0000870753-15-000004.txt : 20150311 0000870753-15-000004.hdr.sgml : 20150311 20150311160256 ACCESSION NUMBER: 0000870753-15-000004 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150310 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150311 DATE AS OF CHANGE: 20150311 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: 15692571 BUSINESS ADDRESS: STREET 1: 3330 CUMBERLAND BLVD STREET 2: SUITE 700 CITY: ATLANTA STATE: GA ZIP: 30339 BUSINESS PHONE: 770-693-5950 MAIL ADDRESS: STREET 1: 3330 CUMBERLAND BLVD STREET 2: SUITE 700 CITY: ATLANTA STATE: GA ZIP: 30339 8-K 1 form8kq42014earnings.htm Q4FULLYR20148KEARNINGS form8kq42014earnings.htm
 
 

 

UNITED STATES
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): March 11, 2015

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



 
Pennsylvania
000-22920
11-2948749
 
 
--------------
------------
----------------
 
                              
                                              (State or other jurisdiction
(Commission File Number)
(I.R.S. Employer
 
 
of incorporation)
 
Identification No.)
 

 
 
 
 

3330 Cumberland Blvd, SE, Suite 700
Atlanta, Georgia
-------------------
(Address of principal executive offices)

30339
-----
(Zip code)

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

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))

 
 

 

Item 2.02   Results of Operations and Financial Condition.
 
 
On March 11, 2015, Numerex Corp (the “Company”) issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2014.  A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.

In addition to providing financial measurements in the press release based on U.S. generally accepted accounting principles (GAAP), the Company also provided EBITDA, Adjusted EBITDA and Adjusted EBITDA per diluted share, financial measures that are not prepared in accordance with GAAP (non-GAAP). The most directly comparable GAAP equivalent to EBITDA and Adjusted EBITDA is income from continuing operations, net of income tax expense (benefit). The most directly comparable GAAP equivalent to EBITDA and Adjusted EBITDA per diluted share is diluted earnings per share from continuing operations, net of income tax expense (benefit). The press release includes a reconciliation of these non-GAAP measures to the most directly comparable GAAP equivalents. The Company believes that presentation of these non-GAAP financial measures provides useful information relating to its financial condition and results of operations, which provides management and investors with a more complete understanding of the Company’s performance and certain additional financial or business trends.
 

The information contained in this Current Report (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, or incorporated by reference in any filing by the Company under the Exchange Act or the Securities Act of 1933, as amended, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by reference in such filing.


 
Item 9.01.   Financial Statements and Exhibits.

(d)       Exhibits.
   
          99.1
      Press Release, dated March 11, 2015
   
   
 

 
 

 


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.


 
NUMEREX CORP
   
Date:  March  11, 2015
/s/ Richard A. Flynt                                           
 
Richard A. Flynt
 
Chief Financial Officer
 
 


 
 

 

Exhibit Index

   
99.1
Press Release, dated  March  11, 2015
   
 


 
 

 

EX-99 2 pressreleaseexhibit.htm Q42014EARNINGSPR pressreleaseexhibit.htm

 

Numerex Corp. Contact:
Rick Flynt
770 615-1387

Investor Relations Contact:
Seth Potter
646 277-1230


Exhibit 99.1
Press Release

For Immediate Release


Numerex Reports Fourth Quarter and Full Year 2014 Financial Results

4th Quarter 2014 Highlights

 
·
Subscription and Support revenues up 27.6% to $17.5 million
 
·
Total Net Revenues up 12.1% to $24.9 million
 
·
Gross Margin on subscriptions and support revenues was 61.6%
 
·
GAAP income from continuing operations, net of income taxes was $0.6 million
 
·
Adjusted EBITDA of $3.5 million, reflecting a margin of 14.3%


ATLANTA, GA, March 11, 2015—Numerex Corp (NASDAQ:NMRX), a leading provider of on-demand and interactive machine-to-machine (M2M) enterprise solutions enabling the Internet of Things (IoT), today announced financial results for its fourth quarter and full year ended December 31, 2014.

“The fourth quarter marked a strong finish to the year driven by ongoing solid demand for the Company’s managed services in industrial IoT and key M2M market segments,” stated Stratton Nicolaides, CEO and chairman of Numerex. “We are pleased with the continued improvement in operating leverage primarily due to the growth of recurring revenue, as well as improved gross margins and cost controls.  The Company's results highlight the success of our strategy in focusing on the delivery of high-value IoT solutions-as-a-service to our customers.”

