $13.8 million compared to a net loss of $6.4 million in the year ago
period, and a basic and diluted loss per share of $0.94 compared to a basic and diluted loss per
share of $0.55 last year. The increase in net loss during 2008 was primarily attributable to higher
operating expenses to support growth opportunities and investments in the companys Network
Operations Center, or NOC, for customer testing and program pilots. The 2008 results also included
costs of approximately $902,000, or $0.06 per basic and diluted share, of non-cash stock option
expense related to FAS123R, compared to $881,000, or $0.08 per basic and diluted share, in 2007.
Birke continued, We had expected to finalize several key contracts earlier in the year, but the
current economic environment has created some headwinds for us. However, we remain confident in
our ability to take advantage of the inevitable shift from manual signage to a digital format.
Wireless Ronin is a recognized leader in this industry and we continue to demonstrate significant
value to our current and prospective clients. In the short-term we have evaluated our business
infrastructure and have taken steps to right-size our organization by aligning our internal
resources with our sales and projects. This was the reason for the recent decision to reduce our
workforce. This action has decreased our expense rate, and in the long-term, it makes Wireless
Ronin a more efficient organization.
Through the combination of our world-class solution offering, strong client relationships and our
new, rigorous focus on expense management, we believe we are well-positioned to be successful as we
continue to see the shift to digital signage solutions, continued Birke. We are excited by the
opportunities that continue to unfold in this industry, such as the government regulations
requiring the display of product nutritional values at quick-serve restaurants. We see significant
enthusiasm for our core product, among current and prospective customers, to address these types of
issues. We believe that the digital signage industry is in its infancy with tremendous growth
potential across multiple vertical markets, and we remain focused on those that offer the greatest
near-term growth potential.
Operations Analysis
For the third quarter of 2008, gross margin averaged 5.2 percent, compared to a gross margin of
36.8 percent in the third quarter of 2007. The 2008 gross margin was impacted by investments in
the companys NOC and costs to support customer pilots and program tests. Excluding these
investments, gross margin would have averaged 20.7 percent through the first three quarters of
2008.
Third quarter 2008 operating expenses totaled $4.9 million, compared to $3.2 million in the prior
year.
General and administrative expense for the 2008 third quarter was $3.1 million compared to $2.2
million during the same period last year, primarily reflecting higher staffing levels and
additional expenses from the acquisition of the companys Canadian subsidiary. That acquisition was
completed in August 2007, and only had partial impact on third quarter 2007 results. Increased
expenses also resulted from higher professional services fees and FAS 123R-related expenses.
Sales and marketing expense totaled $0.9 million in the third quarter of 2008, compared to $0.7
million in the third quarter of 2007. The year-over-year increase in sales and marketing expense
resulted from expenses related to tradeshows, marketing and other new business generation
activities.
Earlier this week, Wireless Ronin implemented a workforce reduction to better match its
infrastructure and expenses with sales levels and current client projects. As a result, the
company has reduced its employee and contractor count by 35, or approximately 22 percent, with
reductions spread across several areas. The company expects to take a pre-tax fourth quarter
severance charge of approximately $100,000, or $0.01 per basic and diluted share, related to the
workforce reduction. As a result of the workforce reduction and lower non-employee related
expenses, Wireless Ronin expects these actions to decrease ongoing quarterly operating expenses by
approximately $1.0 million, or $0.07 per basic and diluted share, commencing in 2009.
Cash and marketable securities at September 30, 2008 totaled approximately $18.0 million, compared
to $29.6 million at December 31, 2007. Both totals include $450,000 of restricted cash. The
decline in cash and marketable securities reflects the funding of the companys net loss. Due to
the companys loss carryforward position, it does not currently pay income taxes.
As we look to the fourth quarter, it is difficult to forecast what impact the current economic
slowdown will have on customer demand and project implementations. We are confident that our
product solution, commitment to deploying best-in-class technology and market momentum will allow
us to grow revenue. At a time when business levels are difficult to predict, we believe that as a
result of our continued focus on client acquisition, revenue generation and expense management, we
will ultimately be successful. However, in the near-term we expect that quarterly revenue will be
consistent with our performance in the third quarter, concluded Birke.
