Pennsylvania
|
001-33365
|
23‑2679963
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File Number)
|
(I.R.S. Employer 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)) |
☐ | 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
|
Item 9.01. | Financial Statements and Exhibits |
Exhibit 99.1 | Press Release of the Company dated May 12, 2016 |
USA TECHNOLOGIES, INC.
|
||
Dated: May 13, 2016
|
By:
|
/s/ Stephen P. Herbert
|
Stephen P. Herbert,
|
||
Chairman and Chief Executive Officer
|
Exhibit No.
|
Description of Exhibit
|
Press Release of the Company dated May 12, 2016
|
● | Total quarterly revenue of $20.4 million, a year-over-year increase of 33% |
● | 32,000 net connections for the quarter compared to 14,000 in the same quarter last year, a year-over-year increase of 129% |
● | 401,000 connections to ePort service, including 6,000 new connections attributable to the VendScreen acquisition which closed on January 15, 2016, representing a year-over-year increase of 33% |
● | Record 10,825 customers compared to 8,925 as of a year ago, a year-over-year increase of 21% |
● | Quarterly record license and transaction fee revenue of $14.7 million, a year-over-year increase of 33% |
● | $4.3 million of cash provided by operating activities representing the fifth straight quarter of positive operating cash flow |
● | Quarterly GAAP net loss of $5.4 million, including the impact of a $4.8 million non-cash expense for the fair value warrant liability adjustment, $461,000 of non-recurring expenses relating to the acquisition and integration of the VendScreen business, and $105,000 of professional fees incurred in connection with the class action litigation which was dismissed by the court in April 2016 |
● | Quarterly Non-GAAP net loss of $87,000, or $(0.01) per share |
● | Quarterly adjusted EBITDA of $1.3 million |
Nine months ended, unless noted
March 31, |
||||||||||||||||
(Connections, transactions and $'s in thousands, except per share data)
|
2016
|
2015
|
# Change
|
% Change
|
||||||||||||
Revenues:
|
||||||||||||||||
License and transaction fees
|
$
|
41,326
|
$
|
31,695
|
$
|
9,631
|
30
|
%
|
||||||||
Equipment sales
|
14,138
|
8,736
|
5,402
|
62
|
%
|
|||||||||||
Total revenues
|
$
|
55,464
|
$
|
40,431
|
$
|
15,033
|
37
|
%
|
||||||||
License and transaction fees gross margin
|
33.5
|
%
|
32.0
|
%
|
1.5
|
%
|
5
|
%
|
||||||||
Equipment sales gross margin
|
16.6
|
%
|
21.6
|
%
|
(5.0
|
%)
|
-23
|
%
|
||||||||
Operating income (loss)
|
$
|
111
|
$
|
115
|
$
|
(4
|
)
|
-3.5
|
%
|
|||||||
Adjusted EBITDA
|
$
|
5,358
|
$
|
5,007
|
$
|
351
|
7.0
|
%
|
||||||||
Net loss
|
$
|
(5,934
|
)
|
$
|
(889
|
)
|
$
|
(5,045
|
)
|
567.5
|
%
|
|||||
Net earnings (loss) per common share - diluted
|
$
|
(0.18
|
)
|
$
|
(0.04
|
)
|
$
|
(0.14
|
)
|
312.8
|
%
|
|||||
Net New Connections
|
68
|
36
|
32
|
89
|
%
|
|||||||||||
Total Connections (at period end)
|
401
|
302
|
99
|
33
|
%
|
|||||||||||
Total Number of Transactions
|
226,798
|
154,500
|
72,298
|
47
|
%
|
|||||||||||
Transaction Volume
|
$
|
415,423
|
$
|
276,200
|
$
|
139,223
|
50
|
%
|
Three months ended, unless noted
March 31, |
||||||||||||||||
(Connections, transactions and $'s in thousands, except per share data)
|
2016
|
2015
|
# Change
|
% Change
|
||||||||||||
Revenues:
|
||||||||||||||||
License and transaction fees
|
$
|
14,727
|
$
|
11,059
|
$
|
3,668
|
33
|
%
|
||||||||
Equipment sales
|
5,634
|
4,298
|
1,336
|
31
|
%
|
|||||||||||
Total revenues
|
$
|
20,361
|
$
|
15,357
|
$
|
5,004
|
33
|
%
|
||||||||
License and transaction fees gross margin
|
34.1
|
%
|
35.3
|
%
|
(1.2
|
%)
|
-3
|
%
|
||||||||
Equipment sales gross margin
|
11.5
|
%
|
28.9
|
%
|
(17.4
|
%)
|
-60
|
%
|
||||||||
Operating income (loss)
|
$
|
(595
|
)
|
$
|
730
|
$
|
(1,325
|
)
|
-181.5
|
%
|
||||||
Adjusted EBITDA
|
$
|
1,347
|
$
|
2,379
|
$
|
(1,032
|
)
|
-43.4
|
%
|
|||||||
Net loss
|
$
|
(5,420
|
)
|
$
|
(567
|
)
|
$
|
(4,853
|
)
|
855.9
|
%
|
|||||
Net loss per common share - basic and diluted
|
$
|
(0.16
|
)
|
$
|
(0.03
|
)
|
$
|
(0.13
|
)
|
531.3
|
%
|
|||||
Net New Connections
|
32
|
14
|
18
|
129
|
%
|
|||||||||||
Total Connections (at period end)
|
401
|
302
|
99
|
33
|
%
|
|||||||||||
Total Number of Transactions
|
82,000
|
54,800
|
27,200
|
50
|
%
|
|||||||||||
Transaction Volume
|
$
|
151,000
|
