[August 08, 2017] |
|
PCTEL Reports $21.5 Million in Second Quarter Revenue
PCTEL, Inc. (NASDAQ: PCTI), a leader in Performance Critical
TELecom solutions, announced its results for the second quarter
and first half ended June 30, 2017.
The Company sold its engineering services operations in July. At June
30, 2017 the assets sold were classified as assets held for sale and the
services operations are accounted for as discontinued operations.
Highlights From Continuing Operations
-
Revenue of $21.5 million in the second quarter and $44.5 million in
the first half, a 1% increase in the quarter and a 10% increase in
the half compared to last year. Connected Solutions revenue was up 7%
in the quarter and 12% in the half. RF Solutions was down 16% in the
quarter and up 3% in the half.
-
Gross profit margin of 41.7% in the second quarter and 41.4% in the
first half, down 20 basis points in the quarter and up 90 basis
points in the half compared to last year.
-
Net loss per share of $0.01 in the second quarter and break even in
the first half, compared to a net loss of $0.49 per share in the
quarter and $0.52 in the half last year.
-
Non-GAAP net income and adjusted EBITDA are measures the company
uses to reflect the results of its core earnings. A reconciliation
of those non-GAAP measures to our financial statements is provided
later in the press release.
-
Non-GAAP net income of $0.05 per share in the second quarter and
$0.10 in the first half compared to net income of $0.08 in the
quarter and the half last year.
-
Adjusted EBITDA margin as a percent of revenue of 8% in the second
quarter and the first half compared to 10% in the quarter and 7%
in the half last year.
-
$34.2 million of cash and short-term investments at June 30, 2017. The
Company generated free cash flow (cash flow from operations less
capital spending) of approximately $2.0 million in the quarter and
$2.9 million in the half.
"We are pleased to see continued antenna revenue growth in small cell,
fleet, and utilities markets. Consistent with the Company's investment
thesis, antennas drove growth while RF Test tools generated profitable
revenue," said David Neumann, PCTEL's CEO. "The recent sale of our
non-core engineering services operation allows us to concentrate on our
mission of being a best in class RF products company."
CONFERENCE CALL / WEBCAST
PCTEL's management team will discuss the Company's results today at 5:15
p.m. ET. The call can be accessed by dialing (888) 782-2072 (U.S.
/ Canada) or (706) 679-6397 (International), conference ID: 47850677.
The call will also be webcast at http://investor.pctel.com/events.cfm.
REPLAY: A replay will be available for two weeks after the call on
either the website listed above or by calling (855) 859-2056
(U.S./Canada), or International (404) 537-3406, conference ID: 47850677.
About PCTEL
PCTEL delivers Performance Critical TELecom
technology solutions to the wireless industry. We are a leading global
supplier of antennas and wireless network testing solutions. PCTEL
Connected Solutions designs and manufactures precision antennas.
PCTEL antennas are deployed in small cells, enterprise Wi-Fi access
points, fleet management and transit systems, and in equipment and
devices for the Industrial Internet of Things (IIoT). PCTEL
RF Solutions provides test tools that improve the performance of
wireless networks globally. Mobile operators, neutral hosts, and
equipment manufacturers rely on PCTEL's scanning receivers and testing
solutions to analyze, design, and optimize next generation wireless
networks.
For more information, please visit the following websites. PCTEL
Corporate: http://www.pctel.com/ PCTEL
Connected Solutions: http://www.antenna.com/ PCTEL
RF Solutions: http://rfsolutions.pctel.com/
PCTEL Safe Harbor Statement
This press release and our related comments in our earnings conference
call contain "forward-looking statements" as defined in the Private
Securities Litigation Reform Act of 1995. Specifically, the statements
regarding our future financial performance, growth of our Connected
Solutions and RF Solutions businesses, anticipated demand for certain
products, including antennas for small cell, enterprise WiFi, IoT and
FirstNet applications, and the impact of the divestiture of our
engineering services assets are forward-looking statements within the
meaning of the safe harbor. These statements are based on management's
current expectations and actual results may differ materially from those
projected as a result of certain risks and uncertainties, including the
actual growth in the APAC region, impact of data densification and IoT
on capacity and coverage demand, impact of 5G, customer demand for these
types of products and services generally, growth and continuity in
PCTEL's vertical markets, and PCTEL's ability to grow its wireless
products business and create, protect and implement new technologies and
solutions. These and other risks and uncertainties are detailed in
PCTEL's Securities and Exchange Commission filings. These
forward-looking statements are made only as of the date hereof, and
PCTEL disclaims any obligation to update or revise the information
contained in any forward-looking statement, whether as a result of new
information, future events or otherwise.
|
PCTEL, INC.
