Attached files

file filename
8-K - FORM 8-K DATED SEPTEMBER 6, 2017 - MGC DIAGNOSTICS CorpMainDocument.htm

 


Exhibit 99.1

Graphics

 

MGC Diagnostics Corporation

 

350 Oak Grove Parkway

 

Saint Paul, MN 55127

 

Telephone: (651) 484-4874

 

Facsimile: (651) 484-4826

 

 

FOR IMMEDIATE RELEASE

 

MGC Diagnostics Corporation Reports

Fiscal 2017 Third Quarter Results

 

Strong Quarterly Revenue up 6% and Net Income up 193%; International revenues increased 8.5%

 

SAINT PAUL, MN – September 6, 2017 — MGC Diagnostics Corporation (NASDAQ: MGCD), a global medical technology company, today reported financial results for the third quarter ended July 31, 2017.

 

Third Quarter 2017 Overview:

 


Third quarter fiscal 2017 revenue increased by 6% to $10.4 million, compared to $9.9 million in the prior year period.

 


Fiscal 2017 third quarter consolidated, domestic equipment, supplies and accessories revenues were $6.2 million, a 5% increase from $5.9 million in the fiscal 2016 third quarter.

 


International equipment, supplies and accessories revenues increased 10% to $2.3 million for the quarter, compared to $2.1 million for the fiscal 2016 third quarter.

 


Sales backlog increased 37% to $2.3 million at the end of the quarter, compared to $1.7 million at the end of the fiscal 2016 third quarter.

 


Current and long-term deferred revenue at the end of the third quarter was $8.3 million, an increase of 7.8%, from $7.7 million at the end of last year’s third quarter.

 


Recurring revenue, consisting of services and supplies, for the 2017 third quarter increased 1.4% to $3.9 million representing 38% of total revenue, compared to $3.9 million, or 39% of total revenue in the prior year period.

 


Operating income for the fiscal 2017 third quarter was $751,000, compared to operating income of $794,000 in the prior year period.

 


Net income increased 193% to $760,000, or $0.17 per diluted share for the fiscal 2017 third quarter, compared to net income of $260,000, or $0.06 per diluted share, in the fiscal 2016 third quarter, due in large part to a $657,000 foreign currency pre-tax gain as the Euro strengthened against the dollar.


Todd Austin, chief executive officer of MGC Diagnostics, said, “I am extremely pleased with our 2017 third quarter financial results, as we achieved strong sales growth of 6% led by international sales increasing 8.5% for the quarter. This sales growth, combined with the effects of favorable foreign currency exchange rates, increased our net income by 193% to $760,000, or $0.17 per diluted share. Our strategic decision to increase our international sales efforts resulted in both organic and competitive conversion momentum, highlighted by our international selling team’s successful conversion of a substantial competitive account in Australia. This is a direct result of executing on our growth initiatives and providing our customers with state-of-the-art respiratory diagnostic products.

 

Page 1 of 12



 

I would like to acknowledge the efforts of our global sales team during the quarter for increasing new business in both our domestic and international markets while continuing to develop our growing opportunity pipeline.

 

We achieved 24 domestic competitive conversions in the quarter, generating $1.5 million in revenue, compared to 16 competitive conversions generating revenue of $1.4 million in the fiscal 2016 third quarter. The average sales values of these account conversions fluctuates due to large variability of the size of transactions in any given quarter. On a year-to-date basis, we have successfully completed 58 domestic competitive conversions, generating $3.3 million in revenue for the nine-month period, ended July 31, 2017."

 

During the 2017 second quarter, we announced an important clinical study with our partner Restech Srl to evaluate the diagnostic accuracy of the forced oscillation technique (“FOT”) to detect lung function abnormalities. We have completed the clinical study protocol and have submitted it to the FDA for its review; upon receiving FDA feedback, we will begin to enroll patients. We believe this clinical study will demonstrate that the Resmon PRO FULL is a valuable device to diagnose and manage COPD and asthma. During the third quarter, we made the second of four milestone payments to Restech Srl in the amount of $104,000 for progress achieved in the FOT clinical study."

 

Mr. Austin, concluded, “During the fiscal 2017 fourth quarter, we expect to introduce a new Medisoft cardiorespiratory product that incorporates Medical Graphics’ technology. We expect this new product to drive international sales. Additionally, as previously announced, we are working on a new software platform that is currently under FDA review. We believe that once approved, this new software platform would drive increased global sales. The Company’s financial foundation continues to be strong with cash position and working capital of approximately $6.6 million and $9.6 million, after payment of the fiscal 2017 $3.1 million special cash dividend, and no long-term debt. Given the positive financial performance of the quarter and the growing number of opportunities, I remain confident in our ability to achieve solid year-over-year revenue growth for fiscal 2017.”

