FORM 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
February 17, 2009
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 February 17, 2009, we publicly announced financial results for the fourth quarter and full
year 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: February 17, 2009 |
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 fourth quarter and full year 2008,
dated February 17, 2009. |
EX-99
Exhibit 99
Wireless Ronin Reports 2008 Fourth Quarter and Full Year Results
Key 2008 fourth quarter highlights include:
|
|
Generates fourth quarter 2008 revenue of $1.9 million, up 18 percent from $1.6
million in 2007 |
|
|
|
Implements total workforce reductions of 40 percent and reduces other expenses to
align costs with sales and committed projects |
|
|
|
Incurs one-time impairment charges totaling $3.0 million |
|
|
|
Excluding one-time adjustments, expenses decline by $1.0 million during the quarter |
MINNEAPOLIS February 17, 2009 Wireless Ronin Technologies, Inc. (NASDAQ: RNIN), a leader
in digital signage solutions, today announced its financial results for the 2008 fourth
quarter and full year.
Fourth Quarter Results
The company reported revenue of $1.9 million for the fourth quarter of 2008, an 18 percent
increase from $1.6 million in the fourth quarter of 2007. The company also reported a fourth
quarter 2008 net loss of $6.9 million compared to a net loss of $3.7 million in the year-ago
quarterly period, and a basic and diluted loss per share of $0.47 compared to a basic and
diluted loss per share of $0.25 last year. The year-over-year increase in the net loss for
the 2008 fourth quarter was primarily the result of the impairment of the network equipment
held for sale asset of $1.8 million, an impairment charge on intangible assets of $1.3
million and severance cost of $274,000 related to the fourth quarter 2008 workforce
reductions. Fourth quarter 2008 results also included costs of approximately $411,000, or
$0.03 per basic and diluted share, of non-cash stock compensation expense related to FAS123R
compared to approximately $286,000, or $0.02 per basic and diluted share, in 2007.
Adjusted operating loss was $2.8 million or $0.19 per basic and diluted share in the fourth
quarter of 2008 compared to an adjusted operating loss of $3.3 million or $0.23 per basic and
diluted share in the fourth 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
on a quarterly and full year basis is contained in a table following the financial statements
accompanying this release.
For the fourth quarter of 2008, gross margin averaged 12 percent, compared to a gross margin
of 25 percent in the fourth quarter of 2007. The 2008 gross margin was impacted by a
one-time lower of cost or market inventory adjustment of approximately $65,000 and a
continued net loss from the companys Network Operations Center, or NOC. Excluding these
costs, adjusted gross margin would have been 25 percent for the fourth quarter of 2008.
The company previously included depreciation and amortization in general and administrative
expense. It now shows depreciation and amortization as a separate line on the statement of
operations to better reflect the infrastructure investments made to date.
Our fourth quarter revenue was in line with our expectations, but its clear that many
companies, including Wireless Ronin, face challenges with regard to the economy. Many
businesses are extremely cautious in making capital expenditures and this has created
significant headwinds for us, said Jim Granger, Wireless Ronin Technologies president and
CEO. However, we remain confident in our ability to take advantage of the eventual shift to
the digital signage marketplace. Wireless Ronin is a recognized leader in this industry and
we continue to demonstrate significant value to our current and prospective clients. To
better align our internal resources with sales levels and project commitments we took
additional steps to reduce costs. One step in this process was to further reduce our
headcount. This action has decreased our expense rate and, in the long-term, makes Wireless
Ronin a more efficient organization.
Full Year Results
For the full year 2008, the company reported revenue of $7.4 million, a 23 percent increase
from $6.0 million in 2007. The company also reported a full year net loss of $20.7 million
compared to a net loss of $10.1 million in 2007, and a basic and diluted loss per share of
$1.41 compared to a basic and diluted loss per share of $0.82 last year. The increase in net
loss for 2008 was primarily attributable to higher operating expenses to support anticipated
growth opportunities, investments in the companys Network Operations Center for customer
testing and program pilots, the impairment of the network equipment held for sale and the
impairment charge on intangible assets. The 2008 results also included costs of approximately
$1,313,000, or $0.09 per basic and
diluted share, of non-cash stock compensation expense related to FAS123R compared to
approximately $1,167,000 or $0.09 per basic and diluted share, in 2007.
