Attached files

file filename
8-K - 8-K - DIGILITI MONEY GROUP, INC.cafn-20150227x8k.htm

Exhibit 99

 

Picture 1

 

Cachet Financial Solutions Reports Fourth Quarter and Full Year 2014 Results

 

MINNEAPOLIS, Minn.  ̶  March 5, 2015  ̶  Cachet Financial Solutions, Inc. (OTCQB: CAFN), a leading provider of cloud-based SaaS mobile money management technology to banks, credit unions, and other financial services organizations, reported results for the fourth quarter and fiscal year ended December 31, 2014.

 

Q4 2014 Operational Highlights

·

Estimated cumulative contract value totaled a record $55.3 million, up 77% over the same year-ago quarter.

·

Bank and credit union customers totaled 317, up 38% from 230 at the end of 2013.

·

Select Mobile™ Money platform was chosen by League Service Corporation, a national credit union service organization, to power its prepaid mobile application.

·

Expanded partnership with Mitek (NASDAQ: MITK) to offer Mitek’s Mobile Photo Account Opening™ SaaS Suite as part of Cachet’s mobile prepaid platform.

·

Launched Enhanced Select Business, a cloud-based software solution that enables banks and credit unions to offer their business customers the convenience of remote deposit capture, regardless of platform.

 

Q4 2014 Performance Indicators for RDC Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Q4 2014

    

vs. Q3 2014

    

Change

   

vs. Q4 2013

    

Change

 

Transactions

 

1,335,851 

 

1,193,326 

 

12 

%  

654,000 

 

104 

% 

Products Sold (through the end of each period)

 

348 

 

318 

 

%  

230 

 

51 

% 

Live Product Implementations (through the end of each period)

 

252 

 

208 

 

21 

%  

130 

 

94 

% 

 

Full Year 2014 Performance Indicators for RDC Solutions

 

 

 

 

 

 

 

 

 

 

    

FY 2014

    

vs. FY 2013

    

Change

 

Transactions

 

4,294,022 

 

1,604,073 

 

168 

%  

Products Sold (through the end of each period)

 

348 

 

230 

 

51 

%  

Live Product Implementations (through the end of each period)

 

252 

 

130 

 

94 

%  

 

Q4 2014 Financial Results

Revenue in the fourth quarter of 2014 increased 74% to a record $707,000 from $405,000 in the same year-ago quarter.  The increase was driven by growing adoption of the company’s Select Mobile RDC solutions, along with new product offerings, Check Risk Pro and Select Mobile Money.  

 

The company’s total cumulative contract value increased 77% to a record $55.3 million from $31.2 million in the same year-ago period. The company defines cumulative contract value as the estimated aggregate total revenue potential over the ensuing 36-month period of product and service contracts signed with bank and credit union customers over the trailing 24-month period. The number of these bank and credit union customers totaled 317 at the end of the fourth quarter of 2014, as compared to 230 at the end of same year-ago quarter.


 

At the end of the fourth quarter of 2014,  the company’s cumulative contract value totaled  $55.3 million compared to $31.2 million at the end of the same year-ago period, with nearly the entire amount representing recurring revenue versus one-time setup or hosting fees. 

 

Cost of revenues in the fourth quarter of 2014 totaled  $582,000 (82% of revenue) compared to $554,000 (137% of revenue) in the same year-ago period. The increase was primarily due to higher amortization expense associated with the intangible assets acquired with the Select Mobile Money acquisition in March 2014.

 

Net loss attributable to common stockholders in the fourth quarter of 2014 totaled  $3.5 million or $0.20 per basic and diluted share, compared to a net loss attributable to common stockholders of $2.7 million or $0.56 per basic and diluted share in the fourth quarter of 2013.

 

Adjusted EBITDA loss  (a non-GAAP term defined as net loss before interest, taxes, depreciation, amortization, stock-based compensation, and non-recurring items) for the fourth quarter of 2014 totaled $2.3 million compared to an adjusted EBITDA loss of $1.5 million in the same year-ago period (see further discussion about the use of adjusted EBITDA, below). Non-GAAP loss for the fourth quarter of 2014 totaled $2.5 million or $.15 per share, compared to $1.8 million or $.38 per share in the same year-ago period.

