Attached files

file filename
EX-99.2 - EX-99.2 - PC TEL INCpcti-ex992_7.htm
8-K - PCTI-8K DIVIDEND Q4 2016 - PC TEL INCpcti-8k_20161025.htm

 

PCTEL Achieves $24.7 Million in Third Quarter Revenue

Continued Sequential Growth

BLOOMINGDALE, Ill. – October 27, 2016 -- PCTEL, Inc. (NASDAQ:PCTI), a leader in Performance Critical Telecom solutions, announced its 2016 third quarter results.

Quarter Highlights

$24.7 million in revenue for the quarter, a decrease of seven percent from the same period last year. The Company saw a two percent sequential quarterly increase in revenue from the second quarter.

GAAP gross profit margin of 36 percent in the quarter compared to 32 percent for the same period last year.

GAAP operating margin of negative one percent for the quarter compared to operating margin of negative eight percent for the same period last year.

GAAP net income of $0.01 per diluted share compared to a net loss of $(0.06) per diluted share for the same period last year.

Non-GAAP operating profit and net income are measures the company uses to reflect the results of its core earnings. The Company’s reporting of Non-GAAP net income excludes expenses for restructuring, gain or loss on sale of assets, stock based compensation, amortization and impairment of intangible assets and goodwill related to the Company’s acquisitions, and non-cash related income tax expense.

Non-GAAP gross margin of 37 percent in the quarter, compared to 33 percent for the same period last year.

Non-GAAP operating margin of five percent in the quarter, compared to less than one percent for the same period last year.

Non-GAAP net income of $1.1 million, or $0.07 per diluted share in the quarter, compared to $108,000 or $0.01 per diluted share in the same period last year.

$31.2 million of cash and short-term investments at September 30, 2016, an increase of approximately $1.9 million from the preceding quarter. During the quarter the Company generated free cash flow of approximately $2.5 million.


“We made great progress this past quarter in our Connected Solutions business. Small cell, indoor and outdoor broadband, and the Internet of Things (IoT) continue to drive our engineering and sales investments,” said Marty Singer, PCTEL’s Chairman and CEO. “We saw growing strength in our China and APAC markets and we anticipate continued interest in our IBflex® and test and measurement solutions as the IoT demands greater capacity and coverage,” added Singer.

CONFERENCE CALL / WEBCAST  

PCTEL’s management team will discuss the Company’s results today at 5:15 PM ET. The call can be accessed by dialing (888) 782-2072 (U.S. / Canada) or (706) 679-6397 (International), conference ID: 96080850. The call will also be webcast at http://investor.pctel.com/events.cfm.

REPLAY: A replay will be available for two weeks after the call on either the website listed above or by calling (855) 859-2056 (U.S./Canada), or International (404) 537-3406, conference ID: 96080850.

About PCTEL

PCTEL, a global provider of RF expertise, delivers Performance Critical Telecom solutions to the wireless industry. PCTEL benchmarks and optimizes wireless networks with its data tools, engineering services, and RF products. PCTEL's antennas and site solutions are vital elements for networks serving SCADA, fleet management, health care, public safety, and education.

PCTEL's RF Solutions products and services improve the performance of wireless networks globally. PCTEL's performance critical products include its SeeGull MXflex®, IBflex®, and EXflex® scanning receivers. PCTEL tools also include CW transmitters, signal analyzers, and the SeeWave® interference locating system. PCTEL's SeeHawk® software portfolio includes SeeHawk® Touch, SeeHawk® Collect, SeeHawk Engage™, SeeHawk Engage+™, SeeHawk Engage™ Lite, SeeHawk™ Studio, and SeeHawk™ Analytics. PCTEL provides specialized staffing, interference management and performance critical RF engineering services for wireless networks.

PCTEL Connected Solutions designs and delivers performance critical antennas and site solutions for public and private wireless networks globally. PCTEL's performance critical antenna solutions include high rejection and high performance GNSS products and innovative broadband LTE and Wi-Fi solutions for fixed and mobile applications, including transit, in-building, and small cell networks. In addition, PCTEL provides a broad portfolio of LMR and Yagi antennas. We leverage our design, logistics, and support capabilities to deliver performance critical antenna and site solutions into carrier, railroad, utility applications, oil and gas, and other vertical markets.