Full Year 2014 Highlights

 
·
Subscription and Support revenues up 25.9% to $65.0 million
 
·
Total Net Revenues up 20.6% to $93.9 million
 
·
Gross Margin on subscriptions and support revenues was 61.0% compared to 57.9%
 
·
GAAP income from continuing operations, net of income taxes was $2.2 million
 
·
Adjusted EBITDA increased 51.1% to $12.6 million, reflecting a margin of 13.4%

Mr. Nicolaides continued, “We have entered 2015 with strong momentum and are well positioned to continue growing our recurring revenue and improve operating leverage.  For the full year 2015, we expect Subscription and Support revenues, as well as Total Net Revenues, to grow between 18% and 24%. In addition, we expect Adjusted EBITDA to grow 30% to 40% over the $12.6 million reported in 2014.”
 
 
 

 
Financial Metrics
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
 Non-GAAP Measures*
 
2014
   
2013
   
2014
   
2013
 
                         
 Adjusted EBITDA ($ in millions)
  $ 3.5     $ 2.9     $ 12.6     $ 8.4  
 Adjusted EBITDA as a percent of total revenue
    14.3 %     12.9 %     13.4 %     10.7 %
 Adjusted EBITDA per diluted share
  $ 0.18     $ 0.15     $ 0.66     $ 0.44  
 ______________
                               
* Refer to the section of this press release entitled "Non-GAAP (Adjusted) Financial Measures" for a discussion of
 
these non-GAAP items and a reconciliation to the most comparable GAAP measure.
                 
                                 
 GAAP Measures
                               
                                 
 Subscription and support revenues ($ in millions)
  $ 17.5     $ 13.7     $ 65.0     $ 51.6  
 Gross margin -- subscription and support revenues
    61.6 %     61.9 %     61.0 %     57.9 %
 Income from continuing operations, net of income
                               
 taxes  ($ in millions)
  $ 0.6     $ 1.0     $ 2.2     $ 2.0  
 Diluted EPS from continuing operations
  $ 0.03     $ 0.05     $ 0.12     $ 0.10  
                                 

 
 

 


Additional Q4 Financial Information and Year-over-Year Comparisons to Q4 of 2013

Total GAAP operating expenses were $10.5 million compared to $8.7 million:
 
·  
Sales and marketing expenses were $2.8 million compared to $2.6 million. The increase was due to our acquisition of Omnilink and the addition of sales and marketing personnel to drive and support growth.
·  
General and administrative expenses were $3.9 million as compared to $3.5 million. The increase was primarily personnel related.
·  
Engineering and development costs increased to $2.2 million from $1.3 million due to our acquisition of Omnilink and new product and project initiatives.
·  
Operating expenses include depreciation and amortization charges of $1.6 million compared to $1.3 million.

Quarterly Conference Call
Numerex will discuss its quarterly results via teleconference today at 4:30 p.m. Eastern Time. Please dial (877) 303-9240 or, if outside the U.S. and Canada, (760) 666-3571 to access the conference call at least five minutes prior to 4:30 p.m. Eastern Time start time. A live webcast of the call will also be available at www.numerex.com under the Investor Relations section. The audio replay will be posted two hours after the end of the call on the Company’s website or by dialing (855) 859-2056 or (404)537-3406 if outside the US and Canada and entering the conference ID 98321815. The replay will be available for the next 10 days.

About Numerex
Numerex Corp. (NASDAQ:NMRX) is a leading provider of interactive and on-demand machine-to-machine (M2M) enterprise solutions enabling the Internet of Things (IoT). The Company’s solutions produce new revenue streams or create operating efficiencies for its customers. Numerex provides its technology and services through its integrated M2M horizontal platforms, which are generally sold on a subscription basis. The Company offers Numerex DNA® solutions including smart Devices, Network connectivity and services, and software Applications capable of addressing the needs of a wide spectrum of vertical markets and industrial customers.  The Company also provides pre-engineered, pre-configured solutions designed to accelerate deployment and business services to enable the development of efficient, reliable, and secure solutions. Numerex is ISO 27001 information security-certified, highlighting the Company's focus on M2M data security, service reliability and around-the-clock support of its customers' M2M solutions. For additional information, please visit www.numerex.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. Forward-looking statements are typically identified by words or phrases such as "believe," "expect," "anticipate," "intend," "estimate," "assume," "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 risks and uncertainties related to our ability to successfully integrate the operations, products and employees of Omnilink; the effect of the merger on relationships with customers, vendors and lenders; our inability to capture greater recurring subscription revenues; our ability to efficiently utilize cloud computing to expand our services; the risks that a substantial portion of revenues derived from contracts may be terminated at any time; the risks that our strategic suppliers and/ or wireless network operators materially change or disrupt the flow of products or services; variations in quarterly operating results; delays in the development, introduction, integration and marketing of new products and services; customer acceptance of services; economic conditions resulting in decreased demand for our products and services; the risk that our strategic alliances, partnerships and/or wireless network operators will not yield substantial revenues; changes in financial and capital markets and the inability to raise growth capital on favorable terms, if at all; the inability to attain revenue and earnings growth; changes in interest rates; inflation; the introduction, withdrawal, success and timing of business initiatives and strategies; competitive conditions; the inability to realize revenue enhancements; disruption in key supplier relationships and/or related services; and extent and timing of technological changes.

