Delaware
(State or other jurisdiction of
incorporation)
|
001-34006
(Commission
File Number)
|
48-1129619
(I.R.S. Employer
Identification No.)
|
99.2
|
|
Revised Financial Tables for 2013 Fourth Quarter and Full Year
|
THE MANAGEMENT NETWORK GROUP, INC.
|
||
By:
|
/s/ Donald E. Klumb
|
|
Donald E. Klumb
Chief Executive Officer, President and Chief Financial Officer
|
Exhibit Number
|
Description
|
|
99.2
|
Revised Financial Tables for 2013 Fourth Quarter and Full Year
|
THE MANAGEMENT NETWORK GROUP, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(In thousands, except per share data)
|
||||||||
(unaudited)
|
Thirteen Weeks Ended
|
Fifty-Two Weeks Ended
|
|||||||||||||||
December 28,
|
December 29,
|
December 28,
|
December 29,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues
|
$ | 13,931 | $ | 12,932 | $ | 55,371 | $ | 53,009 | ||||||||
Cost of services
|
8,589 | 7,933 | 34,529 | 32,951 | ||||||||||||
Gross profit
|
5,342 | 4,999 | 20,842 | 20,058 | ||||||||||||
Selling, general and administrative expenses (includes non-cash share-based compensation expense of $205 and $11 for the thirteen weeks ended December 28, 2013 and December 29, 2012, respectively and $737 and $20 for the fifty two weeks ended December 28, 2013 and December 29, 2012, respectively)
|
6,761 | 4,726 | 22,784 | 21,155 | ||||||||||||
Income (loss) from operations
|
(1,419 | ) | 273 | (1,942 | ) | (1,097 | ) | |||||||||
Other income
|
2 | 8 | 4 | 16 | ||||||||||||
Income (loss) before income taxes
|
(1,417 | ) | 281 | (1,938 | ) | (1,081 | ) | |||||||||
Income tax provision
|
(55 | ) | (16 | ) | (114 | ) | (106 | ) | ||||||||
Net income (loss)
|
$ | (1,472 | ) | $ | 265 | $ | (2,052 | ) | $ | (1,187 | ) | |||||
Net income (loss) per common share:
|
||||||||||||||||
Basic and diluted
|
$ | (0.20 | ) | $ | 0.04 | $ | (0.29 | ) | $ | (0.17 | ) | |||||
Weighted average shares used in calculation of net income (loss) per common share
|
||||||||||||||||
Basic
|
7,150 | 7,113 | 7,131 | 7,103 | ||||||||||||
Diluted
|
7,150 | 7,118 | 7,131 | 7,103 |
THE MANAGEMENT NETWORK GROUP, INC.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
(In thousands)
|
||||
(unaudited)
|
December 28,
|
December 29,
|
|||||||
2013
|
2012
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 13,780 | $ | 12,177 | ||||
Accounts receivable, net
|
11,716 | 12,762 | ||||||
Prepaid and other current assets
|
1,751 | 658 | ||||||
Total current assets
|
27,247 | 25,597 | ||||||
NONCURRENT ASSETS:
|
||||||||
Property and equipment, net
|
1,202 | 1,355 | ||||||
Goodwill
|
8,225 | 8,160 | ||||||
Other noncurrent assets
|
150 | 204 | ||||||
Total Assets
|
$ | 36,824 | $ | 35,316 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade accounts payable
|
$ | 2,036 | $ | 975 | ||||
Accrued payroll, bonuses and related expenses
|
4,249 | 4,003 | ||||||
Deferred revenue
|
591 | 605 | ||||||
Accrued severance liability
|
1,491 | - | ||||||
Other accrued liabilities
|
1,631 | 1,809 | ||||||
Total current liabilities
|
9,998 | 7,392 | ||||||
NONCURRENT LIABILITIES:
|
||||||||
Deferred income tax liabilities
|
586 | 472 | ||||||
Other noncurrent liabilities
|
342 | 441 | ||||||
Total noncurrent liabilities
|
928 | 913 | ||||||
TOTAL STOCKHOLDERS' EQUITY
|
25,898 | 27,011 | ||||||
Total Liabilities and Stockholders’ Equity
|
$ | 36,824 | $ | 35,316 |
THE MANAGEMENT NETWORK GROUP, INC.
|
||||||||
RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP ADJUSTED NET INCOME (LOSS)
|
||||||||
(unaudited)
|
||||||||
(in thousands, except per share data)
|
Thirteen Weeks Ended
|
Fifty-Two Weeks Ended
|
|||||||||||||||
December 28,
|
December 29,
|
December 28,
|
December 29,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Reconciliation of GAAP net income (loss) to non-GAAP adjusted net income (loss):
|
||||||||||||||||
GAAP net income (loss)
|
$ | (1,472 | ) | $ | 265 | $ | (2,052 | ) | $ | (1,187 | ) | |||||
Depreciation and amortization
|
167 | 178 | 670 | 767 | ||||||||||||
Non-cash share based compensation expense
|
205 | 11 | 737 | 21 | ||||||||||||
Accrued executive severance
|
1,491 | - | 1,491 | - | ||||||||||||
Tax effect of applicable non-GAAP adjustments 1
|
55 | 16 | 114 | 106 | ||||||||||||
Adjustments to GAAP net income (loss)
|
1,918 | 205 | 3,012 | 894 | ||||||||||||
Non-GAAP adjusted net income (loss)
|
$ | 446 | $ | 470 | $ | 960 | $ | (293 | ) | |||||||
Reconciliation of GAAP net income (loss) per diluted common share to non-GAAP adjusted net income (loss) per diluted common share:
|
||||||||||||||||
GAAP net income (loss) per diluted common share
|
$ | (0.20 | ) | $ | 0.04 | $ | (0.28 | ) | $ | (0.17 | ) | |||||
Depreciation and amortization
|
0.02 | 0.03 | 0.09 | 0.11 | ||||||||||||
Non-cash share based compensation expense
|
0.03 | 0.00 | 0.10 | 0.00 | ||||||||||||
Accrued executive severance
|
0.20 | - | 0.20 | - | ||||||||||||
Tax effect of applicable non-GAAP adjustments 1
|
0.01 | 0.00 | 0.02 | 0.02 | ||||||||||||
Adjustments to GAAP net income (loss) per diluted common share
|
0.26 | 0.03 | 0.41 | 0.13 | ||||||||||||
Non-GAAP adjusted net income (loss) per diluted common share
|
$ | 0.06 | $ | 0.07 | $ | 0.13 | $ | (0.04 | ) | |||||||
Weighted average shares used in calculation of Non-GAAP adjusted net income (loss) per diluted common share
|
7,248 | 7,118 | 7,203 | 7,103 | ||||||||||||
Footnote 1: The Company calculated the tax effect of non-GAAP adjustments by applying an applicable estimated jurisdictional tax rate to each specific non-GAAP item after consideration of the Company's valuation allowance.
|