PCTEL's products are sold worldwide through direct and indirect channels. For more information, please visit the company's web sites: pctel.com, antenna.com, or rfsolutions.pctel.com

PCTEL Safe Harbor Statement

This press release and our related comments in our earnings conference call contain “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995.  Specifically, the statements regarding our future financial performance, new products and features, growth of our Connected Solutions and RF Solutions businesses, and anticipated demand for our small cell, broadband, and test and measurement solutions are forward-looking statements within the meaning of the safe harbor. These statements are based on management’s current expectations and actual results may differ materially from those projected as a result of certain risks and uncertainties, including the actual growth in the APAC region, impact of IoT on capacity and


coverage demand, customer demand for these types of products and services generally, growth and continuity in PCTELs vertical markets, PCTELs ability to successfully grow its network analytics and network engineering services and its wireless products business generally, and its ability to create, protect and implement new technologies and solutions. These and other risks and uncertainties are detailed in PCTEL's Securities and Exchange Commission filings. These forward-looking statements are made only as of the date hereof, and PCTEL disclaims any obligation to update or revise the information contained in any forward-looking statement, whether as a result of new information, future events or otherwise.

# # #

For further information contact:

 

John Schoen

Jack Seller

CFO

Public Relations

PCTEL, Inc.

PCTEL, Inc.

(630) 372-6800

(630) 372-6800

 

jack.seller@pctel.com

 

 


PCTEL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

 

 

(unaudited)

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

13,105

 

 

$

7,055

 

Short-term investment securities

 

 

18,099

 

 

 

24,728

 

Accounts receivable, net of allowance for doubtful accounts of $252 and $314 at

   September 30, 2016 and December 31, 2015, respectively

 

 

17,997

 

 

 

21,001

 

Inventories, net

 

 

14,705

 

 

 

17,596

 

Prepaid expenses and other assets

 

 

1,300

 

 

 

1,586

 

Total current assets

 

 

65,206

 

 

 

71,966

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

13,123

 

 

 

13,839

 

Goodwill

 

 

3,332

 

 

 

3,332

 

Intangible assets, net

 

 

4,724

 

 

 

11,378

 

Deferred tax assets, net

 

 

9,264

 

 

 

13,155

 

Other noncurrent assets

 

 

38

 

 

 

40

 

TOTAL ASSETS

 

$

95,687

 

 

$

113,710

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

5,307

 

 

$

6,735

 

Accrued liabilities

 

 

5,542

 

 

 

6,190

 

Total current liabilities

 

 

10,849

 

 

 

12,925

 

 

 

 

 

 

 

 

 

 

Other long-term liabilities

 

 

447

 

 

 

388

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

11,296

 

 

 

13,313

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock, $0.001 par value, 100,000,000 shares authorized, 17,350,796 and

   17,654,236 shares issued and outstanding at September 30, 2016 and December 31, 2015,

   respectively

 

 

17

 

 

 

18

 

Additional paid-in capital

 

 

134,778

 

 

 

135,714

 

Accumulated deficit

 

 

(50,263

)

 

 

(35,320

)

Accumulated other comprehensive loss

 

 

(141

)

 

 

(15

)

Total stockholders’ equity

 

 

84,391

 

 

 

100,397

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

95,687

 

 

$

113,710

 

 


PCTEL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

REVENUES

 

$

24,687

 

 

$

26,526

 

 

$

70,004

 

 

$

80,477

 

COST OF REVENUES

 

 

15,750

 

 

 

18,063

 

 

 

44,779

 

 

 

52,495

 

GROSS PROFIT

 

 

8,937

 

 

 

8,463

 

 

 

25,225

 

 

 

27,982

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

2,451

 

 

 

2,863

 

 

 

7,581

 

 

 

8,506

 

Sales and marketing

 

 

3,396

 

 

 

3,603

 

 

 

9,925

 

 

 

10,558

 

General and administrative

 

 

2,890

 

 

 

2,847

 

 

 

9,157

 

 

 

9,513

 

Amortization of intangible assets

 

 

250

 

 

 

958

 

 

 

1,430

 

 

 

2,535

 

Impairment of intangible assets

 

 

0

 

 

 

0

 

 

 

4,724

 

 

 

0

 

Restructuring expenses

 

 

113

 

 

 

413

 

 

 

654

 

 

 

852

 

Total operating expenses

 

 

9,100

 

 

 

10,684

 

 

 

33,471

 

 

 

