| [May 02, 2012] |
 |
Planar Announces Fiscal Second Quarter 2012 Financial Results
BEAVERTON, Ore. --(Business Wire)--
Planar Systems, Inc. (NASDAQ:PLNR), a worldwide leader in specialty
display solutions, recorded sales of $37.5 million and GAAP loss per
share of $0.33 in its second fiscal quarter ended March 30, 2012. On a
Non-GAAP basis (see reconciliation table), loss per share was $0.17 in
the second quarter of fiscal 2012.
"Our second quarter financial results came in below our expectations as
we experienced a weaker than expected order rate and had several large
transactions push out of the quarter," said Gerry Perkel, Planar's
President and Chief Executive Officer. "Based on these results we took
actions to reduce our expenses, aimed at lowering our breakeven point.
We continue to believe we have a good opportunity to grow sales in
fiscal 2013 and beyond, focused on increasing our digital signage
revenues."
SECOND QUARTER BUSINESS SUMMARY
-
Announced Planar® Mosaic™, a unique digital signage architectural
design focused video wall solution targeting the large and growing
global wall covering market
-
Announced the industry's brightest LCD video wall solution, the
Clarity™ Matrix HX60
-
Announced a new Clarity Matrix 3D LCD view wall system which utilizes
passive (shutter free) glasses; ideal for large format stereoscopic
visualization
-
Announced the new Planar® WeatherBright™ series of outdoor digital
signage displays featuring a very high level of brightness and
superior weather protection; ideal for quick service restaurants,
outdoor malls, and other businesses which use outdoor signage to
attract customers
-
Announced and began shipping a new 46" full-HD, LED video wall system,
the Clarity Matrix MX46HD
-
Announced the PS4670, one of the lowest priced 46" high-brightness
flat digital signage displays on the market
SECOND QUARTER FISCAL 2012 RESULTS
The Company's total revenues declined 22 percent compared to the second
quarter a year ago. All geographical regions declined, with the Americas
decreasing 18 percent, Europe, the Middle East and Africa (EMEA)
declining 37 percent and Asia Pacific decreasing 23 percent. Sales of
Commercial and Industrial (C&I) products declined 18 percent to $30.0
million compared with the same quarter a year ago. This decrease was
primarily driven by lower sales of rear-projection cubes,
Electroluminescent (EL) displays and high-end home products, partially
offset by increased sales of desktop and touch monitors. Sales of
Digital Signage products totaled $7.5 million, a 34 percent reduction
from the same period a year ago. This decrease was driven by large
shipments of custom digital signage displays in the prior year which did
not repeat in the second quarter of fiscal 2012. The decline in custom
digital signage displays was partially offset by increased sales of
Clarity Matrix LCD video wall digital signage systems, which increased
33 percent compared with the second quarter of fiscal 2011.
The Company's consolidated gross profit margin (on a Non-GAAP basis) was
19.3 percent in the second quarter of 2012, down from 29.2 percent in
the second quarter of 2011 (see reconciliation table). The decrease in
gross profit margin, as a percent of sales, from the previous year was
primarily due to the under-absorption of expenses in certain production
areas as a result of lower than anticipated sales and an unfavorable
product mix with lower sales of relatively higher margin products such
as rear-projection cubes.
Total operating expenses (on a Non-GAAP basis) for the second quarter of
2012 were approximately flat at $12.8 million compared with the same
quarter a year ago, as increases in research and development and sales
and marketing expenses focused at digital signage product areas were
offset by reductions in general and administrative spending. The Company
recorded a $0.5 million net restructuring GAAP charge in connection with
the implementation of cost reduction actions designed to lower the
breakeven point of the Company.
BUSINESS OUTLOOK
The Company expects sales to be higher in the second half of fiscal 2012
compared with the first half. Based on this expected increase in
revenues, combined with lower expenses as a result of the recent cost
reduction actions, the Company believes it will report a slight profit
on a Non-GAAP basis in the fourth quarter of fiscal 2012.
