Spok Reports Fourth-Quarter and Full-Year 2019 Operating Results; Wireless Trends Continue to Improve; Sequential Improvements in Software Operations Bookings and Expense Management Trends
Feb 26, 2020 4:10 PM
Board Declares Regular Quarterly Dividend
Key Fourth-Quarter and Full-Year Operating Highlights
-
Software bookings in the fourth quarter totaled
$21.9 million , compared to$23.1 million in the prior year quarter. Fourth quarter bookings included$11.5 million of operations bookings and$10.4 million of maintenance renewals. For the full year 2019, software bookings totaled$78.3 million , compared to$81.3 million in 2018. Software backlog totaled$50.6 million atDecember 31, 2019 , compared to$40.4 million at the end of 2018. -
Of the
$17.9 million in software revenue for the fourth quarter,$7.8 million was operations revenue and$10.1 million was maintenance revenue, compared to$10.2 million and$10.0 million , respectively, of the$20.2 million in software revenue for the fourth quarter of 2018. - The renewal rate for software maintenance revenue in 2019 continued to exceed 99 percent.
-
The quarterly rate of paging unit erosion was 1.8 percent in the fourth quarter of 2019, compared to 2.3 percent in the prior quarter and 0.7 percent in the year-earlier period. Net paging unit losses were 17,000 in the fourth quarter of 2019, compared to 22,000 in the prior quarter and 7,000 in the fourth quarter of 2018. Annual unit erosion totaled 54,000 units, or 5.4 percent, in 2019, down from the prior year level of unit erosion of 57,000 units. Paging units in service at
December 31, 2019 , totaled 938,000, compared to 992,000 at the end of the prior year. - The quarterly rate of wireless revenue erosion was 0.9 percent in the fourth quarter of 2019, down from 1.4 percent in the prior quarter and consistent with 0.7 percent in the year-earlier quarter, while the annual rate of wireless revenue erosion in 2019 slowed to 6.5 percent versus 6.8 percent in 2018.
-
Total paging ARPU (average revenue per unit) was
$7.33 in the fourth quarter of 2019, compared to$7.36 in the year-earlier quarter and$7.32 in the prior quarter. For the year, ARPU totaled$7.34 , compared to$7.39 in 2018. -
Operating expenses in the fourth quarter of 2019 increased to
$51.8 million , compared to$43.1 million in the prior year quarter, due entirely to the non-cash goodwill impairment charge of$8.8 million taken in the fourth quarter of 2019. For the full year 2019, operating expenses increased to$176.1 million , compared to$172.6 million in 2018, as the full year increase in operating expenses was due entirely to the previously mentioned non-cash goodwill impairment charge of$8.8 million . -
Adjusted operating expenses (excludes depreciation, amortization, accretion and goodwill impairment charge) totaled
$40.7 million in the fourth quarter of 2019, compared to$40.5 million in the year-earlier quarter. For the full year 2019, adjusted operating expenses totaled$158.0 million , compared to$161.9 million 2018. -
Capital expenses were
$0.7 million in the fourth quarter of 2019, compared to$0.8 million in the year-earlier quarter. For 2019, capital expenses totaled$4.8 million , compared to$5.9 million in 2018. -
The number of full-time equivalent employees at
December 31, 2019 , totaled 638, up from 596 at year-end 2018. -
Capital returned to stockholders in 2019 totaled
$16.4 million . This came in the form of approximately$9.8 million from the regular quarterly dividend and approximately$6.6 million from share repurchases. -
The Company’s cash, cash equivalents and short-term investments balance at
December 31, 2019 , was$77.3 million , compared to$87.3 million atDecember 31, 2018 .
2019 Fourth Quarter and Full Year Results:
Consolidated revenue for the fourth quarter of 2019 under Generally Accepted Accounting Principles (“GAAP”) was
|
For the three months ended |
|
For the twelve months ended |
|||||||||||||||
(Dollars in thousands) |
|
|
Change
|
|
|
|
Change
|
|||||||||||
Wireless revenue |
|
|
|
|
|
|
|
|||||||||||
Paging revenue |
$ |
20,826 |
$ |
21,997 |
(5.3 |
)% |
|
$ |
85,067 |
$ |
90,570 |
(6.1 |
)% |
|||||
Product and other revenue |
|
789 |
|
1,094 |
(27.9 |
)% |
|
|
3,100 |
|
3,707 |
(16.4 |
)% |
|||||
Total wireless revenue |
$ |
21,615 |
$ |
23,091 |
(6.4 |
)% |
|
$ |
88,167 |
$ |
94,277 |
(6.5 |
)% |
|||||
|
|
|
|
|
|
|
|
|||||||||||
Software revenue |
|
|
|
|
|
|
|
|||||||||||
Operations revenue |
$ |
7,783 |
$ |
10,167 |
(23.4 |
)% |
|
$ |
31,757 |
$ |
36,128 |
(12.1 |
)% |
|||||
Maintenance revenue |
|
10,150 |
|
9,998 |
1.5 |
% |
|
|
40,365 |
|
39,069 |
3.3 |
% |
|||||
Total software revenue |
|
17,933 |
|
20,165 |
(11.1 |
)% |
|
|
72,122 |
|
75,197 |
(4.1 |
)% |
|||||
Total revenue |
$ |
39,548 |
$ |
43,256 |
(8.6 |
)% |
|
$ |
160,289 |
$ |
169,474 |
(5.4 |
)% |
GAAP net loss for the fourth quarter of 2019 was
GAAP net loss for the full year 2019 was
In the fourth quarter of 2019, the EBITDA (earnings before interest, taxes, depreciation and amortization) loss totaled
|
For the three months ended |
|
For the twelve months ended |
|||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|||||||||||
Net (loss) income |
$ |
(9,511 |
) |
$ |
189 |
|
|
$ |
(10,765 |
) |
$ |
(1,479 |
) |
|||
Basic and diluted net (loss) income per share |
$ |
(0.50 |
) |
$ |
0.01 |
|
|
$ |
(0.56 |
) |
$ |
(0.08 |
) |
|||
EBITDA |
$ |
(9,989 |
) |
$ |
2,750 |
|
|
$ |
(6,560 |
) |
$ |
7,596 |
|
Management Commentary:
“We are encouraged with our performance in the fourth quarter of 2019 and believe we are positioned well for sustained improvement in 2020, as we begin to market and sell our new cloud-native and integrated communication platform,” said
In 2019, Spok returned
Kelly noted that in addition to the financial performance the Company was able to achieve in 2019, progress was made in several other areas, including product development, sales strategy and key strategic partnership agreements. “Spok continues to build an industry-leading reputation,” commented Kelly. “During the quarter, we did more than thirty new six-figure installations of Spok solutions for our customers. For the full year 2019, we added more than 160 new accounts primarily in the healthcare and government sectors, including modernizing communications for new customers such as
"In the fourth quarter of 2019, we recognized non-cash pre-tax goodwill impairment charges of
"Finally, Spok’s balance sheet remains strong, with a cash, cash equivalents and short-term investment balance of
Development Update:
Earlier this week, the Company announced a new name and advanced capabilities for its integrated, cloud-native communication platform. The newly named Spok Go® platform drives action by dynamically connecting clinical teams with the people and information they need when and where it matters most. "Our mission is to build communications capabilities that help save lives and solve multiple challenges facing healthcare systems today,” commented Kelly. “The complex needs of our healthcare customers are not just a priority, but our driving force for innovation.”