 

Full Year 2014 Financial Results

Revenue in 2014 increased 125% to a record $2.6 million from $1.2 million in 2013. The increase was driven by growing adoption of the company’s Select Mobile RDC solutions and new product offerings.

 

Cost of revenues in 2014 totaled $2.8 million (104% of revenue) compared to $2.5 million (209% of revenue) in 2013. The increase was primarily due to higher amortization expense associated with the intangible assets acquired with the Select Mobile Money acquisition.

 

Net loss attributable to common stockholders in 2014 totaled $15.8 million or $1.39 per basic and diluted share, compared to a net loss attributable to common stockholders of $14.0 million or $3.58 per basic and diluted share in fiscal 2013.

 

Adjusted EBITDA loss for 2014 totaled $8.6 million compared to an adjusted EBITDA loss of $7.0 million a year-ago.  Non-GAAP loss for the year-ended 2014, totaled $10.5 million or $.92 per share, compared to $8.2 million or $2.12 per share for the prior year.

 

Management Commentary 

2014 marked a transformational year in the operational and financial development of Cachet,” said the company’s president and CEO, Jeffrey Mack. Our rapid development has been the result of our ability to successfully execute on our strategic plan and growth initiatives. This was evident during 2014 from the several milestones we achieved, including completing the acquisition of a mobile money management platform in March, followed by our IPO in July.

 

These achievements allowed us to deepen our product offering, expand our sales resources, and secure major new customer wins. These efforts also led to a 125% increase in revenue in 2014, driven by a 168% increase in transactions on our platform, which together underscores our growing and highly-valuable recurring revenue stream.

 

In addition to the improvement in our financial performance, one of the most encouraging achievements in 2014 was securing new contract wins with a number of industry-leading financial institutions, including Bancorp, Navy Federal Credit Union, and US Bank. In the first quarter of 2015, we built upon this momentum by signing a major follow-on order from Navy Federal to provide our Select Mobile Money app for Navy’s new ‘GO Prepaid Card.’

 

We are continuing to broaden our access to the market by expanding our selling and marketing resources in order to better capitalize on the strong industry trends. These efforts include strengthening our relationships with key resellers as well as adding new resellers to our network. These relationships have become an integral part of our differentiated growth strategy to drive revenue growth and capture market share in the growing multi-billion dollar mobile banking and


 

RDC markets.

 

In 2015, we plan to leverage our recently expanded sales resources and product suite to dramatically increase the number of products we sell and our overall customer base. Our success operationally will help drive our financial goals, which we expect will include eclipsing the 70% recurring revenue mark, as well as achieving cash flow profitability.  We believe our operational strength and the acceleration in the number of ‘go-lives’ we are able to complete each quarter will continue to expand our market share and drive strong revenue growth in the quarters ahead.”

 

Conference Call

Cachet Financial Solutions will hold a conference call today  (March 5, 2015) at 4:30 p.m. Eastern time (3:30 p.m. Central time) to discuss these results. Cachet’s president and CEO, Jeffery Mack, and EVP and CFO, Darin McAreavey, will host the presentation, followed by a question and answer period.

 

Date: Thursday, March 5, 2015

Time: 4:30 p.m. Eastern time (3:30 p.m. Central time)

U.S. dial-in: 877-705-6003

International dial-in: 201-493-6725

 

The conference call will be broadcast simultaneously and available for replay via the investor section of the company's website. During the conference call, Cachet management will refer to a supplementary slide presentation, which is also available for download in the investor section of the company’s website.  

 

Please call the conference telephone number 10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios Group at 949-574-3860.

 

A replay of the call will be available after 7:30 p.m. Eastern time on the same day through April 5, 2015.

