Planar Systems, Inc. (NASDAQ:PLNR), a worldwide leader in specialty
display solutions, recorded sales of $41.4 million and GAAP loss per
share of $0.23 in its fourth fiscal quarter ended September 28, 2012. On
a Non-GAAP basis (see reconciliation table), loss per share was $0.10 in
the fourth quarter of fiscal 2012. Sales for fiscal year 2012 were
$171.4 million and GAAP loss per share was $0.81. On a Non-GAAP basis
loss per share was $0.40 in fiscal 2012.
“While sales and earnings in the fourth quarter were below our
expectations, I am pleased that we did a good job managing working
capital, resulting in an increase to our cash position,” said Gerry
Perkel, Planar’s President and Chief Executive Officer. “In addition,
the fourth quarter represented our highest quarter ever for sales of
digital signage products. While we are pleased with the progress in
growing our digital signage product revenues, we did take some
additional actions to reduce our expense levels as we enter our new
fiscal year as our commercial and industrial product revenues have
declined faster than we had anticipated.”
FOURTH QUARTER BUSINESS SUMMARY
-
Began shipping Planar® Mosaic™, a unique and versatile digital signage
architectural design focused, video wall solution targeting the large
and growing global wall covering market
-
Began shipping the Planar® UltraLux™ Series, a family of 70" and 80"
LCD displays that feature a unique industrial design and
forward-thinking engineering which bring current consumer electronics
styling to the commercial digital signage market
-
Announced the Planar® Helium™ Series, a family of multi-touch desktop
monitors designed to bring the touch experience alive when paired with
a Microsoft® Windows® 8 device such as an Ultrabook™, tablet or
desktop PC
FOURTH QUARTER FISCAL 2012 RESULTS
The Company’s total revenues decreased 7 percent compared to the third
quarter of fiscal 2012 and declined 19 percent compared to the fourth
quarter of fiscal 2011. Geographic results (in terms of quarterly
revenue compared with the fourth quarter of fiscal 2011) decreased in
all three Geographic regions, with the Americas decreasing 20 percent,
Asia Pacific decreasing 17 percent, and Europe, the Middle East and
Africa (EMEA) decreasing 17 percent. Sales of Digital Signage products
totaled $13.6 million in the fourth quarter of 2012, a 20 percent
increase from the same period a year ago. This increase was driven by
higher sales of tiled LCD systems and signage monitors, which increased
18 percent and 57 percent respectively compared with the same period a
year ago. In addition, sales of digital signage products increased in
all three Geographic regions compared with the same period last year.
Sales of Commercial and Industrial (C&I) products declined 30 percent to
$27.8 million compared with the same quarter a year ago. This decrease
was primarily driven by lower sales of Electroluminescent (EL) displays,
rear-projection cubes, desktop monitors, and high-end home products,
partially offset by increased sales of touch monitors which grew 42
percent compared to the same period a year ago.
The Company’s consolidated gross profit margin (on a Non-GAAP basis) was
17.3 percent in the fourth quarter of 2012, down from 26.8 percent in
the fourth 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 with a relatively higher fixed cost basis, such as EL production
facilities, and an unfavorable product mix with a smaller proportion of
total revenue derived from sales of relatively higher margin products
such as rear-projection cubes.
Total operating expenses (on a Non-GAAP basis) for the fourth quarter of
2012 decreased $2.9 million, or 21 percent, to $10.5 million compared
with the same quarter a year ago, as expenses declined in all functions
as a result of cost reduction measures implemented earlier in fiscal
2012, partially offset by increased project related expenses in research
and development.
The Company’s cash balance increased $1.6 million sequentially to $17.8
million at the end of the fourth quarter compared to the end of the
third quarter of fiscal 2012. The increase in cash was primarily caused
by a reduction in inventory and accounts receivable, which was partially
offset by a reduction in accounts payable and the loss incurred.