$
|
97,700
|
$
|
53,300
|
55
|
%
|
A. | Comparative Income Statement For 9 Months Ended March 31, 2016 and March 31, 2015 |
B. | Comparative Income Statement For 3 Months Ended March 31, 2016 and March 31, 2015 |
C. | Five Quarter Select Key Performance Indicators |
D. | Comparative Condensed Balance Sheets March 31, 2016 to June 30, 2015 |
E. | Five Quarter Statement of Operations and Adjusted EBITDA |
F. | Five Quarter Selling, General, & Administrative Expenses |
G. | Five Quarter Condensed Balance Sheet and Other Data |
H. | Five Quarter Condensed Statement of Cash Flows |
I. | Consolidated Statement of Shareholders’ Equity |
J. | Reconciliation of Net Earnings/(Loss) to Non-GAAP Net Income (Loss) and Net Earnings/(Loss) Per Common Share – Basic and Diluted to Non-GAAP Net Earnings/(Loss) Per Common Share – Basic and Diluted |
(A) | Comparative Income Statement For 9 Months Ended March 31, 2016 and March 31, 2015 |
($ in thousands, except share and per share data)
|
For the nine months ended March 31,
|
|||||||||||||||||||||||
(unaudited)
|
2016
|
% of Sales
|
2015
|
% of Sales
|
Change
|
% Change
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
License and transaction fees
|
$
|
41,326
|
74.5
|
%
|
$
|
31,695
|
78.4
|
%
|
$
|
9,631
|
30.4
|
%
|
||||||||||||
Equipment sales
|
14,138
|
25.5
|
%
|
8,736
|
21.6
|
%
|
5,402
|
61.8
|
%
|
|||||||||||||||
Total revenues
|
55,464
|
100.0
|
%
|
40,431
|
100.0
|
%
|
15,033
|
37.2
|
%
|
|||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||
Cost of services
|
27,475
|
66.5
|
%
|
21,566
|
68.0
|
%
|
$
|
5,909
|
27.4
|
%
|
||||||||||||||
Cost of equipment
|
11,787
|
83.4
|
%
|
6,850
|
78.4
|
%
|
4,937
|
72.1
|
%
|
|||||||||||||||
Total costs of sales/revenues
|
39,262
|
70.8
|
%
|
28,416
|
70.3
|
%
|
10,846
|
38.2
|
%
|
|||||||||||||||
Gross profit:
|
||||||||||||||||||||||||
License and transaction fees
|
13,851
|
33.5
|
%
|
10,129
|
32.0
|
%
|
3,722
|
36.7
|
%
|
|||||||||||||||
Equipment sales
|
2,351
|
16.6
|
%
|
1,886
|
21.6
|
%
|
465
|
24.7
|
%
|
|||||||||||||||
Total gross profit
|
16,202
|
29.2
|
%
|
12,015
|
29.7
|
%
|
4,187
|
34.8
|
%
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
15,652
|
28.2
|
%
|
11,444
|
28.3
|
%
|
$
|
4,208
|
36.8
|
%
|
||||||||||||||
Depreciation
|
439
|
0.8
|
%
|
456
|
1.1
|
%
|
(17
|
)
|
-3.7
|
%
|
||||||||||||||
Total operating expenses
|
16,091
|
29.0
|
%
|
11,900
|
29.4
|
%
|
4,191
|
35.2
|
%
|
|||||||||||||||
Operating income
|
111
|
0.2
|
%
|
115
|
0.3
|
%
|
(4
|
)
|
-3.5
|
%
|
||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest income
|
138
|
0.2
|
%
|
41
|
0.1
|
%
|
97
|
236.6
|
%
|
|||||||||||||||
Interest expense
|
(403
|
)
|
-0.7
|
%
|
(209
|
)
|
-0.5
|
%
|
(194
|
)
|
92.8
|
%
|
||||||||||||
Change in fair value of warrant liabilities
|
(5,692
|
)
|
-10.3
|
%
|
(656
|
)
|
-1.6
|
%
|
(5,036
|
)
|
767.7
|
%
|
||||||||||||
Total other income (expense), net
|
(5,957
|
)
|
-10.7
|
%
|
(824
|
)
|
-2.0
|
%
|
(5,133
|
)
|
622.9
|
%
|
||||||||||||
Loss before provision for income taxes
|
(5,846
|
)
|
-10.5
|
%
|
(709
|
)
|
-1.8
|
%
|
(5,137
|
)
|
724.5
|
%
|
||||||||||||
Benefit (provision) for income taxes
|
(88
|
)
|
(180
|
)
|
(92
|
)
|
51.1
|
%
|
||||||||||||||||
Net loss
|
(5,934
|
)
|
-10.7
|
%
|
(889
|
)
|
-2.2
|
%
|
(5,045
|
)
|
567.5
|
%
|
||||||||||||
Cumulative preferred dividends
|
(668
|
)
|
-1.2
|
%
|
(668
|
)
|
-1.7
|
%
|
-
|
0.0
|
%
|
|||||||||||||
Net loss applicable to common shares
|
$
|
(6,602
|
)
|
-11.9
|
%
|
$
|
(1,557
|
)
|
-3.9
|
%
|
$
|
(5,045
|
)
|
324.0
|
%
|
|||||||||
Net loss per common share - basic and diluted
|
$
|
(0.18
|
)
|
$
|
(0.04
|
)
|
$
|
(0.14
|
)
|
321.0
|
%
|
|||||||||||||
Basic and diluted weighted average number of common shares outstanding
|
35,961,648
|
35,705,210
|
256,438
|
0.7
|
%
|
|||||||||||||||||||
Adjusted EBITDA
|
$
|
5,358
|
9.7
|
%
|
$
|
5,007
|
12.4
|
%
|
$
|
351
|
7.0
|
%
|
||||||||||||
Non-GAAP net loss applicable to common shares
|
$
|
(25
|
)
|
0.0
|
%
|
$
|
(747
|
)
|
-1.8
|
%
|
$
|
722
|
0.0
|
%
|
||||||||||
Total connections at period-end
|
401,000
|
302,000
|
||||||||||||||||||||||
Net new connections in period
|
68,000
|
36,000
|
(B) | Comparative Income Statement For 3 Months Ended March 31, 2016 and March 31, 2015 |
($ in thousands, except share and per share data)
|
