-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Aubant3nBlRcNlcDrTeL/VazApwS11rr3etmqwpgpB9VURROe4qti5pjvSeIGRhx CO4L/m1Drb3jK7EVTWJmtg== 0000870753-07-000002.txt : 20070227 0000870753-07-000002.hdr.sgml : 20070227 20070227100715 ACCESSION NUMBER: 0000870753-07-000002 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070227 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070227 DATE AS OF CHANGE: 20070227 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NUMEREX CORP /PA/ CENTRAL INDEX KEY: 0000870753 STANDARD INDUSTRIAL CLASSIFICATION: COMMUNICATIONS EQUIPMENT, NEC [3669] IRS NUMBER: 112948749 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-22920 FILM NUMBER: 07651559 BUSINESS ADDRESS: STREET 1: 1600 PARKWOOD CIRCLE STREET 2: SUITE 200 CITY: ATLANTA STATE: GA ZIP: 30339 BUSINESS PHONE: 770-693-5950 MAIL ADDRESS: STREET 1: 1600 PARKWOOD CIRCLE STREET 2: SUITE 200 CITY: ATLANTA STATE: GA ZIP: 30339 8-K 1 form8k2006results.htm 8K Q4 AND FY2006 RESULTS 8K Q4 and FY2006 Results


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

Date of Report (Date of earliest event reported): February 27, 2007


NUMEREX CORP.
                                                                                      
(Exact Name of Registrant as Specified in its Charter)


Pennsylvania
0-22920
11-2948749
(State or other jurisdiction of incorporation)
(Commission File Number)
(I.R.S. Employer Identification No.)


1600 Parkwood Circle
Suite 500
Atlanta, Georgia
                                                              
(Address of principal executive offices)

30339
                  
(Zip code)

(770) 693-5950
                            
(Registrant's telephone number, including area code)


Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

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:

[ ]
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ]
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ]
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 

 

Section 2 - Financial Information
 
Item 2.02 Results of Operations and Financial Condition.

On February 27, 2007, Numerex Corp. (the “Company”) issued a press release announcing its financial results for the fourth quarter and full year of 2006 ending December 31, 2006. The press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

In the press release, the Company uses a non-GAAP financial measure “non-GAAP income” and includes a reconciliation of this measure to GAAP. The Company believes that this presentation of non-GAAP income provides useful information relating to it’s financial condition and results of operations, which provides management and investors with a more complete understanding of the Company’s past performance and certain additional financial or business trends. The Company believes that the line on the Company’s consolidated statement of operations entitled, Net earnings/(loss), is the most directly comparable GAAP measure to non-GAAP income.


Section 9 - Financial Statements and Exhibits
 
Item 9.01 Financial Statements and Exhibits.
 
(d) Exhibits
 
99.1 Press Release of Numerex Corp. dated February 27, 2007
 






 

 
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 27, 2007

NUMEREX CORP.



By;  /s/Alan B. Catherall                                             
Alan B. Catherall
Chief Financial Officer and Principal Accounting Officer
EX-99.1 CHARTER 2 pressreleasefeb272007.htm NMRX 4TH QTR AND FY 2006 PRESS RELEASE NMRX 4th Qtr and FY 2006 Press Release
 
 
 