BUSINESS OUTLOOK
Looking forward, the Company remains committed to transforming its
business to be more focused on markets that are growing, like digital
signage, and becoming profitable, including pursuing further actions
intended to more rapidly effect the Company’s strategic transformation
and drive higher levels of shareholder value. In the near term, for the
first quarter of fiscal 2013, the Company expects continued revenue
growth in sales of digital signage products both compared to the first
quarter of last year and the fourth quarter of 2012. As a result, the
Company currently anticipates revenue in the range of $44 to $48 million
and a Non-GAAP loss of $0.05 to a Non-GAAP profit of $0.01 in the first
quarter of 2013.
Results of operations and the business outlook will be discussed in a
conference call today, November 20, 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 December 20, 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 gross profit rates, and
operating expense levels for the first quarter of fiscal 2013, 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
|
|
Twelve months ended
|
|
|
|
Sept. 28, 2012
|
|
Sept. 30, 2011
|
|
Sept. 28, 2012
|
|
Sept. 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
41,400
|
|
|
$
|
51,125
|
|
|
|
171,354
|
|
|
$
|
186,504
|
|
|
Cost of Sales
|
|
|
34,291
|
|
|
|
37,453
|
|
|
|
136,718
|
|
|
|
134,365
|
|
|
Gross Profit
|
|
|
7,109
|
|
|
|
13,672
|
|
|
|
34,636
|
|
|
|
52,139
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
2,787
|
|
|
|
2,780
|
|
|
|
10,592
|
|
|
|
10,748
|
|
|
Sales and marketing
|
|
|
5,180
|
|
|
|
7,040
|
|
|
|
24,842
|
|
|
|
25,929
|
|
|
General and administrative
|
|
|
3,040
|
|
|
|
4,197
|
|
|
|
13,987
|
|
|
|
16,836
|
|
|
Amortization of intangible assets
|
|
|
171
|
|
|
|
456
|
|
|
|
696
|
|
|
|
1,992
|
|
|
Impairment and restructuring charges
|
|
|
404
|
|
|
|
1,060
|
|
|
|
922
|
|
|
|
1,060
|
|
|
Total Operating Expenses
|
|
|
11,582
|
|
|
|
15,533
|
|
|
|
51,039
|
|
|
|
56,565
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from operations
|
|
|
(4,473
|
)
|
|
|
(1,861
|
)
|
|
|
(16,403
|
)
|
|
|
(4,426
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
|
|
Interest, net
|
|
|
(22
|
)
|
|
|
(1
|
)
|
|
|
(15
|
)
|
|
|
22
|
|
|
Foreign exchange, net
|
|
|
(44
|
)
|
|
|
496
|
|
|
|
479
|
|
|
|
(334
|
)
|
|
Other, net
|
|
|
49
|
|
|
|
(92
|
)
|
|
|
499
|
|
|
|
130
|
|
|
Net non-operating income (expense)
|
|
|
(17
|
)
|
|
|
403
|
|
|
|
963
|
|
|
|
(182
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes
|
|
|
(4,490
|
)
|
|
|
(1,458
|
)
|
|
|
(15,440
|
)
|
|
|
(4,608
|
)
|
|
Provision (benefit) for income taxes
|
|
|
138
|
|
|
|
(48
|
)
|
|
|
742
|
|
|
|
98
|
|
|
Net Income (loss)
|
|
$
|
(4,628
|
)
|
|
$
|
(1,410
|
)
|
|
$
|
(16,182
|
)
|
|
$
|
(4,706
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) per share - basic
|
|
|
($0.23
|
)
|
|
|
($0.07
|
)
|
|
|
($0.81
|
)
|
|
|
($0.24
|
)
|
|
Net Income (loss) per share - diluted
|
|
|
($0.23
|
)
|
|
|
($0.07
|
)
|
|
|
($0.81
|
)
|
|
|
($0.24
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
20,258
|
|
|
|
19,594
|
|
|
|
20,083