For the three months ended March 31,
|
|||||||||||||||||||||||
(unaudited)
|
2016
|
% of Sales
|
2015
|
% of Sales
|
Change
|
% Change
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
License and transaction fees
|
$
|
14,727
|
72.3
|
%
|
$
|
11,059
|
72.0
|
%
|
$
|
3,668
|
33.2
|
%
|
||||||||||||
Equipment sales
|
5,634
|
27.7
|
%
|
4,298
|
28.0
|
%
|
1,336
|
31.1
|
%
|
|||||||||||||||
Total revenues
|
20,361
|
100.0
|
%
|
15,357
|
100.0
|
%
|
5,004
|
32.6
|
%
|
|||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||
Cost of services
|
9,703
|
65.9
|
%
|
7,157
|
64.7
|
%
|
$
|
2,546
|
35.6
|
%
|
||||||||||||||
Cost of equipment
|
4,986
|
88.5
|
%
|
3,054
|
71.1
|
%
|
1,932
|
63.3
|
%
|
|||||||||||||||
Total costs of sales/revenues
|
14,689
|
72.1
|
%
|
10,211
|
66.5
|
%
|
4,478
|
43.9
|
%
|
|||||||||||||||
Gross profit:
|
||||||||||||||||||||||||
License and transaction fees
|
5,024
|
34.1
|
%
|
3,902
|
35.3
|
%
|
1,122
|
28.8
|
%
|
|||||||||||||||
Equipment sales
|
648
|
11.5
|
%
|
1,244
|
28.9
|
%
|
(596
|
)
|
-47.9
|
%
|
||||||||||||||
Total gross profit
|
5,672
|
27.9
|
%
|
5,146
|
33.5
|
%
|
526
|
10.2
|
%
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
6,094
|
29.9
|
%
|
4,281
|
27.9
|
%
|
$
|
1,813
|
42.3
|
%
|
||||||||||||||
Depreciation
|
173
|
0.8
|
%
|
135
|
0.9
|
%
|
38
|
28.1
|
%
|
|||||||||||||||
Total operating expenses
|
6,267
|
30.8
|
%
|
4,416
|
28.8
|
%
|
1,851
|
41.9
|
%
|
|||||||||||||||
Operating income (loss)
|
(595
|
)
|
-2.9
|
%
|
730
|
4.8
|
%
|
(1,325
|
)
|
-181.5
|
%
|
|||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest income
|
67
|
0.3
|
%
|
27
|
0.2
|
%
|
40
|
148.1
|
%
|
|||||||||||||||
Interest expense
|
(180
|
)
|
-0.9
|
%
|
(85
|
)
|
-0.6
|
%
|
(95
|
)
|
111.8
|
%
|
||||||||||||
Change in fair value of warrant liabilities
|
(4,805
|
)
|
-23.6
|
%
|
(1,101
|
)
|
-7.2
|
%
|
(3,704
|
)
|
336.4
|
%
|
||||||||||||
Total other income (expense), net
|
(4,918
|
)
|
-24.2
|
%
|
(1,159
|
)
|
-7.5
|
%
|
(3,759
|
)
|
324.3
|
%
|
||||||||||||
Loss before provision for income taxes
|
(5,513
|
)
|
-27.1
|
%
|
(429
|
)
|
-2.8
|
%
|
(5,084
|
)
|
1185.1
|
%
|
||||||||||||
Benefit (provision) for income taxes
|
93
|
(138
|
)
|
231
|
-167.4
|
%
|
||||||||||||||||||
Net loss
|
(5,420
|
)
|
-26.6
|
%
|
(567
|
)
|
-3.7
|
%
|
(4,853
|
)
|
855.9
|
%
|
||||||||||||
Cumulative preferred dividends
|
(334
|
)
|
-1.6
|
%
|
(334
|
)
|
-2.2
|
%
|
-
|
0.0
|
%
|
|||||||||||||
Net loss applicable to common shares
|
$
|
(5,754
|
)
|
-28.3
|
%
|
$
|
(901
|
)
|
-5.9
|
%
|
$
|
(4,853
|
)
|
538.6
|
%
|
|||||||||
Net loss per common share - basic and diluted
|
$
|
(0.16
|
)
|
$
|
(0.03
|
)
|
$
|
(0.13
|
)
|
531.3
|
%
|
|||||||||||||
Basic and diluted weighted average number of common shares outstanding
|
36,161,613
|
35,747,979
|
413,635
|
1.2
|
%
|
|||||||||||||||||||
Adjusted EBITDA
|
$
|
1,347
|
6.6
|
%
|
$
|
2,379
|
15.5
|
%
|
$
|
(1,032
|
)
|
-43.4
|
%
|
|||||||||||
Non-GAAP net income (loss) applicable to common shares
|
$
|
(421
|
)
|
-2.1
|
%
|
$
|
321
|
2.1
|
%
|
$
|
(742
|
)
|
-231.2
|
%
|
||||||||||
Total connections at period-end
|
401,000
|
302,000
|
||||||||||||||||||||||
Net new connections in period
|
32,000
|
14,000
|
(C) | Five Quarter Select Key Performance Indicators: |
Three months ended
|
||||||||||||||||||||
(unaudited)
|
March 31,
2016 |
December 31,
2015 |
September 30,
2015 |
June 30,
2015 |
March 31,
2015 |
|||||||||||||||
Connections:
|
||||||||||||||||||||
Gross New Connections
|
38,000
|
24,000
|
20,000
|
34,000
|
24,000
|
|||||||||||||||
% from Existing Customer Base
|
91
|
%
|
89
|
%
|
86
|
%
|
89
|
%
|
82
|
%
|
||||||||||
Net New Connections
|
32,000
|
20,000
|
16,000
|
31,000
|
14,000
|
|||||||||||||||
Total Connections
|
401,000
|
369,000
|
349,000
|
333,000
|
302,000
|
|||||||||||||||
Customers:
|
||||||||||||||||||||
New Customers Added
|
200
|
350
|
675
|
675
|
475
|
|||||||||||||||
Total Customers
|
10,825
|
10,625
|
10,275
|
9,600
|
8,925
|
|||||||||||||||
Volumes:
|
||||||||||||||||||||
Total Number of Transactions (millions)
|
82.0
|
76.0
|
68.8
|
62.2
|
54.8
|
|||||||||||||||
Transaction Volume ($millions)
|
$
|
151.0
|
$
|
138.0
|
$
|
126.4
|
$
|
112.8
|
$
|
97.7
|
||||||||||
Financing Structure of Connections:
|
||||||||||||||||||||
JumpStart
|
7.4
|
%
|
10.1
|
%
|
10.2
|
%
|
