Attached files

file filename
8-K - 8-K - Dialogic Inc.c649-20140814x8k.htm

Dialogic Inc. Reports Second Quarter 2014 Financial Results

 

PARSIPPANY, NJ - Dialogic Inc. (OTCQB:DLGC), the Network Fuel® company, today announced second quarter results for the period ending June 30, 2014.

GAAP Results

Total Revenue for the second quarter of 2014 was $31.5 million compared to $28.4 million in the first quarter of 2014 and $31.1 million in the second quarter of 2013. For the second quarter of 2014, there was an increase in total revenue of $1.6 million that was attributable to a revision of the application of our revenue recognition practice as a result of establishing a track record of successful installations related to our ControlSwitch products, whereby revenue is recognized based upon delivery rather than customer acceptance. Gross Margin for the second quarter of 2014 was 61.8% compared to 62.4% in the first quarter of 2014 and 57.6% in the second quarter of 2013. Operating Expense for the second quarter of 2014 was $18.1 million compared to $19.9 million in the first quarter of 2014 and $23.2 million in the second quarter of 2013. Net Loss for the second quarter of 2014 was $2.3 million, or $0.14 per share compared to $5.2 million, or $0.32 per share, in the first quarter of 2014 and $5.7 million, or $0.36 per share, in the second quarter of 2013. Cash on hand for the second quarter of 2014 was $6.5 million compared to $4.1 million in the first quarter of 2014 and $8.4 million in the second quarter of 2013.

Non-GAAP Results

Total Revenue for the second quarter of 2014 was $31.5 million compared to $28.4 million in the first quarter of 2014 and $31.3 million in the second quarter of 2013. For the second quarter of 2014, there was an increase in total revenue of $1.6 million that was attributable to a revision of the application of our revenue recognition practice as a result of establishing a track record of successful installations related to our ControlSwitch products, whereby revenue is recognized based upon delivery rather than customer acceptance. Gross Margin for the second quarter of 2014 was 65.2% compared to 66.2% in the first quarter of 2014 and 61.8% in the second quarter of 2013. Operating Expense for the second quarter of 2014 was $16.2 million compared to $18.5 million in the first quarter of 2014 and $20.6 million in the second quarter of 2013. Adjusted EBITDA for the second quarter of 2014 was $4.3 million compared to $0.3 million in the first quarter of 2014 and ($1.2) million in the second quarter of 2013.

About Dialogic:

Dialogic (OTCQB:DLGC), the Network Fuel®  company, inspires the world's leading service providers and application developers to elevate the performance of media-rich communications across the most advanced networks. We boost the reliability of any-to-any network connections, supercharge the impact of applications and amplify the capacity of congested networks. Forty-eight of the world's top 50 mobile operators and nearly 3,000 application developers rely on Dialogic to redefine the possible and exceed user expectations.

For more information on Dialogic and the communications solutions energized by our technology, visit www.dialogic.com and www.dialogic.com/en/showcase. Also, visit our social media newsroom for the latest news, videos and blog posts.

This press release may contain forward-looking statements regarding future events that involve risks and uncertainties. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results. These forward-looking statements involve risks and uncertainties, as well as assumptions that if they do not fully materialize or prove


 

incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include but are not limited to our ability to continue to achieve operational, organizational and financial savings through initiatives already in process or which may be put in process, generate positive cash flow and support continued revenue growth, the potential market for and market acceptance of our products, industry and competitive market conditions, gross margin expansion, creating new revenue opportunities, reducing operating expenses and other risks and uncertainties described more fully in our documents filed with or furnished to the SEC. More information about these and other risks that may impact Dialogic's business is set forth in the "Risk Factors" section in our Quarterly Report on Form 10-Q for the three months ended March 31, 2014, as filed with the SEC. These filings are available on a website maintained by the SEC http://www.sec.gov/. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements.

Dialogic and Network Fuel are registered trademarks of Dialogic Inc. or a subsidiary. (DLGC-IR)


 

GAAP Financial Tables

Dialogic Inc.