New capabilities in the most recent release of Spok Go include:
- Native HL7 services with easy to use browser-based site configuration
- Clinical workflow templates for orders, lab results and critical test results
- Role-based multi-site enterprise on-call scheduling with ability to view personal schedules in Spok Go
- Priority-based enterprise messaging for groups, roles and individual users
- Role-based multi-site nursing staff assignment
- Innovative activity feeds capability introduced for web and mobile applications
Spok will showcase the newest capabilities of Spok Go at HIMSS20 (booth #2579) in
Business Outlook:
Commenting on the Company’s previously provided financial guidance for 2019, Wallace noted: “We are pleased that 2019 results were consistent with the guidance ranges we had provided. For the year, total revenue of
Regarding financial guidance for 2020, Wallace said the Company expects total revenue to range from
2019 Fourth-Quarter and Full-Year Call and Replay:
Spok plans to host a conference call for investors to discuss its 2019 fourth-quarter and full-year results at
About Spok
Spok is a trademark of
Safe Harbor Statement under the Private Securities Litigation Reform Act: Statements contained herein or in prior press releases which are not historical fact, such as statements regarding Spok’s future operating and financial performance, are forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that may cause Spok’s actual results to be materially different from the future results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from those expectations include, but are not limited to, declining demand for paging products and services, continued demand for our software products and services, our ability to develop additional software solutions for our customers and manage our development as a global organization, the ability to manage operating expenses, particularly third party consulting services and research and development costs, future capital needs, competitive pricing pressures, competition from traditional paging services, other wireless communications services and other software providers, many of which are substantially larger and have much greater financial and human capital resources, changes in customer purchasing priorities or capital expenditures, government regulation of our products and services and the healthcare and health insurance industries, reliance upon third-party providers for certain equipment and services, unauthorized breaches or failures in cybersecurity measures adopted by us and/or included in our products and services, the effects of changes in accounting policies or practices, a decline in our stock price or other events or circumstances that result in future goodwill impairments, as well as other risks described from time to time in our periodic reports and other filings with the
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (a) |
||||||||||||||||
(Unaudited and in thousands except share, per share amounts and ARPU) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the three months ended |
|
For the twelve months ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||
Wireless |
|
$ |
21,615 |
|
|
$ |
23,091 |
|
|
$ |
88,167 |
|
|
$ |
94,277 |
|
Software |
|
|
17,933 |
|
|
|
20,165 |
|
|
|
72,122 |
|
|
|
75,197 |
|
Total revenue |
|
|
39,548 |
|
|
|
43,256 |
|
|
|
160,289 |
|
|
|
169,474 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
|
8,051 |
|
|
|
8,772 |
|
|
|
30,072 |
|
|
|
32,408 |
|
Research and development |
|
|
7,132 |
|
|
|
6,618 |
|
|
|
27,543 |
|
|
|
24,464 |
|
Technology operations |
|
|
8,083 |
|
|
|
8,120 |
|
|
|
31,428 |
|
|
|
31,356 |
|
Selling and marketing |
|
|
5,891 |
|
|
|
6,275 |
|
|
|
23,170 |
|
|
|
24,553 |
|
General and administrative |
|
|
11,531 |
|
|
|
10,721 |
|
|
|
45,787 |
|
|
|
49,097 |
|
Depreciation, amortization and accretion |
|
|
2,250 |
|
|
|
2,601 |
|
|
|
9,249 |
|
|
|
10,769 |
|
|
|
|
8,849 |
|
|
— |
|
|
|
8,849 |
|
|
— |
|
||
Total operating expenses |
|
|
51,787 |
|
|
|
43,107 |