For the third quarter of fiscal 2012, the Company expects a sequential
increase in revenue, improvement in consolidated gross profit margin
percent of sales, and lower operating expenses attributed to the
Company's recently implemented cost reduction actions. As a result, the
Company currently anticipates revenue in the range of $39 to $42 million
and a Non-GAAP loss between $0.07 and $0.10 per share for the third
quarter of fiscal 2012.
Results of operations and the business outlook will be discussed in a
conference call today, May 2, 2012, beginning at 2:00 PM Pacific Time.
The call can be heard via the Internet through a link on Planar's
website, www.planar.com,
or through numerous other investor sites, and will be available for
replay until June 2, 2012. The Company intends to post on its website a
transcript of the prepared management commentary from the conference
call shortly after the conclusion of the call.
ABOUT PLANAR
Planar Systems Inc. (NASDAQ: PLNR) is a global leader in digital display
technology providing premier solutions for the world's most demanding
environments. Retailers, educational institutions, government agencies,
businesses, utilities and energy firms, and home theater enthusiasts all
depend on Planar to provide superior performance when image experience
is of the highest importance. Planar solutions are used by the world's
leading organizations in applications ranging from digital signage to
simulation and from interactive kiosks to large-scale data
visualization. Founded in 1983, Planar is headquartered in Oregon, USA,
with offices, manufacturing partners, and customers worldwide. For more
information, visit www.planar.com.
"Safe Harbor" Statement under the Private Securities Litigation Reform
Act of 1995: This release contains "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995
relating to Planar's business operations and prospects, including
statements relating to the Company's expected levels of revenue and
revenue growth, gross profit levels and expansion of gross profit rates,
operating expense levels, levels of operating income and revenue levels
and Non-GAAP loss for the third quarter of fiscal 2012, the fourth
quarter of fiscal 2012, the second half of fiscal 2012 and the entire
2012 fiscal year, and the other statements made under the heading
"Business Outlook,". These statements are made pursuant to the safe
harbor provisions of the federal securities laws. These and other
forward-looking statements, which may be identified by the inclusion of
words such as "expects," "anticipates," "intends," "plans," "believes,"
"seeks," "estimates," "goal" and variations of such words and other
similar expressions, are based on current expectations, estimates,
assumptions and projections that are subject to change, and actual
results may differ materially from the forward-looking statements. These
statements are not guarantees of future performance and involve certain
risks and uncertainties that are difficult to predict. Many factors,
including the following, could cause actual results to differ materially
from the forward-looking statements: poor or further weakened domestic
and international business and economic conditions; changes or continued
reductions in the demand for products in the various display markets
served by the Company; any delay in the timing of customer orders or the
Company's ability to ship product upon receipt of a customer order; the
extent and timing of any additional expenditures by the Company to
address business growth opportunities; any inability to reduce costs or
to do so quickly enough, in either case, in response to reductions in
revenue; adverse impacts on the Company or its operations relating to or
arising from any inability to fund desired expenditures, including due
to difficulties in obtaining necessary financing; changes in the
flat-panel monitor industry; changes in customer demand or ordering
patterns; changes in the competitive environment including pricing
pressures or the ability to keep pace with technological changes;
technological advances; shortages of manufacturing capacity from the
Company's third-party manufacturing partners or other interruptions in
the supply of components the Company incorporates in its finished goods
including as a result of natural disasters like the recent earthquakes
and tsunami in Japan; future production variables resulting in excess
inventory and other risk factors listed from time to time in the
Company's periodic filings with the Securities and Exchange Commission
(SEC). The forward-looking statements contained in this press release
speak only as of the date on which they are made, and the Company does
not undertake any obligation to update any forward-looking statement to
reflect events or circumstances after the date of this press release.