Adjusted operating loss was $14.6 million or $1.00 per basic and diluted share for the full
year 2008 compared to an adjusted operating loss of $8.6 million or $0.70 per basic and
diluted share for the full year 2007.
For the full year 2008, gross margin averaged 10.7 percent, compared to a gross margin of 35
percent for 2007. The 2008 gross margin was negatively impacted by the lower of cost or
market inventory adjustment and the investments in the companys NOC. Excluding the lower of
cost or market inventory adjustment and the impact of the NOC, adjusted gross margin would
have been 21.8 percent for the year.
Other Items
On November 3rd and December 17th, 2008, Wireless Ronin implemented two separate workforce
reductions to better match its infrastructure and expenses with sales levels and current
client projects. As a result, the company reduced its employee and contractor count by 63,
or approximately 40 percent, with reductions spread across the organization. The combined
severance charge from the two workforce reductions totaled approximately $274,000 or $0.02
per basic and diluted share in the fourth quarter of 2008. As a result of the two headcount
reductions and lower non-employee operating costs, operating expenses, excluding one-time
adjustments, declined by approximately $1.0 million in the fourth quarter of 2008 compared to
the third quarter of 2008. The company anticipates that quarterly expenses will decline by an
additional $1.0 million commencing in the first quarter of 2009 for a total reduction of
approximately $2.0 million, as it relates to these actions, or $0.13 per basic and diluted
share.
Cash and marketable securities at December 31, 2008 totaled approximately $14.0 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. We believe that cash balances in combination with the actions we have taken to
reduce our cash requirements have created a platform that is sufficient to fund our business
into 2010, said Brian Anderson, Wireless Ronin Technologies vice president, interim chief
financial officer and controller.
In the third quarter of 2008, the company re-classified a receivable balance of $1.9 million
to network equipment held for sale when NewSight Corporation defaulted on its note payable
obligation and Wireless Ronin took ownership of collateral including in-box inventory and an
installed digital signage network in 102 Meijer stores. At the time of re-classification,
Meijer was seeking a new network owner and the company intended to sell the network to the
new owner. Meijer has since abandoned plans to maintain the network. As a result, Wireless
Ronin has moved approximately $171,000 of equipment from the in-box collateral base into
inventory and taken an impairment loss on the remaining approximately $1.8 million of network
equipment held for sale.
During the fourth quarter, Wireless Ronin also took a charge for the impairment of assets
related to the 2007 acquisition of McGill Digital Solutions. The company reviews the carrying
value of all long-lived assets, including intangible assets with finite lives, for impairment
in accordance with Statement of Financial Accounting Standards No. 144 (FAS 144). Under FAS
144, impairment losses are recorded whenever events or changes in circumstances indicate the
carrying value of an asset may not be recoverable. The company tested the intangible assets
acquired in the 2007 acquisition for impairment in the fourth quarter of 2008 and determined
that the underlying assumptions and economic conditions surrounding the initial valuation of
these assets had significantly changed and an impairment loss was recorded for approximately
$1.3 million of net book value of these intangible assets.
It is difficult to predict what impact the current economic slowdown will have on
customer demand and project implementations but we are encouraged by our ongoing relationship
with our many clients. KFC remains committed to Wireless Ronin and the menu board initiative
and our relationship with Thomson Reuters continues to grow as well, continued Granger.
With our ability to provide a hosted solution while simultaneously giving the customer
control of desired features and functions, we believe we will ultimately be successful. Our
goal moving forward will be to fulfill our vision by maintaining our position as a recognized
leader in the digital signage industry. We strive to continue a steady growth rate year over
year, be a great place to work for our employees, and deliver returns to our shareholders by
driving more efficient performance, cash flow, and return on invested capital, concluded
Granger.
A conference call to review fourth-quarter and full year results 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 81431110. The conference call archive will be available
through March 17, 2009.