6.0
|
%
|
11.3
|
%
|
||||||||||
QuickStart & All Others *
|
92.6
|
%
|
89.9
|
%
|
89.8
|
%
|
94.0
|
%
|
88.7
|
%
|
||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
(D)
|
Comparative Condensed Balance Sheets March 31, 2016 to June 30, 2015
|
($ in thousands)
(unaudited) |
March 31,
2016 |
June 30,
2015 |
$ Change
|
% Change
|
|||||||||||||
Assets
|
|||||||||||||||||
Current assets:
|
|||||||||||||||||
Cash
|
$
|
14,901
|
$
|
11,374
|
$
|
3,527
|
31
|
%
|
|||||||||
Accounts receivable, less allowance
|
*
|
8,345
|
5,971
|
2,374
|
40
|
%
|
|||||||||||
Finance receivables
|
1,677
|
941
|
736
|
78
|
%
|
||||||||||||
Inventory
|
2,341
|
4,216
|
(1,875
|
)
|
-44
|
%
|
|||||||||||
Deferred income taxes
|
1,276
|
1,258
|
18
|
1
|
%
|
||||||||||||
Prepaid expenses and other current assets
|
1,060
|
574
|
486
|
85
|
%
|
||||||||||||
Total current assets
|
29,600
|
24,334
|
5,266
|
22
|
%
|
||||||||||||
Finance receivables, less current portion
|
3,042
|
3,698
|
(656
|
)
|
-18
|
%
|
|||||||||||
Property and equipment, net
|
10,584
|
12,869
|
(2,285
|
)
|
-18
|
%
|
|||||||||||
Goodwill and intangbiles
|
12,976
|
8,095
|
4,881
|
60
|
%
|
||||||||||||
Deferred income taxes
|
25,701
|
25,788
|
(87
|
)
|
0
|
%
|
|||||||||||
Other assets
|
337
|
350
|
(13
|
)
|
-4
|
%
|
|||||||||||
Total assets
|
$
|
82,240
|
$
|
75,134
|
$
|
7,106
|
9
|
%
|
|||||||||
Liabilities and shareholders' equity
|
|||||||||||||||||
Current liabilities:
|
|||||||||||||||||
Accounts payable
|
*
|
$
|
12,029
|
$
|
10,542
|
$
|
1,487
|
14
|
%
|
||||||||
Accrued expenses
|
3,339
|
2,108
|
1,231
|
58
|
%
|
||||||||||||
Line of credit
|
6,980
|
4,000
|
2,980
|
75
|
%
|
||||||||||||
Current obligations under long-term debt
|
625
|
478
|
147
|
31
|
%
|
||||||||||||
Income taxes payable
|
-
|
54
|
(54
|
)
|
-100
|
%
|
|||||||||||
Warrant liabilities
|
5,964
|
-
|
5,964
|
0
|
%
|
||||||||||||
Deferred gain from sale-leaseback transactions
|
860
|
860
|
-
|
0
|
%
|
||||||||||||
Total current liabilities
|
29,797
|
18,042
|
11,755
|
65
|
%
|
||||||||||||
Long-term liabilities
|
|||||||||||||||||
Long-term debt, less current portion
|
1,742
|
1,854
|
(112
|
)
|
-6
|
%
|
|||||||||||
Accrued expenses, less current portion
|
19
|
49
|
(30
|
)
|
-61
|
%
|
|||||||||||
Warrant liabilities, less current portion
|
-
|
978
|
(978
|
)
|
-100
|
%
|
|||||||||||
Deferred gain from sale-leaseback transactions, less current portion
|
255
|
900
|
(645
|
)
|
-72
|
%
|
|||||||||||
Total long-term liabilities
|
2,016
|
3,781
|
(1,765
|
)
|
-47
|
%
|
|||||||||||
Total liabilities
|
31,813
|
21,823
|
9,990
|
46
|
%
|
||||||||||||
Shareholders' equity:
|
|||||||||||||||||
Preferred stock, no par value
|
3,138
|
3,138
|
-
|
0
|
%
|
||||||||||||
Common stock, no par value
|
227,924
|
224,874
|
3,050
|
1
|
%
|
||||||||||||
Accumulated deficit
|
(180,635
|
)
|
(174,701
|
)
|
(5,934
|
)
|
3
|
%
|
|||||||||
Total shareholders' equity
|
50,427
|
53,311
|
(2,884
|
)
|
-5
|
%
|
|||||||||||
Total liabilities and shareholders' equity
|
$
|
82,240
|
$
|
75,134
|
$
|
7,106
|
9
|
%
|
|||||||||
Total current assets
|
$
|
29,600
|
$
|
24,334
|
$
|
5,266
|
22
|
%
|
|||||||||
Total current liabilities
|
29,797
|
18,042
|
11,755
|
65
|
%
|
||||||||||||
Net working capital
|
$
|
(197
|
)
|
$
|
6,292
|
$
|
(6,489
|
)
|
-103
|
%
|
|||||||
* Accounts receivable, net of allowance for doubtful accounts and accounts payable have increased by the following amounts due to reclassifications
|
$
|
-
|
$
|
1,299
|
(E)
|
Five Quarter Statement of Operations and Adjusted EBITDA
|
For the three months ended
|
||||||||||||||||||||||||||||||||||||||||
(unaudited)
|
March 31,
2016 |
% of
Sales
|
December 31,
2015 |
% of
Sales
|
September 30,
2015 |
% of
Sales
|
June 30,
2015 |
% of
Sales
|
March 31,
2015 |
% of
Sales
|
||||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
$
|
14,727
|
72.3
|
%
|
$
|
13,674
|
73.9
|
%
|
$
|
12,925
|
77.9
|
%
|
$
|
11,938
|
67.7
|
%
|
$
|
11,059
|
72.0
|
%
|
||||||||||||||||||||
Equipment Sales
|
5,634
|
27.7
|
%
|
4,829
|
26.1
|
%
|
3,675
|
22.1
|
%
|
5,708
|
32.3
|
%
|
4,298
|
28.0
|
%
|
|||||||||||||||||||||||||
Total revenue
|
20,361
|
100.0
|
%
|
18,503
|
100.0
|
%
|
16,600
|
100.0
|
%
|
17,646
|
100.0
|
%
|
15,357
|
100.0
|
%
|
|||||||||||||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
9,703
|
65.9
|
%
|
9,067
|
66.3
|
%
|
8,705
|
67.4
|
%
|
7,863
|
65.9
|
%
|
7,157
|
64.7
|
%
|
|||||||||||||||||||||||||
Equipment sales
|
4,986
|
88.5
|
%
|
3,953
|
81.9
|
%
|
2,848
|
77.5
|
%
|
4,975
|
87.2
|
%
|
3,054
|
71.1
|
%
|
|||||||||||||||||||||||||
Total costs of sales/revenues
|
14,689
|
72.1
|
%
|
13,020
|
70.4
|
%
|
11,553
|
69.6
|
%
|
12,838
|
72.8
|
%
|
10,211
|
57.9
|
%
|
|||||||||||||||||||||||||
Gross Profit:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
5,024
|
34.1
|
%
|
4,607
|
33.7
|
%
|
4,220
|
32.6
|
%
|
4,075
|
34.1
|
%
|
3,902
|
35.3
|
%
|
|||||||||||||||||||||||||
Equipment sales
|
648
|
11.5
|
%
|
876
|
18.1
|
%
|
827
|
22.5
|
%
|
733
|
12.8
|
%
|
1,244
|
28.9
|
%
|
|||||||||||||||||||||||||
Total gross profit
|
5,672
|
27.9
|
%
|
5,483
|
29.6
|
%
|
5,047
|
30.4
|
%
|
4,808
|
27.2
|
%
|
5,146
|
33.5
|
%
|
|||||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative
|
6,094
|
29.9
|
%
|
4,762
|
25.7
|
%
|
4,796
|
28.9
|
%
|
5,009
|
28.4
|
%
|
4,281
|
27.9
|
%
|
|||||||||||||||||||||||||
Depreciation
|
173
|
0.8
|
%
|
127
|
0.7
|
%
|
139
|
0.8
|
%
|
156
|
0.9
|
%
|
135
|
0.9
|
%
|
|||||||||||||||||||||||||
Total operating expenses
|
6,267
|
30.8
|
%
|
4,889
|
26.4
|
%
|
4,935
|
29.7
|
%
|
5,165
|
29.3
|
%
|
4,416
|
28.8
|
%
|
|||||||||||||||||||||||||
Operating income (loss)
|
(595
|
)
|
-2.9
|
%
|
594
|
3.2
|
%
|
112
|
0.7
|
%
|
(357
|
)
|
-2.0
|
%
|
730
|
4.8
|
%
|
|||||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||||||||||||||
Interest income
|
67
|
0.3
|
%
|
20
|
0.1
|
%
|
51
|
0.3
|
%
|
42
|
0.2
|
%
|
27
|
0.2
|
%
|
|||||||||||||||||||||||||
Other income
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
52
|
0.3
|
%
|
-
|
0.0
|
%
|
|||||||||||||||||||||||||
Interest expense
|
(180
|
)
|
-0.9
|
%
|
(104
|
)
|
-0.6
|
%
|
(119
|
)
|
-0.7
|
%
|
(92
|
)
|
-0.5
|
%
|
(85
|
)
|
-0.6
|
%
|
||||||||||||||||||||
Change in fair value of warrant liabilities
|
(4,805
|
)
|
-23.6
|
%
|
(1,230
|
)
|
-6.6
|
%
|
343
|
2.1
|
%
|
263
|
1.5
|
%
|
(1,101
|
)
|
-7.2
|
%
|
||||||||||||||||||||||
Total other income (expense), net
|
(4,918
|
)
|
-24.2
|
%
|
(1,314
|
)
|
-7.1
|
%
|
275
|
1.7
|
%
|
265
|
1.5
|
%
|
(1,159
|
)
|
-7.5
|
%
|
||||||||||||||||||||||
Income (loss) before provision for income taxes
|
(5,513
|
)
|
-27.1
|
%
|
(720
|
)
|
-3.9
|
%
|
387
|
2.3
|
%
|
(92
|
)
|
-0.5
|
%
|
(429
|
)
|
-2.8
|
%
|
|||||||||||||||||||||
Benefit (provision) for income taxes
|
93
|
0.5
|
%
|
(154
|
)
|
-0.8
|
%
|
(27
|
)
|
-0.2
|
%
|
(109
|
)
|
-0.6
|
%
|
(138
|
)
|
-0.9
|
%
|
|||||||||||||||||||||
Net income (loss)
|
(5,420
|
)
|
-26.6
|
%
|
(874
|
)
|
-4.7
|
%
|
360
|
2.2
|
%
|
(201
|
)
|
-1.1
|
%
|
(567
|
)
|
-3.7
|
%
|
|||||||||||||||||||||
Less interest income
|
(67
|
)
|
-0.3
|
%
|
(20
|
)
|
-0.1
|
%
|
(51
|
)
|
-0.3
|
%
|
(42
|
)
|
-0.2
|
%
|
(27
|
)
|
-0.2
|
%
|
||||||||||||||||||||
Plus interest expenses
|
180
|
0.9
|
%
|
104
|
0.6
|
%
|
119
|
0.7
|
%
|
92
|
0.5
|
%
|
85
|
0.6
|
%
|
|||||||||||||||||||||||||
Plus income tax expense
|
(93
|
)
|
-0.5
|
%
|
154
|
0.8
|
%
|
27
|
0.2
|
%
|
109
|
0.6
|
%
|
138
|
0.9
|
%
|
||||||||||||||||||||||||
Plus depreciation expense
|
1,190
|
5.8
|
%
|
1,323
|
7.2
|
%
|
1,350
|
8.1
|
%
|
1,381
|
7.8
|
%
|
1,433
|
9.3
|
%
|
|||||||||||||||||||||||||
Plus amortization expense
|
44
|
0.2
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||||||||||||||||||||||
Plus (less) change in fair value of warrant liabilities
|
4,805
|
23.6
|
%
|
1,230
|
6.6
|
%
|
(343
|
)
|
-2.1
|
%
|
(263
|
)
|
-1.5
|
%
|
1,101
|
7.2
|
%
|
|||||||||||||||||||||||
Plus stock-based compensation
|
142
|
0.7
|
%
|
237
|
1.3
|
%
|
272
|
1.6
|
%
|
175
|
1.0
|
%
|
216
|
1.4
|
%
|
|||||||||||||||||||||||||
Plus VendScreen non-recurring charges
|
461
|
2.3
|
%
|
106
|
0.6
|
%
|
17
|
0.1
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||||||||||||||||||||||
Plus class action professional fees
|
105
|
0.5
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
1,347
|
6.6
|
%
|
$
|
2,260
|
12.2
|
%
|
$
|
1,751
|
10.6
|
%
|
$
|
1,251
|
7.1
|
%
|
$
|
2,379
|
15.5
|
%
|
(F)
|
Five Quarter Selling, General, & Administrative Expenses
|
Three months ended
|
||||||||||||||||||||||||||||||||||||||||
($ in thousands)
(unaudited) |
March 31,
2016 |
% of
SG&A |
December 31,
2015 |
% of
SG&A |
September 30,
2015 |
% of
SG&A |
June 30,
2015 |
% of
SG&A |
March 31,
2015 |
% of
SG&A |
||||||||||||||||||||||||||||||
Salaries and benefit costs
|
$
|
2,761
|
45.4
|
%
|
$
|
2,786
|
58.6
|
%
|
$
|
2,685
|
56.0
|
%
|
$
|
2,295
|
45.8
|
%
|
$
|
2,534
|
59.2
|
%
|
||||||||||||||||||||
Marketing related expenses
|
362
|
5.9
|
%
|
335
|
7.0
|
%
|
333
|
6.9
|
%
|
580
|
11.6
|
%
|
184
|
4.3
|
%
|
|||||||||||||||||||||||||
Professional services
|
1,256
|
20.6
|
%
|
839
|
17.6
|
%
|
782
|
16.3
|
%
|
844
|
16.8
|
%
|
708
|
16.5
|
%
|
|||||||||||||||||||||||||
Bad debt expense
|
505
|
8.3
|
%
|
239
|
5.0
|
%
|
236
|
4.9
|
%
|
497
|
9.9
|
%
|
303
|
7.1
|
%
|
|||||||||||||||||||||||||
Premises, equipment and insurance costs
|
460
|
7.5
|
%
|
347
|
7.3
|
%
|
399
|
8.3
|
%
|
475
|
9.5
|
%
|
372
|
8.7
|
%
|
|||||||||||||||||||||||||
Research and development expenses
|
131
|
2.1
|
%
|
37
|
0.8
|
%
|
191
|
4.0
|
%
|
154
|
3.1
|
%
|
96
|
2.2
|
%
|
|||||||||||||||||||||||||
VendScreen non-recurring charges
|
461
|
7.6
|
%
|
106
|
2.2
|
%
|
17
|
0.4
|
%
|
-
|
0.0
|
%
|
-
|
0.0
|
%
|
|||||||||||||||||||||||||
Other expenses
|
158
|
2.6
|
%
|
73
|
1.5
|
%
|
153
|
3.2
|
%
|
164
|
3.3
|
%
|
84
|
2.0
|
%
|
|||||||||||||||||||||||||
Total SG&A expenses
|
$
|
6,094
|
100
|
%
|
$
|
4,762
|
100
|
%
|
$
|
4,796
|
100
|
%
|
$
|
5,009
|
100
|
%
|
$
|
4,281
|
100
|
%
|
||||||||||||||||||||
Total Revenue
|
20,361
|
18,503
|
16,600
|
17,646
|
15,357
|
|||||||||||||||||||||||||||||||||||
SG&A expenses as a percentage of revenue
|
29.9
|
%
|
25.7
|
%
|
28.9
|
%
|
28.4
|
%
|
27.9
|
%
|
(G)
|
Five Quarter Condensed Balance Sheet and Other Data
|
($ in thousands)
(unaudited) |
March 31,
2016 |
December 31,
2015 |
September 30,
2015 |
June 30,
2015 |
March 31,
2015 |
||||||||||||||||
Assets
|
|||||||||||||||||||||
Current assets:
|
|||||||||||||||||||||
Cash
|
$
|
14,901
|
$
|
14,809
|
$
|
11,592
|
$
|
11,374
|
$
|
8,475
|
|||||||||||
Accounts receivable, less allowance
|
*
|
8,345
|
6,976
|
6,448
|
5,971
|
5,245
|
|||||||||||||||
Finance receivables
|
1,677
|
1,503
|
946
|
941
|
750
|
||||||||||||||||
Inventory
|
2,341
|
2,849
|
3,718
|
4,216
|
4,241
|
||||||||||||||||
Other current assets
|
2,336
|
2,160
|
1,883
|
1,832
|
1,322
|
||||||||||||||||
Total current assets
|
29,600
|
28,297
|
24,587
|
24,334
|
20,033
|
||||||||||||||||
Finance receivables, less current portion
|
3,042
|
2,435
|
3,525
|
3,698
|
3,505
|
||||||||||||||||
Other assets
|
337
|
326
|
342
|
350
|
423
|
||||||||||||||||
Property and equipment, net
|
10,584
|
10,856
|
11,890
|
12,869
|
13,574
|
||||||||||||||||
Deferred income taxes
|
25,701
|
25,607
|
25,761
|
25,788
|
26,169
|
||||||||||||||||
Goodwill and intangibles
|
12,976
|
8,095
|
8,095
|
8,095
|
8,095
|
||||||||||||||||
Total assets
|
$
|
82,240
|
$
|
75,616
|
$
|
74,200
|
$
|
75,134
|
$
|
71,799
|
|||||||||||
Liabilities and shareholders' equity
|
|||||||||||||||||||||
Current liabilities:
|
|||||||||||||||||||||
Accounts payable and accrued expenses
|
*
|
$
|
15,368
|
$
|
9,992
|
$
|
11,615
|
$
|
12,650
|
$
|
9,044
|
||||||||||
Line of credit
|
6,980
|
7,000
|
4,000
|
4,000
|
4,000
|
||||||||||||||||
Warrant Liabilities
|
5,964
|
-
|
-
|
-
|
-
|
||||||||||||||||
Other current liabilities
|
1,485
|
1,384
|
1,497
|
1,392
|
1,294
|
||||||||||||||||
Total current liabilities
|
29,797
|
18,376
|
17,112
|
18,042
|
14,338
|
||||||||||||||||
Long-term liabilities
|
|||||||||||||||||||||
Total long-term liabilities
|
2,016
|
3,945
|
3,116
|
3,781
|
4,134
|
||||||||||||||||
Total liabilities
|
31,813
|
22,321
|
20,228
|
21,823
|
18,472
|
||||||||||||||||
Shareholders' equity:
|
|||||||||||||||||||||
Total shareholders' equity
|
50,427
|
53,295
|
53,972
|
53,311
|
53,327
|
||||||||||||||||
Total liabilities and shareholders' equity
|
$
|
82,240
|
$
|
75,616
|
$
|
74,200
|
$
|
75,134
|
$
|
71,799
|
|||||||||||
Total current assets
|
$
|
29,600
|
$
|
28,297
|
$
|
24,587
|
$
|
24,334
|
$
|
20,033
|
|||||||||||
Total current liabilities
|
29,797
|
18,376
|
17,112
|
18,042
|
14,338
|
||||||||||||||||
Net working capital
|
$
|
(197
|
)
|
$
|
9,921
|
$
|
7,475
|
$
|
6,292
|
$
|
5,695
|
||||||||||
* Accounts receivable, net of allowance for doubtful accounts and accounts payable have increased by the following amounts due to reclassifications
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,299