|
CONSOLIDATED BALANCE SHEETS
|
(in thousands, except share data)
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
2017
|
|
2016
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
11,875
|
|
|
$
|
14,855
|
|
Short-term investment securities
|
|
|
22,340
|
|
|
|
18,456
|
|
Accounts receivable, net of allowance for doubtful accounts of $257
and $273 at
|
|
|
|
|
|
|
|
|
June 30, 2017 and December 31, 2016, respectively
|
|
|
17,735
|
|
|
|
19,101
|
|
Inventories, net
|
|
|
13,783
|
|
|
|
14,442
|
|
Prepaid expenses and other assets
|
|
|
1,365
|
|
|
|
1,498
|
|
Current assets held for sale
|
|
|
694
|
|
|
|
50
|
|
Total current assets
|
|
|
67,792
|
|
|
|
68,402
|
|
Property and equipment, net
|
|
|
12,310
|
|
|
|
11,796
|
|
Goodwill
|
|
|
3,332
|
|
|
|
3,332
|
|
Intangible assets, net
|
|
|
2,694
|
|
|
|
3,275
|
|
Deferred tax assets, net
|
|
|
5,647
|
|
|
|
4,512
|
|
Other noncurrent assets
|
|
|
83
|
|
|
|
36
|
|
Non-current assets held for sale
|
|
|
0
|
|
|
|
813
|
|
TOTAL ASSETS
|
|
$
|
91,858
|
|
|
$
|
92,166
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
6,009
|
|
|
$
|
6,073
|
|
Accrued liabilities
|
|
|
6,300
|
|
|
|
7,177
|
|
Total current liabilities
|
|
|
12,309
|
|
|
|
13,250
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
472
|
|
|
|
391
|
|
|
|
|
|
|
Total liabilities
|
|
|
12,781
|
|
|
|
13,641
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock, $0.001 par value, 100,000,000 shares authorized,
17,791,498 and 17,335,122
|
|
|
|
|
|
|
|
|
shares issued and outstanding at June 30, 2017 and December 31,
2016, respectively
|
|
|
18
|
|
|
|
17
|
|
Additional paid-in capital
|
|
|
134,748
|
|
|
|
134,480
|
|
Accumulated deficit
|
|
|
(55,463
|
)
|
|
|
(55,590
|
)
|
Accumulated other comprehensive loss
|
|
|
(226
|
)
|
|
|
(382
|
)
|
Total stockholders' equity
|
|
|
79,077
|
|
|
|
78,525
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
91,858
|
|
|
$
|
92,166
|
|
|
PCTEL, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$
|
21,501
|
|
|
$
|
21,308
|
|
|
$
|
44,471
|
|
|
$
|
40,491
|
|
|
COST OF REVENUES
|
|
|
12,539
|
|
|
|
12,374
|
|
|
|
26,055
|
|
|
|
24,097
|
|
|
GROSS PROFIT
|
|
|
8,962
|
|
|
|
8,934
|
|
|
|
18,416
|
|
|
|
16,394
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
2,667
|
|
|
|
2,523
|
|
|
|
5,383
|
|
|
|
5,130
|
|
|
Sales and marketing
|
|
|
2,912
|
|
|
|
3,090
|
|
|
|
6,165
|
|
|
|
5,954
|
|
|
General and administrative
|
|
|
3,598
|
|
|
|
3,256
|
|
|
|
6,937
|
|
|
|
6,185
|
|
|
Amortization of intangible assets
|
|
|
124
|
|
|
|
129
|
|
|
|
248
|
|
|
|
284
|
|
|
Restructuring expenses
|
|
|
0
|
|
|
|
22
|
|
|
|
0
|
|
|
|
216
|
|
|
Total operating expenses
|
|
|
9,301
|
|
|
|
9,020
|
|
|
|
18,733
|
|
|
|
17,769
|
|
|
OPERATING LOSS
|
|
|
(339
|
)
|
|
|
(86
|
)
|
|
|
(317
|
)
|
|
|
(1,375
|
)
|
|
Other income, net
|
|
|
14
|
|
|
|
8
|
|
|
|
42
|
|
|
|
14
|
|
|
LOSS BEFORE INCOME TAXES
|
|
|
(325
|
)
|
|
|
(78
|
)
|
|
|
(275
|
)
|
|
|
(1,361
|
)
|
|
(Benefit) expense for income taxes
|
|
|
(140
|
)
|
|
|
7,703
|
|
|
|
(274
|
)
|
|
|
6,957
|
|
|
NET LOSS FROM CONTINUING OPERATIONS
|
|
|
(185
|
)
|
|
|
(7,781
|
)
|
|
|
(1
|
)
|
|
|
(8,318
|
)
|
|
NET LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX BENEFIT
|
|
|
(168
|
)
|
|
|
(3,292
|
)
|
|
|
(382
|
)
|
|
|
(4,211
|
)
|
|
NET LOSS
|
|
$
|
(353
|
)
|
|
$
|
(11,073
|
)
|
|
|
(383
|
)
|
|
$
|
(12,529
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per Share From Continuing Operations:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.52
|
)
|
|
Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.52
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per Share From Discontinued Operations:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.26
|
)
|
|
Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.26
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per Share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.02
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.78
|
)
|
|
Diluted
|
|
$
|
(0.02
|
)
|
|
$
|
(0.69
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
16,534
|
|
|
|
15,979
|
|
|
|
16,437
|
|
|
|
16,149
|
|
|
Diluted
|
|
|
16,534
|
|
|
|
15,979
|
|
|
|
16,437
|
|
|
|
16,149
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividend per share
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
PCTEL, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
2017
|
|
2016
|
|
|
|
|
|
Operating Activities:
|
|
|
|
|
Net loss from continuing operations
|
|
$
|
(1
|
)
|
|
$
|
(8,318
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
Depreciation
|
|
|
1,262
|
|
|
|
1,319
|
|
Intangible asset amortization
|
|
|
581
|
|
|
|
618
|
|
Stock-based compensation
|
|
|
1,797
|
|
|
|
2,090
|
|
Loss on disposal/sale of property and equipment