 

Additional Third Quarter Data (Note: Medisoft revenues of $163,000 and cost of revenues of $82,000 for the fiscal 2016 third quarter and Medisoft revenues of $451,000 and cost of revenues of $227,000 for the fiscal 2016 first nine months have been reclassified as service revenues and cost of service revenues to conform with their presentation in the fiscal 2017 periods): 

 


Service revenue increased slightly to 1.91 million in the fiscal 2017 third quarter from $1.88 million in the prior year period.

 


Supplies revenue was $2.0 million for the quarter, consistent with $2.0 million in the prior year period.

 


The Attachment Rate for domestic sales, which reflects the percentage of Extended Service Contracts that were sold during customer equipment purchases, was 22% for the fiscal 2017 third quarter, compared to 21% in the prior year quarter.

 


Gross margin of 51.1% in the 2017 third quarter includes gross margin of 56.4% and 34.2% for domestic and international, respectively, compared to gross margin of 51.2% for last year’s third quarter, which included gross margin of 54.0% and 41.9% for domestic and international, respectively.

 


Gross margin for equipment, supplies and accessories was 47.3% for the quarter (52.6% for domestic and 33.1% for international), compared to 46.8% for the prior year’s quarter (48.8% for domestic and 41.3% for international).

 


Gross margin for services was 68.3% for the quarter (69.5% for domestic and 52.7% for international), compared to 69.8% for the same period last year (71.6% for domestic and 50.0% for international).

 


Operating expenses increased 7.5% to $4.6 million in the third quarter, compared to $4.3 million in the prior year quarter. Fiscal 2016 third quarter operating expenses included $104,000 in milestone payments related to the Restech clinical study.

 


Third quarter 2017 general and administrative expenses totaled $1.4 million, or 13.1% of revenue compared to $1.1 million, or 10.9% of revenue in the comparable quarter last year. Sales and marketing expenses were $2.4 million for the quarter, or 22.7% of revenue, compared to $2.5 million, or 24.9% of revenue in the fiscal 2016 third quarter.

 


Research and development expenses were $795,000 for the quarter, or 7.6% of revenue, compared to $665,000, or 6.8% of revenue in last year’s third quarter.

 

Page 2 of 12



 

Conference Call

 

The Company has scheduled a conference call for Wednesday, September 6, 2017 at 4:30 p.m. ET to discuss its financial results for the third quarter ended July 31, 2017.

 

Participants can dial (844) 861-5496 or (412) 317-6578 to access the conference call, or listen via a live Internet webcast on the Company's website at www.mgcdiagnostics.com. A replay of the conference call will be available by dialing (877) 344-7529 or (412) 317-0088, confirmation code 10111876, through September 13, 2017. A webcast replay of the conference call will be accessible on the Company’s website at www.mgcdiagnostics.com for 90 days.

 

Review of Strategic Options

 

As previously announced on January 25, 2017, the Board of Directors of MGC Diagnostics initiated a strategic review of the Company’s businesses and assets to explore opportunities for enhancing value for shareholders. A Special Committee consisting of Board Chairman Mark Sheffert, Vice Chairman Terry Bunge and director Hank Struik will oversee this process.  The Special Committee has retained Minneapolis-based investment banking firm Craig-Hallum Capital Group LLC, to advise it in this process.  The Board expects this to be a thorough process and will report its findings and conclusions at the completion of the review. The Board will consider all reasonable options but cannot guarantee that any actions will be taken as a direct result of this review.  The process is ongoing.

 

About MGC Diagnostics

 

MGC Diagnostics Corporation (NASDAQ: MGCD), is a global medical technology company dedicated to cardiorespiratory health solutions. The Company, through its Medical Graphics Corporation and Medisoft SA subsidiaries, develops, manufactures and markets non-invasive diagnostic systems. This portfolio of products provides solutions for disease detection, integrated care, and wellness across the spectrum of cardiorespiratory healthcare. The Company’s products are sold internationally through distributors and, in the United States, France, Belgium and the United Kingdom, primarily through a direct sales force targeting heart and lung specialists located in hospitals, university-based medical centers, medical clinics, physicians’ offices, pharmaceutical companies, medical device manufacturers, and clinical research organizations (CROs). For more information about MGC Diagnostics, visit www.mgcdiagnostics.com.