Note Regarding the Use of Non-GAAP Financial
Measures:
In addition to disclosing financial results calculated in accordance
with U.S. generally accepted accounting principles (GAAP), the Company's
earnings release contains Non-GAAP financial measures that exclude
share-based compensation and the requirements of Topic 718 of the FASB
Accounting Standards CodificationTM, "Compensation-Stock
Compensation". The Non-GAAP financial measures also exclude impairment
and restructuring charges, the amortization of intangible assets related
to previous acquisitions, various tax charges including the valuation
allowance against deferred tax assets, the gain or loss on foreign
currency due to the non-cash nature of the charge, and various other
adjustments. The Non-GAAP financial measures disclosed by the Company
should not be considered a substitute for, or superior to, financial
measures calculated in accordance with GAAP, and the financial results
calculated in accordance with GAAP and reconciliations to those
financial statements should be carefully evaluated. The Non-GAAP
financial measures used by the Company may be calculated differently
from, and therefore may not be comparable to, similarly titled measures
used by other companies. The Company has provided reconciliations of the
Non-GAAP financial measures to the most directly comparable GAAP
financial measures.
|
|
Planar Systems, Inc. Consolidated Statement of Operations (In
thousands, except per share amounts) (unaudited)
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
|
Mar. 30, 2012
|
|
Apr. 1, 2011
|
|
Mar. 30, 2012
|
|
Apr. 1, 2011
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
37,542
|
|
|
$
|
47,957
|
|
|
$
|
85,250
|
|
|
$
|
89,720
|
|
|
Cost of Sales
|
|
|
30,335
|
|
|
|
33,972
|
|
|
|
67,532
|
|
|
|
64,077
|
|
|
Gross Profit
|
|
|
7,207
|
|
|
|
13,985
|
|
|
|
17,718
|
|
|
|
25,643
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
2,767
|
|
|
|
2,423
|
|
|
|
5,486
|
|
|
|
5,187
|
|
|
Sales and marketing
|
|
|
6,706
|
|
|
|
6,502
|
|
|
|
13,643
|
|
|
|
11,997
|
|
|
General and administrative
|
|
|
3,701
|
|
|
|
4,211
|
|
|
|
7,780
|
|
|
|
8,439
|
|
|
Amortization of intangible assets
|
|
|
175
|
|
|
|
512
|
|
|
|
350
|
|
|
|
1,024
|
|
|
Restructuring
|
|
|
518
|
|
|
|
-
|
|
|
|
518
|
|
|
|
-
|
|
|
Total Operating Expenses
|
|
|
13,867
|
|
|
|
13,648
|
|
|
|
27,777
|
|
|
|
26,647
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from operations
|
|
|
(6,660
|
)
|
|
|
337
|
|
|
|
(10,059
|
)
|
|
|
(1,004
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
|
|
Interest, net
|
|
|
6
|
|
|
|
16
|
|
|
|
6
|
|
|
|
14
|
|
|
Foreign exchange, net
|
|
|
(163
|
)
|
|
|
(694
|
)
|
|
|
263
|
|
|
|
(622
|
)
|
|
Other, net
|
|
|
279
|
|
|
|
164
|
|
|
|
321
|
|
|
|
232
|
|
|
Net non-operating income (expense)
|
|
|
122
|
|
|
|
(514
|
)
|
|
|
590
|
|
|
|
(376
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes
|
|
|
(6,538
|
)
|
|
|
(177
|
)
|
|
|
(9,469
|
)
|
|
|
(1,380
|
)
|
|
Provision (benefit) for income taxes
|
|
|
127
|
|
|
|
(81
|
)
|
|
|
392
|
|
|
|
19
|
|
|
Net Income (loss)
|
|
$
|
(6,665
|
)
|
|
$
|
(96
|
)
|
|
$
|
(9,861
|
)
|
|
$
|
(1,399
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) per share - basic