© 2015 Numerex Corp. All rights reserved. Numerex, the Numerex logo and all other marks contained herein are trademarks of Numerex Corp. and/or Numerex-affiliated companies. All other marks contained herein are the property of their respective owners.

-continued-


 
 

 
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
                                                 
 
                                           
 
                                               
                                                 
   
Three Months Ended
   
Change
   
Year Ended
   
Change
 
   
December 31,
   
Q4'14 v Q4'13
   
December 31,
      2014 v 2013  
   
2014
   
2013
     $             2014       2013              
Net revenues
                                                         
Subscription and support revenues
  $ 17,490     $ 13,709     $ 3,781       27.6 %   $ 65,020     $ 51,640     $ 13,380       25.9 %
Embedded devices and hardware
    7,365       8,464       (1,099)       -13.0 %     28,849       26,192       2,657       10.1 %
Total net revenues
    24,855       22,173       2,682       12.1 %     93,869       77,832       16,037       20.6 %
Cost of sales, exclusive of a portion of
                                                               
depreciation and amortization shown below:
                                                               
Subscription and support revenues
    6,724       5,222       1,502       28.8 %     25,371       21,754       3,617       16.6 %
Embedded devices and hardware
    6,716       7,363       (647 )     -8.8 %     25,234       23,938       1,296       5.4 %
Gross profit
    11,415       9,588       1,827       19.1 %     43,264       32,140       11,124       34.6 %
Gross margin
    45.9 %     43.2 %                     46.1 %     41.3 %                
Operating expenses:
                                                               
Sales and marketing
    2,809       2,637       172       6.5 %     11,876       9,544       2,332       24.4 %
General and administrative
    3,856       3,455       401       11.6 %     15,063       13,281       1,782       13.4 %
Engineering and development
    2,215       1,288       927       72.0 %     8,009       4,915       3,094       63.0 %
Depreciation and amortization
    1,632       1,334       298       22.3 %     6,201       4,819       1,382       28.7 %
 Operating income (loss)
    903       874       29       -3.3 %     2,115       (419 )     2,534       604.8 %
 Interest expense
    234       40       194       485.0 %     798       304       494       162.5 %
 Other income, net
    (68)       (301)       233       -77.4 %     (1,338 )     (319 )     (1,019 )     319.4 %
 Income (loss) from continuing
                                                               
 operations before income taxes
    737       1,135       (398)       35.1 %     2,655       (404 )     3,059       757.2 %
 Income tax expense (benefit)
    136       185       (49)       -26.5 %     419       (2,369 )     2,788       -117.7 %
 Income from continuing
                                                               
 operations, net of income taxes
    601       950       (349 )     -36.7 %     2,236       1,965       271       13.8 %
 Income (loss) from discontinued
                                                               
 operations, net of income taxes
    -       61       (61 )     100.0 %     (492 )     (1,380 )     888       64.3 %
 Net income
  $ 601     $ 1,011     $ (410 )     -40.6 %   $ 1,744     $ 585     $ 1,159       198.1 %
                                                                 
 Basic earnings per share:
                                                               
 Income from continuing operations
  $ 0.03     $ 0.05                     $ 0.12     $ 0.11                  
 Income (loss) from
                                                               
 discontinued operations
    0.00       0.00                       (0.03 )     (0.08 )                
 Net income
  $ 0.03     $ 0.05                     $ 0.09     $ 0.03                  
                                                                 
 Diluted earnings per share:
                                                               
 Income  from continuing operations
  $ 0.03     $ 0.05                     $ 0.12     $ 0.10                  
 Income (loss) from
                                                               
 discontinued operations
    0.00       0.00                       (0.03 )     (0.07 )                
 Net income
  $ 0.03     $ 0.05                     $ 0.09     $ 0.03                  
                                                                 