|
|
|
3
|
|
|
|
5
|
|
Restructuring costs
|
|
|
(58
|
)
|
|
|
109
|
|
Deferred tax provision
|
|
|
(423
|
)
|
|
|
6,700
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
Accounts receivable
|
|
|
1,451
|
|
|
|
2,770
|
|
Inventories
|
|
|
779
|
|
|
|
2,325
|
|
Prepaid expenses and other assets
|
|
|
96
|
|
|
|
157
|
|
Accounts payable
|
|
|
(232
|
)
|
|
|
(1,907
|
)
|
Income taxes payable
|
|
|
(186
|
)
|
|
|
(54
|
)
|
Other accrued liabilities
|
|
|
(694
|
)
|
|
|
(576
|
)
|
Deferred revenue
|
|
|
20
|
|
|
|
41
|
|
Net cash provided by operating activities
|
|
|
4,395
|
|
|
|
5,279
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
Capital expenditures
|
|
|
(1,544
|
)
|
|
|
(1,268
|
)
|
Proceeds from disposal of property and equipment
|
|
|
0
|
|
|
|
1
|
|
Purchases of investments
|
|
|
(23,071
|
)
|
|
|
(28,519
|
)
|
Redemptions/maturities of short-term investments
|
|
|
19,187
|
|
|
|
31,274
|
|
Net cash (used in) provided by investing activities
|
|
|
(5,428
|
)
|
|
|
1,488
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
867
|
|
|
|
350
|
|
Payments for repurchase of common stock
|
|
|
0
|
|
|
|
(4,095
|
)
|
Payment of withholding tax on stock-based compensation
|
|
|
(692
|
)
|
|
|
(187
|
)
|
Principle payments on capital leases
|
|
|
(41
|
)
|
|
|
(9
|
)
|
Cash dividends
|
|
|
(1,752
|
)
|
|
|
(1,723
|
)
|
Net cash used in financing activities
|
|
|
(1,618
|
)
|
|
|
(5,664
|
)
|
|
|
|
|
|
Cash flows from discontinued operations:
|
|
|
|
|
Net cash used in operating activities
|
|
|
(349
|
)
|
|
|
(690
|
)
|
Net cash used in investing activities
|
|
|
(16
|
)
|
|
|
(124
|
)
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(3,016
|
)
|
|
|
289
|
|
Effect of exchange rate changes on cash
|
|
|
36
|
|
|
|
(39
|
)
|
Cash and cash equivalents, beginning of year
|
|
|
14,855
|
|
|
|
7,055
|
|
Cash and Cash Equivalents, End of Period
|
|
$
|
11,875
|
|
|
$
|
7,305
|
|
|
PCTEL, INC.
|
P&L INFORMATION BY SEGMENT - Continuing Operations (unaudited)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$16,866
|
|
$4,661
|
|
($26
|
)
|
|
$21,501
|
|
|
$34,137
|
|
$10,418
|
|
($84
|
)
|
|
$44,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
5,731
|
|
3,223
|
|
8
|
|
|
8,962
|
|
|
11,135
|
|
7,270
|
|
11
|
|
|
18,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING (LOSS) INCOME
|
|
$2,349
|
|
$411
|
|
($3,099
|
)
|
|
($339
|
)
|
|
$4,095
|
|
$1,432
|
|
($5,844
|
)
|
|
($317
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$15,781
|
|
$5,572
|
|
($45
|
)
|
|
$21,308
|
|
|
$30,480
|
|
$10,116
|
|
($105
|
)
|
|
$40,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
4,941
|
|
3,983
|
|
10
|
|
|
8,934
|
|
|
9,265
|
|
7,122
|
|
7
|
|
|
16,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING (LOSS) INCOME
|
|
$1,792
|
|
$859
|
|
($2,737
|
)
|
|
($86
|
)
|
|
$3,094
|
|
$786
|
|
($5,255
|
)
|
|
($1,375
|
)
|
|
Reconciliation of GAAP to non-GAAP
Results - Continuing Operations (unaudited)
|
(in thousands except per share information)
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP operating loss to
non-GAAP operating income - Continuing Operations (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Operating Loss
|
|
($339
|
)
|
|
($86
|
)
|
|
($317
|
)
|
|
($1,375
|
)
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Add:
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
167
|
|
|
167
|
|
|
333
|
|
|
333
|
|
|
-Operating expenses
|
|
124
|
|
|
129
|
|
|
248
|
|
|
284
|
|
|
Restructuring
|
|
0
|
|
|
22
|
|
|
0
|
|
|
216
|
|
|
TelWorx investigation:
|
|
|
|
|
|
|
|
|
|
-General & Administrative
|
|
0
|
|
|
(1
|
)
|
|
0
|
|
|
5
|
|
|
Stock Compensation:
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
72
|
|
|
73
|
|
|
133
|
|
|
141
|
|
|
-Engineering
|
|
120
|
|
|
175
|
|
|
266
|
|
|
342
|
|
|
-Sales & Marketing
|
|
126
|
|
|
161
|
|
|
246
|
|
|
301
|
|
|
-General & Administrative
|
|
770
|
|
|
892
|
|
|
1,152
|
|
|
1,306
|
|
|
|
|
1,379
|
|
|
1,618
|
|
|
2,378
|
|
|
2,928
|
|
|
Non-GAAP Operating Income
|
|
$1,040
|
|
|
$1,532
|
|
|
$2,061
|
|
|
$1,553
|
|
|
% of revenue
|
|
4.8
|
%
|
|
7.2
|
%
|
|
4.6
|
%
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net loss to
non-GAAP net (loss) income - Continuing Operations (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
($185
|
)
|
|
($7,781
|
)
|
|
($1
|
)
|
|
($8,318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
(a)
|
Non-GAAP adjustment to operating loss
|
|
1,379
|
|
|
1,618
|
|
|
2,378
|
|
|
2,928
|
|
(b)
|
Other income related to SEC investigation of TelWorx
|
|
0
|
|
|
1
|
|
|
0
|
|
|
(5
|
)
|
(b)
|
Income Taxes
|
|
(330
|
)
|
|
7,426
|
|
|
(653
|
)
|
|
6,676
|
|
|
|
|
1,049
|
|
|
9,045
|
|
|
1,725
|
|
|
9,599
|
|
|
Non-GAAP Net Income
|
|
$864
|
|
|
$1,264
|
|