|
|
|
176,098 |
|
|
|
172,647 |
|
% of total revenue |
|
|
130.9 |
% |
|
|
99.7 |
% |
|
|
109.9 |
% |
|
|
101.9 |
% |
Operating (loss) income |
|
|
(12,239 |
) |
|
|
149 |
|
|
|
(15,809 |
) |
|
|
(3,173 |
) |
% of total revenue |
|
|
(30.9 |
)% |
|
|
0.3 |
% |
|
|
(9.9 |
)% |
|
|
(1.9 |
)% |
Interest income |
|
|
350 |
|
|
|
628 |
|
|
|
1,651 |
|
|
|
1,638 |
|
Other income (expense) |
|
|
206 |
|
|
|
(593 |
) |
|
|
735 |
|
|
|
(650 |
) |
(Loss) income before income taxes |
|
|
(11,683 |
) |
|
|
184 |
|
|
|
(13,423 |
) |
|
|
(2,185 |
) |
Benefit from income taxes |
|
|
2,172 |
|
|
|
5 |
|
|
|
2,658 |
|
|
|
706 |
|
Net (loss) income |
|
$ |
(9,511 |
) |
|
$ |
189 |
|
|
$ |
(10,765 |
) |
|
$ |
(1,479 |
) |
Basic and diluted net (loss) income income per common share |
|
$ |
(0.50 |
) |
|
$ |
0.01 |
|
|
$ |
(0.56 |
) |
|
$ |
(0.08 |
) |
Basic weighted average common shares outstanding |
|
|
18,860,020 |
|
|
|
19,445,401 |
|
|
|
19,089,402 |
|
|
|
19,667,891 |
|
Diluted weighted average common shares outstanding |
|
|
18,860,020 |
|
|
|
19,445,401 |
|
|
|
19,089,402 |
|
|
|
19,667,891 |
|
Cash dividends declared per common share |
|
|
0.125 |
|
|
|
0.125 |
|
|
|
0.50 |
|
|
|
0.50 |
|
Key statistics: |
|
|
|
|
|
|
|
|
||||||||
Units in service |
|
|
938 |
|
|
|
992 |
|
|
|
938 |
|
|
|
992 |
|
Average revenue per unit (ARPU) |
|
$ |
7.33 |
|
|
$ |
7.36 |
|
|
$ |
7.34 |
|
|
$ |
7.39 |
|
Bookings |
|
$ |
21,932 |
|
|
$ |
23,076 |
|
|
$ |
78,341 |
|
|
$ |
81,268 |
|
Backlog |
|
$ |
50,553 |
|
|
$ |
40,422 |
|
|
$ |
50,553 |
|
|
$ |
40,422 |
|
|
|
|
|
|
|
|
|
|
||||||||
(a) Slight variations in totals are due to rounding. |
|
||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands except share, per share amounts and ARPU) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Wireless |
|
$ |
21,615 |
|
|
$ |
21,814 |
|
|
$ |
22,127 |
|
|
$ |
22,610 |
|
|
$ |
23,091 |
|
|
$ |
23,259 |
|
|
$ |
23,658 |
|
|
$ |
24,269 |
|
Software |
|
|
17,933 |
|
|
|
17,639 |
|
|
|
17,398 |
|
|
|
19,154 |
|
|
|
20,165 |
|
|
|
19,217 |
|
|
|
16,970 |
|
|
|
18,845 |
|
Total revenue |
|
|
39,548 |
|
|
|
39,453 |
|
|
|
39,525 |
|
|
|
41,764 |
|
|
|
43,256 |
|
|
|
42,476 |
|
|
|
40,628 |
|
|
|
43,114 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of revenue (b) |
|
|
8,051 |
|
|
|
7,190 |
|
|
|
7,239 |
|
|
|
7,592 |
|
|
|
8,772 |
|
|
|
8,141 |
|
|
|
7,596 |
|
|
|
7,878 |
|
Research and development |
|
|
7,132 |
|
|
|
7,437 |
|
|
|
6,807 |
|
|
|
6,167 |
|
|
|
6,618 |
|
|
|
5,934 |
|
|
|
6,177 |
|
|
|
5,735 |
|
Technology operations |
|
|
8,083 |
|
|
|
7,805 |
|
|
|
7,866 |
|
|
|
7,674 |
|
|
|
8,120 |
|
|
|
7,787 |
|
|
|
7,698 |
|
|
|
7,750 |
|
Selling and marketing |
|
|
5,891 |
|
|
|
5,595 |
|
|
|
5,574 |
|
|
|
6,110 |
|
|
|
6,275 |
|
|
|
5,716 |
|
|
|
6,093 |
|
|
|
6,490 |
|
General and administrative |
|
|
11,531 |
|
|
|
11,813 |
|
|
|
11,696 |
|
|
|
10,747 |
|
|
|
10,721 |
|
|
|
13,673 |
|
|
|
12,741 |
|
|
|
11,964 |
|
Depreciation, amortization and accretion |
|
|
2,250 |
|
|
|
2,305 |
|
|
|
2,335 |
|
|
|
2,359 |
|
|
|
2,601 |
|
|
|
2,785 |
|
|
|
2,669 |
|
|
|
2,713 |
|
|
|
|
8,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total operating expenses |
|
|
51,787 |
|
|
|
42,145 |
|
|
|
41,517 |
|
|
|
40,649 |
|
|
|
43,107 |
|
|
|
44,036 |
|
|
|
42,974 |
|
|
|
42,530 |
|
% of total revenue |
|
|
130.9 |
% |
|
|
106.8 |
% |
|
|
105.0 |
% |
|
|
97.3 |
% |
|
|
99.7 |
% |
|
|
103.7 |
% |
|
|
105.8 |
% |
|
|
98.6 |
% |
Operating (loss) income |
|
|
(12,239 |
) |
|
|
(2,692 |
) |
|
|
(1,992 |
) |
|
|
1,115 |
|
|
|
149 |
|
|
|
(1,560 |
) |
|
|
(2,346 |
) |
|
|
584 |
|
% of total revenue |
|
|
(30.9 |
)% |
|
|
(6.8 |
)% |
|
|
(5.0 |
)% |
|
|
2.7 |
% |
|
|
0.3 |
% |
|
|
(3.7 |
)% |
|
|
(5.8 |
)% |
|
|
1.4 |
% |
Interest income |
|
|
350 |
|
|
|
399 |
|
|
|
452 |
|
|
|
449 |
|
|
|
628 |
|
|
|
384 |
|
|
|
342 |
|
|
|
283 |
|
Other income (expense) |
|
|
206 |
|
|
|
163 |
|
|
|
602 |
|
|
|
(236 |
) |
|
|
(593 |
) |
|
|
(110 |
) |
|
|
102 |
|
|
|
(47 |
) |
Loss (income) before income taxes |
|
|
(11,683 |
) |
|
|
(2,130 |