31,964

 

OPERATING LOSS

 

 

(163

)

 

 

(2,221

)

 

 

(8,246

)

 

 

(3,982

)

Other income, net

 

 

35

 

 

 

534

 

 

 

49

 

 

 

2,783

 

LOSS BEFORE INCOME TAXES

 

 

(128

)

 

 

(1,687

)

 

 

(8,197

)

 

 

(1,199

)

(Benefit) expense for income taxes

 

 

(303

)

 

 

(625

)

 

 

4,157

 

 

 

(451

)

NET INCOME (LOSS)

 

$

175

 

 

$

(1,062

)

 

$

(12,354

)

 

$

(748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.01

 

 

$

(0.06

)

 

$

(0.77

)

 

$

(0.04

)

Diluted

 

$

0.01

 

 

$

(0.06

)

 

$

(0.77

)

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,106

 

 

 

17,626

 

 

 

16,136

 

 

 

18,059

 

Diluted

 

 

16,245

 

 

 

17,626

 

 

 

16,136

 

 

 

18,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividend per share

 

$

0.05

 

 

$

0.05

 

 

$

0.15

 

 

$

0.15

 

 

 


PCTEL, INC.

P&L INFORMATION BY SEGMENT (unaudited)

(in thousands)

 

 

 

Three Months Ended September 30, 2016

 

 

Nine Months Ended September 30, 2016

 

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

REVENUES

 

$

17,136

 

 

$

7,609

 

 

$

(58

)

 

$

24,687

 

 

$

47,616

 

 

$

22,552

 

 

$

(164

)

 

$

70,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

5,771

 

 

 

3,179

 

 

 

(13

)

 

 

8,937

 

 

 

15,035

 

 

 

10,197

 

 

 

(7

)

 

 

25,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING (LOSS)

   INCOME

 

$

2,530

 

 

$

(330

)

 

$

(2,363

)

 

$

(163

)

 

$

5,625

 

 

$

(6,227

)

 

$

(7,644

)

 

$

(8,246

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2015

 

 

Nine Months Ended September 30, 2015

 

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

REVENUES

 

$

17,450

 

 

$

9,115

 

 

$

(39

)

 

$

26,526

 

 

$

52,903

 

 

$

27,749

 

 

$

(175

)

 

$

80,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

4,729

 

 

 

3,727

 

 

 

7

 

 

 

8,463

 

 

 

15,549

 

 

 

12,413

 

 

 

20

 

 

 

27,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING (LOSS)

   INCOME

 

$

1,160

 

 

$

(1,058

)

 

$

(2,323

)

 

$

(2,221

)

 

$

4,255

 

 

$

(181

)

 

$

(8,056

)

 

$

(3,982

)

 


Reconciliation of GAAP to non-GAAP Results (unaudited)

(in thousands except per share information)

Reconciliation of GAAP operating loss to non-GAAP operating income (a)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Operating Loss

 

$

(163

)

 

$

(2,221

)

 

$

(8,246

)

 

$

(3,982

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

167

 

 

 

167

 

 

 

500

 

 

 

428

 

     -Operating expenses

 

 

250

 

 

 

958

 

 

 

1,430

 

 

 

2,535

 

Impairment of intangible assets

 

 

0

 

 

 

0

 

 

 

4,724

 

 

 

0

 

Restructuring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

132

 

 

 

0

 

 

 

246

 

     -Operating expenses

 

 

113

 

 

 

413

 

 

 

654

 

 

 

852

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

9

 

 

 

5

 

 

 

100

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

61

 

 

 

115

 

 

 

325

 

 

 

244

 

     -Engineering

 

 

183

 

 

 

99

 

 

 

525

 

 

 

244

 

     -Sales & Marketing

 

 

158

 

 

 

230

 

 

 

486

 

 

 

370

 

     -General & Administrative

 

 

542

 

 

 

206

 

 

 

1,851

 

 

 

534

 

 

 

 

1,474

 

 

 

2,329

 

 

 

10,500

 

 

 

5,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating Income

 

$

1,311

 

 

$

108

 

 

$

2,254

 

 

$

1,571

 

% of revenue

 

 

5.3

%

 

 

0.4

%

 

 

3.2

%

 

 

2.0

%

 


Reconciliation of GAAP net loss to non-GAAP net (loss) income (b)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net Loss (Income)

 

$

175

 

 