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:
Investor
Brian Anderson , vice president, interim-CFO and controller
banderson@wirelessronin.com
(952) 564 3500
Media
Linda Hofflander, vice president and chief marketing officer
Lhofflander@wirelessronin.com
(952) 564 3562
# # #
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,293,681 |
|
|
$ |
14,542,280 |
|
Marketable securities available-for-sale |
|
|
8,300,961 |
|
|
|
14,657,635 |
|
Accounts receivable, net of allowance of $91,758 and $84,685 |
|
|
1,822,627 |
|
|
|
4,135,402 |
|
Income tax receivable |
|
|
12,275 |
|
|
|
231,328 |
|
Inventories |
|
|
461,568 |
|
|
|
539,140 |
|
Prepaid expenses and other current assets |
|
|
265,854 |
|
|
|
817,511 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
16,156,966 |
|
|
|
34,923,296 |
|
Property and equipment, net |
|
|
1,917,832 |
|
|
|
1,780,390 |
|
Intangible assets, net |
|
|
|
|
|
|
3,174,804 |
|
Restricted cash |
|
|
450,000 |
|
|
|
450,000 |
|
Other assets |
|
|
34,901 |
|
|
|
40,217 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
18,559,699 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Current maturities of capital lease obligations |
|
$ |
70,960 |
|
|
$ |
100,023 |
|
Accounts payable |
|
|
1,068,090 |
|
|
|
1,387,327 |
|
Deferred revenue |
|
|
180,621 |
|
|
|
1,252,485 |
|
Accrued purchase price consideration |
|
|
|
|
|
|
999,974 |
|
Accrued liabilities |
|
|
1,067,260 |
|
|
|
869,759 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
2,386,931 |
|
|
|
4,609,568 |
|
Capital lease obligations, less current maturities |
|
|
|
|
|
|
70,960 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
2,386,931 |
|
|
|
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; 14,849,860 and 14,537,705 shares
issued and outstanding at December 31, 2008 and December 31, 2007,
respectively |
|
|
148,499 |
|
|
|
145,377 |
|
Additional paid-in capital |
|
|
80,649,804 |
|
|
|
78,742,311 |
|
Accumulated deficit |
|
|
(64,212,458 |
) |
|
|
(43,520,098 |
) |
Accumulated other comprehensive income (loss) |
|
|
(413,077 |
) |
|
|
320,589 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
16,172,768 |
|
|
|
35,688,179 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
18,559,699 |
|
|
$ |
40,368,707 |
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(unaudited) |
|
|
(audited) |
|
|
(unaudited) |
|
|
(audited) |
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
$ |
481,390 |
|
|
$ |
348,262 |
|
|
$ |
2,478,936 |
|
|
$ |
3,298,078 |
|
Software |
|
|
141,871 |
|
|
|
125,905 |
|
|
|
876,529 |
|
|
|
597,923 |
|
Services and other |
|
|
1,278,872 |
|
|
|
1,135,514 |
|
|
|
4,025,937 |
|
|
|
2,088,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
|
|
1,902,133 |
|
|
|
1,609,681 |
|
|
|
7,381,402 |
|
|
|
5,984,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hardware |
|
|
441,184 |
|
|
|
287,026 |
|
|
|
2,192,837 |
|
|
|
2,286,695 |
|
Software |
|
|
29,246 |
|
|
|
|
|
|
|
247,075 |
|
|
|
1,007 |
|
Services and other |
|
|
1,137,777 |
|
|
|
846,271 |
|
|
|
4,084,689 |
|
|
|
1,531,647 |
|
Inventory lower of cost or market adjustment |
|
|
64,688 |
|
|
|
73,018 |
|
|
|
64,688 |
|
|
|
73,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of sales (exclusive of depreciation
and amortization shown separately below) |
|
|
1,672,895 |
|
|
|
1,206,315 |
|
|
|
6,589,289 |
|
|
|
3,892,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
229,238 |
|
|
|
403,366 |
|
|
|
792,113 |
|
|
|
2,092,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