) |
|
|
(938 |
) |
|
|
1,328 |
|
|
|
184 |
|
|
|
(1,286 |
) |
|
|
(1,902 |
) |
|
|
820 |
|
Benefit from (provision for) income taxes |
|
|
2,172 |
|
|
|
804 |
|
|
|
268 |
|
|
|
(586 |
) |
|
|
5 |
|
|
|
446 |
|
|
|
730 |
|
|
|
(475 |
) |
Net (loss) income |
|
$ |
(9,511 |
) |
|
$ |
(1,326 |
) |
|
$ |
(670 |
) |
|
$ |
742 |
|
|
$ |
189 |
|
|
$ |
(840 |
) |
|
$ |
(1,172 |
) |
|
$ |
345 |
|
Basic and diluted net (loss) income per common share |
|
$ |
(0.50 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.03 |
) |
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
0.02 |
|
Basic weighted average common shares outstanding |
|
|
18,860,020 |
|
|
|
19,086,811 |
|
|
|
19,217,866 |
|
|
|
19,196,970 |
|
|
|
19,445,401 |
|
|
|
19,456,149 |
|
|
|
19,750,941 |
|
|
|
20,027,800 |
|
Diluted weighted average common shares outstanding |
|
|
18,860,020 |
|
|
|
19,086,811 |
|
|
|
19,217,866 |
|
|
|
19,356,712 |
|
|
|
19,445,401 |
|
|
|
19,456,149 |
|
|
|
19,750,941 |
|
|
|
20,153,291 |
|
Key statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Units in service |
|
|
938 |
|
|
|
955 |
|
|
|
977 |
|
|
|
982 |
|
|
|
992 |
|
|
|
999 |
|
|
|
1,024 |
|
|
|
1,030 |
|
Average revenue per unit (ARPU) |
|
$ |
7.33 |
|
|
$ |
7.32 |
|
|
$ |
7.26 |
|
|
$ |
7.32 |
|
|
$ |
7.36 |
|
|
$ |
7.40 |
|
|
$ |
7.41 |
|
|
$ |
7.47 |
|
Bookings |
|
$ |
21,932 |
|
|
$ |
20,421 |
|
|
$ |
21,334 |
|
|
$ |
14,654 |
|
|
$ |
23,076 |
|
|
$ |
21,580 |
|
|
$ |
18,488 |
|
|
$ |
18,124 |
|
Backlog |
|
$ |
50,553 |
|
|
$ |
42,604 |
|
|
$ |
39,718 |
|
|
$ |
37,392 |
|
|
$ |
40,422 |
|
|
$ |
36,366 |
|
|
$ |
36,295 |
|
|
$ |
35,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) An adjustment of |
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (a) |
||||||||
(In thousands) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
47,361 |
|
|
$ |
83,343 |
|
Short term investments |
|
|
29,899 |
|
|
|
3,963 |
|
Accounts receivable, net |
|
|
30,174 |
|
|
|
32,386 |
|
Prepaid expenses |
|
|
7,517 |
|
|
|
6,906 |
|
Other current assets |
|
|
1,710 |
|
|
|
2,672 |
|
Inventory |
|
|
1,004 |
|
|
|
1,708 |
|
Total current assets |
|
|
117,665 |
|
|
|
130,978 |
|
Non-current assets: |
|
|
|
|
||||
Property and equipment, net |
|
|
8,000 |
|
|
|
10,354 |
|
Operating Lease right-of-use assets |
|
|
16,317 |
|
|
— |
|
|
|
|
|
124,182 |
|
|
|
133,031 |
|
Intangible assets, net |
|
|
2,917 |
|
|
|
5,417 |
|
Deferred income tax assets |
|
|
48,983 |
|
|
|
46,484 |
|
Other non-current assets |
|
|
1,808 |
|
|
|
1,448 |
|
Total non-current assets |
|
|
202,207 |
|
|
|
196,734 |
|
Total assets |
|
$ |
319,872 |
|
|
$ |
327,712 |
|
Liabilities and stockholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
3,615 |
|
|
$ |
2,010 |
|
Accrued compensation and benefits |
|
|
11,680 |
|
|
|
11,348 |
|
Accrued taxes |
|
|
1,529 |
|
|
|
1,822 |
|
Deferred revenue |
|
|
25,944 |
|
|
|
26,106 |
|
Operating lease liabilities |
|
|
5,437 |
|
|
— |
|
|
Other current liabilities |
|
|
2,978 |
|
|
|
3,662 |
|
Total current liabilities |
|
|
51,183 |
|
|
|
44,948 |
|
Non-current liabilities: |
|
|
|
|
||||
Asset retirement obligations |
|
|
6,061 |
|
|
|
6,513 |
|
Operating lease liabilities |
|
|
11,575 |
|
|
— |
|
|
Other long-term liabilities |
|
|
959 |
|
|
|
1,697 |
|
Total non-current liabilities |
|
|
18,595 |
|
|
|
8,210 |
|
Total liabilities |
|
|
69,778 |
|
|
|
53,158 |
|
Commitments and contingencies |
|
|
|
|
||||
Stockholders' equity: |
|
|
|
|
||||
Preferred stock |
|
$ |
— |
|
|
$ |
— |
|
Common stock |
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
86,874 |
|
|
|
90,559 |
|
Accumulated other comprehensive loss |
|
|
(1,601 |
) |
|
|
(1,301 |
) |
Retained earnings |
|
|
164,819 |
|
|
|
185,294 |
|
Total stockholders' equity |
|
|
250,094 |
|
|
|
274,554 |
|
Total liabilities and stockholders' equity |
|
$ |
319,872 |
|
|
$ |
327,712 |
|
|
|
|
|
|
||||
(a) Slight variations in totals are due to rounding. |
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (a) |
||||||||
(Unaudited and in thousands) |
||||||||
|
|
|
|
|
||||
|
|