|
$1,724
|
|
|
$1,281
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Earning per Share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$0.05
|
|
|
$0.08
|
|
|
$0.10
|
|
|
$0.08
|
|
|
Diluted
|
|
$0.05
|
|
|
$0.08
|
|
|
$0.10
|
|
|
$0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighed Average Shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
16,534
|
|
|
15,979
|
|
|
16,437
|
|
|
16,149
|
|
|
Diluted
|
|
17,015
|
|
|
15,979
|
|
|
16,921
|
|
|
16,312
|
|
|
|
|
This schedule reconciles the Company's GAAP operating loss and
GAAP net loss to its non-GAAP operating (loss) income and non-GAAP
net (loss) income. The Company believes that presentation of this
schedule provides meaningful supplemental information to both
management and investors that is indicative of the Company's core
operating results and facilitates comparison of operating results
across reporting periods. The Company uses these non-GAAP measures
when evaluating its financial results as well as for internal
planning and forecasting purposes. These non-GAAP measures should
not be viewed as a substitute for the Company's GAAP results.
|
|
|
|
(a) These adjustments reflect stock based compensation expense,
amortization of intangible assets, restructuring charges, and
general and administrative expenses associated with the SEC
investigation of TelWorx.
|
|
|
|
(b) These adjustments include the items described in footnote (a)
as well as other income for insurance claims related to the SEC
investigation of TelWorx, legal settlements, and non-cash income
tax expense.
|
|
Reconciliation of GAAP to non-GAAP
SEGMENT INFORMATION - Continuing Operations (unaudited) (a)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2017
|
|
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income
|
|
$2,349
|
|
$411
|
|
($3,099
|
)
|
|
($339
|
)
|
|
$4,095
|
|
$1,432
|
|
($5,844
|
)
|
|
($317
|
)
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
0
|
|
167
|
|
0
|
|
|
167
|
|
|
0
|
|
333
|
|
0
|
|
|
333
|
|
|
-Operating expenses
|
|
39
|
|
85
|
|
0
|
|
|
124
|
|
|
78
|
|
170
|
|
0
|
|
|
248
|
|
|
Stock Compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
43
|
|
29
|
|
0
|
|
|
72
|
|
|
82
|
|
51
|
|
0
|
|
|
133
|
|
|
-Engineering
|
|
62
|
|
58
|
|
0
|
|
|
120
|
|
|
117
|
|
149
|
|
0
|
|
|
266
|
|
|
-Sales & Marketing
|
|
79
|
|
47
|
|
0
|
|
|
126
|
|
|
164
|
|
82
|
|
0
|
|
|
246
|
|
|
-General & Administrative
|
|
46
|
|
17
|
|
707
|
|
|
770
|
|
|
89
|
|
31
|
|
1,032
|
|
|
1,152
|
|
|
|
|
269
|
|
403
|
|
707
|
|
|
1,379
|
|
|
530
|
|
816
|
|
1,032
|
|
|
2,378
|
|
|
Non-GAAP Operating (Loss) Income
|
|
$2,618
|
|
$814
|
|
($2,392
|
)
|
|
$1,040
|
|
|
$4,625
|
|
$2,248
|
|
($4,812
|
)
|
|
$2,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2016
|
|
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
Connected Solutions
|
|
RF Solutions
|
|
Corporate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income
|
|
$1,792
|
|
$859
|
|
($2,737
|
)
|
|
($86
|
)
|
|
$3,094
|
|
$786
|
|
($5,255
|
)
|
|
($1,375
|
)
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
0
|
|
167
|
|
0
|
|
|
167
|
|
|
0
|
|
333
|
|
0
|
|
|
333
|
|
|
-Operating expenses
|
|
44
|
|
85
|
|
0
|
|
|
129
|
|
|
114
|
|
170
|
|
0
|
|
|
284
|
|
|
Restructuring expenses
|
|
0
|
|
5
|
|
17
|
|
|
22
|
|
|
44
|
|
99
|
|
73
|
|
|
216
|
|
|
TelWorx investigation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-General & Administrative
|
|
0
|
|
0
|
|
(1
|
)
|
|
(1
|
)
|
|
0
|
|
0
|
|
5
|
|
|
5
|
|
|
Stock Compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of Goods Sold
|
|
43
|
|
30
|
|
0
|
|
|
73
|
|
|
84
|
|
57
|
|
0
|
|
|
141
|
|
|
-Engineering
|
|
30
|
|
145
|
|
0
|
|
|
175
|
|
|
72
|
|
270
|
|
0
|
|
|
342
|
|
|
-Sales & Marketing
|
|
113
|
|
48
|
|
0
|
|
|
161
|
|
|
200
|
|
101
|
|
0
|
|
|
301
|
|
|
-General & Administrative
|
|
52
|
|
95
|
|
745
|
|
|
892
|
|
|
92
|
|
165
|
|
1,049
|
|
|
1,306
|
|
|
|
|
282
|
|
575
|
|
761
|
|
|
1,618
|
|
|
606
|
|
1,195
|
|
1,127
|
|
|
2,928
|
|
|
Non-GAAP Operating (Loss) Income
|
|
$2,074
|
|
$1,434
|
|
($1,976
|
)
|
|
$1,532
|
|
|
$3,700
|
|
$1,981
|
|
($4,128
|
)
|
|
$1,553
|
|
|
|
|
This schedule reconciles the Company's GAAP operating income
(loss) by segment to its non-GAAP operating (loss) income. The
Company believes that presentation of this schedule provides
meaningful supplemental information to both management and
investors that is indicative of the Company's core operating
results and facilitates comparison of operating results across
reporting periods. The Company uses these non-GAAP measures when
evaluating its financial results as well as for internal planning
and forecasting purposes. These non-GAAP measures should not be
viewed as a substitute for the Company's GAAP results.