741,861 |
|
|
|
812,331 |
|
|
|
3,998,744 |
|
|
|
2,805,522 |
|
Research and development expenses |
|
|
704,526 |
|
|
|
370,677 |
|
|
|
2,541,267 |
|
|
|
1,197,911 |
|
General and administrative expenses |
|
|
2,340,308 |
|
|
|
2,827,761 |
|
|
|
11,257,801 |
|
|
|
8,048,583 |
|
Depreciation and amortization expense |
|
|
342,180 |
|
|
|
385,940 |
|
|
|
1,225,827 |
|
|
|
651,557 |
|
Impairment of network equipment held for sale |
|
|
1,766,072 |
|
|
|
|
|
|
|
1,766,072 |
|
|
|
|
|
Impairment of intangible assets |
|
|
1,264,870 |
|
|
|
|
|
|
|
1,264,870 |
|
|
|
|
|
Termination of partnership agreement |
|
|
50,000 |
|
|
|
50,000 |
|
|
|
50,000 |
|
|
|
703,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
7,209,817 |
|
|
|
4,446,709 |
|
|
|
22,104,581 |
|
|
|
13,407,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(6,980,579 |
) |
|
|
(4,043,343 |
) |
|
|
(21,312,468 |
) |
|
|
(11,315,022 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(3,592 |
) |
|
|
(7,974 |
) |
|
|
(22,484 |
) |
|
|
(40,247 |
) |
Interest income |
|
|
83,851 |
|
|
|
377,732 |
|
|
|
647,066 |
|
|
|
1,277,456 |
|
Other |
|
|
(73 |
) |
|
|
|
|
|
|
(4,475 |
) |
|
|
(8,572 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income |
|
|
80,186 |
|
|
|
369,758 |
|
|
|
620,107 |
|
|
|
1,228,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(6,900,393 |
) |
|
$ |
(3,673,585 |
) |
|
$ |
(20,692,361 |
) |
|
$ |
(10,086,385 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share |
|
$ |
(0.47 |
) |
|
$ |
(0.25 |
) |
|
$ |
(1.41 |
) |
|
$ |
(0.82 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding |
|
|
14,768,468 |
|
|
|
14,534,335 |
|
|
|
14,664,144 |
|
|
|
12,314,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WIRELESS RONIN TECHNOLOGIES, INC.
2008 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
(Unaudited)
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 |
|
|
$ |
1,949,532 |
|
|
$ |
1,902,133 |
|
|
$ |
7,381,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
1,672,895 |
|
|
|
6,589,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
7,209,817 |
|
|
|
22,104,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
10,881 |
|
|
|
9,634 |
|
|
|
11,758 |
|
|
|
7,974 |
|
|
|
40,247 |
|
|
|
7,197 |
|
|
|
6,560 |
|
|
|
5,135 |
|
|
|
3,592 |
|
|
|
22,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
(151,807 |
) |
|
|
(278,686 |
) |
|
|
(460,659 |
) |
|
|
(377,732 |
) |
|
|
(1,268,884 |
) |
|
|
(272,084 |
) |
|
|
(165,057 |
) |
|
|
(121,672 |
) |
|
|
(83,778 |
) |
|
|
(642,591 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
|
$ |
(6,900,393 |
) |
|
$ |
(20,692,361 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAS 123R |
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,219 |
|
|
|
305,911 |
|
|
|
200,869 |
|
|
|
410,957 |
|
|
|
1,312,956 |
|
(included in operating expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average 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 |
|
|
|
14,768,468 |
|
|
|
14,664,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
|
$ |
(6,980,579 |
) |
|
$ |
(21,312,468 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
66,366 |
|
|
|
74,407 |
|
|
|
124,844 |
|
|
|
385,940 |
|
|
|
651,557 |
|
|
|
250,946 |
|
|
|
336,715 |
|
|
|
295,986 |
|
|
|
342,180 |
|
|
|
1,225,827 |
|
Old building remaining lease obligation write-off |
|
|
|
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
|
|
191,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,650 |
|
|
|
55,650 |
|