$

(1,062

)

 

$

(12,354

)

 

$

(748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Non-GAAP adjustment to operating (loss) income

 

 

1,474

 

 

 

2,329

 

 

 

10,500

 

 

 

5,553

 

(b) Other income related to SEC investigation of TelWorx

 

 

0

 

 

 

(10

)

 

 

(5

)

 

 

(99

)

(b) Legal Settlement - Amendment to Nexgen APA

 

 

0

 

 

 

(500

)

 

 

0

 

 

 

(2,660

)

(b) Income Taxes

 

 

(545

)

 

 

(649

)

 

 

3,743

 

 

 

(738

)

 

 

 

929

 

 

 

1,170

 

 

 

14,238

 

 

 

2,056

 

Non-GAAP Net Income

 

$

1,104

 

 

$

108

 

 

$

1,884

 

 

$

1,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Earning per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.07

 

 

$

0.01

 

 

$

0.12

 

 

$

0.07

 

Diluted

 

$

0.07

 

 

$

0.01

 

 

$

0.12

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighed Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,106

 

 

 

17,626

 

 

 

16,136

 

 

 

18,059

 

Diluted

 

 

16,245

 

 

 

17,809

 

 

 

16,276

 

 

 

18,428

 

 

This schedule reconciles the Company's GAAP operating loss and GAAP net loss to its non-GAAP operating (loss) income and non-GAAP net (loss) income.  The Company believes that presentation of this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods.  The Company uses these non-GAAP measures when evaluating its financial results as well as for internal planning and forecasting purposes.  These non-GAAP measures should not be viewed as a substitute for the Company's GAAP results.

(a) These adjustments reflect stock based compensation expense, amortization of intangible assets, restructuring charges, and general and administrative expenses associated with the SEC investigation of TelWorx.

(b) These adjustments include the items described in footnote (a) as well as other income for insurance claims related to the SEC investigation of TelWorx, legal settlements, and non-cash income tax expense.

 


Reconciliation of GAAP to non-GAAP SEGMENT INFORMATION (unaudited) (a)

(in thousands)

 

 

 

Three Months Ended September 30, 2016

 

 

Nine Months Ended September 30, 2016

 

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

Operating (Loss) Income

 

$

2,530

 

 

$

(330

)

 

$

(2,363

)

 

$

(163

)

 

$

5,625

 

 

$

(6,227

)

 

$

(7,644

)

 

$

(8,246

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

167

 

 

 

0

 

 

 

167

 

 

 

0

 

 

 

500

 

 

 

0

 

 

 

500

 

     -Operating expenses

 

 

39

 

 

 

211

 

 

 

0

 

 

 

250

 

 

 

153

 

 

 

1,277

 

 

 

0

 

 

 

1,430

 

Impairment of intangible assets

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

4,724

 

 

 

0

 

 

 

4,724

 

Restructuring expenses

 

 

0

 

 

 

113

 

 

 

0

 

 

 

113

 

 

 

44

 

 

 

537

 

 

 

73

 

 

 

654

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

5

 

 

 

5

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

51

 

 

 

10

 

 

 

0

 

 

 

61

 

 

 

135

 

 

 

190

 

 

 

0

 

 

 

325

 

     -Engineering

 

 

52

 

 

 

131

 

 

 

0

 

 

 

183

 

 

 

124

 

 

 

401

 

 

 

0

 

 

 

525

 

     -Sales & Marketing

 

 

137

 

 

 

21

 

 

 

0

 

 

 

158

 

 

 

338

 

 

 

148

 

 

 

0

 

 

 

486

 

     -General & Administrative

 

 

66

 

 

 

93

 

 

 

383

 

 

 

542

 

 

 

158

 

 

 

262

 

 

 

1,431

 

 

 

1,851

 

 

 

 

345

 

 

 

746

 

 

 

383

 

 

 

1,474

 

 

 

952

 

 

 

8,039

 

 

 

1,509

 

 

 

10,500

 

Non-GAAP Operating (Loss) Income

 

$

2,875

 

 

$

416

 

 

$

(1,980

)

 

$

1,311

 

 

$

6,577

 

 

$

1,812

 

 

$

(6,135

)

 

$

2,254

 

 


 

 

 

Three Months Ended September 30, 2015

 

 

Nine Months Ended September 30, 2015

 

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

 

Connected

Solutions

 

 