|
|
|
|
(a) These adjustments reflect stock based compensation expense,
amortization of intangible assets, restructuring charges, and
general and administrative expenses associated with the SEC
investigation of TelWorx.
|
|
PCTEL, Inc.
|
Reconciliation of GAAP operating loss to
Adjusted EBITDA - Continuing Operations (a)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Loss
|
|
|
|
($339
|
)
|
|
($86
|
)
|
|
($317
|
)
|
|
($1,375
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
633
|
|
|
659
|
|
|
1,262
|
|
|
1,319
|
|
|
Intangible amortization
|
|
|
|
291
|
|
|
296
|
|
|
581
|
|
|
617
|
|
|
Stock compensation expenses
|
|
|
|
1,088
|
|
|
1,301
|
|
|
1,797
|
|
|
2,090
|
|
|
Restructuring - operating expenses
|
|
|
|
0
|
|
|
22
|
|
|
0
|
|
|
216
|
|
|
TelWorx investigation- operating expenses
|
|
|
|
0
|
|
|
(1
|
)
|
|
0
|
|
|
5
|
|
|
Adjusted EBITDA
|
|
|
|
$1,673
|
|
|
$2,191
|
|
|
$3,323
|
|
|
$2,872
|
|
|
% of revenue
|
|
|
|
7.8
|
%
|
|
10.3
|
%
|
|
7.5
|
%
|
|
7.1
|
%
|
|
|
|
This schedule reconciles the Company's GAAP operating loss to
Adjusted EBITDA. The Company believes that this schedule provides
meaningful supplemental information to both management and
investors that is indicative of the Company's core operating
results and facilitates comparison of operating results across
reporting periods. The Company uses Adjusted EBITDA when
evaluating its financial results as well as for internal planning
and forecasting purposes. Adjusted EBITDA should not be viewed as
a substitute for the Company's GAAP results.
|
|
|
|
(a) Adjusted EBITDA is defined as net income before interest,
income taxes, depreciation and amortization. These adjustments
reflect depreciation, amortization of intangible assets, stock
compensation expenses, restructuring expenses, and general and
administrative expenses associated with the SEC investigation of
TelWorx.
|
|
Restated GAAP Results - Continuing
Operations (unaudited)
|
(in thousands except per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY2015
|
|
|
FY2016
|
|
|
FY2017
|
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$23,158
|
|
|
$23,032
|
|
|
$22,393
|
|
|
$21,950
|
|
|
|
$19,183
|
|
|
$21,308
|
|
|
$20,892
|
|
|
$23,623
|
|
|
|
$22,970
|
|
|
$21,501
|
|
|
COST OF REVENUES
|
|
13,535
|
|
|
14,272
|
|
|
14,211
|
|
|
13,388
|
|
|
|
11,724
|
|
|
12,374
|
|
|
12,637
|
|
|
13,860
|
|
|
|
13,516
|
|
|
12,539
|
|
|
GROSS PROFIT
|
|
9,623
|
|
|
8,760
|
|
|
8,182
|
|
|
8,562
|
|
|
|
7,459
|
|
|
8,934
|
|
|
8,255
|
|
|
9,763
|
|
|
|
9,454
|
|
|
8,962
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
2,738
|
|
|
2,904
|
|
|
2,863
|
|
|
2,699
|
|
|
|
2,607
|
|
|
2,523
|
|
|
2,451
|
|
|
2,577
|
|
|
|
2,716
|
|
|
2,667
|
|
|
Sales and marketing
|
|
3,273
|
|
|
3,108
|
|
|
3,307
|
|
|
3,285
|
|
|
|
2,864
|
|
|
3,090
|
|
|
3,116
|
|
|
3,646
|
|
|
|
3,253
|
|
|
2,912
|
|
|
General and administrative
|
|
3,321
|
|
|
3,108
|
|
|
2,682
|
|
|
2,809
|
|
|
|
2,928
|
|
|
3,256
|
|
|
2,847
|
|
|
2,873
|
|
|
|
3,339
|
|
|
3,598
|
|
|
Amortization of intangible assets
|
|
435
|
|
|
558
|
|
|
470
|
|
|
441
|
|
|
|
155
|
|
|
129
|
|
|
124
|
|
|
124
|
|
|
|
124
|
|
|
124
|
|
|
Restructuring expenses
|
|
0
|
|
|
432
|
|
|
411
|
|
|
767
|
|
|
|
194
|
|
|
22
|
|
|
17
|
|
|
-
|
|
|
|
0
|
|
|
0
|
|
|
Total operating expenses
|
|
9,767
|
|
|
10,110
|
|
|
9,733
|
|
|
10,001
|
|
|
|
8,748
|
|
|
9,020
|
|
|
8,555
|
|
|
9,220
|
|
|
|
9,432
|
|
|
9,301
|
|
|
OPERATING (LOSS) INCOME
|
|
(144
|
)
|
|
(1,350
|
)
|
|
(1,551
|
)
|
|
(1,439