 

U.S. replay dial-in: 877-870-5176

International replay dial-in: 858-384-5517

Replay ID: 13601847

 

About Cachet Financial Solutions, Inc.

Cachet Financial Solutions is a leading cloud-based, SaaS technology provider serving the financial services industry with mobile money management and remote deposit capture solutions for PC, Mac and Mobile. Our industry-leading solutions help clients to increase customer/member engagement, grow revenues and gain competitive advantage. Cachet's cloud-based technology platform simplifies development, deployment and servicing of clients' consumer and commercial solutions—minimizing cost and accelerating speed-to-market and ROI. With our complete suite of business and consumer solutions, financial institutions can better serve the needs of all their customers/members. For more information, visit www.cachetfinancial.com.

 

Use of Non-GAAP Information

In evaluating the Company’s financial performance and operating trends, management considers information concerning the Company’s net sales, adjusted gross margins, adjusted operating expenses, and adjusted EBITDA, among other items, which are not calculated in accordance with generally accepted accounting principles (“GAAP”) in the United States of America. The Company’s management believes these non-GAAP measures are useful to investors because they provide supplemental information that facilitates comparisons to prior periods and for the evaluation of financial results.  Management uses these non-GAAP measures to evaluate its financial results, develop budgets and manage expenditures.  The method the Company uses to produce non-GAAP results is not computed according to GAAP, is likely to differ from the methods used by other companies and should not be regarded as a replacement for corresponding GAAP measures.  Investors are encouraged to review the reconciliation of these non-GAAP financial measures to the comparable GAAP results, which is attached to this release and can also be found on the Company’s website at www.cachetfinancial.com.


 

Forward-Looking Statements

This press release contains certain statements that would be deemed “forward-looking statements” under Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1933 and includes, among other things, discussions of our business strategies, future operations and capital resources. Words such as “may,” “likely,” “anticipate,” “expect”, “plan” and “believes” indicate forward-looking statements.

 

These statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Forward-looking statements include statements about the anticipated closing of our initial public offering and the number of shares to be sold in the offering.

 

Forward-looking statements reflect our current views with respect to future events, are based on assumptions and are subject to risks and uncertainties. We discuss many of these risks in greater detail in our Current Report on Form 8K filed with the Securities and Exchange Commission on March 31, 2014 under the heading “Risk Factors” and in the other reports we file with the Commission. Given these uncertainties, you should not attribute undue certainty to these forward-looking statements. Also, forward-looking statements represent our estimates and assumptions only as of the date of this press release. Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in any forward-looking statements, even if new information becomes available in the future.

 

Contact Information:

 

Darin McAreavey

EVP & CFO

Cachet Financial Solutions

952-698-5214

dmcareavey@cachetfinancial.com 

 

Investor Relations:

Matt Glover or Michael Koehler

Liolios Group, Inc.

949-574-3860

CAFN@liolios.com 


 

CACHET FINANCIAL SOLUTIONS, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

December 31, 2014

    

December 31, 2013

 

 

 

(unaudited)

 

(audited)

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

112,221 

 

$

150,555 

 

Accounts receivable, net

 

 

314,743 

 

 

329,557 

 

Deferred commissions

 

 

80,348 

 

 

62,732 

 

Prepaid expenses

 

 

402,040 

 

 

487,659 

 

TOTAL CURRENT ASSETS

 

 

909,352 

 

 

1,030,503 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

 

295,925 

 

 

353,420 

 

GOODWILL

 

 

204,000 

 

 

-

 

INTANGIBLE ASSETS, NET

 

 

1,437,001 

 

 

-

 

DEFERRED COMMISSIONS

 

 

103,312 

 

 

101,468 

 

DEFERRED FINANCING COSTS

 

 

61,153 

 

 

107,936 

 

TOTAL ASSETS

 

$

3,010,743 

 

$

1,593,327 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Accounts payable

 

$

746,554 

 

$

937,200 

 

Accrued expenses

 

 

201,768 

 

 

153,113 

 

Accrued interest

 

 

182,184 

 

 

1,953,502 

 