 Weighted average shares outstanding
                                                               
 used in computing earnings per share:
                                                               
 Basic
    18,987       18,778                       18,922       18,413                  
 Diluted
    19,336       19,276                       19,268       18,950                  


 
 

 


NUMEREX CORP. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
 
(In thousands)
 
   
December 31,
 
   
2014
   
2013
 
ASSETS
           
CURRENT ASSETS
           
Cash and cash equivalents
  $ 17,270     $ 25,603  
Accounts receivable, less allowance for doubtful accounts of $1,106 and $674
    12,287       9,385  
Financing receivables, current
    1,595       1,223  
Inventory, net of reserve for obsolescence of $1,397 and $1,110
    8,410       8,315  
Prepaid expenses and other current assets
    2,329       1,833  
Deferred tax assets, current
    3,161       2,742  
Assets of discontinued operations
    -       840  
TOTAL CURRENT ASSETS
    45,052       49,941  
                 
Financing receivables, less current portion
    2,984       3,029  
Property and equipment, net of accumulated depreciation and amortization
               
of $3,815 and $1,879
    4,889       3,125  
Software, net of accumulated amortization of $6,409 and $3,706
    6,106       6,381  
Other intangibles, net of accumulated amortization of $15,139 and $13,189
    19,163       5,617  
Goodwill
    44,548       26,941  
Deferred tax assets, less current portion
    5,616       3,958  
Other assets
    2,585       2,298  
TOTAL ASSETS
  $ 130,943     $ 101,290  
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts payable
  $ 12,257     $ 9,953  
Accrued expenses and other current liabilities
    2,471       2,004  
Deferred revenues
    2,258       1,894  
Current portion of long-term debt
    4,251       633  
Obligations under capital leases
    148       306  
Liabilities of discontinued operations
    -       207  
TOTAL CURRENT LIABILITIES
    21,385       14,997  
                 
    Long-term debt, less current portion
    19,350       475  
Obligations under capital lease, less current portion
    -       148  
Other liabilities
    1,346       1,693  
TOTAL LIABILITIES
    42,081       17,313  
                 
COMMITMENTS AND CONTINGENCIES
               
                 
SHAREHOLDERS’ EQUITY
               
Preferred stock, no par value; authorized 3,000; none issued
    -       -  
    Class A common stock, no par value; 30,000 authorized;
               
20,284 and 20,069 issued; 18,992 and 18,828 outstanding
    -       -  
Class B common stock, no par value; authorized 5,000; none issued
    -       -  
Additional paid-in capital
    99,056       95,777  
Treasury stock, at cost, 1,292 and 1,241 shares
    (5,352 )     (5,238 )
Accumulated other comprehensive loss
    (48 )     (24 )
Accumulated deficit
    (4,794 )     (6,538 )
TOTAL SHAREHOLDERS' EQUITY
    88,862       83,977  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 130,943     $ 101,290  
 

 
 
 
 

 



NUMEREX CORP AND SUBSIDIARIES
NON-GAAP (ADJUSTED) FINANCIAL MEASURES


 
Earnings before interest, taxes, depreciation and amortization expenses (EBITDA) and Adjusted EBITDA, which are presented below, are non-GAAP measures and do not purport to be alternatives to operating income as a measure of operating performance. We believe EBITDA, Adjusted EBITDA and Adjusted EBITDA per diluted share are useful to and used by investors and other users of the financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across periods.

We believe that
·  
EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, income taxes, depreciation and amortization, which can vary substantially from company-to-company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired; and
·  
Investors commonly adjust EBITDA information to eliminate the effect of equity-based compensation and other unusual or infrequently occurring items which vary widely from company-to-company and impair comparability.

We use EBITDA, Adjusted EBITDA and Adjusted EBITDA per diluted share:
·  
as a measure of operating performance to assist in comparing performance from period-to-period on a consistent basis
·  
as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations; and
·  
in communications with the board of directors, analysts and investors concerning our financial performance.

Although we believe, for the foregoing reasons, that the presentation of non-GAAP financial measures provides useful supplemental information to investors regarding our results of operations, the non-GAAP financial measures should only be considered in addition to, and not as a substitute for, or superior to, any measure of financial performance prepared in accordance with GAAP.

 
Use of non-GAAP financial measures is subject to inherent limitations because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment of which charges should properly be excluded from the non-GAAP financial measure. Management accounts for these limitations by not relying exclusively on non-GAAP financial measures, but only using such information to supplement GAAP financial measures. The non-GAAP financial measures may not be the same non-GAAP measures, and may not be calculated in the same manner, as those used by other companies.
 