|
|
|
|
19,419
|
|
|
Weighted average shares outstanding - diluted
|
|
|
20,258
|
|
|
|
19,594
|
|
|
|
20,083
|
|
|
|
19,419
|
|
|
|
|
|
Planar Systems, Inc. Consolidated Balance Sheets (In
thousands) (unaudited)
|
|
|
|
|
|
Sept. 28, 2012
|
|
Sept. 30, 2011
|
|
ASSETS
|
|
|
|
|
|
Cash
|
|
$
|
17,768
|
|
|
$
|
22,231
|
|
|
Accounts receivable, net
|
|
|
18,604
|
|
|
|
25,881
|
|
|
Inventories
|
|
|
31,984
|
|
|
|
42,967
|
|
|
Other current assets
|
|
|
2,829
|
|
|
|
4,587
|
|
|
Total current assets
|
|
|
71,185
|
|
|
|
95,666
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
3,554
|
|
|
|
4,265
|
|
|
Intangible assets, net
|
|
|
565
|
|
|
|
1,261
|
|
|
Other assets
|
|
|
6,580
|
|
|
|
4,110
|
|
|
|
|
$
|
81,884
|
|
|
$
|
105,302
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
Accounts payable
|
|
|
11,686
|
|
|
|
15,549
|
|
|
Current portion of capital leases
|
|
|
449
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
1,659
|
|
|
|
2,339
|
|
|
Other current liabilities
|
|
|
15,915
|
|
|
|
18,485
|
|
|
Total current liabilities
|
|
|
29,709
|
|
|
|
36,373
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
5,656
|
|
|
|
6,270
|
|
|
Total liabilities
|
|
|
35,365
|
|
|
|
42,643
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
184,556
|
|
|
|
182,826
|
|
|
Retained earnings (deficit)
|
|
|
(134,751
|
)
|
|
|
(118,096
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(3,286
|
)
|
|
|
(2,071
|
)
|
|
Total shareholders' equity
|
|
|
46,519
|
|
|
|
62,659
|
|
|
|
|
$
|
81,884
|
|
|
$
|
105,302
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures (In
thousands, unaudited)
|
|
|
|
|
|
For the three months ended
|
|
|
|
Sept. 28, 2012
|
|
Sept. 30, 2011
|
|
Gross Profit:
|
|
|
|
|
|
GAAP Gross Profit
|
|
7,109
|
|
13,672
|
|
|
|
|
|
|
|
Share-based compensation
|
|
34
|
|
15
|
|
Total Non-GAAP adjustments
|
|
34
|
|
15
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT
|
|
7,143
|
|
13,687
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT PERCENTAGE
|
|
17.3%
|
|
26.8%
|
|
|
|
|
|
|
|
Research and Development:
|
|
|
|
|
|
GAAP Research and development expense
|
|
2,787
|
|
2,780
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(45)
|
|
(53)
|
|
Total Non-GAAP adjustments
|
|
(45)
|
|
(53)
|
|
|
|
|
|
|
|
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE
|
|
2,742
|
|
2,727
|
|
|
|
|
|
|
|
Sales and Marketing:
|
|
|
|
|
|
GAAP Sales and marketing expense
|
|
5,180
|
|
7,040
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(90)
|
|
(154)
|
|
Total Non-GAAP adjustments
|
|
(90)
|
|
(154)
|
|
|
|
|
|
|
|
NON-GAAP SALES AND MARKETING EXPENSE
|
|
5,090
|
|
6,886
|
|
|
|
|
|
|
|
General and Administrative:
|
|
|
|
|
|
GAAP General and administrative Expense
|
|
3,040
|
|
4,197
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(370)
|
|
(455)
|
|
Total Non-GAAP adjustments
|
|
(370)
|
|
(455)
|
|
|
|
|
|
|
|
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE
|
|
2,670
|
|
3,742
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
GAAP Total Operating Expenses
|
|
11,582
|
|
15,533
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(505)
|
|
(662)
|