For the twelve months ended |
||||||
|
|
|
|
|
||||
Cash flows provided by operating activities: |
|
|
|
|
||||
Net loss |
|
$ |
(10,765 |
) |
|
$ |
(1,479 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, amortization and accretion |
|
|
9,249 |
|
|
|
10,769 |
|
|
|
|
8,849 |
|
|
— |
|
|
Deferred income tax expense |
|
|
(3,253 |
) |
|
|
(1,692 |
) |
Stock based compensation |
|
|
3,643 |
|
|
|
4,954 |
|
Provisions for doubtful accounts, service credits, adjustments of non-cash transaction taxes and other |
|
|
694 |
|
|
|
1,922 |
|
Changes in assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
964 |
|
|
|
(915 |
) |
Prepaid expenses, inventory and other assets |
|
|
2,913 |
|
|
|
(646 |
) |
Accounts payable, accrued liabilities and other |
|
|
(643 |
) |
|
|
(1,732 |
) |
Deferred revenue |
|
|
42 |
|
|
|
(866 |
) |
Net cash provided by operating activities |
|
|
11,693 |
|
|
|
10,315 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment |
|
|
(4,837 |
) |
|
|
(5,915 |
) |
Purchase of short-term investments |
|
|
(59,385 |
) |
|
|
(3,911 |
) |
Maturities of short-term investments |
|
|
34,000 |
|
|
|
4,000 |
|
Net cash used in investing activities |
|
|
(30,222 |
) |
|
|
(5,826 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Cash distributions to stockholders |
|
|
(9,819 |
) |
|
|
(10,064 |
) |
Purchase of common stock (including commissions) |
|
|
(6,575 |
) |
|
|
(13,483 |
) |
Proceeds from issuance of common stock under the Employee Stock Purchase Plan |
|
|
258 |
|
|
|
247 |
|
Purchase of common stock for tax withholding on vested equity awards |
|
|
(1,017 |
) |
|
|
(976 |
) |
Net cash used in financing activities |
|
|
(17,153 |
) |
|
|
(24,276 |
) |
Effect of exchange rate on cash |
|
|
(300 |
) |
|
|
(49 |
) |
Net decrease in cash and cash equivalents |
|
|
(35,982 |
) |
|
|
(19,836 |
) |
Cash and cash equivalents, beginning of period |
|
|
83,343 |
|
|
|
103,179 |
|
Cash and cash equivalents, end of period |
|
$ |
47,361 |
|
|
$ |
83,343 |
|
Supplemental disclosure: |
|
|
|
|
||||
Income taxes paid |
|
$ |
901 |
|
|
$ |
1,061 |
|
|
|
|
|
|
||||
(a) Slight variations in totals are due to rounding. |
|
||||||||||||||||||||||||||||||||
CONSOLIDATED REVENUE |
||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Paging |
|
$ |
20,826 |
|
|
$ |
21,212 |
|
|
$ |
21,342 |
|
|
$ |
21,687 |
|
|
$ |
21,997 |
|
|
$ |
22,442 |
|
|
$ |
22,824 |
|
|
$ |
23,308 |
|
Non-paging |
|
|
789 |
|
|
|
602 |
|
|
|
785 |
|
|
|
923 |
|
|
|
1,094 |
|
|
|
817 |
|
|
|
834 |
|
|
|
961 |
|
Total wireless revenue |
|
$ |
21,615 |
|
|
$ |
21,814 |
|
|
$ |
22,127 |
|
|
$ |
22,610 |
|
|
$ |
23,091 |
|
|
$ |
23,259 |
|
|
$ |
23,658 |
|
|
$ |
24,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
License |
|
|
1,711 |
|
|
|
2,723 |
|
|
|
1,676 |
|
|
|
2,840 |
|
|
|
3,496 |
|
|
|
3,175 |
|
|
|
1,993 |
|
|
|
4,376 |
|
Services |
|
|
4,947 |
|
|
|
4,202 |
|
|
|
4,835 |
|
|
|
5,206 |
|
|
|
5,103 |
|
|
|
4,555 |
|
|
|
4,363 |
|
|
|
4,071 |
|
Equipment |
|
|
1,125 |
|
|
|
689 |
|
|
|
842 |
|
|
|
963 |
|
|
|
1,568 |
|
|
|
1,296 |
|
|
|
1,107 |
|
|
|
1,024 |
|
Operations revenue |
|
$ |
7,783 |
|
|
$ |
7,614 |
|
|
$ |
7,353 |
|
|
$ |
9,009 |
|
|
$ |
10,167 |
|
|
$ |
9,026 |
|
|
$ |
7,463 |
|
|
$ |
9,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Maintenance revenue |
|
$ |
10,150 |
|
|
$ |
10,025 |
|
|
$ |
10,045 |
|
|
$ |
10,145 |
|
|
$ |
9,998 |
|
|
$ |
10,191 |
|
|
$ |
9,507 |
|
|
$ |
9,374 |
|
Total software revenue |
|
$ |
17,933 |
|
|
$ |
17,639 |
|
|
$ |
17,398 |
|
|
$ |
19,154 |
|
|
$ |
20,165 |
|
|
$ |
19,217 |
|
|
$ |
16,970 |
|
|
$ |
18,845 |
|
|
||||||||||||||||||||||||||||||||
Total revenue |
|
$ |
39,548 |
|
|
$ |
39,453 |
|
|
$ |
39,525 |
|
|
$ |
41,764 |
|
|
$ |
43,256 |
|
|
$ |
42,476 |
|
|
$ |
40,628 |
|
|
$ |
43,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
|
||||||||||||||||||||||||||||||||
CONSOLIDATED OPERATING EXPENSES |
||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
$ |
5,222 |
|
|
$ |
5,099 |
|
|
$ |
4,749 |
|
|
$ |
4,931 |
|
|
$ |
4,868 |
|
|
$ |
4,923 |
|
|