|
|
|
($0.33
|
)
|
|
|
($0.00
|
)
|
|
|
($0.49
|
)
|
|
|
($0.07
|
)
|
|
Net Income (loss) per share - diluted
|
|
|
($0.33
|
)
|
|
|
($0.00
|
)
|
|
|
($0.49
|
)
|
|
|
($0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
20,031
|
|
|
|
19,365
|
|
|
|
19,927
|
|
|
|
19,293
|
|
|
Weighted average shares outstanding - diluted
|
|
|
20,031
|
|
|
|
19,365
|
|
|
|
19,927
|
|
|
|
19,293
|
|
|
|
|
|
Planar Systems, Inc. Consolidated Balance Sheets (In
thousands) (unaudited)
|
|
|
|
|
|
Mar. 30, 2012
|
|
Sept. 30, 2011
|
|
ASSETS
|
|
|
|
|
|
Cash
|
|
$
|
15,119
|
|
|
$
|
22,231
|
|
|
Accounts receivable, net
|
|
|
20,315
|
|
|
|
25,881
|
|
|
Inventories
|
|
|
43,734
|
|
|
|
42,967
|
|
|
Other current assets
|
|
|
3,480
|
|
|
|
4,587
|
|
|
Total current assets
|
|
|
82,648
|
|
|
|
95,666
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
4,015
|
|
|
|
4,265
|
|
|
Intangible assets, net
|
|
|
911
|
|
|
|
1,261
|
|
|
Other assets
|
|
|
4,900
|
|
|
|
4,110
|
|
|
|
|
$
|
92,474
|
|
|
$
|
105,302
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Accounts payable
|
|
|
15,531
|
|
|
|
15,549
|
|
|
Current portion of capital leases
|
|
|
188
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
1,745
|
|
|
|
2,339
|
|
|
Other current liabilities
|
|
|
16,928
|
|
|
|
18,485
|
|
|
Total current liabilities
|
|
|
34,392
|
|
|
|
36,373
|
|
|
|
|
|
|
|
|
Long-term portion of capital leases
|
|
|
271
|
|
|
|
-
|
|
|
Other long-term liabilities
|
|
|
5,305
|
|
|
|
6,270
|
|
|
Total liabilities
|
|
|
39,968
|
|
|
|
42,643
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
183,479
|
|
|
|
182,826
|
|
|
Retained earnings (deficit)
|
|
|
(128,306
|
)
|
|
|
(118,096
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(2,667
|
)
|
|
|
(2,071
|
)
|
|
Total shareholders' equity
|
|
|
52,506
|
|
|
|
62,659
|
|
|
|
|
$
|
92,474
|
|
|
$
|
105,302
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
|
Mar. 30, 2012
|
|
Apr. 1, 2011
|
|
Gross Profit:
|
|
|
|
|
|
GAAP Gross Profit
|
|
7,207
|
|
13,985
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
23
|
|
13
|
|
Total Non-GAAP adjustments
|
|
23
|
|
13
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT
|
|
7,230
|
|
13,998
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT PERCENTAGE
|
|
19.3%
|
|
29.2%
|
|
|
|
|
|
|
|
Research and Development:
|
|
|
|
|
|
GAAP research and development expense
|
|
2,767
|
|
2,423
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(24)
|
|
(52)
|
|
Total Non-GAAP adjustments
|
|
(24)
|
|
(52)
|
|
|
|
|
|
|
|
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE
|
|
2,743
|
|
2,371
|
|
|
|
|
|
|
|
Sales and Marketing:
|
|
|
|
|
|
GAAP sales and marketing expense
|
|
6,706
|
|
6,502
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(30)
|
|
(113)
|
|
Total Non-GAAP adjustments
|
|
(30)
|
|
(113)
|
|
|
|
|
|
|
|
NON-GAAP SALES AND MARKETING EXPENSE
|
|
6,676
|
|
6,389
|
|
|
|
|
|
|
|
General and Administrative:
|
|
|
|
|
|
GAAP General and Administrative Expense
|
|
3,701
|
|
4,211
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(294)
|
|
(247)
|
|
Total Non-GAAP adjustments
|
|
(294)
|
|
(247)
|
|
|
|
|
|
|
|