Deferred revenue

 

 

747,113 

 

 

510,319 

 

Warrant liability

 

 

163,570 

 

 

-

 

Current portion of long-term debt

 

 

2,070,217 

 

 

3,170,672 

 

TOTAL CURRENT LIABILITIES

 

 

4,111,406 

 

 

6,724,806 

 

 

 

 

 

 

 

 

 

LONG TERM DEBT, net of current portion

 

 

2,566,486 

 

 

3,933,253 

 

WARRANT LIABILITY

 

 

146,000 

 

 

309,000 

 

DEFERRED REVENUE

 

 

412,219 

 

 

401,758 

 

ACCRUED INTEREST

 

 

160,593 

 

 

95,270 

 

ACCRUED RENT

 

 

25,333 

 

 

61,482 

 

TOTAL LIABILITIES

 

 

7,422,037 

 

 

11,525,569 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

 

Convertible preferred stock, $.0001 Par Value, 20,000,000 shares authorized, 2,229,702  and 0 issued and outstanding

 

 

223 

 

 

-

 

Common shares, $.0001 Par Value, 500,000,000 shares authorized, 16,934,497  and 5,625,957 issued and outstanding

 

 

1,694 

 

 

563 

 

ADDITIONAL PAID-IN-CAPITAL

 

 

47,307,314 

 

 

26,668,258 

 

ACCUMULATED DEFICIT

 

 

(51,720,525)

 

 

(36,601,063)

 

TOTAL SHAREHOLDERS' DEFICIT

 

 

(4,411,294)

 

 

(9,932,242)

 

TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

 

$

3,010,743 

 

$

1,593,327 

 


 

CACHET FINANCIAL SOLUTIONS, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

    

December 31, 2014

    

December 31, 2013

    

December 31, 2014

    

December 31, 2013

 

REVENUE

 

$

707,078 

 

$

405,336 

 

$

2,648,108 

 

$

1,179,603 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

582,171 

 

 

554,060 

 

 

2,747,343 

 

 

2,462,087 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT (LOSS)

 

 

124,907 

 

 

(148,724)

 

 

(99,235)

 

 

(1,282,484)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

 

885,247 

 

 

552,561 

 

 

2,854,959 

 

 

2,208,689 

 

Research and Development

 

 

921,394 

 

 

249,412 

 

 

2,663,633 

 

 

982,917 

 

General and Administrative

 

 

998,539 

 

 

662,322 

 

 

3,998,086 

 

 

3,566,044 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

2,805,180 

 

 

1,464,295 

 

 

9,516,678 

 

 

6,757,650 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(2,680,273)

 

 

(1,613,019)

 

 

(9,615,913)

 

 

(8,040,134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

707,154 

 

 

424,087 

 

 

5,704,533 

 

 

2,804,594 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INDUCEMENT TO CONVERT DEBT AND WARRANTS

 

 

46,121 

 

 

681,189 

 

 

424,335 

 

 

1,355,603 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE PRICE / CONVERSION ADJUSTMENT

 

 

-

 

 

-

 

 

-

 

 

1,710,475 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER (INCOME) EXPENSE

 

 

-

 

 

21,500 

 

 

(34,999)

 

 

54,213 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(3,433,548)

 

 

(2,739,795)

 

 

(15,709,782)

 

 

(13,965,019)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LESS: CUMMULATIVE UNPAID PREFERRED DIVIDENDS

 

 

(47,206)

 

 

-

 

 

(48,409)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

$

(3,480,754)

 

$

(2,739,795)

 

$

(15,758,191)

 

$

(13,965,019)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and fully diluted

 

 

17,026,296 

 

 

4,869,178 

 

 

11,337,482 

 

 

3,897,081 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share - basic and fully diluted

 

$

(0.20)

 

$

(0.56)

 

$

(1.39)

 

$

(3.58)

 


 

CACHET FINANCIAL SOLUTIONS, INC.