$ |
4,853 |
|
|
$ |
4,874 |
|
Cost of sales |
|
|
2,278 |
|
|
|
1,567 |
|
|
|
1,900 |
|
|
|
2,080 |
|
|
|
3,349 |
|
|
|
2,623 |
|
|
|
2,119 |
|
|
|
2,475 |
|
Stock based compensation |
|
|
42 |
|
|
|
21 |
|
|
|
97 |
|
|
|
107 |
|
|
|
44 |
|
|
|
75 |
|
|
|
75 |
|
|
|
55 |
|
Other |
|
|
509 |
|
|
|
503 |
|
|
|
493 |
|
|
|
474 |
|
|
|
511 |
|
|
|
520 |
|
|
|
549 |
|
|
|
474 |
|
Total cost of revenue (b) |
|
|
8,051 |
|
|
|
7,190 |
|
|
|
7,239 |
|
|
|
7,592 |
|
|
|
8,772 |
|
|
|
8,141 |
|
|
|
7,596 |
|
|
|
7,878 |
|
Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
|
5,056 |
|
|
|
5,083 |
|
|
|
4,639 |
|
|
|
4,263 |
|
|
|
4,350 |
|
|
|
4,709 |
|
|
|
4,506 |
|
|
|
4,002 |
|
Outside services |
|
|
1,742 |
|
|
|
2,027 |
|
|
|
1,912 |
|
|
|
1,745 |
|
|
|
2,115 |
|
|
|
1,040 |
|
|
|
1,481 |
|
|
|
1,513 |
|
Stock based compensation |
|
|
113 |
|
|
|
102 |
|
|
|
84 |
|
|
|
11 |
|
|
|
5 |
|
|
|
71 |
|
|
|
90 |
|
|
|
71 |
|
Other |
|
|
221 |
|
|
|
225 |
|
|
|
172 |
|
|
|
148 |
|
|
|
148 |
|
|
|
114 |
|
|
|
100 |
|
|
|
149 |
|
Total research and development |
|
|
7,132 |
|
|
|
7,437 |
|
|
|
6,807 |
|
|
|
6,167 |
|
|
|
6,618 |
|
|
|
5,934 |
|
|
|
6,177 |
|
|
|
5,735 |
|
Technology operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
|
2,656 |
|
|
|
2,823 |
|
|
|
2,662 |
|
|
|
2,647 |
|
|
|
2,616 |
|
|
|
2,866 |
|
|
|
2,618 |
|
|
|
2,693 |
|
Site rent |
|
|
3,669 |
|
|
|
3,269 |
|
|
|
3,480 |
|
|
|
3,296 |
|
|
|
3,432 |
|
|
|
3,482 |
|
|
|
3,538 |
|
|
|
3,496 |
|
Telecommunications |
|
|
1,026 |
|
|
|
1,016 |
|
|
|
1,019 |
|
|
|
996 |
|
|
|
1,021 |
|
|
|
950 |
|
|
|
935 |
|
|
|
898 |
|
Stock based compensation |
|
|
32 |
|
|
|
30 |
|
|
|
30 |
|
|
|
30 |
|
|
|
24 |
|
|
|
24 |
|
|
|
24 |
|
|
|
24 |
|
Other |
|
|
700 |
|
|
|
667 |
|
|
|
675 |
|
|
|
705 |
|
|
|
1,027 |
|
|
|
465 |
|
|
|
583 |
|
|
|
639 |
|
Total technology operations |
|
|
8,083 |
|
|
|
7,805 |
|
|
|
7,866 |
|
|
|
7,674 |
|
|
|
8,120 |
|
|
|
7,787 |
|
|
|
7,698 |
|
|
|
7,750 |
|
Selling and marketing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
|
3,382 |
|
|
|
3,524 |
|
|
|
3,329 |
|
|
|
3,273 |
|
|
|
3,047 |
|
|
|
3,401 |
|
|
|
3,311 |
|
|
|
3,294 |
|
Commissions |
|
|
1,158 |
|
|
|
1,114 |
|
|
|
1,298 |
|
|
|
1,424 |
|
|
|
1,759 |
|
|
|
1,225 |
|
|
|
1,397 |
|
|
|
1,774 |
|
Stock based compensation |
|
|
164 |
|
|
|
137 |
|
|
|
128 |
|
|
|
161 |
|
|
|
99 |
|
|
|
135 |
|
|
|
135 |
|
|
|
135 |
|
Advertising and events |
|
|
1,034 |
|
|
|
703 |
|
|
|
656 |
|
|
|
933 |
|
|
|
1,236 |
|
|
|
857 |
|
|
|
996 |
|
|
|
1,158 |
|
Other |
|
|
153 |
|
|
|
117 |
|
|
|
163 |
|
|
|
319 |
|
|
|
134 |
|
|
|
98 |
|
|
|
254 |
|
|
|
129 |
|
Total selling and marketing |
|
|
5,891 |
|
|
|
5,595 |
|
|
|
5,574 |
|
|
|
6,110 |
|
|
|
6,275 |
|
|
|
5,716 |
|
|
|
6,093 |
|
|
|
6,490 |
|
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
|
3,974 |
|
|
|
4,220 |
|
|
|
4,136 |
|
|
|
4,041 |
|
|
|
4,087 |
|
|
|
4,834 |
|
|
|
4,340 |
|
|
|
4,416 |
|
Stock based compensation |
|
|
770 |
|
|
|
674 |
|
|
|
690 |
|
|
|
219 |
|
|
|
860 |
|
|
|
1,118 |
|
|
|
943 |
|
|
|
949 |
|
Bad debt |
|
|
56 |
|
|
|
402 |
|
|
|
(96 |
) |
|
|
308 |
|
|
|
303 |
|
|
|
513 |
|
|
|
279 |
|
|
|
528 |
|
Facility rent, office, and technology costs |
|
|
1,952 |
|
|
|
2,369 |
|
|
|
2,485 |
|
|
|
2,294 |
|
|
|
2,072 |
|
|
|
2,925 |
|
|
|
2,323 |
|
|
|
2,641 |
|
Outside services |
|
|
2,350 |
|
|
|
2,004 |
|
|
|
2,306 |
|
|
|
1,776 |
|
|
|
2,062 |
|
|
|
1,864 |
|
|
|
2,443 |
|
|
|
1,422 |
|
Taxes, licenses and permits |
|
|
1,000 |
|
|
|
888 |
|
|
|
863 |
|
|
|
921 |
|
|
|
111 |
|
|
|
1,081 |
|
|
|
1,024 |
|
|
|
1,080 |
|
Other |
|
|
1,429 |
|
|
|
1,256 |
|
|
|
1,312 |
|
|
|
1,188 |
|
|
|
1,226 |
|
|
|
1,338 |
|
|
|
1,389 |
|
|
|
928 |
|
Total general and administrative |
|
|
11,531 |
|
|
|
11,813 |
|
|
|
11,696 |
|
|
|
10,747 |
|
|
|
10,721 |
|
|
|
13,673 |
|
|
|
12,741 |
|
|
|
11,964 |
|
Depreciation, amortization and accretion |
|
|
2,250 |
|
|
|
2,305 |
|
|
|
2,335 |
|
|
|
2,359 |
|
|
|
2,601 |
|
|
|
2,785 |
|
|
|
2,669 |
|
|
|
2,713 |
|
|
|
|
8,849 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