 

Cautionary Statement Regarding Forward Looking Statements

 

From time to time, in reports filed with the Securities and Exchange Commission, in press releases, and in other communications to shareholders or the investing public, MGC Diagnostics Corporation may make forward-looking statements concerning possible or anticipated future financial performance, business activities or plans that include the words “believes,” “expects,” “anticipates,” “intends” or similar expressions. For these forward-looking statements, the Company claims the protection of the safe harbor for forward-looking statements contained in federal securities laws. These forward-looking statements are subject to a number of factors, risks and uncertainties, including those disclosed in our periodic filings with the SEC that could cause actual performance, activities or plans after the date the statements are made to differ significantly from those indicated in the forward-looking statements. For a list of these factors, see the sections entitled “Risk Factors” and “Cautionary Note Regarding Forward Looking Statements,” in the Company’s Form 10-K for the year ended October 31, 2016, and any updates in subsequent filings on Form 10-Q or Form 8-K under the Securities Exchange Act of 1934.

 

Page 3 of 12



 

Contacts

Company

Investors

Todd M. Austin

Joe Dorame, Robert Blum, Joe Diaz

MGC Diagnostics Corporation

Lytham Partners, LLC

Chief Executive Officer

(602) 889-9700

(651) 484-4874

mgcd@lythampartners.com

 

 

 

 

(Financial Tables to Follow)

 

 

 

 

 

 

 

 

 

 

 

 

Page 4 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

 

Consolidated Balance Sheets

 

July 31, 2017 and October 31, 2016

 

(In thousands, except share and per share data)

 

 

July 31,

 

October 31,

 

 

2017

 

2016

 

Assets

(Unaudited)

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

$

6,571

 

$

7,265

 

Accounts receivable, net of allowance for doubtful accounts of $177 and $92, respectively

 

6,909

 

 

8,286

 

Inventories, net of obsolescence reserve of $1,279 and $1,281, respectively

 

4,995

 

 

4,916

 

Prepaid expenses and other current assets

 

554

 

 

586

 

Total current assets

 

19,029

 

 

21,053

 

Property and equipment, net of accumulated depreciation of $5,152 and $4,754, respectively

 

2,599

 

 

2,632

 

Intangible assets, net

 

4,547

 

 

4,211

 

Deferred income taxes

 

1,960

 

 

2,643

 

Other non-current assets

 

9

 

 

139

 

Total Assets

$

28,144

 

$

30,678

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Line of credit

$

153

  $

 

Accounts payable

 

2,316

 

2,876

 

Employee compensation

 

1,591

 

 

1,550

 

Deferred income

 

4,192

 

 

4,007

 

Other current liabilities and accrued expenses

 

1,133

 

 

948

 

Total current liabilities

 

9,385

 

 

9,381

 

Long-term liabilities:

 

 

 

 

 

 

Long-term deferred income and other

 

4,183

 

 

4,374

 

Total Liabilities

 

13,568

 

 

13,755

 

Commitments and Contingencies

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

Common stock, $0.10 par value, authorized 25,000,000 shares, 4,438,634 and 4,378,811 shares issued and 4,409,088 and 4,337,314 shares outstanding in 2017 and 2016, respectively

 

441

 

 

434

 

Undesignated shares, authorized 5,000,000 shares, no shares issued and outstanding

 

 

 

 

Additional paid-in capital

 

22,380

 

 

24,859

 

Accumulated deficit

 

(7,635

)

 

(8,129

)

Accumulated other comprehensive loss

 

(610

)

 

(241

)

Total Shareholders' Equity

 

14,576

 

 

16,923

 

Total Liabilities and Shareholders' Equity

$

28,144

 

$

30,678

 

 

Page 5 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

(Unaudited in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months ended

 

Nine Months ended

 

 

July 31,

 

July 31,

 

 

2017

 

2016

 

2017

 

2016

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, supplies and accessories revenues

$

8,493

 

$

7,980

 

$

23,366

 

$

22,928

 

Service revenues

 

1,913

 

 

1,879

 

 

5,599

 

 

5,613

 

 

 

10,406

 

 

9,859

 

 

28,965

 

 

28,541

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

Cost of equipment, supplies and accessories revenues

 

4,464

 

 

4,246

 

 

12,421

 

 

11,718

 

Cost of service revenues

 

620

 

 

566

 

 

1,829

 

 

1,785

 

 

 

5,084

 

 

4,812

 

 

14,250

 

 

13,503

 

Gross margin

 

5,322

 

 

5,047

 

 

14,715

 

 

15,038

 

% to revenues

 

51.1

%

 