 
Exhibit 99.1
 
 
Investor Relations Contact:
Alan B. Catherall 770-485-2527



PRESS RELEASE

FOR IMMEDIATE RELEASE

NUMEREX REPORTS FOURTH QUARTER AND FULL YEAR 2006 RESULTS

 
ATLANTA, February 27, 2007 - Numerex Corp. (NASDAQ: NMRX), a leader in wireless machine-to-machine (M2M) data communications, today announced net income of $1.8 million for the fourth quarter of 2006 and net income of $4.1 million for the full year. These results compare to net income of $422,000 and $593,000 for the comparable periods of 2005. Basic and diluted earnings per share for the fourth quarter of 2006 were $0.14 and $0.13 respectively. This compares to basic and diluted earnings per share of $0.04 for the fourth quarter of 2005. Basic and diluted earnings per share for 2006 in total were $0.33 and $0.31 respectively. This compares to basic and diluted earnings per share of $0.05 for 2005. Net income for the fourth quarter of 2006, excluding stock based compensation expenses, outstanding warrants, a goodwill impairment charge and the partial release of the Company’s deferred tax valuation allowance (“non-GAAP income”) was $1.2 million compared to $422,000 for the same quarter in 2005 using the same non-GAAP income measurement. Basic and diluted earnings per share using non-GAAP income would have been $0.09 for the fourth quarter of 2006. All non-GAAP information is reconciled in the Non-GAAP Condensed Consolidated Statement of Operations table attached.

Key financial results for the fourth quarter and the full year 2006 compared to the same periods in 2005:
 
 
 
Three Months Ended
 
 
 
Twelve Months Ended
 
 
 
December 31,
 
 
 
December 31,
 
 
   
2006
   
2005
   
% Increase
   
2006
   
2005
 
Net Revenues (millions)
 
$
14.76
 
$
8.40
   
75
%
$
52.79
 
$
29.95
 
Net Income (millions)
 
$
1.81
 
$
0.42
   
329
%
$
4.10
 
$
0.59
 
Reported EPS
 
$
0.14
 
$
0.04
   
285
%
$
0.33
 
$
0.05
 
Non-GAAP Income (millions)
 
$
1.17
 
$
0.42
   
168
%
$
4.02
 
$
0.59
 
Non-GAAP EPS
 
$
0.09
 
$
0.04
   
141
%
$
0.32
 
$
0.05
 

“2006 marked another productive year with milestones achieved in both financial performance and new product and service initiatives,” said Stratton Nicolaides, chairman and CEO of Numerex. “We continued solidifying our position as a market leader and partner of choice in the M2M industry. We have highlighted some of the key achievements that made 2006 a banner year:

·  
Completing and fully integrating the acquisition of Airdesk, acquired in January, a key provider of wireless M2M modules and services, an ideal complement to Numerex’s existing M2M platforms.

·  
Launching our new Digital Uplink product line in February, a first-to-market digital product and wireless network service, designed to meet the demands of the security industry

·  
Launching our new digital mobile product line, Airdesk Mobile, a platform designed for private label use, providing vehicle tracking & recovery capabilities for use in both the new and sub-prime markets

·  
Forging a relationship with TelCel, offering integrated wireless M2M solutions through its distribution network in Mexico

-continued-
·    

·  
Selected by US Cellular to provide a variety of services designed to transition their analog customers to a CDMA digital format

·  
Introducing SMSXpress which provides a powerful and cost-effective wireless networking solution for remote monitoring and other M2M applications

·  
Initiating several programs designed to convert analog network connections to our new digital platforms, including an agreement with SupplyNet Communications under which they will buy both wireless modules and network services from Numerex

These and other similar initiatives provided the foundation for our profitable operations in 2006 and set the stage for continued growth in 2007,” Mr. Nicolaides continued.

Financial Results
Net revenues in the fourth quarter of 2006 were $14.8 million compared to $8.4 million reported for same quarter last year, representing 76% year over year growth. For the full year of 2006, revenues grew from $29.9 million to $52.8 million, also an increase of 76%. Revenues increased 11.1% sequentially from $13.3 million in the third quarter of 2006, which included the full impact of the acquisition of Airdesk announced in January 2006. Total revenues of $14.8 million exceeded the revenue guidance range for the fourth quarter of $14.0 million to $14.5 million issued as part of our earnings release in October last year.

Wireless M2M revenues were $13.4 million compared to $6.8 million for the fourth quarter of 2005 and $11.3 million for the third quarter of 2006. This increase in revenues compared to the same quarter last year is attributable to further improved performance across all of the Company’s wireless business units including Uplink, Numerex’s wireless security group, the sales of wireless modules as well as product sales from the mobile unit. For the full year, total M2M revenues more than doubled compared to 2005 and increased more than 38% on a pro-forma basis, which includes the revenues generated by Airdesk in 2005. Numerex’ wireless M2M business comprised 91% of total revenues in the fourth quarter of 2006 as that segment of our business continues to grow strongly. Management continues to operate its legacy, non-core business units for cash flow contribution.