Operating expenses |
|
$ |
51,787 |
|
|
$ |
42,145 |
|
|
$ |
41,517 |
|
|
$ |
40,649 |
|
|
$ |
43,107 |
|
|
$ |
44,036 |
|
|
$ |
42,974 |
|
|
$ |
42,530 |
|
Capital expenditures |
|
$ |
679 |
|
|
$ |
1,378 |
|
|
$ |
1,495 |
|
|
$ |
1,287 |
|
|
$ |
830 |
|
|
$ |
1,630 |
|
|
$ |
2,299 |
|
|
$ |
1,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) An adjustment of |
|
||||||||||||||||||||||||||||||||
UNITS IN SERVICE ACTIVITY, MARKET SEGMENT, CHURN |
||||||||||||||||||||||||||||||||
AND AVERAGE REVENUE PER UNIT (ARPU) (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Paging units in service |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Beginning units in service (000's) |
|
|
955 |
|
|
|
977 |
|
|
|
982 |
|
|
|
992 |
|
|
|
999 |
|
|
|
1,024 |
|
|
|
1,030 |
|
|
|
1,049 |
|
Gross placements |
|
|
22 |
|
|
|
28 |
|
|
|
35 |
|
|
|
27 |
|
|
|
30 |
|
|
|
31 |
|
|
|
35 |
|
|
|
25 |
|
Gross disconnects |
|
|
(39 |
) |
|
|
(50 |
) |
|
|
(40 |
) |
|
|
(37 |
) |
|
|
(37 |
) |
|
|
(56 |
) |
|
|
(41 |
) |
|
|
(44 |
) |
Net change |
|
|
(17 |
) |
|
|
(22 |
) |
|
|
(5 |
) |
|
|
(10 |
) |
|
|
(7 |
) |
|
|
(25 |
) |
|
|
(6 |
) |
|
|
(19 |
) |
Ending units in service |
|
|
938 |
|
|
|
955 |
|
|
|
977 |
|
|
|
982 |
|
|
|
992 |
|
|
|
999 |
|
|
|
1,024 |
|
|
|
1,030 |
|
End of period units in service % of total (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Healthcare |
|
|
82.4 |
% |
|
|
81.7 |
% |
|
|
81.7 |
% |
|
|
81.6 |
% |
|
|
81.4 |
% |
|
|
81.7 |
% |
|
|
81.5 |
% |
|
|
81.1 |
% |
Government |
|
|
5.4 |
% |
|
|
5.5 |
% |
|
|
5.6 |
% |
|
|
5.8 |
% |
|
|
5.8 |
% |
|
|
5.8 |
% |
|
|
5.7 |
% |
|
|
5.9 |
% |
Large enterprise |
|
|
5.5 |
% |
|
|
6.1 |
% |
|
|
5.9 |
% |
|
|
5.9 |
% |
|
|
5.9 |
% |
|
|
6.0 |
% |
|
|
6.0 |
% |
|
|
6.0 |
% |
Other(b) |
|
|
6.6 |
% |
|
|
6.7 |
% |
|
|
6.8 |
% |
|
|
6.7 |
% |
|
|
6.9 |
% |
|
|
6.5 |
% |
|
|
6.8 |
% |
|
|
7.0 |
% |
Total |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Account size ending units in service (000's) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
|
69 |
|
|
|
72 |
|
|
|
74 |
|
|
|
77 |
|
|
|
78 |
|
|
|
81 |
|
|
|
85 |
|
|
|
88 |
|
101 to 1,000 units |
|
|
173 |
|
|
|
175 |
|
|
|
179 |
|
|
|
186 |
|
|
|
190 |
|
|
|
192 |
|
|
|
197 |
|
|
|
198 |
|
>1,000 units |
|
|
696 |
|
|
|
708 |
|
|
|
724 |
|
|
|
719 |
|
|
|
724 |
|
|
|
726 |
|
|
|
742 |
|
|
|
744 |
|
Total |
|
|
938 |
|
|
|
955 |
|
|
|
977 |
|
|
|
982 |
|
|
|
992 |
|
|
|
999 |
|
|
|
1,024 |
|
|
|
1,030 |
|
Account size net loss rate(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
|
(3.8 |
)% |
|
|
(2.1 |
)% |
|
|
(3.2 |
)% |
|
|
(2.3 |
)% |
|
|
(1.7 |
)% |
|
|
(4.3 |
)% |
|
|
(3.8 |
)% |
|
|
(4.7 |
)% |
101 to 1,000 units |
|
|
(1.0 |
)% |
|
|
(2.4 |
)% |
|
|
(3.9 |
)% |
|
|
(2.3 |
)% |
|
— |
% |
|
|
(2.7 |
)% |
|
|
(0.6 |
)% |
|
|
(10.0 |
)% |
|
>1,000 units |
|
|
(1.8 |
)% |
|
|
(2.2 |
)% |
|
|
0.7 |
% |
|
|
(1.1 |
)% |
|
|
(0.1 |
)% |
|
|
(2.2 |
)% |
|
|
(0.2 |
)% |
|
|
(1.9 |
)% |
Total |
|
|
(1.8 |
)% |
|
|
(2.2 |
)% |
|
|
(0.5 |
)% |
|
|
(1.1 |
)% |
|
|
(0.2 |
)% |
|
|
(2.5 |
)% |
|
|
(0.6 |
)% |
|
|
(1.8 |
)% |
Account size ARPU |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
$ |
11.99 |
|
|
$ |
11.84 |
|
|
$ |
12.00 |
|
|
$ |
11.90 |
|
|
$ |
11.61 |
|
|
$ |
11.33 |
|
|
$ |
12.04 |
|
|
$ |
12.13 |
|
101 to 1,000 units |
|
|
8.31 |
|
|
|
8.41 |
|
|
|
8.47 |
|
|
|
8.35 |
|
|
|
8.28 |
|
|
|
8.19 |
|
|
|
8.34 |
|
|
|
8.47 |
|
>1,000 units |
|
|
6.62 |
|
|
|
6.59 |
|
|
|
6.47 |
|
|
|
6.57 |
|
|
|
6.69 |
|
|
|
6.74 |
|
|
|
6.62 |
|
|
|
6.65 |
|
Total |
|
$ |
7.33 |
|
|
$ |
7.32 |
|
|
$ |
7.26 |
|
|
$ |
7.32 |
|
|
$ |
7.36 |
|
|
$ |
7.40 |
|
|
$ |
7.41 |
|
|
$ |
7.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) Other includes hospitality, resort and indirect units |
||||||||||||||||||||||||||||||||
(c) Net loss rate is net current period placements and disconnected units in service divided by prior period ending units in service. |
|
||||||||||||||||||||||||||||||||