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE
|
|
3,407
|
|
3,964
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
GAAP Total Operating Expenses
|
|
13,867
|
|
13,648
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(348)
|
|
(412)
|
|
Amortization of intangible assets
|
|
(175)
|
|
(512)
|
|
Restructuring charges
|
|
(518)
|
|
-
|
|
Total Non-GAAP adjustments
|
|
(1,041)
|
|
(924)
|
|
|
|
|
|
|
|
NON-GAAP TOTAL OPERATING EXPENSES
|
|
12,826
|
|
12,724
|
|
|
|
|
|
|
|
Income (Loss) from Operations:
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
(6,660)
|
|
337
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
371
|
|
425
|
|
Amortization of intangible assets
|
|
175
|
|
512
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Total Non-GAAP adjustments
|
|
1,064
|
|
937
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) FROM OPERATIONS
|
|
(5,596)
|
|
1,274
|
|
|
|
|
|
|
|
Income (Loss) before taxes & EBITDA:
|
|
|
|
|
|
GAAP income (loss) before taxes
|
|
(6,538)
|
|
(177)
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
371
|
|
425
|
|
Amortization of intangible assets
|
|
175
|
|
512
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Foreign Exchange, net
|
|
163
|
|
694
|
|
Total Non-GAAP adjustments
|
|
1,227
|
|
1,631
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) BEFORE TAXES
|
|
(5,311)
|
|
1,454
|
|
Depreciation
|
|
525
|
|
522
|
|
NON-GAAP EBITDA
|
|
(4,786)
|
|
1,976
|
|
|
|
|
|
|
|
Net Income (Loss):
|
|
|
|
|
|
GAAP Net Income (loss)
|
|
(6,665)
|
|
(96)
|
|
Share-based Compensation
|
|
371
|
|
425
|
|
Amortization of intangible assets
|
|
175
|
|
512
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Foreign Exchange, net
|
|
163
|
|
694
|
|
Income tax effect of reconciling items
|
|
2,119
|
|
(228)
|
|
Total Non-GAAP adjustments
|
|
3,346
|
|
1,403
|
|
|
|
|
|
|
|
NON-GAAP NET INCOME (LOSS)
|
|
(3,319)
|
|
1,307
|
|
|
|
|
|
|
|
GAAP weighted average shares outstanding--basic
|
|
20,031
|
|
19,365
|
|
NON-GAAP weighted average shares outstanding--diluted
|
|
20,031
|
|
19,689
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - basic
|
|
($0.33)
|
|
($0.00)
|
|
Non-GAAP adjustments detailed above
|
|
0.16
|
|
0.07
|
|
NON-GAAP NET INCOME PER SHARE (basic)
|
|
($0.17)
|
|
$0.07
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - diluted
|
|
($0.33)
|
|
($0.00)
|
|
Non-GAAP adjustments detailed above
|
|
0.16
|
|
0.07
|
|
NON-GAAP NET INCOME PER SHARE (diluted)
|
|
($0.17)
|
|
$0.07
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
|
|
|
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
For the six months ended
|
|
|
|
Mar. 30, 2012
|
|
Apr. 1, 2011
|
|
Gross Profit:
|
|
|
|
|
|
GAAP Gross Profit
|
|
17,718
|
|
25,643
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
36
|
|
30
|
|
Total Non-GAAP adjustments
|
|
36
|
|
30
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT
|
|
17,754
|
|
25,673
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT PERCENTAGE
|
|
20.8%
|
|
28.6%
|
|
|
|
|
|
|
|
Research and Development:
|
|
|
|
|
|
GAAP research and development expense
|
|
5,486
|
|
5,187
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(63)
|
|
(103)
|
|
Total Non-GAAP adjustments
|
|
(63)
|
|