Gross margins for the fourth quarter and full year of 2006 were 34.6% and 35.8% respectively. These are contrasted with 39.5% and 42.5% for the comparable periods in 2005. Gross margins in the third quarter of 2006 were 37.2%. As previously reported, the decrease in gross margins compared to 2005 is the result of the Airdesk acquisition producing a higher mix of lower margin product revenues compared to higher margin service revenues. The margin decline compared to the third quarter of 2006 is due to the strength of product revenues in the fourth quarter as the company took advantage of increased unit demand.

Operating expenses were $4.0 million for the current quarter compared to $2.9 million during the fourth quarter of 2005 and $3.8 million for the third quarter of 2006. Operating expenses continue to increase at a much slower rate than revenue growth. For example, operating expenses as a percentage of revenue for the full year of 2006 declined to 29% in 2006 from 39% in 2005. In accordance with Financial Accounting Standard No. 123 the Company recorded non-cash stock option compensation costs of $159,000 in the fourth quarter of 2006.

The Company conducted its goodwill analysis and assessment in accordance with the provisions of Statement of Financial Accounting Standards (SFAS) 142 which requires goodwill to be assessed for potential impairment at least annually. The Company has recorded a pre-tax, non-cash charge of $2.1 million for the impairment of goodwill within the non-core Digital Multimedia, Networking & Wireline segment. The impairment charge was based upon the Company’s assessment of the long term outlook for its Broadband Networks, Inc. unit within the Digital Multimedia, Networking and Wireline segment and a determination that a reduction in the goodwill balance in the amount of $2.1 million would be required to more properly reflect the current value of the business. The non-cash charge has no impact on the Company’s liquidity or on its future operating performance. After this impairment, the Company’s goodwill balance will be approximately $16.0 million.



-continued-




For the first three quarters of 2006, the Company did not record a federal tax provision. In the fourth quarter of 2006, as a result of continued strong operating results and other factors, the Company has partially eliminated the valuation allowance related to cumulative net operating losses. This valuation allowance had substantially offset the Company’s entire net deferred tax asset. Because of the partial elimination of the tax valuation allowance, the Company’s net income in 2007 and beyond will include a tax provision. However, until the Company has utilized its net operating loss carry forwards, cash payments for federal income taxes will be minimal.

In late December of 2006, Numerex entered into a $10 million Convertible Term Note with the Laurus Master Fund, Ltd. to provide additional funds primarily for strategic initiatives which may include joint ventures, co-marketing programs and acquisition opportunities. As a result of this transaction, the Company’s total debt is now $15 million having successfully converted into equity all prior Convertible Term Notes. Other key balance sheet metrics at December 31, 2006, include:

·  
Total cash at over $20 million compared to $12 million at the end of September 2006 and $4.4 million at December 31, 2005.

·  
An improvement in Days Sales Outstanding (DSO), which are calculated by reference to monthly sales, to 60 days from 63 at the end of 2005 and 61 at September 30, 2006.

·  
Aggressive management of inventory levels which yielded another increase in the inventory turnover rate from 8.3 times and 7.8 times at the end of December 2005 and the end of September 2006, respectively to over 9.7 times at the end of December 2006.

·  
A further improvement in the Working Capital Ratio to 3.2:1 at the end of December 2006 from 2.1: 1 at September 30, 2006 and 1.6:1 at December 31, 2005.

“As a result of continued strength in wireless revenues and favorable market trends, estimated total revenues are expected to range between $14.25 million and $15 million for the first quarter of 2007,” Mr. Nicolaides concluded, “We expect another strong year of M2M growth, and anticipate 2007 wireless revenues will be 30% to 40% greater than they were in 2006.”