Consolidated Statements of Operations (GAAP)

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2014

 

2013

 

2014

 

2013

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Products

$

21,161 

 

$

22,751 

 

$

40,769 

 

$

47,484 

Services

 

10,293 

 

 

8,324 

 

 

19,120 

 

 

17,386 

Total revenue

 

31,454 

 

 

31,075 

 

 

59,889 

 

 

64,870 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

Products

 

7,101 

 

 

8,868 

 

 

13,838 

 

 

18,445 

Services

 

4,914 

 

 

4,303 

 

 

8,882 

 

 

8,944 

Total cost of revenue

 

12,015 

 

 

13,171 

 

 

22,720 

 

 

27,389 

Gross profit

 

19,439 

 

 

17,904 

 

 

37,169 

 

 

37,481 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

4,935 

 

 

7,083 

 

 

10,679 

 

 

15,116 

Sales and marketing

 

6,976 

 

 

8,356 

 

 

14,764 

 

 

17,604 

General and administrative

 

6,082 

 

 

7,629 

 

 

12,469 

 

 

15,589 

Restructuring charges, net

 

81 

 

 

114 

 

 

77 

 

 

326 

Total operating expenses

 

18,074 

 

 

23,182 

 

 

37,989 

 

 

48,635 

Income (loss) from operations

 

1,365 

 

 

(5,278)

 

 

(820)

 

 

(11,154)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest income and other (expense)  income, net

 

(50)

 

 

(13)

 

 

(75)

 

 

(53)

Interest expense

 

(2,787)

 

 

(2,532)

 

 

(5,502)

 

 

(4,899)

Change in fair value of warrants

 

(621)

 

 

2,479 

 

 

(1,053)

 

 

1,273 

Foreign exchange gain (loss), net

 

54 

 

 

(550)

 

 

43 

 

 

(911)

Total other expense, net

 

(3,404)

 

 

(616)

 

 

(6,587)

 

 

(4,590)

Loss before provision (benefit) for income taxes

 

(2,039)

 

 

(5,894)

 

 

(7,407)

 

 

(15,744)

Income tax provision (benefit)

 

305 

 

 

(207)

 

 

184 

 

 

303 

Net loss

$

(2,344)

 

$

(5,687)

 

$

(7,591)

 

$

(16,047)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

$

(0.14)

 

$

(0.36)

 

$

(0.47)

 

$

(1.03)

Weighted average shares of common stock used in calculation of net
   loss per share - basic and diluted

 

16,257 

 

 

15,907 

 

 

16,243 

 

 

15,590 

 

 


 

Dialogic Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

2014

 

2013

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

6,488 

 

$

4,508 

Restricted cash

 

575 

 

 

1,180 

Accounts receivable, net of allowance of $3,179 and $3,019, respectively

 

22,344 

 

 

24,472 

Inventory

 

5,041 

 

 

5,799 

Other current assets

 

5,284 

 

 

7,240 

Total current assets

 

39,732 

 

 

43,199 

Property and equipment, net

 

3,216 

 

 

3,775 

Intangible assets, net

 

7,755 

 

 

10,287 

Goodwill

 

8,282 

 

 

8,282 

Other assets

 

1,587 

 

 

1,181 

Total assets

$

60,572 

 

$

66,724 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

6,195 

 

$

7,781 

Accrued liabilities

 

14,775 

 

 

17,808 

Deferred revenue, current portion

 

14,791 

 

 

13,094 

Bank indebtedness

 

10,424 

 

 

12,080 

Debt, related parties, net of discount

 

80,640 

 

 

 -

Capital lease obligations, current portion

 

67 

 

 

 -

Income taxes payable

 

861 

 

 

863 

Total current liabilities

 

127,753 

 

 

51,626 

Long-term debt, related parties, net of discount

 

 -

 

 

75,513 

Warrants

 

1,216 

 

 

163 

Other long-term liabilities

 

5,773 

 

 

6,419 

Total liabilities

 

134,742 

 

 

133,721 

Commitments and contingencies

 

 

 

 

 

Preferred stock, $0.001 par value:

 

 

 

 

 

Authorized - 10,000,000 shares; Issued and outstanding - 1 share

 