|
Amortization of intangible assets
|
|
(171)
|
|
(456)
|
|
Impairment and restructuring charges
|
|
(404)
|
|
(1,060)
|
|
Total Non-GAAP adjustments
|
|
(1,080)
|
|
(2,178)
|
|
|
|
|
|
|
|
NON-GAAP TOTAL OPERATING EXPENSES
|
|
10,502
|
|
13,355
|
|
|
|
|
|
|
|
Income (Loss) from Operations:
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
(4,473)
|
|
(1,861)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
539
|
|
677
|
|
Amortization of intangible assets
|
|
171
|
|
456
|
|
Impairment and restructuring charges
|
|
404
|
|
1,060
|
|
Total Non-GAAP adjustments
|
|
1,114
|
|
2,193
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) FROM OPERATIONS
|
|
(3,359)
|
|
332
|
|
|
|
|
|
|
|
Income (Loss) before taxes & EBITDA:
|
|
|
|
|
|
GAAP income (loss) before taxes
|
|
(4,490)
|
|
(1,458)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
539
|
|
677
|
|
Amortization of intangible assets
|
|
171
|
|
456
|
|
Impairment and restructuring charges
|
|
404
|
|
1,060
|
|
Foreign exchange, net
|
|
44
|
|
(496)
|
|
Total Non-GAAP adjustments
|
|
1,158
|
|
1,697
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) BEFORE TAXES
|
|
(3,332)
|
|
239
|
|
Depreciation
|
|
383
|
|
560
|
|
NON-GAAP EBITDA
|
|
(2,949)
|
|
799
|
|
|
|
|
|
|
|
Net Income (Loss):
|
|
|
|
|
|
GAAP Net Income (loss)
|
|
(4,628)
|
|
(1,410)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
539
|
|
677
|
|
Amortization of intangible assets
|
|
171
|
|
456
|
|
Impairment and restructuring charges
|
|
404
|
|
1,060
|
|
Foreign exchange, net
|
|
44
|
|
(496)
|
|
Income tax effect of reconciling items
|
|
1,388
|
|
(72)
|
|
Total Non-GAAP adjustments
|
|
2,546
|
|
1,625
|
|
|
|
|
|
|
|
NON-GAAP NET INCOME (LOSS)
|
|
(2,082)
|
|
215
|
|
|
|
|
|
|
|
GAAP weighted average shares outstanding--basic
|
|
20,258
|
|
19,594
|
|
NON-GAAP weighted average shares outstanding--diluted
|
|
20,258
|
|
19,979
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - basic
|
|
($0.23)
|
|
($0.07)
|
|
Non-GAAP adjustments detailed above
|
|
0.13
|
|
0.08
|
|
NON-GAAP NET INCOME PER SHARE (basic)
|
|
($0.10)
|
|
$0.01
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - diluted
|
|
($0.23)
|
|
($0.07)
|
|
Non-GAAP adjustments detailed above
|
|
0.13
|
|
0.08
|
|
NON-GAAP NET INCOME PER SHARE (diluted)
|
|
($0.10)
|
|
$0.01
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures (In
thousands, unaudited)
|
|
|
|
|
|
For the twelve months ended
|
|
|
|
Sept. 28, 2012
|
|
Sept. 30, 2011
|
|
Gross Profit:
|
|
|
|
|
|
GAAP Gross Profit
|
|
34,636
|
|
52,139
|
|
|
|
|
|
|
|
Share-based compensation
|
|
102
|
|
59
|
|
Total Non-GAAP adjustments
|
|
102
|
|
59
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT
|
|
34,738
|
|
52,198
|
|
|
|
|
|
|
|
NON-GAAP GROSS PROFIT PERCENTAGE
|
|
20.3%
|
|
28.0%
|
|
|
|
|
|
|
|
Research and Development:
|
|
|
|
|
|
GAAP Research and development expense
|
|
10,592
|
|
10,748
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(144)
|
|
(212)
|
|
Total Non-GAAP adjustments
|
|
(144)
|
|
(212)
|
|
|
|
|
|
|
|
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSE
|
|
10,448
|
|
10,536
|
|
|
|
|
|
|
|