Termination partnership agreement |
|
|
653,995 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
|
|
703,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
|
|
50,000 |
|
Stock-based compensation expense |
|
|
596,020 |
|
|
|
136,339 |
|
|
|
148,544 |
|
|
|
286,268 |
|
|
|
1,167,171 |
|
|
|
395,219 |
|
|
|
305,911 |
|
|
|
200,869 |
|
|
|
410,957 |
|
|
|
1,312,956 |
|
Impairment of network equipment held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,766,072 |
|
|
|
1,766,072 |
|
Impairment of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,264,870 |
|
|
|
1,264,870 |
|
Severance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
120,000 |
|
|
|
353,000 |
|
|
|
286,000 |
|
|
|
274,000 |
|
|
|
1,033,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense adjustment |
|
|
1,316,381 |
|
|
|
210,746 |
|
|
|
464,595 |
|
|
|
722,208 |
|
|
|
2,713,930 |
|
|
|
766,165 |
|
|
|
995,626 |
|
|
|
782,855 |
|
|
|
4,163,729 |
|
|
|
6,708,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating loss |
|
$ |
(1,875,110 |
) |
|
$ |
(1,038,017 |
) |
|
$ |
(2,366,830 |
) |
|
$ |
(3,321,135 |
) |
|
$ |
(8,601,092 |
) |
|
$ |
(3,695,978 |
) |
|
$ |
(4,122,307 |
) |
|
$ |
(3,968,958 |
) |
|
$ |
(2,816,850 |
) |
|
$ |
(14,604,093 |
) |
|
|
|
|
|
Adjusted operating loss per common share |
|
$ |
(0.19 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.28 |
) |
|
$ |
(0.27 |
) |
|
$ |
(0.19 |
) |
|
$ |
(1.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation
Between GAAP and Adjusted Gross Profit 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 |
|
|
$ |
1,902,133 |
|
|
$ |
7,381,402 |
|
Deferred customer revenue |
|
|
|
|
|
|
|
|
|
|
89,775 |
|
|
|
808,291 |
|
|
|
898,066 |
|
|
|
|
|
|
|
79,730 |
|
|
|
|
|
|
|
|
|
|
|
79,730 |
|
Network operations center |
|
|
|
|
|
|
|
|
|
|
(6,510 |
) |
|
|
(11,630 |
) |
|
|
(18,140 |
) |
|
|
(95,664 |
) |
|
|
(39,036 |
) |
|
|
(99,019 |
) |
|
|
(100,435 |
) |
|
|
(334,154 |
) |
|
|
|
|
|
Adjusted sales |
|
|
196,436 |
|
|
|
3,054,863 |
|
|
|
1,207,198 |
|
|
|
2,406,342 |
|
|
|
6,864,839 |
|
|
|
1,837,850 |
|
|
|
1,636,917 |
|
|
|
1,850,513 |
|
|
|
1,801,698 |
|
|
|
7,126,978 |
|
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 |
|
|
|
1,672,895 |
|
|
|
6,589,289 |
|
Deferred customer costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
476,679 |
|
|
|
476,679 |
|
|
|
47,826 |
|
|
|
50,538 |
|
|
|
|
|
|
|
|
|
|
|
98,364 |
|
Inventory adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(73,018 |
) |
|
|
(73,018 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(64,688 |
) |
|
|
(64,688 |
) |
Network operations center |
|
|
|
|
|
|
(33,375 |
) |
|
|
(74,127 |
) |
|
|
(98,806 |
) |
|
|
(206,308 |
) |
|
|
(190,955 |
) |
|
|
(281,100 |
) |
|
|
(317,807 |
) |
|
|
(257,172 |
) |
|
|
(1,047,034 |
) |
|
|
|
|
|
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 |
|
|
|
1,351,035 |
|
|
|
5,575,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
|
$ |
93,173 |
|
|
$ |
1,215,214 |
|
|
$ |
571,560 |
|
|
$ |
895,172 |
|
|
$ |
2,775,119 |
|
|
$ |
446,183 |
|
|
$ |
333,138 |
|
|
$ |
321,063 |
|
|
$ |
450,663 |
|
|
$ |
1,551,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit margin |
|
|
47.4 |
% |
|
|
38.7 |
% |
|
|
36.8 |
% |
|
|
25.1 |
% |
|
|
35.0 |
% |
|
|
20.6 |
% |
|
|
3.9 |
% |
|
|
5.2 |
% |
|
|
12.1 |
% |
|
|
10.7 |
% |
Adjusted gross profit margin |
|
|
47.4 |
% |
|
|
39.8 |
% |
|
|
47.3 |
% |
|
|
37.2 |
% |
|
|
40.4 |
% |
|
|
24.3 |
% |
|
|
20.4 |
% |
|
|
17.3 |
% |
|
|
25.0 |
% |
|
|
21.8 |
% |