A conference call to review the third-quarter results and to provide further detail regarding the
recent workforce reduction 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 69318923. The conference call archive will be available through
December 6, 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 and
is the only complete, turnkey solution in the digital signage marketplace. 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 10-Q filed with the Securities and Exchange Commission,
on May 9, 2008.
Contact:
Brian Anderson , Vice President, Interim-CFO and Controller
banderson@wirelessronin.com
(952) 564 - 3500
Al Galgano - Investor Relations
agalgano@psbpr.com
(612) 455 - 1720
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS |
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10,576,983 |
|
|
$ |
14,542,280 |
|
Marketable securities available for sale |
|
|
6,928,129 |
|
|
|
14,657,635 |
|
Accounts receivable, net of allowance of $78,127 and $84,685 |
|
|
1,891,472 |
|
|
|
4,135,402 |
|
Income tax receivable |
|
|
109,805 |
|
|
|
231,328 |
|
Inventories |
|
|
925,209 |
|
|
|
539,140 |
|
Network equipment held for sale |
|
|
1,937,162 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
325,776 |
|
|
|
817,511 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
22,694,536 |
|
|
|
34,923,296 |
|
Property and equipment, net |
|
|
2,168,931 |
|
|
|
1,780,390 |
|
Intangible assets, net of accumulated amortization |
|
|
2,593,124 |
|
|
|
3,174,804 |
|
Restricted cash |
|
|
450,000 |
|
|
|
450,000 |
|
Other assets |
|
|
37,768 |
|
|
|
40,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
27,944,359 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Current maturities of capital lease obligations |
|
$ |
73,643 |
|
|
$ |
100,023 |
|
Accounts payable |
|
|
1,856,041 |
|
|
|
1,387,327 |
|
Deferred revenue |
|
|
443,835 |
|
|
|
1,252,485 |
|
Accrued purchase price consideration |
|
|
999,974 |
|
|
|
999,974 |
|
Accrued liabilities |
|
|
1,457,849 |
|
|
|
869,759 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,831,342 |
|
|
|
4,609,568 |
|
Capital lease obligations, less current maturities |
|
|
15,413 |
|
|
|
70,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4,846,755 |
|
|
|
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 |
|
|
|
|
|
|
|
|
Common stock, 50,000,000 shares authorized; 14,764,454 and
14,537,705 shares issued and outstanding at September 30,
2008 and December 31, 2007, respectively |
|
|
147,645 |
|
|
|
145,377 |
|
Additional paid-in capital |
|
|
80,194,295 |
|
|
|
78,742,311 |
|
Accumulated deficit |
|
|
(57,312,066 |
) |
|
|
(43,520,098 |
) |
Accumulated other comprehensive income |
|
|
67,730 |
|
|
|
320,589 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
23,097,604 |
|
|
|
35,688,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
27,944,359 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
|
(unaudited) |
|
|
(audited) |
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
$ |
738,166 |
|
|
$ |
429,578 |
|
|
$ |
1,997,546 |
|
|
$ |
2,949,816 |
|
Software |
|
|
432,430 |
|
|
|
119,179 |
|
|
|
734,658 |
|
|
|
472,018 |
|
Services and other |
|
|
778,936 |
|
|
|
575,176 |
|
|
|
2,747,065 |
|
|
|
953,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