SUPPLEMENTAL INFORMATION

(Unaudited)

 

Reconciliation of Net Loss to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

    

December 31, 2014

    

December 31, 2013

    

December 31, 2014

    

December 31, 2013

 

Net loss, as reported

 

$

(3,433,548)

 

$

(2,739,795)

 

$

(15,709,782)

 

$

(13,965,019)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

707,154 

 

 

424,087 

 

 

5,704,533 

 

 

2,804,594 

 

Inducement of convert debt and warrants

 

 

46,121 

 

 

681,189 

 

 

424,335 

 

 

1,355,603 

 

Share Price / Conversion Adjustment

 

 

-

 

 

-

 

 

-

 

 

1,710,475 

 

Depreciation and Amortization

 

 

193,676 

 

 

76,356 

 

 

694,494 

 

 

366,718 

 

Share-based compensation

 

 

164,602 

 

 

78,314 

 

 

316,176 

 

 

700,715 

 

Warrants issued for professional services

 

 

3,124 

 

 

-

 

 

23,735 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

(2,318,871)

 

$

(1,479,849)

 

$

(8,546,509)

 

$

(7,026,914)

 


 

CACHET FINANCIAL SOLUTIONS, INC.

GAAP TO NON-GAAP RECONCILIATION CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

    

GAAP

    

 

    

Non-GAAP

    

GAAP

    

    

    

Non-GAAP

 

 

 

December 31, 2014

 

Adjustments

 

December 31, 2014

 

December 31, 2014

 

Adjustments

 

December 31, 2014

 

REVENUE

 

$

707,078 

 

$

-

 

$

707,078 

 

$

2,648,108 

 

$

-

 

$

2,648,108 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

582,171 

(1)  

 

(147,249)

 

 

422,425 

 

 

2,747,343 

(1)  

 

(479,999)

 

 

2,245,591 

 

 

 

 

 

(2)  

 

(12,497)

 

 

 

 

 

 

(2)  

 

(21,753)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT (LOSS)

 

 

124,907 

 

 

159,746 

 

 

284,653 

 

 

(99,235)

 

 

501,752 

 

 

402,517 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

 

885,247 

(2)  

 

(29,842)

 

 

855,405 

 

 

2,854,959 

(2)  

 

(51,803)

 

 

2,803,156 

 

Research and Development

 

 

921,394 

(2)  

 

(28,358)

 

 

893,036 

 

 

2,663,633 

(2)  

 

(41,365)

 

 

2,622,268 

 

General and Administrative

 

 

998,539 

(2)  

 

(93,905)

 

 

904,634 

 

 

3,998,086 

(2)  

 

(201,255)

 

 

3,796,831 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

2,805,180 

 

 

(152,105)

 

 

2,653,075 

 

 

9,516,678 

 

 

(294,423)

 

 

9,222,255 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(2,680,273)

 

 

311,851 

 

 

(2,368,422)

 

 

(9,615,913)

 

 

796,175 

 

 

(8,819,738)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

707,154 

(3)  

 

(598,207)

 

 

108,947 

 

 

5,704,533 

(3)  

 

(4,023,733)

 

 

1,680,800 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INDUCEMENT TO CONVERT DEBT AND WARRANTS

 

 

46,121 

(3)  

 

(46,121)

 

 

-

 

 

424,335 

(3)  

 

(424,335)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE PRICE / CONVERSION ADJUSTMENT

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER (INCOME) EXPENSE

 

 

-

 

 

-

 

 

-

 

 

(34,999)

 

 

-

 

 

(34,999)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(3,433,548)

 

 

956,179 

 

 

(2,477,369)

 

 

(15,709,782)

 

 

5,244,243 

 

 

(10,465,539)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LESS: CUMMULATIVE UNPAID PREFERRED DIVIDENDS

 

 

(47,206)

 

 

-

 

 

(47,206)

 

 

(48,409)

 

 

-

 

 

(48,409)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

$

(3,480,754)

 

$

956,179 

 

$

(2,524,575)

 

$

(15,758,191)

 

$

5,244,243 

 