|
)
|
|
|
(1,289
|
)
|
|
(86
|
)
|
|
(300
|
)
|
|
543
|
|
|
|
22
|
|
|
(339
|
)
|
|
Other income, net
|
|
44
|
|
|
2,205
|
|
|
534
|
|
|
504
|
|
|
|
6
|
|
|
8
|
|
|
35
|
|
|
63
|
|
|
|
28
|
|
|
14
|
|
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
(100
|
)
|
|
855
|
|
|
(1,017
|
)
|
|
(935
|
)
|
|
|
(1,283
|
)
|
|
(78
|
)
|
|
(265
|
)
|
|
606
|
|
|
|
50
|
|
|
(325
|
)
|
|
Expense (benefit) for income taxes
|
|
(36
|
)
|
|
303
|
|
|
(391
|
)
|
|
(333
|
)
|
|
|
(746
|
)
|
|
7,703
|
|
|
(354
|
)
|
|
5,173
|
|
|
|
(134
|
)
|
|
(140
|
)
|
|
NET (LOSS) INCOME FROM CONTINUING OPERATIONS
|
|
(64
|
)
|
|
552
|
|
|
(626
|
)
|
|
(602
|
)
|
|
|
(537
|
)
|
|
(7,781
|
)
|
|
89
|
|
|
(4,567
|
)
|
|
|
184
|
|
|
(185
|
)
|
|
NET (LOSS) INCOME FROM DISCONTINUED OPERATIONS
|
|
31
|
|
|
171
|
|
|
203
|
|
|
304
|
|
|
|
(919
|
)
|
|
(3,292
|
)
|
|
86
|
|
|
(760
|
)
|
|
|
(214
|
)
|
|
(168
|
)
|
|
NET (LOSS) INCOME
|
|
($33
|
)
|
|
$723
|
|
|
($423
|
)
|
|
($298
|
)
|
|
|
($1,456
|
)
|
|
($11,073
|
)
|
|
$175
|
|
|
($5,327
|
)
|
|
|
($30
|
)
|
|
($353
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning per Share - Continuing Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
($0.00
|
)
|
|
$0.03
|
|
|
($0.04
|
)
|
|
($0.04
|
)
|
|
|
($0.03
|
)
|
|
($0.49
|
)
|
|
$0.01
|
|
|
($0.28
|
)
|
|
|
$0.01
|
|
|
($0.01
|
)
|
|
Diluted
|
|
($0.00
|
)
|
|
$0.03
|
|
|
($0.04
|
)
|
|
($0.04
|
)
|
|
|
($0.03
|
)
|
|
($0.49
|
)
|
|
$0.01
|
|
|
($0.28
|
)
|
|
|
$0.01
|
|
|
($0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning per Share - Discontinued Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$0.00
|
|
|
$0.01
|
|
|
$0.01
|
|
|
$0.02
|
|
|
|
($0.06
|
)
|
|
($0.21
|
)
|
|
$0.01
|
|
|
($0.05
|
)
|
|
|
($0.01
|
)
|
|
($0.01
|
)
|
|
Diluted
|
|
$0.00
|
|
|
$0.01
|
|
|
$0.01
|
|
|
$0.02
|
|
|
|
($0.06
|
)
|
|
($0.21
|
)
|
|
$0.01
|
|
|
($0.05
|
)
|
|
|
($0.01
|
)
|
|
($0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
($0.00
|
)
|
|
$0.04
|
|
|
($0.02
|
)
|
|
($0.02
|
)
|
|
|
($0.09
|
)
|
|
($0.69
|
)
|
|
$0.01
|
|
|
($0.33
|
)
|
|
|
($0.00
|
)
|
|
($0.02
|
)
|
|
Diluted
|
|
($0.00
|
)
|
|
$0.04
|
|
|
($0.02
|
)
|
|
($0.02
|
)
|
|
|
($0.09
|
)
|
|
($0.69
|
)
|
|
$0.01
|
|
|
($0.32
|
)
|
|
|
($0.00
|
)
|
|
($0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighed Average Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
18,312
|
|
|
18,257
|
|
|
17,626
|
|
|
16,820
|
|
|
|
16,324
|
|
|
15,979
|
|
|
16,106
|
|
|
16,194
|
|
|
|
16,340
|
|
|
16,534
|
|
|
Diluted
|
|
18,525
|
|
|
18,408
|
|
|
17,809
|
|
|
16,969
|
|
|
|
16,324
|
|
|
15,979
|
|
|
16,245
|
|
|
16,194
|
|
|
|
16,715
|
|
|
16,534
|
|
|
Reconciliation of GAAP to non-GAAP
Results - Continuing Operations (unaudited)
|
(in thousands except per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP operating loss to
non-GAAP operating income - Continuing Operations (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY2015
|
|
|
FY2016
|
|
|
FY2017
|
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
($100
|
)
|
|
($1,350
|
)
|
|
($1,017
|
)
|
|
($1,439
|
)
|
|
|
($1,289
|
)
|
|
($86
|
)
|
|
($300
|
)
|
|
$543
|
|
|
|
$22
|
|
|
($339
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
20
|
|
|
241
|
|
|
167
|
|
|
167
|
|
|
|
167
|
|
|
167
|
|
|
167
|
|
|
167
|
|
|
|
166
|
|
|
167
|
|
|
-Operating expenses
|
|
435
|
|
|
558
|
|
|
470
|
|
|
441
|
|
|
|
155
|
|
|
129
|
|
|
124
|
|
|
124
|
|
|
|
124
|
|
|
124
|
|
|
Restructuring:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
0
|
|
|
114
|
|
|
132