51.2

%

 

50.8

%

 

52.7

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

2,366

 

 

2,456

 

 

7,139

 

 

7,491

 

General and administrative

 

1,368

 

 

1,073

 

 

4,610

 

 

4,524

 

Research and development

 

795

 

 

665

 

 

2,118

 

 

2,016

 

Amortization of intangibles

 

42

 

 

59

 

 

121

 

 

177

 

 

 

4,571

 

 

4,253

 

 

13,988

 

 

14,208

 

% to revenues

 

43.9

%

 

43.1

%

 

48.3

%

 

49.8

%

Operating income

 

751

 

 

794

 

 

727

 

 

830

 

Interest expense, net

 

3

 

 

68

 

 

5

 

 

183

 

Foreign currency (gain) loss

 

(657

)

 

193

 

 

(605

)

 

(114

)

Income before taxes

 

1,405

 

 

533

 

 

1,327

 

 

761

 

Provision for taxes

 

645

 

 

273

 

 

833

 

 

460

 

Net Income

 

760

 

 

260

 

 

494

 

 

301

 

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency translation adjustments

 

(382

)

 

 

 

(369

)

 

(9

)

Comprehensive income

$

378

 

$

260

 

$

125

 

$

292

 

Net Income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.17

 

$

0.06

 

$

0.11

 

$

0.07

 

Diluted

$

0.17

 

$

0.06

 

$

0.11

 

$

0.07

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

4,405

 

 

4,329

 

 

4,376

 

 

4,305

 

Diluted

 

4,440

 

 

4,339

 

 

4,421

 

 

4,314

 

Dividends declared per share

$

 

$

 

$

0.70

 

$

 

 

Page 6 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Cash Flows

 

(Unaudited in thousands, except per share data)

 

 

Nine Months ended July 31,

 

2017

 

2016

Cash flows from operating activities:

 

 

 

 

 

 

Net income

$

494

 

$

301

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation

 

369

 

 

325

 

Amortization

 

219

 

 

542

 

Stock-based compensation

 

450

 

 

523

 

Deferred income taxes

 

686

 

 

412

 

Gain on foreign currency

 

(610

)

 

(114

)

Increase (decrease) in allowance for doubtful accounts

 

84

 

 

(18

)

Decrease in inventory obsolescence reserve

 

(35

)

 

(70

)

Loss on disposal of equipment

 

 

 

2

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

1,373

 

 

950

 

Inventories

 

142

 

 

(173

)

Prepaid expenses and other current assets

 

60

 

 

384

 

Accounts payable

 

(580

)

 

(297

)

Employee compensation

 

24

 

 

(317

)

Deferred income

 

33

 

 

966

 

Other current liabilities and accrued expenses

 

100

 

 

(560

)

Net cash provided by operating activities

 

2,809

 

 

2,856

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment and intangible assets

 

(714

)

 

(697

)

Net cash used in investing activities

 

(714

)

 

(697

)

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from line of credit

 

150

 

 

 

Payment of long-term borrowing

 

 

 

(3,000

)

Dividends paid

 

(3,080

)

 

 

Proceeds from the exercise of stock options

 

126

 

 

 

Proceeds from issuance of common stock under employee stock purchase plan

 

59

 

 

97

 

Repurchase of common stock upon vesting of restricted stock awards

 

(20

)

 

(27

)

Net cash used in financing activities

 

(2,765

)

 

(2,930

)

Effect of exchange rate changes on cash

 

(24

)

 

(10

)

Net decrease in cash

 

(694

)

 

(781

)

Cash at beginning of period

 

7,265

 

 

6,553

 

Cash at end of period

$

6,571

 

$

5,772

 

Cash paid for taxes

$

234

 

$

185

 

Cash paid for interest

 

2

 

 

99

 

Supplemental non-cash items:

 

 

 

 

 

 

Current and non-current liabilities issued for leasehold improvements

$

 

$

51

 

Common stock issued for long-term liability

 

 

 

10

 

Accrued dividends

 

7

 

 

 

 

Page 7 of 12



 

MGC Diagnostics Corporation and Subsidiaries

SUPPLEMENTAL FINANCIAL INFORMATION

NON-GAAP FINANCIAL MEASURES

(Unaudited in thousands, except per share data)

 

In addition to financial results reported in accordance with accounting principles generally accepted in the United States of America (“GAAP”), the Company has provided the following adjusted non-GAAP financial measures in this release and the accompanying Consolidated Statements of Comprehensive Income (see tables A-1 and A-2) and an itemized reconciliation between net income and non-GAAP adjusted net income (see table A-3):

 

  • adjusted revenues,
  • adjusted cost of revenues,
  • adjusted gross profit,
  • adjusted net income, and
  • adjusted net income per share. 