Conference Call and Web cast Information
Numerex will conduct a conference call on February 27, 2007 at 11:00 A.M., Eastern Time, accessible by calling (800) 418-7236 in the U.S. and Canada, or (973) 935-8757 for international. A live web cast of the call will also be available via the Numerex web site at http://www.nmrx.com, under the Investor Relations section. The web cast may also be accessed at ViaVid's website http://viavid.net. A replay of the conference call will be available via the Numerex web site beginning two hours after the call.

About Numerex
 
Numerex Corp. (NASDAQ: NMRX) is a leader in providing wireless fixed and mobile machine-to-machine (M2M) solutions, as well as a broad range of reliable, competitive network services and technology. A single-source provider for M2M requirements, Numerex enables real-time wireless data communications, monitoring, tracking, and service management tailored to the needs of each application, customer and industry, from vehicle location and tracking, to vending, to security and utilities. Wireless M2M network services and solutions are delivered through the Airdesk Wireless division. Wireless security solutions are delivered through the Uplink Security division. In addition to its core M2M business, Numerex markets proprietary digital multimedia and collaboration products to the educational and distance learning markets. It also provides networking and integration services to major telecommunications companies. Numerex primarily serves customers throughout the United States, Canada and Latin America. The company is headquartered in Atlanta, Georgia. Website www.nmrx.com
 
This press release contains, and other statements may contain, forward-looking statements with respect to Numerex future financial or business performance, conditions or strategies and other financial and business matters, including expectations regarding growth trends and activities in the wireless data business. Forward-looking statements are typically identified by words or phrases such as "believe," "expect," "anticipate," "intend," "estimate," "assume,"
 
 -continued-



"strategy," "plan," "outlook," "outcome," "continue," "remain," "trend," and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "may," or similar expressions.
Numerex cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. These forward-looking statements speak only as of the date of this press release, and Numerex assumes no duty to update forward-looking statements. Actual results could differ materially from those anticipated in these forward-looking statements and future results could differ materially from historical performance.

The following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: the failure to realize improvements on our digital multimedia and networking business; variations in quarterly operating results, delays in the development, introduction, integration and marketing of new wireless products and services; customer acceptance of products and services; economic conditions; changes in financial and capital markets; the inability to attain revenue and earnings growth in our wireless data business; changes in interest rates; inflation; the introduction, withdrawal, success and timing of business initiatives and strategies; competitive conditions; the inability to realize revenue enhancements; and extent and timing of technological changes. Numerex SEC reports identify additional factors that can affect forward-looking statements.

-continued-
 

 
NUMEREX CORP.
 
CONDENSED CONSOLIDATED BALANCE SHEET
 
(In thousands, except share information)
 
   
December 31, 
   
December 31,
 
 
   
2006
   
2005
 
ASSETS
         
CURRENT ASSETS
         
Cash and cash equivalents
 
$
20,327
 
$
2,821
 
Short-term investments
   
57
   
1,538
 
Accounts receivable, less allowance for doubtful accounts of $933 at December 31, 2006 and $704 at December 31, 2005:
   
11,844
   
6,046
 
Inventory
   
2,755
   
1,694
 
Prepaid expenses and other current assets
   
1,678
   
517
 
Deferred tax asset - current
   
1,113
   
-
 
TOTAL CURRENT ASSETS
   
37,774
   
12,616
 
 
         
Property and Equipment, Net
   
1,287
   
986
 
Goodwill, Net
   
15,967
   
15,014
 
Other Intangibles, Net
   
6,734
   
6,268
 
Software, Net
   
1,815
   
1,020
 
Other Assets
   
747
   
444
 
Deferred tax asset - long term
   
2,070
   
-
 
TOTAL ASSETS
 
$
66,394
 
$
36,348
 
 
         
LIABILITIES AND SHAREHOLDERS’ EQUITY
         
CURRENT LIABILITIES
         
Accounts payable
 
$
7,651
 
$
3,911
 
Other current liabilities
   
2,270
   
2,326
 
Note payable, current
   
1,139
   
490
 
Deferred revenues
   
715
   
1,056
 
Obligations under capital leases, current portion
   
96
   
58
 
TOTAL CURRENT LIABILITIES
   
11,871
   
7,841
 
 
         