|
|
|
42
|
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
-Operating expenses
|
|
0
|
|
|
432
|
|
|
411
|
|
|
767
|
|
|
|
194
|
|
|
22
|
|
|
17
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
TelWorx investigation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-General & Administrative
|
|
38
|
|
|
54
|
|
|
9
|
|
|
7
|
|
|
|
5
|
|
|
(1
|
)
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
Stock Compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues
|
|
52
|
|
|
80
|
|
|
64
|
|
|
54
|
|
|
|
68
|
|
|
73
|
|
|
78
|
|
|
63
|
|
|
|
61
|
|
|
72
|
|
|
-Engineering
|
|
115
|
|
|
31
|
|
|
99
|
|
|
175
|
|
|
|
167
|
|
|
175
|
|
|
183
|
|
|
125
|
|
|
|
147
|
|
|
120
|
|
|
-Sales & Marketing
|
|
151
|
|
|
(17
|
)
|
|
220
|
|
|
(142
|
)
|
|
|
140
|
|
|
161
|
|
|
176
|
|
|
140
|
|
|
|
119
|
|
|
126
|
|
|
-General & Administrative
|
|
153
|
|
|
171
|
|
|
203
|
|
|
304
|
|
|
|
414
|
|
|
892
|
|
|
541
|
|
|
451
|
|
|
|
382
|
|
|
770
|
|
|
|
|
964
|
|
|
1,664
|
|
|
1,775
|
|
|
1,815
|
|
|
|
1,310
|
|
|
1,618
|
|
|
1,286
|
|
|
1,070
|
|
|
|
999
|
|
|
1,379
|
|
|
Non-GAAP Operating Income
|
|
$864
|
|
|
$314
|
|
|
$758
|
|
|
$376
|
|
|
|
$21
|
|
|
$1,532
|
|
|
$986
|
|
|
$1,613
|
|
|
|
$1,021
|
|
|
$1,040
|
|
|
% of revenue
|
|
3.7
|
%
|
|
1.4
|
%
|
|
3.4
|
%
|
|
1.7
|
%
|
|
|
0.1
|
%
|
|
7.2
|
%
|
|
4.7
|
%
|
|
6.8
|
%
|
|
|
4.4
|
%
|
|
4.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net loss to
non-GAAP net (loss) income - Continuing Operations (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY2015
|
|
|
FY2016
|
|
|
FY2017
|
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
($64
|
)
|
|
$552
|
|
|
($626
|
)
|
|
($602
|
)
|
|
|
($537
|
)
|
|
($7,781
|
)
|
|
$89
|
|
|
($4,567
|
)
|
|
|
$184
|
|
|
($185
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Non-GAAP adjustment to operating loss
|
|
964
|
|
|
1,664
|
|
|
1,775
|
|
|
$ 1,815
|
|
|
|
1,310
|
|
|
1,618
|
|
|
1,286
|
|
|
1,070
|
|
|
|
999
|
|
|
1,379
|
|
(b)
|
Other income related to SEC investigation of TelWorx
|
|
(38
|
)
|
|
(54
|
)
|
|
(10
|
)
|
|
$ (1
|
)
|
|
|
(5
|
)
|
|
1
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
Legal Settlement - Amendment to Nexgen APA
|
|
0
|
|
|
(2,160
|
)
|
|
(500
|
)
|
|
$ (500
|
)
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
(b)
|
Income Taxes
|
|
(185
|
)
|
|
248
|
|
|
(450
|
)
|
|
$ (401
|
)
|
|
|
(750
|
)
|
|
7,426
|
|
|
(538
|
)
|
|
4,871
|
|
|
|
(424
|
)
|
|
(330
|
)
|
|
|
|
741
|
|
|
(302
|
)
|
|
815
|
|
|
$ 913
|
|
|
|
555
|
|
|
9,045
|
|
|
748
|
|
|
5,941
|
|
|
|
575
|
|
|
1,049
|
|
|
Non-GAAP Net Income (Loss)
|
|
$677
|
|
|
$250
|
|
|
$189
|
|
|
$ 311
|
|
|
|
$18
|
|
|
$1,264
|
|
|
$837
|
|
|
$1,374
|
|
|
|
$759
|
|
|
$864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Earning per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$0.04
|
|
|
$0.01
|
|
|
$0.01
|
|
|
$0.02
|
|
|
|
$0.00
|
|
|
$0.08
|
|
|
$0.05
|
|
|
$0.08
|
|
|
|
$0.05
|
|
|
$0.05
|
|
|
Diluted
|
|
$0.04
|
|
|
$0.01
|
|
|
$0.01
|
|
|
$0.02
|
|
|
|
$0.00
|
|
|
$0.08
|
|
|
$0.05
|
|
|
$0.08
|
|
|
|
$0.05
|
|
|
$0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighed Average Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
18,312
|
|
|
18,257
|
|
|
17,626
|
|
|
16,820
|
|
|
|
16,324
|
|
|
15,979
|
|
|
16,106
|
|
|
16,194
|
|
|
|
16,340
|
|
|
16,340
|
|
|
Diluted
|
|
18,525
|
|
|
18,408
|
|
|
17,809
|
|
|
16,969
|
|
|
|
16,324
|
|
|
15,979
|
|
|
16,245
|
|
|
16,439
|
|
|
|
16,715
|
|
|
16,715
|
|
|
|
|
This schedule reconciles the Company's GAAP operating loss and