Adjusted EBITDA is calculated by excluding the effect of equity-based compensation and non-operational items from the calculation of EBITDA. Management believes that this measure provides additional relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance.

We believe that excluding depreciation and amortization of property, equipment and intangible assets to calculate EBITDA and Adjusted EBITDA provides supplemental information and an alternative presentation that is useful to investors’ understanding of our core operating results and trends. Not only are depreciation and amortization expenses based on historical costs of assets that may have little bearing on present or future replacement costs, but also they are based on our estimates of remaining useful lives.

We believe that excluding the effects of equity-based compensation from non-GAAP financial measures provides supplemental information and an alternative presentation useful to investors’ understanding of our core operating results and trends. Investors have indicated that they consider financial measures of our results of operations excluding equity-based compensation as important supplemental information useful to their understanding of our historical results and estimating our future results.

We also believe that, in excluding the effects of equity-based compensation, our non-GAAP financial measures provide investors with transparency into what management uses to measure and forecast our results of operations, to compare on a consistent basis our results of operations for the current period to that of prior periods and to compare our results of operations on a more consistent basis against that of other companies, in making financial and operating decisions and to establish certain management compensation.

Equity-based compensation is an important part of total compensation, especially from the perspective of employees. We believe, however, that supplementing GAAP income from continuing operations by providing income from continuing operations, excluding the effect of equity-based compensation in all periods, is useful to investors because it enables additional and more meaningful period-to-period comparisons.

Adjusted EBITDA excludes certain transaction and other costs related to our 2014 acquisition which costs included legal expense, due diligence costs and broker fees among other expenses.

Adjusted EBITDA also excludes infrequent or unusual items, consisting of temporarily higher carrier fees, professional service fees incurred in response to and in remediation of internal control weaknesses, acquisition-related expenses, costs related to the realignment of our executive team, and asset write-downs. We believe that these costs are unusual costs that we do not expect to recur on a regular basis, and consequently, we do not consider these charges as a component of ongoing operations.

EBITDA and Adjusted EBITDA are not measures of liquidity calculated in accordance with GAAP, and should be viewed as a supplement to – not a substitute for – results of operations presented on the basis of GAAP. EBITDA and Adjusted EBITDA do not purport to represent cash flow provided by operating activities as defined by GAAP. Furthermore, EBITDA and Adjusted EBITDA are not necessarily comparable to similarly-titled measures reported by other companies.
 
 
 

 

NUMEREX CORP. AND SUBSIDIARIES
RECONCILIATION OF INCOME FROM CONTINUING OPERATIONS, NET OF INCOME
TAXES, TO EBITDA AND ADJUSTED EBITDA, INCLUDING PER SHARE AMOUNTS

The following table reconciles the specific items excluded from GAAP in the calculation of EBITDA and Adjusted EBITDA for the periods indicated below (in thousands, except per share amounts):


   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2014
   
2013
   
2014
   
2013
 
EBITDA and Adjusted EBITDA (non-GAAP)
             
Income from continuing operations, net of income taxes (GAAP)
  $ 601     $ 950     $ 2,236     $ 1,965  
Depreciation and amortization expense
    1,843       1,404       6,812       5,119  
Interest expense and other non-operating (income) expense, net
    166       (261 )     (540 )     (15 )
Income tax expense (benefit)
    136       185       419       (2,369 )
EBITDA (non-GAAP)
    2,746       2,278       8,927       4,700  
Equity-based compensation expense
    732       573       2,565       1,879  
Infrequent or unusual items
    65       -       1,129       1,774  
Adjusted EBITDA (non-GAAP)
  $ 3,543     $ 2,851     $ 12,621     $ 8,353  
                                 
Income from continuing operations, net of income
                 
tax expense (benefit), per diluted share
  $ 0.03     $ 0.05     $ 0.12     $ 0.10  
EDITDA per diluted share (non-GAAP)
    0.14       0.12       0.46       0.25  
Adjusted EBITDA per diluted share (non-GAAP)
    0.18       0.15       0.66       0.44  
                                 
Weighted average shares outstanding in
                               
computing diluted earnings per share
    19,336       19,276       19,268       18,950  

For the three months and full year periods ended December 31, 2014, infrequent or unusual items include merger related costs while the full year ended December 31, 2013 includes temporarily higher carrier fees, and acquisition-related expenses.

###