 -

 

 

 -

Stockholders' deficit:

 

 

 

 

 

Common stock, $0.001 par value:

 

 

 

 

 

Authorized - 200,000,000 shares; Issued and outstanding 16,261,711 and
   16,239,315 shares, respectively

 

16 

 

 

16 

Additional paid-in capital

 

264,017 

 

 

263,354 

Accumulated other comprehensive loss

 

(22,326)

 

 

(22,081)

Accumulated deficit

 

(315,877)

 

 

(308,286)

Total stockholders' deficit

 

(74,170)

 

 

(66,997)

Total liabilities and stockholders' deficit

$

60,572 

 

$

66,724 

 

 


 

Use of Non-GAAP Financial Measures

Some of the measures in this press release are non-GAAP financial measures within the meaning of the SEC Regulation G. Dialogic believes that presenting non-GAAP Adjusted EBITDA is useful to investors, because it reflects the operating performance of Dialogic. Dialogic management uses these non-GAAP measures as important indicators of the company's past performance and in planning and forecasting performance in future periods. Dialogic considers EBITDA, as adjusted, an important measure of its ability to generate cash flows to fund operating activities, service debt, fund capital expenditures and fund other corporate investing and financing activities. EBITDA, as adjusted, eliminates the non-cash effect of tangible asset depreciation and amortization of intangible assets and stock-based compensation, as well as certain nonrecurring items. EBITDA should be considered in addition to, rather than as a substitute for, pre-tax income, net income and cash flows from operating activities. The non-GAAP financial information Dialogic presents may not be comparable to similarly-titled financial measures used by other companies, and investors should not consider non-GAAP financial measures in isolation from, or in substitution for, financial information presented in compliance with GAAP. You are encouraged to review the reconciliation of GAAP financial measures to non-GAAP financial measures included elsewhere in this press release.

In respect of the foregoing, Dialogic provides the following supplemental information to provide additional context for the use and consideration of the non-GAAP financial measures used elsewhere in this press release:

"EBITDA" is defined as earnings before interest, income taxes, depreciation and amortization. "Adjusted EBITDA" is defined as EBITDA, plus adjustments for nonrecurring items or other adjustments. Adjusted EBITDA includes EBITDA but excludes restructuring and integration costs, product rationalization, non-cash stock compensation expense, purchase accounting adjustments, SEC inquiry expenses and other non-recurring transactions such as revenue reversals and bad debt charges, as well as other income (expense) items which include the change in the fair value of warrants and foreign exchange gain (loss). Dialogic considers Adjusted EBITDA as a key metric in evaluating its financial performance.


 

Non-GAAP Financial Tables

 

 

 

 

 

 

 

 

 

 

 

 

 

Dialogic Inc.

Reconciliation of Condensed Consolidated Statement of Operations to Adjusted EBITDA Results

Three Months Ended June 30, 2014

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

Depreciation and Amortization

Restructuring and Integration Costs

Product Rationalization

Stock - based Compensation Expense

Purchase Accounting Adjustments

SEC Inquiry

Other Adjustments

Adjusted EBITDA

Revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

$        21,161 

 -

 -

 -

 -

 -

 -

 -

$         21,161 

Services

 

10,293 

 -

 -

 -

 -

 -

 -

 -

10,293 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

7,101 
(1,070)

 -

 -

(14)

 -

 -

 -

6,017 

Services

 

4,914 

 -

 -

 -

 -

 -

 -

 -

4,914 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

4,935 
(118)

 -

 -

(11)

 -

 -

 -

4,806 

Sales and marketing

 

6,976 
(263)
(35)

 -

 -

 -

 -

6,687 

General and administrative

 

6,082 
(432)
(400)

 -

(232)

 -

(64)
(253)
4,701 

Restructuring charges, net

 

81 

 -

(81)

 -

 -

 -

 -

 

 -

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(3,404)

 -

 -

 -

 -

 -

 -

3,404 

 -

Income tax Provision

 

305 

 -

 -

 -

 -

 -

 -

(305)

 -

Net (loss) income

 

$         (2,344)

1,883 
516 

 -

248 

 -

64 
3,962 

$           4,329 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share - basic and diluted

 

$           (0.14)

 

 

 

 

 

 

 

$             0.27 

Weighted average shares of common stock used in

 

 

 

 

 

 

 

 

 

 

calculation of net (loss) income per share - basic and diluted

 

16,257 

 

 

 

 

 

 

 

16,257 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Dialogic Inc.