(103)
|
|
|
|
|
|
|
|
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE
|
|
5,423
|
|
5,084
|
|
|
|
|
|
|
|
Sales and Marketing:
|
|
|
|
|
|
GAAP sales and marketing expense
|
|
13,643
|
|
11,997
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(55)
|
|
(232)
|
|
Total Non-GAAP adjustments
|
|
(55)
|
|
(232)
|
|
|
|
|
|
|
|
NON-GAAP SALES AND MARKETING EXPENSE
|
|
13,588
|
|
11,765
|
|
|
|
|
|
|
|
General and Administrative:
|
|
|
|
|
|
GAAP General and Administrative Expense
|
|
7,780
|
|
8,439
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(499)
|
|
(524)
|
|
Total Non-GAAP adjustments
|
|
(499)
|
|
(524)
|
|
|
|
|
|
|
|
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE
|
|
7,281
|
|
7,915
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
GAAP Total Operating Expenses
|
|
27,777
|
|
26,647
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
(617)
|
|
(859)
|
|
Amortization of intangible assets
|
|
(350)
|
|
(1,024)
|
|
Restructuring charges
|
|
(518)
|
|
-
|
|
Total Non-GAAP adjustments
|
|
(1,485)
|
|
(1,883)
|
|
|
|
|
|
|
|
NON-GAAP TOTAL OPERATING EXPENSES
|
|
26,292
|
|
24,764
|
|
|
|
|
|
|
|
Income (Loss) from Operations:
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
(10,059)
|
|
(1,004)
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
653
|
|
889
|
|
Amortization of intangible assets
|
|
350
|
|
1,024
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Total Non-GAAP adjustments
|
|
1,521
|
|
1,913
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) FROM OPERATIONS
|
|
(8,538)
|
|
909
|
|
|
|
|
|
|
|
Income (Loss) before taxes & EBITDA:
|
|
|
|
|
|
GAAP income (loss) before taxes
|
|
(9,469)
|
|
(1,380)
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
653
|
|
889
|
|
Amortization of intangible assets
|
|
350
|
|
1,024
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Foreign Exchange, net
|
|
(263)
|
|
622
|
|
Total Non-GAAP adjustments
|
|
1,258
|
|
2,535
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) BEFORE TAXES
|
|
(8,211)
|
|
1,155
|
|
Depreciation
|
|
1,089
|
|
1,075
|
|
NON-GAAP EBITDA
|
|
(7,122)
|
|
2,230
|
|
|
|
|
|
|
|
Net Income (Loss):
|
|
|
|
|
|
GAAP Net Income (loss)
|
|
(9,861)
|
|
(1,399)
|
|
|
|
|
|
|
|
Share-based Compensation
|
|
653
|
|
889
|
|
Amortization of intangible assets
|
|
350
|
|
1,024
|
|
Restructuring charges
|
|
518
|
|
-
|
|
Foreign Exchange, net
|
|
(263)
|
|
622
|
|
Income tax effect of reconciling items
|
|
3,471
|
|
(98)
|
|
Total Non-GAAP adjustments
|
|
4,729
|
|
2,437
|
|
|
|
|
|
|
|
NON-GAAP NET INCOME (LOSS)
|
|
(5,132)
|
|
1,038
|
|
|
|
|
|
|
|
GAAP weighted average shares outstanding--basic
|
|
19,927
|
|
19,293
|
|
NON-GAAP weighted average shares outstanding--diluted
|
|
19,927
|
|
19,580
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - basic
|
|
($0.49)
|
|
($0.07)
|
|
Non-GAAP adjustments detailed above
|
|
0.23
|
|
0.12
|
|
NON-GAAP NET INCOME PER SHARE (basic)
|
|
($0.26)
|
|
$0.05
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - diluted
|
|
($0.49)
|
|
($0.07)
|
|
Non-GAAP adjustments detailed above
|
|
0.23
|
|
0.12
|
|
NON-GAAP NET INCOME PER SHARE (diluted)
|
|
($0.26)
|
|
$0.05
|
|
|

[ Back To TMCnet.com's Homepage ]
|