RF

Solutions

 

 

Corporate

 

 

Total

 

Operating (Loss) Income

 

$

1,160

 

 

$

(1,058

)

 

$

(2,323

)

 

$

(2,221

)

 

$

4,255

 

 

$

(181

)

 

$

(8,056

)

 

$

(3,982

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

167

 

 

 

0

 

 

 

167

 

 

 

39

 

 

 

389

 

 

 

0

 

 

 

428

 

     -Operating expenses

 

 

195

 

 

 

763

 

 

 

0

 

 

 

958

 

 

 

616

 

 

 

1,919

 

 

 

0

 

 

 

2,535

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

132

 

 

 

0

 

 

 

0

 

 

 

132

 

 

 

246

 

 

 

0

 

 

 

0

 

 

 

246

 

     -Restructuring charges

 

 

113

 

 

 

300

 

 

 

0

 

 

 

413

 

 

 

538

 

 

 

314

 

 

 

0

 

 

 

852

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

0

 

 

 

9

 

 

 

9

 

 

 

0

 

 

 

0

 

 

 

100

 

 

 

100

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of Goods Sold

 

 

40

 

 

 

75

 

 

 

0

 

 

 

115

 

 

 

54

 

 

 

190

 

 

 

0

 

 

 

244

 

     -Engineering

 

 

(5

)

 

 

104

 

 

 

0

 

 

 

99

 

 

 

55

 

 

 

189

 

 

 

0

 

 

 

244

 

     -Sales & Marketing

 

 

88

 

 

 

142

 

 

 

0

 

 

 

230

 

 

 

173

 

 

 

197

 

 

 

0

 

 

 

370

 

     -General & Administrative

 

 

16

 

 

 

44

 

 

 

146

 

 

 

206

 

 

 

6

 

 

 

43

 

 

 

485

 

 

 

534

 

 

 

 

579

 

 

 

1,595

 

 

 

155

 

 

 

2,329

 

 

 

1,727

 

 

 

3,241

 

 

 

585

 

 

 

5,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating (Loss) Income

 

$

1,739

 

 

$

537

 

 

$

(2,168

)

 

$

108

 

 

$

5,982

 

 

$

3,060

 

 

$

(7,471

)

 

$

1,571

 

 

This schedule reconciles the Company's GAAP operating income (loss) by segment to its non-GAAP operating (loss) income. The Company believes that presentation of this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods. The Company uses these non-GAAP measures when evaluating its financial results as well as for  internal planning and forecasting purposes.  These non-GAAP measures should not be viewed as a substitute for the Company's GAAP results.

(a) These adjustments reflect stock based compensation expense, amortization of intangible assets, restructuring charges, and general and administrative expenses associated with the SEC investigation of TelWorx.

 


PCTEL, Inc.

Reconciliation of GAAP operating loss to EBITDA (a)

(in thousands)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

$

(163

)

 

$

(2,221

)

 

$

(8,246

)

 

$

(3,982

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,231

 

 

 

1,907

 

 

 

4,335

 

 

 

5,261

 

Restructuring - cost of revenues

 

 

0

 

 

 

132

 

 

 

0

 

 

 

246

 

Restructuring - operating expenses

 

 

113

 

 

 

413

 

 

 

654

 

 

 

852

 

Stock compensation expenses

 

 

944

 

 

 

650

 

 

 

3,187

 

 

 

1,392

 

Impairment of intangible assets

 

 

0

 

 

 

0

 

 

 

4,724

 

 

 

0

 

TelWorx investigation- operating expenses

 

 

0

 

 

 

9

 

 

 

5

 

 

 

100

 

EBITDA

 

$

2,125

 

 

$

890

 

 

$

4,659

 

 

$

3,869

 

% of revenue

 

 

8.6

%

 

 

3.4

%

 

 

6.7

%

 

 

4.8

%

 

This schedule reconciles the Company's GAAP operating loss to EBITDA.  The Company believes that this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods.  The Company uses EBITDA when evaluating its financial results as well as for internal planning and forecasting purposes.  EBITDA should not be viewed as a substitute for  the Company's GAAP results.

(a) EBITDA is defined as net income before interest, income taxes, depreciation and amortization.  These adjustments reflect depreciation, amortization of intangible assets, stock compensation expenses, restructuring expenses, and general and administrative expenses associated with the SEC investigation of TelWorx.