RECONCILIATION FROM |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciliation of net income (loss) to EBITDA (b): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net (loss) income (c) |
|
$ |
(9,511 |
) |
|
$ |
(1,326 |
) |
|
$ |
(670 |
) |
|
$ |
742 |
|
|
$ |
189 |
|
|
$ |
(840 |
) |
|
$ |
(1,172 |
) |
|
$ |
345 |
|
Plus (less): (benefit from) provision for income taxes |
|
|
(2,172 |
) |
|
|
(804 |
) |
|
|
(268 |
) |
|
|
586 |
|
|
|
(5 |
) |
|
|
(446 |
) |
|
|
(730 |
) |
|
|
475 |
|
Plus (less): Other expense (income) |
|
|
(206 |
) |
|
|
(163 |
) |
|
|
(602 |
) |
|
|
236 |
|
|
|
593 |
|
|
|
110 |
|
|
|
(102 |
) |
|
|
47 |
|
Less: Interest income |
|
|
(350 |
) |
|
|
(399 |
) |
|
|
(452 |
) |
|
|
(449 |
) |
|
|
(628 |
) |
|
|
(384 |
) |
|
|
(342 |
) |
|
|
(283 |
) |
Operating (loss) income |
|
|
(12,239 |
) |
|
|
(2,692 |
) |
|
|
(1,992 |
) |
|
|
1,115 |
|
|
|
149 |
|
|
|
(1,560 |
) |
|
|
(2,346 |
) |
|
|
584 |
|
Plus: depreciation, amortization and accretion |
|
|
2,250 |
|
|
|
2,305 |
|
|
|
2,335 |
|
|
|
2,359 |
|
|
|
2,601 |
|
|
|
2,785 |
|
|
|
2,669 |
|
|
|
2,713 |
|
EBITDA (as defined by the Company) |
|
$ |
(9,989 |
) |
|
$ |
(387 |
) |
|
$ |
343 |
|
|
$ |
3,474 |
|
|
$ |
2,750 |
|
|
$ |
1,225 |
|
|
$ |
323 |
|
|
$ |
3,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the twelve months ended |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciliation of net income (loss) to EBITDA (b): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net loss |
|
$ |
(10,765 |
) |
|
$ |
(1,479 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Less) plus: (Benefit from) provision for income taxes |
|
|
(2,658 |
) |
|
|
(706 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Plus (less): Other income (expense) |
|
|
(735 |
) |
|
|
650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Less: Interest income |
|
|
(1,651 |
) |
|
|
(1,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating loss |
|
|
(15,809 |
) |
|
|
(3,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Plus: depreciation, amortization and accretion |
|
|
9,249 |
|
|
|
10,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA (as defined by the Company) |
|
$ |
(6,560 |
) |
|
$ |
7,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
RECONCILIATION FROM OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES (a) |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses |
|
$ |
51,787 |
|
|
$ |
42,145 |
|
|
$ |
41,517 |
|
|
$ |
40,649 |
|
|
$ |
43,107 |
|
|
$ |
44,036 |
|
|
$ |
42,974 |
|
|
$ |
42,530 |
|
Less: depreciation, amortization and accretion |
|
|
2,250 |
|
|
|
2,305 |
|
|
|
2,335 |
|
|
|
2,359 |
|
|
|
2,601 |
|
|
|
2,785 |
|
|
|
2,669 |
|
|
|
2,713 |
|
Less: |
|
$ |
8,849 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Adjusted operating expenses |
|
$ |
40,688 |
|
|
$ |
39,840 |
|
|
$ |
39,182 |
|
|
$ |
38,290 |
|
|
$ |
40,506 |
|
|
$ |
41,251 |
|
|
$ |
40,305 |
|
|
$ |
39,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) EBITDA or earnings before interest, taxes, depreciation, amortization and accretion is a non-GAAP measure and is presented for analytical purposes only. Management and the Board of Directors rely on EBITDA for purposes of determining the Company’s capital allocation policies. EBITDA is also the starting point for the calculation of operating cash flow for purposes of determining whether management has achieved certain performance objectives in the Company’s short-term and long-term incentive plans. |
||||||||||||||||||||||||||||||||
(c) An adjustment to cost of revenue identified in the fourth quarter of 2018 of |
|
||||
2020 FINANCIAL GUIDANCE |
||||
(Unaudited and in millions) |
||||
|
|
|
|
|
|
|
|
||
|
|
From |
|
To |
Revenues |
|
|
|
|
Wireless |
|
77,000 |
|
85,000 |
Software |
|
72,000 |
|
80,000 |
|
|
149,000 |
|
165,000 |
|
|
|
|
|
Adjusted Operating Expenses (a) |
|
158,000 |
|
167,000 |
|
|
|
|
|
Capital Expenses |
|
2,300 |
|
6,300 |
(a) Operating expenses exclude depreciation, amortization and accretion |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200226005793/en/
952-567-0295
Al.Galgano@spok.com
Source: