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 August 22, 2017
|
Dated: August 23, 2017
|
USA TECHNOLOGIES, INC.
|
|
By:
|
/s/ Stephen P. Herbert
|
|
Stephen P. Herbert,
|
||
Chairman and Chief Executive Officer
|
Exhibit No.
|
Description of Exhibit
|
Press Release of the Company dated August 22, 2017
|
☐ |
Achieved record quarterly revenue of $34.3 million, a year-over-year increase of 56% marking the 31st consecutive quarter of growth
|
☐ |
Record net connections of 64,000, a year-over-year increase of 129%
|
☐ |
Quarterly record license and transaction fee revenue of $18.7 million, a year-over-year increase of 22%
|
☐ |
Operating income of $432,000, compared to an operating loss of $1.6 million in the prior year period
|
☐ |
Ended the quarter with $12.7 million in cash, which excludes $11.0 million of short-term finance receivables
|
☐ |
Quarterly GAAP net income of $0.2 million, or $0.01 per share, compared to a net loss of $(872,000), or $(0.02) per share for the prior year period
|
☐ |
Quarterly Non-GAAP net income of $0.2 million, or $0.01 per share, compared to Non-GAAP net loss of $(1.4) million, or $(0.04) per share for the prior year period
|
☐ |
Quarterly Adjusted EBITDA of $2.8 million, a year-over-year increase of 344%
|
☐ |
Record total revenue of $104.1 million, a year-over-year increase of 35%
|
☐ |
Record 568,000 net connections to ePort service as of June 30, 2017, representing a year-over-year increase of 32%
|
☐ |
Record net connections of 139,000, a year-over-year increase of 45%
|
☐ |
Achieved a record 12,700 total customers, a year-over-year increase of 15%
|
☐ |
Net loss was $(1.9) million, or $(0.06) per share, compared to a net loss of $(6.8) million, or $(0.21) per share for the fiscal year of 2016. The net loss for the fiscal year reflected a $1.5 million non-cash charge for the change in the fair value of warrant liabilities
|
☐ |
Non-GAAP net loss was $(0.2) million, or $(0.02) per share, compared to non-GAAP net loss of $(0.7) million, of $(0.04) per share for the prior year period
|
☐ |
Adjusted EBITDA of $7.1 million, a year-over-year increase of 18%
|
As of and for the three months ended
|
||||||||||||||||
June 30,
|
||||||||||||||||
(Connections and $'s in thousands, transactions in millions, eps is not rounded)
|
2017
|
2016
|
Change
|
% Change
|
||||||||||||
Revenues:
|
||||||||||||||||
License and transaction fees
|
$
|
18,679
|
$
|
15,263
|
$
|
3,416
|
22.4
|
%
|
||||||||
Equipment sales
|
15,610
|
6,681
|
8,929
|
133.6
|
%
|
|||||||||||
Total revenues
|
$
|
34,289
|
$
|
21,944
|
$
|
12,345
|
56.3
|
%
|
||||||||
License and transaction fee margin
|
32.8
|
%
|
30.5
|
%
|
2.3
|
%
|
||||||||||
Equipment sales gross margin
|
8.9
|
%
|
17.0
|
%
|
-8.1
|
%
|
||||||||||
Overall Gross Margin
|
21.9
|
%
|
26.4
|
%
|
(4.5
|
%)
|
||||||||||
Operating income/(loss)
|
$
|
432
|
$
|
(1,578
|
)
|
$
|
2,010
|
127.4
|
%
|
|||||||
Net income/(loss)
|
$
|
243
|
$
|
(872
|
)
|
$
|
1,115
|
127.9
|
%
|
|||||||
Net loss per common shares - basic and diluted
|
$
|
0.01
|
$
|
(0.02
|
)
|
$
|
0.03
|
150.0
|
%
|
|||||||
Net cash provided by (used in) operating activities
|
$
|
(2,476
|
)
|
$
|
1,273
|
$
|
(3,749
|
)
|
(294.5
|
%)
|
||||||
Net New Connections
|
64,000
|
28,000
|
36,000
|
128.6
|
%
|
|||||||||||
Total Connections (at period end)
|
568,000
|
429,000
|
139,000
|
32.4
|
%
|
|||||||||||
Total Number of Transactions (millions)
|
114.8
|
89.3
|
25.5
|
28.6
|
%
|
|||||||||||
Transaction Volume (millions)
|
$
|
225.6
|
$
|
169.0
|
$
|
56.6
|
33.5
|
%
|
||||||||
Adjusted EBITDA
|
$
|
2,781
|
$
|
626
|
$
|
2,155
|
344.2
|
%
|
||||||||
Non-GAAP net income (loss)
|
$
|
203
|
$
|
(1,373
|
)
|
$
|
1,576
|
114.8
|
%
|
|||||||
Basic weighted average number of common shares outstanding
|
40,331,993
|
37,325,681
|
3,006,312
|
8.1
|
%
|
|||||||||||
Diluted weighted average number of common shares outstanding
|
40,772,482
|
37,325,681
|
3,446,801
|
9.2
|
%
|
|||||||||||
Non-GAAP net earnings (loss) per common share - basic and diluted
|
0.01
|
(0.04
|
)
|
0.05
|
(125.0
|
%)
|
As of and for the year ended
June 30, |
||||||||||||||||
($'s in thousands, transactions in millions)
|
2017
|
2016
|
Change
|
% Change
|
||||||||||||
Revenues:
|
||||||||||||||||
License and transaction fees
|
$
|
69,142
|
$
|
56,589
|
$
|
12,553
|
22.2
|
%
|
||||||||
Equipment sales
|
34,951
|
20,819
|
14,132
|
67.9
|
%
|
|||||||||||
Total revenues
|
$
|
104,093
|
$
|
77,408
|
$
|
26,685
|
34.5
|
%
|
||||||||
License and transaction fee margin
|
31.9
|
%
|
32.7
|
%
|
(0.7
|
%)
|
||||||||||
Equipment sales gross margin
|
13.0
|
%
|
16.7
|
%
|
(3.7
|
%)
|
||||||||||
Overall Gross Margin
|
25.6
|
%
|
28.4
|
%
|
(2.8
|
%)
|
||||||||||
Operating (loss)/income
|
$
|
135
|
$
|
(1,467
|
)
|
$
|
1,602
|
(109.2
|
%)
|
|||||||
Net loss
|
$
|
(1,852
|
)
|
$
|
(6,806
|
)
|
$
|
4,954
|
72.8
|
%
|
||||||
Net loss per common shares - basic and diluted
|
$
|
(0.06
|
)
|
$
|
(0.21
|
)
|
$
|
0.15
|
71.4
|
%
|
||||||
Net cash provided by (used in) operating activities
|
$
|
(6,771
|
)
|
$
|
6,468
|
$
|
(13,239
|
)
|
(204.7
|
%)
|
||||||
Net New Connections
|
139,000
|
96,000
|
43,000
|
44.8
|
%
|
|||||||||||
Total Connections (at period end)
|
568,000
|
429,000
|
139,000
|
32.4
|
%
|
|||||||||||
Total Number of Transactions (millions)
|
414.9
|
315.8
|
99.1
|
31.4
|
%
|
|||||||||||
Transaction Volume (millions)
|
$
|
803.0
|
$
|
584.4
|
$
|
218.6
|
37.4
|
%
|
||||||||
Adjusted EBITDA
|
$
|
7,077
|
$
|
5,983
|
$
|
1,094
|
18.3
|
%
|
||||||||
Non-GAAP net income (loss)
|
$
|
(166
|
)
|
$
|
(713
|
)
|
$
|
547
|
(76.7
|
%)
|
||||||
Cumulative preferred dividends
|
(668
|
)
|
(668
|
)
|
—
|
0.0
|
%
|
|||||||||
Net (loss) income applicable to common shares
|
(834
|
)
|
(1,381
|
)
|
547
|
(39.6
|
%)
|
|||||||||
Basic weighted average number of common shares outstanding
|
39,860,335
|
36,309,047
|
3,551,288
|
9.8
|
%
|
|||||||||||
Diluted weighted average number of common shares outstanding
|
39,860,335
|
36,309,047
|
3,551,288
|
9.8
|
%
|
|||||||||||
Non-GAAP net earnings (loss) per common share - basic and diluted
|
(0.02
|
)
|
(0.04
|
)
|
0.02
|
(45.0
|
%)
|
A. |
Statements of Operations for the 3 Months and Fiscal Years Ended June 30, 2017 and June 30, 2016
|
B. |
Five Quarter Select Key Performance Indicators
|
C. |
Comparative Balance Sheets at June 30, 2017 and at June 30, 2016
|
D. |
Five Quarter Statements of Operations and Adjusted EBITDA
|
E. |
Five Quarter and YTD Selling, General, & Administrative Expenses
|
F. |
Five Quarter Condensed Balance Sheets
|
G. |
Five Quarter Statements of Cash Flows
|
H. |
Five Quarter Reconciliation of Net Income/(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
|
I. |
Annual Reconciliation of Net Loss to Non-GAAP Net Loss and Net Loss Per Common Share - Basic and Diluted to Non-GAAP Net Loss Per Common Share - Basic and Diluted
|
(A)
|
Statement of Operations for the 3 Months and Fiscal Years Ended June 30, 2017 and June 30, 2016
|
For the three months ended June 30,
|
||||||||||||||||||||||||
($ in thousands, except shares and per share data)
|
2017
|
% of Sales
|
2016
|
% of Sales
|
Change
|
% Change
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
License and transaction fees
|
$
|
18,679
|
54.5
|
%
|
$
|
15,263
|
69.6
|
%
|
$
|
3,416
|
22.4
|
%
|
||||||||||||
Equipment sales
|
15,610
|
45.5
|
%
|
6,681
|
30.4
|
%
|
8,929
|
133.6
|
%
|
|||||||||||||||
Total revenues
|
34,289
|
100.0
|
%
|
21,944
|
100.0
|
%
|
12,345
|
56.3
|
%
|
|||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||
Cost of services
|
12,545
|
67.2
|
%
|
10,613
|
69.5
|
%
|
1,932
|
18.2
|
%
|
|||||||||||||||
Cost of equipment
|
14,224
|
91.1
|
%
|
5,548
|
83.0
|
%
|
8,676
|
156.4
|
%
|
|||||||||||||||
Total costs of sales/revenues
|
26,769
|
158.3
|
%
|
16,161
|
152.6
|
%
|
10,608
|
65.6
|
%
|
|||||||||||||||
Gross profit
|
7,520
|
21.9
|
%
|
5,783
|
26.4
|
%
|
1,737
|
30.0
|
%
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
6,844
|
20.0
|
%
|
6,721
|
30.6
|
%
|
123
|
1.8
|
%
|
|||||||||||||||
Depreciation and amortization
|
244
|
0.7
|
%
|
208
|
0.9
|
%
|
36
|
17.3
|
%
|
|||||||||||||||
Impairment of intangible asset
|
—
|
0.0
|
%
|
432
|
2.0
|
%
|
(432
|
)
|
(100.0
|
%)
|
||||||||||||||
Total operating expenses
|
7,088
|
20.7
|
%
|
7,361
|
33.5
|
%
|
(273
|
)
|
(3.7
|
%)
|
||||||||||||||
Operating income (loss)
|
432
|
1.3
|
%
|
(1,578
|
)
|
(7.2
|
%)
|
2,010
|
(127.4
|
%)
|
||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest income
|
95
|
0.3
|
%
|
182
|
0.8
|
%
|
(87
|
)
|
(47.8
|
%)
|
||||||||||||||
Interest expense
|
(291
|
)
|
(0.8
|
%)
|
(197
|
)
|
(0.9
|
%)
|
(94
|
)
|
(47.7
|
%)
|
||||||||||||
Change in fair value of warrant liabilities
|
—
|
0.0
|
%
|
18
|
0.1
|
%
|
(18
|
)
|
100.0
|
%
|
||||||||||||||
Total other expense, net
|
(196
|
)
|
(0.6
|
%)
|
3
|
0.0
|
%
|
(199
|
)
|
(6633.3
|
%)
|
|||||||||||||
Loss before (provision) benefit for income taxes
|
236
|
0.7
|
%
|
(1,575
|
)
|
(7.2
|
%)
|
1,811
|
115.0
|
%
|
||||||||||||||
Benefit (provision) for income taxes
|
7
|
0.0
|
%
|
703
|
3.2
|
%
|
(696
|
)
|
99.0
|
%
|
||||||||||||||
Net income (loss)
|
243
|
0.7
|
%
|
(872
|
)
|
(4.0
|
%)
|
1,115
|
127.9
|
%
|
||||||||||||||
Cumulative preferred dividends
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
|||||||||||||||
Net income (loss) applicable to common shares
|
$
|
243
|
0.7
|
%
|
$
|
(872
|
)
|
(4.0
|
%)
|
$
|
1,115
|
127.9
|
%
|
|||||||||||
Net income (loss) per common share - basic
|
$
|
0.01
|
$
|
(0.02
|
)
|
$
|
0.03
|
150.0
|
%
|
|||||||||||||||
Net income (loss) per common share - diluted
|
$
|
0.01
|
$
|
(0.02
|
)
|
$
|
0.03
|
150.0
|
%
|
|||||||||||||||
Basic weighted average number of common shares outstanding
|
40,331,993
|
37,325,681
|
3,006,312
|
8.1
|
%
|
|||||||||||||||||||
Diluted weighted average number of common shares outstanding
|
40,772,482
|
37,325,681
|
3,446,801
|
9.2
|
%
|
For the year ended June 30,
|
||||||||||||||||||||||||
($ in thousands, except shares and per share data)
|
2017
|
% of Sales
|
2016
|
% of Sales
|
Change
|
% Change
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
License and transaction fees
|
$
|
69,142
|
66.4
|
%
|
$
|
56,589
|
73.1
|
%
|
$
|
12,553
|
22.2
|
%
|
||||||||||||
Equipment sales
|
34,951
|
33.6
|
%
|
20,819
|
26.9
|
%
|
14,132
|
67.9
|
%
|
|||||||||||||||
Total revenues
|
104,093
|
100.0
|
%
|
77,408
|
100.0
|
%
|
26,685
|
34.5
|
%
|
|||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||
Cost of services
|
$
|
47,053
|
68.1
|
%
|
$
|
38,089
|
67.3
|
%
|
8,964
|
23.5
|
%
|
|||||||||||||
Cost of equipment
|
30,394
|
87.0
|
%
|
17,334
|
83.3
|
%
|
13,060
|
75.3
|
%
|
|||||||||||||||
Total costs of sales/revenues
|
77,447
|
74.4
|
%
|
55,423
|
71.6
|
%
|
22,024
|
39.7
|
%
|
|||||||||||||||
Gross profit
|
26,646
|
25.6
|
%
|
21,985
|
28.4
|
%
|
4,661
|
21.2
|
%
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Selling, general and administrative
|
25,493
|
24.5
|
%
|
22,373
|
28.9
|
%
|
3,120
|
13.9
|
%
|
|||||||||||||||
Depreciation and amortization
|
1,018
|
1.0
|
%
|
647
|
0.8
|
%
|
371
|
57.3
|
%
|
|||||||||||||||
Impairment of intangible asset
|
—
|
0.0
|
%
|
432
|
0.6
|
%
|
(432
|
)
|
(100.0
|
%)
|
||||||||||||||
Total operating expenses
|
26,511
|
25.5
|
%
|
23,452
|
30.3
|
%
|
3,059
|
13.0
|
%
|
|||||||||||||||
Operating (loss) income
|
135
|
0.1
|
%
|
(1,467
|
)
|
(1.9
|
%)
|
1,602
|
(109.2
|
%)
|
||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest income
|
482
|
0.5
|
%
|
320
|
0.4
|
%
|
162
|
50.6
|
%
|
|||||||||||||||
Interest expense
|
(892
|
)
|
(0.9
|
%)
|
(600
|
)
|
(0.8
|
%)
|
(292
|
)
|
(48.7
|
%)
|
||||||||||||
Change in fair value of warrant liabilities
|
(1,490
|
)
|
(1.4
|
%)
|
(5,674
|
)
|
(7.3
|
%)
|
4,184
|
73.7
|
%
|
|||||||||||||
Total other expense, net
|
(1,900
|
)
|
(1.8
|
%)
|
(5,954
|
)
|
(7.7
|
%)
|
4,054
|
68.1
|
%
|
|||||||||||||
Loss before (provision) benefit for income taxes
|
(1,765
|
)
|
(1.7
|
%)
|
(7,421
|
)
|
(9.6
|
%)
|
5,656
|
76.2
|
%
|
|||||||||||||
(Provision) benefit for income taxes
|
(87
|
)
|
(0.1
|
%)
|
615
|
0.8
|
%
|
(702
|
)
|
114.1
|
%
|
|||||||||||||
Net loss
|
(1,852
|
)
|
(1.8
|
%)
|
(6,806
|
)
|
(8.8
|
%)
|
4,954
|
72.8
|
%
|
|||||||||||||
Cumulative preferred dividends
|
(668
|
)
|
(0.6
|
%)
|
(668
|
)
|
(0.9
|
%)
|
—
|
0.0
|
%
|
|||||||||||||
Net loss applicable to common shares
|
(2,520
|
)
|
(2.4
|
%)
|
(7,474
|
)
|
(9.7
|
%)
|
$
|
4,954
|
66.3
|
%
|
||||||||||||
Net loss per common share - basic and diluted
|
(0.06
|
)
|
(0.21
|
)
|
$
|
0.15
|
71.4
|
%
|
||||||||||||||||
Weighted average number of common shares outstanding - basic and diluted
|
39,860,335
|
36,309,047
|
3,551,288
|
9.8
|
%
|
(B)
|
Five Quarter Select Key Performance Indicators
|
As of and for the three months ended
|
||||||||||||||||||||
June 30,
2017
|
March 31,
2017
|
December 31,
2016
|
September 30,
2016
|
June 30,
2016
|
||||||||||||||||
Connections:
|
||||||||||||||||||||
Gross New Connections
|
70,000
|
40,000
|
25,000
|
22,000
|
33,000
|
|||||||||||||||
% from Existing Customer Base
|
93
|
%
|
88
|
%
|
80
|
%
|
86
|
%
|
83
|
%
|
||||||||||
Net New Connections
|
64,000
|
35,000
|
21,000
|
19,000
|
28,000
|
|||||||||||||||
Total Connections
|
568,000
|
504,000
|
469,000
|
448,000
|
429,000
|
|||||||||||||||
Customers:
|
||||||||||||||||||||
New Customers Added
|
300
|
500
|
500
|
350
|
300
|
|||||||||||||||
Total Customers
|
12,700
|
12,400
|
11,900
|
11,400
|
11,050
|
|||||||||||||||
Volumes:
|
||||||||||||||||||||
Total Number of Transactions (millions)
|
114.8
|
104.9
|
100.1
|
95.1
|
89.3
|
|||||||||||||||
Transaction Volume (millions)
|
$
|
225.6
|
$
|
202.5
|
$
|
191.5
|
$
|
183.4
|
$
|
169.0
|
||||||||||
Financing Structure of Connections:
|
||||||||||||||||||||
JumpStart
|
6.7
|
%
|
8.6
|
%
|
6.8
|
%
|
7.7
|
%
|
6.5
|
%
|
||||||||||
QuickStart & All Others *
|
93.3
|
%
|
91.4
|
%
|
93.2
|
%
|
92.3
|
%
|
93.5
|
%
|
||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
0.0
|
%
|
(C)
|
Comparative Balance Sheets at June 30, 2017 and June 30, 2016
|
($ in thousands)
|
June 30,
2017
|
June 30,
2016
|
Change
|
% Change
|
||||||||||||
Assets
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash and Cash Equivalents
|
$
|
12,745
|
$
|
19,272
|
$
|
(6,527
|
)
|
(33.9
|
%)
|
|||||||
Accounts receivable, less allowance for doubtful accounts of $3,149 and $2,814, respectively
|
7,193
|
4,899
|
2,294
|
46.8
|
%
|
|||||||||||
Finance receivables, less allowance for doubtful accounts of $19 and $0, respectively
|
11,010
|
3,588
|
7,422
|
206.9
|
%
|
|||||||||||
Inventory
|
4,586
|
2,031
|
2,555
|
125.8
|
%
|
|||||||||||
Prepaid expenses and other current assets
|
968
|
987
|
(19
|
)
|
(0
|
)
|
||||||||||
Total current assets
|
36,502
|
30,777
|
5,725
|
18.6
|
%
|
|||||||||||
Finance receivables, less current portion
|
8,607
|
3,718
|
4,889
|
131.5
|
%
|
|||||||||||
Other assets
|
687
|
348
|
339
|
97.4
|
%
|
|||||||||||
Property and equipment, net
|
12,111
|
9,765
|
2,346
|
24.0
|
%
|
|||||||||||
Deferred income taxes
|
27,670
|
27,724
|
(54
|
)
|
(0.2
|
%)
|
||||||||||
Intangibles, net
|
622
|
798
|
(176
|
)
|
(22.1
|
%)
|
||||||||||
Goodwill
|
11,492
|
11,703
|
(211
|
)
|
(1.8
|
%)
|
||||||||||
Total assets
|
$
|
97,691
|
$
|
84,833
|
$
|
12,858
|
15.2
|
%
|
||||||||
Liabilities and shareholders’ equity
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$
|
16,054
|
$
|
12,354
|
$
|
3,700
|
29.9
|
%
|
||||||||
Accrued expenses
|
4,130
|
3,458
|
672
|
19.4
|
%
|
|||||||||||
Line of credit, net
|
7,036
|
7,119
|
(83
|
)
|
(1.2
|
%)
|
||||||||||
Capital lease obligations and current obligations under long term debt
|
3,230
|
629
|
2,601
|
413.5
|
%
|
|||||||||||
Income taxes payable
|
10
|
18
|
(8
|
)
|
(44.4
|
%)
|
||||||||||
Warrant liabilities
|
—
|
3,739
|
(3,739
|
)
|
(100.0
|
%)
|
||||||||||
Deferred gain from sale-leaseback transactions
|
239
|
860
|
(621
|
)
|
(72.2
|
%)
|
||||||||||
Total current liabilities
|
30,699
|
28,177
|
2,522
|
9.0
|
%
|
|||||||||||
Long-term liabilities
|
||||||||||||||||
Capital lease obligations and long term debt, less current portion
|
1,061
|
1,576
|
(515
|
)
|
(32.7
|
%)
|
||||||||||
Accrued expenses, less current portion
|
53
|
15
|
38
|
253.3
|
%
|
|||||||||||
Deferred gain from sale-leaseback transactions, less current portion
|
100
|
40
|
60
|
150.0
|
%
|
|||||||||||
Total long-term liabilities
|
1,214
|
1,631
|
(417
|
)
|
(25.6
|
%)
|
||||||||||
Total liabilities
|
31,913
|
29,808
|
2,105
|
7.1
|
%
|
|||||||||||
Shareholders' equity:
|
||||||||||||||||
Preferred stock, no par value
|
—
|
—
|
—
|
0.0
|
%
|
|||||||||||
Series A convertible preferred stock
|
3,138
|
3,138
|
3,138
|
100.0
|
%
|
|||||||||||
Common stock, no par value
|
245,999
|
233,394
|
12,605
|
5.4
|
%
|
|||||||||||
Accumulated deficit
|
(183,359
|
)
|
(181,507
|
)
|
(1,852
|
)
|
(1.0
|
%)
|
||||||||
Total shareholders' equity
|
65,778
|
55,025
|
13,891
|
25.2
|
%
|
|||||||||||
Total liabilities and shareholders' equity
|
$
|
97,691
|
$
|
84,833
|
$
|
15,996
|
18.9
|
%
|
||||||||
Net working capital
|
$
|
5,803
|
$
|
2,600
|
$
|
3,203
|
123.2
|
%
|
(D)
|
Five Quarter Statements of Operations and Adjusted EBITDA
|
For the three months ended
|
||||||||||||||||||||||||||||||||||||||||
($ in thousands)
(unaudited)
|
June 30,
2017
|
% of Sales
|
March 31,
2017
|
% of Sales
|
December 31,
2016
|
% of Sales
|
September 30,
2016
|
% of Sales
|
June 30,
2016
|
% of Sales
|
||||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
$
|
18,679
|
54.5
|
%
|
$
|
17,459
|
76.5
|
%
|
$
|
16,639
|
75.8
|
%
|
$
|
16,365
|
69.6
|
%
|
$
|
15,263
|
72.3
|
%
|
||||||||||||||||||||
Equipment Sales
|
15,610
|
45.5
|
%
|
9,001
|
23.5
|
%
|
5,117
|
24.2
|
%
|
5,223
|
30.4
|
%
|
6,681
|
27.7
|
%
|
|||||||||||||||||||||||||
Total revenue
|
34,289
|
100.0
|
%
|
26,460
|
100.0
|
%
|
21,756
|
100.0
|
%
|
21,588
|
100.0
|
%
|
21,944
|
100.0
|
%
|
|||||||||||||||||||||||||
Costs of sales/revenues:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
12,545
|
67.2
|
%
|
11,876
|
68.4
|
%
|
11,389
|
68.7
|
%
|
11,243
|
69.5
|
%
|
10,614
|
65.9
|
%
|
|||||||||||||||||||||||||
Equipment sales
|
14,224
|
91.1
|
%
|
7,959
|
78.8
|
%
|
4,033
|
80.0
|
%
|
4,178
|
83.0
|
%
|
5,547
|
88.5
|
%
|
|||||||||||||||||||||||||
Total costs of sales/revenues
|
26,769
|
78.1
|
%
|
19,835
|
70.9
|
%
|
15,422
|
71.4
|
%
|
15,421
|
73.6
|
%
|
16,161
|
72.1
|
%
|
|||||||||||||||||||||||||
Gross Profit:
|
||||||||||||||||||||||||||||||||||||||||
License and transaction fees
|
6,134
|
32.8
|
%
|
5,583
|
31.6
|
%
|
5,250
|
31.3
|
%
|
5,122
|
30.5
|
%
|
4,649
|
34.1
|
%
|
|||||||||||||||||||||||||
Equipment sales
|
1,386
|
8.9
|
%
|
1,042
|
21.2
|
%
|
1,084
|
20.0
|
%
|
1,045
|
17.0
|
%
|
1,134
|
11.5
|
%
|
|||||||||||||||||||||||||
Total gross profit
|
7,520
|
21.9
|
%
|
6,625
|
29.1
|
%
|
6,334
|
28.6
|
%
|
6,167
|
26.4
|
%
|
5,783
|
27.9
|
%
|
|||||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative
|
6,844
|
20.0
|
%
|
5,947
|
26.6
|
%
|
5,793
|
32.0
|
%
|
6,909
|
30.6
|
%
|
6,721
|
29.9
|
%
|
|||||||||||||||||||||||||
Depreciation
|
244
|
0.7
|
%
|
259
|
1.4
|
%
|
307
|
1.0
|
%
|
208
|
0.9
|
%
|
208
|
0.8
|
%
|
|||||||||||||||||||||||||
Impairment of intangible asset
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
2.0
|
%
|
432
|
0.0
|
%
|
|||||||||||||||||||||||||
Total operating expenses
|
7,088
|
20.7
|
%
|
6,206
|
28.0
|
%
|
6,100
|
33.0
|
%
|
7,117
|
33.5
|
%
|
7,361
|
30.8
|
%
|
|||||||||||||||||||||||||
Operating income (loss)
|
432
|
1.3
|
%
|
419
|
1.1
|
%
|
234
|
-4.4
|
%
|
(950
|
)
|
-7.2
|
%
|
(1,578
|
)
|
-2.9
|
%
|
|||||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||||||||||||||
Interest income
|
95
|
0.3
|
%
|
114
|
0.9
|
%
|
200
|
0.3
|
%
|
73
|
0.8
|
%
|
182
|
0.3
|
%
|
|||||||||||||||||||||||||
Interest expense
|
(291
|
)
|
-0.8
|
%
|
(188
|
)
|
-0.9
|
%
|
(201
|
)
|
-1.0
|
%
|
(212
|
)
|
-0.9
|
%
|
(197
|
)
|
-0.9
|
%
|
||||||||||||||||||||
Change in fair value of warrant liabilities
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
-6.9
|
%
|
(1,490
|
)
|
0.1
|
%
|
18
|
-23.6
|
%
|
||||||||||||||||||||||||
Total other (expense) income , net
|
(196
|
)
|
-0.6
|
%
|
(74
|
)
|
0.0
|
%
|
(1
|
)
|
-7.5
|
%
|
(1,629
|
)
|
0.0
|
%
|
3
|
-24.2
|
%
|
|||||||||||||||||||||
Income (loss) before provision for income taxes
|
236
|
0.7
|
%
|
345
|
1.1
|
%
|
233
|
-11.9
|
%
|
(2,579
|
)
|
-7.2
|
%
|
(1,575
|
)
|
-27.1
|
%
|
|||||||||||||||||||||||
(Provision) benefit for income taxes
|
7
|
0.0
|
%
|
(209
|
)
|
0.0
|
%
|
—
|
0.5
|
%
|
115
|
3.2
|
%
|
703
|
0.5
|
%
|
||||||||||||||||||||||||
Net income (loss)
|
243
|
0.7
|
%
|
136
|
1.1
|
%
|
233
|
-11.4
|
%
|
(2,464
|
)
|
-4.0
|
%
|
(872
|
)
|
-26.6
|
%
|
|||||||||||||||||||||||
Less interest income
|
(95
|
)
|
-0.3
|
%
|
(114
|
)
|
-0.9
|
%
|
(200
|
)
|
-0.3
|
%
|
(73
|
)
|
-0.8
|
%
|
(182
|
)
|
-0.3
|
%
|
||||||||||||||||||||
Plus interest expenses
|
291
|
0.8
|
%
|
188
|
0.9
|
%
|
201
|
1.0
|
%
|
212
|
0.9
|
%
|
197
|
0.9
|
%
|
|||||||||||||||||||||||||
Plus income tax expense
|
(7
|
)
|
0.0
|
%
|
209
|
0.0
|
%
|
—
|
-0.5
|
%
|
(115
|
)
|
-3.2
|
%
|
(703
|
)
|
-0.5
|
%
|
||||||||||||||||||||||
Plus depreciation expense
|
1,768
|
5.2
|
%
|
1,165
|
5.6
|
%
|
1,220
|
5.8
|
%
|
1,257
|
5.8
|
%
|
1,272
|
5.8
|
%
|
|||||||||||||||||||||||||
Plus amortization expense
|
43
|
0.1
|
%
|
45
|
0.2
|
%
|
43
|
0.2
|
%
|
44
|
0.2
|
%
|
44
|
0.2
|
%
|
|||||||||||||||||||||||||
Plus (less) change in fair value of warrant liabilities
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
6.9
|
%
|
1,490
|
-0.1
|
%
|
(18
|
)
|
23.6
|
%
|
||||||||||||||||||||||||
Plus stock-based compensation
|
538
|
1.6
|
%
|
233
|
1.1
|
%
|
233
|
1.0
|
%
|
211
|
0.9
|
%
|
198
|
0.7
|
%
|
|||||||||||||||||||||||||
Plus intangible asset impairment
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
2.0
|
%
|
432
|
0.0
|
%
|
|||||||||||||||||||||||||
Plus VendScreen non-recurring charges
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
8
|
0.5
|
%
|
101
|
1.2
|
%
|
258
|
2.3
|
%
|
|||||||||||||||||||||||||
Plus litigation related professional fees
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
0.2
|
%
|
33
|
0.0
|
%
|
—
|
0.5
|
%
|
|||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
2,781
|
8.1
|
%
|
$
|
1,862
|
8.0
|
%
|
$
|
1,738
|
3.2
|
%
|
$
|
696
|
2.9
|
%
|
$
|
626
|
6.6
|
%
|
(E)
|
Five Quarter and YTD Selling, General, & Administrative Expenses
|
Three months ended
|
||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
June 30,
2017
|
% of
SG&A
|
March 31,
2017
|
% of
SG&A
|
December 31,
2016
|
% of
SG&A
|
September 30,
2016
|
% of
SG&A
|
June 30,
2016
|
% of
SG&A
|
||||||||||||||||||||||||||||||
Salaries and benefit costs
|
$
|
3,027
|
44.2
|
%
|
$
|
3,060
|
49.2
|
%
|
$
|
2,849
|
49.2
|
%
|
$
|
3,129
|
45.3
|
%
|
$
|
3,050
|
45.4
|
%
|
||||||||||||||||||||
Marketing related expenses
|
731
|
10.7
|
%
|
569
|
10.0
|
%
|
578
|
10.0
|
%
|
329
|
4.8
|
%
|
635
|
9.4
|
%
|
|||||||||||||||||||||||||
Professional services
|
2,092
|
30.6
|
%
|
1,472
|
20.9
|
%
|
1,213
|
20.9
|
%
|
2,520
|
36.5
|
%
|
1,533
|
22.8
|
%
|
|||||||||||||||||||||||||
Bad debt expense
|
187
|
2.7
|
%
|
127
|
6.1
|
%
|
352
|
6.1
|
%
|
97
|
1.4
|
%
|
470
|
7.0
|
%
|
|||||||||||||||||||||||||
Premises, equipment and insurance costs
|
630
|
9.2
|
%
|
482
|
8.6
|
%
|
498
|
8.6
|
%
|
499
|
7.2
|
%
|
555
|
8.3
|
%
|
|||||||||||||||||||||||||
Research and development expenses
|
53
|
0.8
|
%
|
95
|
3.0
|
%
|
173
|
3.0
|
%
|
124
|
1.8
|
%
|
123
|
1.8
|
%
|
|||||||||||||||||||||||||
VendScreen non-recurring charges
|
—
|
0.0
|
%
|
—
|
0.1
|
%
|
8
|
0.1
|
%
|
101
|
1.5
|
%
|
258
|
3.8
|
%
|
|||||||||||||||||||||||||
Litigation related professional fees
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
—
|
0.0
|
%
|
33
|
0.5
|
%
|
51
|
0.8
|
%
|
|||||||||||||||||||||||||
Other expenses
|
123
|
1.8
|
%
|
142
|
2.1
|
%
|
122
|
2.1
|
%
|
77
|
1.1
|
%
|
46
|
0.7
|
%
|
|||||||||||||||||||||||||
Total SG&A expenses
|
$
|
6,843
|
100
|
%
|
$
|
5,947
|
100
|
%
|
$
|
5,793
|
100
|
%
|
$
|
6,909
|
100
|
%
|
$
|
6,721
|
100
|
%
|
||||||||||||||||||||
Total Revenue
|
$
|
34,289
|
$
|
26,460
|
$
|
21,756
|
$
|
21,588
|
$
|
21,944
|
||||||||||||||||||||||||||||||
SG&A expenses as a percentage of revenue
|
20.0
|
%
|
22.5
|
%
|
26.6
|
%
|
32.0
|
%
|
30.6
|
%
|
For the year ended
|
||||||||||||||||
($ in thousands)
|
June 30,
2017
|
% of
SG&A
|
June 30,
2016
|
% of
SG&A
|
||||||||||||
Salaries and benefit costs
|
$
|
12,065
|
47.3
|
%
|
$
|
11,282
|
50.4
|
%
|
||||||||
Marketing related expenses
|
2,207
|
8.7
|
%
|
1,665
|
7.4
|
%
|
||||||||||
Professional services
|
7,297
|
28.6
|
%
|
4,410
|
19.7
|
%
|
||||||||||
Bad debt expense
|
764
|
3.0
|
%
|
1,450
|
6.5
|
%
|
||||||||||
Premises, equipment and insurance costs
|
2,109
|
8.3
|
%
|
1,761
|
7.9
|
%
|
||||||||||
Research and development expenses
|
445
|
1.7
|
%
|
482
|
2.2
|
%
|
||||||||||
VendScreen non-recurring charges
|
109
|
0.4
|
%
|
842
|
3.8
|
%
|
||||||||||
Litigation related professional fees
|
33
|
0.1
|
%
|
156
|
0.7
|
%
|
||||||||||
Other expenses
|
464
|
1.8
|
%
|
325
|
1.5
|
%
|
||||||||||
Total SG&A expenses
|
$
|
25,493
|
100.0
|
%
|
$
|
22,373
|
100.0
|
%
|
||||||||
Total Revenue
|
$
|
104,093
|
$
|
77,408
|
||||||||||||
SG&A expenses as a percentage of revenue
|
24.5
|
%
|
28.9
|
%
|
(F)
|
Five Quarter Condensed Balance Sheets
|
($ in thousands)
(unaudited)
|
June 30,
2017
|
March 31,
2017
|
December 31,
2016
|
September 30
2016
|
June 30,
2016
|
|||||||||||||||
Assets
|
||||||||||||||||||||
Current assets:
|
||||||||||||||||||||
Cash and Cash Equivalents
|
$
|
12,745
|
$
|
17,780
|
$
|
18,034
|
$
|
18,198
|
$
|
19,272
|
||||||||||
Accounts receivable, less allowance for doubtful accounts
|
7,193
|
6,734
|
6,796
|
5,840
|
4,899
|
|||||||||||||||
Finance receivables, less allowance for credit losses
|
11,010
|
2,057
|
1,442
|
3,349
|
3,588
|
|||||||||||||||
Inventory, net
|
4,586
|
4,147
|
4,786
|
4,264
|
2,031
|
|||||||||||||||
Other current assets
|
968
|
1,628
|
1,764
|
1,439
|
987
|
|||||||||||||||
Total current assets
|
36,502
|
32,346
|
32,822
|
33,090
|
30,777
|
|||||||||||||||
Finance receivables, less current portion
|
8,607
|
7,548
|
3,956
|
3,962
|
3,718
|
|||||||||||||||
Other assets
|
687
|
137
|
145
|
163
|
348
|
|||||||||||||||
Property and equipment, net
|
12,111
|
9,173
|
9,433
|
9,570
|
9,765
|
|||||||||||||||
Deferred income taxes
|
27,670
|
27,630
|
27,839
|
27,839
|
27,724
|
|||||||||||||||
Intangibles, Net
|
622
|
666
|
711
|
754
|
798
|
|||||||||||||||
Goodwill
|
11,492
|
11,492
|
11,492
|
11,703
|
11,703
|
|||||||||||||||
Total assets
|
$
|
97,691
|
$
|
88,992
|
$
|
86,398
|
$
|
87,081
|
$
|
84,833
|
||||||||||
Liabilities and shareholders' equity
|
||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||
Accounts payable and accrued expenses
|
$
|
20,184
|
$
|
14,640
|
$
|
12,002
|
$
|
12,605
|
$
|
15,812
|
||||||||||
Line of credit, net
|
7,036
|
7,021
|
7,078
|
7,258
|
7,119
|
|||||||||||||||
Warrant Liabilities
|
-
|
-
|
-
|
-
|
3,739
|
|||||||||||||||
Other current liabilities
|
3,479
|
1,041
|
1,242
|
1,527
|
1,507
|
|||||||||||||||
Total current liabilities
|
30,699
|
22,702
|
20,322
|
21,390
|
28,177
|
|||||||||||||||
Long-term liabilities
|
||||||||||||||||||||
Total long-term liabilities
|
1,214
|
1,291
|
1,446
|
1,528
|
1,631
|
|||||||||||||||
Total liabilities
|
31,913
|
23,993
|
21,768
|
22,918
|
29,808
|
|||||||||||||||
Shareholders' equity:
|
||||||||||||||||||||
Total shareholders' equity
|
65,778
|
64,999
|
64,630
|
64,163
|
55,025
|
|||||||||||||||
Total liabilities and shareholders' equity
|
$
|
97,691
|
$
|
88,992
|
$
|
86,398
|
$
|
87,081
|
$
|
84,833
|
||||||||||
Total current assets
|
$
|
36,502
|
$
|
32,346
|
$
|
32,822
|
$
|
33,090
|
$
|
30,777
|
||||||||||
Total current liabilities
|
30,699
|
22,702
|
20,322
|
21,390
|
28,177
|
|||||||||||||||
Net working capital
|
$
|
5,803
|
$
|
9,644
|
$
|
12,500
|
$
|
11,700
|
$
|
2,600
|
(G)
|
Five Quarter Statements of Cash Flows
|
Three months ended
|
||||||||||||||||||||
($ in thousands)
|
June 30,
2017
|
March 31,
2017
|
December 31,
2016
|
September 30,
2016
|
June 30,
2016
|
|||||||||||||||
OPERATING ACTIVITIES:
|
||||||||||||||||||||
Net (loss) income
|
$
|
243
|
$
|
136
|
$
|
233
|
$
|
(2,464
|
)
|
$
|
(872
|
)
|
||||||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
|
||||||||||||||||||||
Non-cash stock-based compensation
|
536
|
233
|
233
|
211
|
198
|
|||||||||||||||
Gain on disposal of property and equipment
|
(118
|
)
|
(28
|
)
|
(31
|
)
|
—
|
(110
|
)
|
|||||||||||
Non-cash interest and amortization of debt discount
|
15
|
72
|
(79
|
)
|
105
|
13
|
||||||||||||||
Bad debt expense
|
187
|
127
|
352
|
97
|
470
|
|||||||||||||||
Depreciation and amortization
|
1,817
|
1,210
|
1,263
|
1,301
|
1,315
|
|||||||||||||||
Impairment of intangible asset
|
—
|
—
|
—
|
—
|
432
|
|||||||||||||||
Change in fair value of warrant liabilities
|
—
|
—
|
—
|
1,490
|
(18
|
)
|
||||||||||||||
Deferred income taxes, net
|
(40
|
)
|
209
|
—
|
(115
|
)
|
(748
|
)
|
||||||||||||
Recognition of deferred gain from sale-leaseback transactions
|
86
|
(216
|
)
|
(215
|
)
|
(215
|
)
|
(215
|
)
|
|||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||
Accounts receivable
|
(600
|
)
|
(41
|
)
|
(1,309
|
)
|
(1,038
|
)
|
2,977
|
|||||||||||
Finance receivables
|
(10,006
|
)
|
(4,232
|
)
|
2,125
|
(5
|
)
|
(2,587
|
)
|
|||||||||||
Inventory
|
(357
|
)
|
647
|
(467
|
)
|
(2,223
|
)
|
(82
|
)
|
|||||||||||
Prepaid expenses and other assets
|
102
|
136
|
(318
|
)
|
(224
|
)
|
(397
|
)
|
||||||||||||
Accounts payable and accrued expenses
|
5,649
|
2,601
|
(664
|
)
|
(3,175
|
)
|
444
|
|||||||||||||
Income taxes payable
|
10
|
(6
|
)
|
(1
|
)
|
(10
|
)
|
453
|
||||||||||||
Net change in operating assets and liabilities
|
(5,202
|
)
|
(895
|
)
|
(634
|
)
|
(6,675
|
)
|
808
|
|||||||||||
Net cash provided (used) by operating activities
|
(2,476
|
)
|
848
|
1,122
|
(6,265
|
)
|
1,273
|
|||||||||||||
INVESTING ACTIVITIES:
|
||||||||||||||||||||
Purchase and additions of property and equipment, including rentals
|
(1,223
|
)
|
(874
|
)
|
(1,134
|
)
|
(810
|
)
|
(207
|
)
|
||||||||||
Proceeds from sale of property and equipment
|
243
|
44
|
61
|
—
|
265
|
|||||||||||||||
Cash paid for assets acquired from VendScreen
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Net cash provided by (used in) investing activities
|
(980
|
)
|
(830
|
)
|
(1,073
|
)
|
(810
|
)
|
58
|
|||||||||||
FINANCING ACTIVITIES:
|
||||||||||||||||||||
Cash used for the retirement of common stock
|
—
|
—
|
—
|
(31
|
)
|
(173
|
)
|
|||||||||||||
Proceeds from exercise of common stock warrants
|
—
|
—
|
—
|
6,193
|
138
|
|||||||||||||||
Deferred financing costs
|
—
|
(90
|
)
|
—
|
—
|
3,237
|
||||||||||||||
Proceeds (payments) from line of credit, net
|
(106
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||
Repayment of long-term debt
|
(1,473
|
)
|
(182
|
)
|
(213
|
)
|
(161
|
)
|
(162
|
)
|
||||||||||
Net cash (used in) provided by financing activities
|
(1,579
|
)
|
(272
|
)
|
(213
|
)
|
6,001
|
3,040
|
||||||||||||
Net (decrease) increase in cash
|
(5,035
|
)
|
(254
|
)
|
(164
|
)
|
(1,074
|
)
|
4,371
|
|||||||||||
Cash at beginning of period
|
17,780
|
18,034
|
18,198
|
19,272
|
14,901
|
|||||||||||||||
Cash at end of period
|
$
|
12,745
|
$
|
17,780
|
$
|
18,034
|
$
|
18,198
|
$
|
19,272
|
||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||||||||||
Interest paid in cash
|
$
|
207
|
$
|
59
|
$
|
382
|
$
|
87
|
$
|
147
|
||||||||||
Income taxes paid in cash (refund), net
|
$
|
(305
|
)
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
501
|
|||||||||
Reclass of rental program property to inventory, net
|
$
|
82
|
$
|
8
|
$
|
(55
|
)
|
$
|
(11
|
)
|
$
|
415
|
||||||||
Prepaid items financed with debt
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
54
|
$
|
—
|
||||||||||
Equipment and property acquired under capital lease
|
$
|
3,573
|
$
|
54
|
$
|
18
|
$
|
254
|
$
|
—
|
(H)
|
Five Quarter Reconciliation of Net Income/(Loss) to Non-GAAP Net Income (Loss) and Net Income/(Loss) Per Common Share – Basic and Diluted to Non-GAAP Net Income/(Loss) Per Common Share – Basic and Diluted
|
Three months ended
|
||||||||||||||||||||
($ in thousands)
(unaudited)
|
June 30,
2017
|
March 31,
2017
|
December 31,
2016
|
September 30,
2016
|
June 30,
2016
|
|||||||||||||||
Net income (loss)
|
$
|
243
|
$
|
136
|
$
|
233
|
$
|
(2,464
|
)
|
$
|
(872
|
)
|
||||||||
Non-GAAP adjustments:
|
||||||||||||||||||||
Non-cash portion of income tax provision
|
(40
|
)
|
209
|
-
|
(115
|
)
|
(792
|
)
|
||||||||||||
Change in fair value of warrant adjustment
|
-
|
-
|
-
|
1,490
|
(18
|
)
|
||||||||||||||
VendScreen non-recurring charges
|
-
|
-
|
8
|
101
|
258
|
|||||||||||||||
Litigation related professional fees
|
-
|
-
|
-
|
33
|
51
|
|||||||||||||||
Non-GAAP net income (loss)
|
$
|
203
|
$
|
345
|
$
|
241
|
$
|
(955
|
)
|
$
|
(1,373
|
)
|
||||||||
Net income (loss)
|
$
|
243
|
$
|
136
|
$
|
233
|
$
|
(2,464
|
)
|
$
|
(872
|
)
|
||||||||
Cumulative preferred dividends
|
-
|
(334
|
)
|
-
|
(334
|
)
|
-
|
|||||||||||||
Net (loss) income applicable to common shares
|
$
|
243
|
$
|
(198
|
)
|
$
|
233
|
$
|
(2,798
|
)
|
$
|
(872
|
)
|
|||||||
Non-GAAP net income (loss)
|
$
|
203
|
$
|
345
|
$
|
241
|
$
|
(955
|
)
|
$
|
(1,373
|
)
|
||||||||
Cumulative preferred dividends
|
-
|
(334
|
)
|
-
|
(334
|
)
|
-
|
|||||||||||||
Non-GAAP net income (loss) applicable to common shares
|
$
|
203
|
$
|
11
|
$
|
241
|
$
|
(1,289
|
)
|
$
|
(1,373
|
)
|
||||||||
Net earnings (loss) per common share - basic and diluted
|
$
|
0.01
|
$
|
(0.00
|
)
|
$
|
0.01
|
$
|
(0.07
|
)
|
$
|
(0.02
|
)
|
|||||||
Non-GAAP net earnings (loss) per common share - basic and diluted
|
$
|
0.01
|
$
|
(0.00
|
)
|
$
|
0.01
|
$
|
(0.03
|
)
|
$
|
(0.04
|
)
|
|||||||
Basic weighted average number of common shares outstanding
|
40,331,993
|
40,327,697
|
40,308,934
|
38,488,005
|
37,325,681
|
|||||||||||||||
Diluted weighted average number of common shares outstanding
|
40,772,482
|
40,327,697
|
40,730,712
|
38,488,005
|
37,325,681
|
(I)
|
Annual Reconciliation of Net Loss to Non-GAAP Net Loss and Net Loss Per Common Share - Basic and Diluted to Non-GAAP Net Loss Per Common Share - Basic and Diluted
|
Year ended
|
||||||||
($ in thousands)
(unaudited)
|
June 30,
2017
|
June 30,
2016
|
||||||
Net Loss
|
$
|
(1,852
|
)
|
$
|
(6,806
|
)
|
||
Non-GAAP adjustments:
|
||||||||
Non-cash portion of income tax provision
|
54
|
(579
|
)
|
|||||
Change in fair value of warrant adjustment
|
1,490
|
5,674
|
||||||
VendScreen non-recurring charges
|
109
|
842
|
||||||
Litigation related professional fees
|
33
|
156
|
||||||
Non-GAAP net income (loss)
|
$
|
(166
|
)
|
$
|
(713
|
)
|
||
Net income (loss)
|
$
|
(1,852
|
)
|
$
|
(6,806
|
)
|
||
Cumulative preferred dividends
|
(668
|
)
|
(668
|
)
|
||||
Net (loss) income applicable to common shares
|
$
|
(2,520
|
)
|
$
|
(7,474
|
)
|
||
Non-GAAP net income (loss)
|
$
|
(166
|
)
|
$
|
(713
|
)
|
||
Cumulative preferred dividends
|
(668
|
)
|
(668
|
)
|
||||
Non-GAAP net income (loss) applicable to common shares
|
$
|
(834
|
)
|
$
|
(1,381
|
)
|
||
Net earnings (loss) per common share - basic and diluted
|
$
|
(0.06
|
)
|
$
|
(0.21
|
)
|
||
Non-GAAP net earnings (loss) per common share - basic and diluted
|
$
|
(0.02
|
)
|
$
|
(0.04
|
)
|
||
Basic weighted average number of common shares outstanding
|
39,860,335
|
36,309,047
|
||||||
Diluted weighted average number of common shares outstanding
|
39,860,335
|
36,309,047
|