GAAP net loss to its non-GAAP operating (loss) income and non-GAAP
net (loss) income. The Company believes that presentation of this
schedule provides meaningful supplemental information to both
management and investors that is indicative of the Company's core
operating results and facilitates comparison of operating results
across reporting periods. The Company uses these non-GAAP measures
when evaluating its financial results as well as for internal
planning and forecasting purposes. These non-GAAP measures should
not be viewed as a substitute for the Company's GAAP results.
|
|
|
|
(a) These adjustments reflect stock based compensation expense,
amortization of intangible assets, restructuring charges, and
general and administrative expenses associated with the SEC
investigation of TelWorx.
|
|
|
|
(b) These adjustments include the items described in footnote (a)
as well as other income for insurance claims related to the SEC
investigation of TelWorx, legal settlements, and non-cash income
tax expense.
|
|
PCTEL, Inc.
|
Reconciliation of GAAP operating loss to
Adjusted EBITDA - Continuing Operations (a)
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY2015
|
|
|
FY2016
|
|
|
FY2017
|
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
|
Q1
|
|
Q2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income
|
|
($144
|
)
|
|
($1,350
|
)
|
|
($1,551
|
)
|
|
($1,439
|
)
|
|
|
($1,289
|
)
|
|
($86
|
)
|
|
($300
|
)
|
|
$543
|
|
|
|
$22
|
|
|
($339
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
634
|
|
|
656
|
|
|
660
|
|
|
660
|
|
|
|
660
|
|
|
659
|
|
|
675
|
|
|
635
|
|
|
|
628
|
|
|
633
|
|
|
Intangible amortization
|
|
455
|
|
|
799
|
|
|
637
|
|
|
608
|
|
|
|
322
|
|
|
296
|
|
|
291
|
|
|
291
|
|
|
|
290
|
|
|
291
|
|
|
Stock compensation expenses
|
|
471
|
|
|
265
|
|
|
586
|
|
|
391
|
|
|
|
789
|
|
|
1,301
|
|
|
978
|
|
|
779
|
|
|
|
709
|
|
|
1,088
|
|
|
Restructuring - operating expenses
|
|
0
|
|
|
432
|
|
|
411
|
|
|
767
|
|
|
|
194
|
|
|
22
|
|
|
17
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
TelWorx investigation- operating expenses
|
|
38
|
|
|
54
|
|
|
9
|
|
|
7
|
|
|
|
5
|
|
|
(1
|
)
|
|
0
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
Adjusted EBITDA
|
|
$1,454
|
|
|
$856
|
|
|
$752
|
|
|
$994
|
|
|
|
$681
|
|
|
$2,191
|
|
|
$1,661
|
|
|
$2,248
|
|
|
|
$1,649
|
|
|
$1,673
|
|
|
% of revenue
|
|
6.3
|
%
|
|
3.7
|
%
|
|
3.4
|
%
|
|
4.5
|
%
|
|
|
3.6
|
%
|
|
10.3
|
%
|
|
8.0
|
%
|
|
9.5
|
%
|
|
|
7.2
|
%
|
|
7.3
|
%
|
|
|
|
This schedule reconciles the Company's GAAP operating loss to
Adjusted EBITDA. The Company believes that this schedule provides
meaningful supplemental information to both management and
investors that is indicative of the Company's core operating
results and facilitates comparison of operating results across
reporting periods. The Company uses Adjusted EBITDA when
evaluating its financial results as well as for internal planning
and forecasting purposes. Adjusted EBITDA should not be viewed as
a substitute for the Company's GAAP results.
|
|
|
|
(a) Adjusted EBITDA is defined as net income before interest,
income taxes, depreciation and amortization. These adjustments
reflect depreciation, amortization of intangible assets, stock
compensation expenses, restructuring expenses, and general and
administrative expenses associated with the SEC investigation of
TelWorx.
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170808006184/en/
[ Back To TMCnet.com's Homepage ]
|