Sales and Marketing:
|
|
|
|
|
|
GAAP Sales and marketing expense
|
|
24,842
|
|
25,929
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(203)
|
|
(534)
|
|
Total Non-GAAP adjustments
|
|
(203)
|
|
(534)
|
|
|
|
|
|
|
|
NON-GAAP SALES AND MARKETING EXPENSE
|
|
24,639
|
|
25,395
|
|
|
|
|
|
|
|
General and Administrative:
|
|
|
|
|
|
GAAP General and administrative Expense
|
|
13,987
|
|
16,836
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(1,155)
|
|
(1,458)
|
|
Total Non-GAAP adjustments
|
|
(1,155)
|
|
(1,458)
|
|
|
|
|
|
|
|
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSE
|
|
12,832
|
|
15,378
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
GAAP Total Operating Expenses
|
|
51,039
|
|
56,565
|
|
|
|
|
|
|
|
Share-based compensation
|
|
(1,502)
|
|
(2,204)
|
|
Amortization of intangible assets
|
|
(696)
|
|
(1,992)
|
|
Impairment and restructuring charges
|
|
(922)
|
|
(1,060)
|
|
Total Non-GAAP adjustments
|
|
(3,120)
|
|
(5,256)
|
|
|
|
|
|
|
|
NON-GAAP TOTAL OPERATING EXPENSES
|
|
47,919
|
|
51,309
|
|
|
|
|
|
|
|
Income (Loss) from Operations:
|
|
|
|
|
|
GAAP income (loss) from operations
|
|
(16,403)
|
|
(4,426)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,604
|
|
2,263
|
|
Amortization of intangible assets
|
|
696
|
|
1,992
|
|
Impairment and restructuring charges
|
|
922
|
|
1,060
|
|
Total Non-GAAP adjustments
|
|
3,222
|
|
5,315
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) FROM OPERATIONS
|
|
(13,181)
|
|
889
|
|
|
|
|
|
|
|
Income (Loss) before taxes & EBITDA:
|
|
|
|
|
|
GAAP income (loss) before taxes
|
|
(15,440)
|
|
(4,608)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,604
|
|
2,263
|
|
Amortization of intangible assets
|
|
696
|
|
1,992
|
|
Impairment and restructuring charges
|
|
922
|
|
1,060
|
|
Foreign exchange, net
|
|
(479)
|
|
334
|
|
Total Non-GAAP adjustments
|
|
2,743
|
|
5,649
|
|
|
|
|
|
|
|
NON-GAAP INCOME (LOSS) BEFORE TAXES
|
|
(12,697)
|
|
1,041
|
|
Depreciation
|
|
1,977
|
|
2,163
|
|
NON-GAAP EBITDA
|
|
(10,720)
|
|
3,204
|
|
|
|
|
|
|
|
Income (loss) from continuing operations:
|
|
|
|
|
|
GAAP net income (loss)
|
|
(16,182)
|
|
(4,706)
|
|
|
|
|
|
|
|
Share-based compensation
|
|
1,604
|
|
2,263
|
|
Amortization of intangible assets
|
|
696
|
|
1,992
|
|
Impairment and restructuring charges
|
|
922
|
|
1,060
|
|
Foreign exchange, net
|
|
(479)
|
|
334
|
|
Income tax effect of reconciling items
|
|
5,503
|
|
(7)
|
|
Total Non-GAAP adjustments
|
|
8,246
|
|
5,642
|
|
|
|
|
|
|
|
NON-GAAP NET INCOME (LOSS)
|
|
(7,936)
|
|
936
|
|
|
|
|
|
|
|
GAAP weighted average shares outstanding--basic
|
|
20,083
|
|
19,419
|
|
NON-GAAP weighted average shares outstanding--diluted
|
|
20,083
|
|
19,793
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - basic
|
|
($0.81)
|
|
($0.24)
|
|
Non-GAAP adjustments detailed above
|
|
0.41
|
|
0.29
|
|
NON-GAAP NET INCOME (LOSS) PER SHARE (basic)
|
|
($0.40)
|
|
$0.05
|
|
|
|
|
|
|
|
GAAP Net Income (Loss) per share - diluted
|
|
($0.81)
|
|
($0.24)
|
|
Non-GAAP adjustments detailed above
|
|
$0.41
|
|
$0.29
|
|
NON-GAAP NET INCOME (LOSS) PER SHARE (diluted)
|
|
($0.40)
|
|
$0.05
|
|
|