$

(10,513,948)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and fully diluted

 

 

17,026,296 

 

 

17,026,296 

 

 

17,026,296 

 

 

11,337,482 

 

 

11,337,482 

 

 

11,337,482 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share - basic and fully diluted

 

$

(0.20)

 

$

0.06 

 

$

(0.15)

 

$

(1.39)

 

$

0.46 

 

$

(0.92)

 

 


(1)

- Non-cash amortization expense related to identified intangible assets

(2)

- Non-cash stock based compensation expense

(3)

- Non-cash interest expense and other non-cash one-time charges

 


 

CACHET FINANCIAL SOLUTIONS, INC.

GAAP TO NON-GAAP RECONCILIATION CONSOLIDATED STATEMENT OF OPERATIONS

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

    

GAAP

    

 

 

Non-GAAP

    

GAAP

    

    

    

Non-GAAP

 

 

    

December 31, 2013

    

Adjustments

    

December 31, 2013

    

December 31, 2013

    

Adjustments

    

December 31, 2013

 

REVENUE

 

$

405,336 

 

$

-

 

$

405,336 

 

$

1,179,603 

 

$

-

 

$

1,179,603 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

554,060 

(1)  

 

(2,085)

 

 

551,975 

 

 

2,462,087 

(1)  

 

(1,815)

 

 

2,460,272 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT (LOSS)

 

 

(148,724)

 

 

2,085 

 

 

(146,639)

 

 

(1,282,484)

 

 

1,815 

 

 

(1,280,669)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and Marketing

 

 

552,561 

(1)  

 

(3,621)

 

 

548,940 

 

 

2,208,689 

(1)  

 

(67,697)

 

 

2,140,992 

 

Research and Development

 

 

249,412 

(1)  

 

(6,308)

 

 

243,104 

 

 

982,917 

(1)  

 

(48,609)

 

 

934,308 

 

General and Administrative

 

 

662,322 

(1)  

 

(66,300)

 

 

596,022 

 

 

3,566,044 

(1)  

 

(582,594)

 

 

2,983,450 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OPERATING EXPENSES

 

 

1,464,295 

 

 

(76,229)

 

 

1,388,066 

 

 

6,757,650 

 

 

(698,900)

 

 

6,058,750 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(1,613,019)

 

 

78,314 

 

 

(1,534,705)

 

 

(8,040,134)

 

 

700,715 

 

 

(7,339,419)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

424,087 

(2)  

 

(132,730)

 

 

291,357 

 

 

2,804,594 

(2)  

 

(1,955,201)

 

 

849,393 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INDUCEMENT TO CONVERT DEBT AND WARRANTS

 

 

681,189 

(2)  

 

(681,189)

 

 

-

 

 

1,355,603 

(2)  

 

(1,355,603)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE PRICE / CONVERSION ADJUSTMENT

 

 

-

 

 

-

 

 

-

 

 

1,710,475 

(2)  

 

(1,710,475)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER (INCOME) EXPENSE

 

 

21,500 

 

 

-

 

 

21,500 

 

 

54,213 

 

 

-

 

 

54,213 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(2,739,795)

 

 

892,233 

 

 

(1,847,562)

 

 

(13,965,019)

 

 

5,721,994 

 

 

(8,243,025)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LESS: CUMMULATIVE UNPAID PREFERRED DIVIDENDS

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

$

(2,739,795)

 

$

892,233 

 

$

(1,847,562)

 

$

(13,965,019)

 

$

5,721,994 

 

$

(8,243,025)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and fully diluted

 

 

4,869,178 

 

 

4,869,178 

 

 

4,869,178 

 

 

3,897,081 

 

 

3,897,081 

 

 

3,897,081 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share - basic and fully diluted

 

$

(0.56)

 

$

0.18 

 

$

(0.38)

 

$

(3.58)

 

$

1.47 

 

$

(2.12)

 

 


(1)

- Non-cash stock based compensation expense

(2)

- Non-cash interest expense and other non-cash one-time charges