Pennsylvania
|
000-22920
|
11-2948749
|
||
--------------
|
------------
|
----------------
|
||
(State or other jurisdiction
|
(Commission File Number)
|
(I.R.S. Employer
|
||
of incorporation)
|
Identification No.)
|
[ ]
|
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))
|
99.1
|
Press Release, dated March 11, 2015
|
NUMEREX CORP
|
|
Date: March 11, 2015
|
/s/ Richard A. Flynt
|
Richard A. Flynt
|
|
Chief Financial Officer
|
99.1
|
Press Release, dated March 11, 2015
|
|
·
|
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%
|
|
·
|
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 $12.6 million, reflecting a margin of 13.4%
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
Non-GAAP Measures*
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Adjusted EBITDA ($ 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 | ||||||||
·
|
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.
|
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
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 |
·
|
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.
|
·
|
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.
|
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 |