|
$
|
1,842
|
(H)
|
Five Quarter Condensed Statement of Cash Flows
|
Three months ended
|
||||||||||||||||||||
March 31,
2016 |
December 31,
2015 |
September 30,
2015 |
June 30,
2015 |
March 31,
2015 |
||||||||||||||||
($ in thousands)
(unaudited) |
||||||||||||||||||||
OPERATING ACTIVITIES:
|
||||||||||||||||||||
Net income (loss)
|
$
|
(5,420
|
)
|
$
|
(874
|
)
|
$
|
360
|
$
|
(201
|
)
|
$
|
(567
|
)
|
||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||||||||||||||
Charges incurred in connection with the vesting and issuance of common stock for employee and director compensation
|
142
|
237
|
272
|
175
|
216
|
|||||||||||||||
Gain on disposal of property and equipment
|
(15
|
)
|
(41
|
)
|
(1
|
)
|
(4
|
)
|
(6
|
)
|
||||||||||
Bad debt expense
|
506
|
238
|
236
|
497
|
302
|
|||||||||||||||
Depreciation
|
1,190
|
1,323
|
1,350
|
1,381
|
1,433
|
|||||||||||||||
Amortization of intangible assets
|
44
|
-
|
-
|
-
|
-
|
|||||||||||||||
Change in fair value of warrant liabilities
|
4,805
|
1,230
|
(343
|
)
|
(263
|
)
|
1,101
|
|||||||||||||
Deferred income taxes, net
|
(93
|
)
|
154
|
27
|
31
|
121
|
||||||||||||||
Gain on sale of finance receivables
|
-
|
-
|
-
|
(52
|
)
|
-
|
||||||||||||||
Recognition of deferred gain from sale-leaseback transactions
|
(215
|
)
|
(215
|
)
|
(215
|
)
|
(215
|
)
|
(216
|
)
|
||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||
Accounts receivable
|
*
|
(1,872
|
)
|
(767
|
)
|
(713
|
)
|
(1,223
|
)
|
(984
|
)
|
|||||||||
Finance receivables
|
(154
|
)
|
533
|
168
|
(332
|
)
|
(2,248
|
)
|
||||||||||||
Inventory
|
250
|
649
|
219
|
(639
|
)
|
651
|
||||||||||||||
Prepaid expenses and other assets
|
(160
|
)
|
(254
|
)
|
48
|
(97
|
)
|
152
|
||||||||||||
Accounts payable
|
* |
4,154
|
(1,623
|
)
|
(1,044
|
)
|
3,491
|
(141
|
)
|
|||||||||||
Accrued expenses
|
1,166
|
(13
|
)
|
(2
|
)
|
93
|
234
|
|||||||||||||
Income taxes payable
|
-
|
(70
|
)
|
-
|
37
|
17
|
||||||||||||||
Net change in operating assets and liabilities
|
3,384
|
(1,545
|
)
|
(1,324
|
)
|
1,330
|
(2,319
|
)
|
||||||||||||
Net cash provided by operating activities
|
4,328
|
507
|
362
|
2,680
|
65
|
|||||||||||||||
INVESTING ACTIVITIES:
|
||||||||||||||||||||
Purchase and additions of property and equipment
|
(164
|
)
|
(33
|
)
|
(49
|
)
|
(6
|
)
|
(4
|
)
|
||||||||||
Proceeds from sale of property and equipment
|
19
|
101
|
4
|
8
|
19
|
|||||||||||||||
Cash paid for assets acquired from VendScreen
|
(5,625
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Net cash provided by (used in) investing activities
|
(5,770
|
)
|
68
|
(45
|
)
|
2
|
15
|
|||||||||||||
FINANCING ACTIVITIES:
|
||||||||||||||||||||
Cash used for the retirement of common stock
|
-
|
(40
|
)
|
-
|
-
|
-
|
||||||||||||||
Proceeds from exercise of common stock warrants
|
1,652
|
-
|
29
|
-
|
-
|
|||||||||||||||
Excess tax benefits from share-based compensation
|
-
|
-
|
-
|
10
|
-
|
|||||||||||||||
Proceeds (payments) from line of credit
|
33
|
3,000
|
-
|
-
|
-
|
|||||||||||||||
Proceeds from long-term debt
|
-
|
-
|
-
|
304
|
1,753
|
|||||||||||||||
Repayment of long-term debt
|
(151
|
)
|
(233
|
)
|
(128
|
)
|
(97
|
)
|
(93
|
)
|
||||||||||
Net cash provided by (used in) financing activities
|
1,534
|
2,727
|
(99
|
)
|
217
|
1,660
|
||||||||||||||
Net increase in cash
|
92
|
3,217
|
218
|
2,899
|
1,741
|
|||||||||||||||
Cash at beginning of period
|
14,809
|
11,592
|
11,374
|
8,475
|
6,734
|
|||||||||||||||
Cash at end of period
|
$
|
14,901
|
$
|
14,809
|
$
|
11,592
|
$
|
11,374
|
$
|
8,475
|
||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||||||||||
Interest paid in cash
|
$
|
191
|
$
|
107
|
$
|
106
|
$
|
99
|
$
|
67
|
||||||||||
Depreciation expense allocated to cost of services
|
$
|
1,051
|
$
|
1,186
|
$
|
1,199
|
$
|
1,179
|
$
|
1,271
|
||||||||||
Reclass of rental program property to inventory, net
|
$
|
347
|
$
|
777
|
$
|
(279
|
)
|
$
|
(718
|
)
|
$
|
1,374
|
||||||||
Prepaid items financed with debt
|
$
|
-
|
$
|
-
|
$
|
103
|
$
|
-
|
$
|
-
|
||||||||||
Equipment and software acquired under capital lease
|
$
|
409
|
$
|
-
|
$
|
35
|
$
|
-
|
$
|
-
|
||||||||||
Disposal of property and equipment
|
$
|
189
|
$
|
238
|
$
|
99
|
$
|
447
|
$
|
343
|
||||||||||
Fair value of common stock warrants at issuance
|
$
|
52