LONG TERM LIABILITIES
         
Obligations under capital leases and other long term liabilities
   
340
   
60
 
Note Payable
   
12,763
   
718
 
TOTAL LONG TERM LIABILITIES
   
13,102
   
778
 
 
         
SHAREHOLDERS’ EQUITY
         
Preferred stock - no par value; authorized 3,000,000; none issued
   
-
   
-
 
Class A common stock - no par value; authorized 30,000,000; issued 14,445,234 shares at December 31, 2006 and 14,033,877 shares at December 31, 2005
   
43,133
   
40,050
 
Additional paid-in-capital
   
2,487
   
1,136
 
Treasury stock, at cost, 1,185,400 shares on December 31, 2006 and 2,391,400 on December 31, 2005
   
(5,053
)
 
(10,197
)
Class B common stock - no par value; authorized 5,000,000; none issued
   
-
   
-
 
Accumulated other comprehensive income (loss)
   
3
   
(8
)
Accumulated earnings (deficit)
   
852
   
(3,252
)
TOTAL SHAREHOLDERS' EQUITY
   
41,421
   
27,729
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
66,394
 
$
36,348
 

-continued-



Numerex Corp.
 
Supplemental Sales Information
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended 
Twelve Months Ended
 
December 31, 
December 31,
 
   
2006
   
2005
   
2006
   
2005
 
Net sales:
                 
Wireless Data Communications
                 
Product
 
$
9,540
 
$
4,077
 
$
32,383
 
$
11,919
 
Service
   
3,896
   
2,772
   
13,938
   
10,409
 
Sub-total
   
13,436
   
6,849
   
46,321
   
22,328
 
Digital Multimedia, Networking and Wireline Security
                 
Product
   
362
   
328
   
2,142
   
2,654
 
Service
   
962
   
1,220
   
4,326
   
4,964
 
Sub-total
   
1,324
   
1,548
   
6,467
   
7,618
 
Total net sales
                 
Product
   
9,902
   
4,405
   
34,524
   
14,573
 
Service
   
4,858
   
3,992
   
18,264
   
15,373
 
Total net sales
   
14,761
   
8,397
   
52,788
   
29,946
 
-continued-



Numerex Corp.
 
Condensed Consolidated Statement of Operations
 
(In thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
Twelve Months Ended
 
December 31,
December 31,
 
   
2006
   
2005
   
2006
   
2005
 
Net sales:
                 
Product
 
$
9,902
 
$
4,405
 
$
34,524
 
$
14,573
 
Service
   
4,858
   
3,992
   
18,264
   
15,373
 
Total net sales
   
14,761
   
8,397
   
52,788
   
29,946
 
 
                 
Cost of product sales (excluding depreciation)
   
8,336
   
3,622
   
27,967
   
11,303
 
Cost of services (excluding depreciation and amortization)
   
1,295
   
1,413
   
5,750
   
5,748
 
Depreciation and amortization
   
27
   
46
   
149
   
178
 
Gross Profit
   
5,103
   
3,316
   
18,922
   
12,717
 
 
   
34.6
%
 
39.5
%
 
35.8
%
 
42.5
%
 
                 
Selling, general, and administrative expenses
   
3,272
   
2,194
   
12,088
   
8,663
 
Research and development expenses
   
241
   
273
   
1,067
   
1,106
 
Bad debt expense
   
37
   
83
   
198
   
325
 
Depreciation and amortization
   
479
   
371
   
1,755
   
1,662
 
Goodwill impairment
   
2,140
   
-
   
2,140
   
-
 
Operating earnings (loss)
   
(1,066
)
 
395
   
1,674
   
961
 
 
                 
Interest income and (expense), net
   
(143
)
 
27
   
(552
)
 
(311
)
Other income and (expense), net
   
24
   
-
   
31
   
(5
)
Earnings (loss) before income taxes
   
(1,185
)
 