Reconciliation of Condensed Consolidated Statement of Operations to Adjusted EBITDA Results

Three Months Ended March 31, 2014

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

Depreciation and Amortization

Restructuring and Integration Costs

Product Rationalization

Stock - based Compensation Expense

Purchase Accounting Adjustments

SEC Inquiry

Other Adjustments

Non-GAAP

Revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

$        19,608 

 -

 -

 -

 -

 -

 -

 -

$         19,608 

Services

 

8,827 

 -

 -

 -

 -

 -

 -

 -

8,827 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

6,737 
(1,066)

 -

 -

(15)

 -

 -

 -

5,656 

Services

 

3,968 

 -

 -

 -

 -

 -

 -

 -

3,968 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

5,744 
(148)

 

 -

(18)

 -

 -

 -

5,578 

Sales and marketing

 

7,788 
(265)

 

 -

(57)

 -

 -

 -

7,466 

General and administrative

 

6,387 
(491)
(63)

 -

(329)

 -

(49)

 -

5,455 

Restructuring charges, net

 

(4)

 

 -

 -

 -

 -

 -

 -

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(3,183)

 -

 -

 -

 -

 -

 -

3,183 

 -

Income tax benefits

 

(121)

 -

 -

 -

 -

 -

 -

121 

 -

Net (loss) income

 

$         (5,247)

1,970 
59 

 -

419 

 -

49 
3,062 

$              312 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share - basic and diluted

 

$    (0.32)

 

 

 

 

 

 

 

$      0.02 

Weighted average shares of common stock used in

 

 

 

 

 

 

 

 

 

 

calculation of net (loss) income per share - basic and diluted

 

16,241 

 

 

 

 

 

 

 

16,241 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Dialogic Inc.

Reconciliation of Condensed Consolidated Statement of Operations to Adjusted EBITDA Results

Three Months Ended June 30, 2013

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

Depreciation and Amortization

Restructuring and Integration Costs

Product Rationalization

Stock - based Compensation Expense

Purchase Accounting Adjustments

SEC Inquiry

Other Adjustments

Non-GAAP

Revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

$        22,751 

 -

 -

 -

 -

92 

 -

 -

$         22,843 

Services

 

$          8,324 

 -

 -

 -

 -

131 

 -

 -

8,455 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

8,868 
(1,167)

 -

 -

(40)

 -

 -

 -

7,661 

Services

 

4,303 

 -

 -

 -

 -

 -

 -

 -

4,303 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

7,083 
(265)

 -

 -

(53)

 -

 -

 -

6,765 

Sales and marketing

 

8,356 
(373)

 -

 -

(120)

 -

 -

 -

7,863 

General and administrative

 

7,629 
(484)
(558)

 -

(448)

 -

28 
(216)
5,951 

Restructuring charges, net

 

114 

 -

(114)

 -

 -

 -

 -

 -

 -

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(616)

 -

 -

 -

 -

 -

 -

616 

 -

Income tax benefits

 

(207)

 -

 -

 -

 -

 -

 -

207 

 -

Net loss

 

$         (5,687)

2,289 
672 

 -

661 
223 
(28)
625 

$          (1,245)

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

 

$           (0.36)

 

 

 

 

 

 

 

$            (0.08)

Weighted average shares of common stock used in

 

 

 

 

 

 

 

 

 

 

calculation of net loss per share - basic and diluted

 

15,907 

 

 

 

 

 

 

 

15,907 


 

Investor Relations:

Dialogic Inc.

Andrew Goldberg, 973-967-6425

Senior Vice President, Marketing & Strategy

Andrew.Goldberg@dialogic.com 

Source: Dialogic Inc