|
|
1,949,532 |
|
|
|
1,123,933 |
|
|
|
5,479,269 |
|
|
|
4,375,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
|
665,723 |
|
|
|
263,961 |
|
|
|
1,751,653 |
|
|
|
1,999,669 |
|
Software |
|
|
217,829 |
|
|
|
1,007 |
|
|
|
217,829 |
|
|
|
1,007 |
|
Services and other |
|
|
963,705 |
|
|
|
444,797 |
|
|
|
2,946,912 |
|
|
|
685,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales |
|
|
1,847,257 |
|
|
|
709,765 |
|
|
|
4,916,394 |
|
|
|
2,686,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
102,275 |
|
|
|
414,168 |
|
|
|
562,875 |
|
|
|
1,689,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
927,085 |
|
|
|
715,016 |
|
|
|
3,256,883 |
|
|
|
1,993,191 |
|
Research and development expenses |
|
|
792,832 |
|
|
|
319,945 |
|
|
|
1,836,741 |
|
|
|
827,234 |
|
General and administrative expenses |
|
|
3,134,171 |
|
|
|
2,210,632 |
|
|
|
9,801,140 |
|
|
|
5,486,439 |
|
Termination of partnership agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
653,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
4,854,088 |
|
|
|
3,245,593 |
|
|
|
14,894,764 |
|
|
|
8,960,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(4,751,813 |
) |
|
|
(2,831,425 |
) |
|
|
(14,331,889 |
) |
|
|
(7,271,679 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(5,135 |
) |
|
|
(11,758 |
) |
|
|
(18,892 |
) |
|
|
(32,273 |
) |
Interest income |
|
|
121,707 |
|
|
|
467,740 |
|
|
|
563,215 |
|
|
|
899,724 |
|
Other |
|
|
(35 |
) |
|
|
(7,081 |
) |
|
|
(4,402 |
) |
|
|
(8,572 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
116,537 |
|
|
|
448,901 |
|
|
|
539,921 |
|
|
|
858,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,635,276 |
) |
|
$ |
(2,382,524 |
) |
|
$ |
(13,791,968 |
) |
|
$ |
(6,412,800 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share |
|
$ |
(0.31 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.94 |
) |
|
$ |
(0.55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
14,764,345 |
|
|
|
14,369,262 |
|
|
|
14,629,278 |
|
|
|
11,565,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC
2008 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
2008 |
|
|
|
|
|
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
TOTAL |
|
Q1 |
|
Q2 |
|
Q3 |
|
TOTAL |
Supplementary Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ |
196,436 |
|
|
$ |
3,054,863 |
|
|
$ |
1,123,933 |
|
|
$ |
1,609,681 |
|
|
$ |
5,984,913 |
|
|
$ |
1,933,514 |
|
|
$ |
1,596,223 |
|
|
|
1,949,532 |
|
|
|
5,479,269 |
|
Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
|
|
1,534,341 |
|
|
|
1,847,257 |
|
|
|
4,916,394 |
|
Operating Expenses |
|
|
3,284,664 |
|
|
|
2,430,602 |
|
|
|
3,245,593 |
|
|
|
4,446,709 |
|
|
|
13,407,568 |
|
|
|
4,860,861 |
|
|
|
5,179,815 |
|
|
|
4,854,088 |
|
|
|
14,894,764 |
|
Interest Expense |
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
7,974 |
|
|
|
40,247 |
|
|
|
7,197 |
|
|
|
6,560 |
|
|
|
5,135 |
|
|
|
18,892 |
|
Other |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(377,732 |
) |
|
|
(1,268,884 |
) |
|
|
(272,084 |
) |
|
|
(165,057 |
) |
|
|
(121,672 |
) |
|
|
(558,813 |
) |
Net Loss |
|
$ |
(3,050,565 |
) |
|
$ |
(979,711 |
) |
|
$ |
(2,382,524 |
) |
|
$ |
(3,673,587 |
) |
|
$ |
(10,086,387 |
) |
|
|
($4,197,256 |
) |