422
   
1,153
   
645
 
 
                 
Provision for income taxes
   
(2,995
)
 
-
   
(2,950
)
 
52
 
Net earnings
 
$
1,810
 
$
422
 
$
4,103
 
$
593
 
 
                 
Basic earnings (loss) per common share
 
$
0.14
 
$
0.04
 
$
0.33
 
$
0.05
 
Diluted earnings (loss) per common share
 
$
0.13
 
$
0.04
 
$
0.31
 
$
0.05
 
Number of shares used in per share calculation
                 
Basic
   
12,958
   
11,642
   
12,502
   
11,231
 
Diluted
   
13,661
   
11,991
   
13,157
   
11,591
 
-continued-


Numerex Corp.
 
Condensed Consolidated Statement of Operations
 
(In thousands, except per share data)
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
Twelve Months Ended
 
December 31, 2006
December 31, 2006
 
   
GAAP 
       
Non-GAAP
   
GAAP
       
Non-GAAP
 
   
Results
   
Adjustments
   
Results
   
Results
   
Adjustments
   
Results
 
Net sales:
                         
Product
 
$
9,902
     
$
9,902
 
$
34,524
     
$
34,524
 
Service
   
4,858
       
4,858
   
18,264
       
18,264
 
Total net sales
   
14,761
       
14,761
   
52,788
       
52,788
 
 
                         
Cost of product sales (excluding depreciation)
   
8,336
       
8,336
   
27,967
       
27,967
 
Cost of services (excluding depreciation and amortization)
   
1,295
       
1,295
   
5,750
       
5,750
 
Depreciation and amortization
   
27
       
27
   
149
       
149
 
Gross Profit
   
5,103
       
5,103
   
18,922
       
18,922
 
 
   
34.6
%
     
34.6
%
 
35.8
%
     
35.8
%
 
                         
Selling, general, and administrative expenses
   
3,272
   
(159
)
 
3,113
   
12,088
   
(464
)
 
11,624
 
Research and development expenses
   
241
       
241
   
1,067
       
1,067
 
Bad debt expense
   
37
       
37
   
198
       
198
 
Depreciation and amortization
   
479
       
479
   
1,755
       
1,755
 
 Goodwill impairment
   
2,140
   
(2,140
)
 
-
   
2,140
   
(2,140
)
 
-
 
Operating earnings (loss)
   
(1,066
)
 
2,299
   
1,197
   
1,674
   
2,604
   
4,278
 
 
                         
Interest income and (expense), net
   
(143
)
 
52
   
(91
)
 
(552
)
 
261
   
(291
)
Other income and (expense), net
   
24
       
24
   
31
       
31
 
Earnings (loss) before income taxes
   
(1,185
)
 
2,351
   
1,166
   
1,153
   
2,865
   
4,018
 
 
                         
Provision for income taxes
   
(2,995
)
 
2,995
   
-
   
(2,950
)
 
2,950
   
-
 
Net earnings (loss)
 
$
1,810
 
$
(644
)
$
1,166
 
$
4,103
 
$
(85
)
$
4,018
 
 
                         
Basic earnings (loss) per common share
 
$
0.14
     
$
0.09
 
$
0.33
     
$
0.32
 
Diluted earnings (loss) per common share
 
$
0.13
     
$
0.09
 
$
0.31
     
$
0.31
 
Number of shares used in per share calculation
                         
Basic
   
12,958
       
12,958
   
12,502
       
12,502
 
Diluted
   
13,661
       
13,661
   
13,157
       
13,157
 
 
                         
(a) These Unaudited non-GAAP Consolidated Statements of Operations are for informational purposes only and are not presented in
   
accordance with GAAP. The adjustments necessary to provide a direct reconciliation of the non-GAAP to the GAAP basis consolidated
   
statements of operations exclude stock option expense and the conversion feature associated with debt converted to equity earlier this
   
year.
                         
 
###
-----END PRIVACY-ENHANCED MESSAGE-----