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Proceeds from debt for debt financing costs
|
$
|
79
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
* Accounts Receivable
|
||||||||||||||||||||
Reclassification of cash provided by and included in accounts payable to accounts receivable
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
543
|
$
|
(10
|
)
|
|||||||||
* Accounts Payable
|
||||||||||||||||||||
Reclassification of cash provided by and included in accounts payable to accounts receivable
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(543
|
)
|
$
|
10
|
(I) | Consolidated Statement of Shareholders’ Equity |
Series A
Convertible |
Common Stock
|
Accumulated
|
||||||||||||||||||||||
($ in thousands, except shares)
|
Shares
|
Amount
|
Shares
|
Amount
|
Deficit
|
Total
|
||||||||||||||||||
Balance, June 30, 2015, as previously reported
|
442,968
|
$
|
3,138
|
35,747,242
|
$
|
224,874
|
$
|
(174,701
|
)
|
$
|
53,311
|
|||||||||||||
Adjustments
|
2,095
|
-
|
16,421
|
-
|
-
|
-
|
||||||||||||||||||
Balance, June 30, 2015, as adjusted
|
445,063
|
$
|
3,138
|
35,763,663
|
$
|
224,874
|
$
|
(174,701
|
)
|
$
|
53,311
|
|||||||||||||
Warrants issued in conjunction with Line of Credit Agreement
|
-
|
-
|
-
|
52
|
-
|
52
|
||||||||||||||||||
Reclass of fair value of warranty liability upon exercise of warrants
|
-
|
706
|
706
|
|||||||||||||||||||||
Exercise of warrants
|
-
|
-
|
645,100
|
1,681
|
-
|
1,681
|
||||||||||||||||||
Stock based compensation
|
||||||||||||||||||||||||
2013 Stock Incentive Plan
|
-
|
-
|
169,913
|
377
|
-
|
377
|
||||||||||||||||||
2014 Stock Option Incentive Plan
|
-
|
-
|
12,785
|
274
|
-
|
274
|
||||||||||||||||||
Retirement of common stock
|
-
|
-
|
(12,746
|
)
|
(40
|
)
|
-
|
(40
|
)
|
|||||||||||||||
Net loss
|
-
|
-
|
-
|
-
|
(5,934
|
)
|
(5,934
|
)
|
||||||||||||||||
Balance, March 31, 2016
|
445,063
|
$
|
3,138
|
36,578,715
|
$
|
227,924
|
$
|
(180,635
|
)
|
$
|
50,427
|
(J) | Reconciliation of Net Earnings/(Loss) to Non-GAAP Net Income (Loss) and Net Earnings/(Loss) Per Common Share – Basic and Diluted to Non-GAAP Net Earnings/(Loss) Per Common Share – Basic and Diluted |
Three months ended
|
||||||||||||||||||||
($ in thousands)
(unaudited) |
March 31,
2016 |
December 31,
2015 |
September 30,
2015 |
June 30,
2015 |
March 31,
2015 |
|||||||||||||||
Net income (loss)
|
$
|
(5,420
|
)
|
$
|
(874
|
)
|
$
|
360
|
$
|
(201
|
)
|
$
|
(567
|
)
|
||||||
Non-GAAP adjustments:
|
||||||||||||||||||||
Non-cash portion of income tax provision
|
(38
|
)
|
224
|
27
|
72
|
121
|
||||||||||||||
Fair value of warrant adjustment
|
4,805
|
1,230
|
(343
|
)
|
(263
|
)
|
1,101
|
|||||||||||||
Non-recurring charges
|
461
|
106
|
-
|
-
|
-
|
|||||||||||||||
Class action professional fees
|
105
|
-
|
-
|
-
|
-
|
|||||||||||||||
Non-GAAP net income (loss)
|
$
|
(87
|
)
|
$
|
686
|
$
|
44
|
$
|
(392
|
)
|
$
|
655
|
||||||||
Net income (loss)
|
$
|
(5,420
|
)
|
$
|
(874
|
)
|
$
|
360
|
$
|
(201
|
)
|
$
|
(567
|
)
|
||||||
Cumulative preferred dividends
|
(334
|
)
|
-
|
(334
|
)
|
-
|
(334
|
)
|
||||||||||||
Net income (loss) applicable to common shares
|
$
|
(5,754
|
)
|
$
|
(874
|
)
|
$
|
26
|
$
|
(201
|
)
|
$
|
(901
|
)
|
||||||
Non-GAAP net income (loss)
|
$
|
(87
|
)
|
$
|
686
|
$
|
44
|
$
|
(392
|
)
|
$
|
655
|
||||||||
Cumulative preferred dividends
|
(334
|
)
|
-
|
(334
|
)
|
-
|
(334
|
)
|
||||||||||||
Non-GAAP net income (loss) applicable to common shares
|
$
|
(421
|
)
|
$
|
686
|
$
|
(290
|
)
|
$
|
(392
|
)
|
$
|
321
|
|||||||
Net earnings (loss) per common share - basic
|
$
|
(0.16
|
)
|
$
|
(0.02
|
)
|
$
|
0.00
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
||||||
Non-GAAP net earnings (loss) per common share - basic
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
0.01
|
|||||||
Basic weighted average number of common shares outstanding
|
36,161,613
|
35,898,773
|
35,826,731
|
35,761,251
|
35,747,979
|
|||||||||||||||
Net earnings (loss) per common share - diluted
|
$
|
(0.16
|
)
|
$
|
(0.02
|
)
|
$
|
0.00
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
||||||
Non-GAAP net earnings (loss) per common share - diluted
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
0.01
|
|||||||
Diluted weighted average number of common shares outstanding
|
36,161,613
|
35,898,773
|
36,466,215
|
35,761,251
|
35,747,979
|