|
|
(4,959,436 |
) |
|
|
(4,635,276 |
) |
|
|
(13,791,968 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FASB 123R
|
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,219 |
|
|
|
305,910 |
|
|
|
200,869 |
|
|
|
901,998 |
|
(included in operating Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted avg shares |
|
|
9,832,288 |
|
|
|
10,446,571 |
|
|
|
14,369,262 |
|
|
|
14,534,335 |
|
|
|
12,314,178 |
|
|
|
14,544,181 |
|
|
|
14,577,825 |
|
|
|
14,764,345 |
|
|
|
14,629,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation Between GAAP and Adjusted
Operating Loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Loss |
|
$ |
(3,191,491 |
) |
|
$ |
(1,248,763 |
) |
|
$ |
(2,831,425 |
) |
|
$ |
(4,043,343 |
) |
|
$ |
(11,315,022 |
) |
|
$ |
(4,462,143 |
) |
|
$ |
(5,117,933 |
) |
|
$ |
(4,751,813 |
) |
|
|
(14,331,889 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
66,366 |
|
|
|
74,407 |
|
|
|
124,844 |
|
|
|
385,940 |
|
|
|
651,557 |
|
|
|
250,946 |
|
|
|
336,715 |
|
|
|
295,986 |
|
|
|
883,647 |
|
Old Building Remaining Lease
Oblig.Write Off |
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
395,219 |
|
|
|
305,910 |
|
|
|
200,869 |
|
|
|
901,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expense Adjustment |
|
|
1,316,381 |
|
|
|
210,746 |
|
|
|
464,595 |
|
|
|
722,208 |
|
|
|
2,713,930 |
|
|
|
646,165 |
|
|
|
642,625 |
|
|
|
496,855 |
|
|
|
1,785,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Loss |
|
$ |
(1,875,110 |
) |
|
$ |
(1,038,017 |
) |
|
$ |
(2,366,830 |
) |
|
$ |
(3,321,135 |
) |
|
$ |
(8,601,092 |
) |
|
$ |
(3,815,978 |
) |
|
$ |
(4,475,308 |
) |
|
$ |
(4,254,958 |
) |
|
$ |
(12,546,244 |
) |
|
|
|
|
|
*Per Share |
|
$ |
(0.19 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.31 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.86 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
1,949,532 |
|
|
|
5,479,269 |
|
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 |
) |
|
|
(99,019 |
) |
|
|
(233,719 |
) |
|
|
|
|
|
Adjusted Revenue |
|
|
196,436 |
|
|
|
3,054,863 |
|
|
|
1,207,198 |
|
|
|
2,406,342 |
|
|
|
6,864,839 |
|
|
|
1,837,850 |
|
|
|
1,636,917 |
|
|
|
1,850,513 |
|
|
|
5,325,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Cost of Sales |
|
|
103,263 |
|
|
|
1,873,024 |
|
|
|
709,765 |
|
|
|
1,206,315 |
|
|
|
3,892,367 |
|
|
|
1,534,796 |
|
|
|
1,534,341 |
|
|
|
1,847,257 |
|
|
|
4,916,394 |
|
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 |
) |
|
|
(317,807 |
) |
|
|
(789,862 |
) |
|
|
|
|
|
Adjusted Cost of Sales |
|
|
103,263 |
|
|
|
1,839,649 |
|
|
|
635,638 |
|
|
|
1,511,170 |
|
|
|
4,089,720 |
|
|
|
1,391,667 |
|
|
|
1,303,779 |
|
|
|
1,529,450 |
|
|
|
4,224,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP Gross Profit |
|
|
93,173 |
|
|
|
1,215,214 |
|
|
|
571,560 |
|
|
|
895,172 |
|
|
|
2,775,119 |
|
|
|
446,183 |
|
|
|
333,138 |
|
|
|
321,063 |
|
|
|
1,100,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
38.7 |
% |
|
|
36.8 |
% |
|
|
25.1 |
% |
|
|
35.0 |
% |
|
|
20.6 |
% |
|
|
3.9 |
% |
|
|
5.2 |
% |
|
|
10.3 |
% |
Adjusted Non-GAAP Gross Profit Margin |
|
|
47.4 |
% |
|
|
39.8 |
% |
|
|
47.3 |
% |
|
|
37.2 |
% |
|
|
40.4 |
% |
|
|
24.3 |
% |
|
|
20.4 |
% |
|
|
17.3 |
% |
|
|
20.7 |
% |