 

The Company has recently started to use these adjusted non-GAAP financial measures to facilitate period-to-period comparisons and analysis of its operating performance and believes they are useful to investors to supplement GAAP measures in analyzing, trending and benchmarking the performance and value of the Company’s business. However, these measures are not intended to be a substitute for the measures reported in accordance with GAAP. These measures may be different from adjusted non-GAAP financial measures used by other companies, even when similar terms are used to identify these measures. For a reconciliation of these measures, see the Consolidated Statements of Comprehensive Income and an itemized reconciliation between net income and non-GAAP adjusted net income accompanying this release.

 

To calculate these non-GAAP financial measures, the Company makes adjustments to certain GAAP financial line items found on its Consolidated Statements of Comprehensive Income, backing out non-recurring, infrequent or unusual items that the Company believes otherwise distort the underlying results and trends of the ongoing business. The Company has excluded the following items from one or more of our adjusted non-GAAP financial measures for the periods presented:

 

Revenue.  The Company is no longer pursuing its strategic initiative in the sleep market and determined that it was appropriate to establish a $354,000 reserve on its SleepVirtual inventory as of October 31, 2016. The Company does not intend to purchase additional SleepVirtual inventory, and expects to sell its existing inventory over the next year.  Consistent with the Company’s non-GAAP disclosure for the year ended October 31, 2016, we excluded $22,000 and $56,000 of revenue attributed to sales of SleepVirtual inventory for the three and nine months ended July 31, 2017, respectively.

 

On October 31, 2016, the Company established a $670,000 reserve for its Resmon PRO FOT inventory that was in excess of near-term sales expectations. On October 31, 2016, the Company had 194 units of Resmon PRO FOT inventory with a carrying value of $1,160,000. The Company reviewed the sale prospects of this product for the next 12 to 24 months and determined that it was likely it would not be able to sell all of the FOT inventory during this time period because the future outcome of this strategic initiative would rely on multiple factors that had not been determined at that time.  With the subsequent modification of the distribution agreement in February 2017, the potential need for additional reserves has been substantially reduced. Consistent with the Company’s non-GAAP disclosure for the year ended October 31, 2016, we excluded $82,000 and $31,000 of revenue attributed to sales of FOT inventory for the three months ended July 31, 2017 and 2016, respectively and $353,000 and $98,000 of revenue attributed to sales of FOT inventory for the nine months ended July 31, 2017 and 2016, respectively.

 

Cost of Revenues.  For the three and nine months ended July 31, 2017, we excluded $22,000 and $80,000 of cost of revenues attributed to sales of SleepVirtual inventory and obsolescence reserve additions. Likewise, we excluded $50,000 and $18,000 for the three months ended July 31, 2017 and 2016, respectively, and $226,000 and $59,000 for the nine months ended July 31, 2017 and 2016, respectively, of cost of revenues attributed to sales of Resmon PRO FOT inventory.

 

Page 8 of 12



 

Operating Expenses.  During our second and third quarters ended April 30, 2016 and July 31, 2016, we recorded a non-recurring charge of $670,000 and a $(20,000) adjustment to recognize a settlement payment the Company incurred to resolve a lawsuit with the manufacturer of the SleepVirtual sleep diagnostic product.  Because the Company excluded this legal settlement when it reported non-GAAP results for the year ended October 31, 2016, it believes it is appropriate to do so in this non-GAAP presentation for the fiscal 2016 periods ended July 31, 2016.

 

The Company believes that the adjustments to eliminate the effect of the SleepVirtual strategic initiative and the projected outcome of the Resmon PRO FOT represent unusual items that are unrelated to our core performance during the fiscal 2017 and 2016 periods presented.

 

Non-GAAP Tax Rate.  The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the tax consequences of the excluded non-GAAP items.

 

Descriptions of the non-GAAP financial measures included in this release and the accompanying Consolidated Statements of Comprehensive Income are as follows:

 

Adjusted gross profit margin is a non-GAAP financial measure that we have calculated by excluding the revenue and cost of revenues related to SleepVirtual and Resmon PRO FOT. These adjustments are unrelated to our core performance during the fiscal 2017 and 2016 periods presented. Therefore, we believe it is useful to exclude these amounts to better understand our business performance and allow investors to compare our results with peer companies.

 

Adjusted net income and non-GAAP income per share.  We define non-GAAP net income as net income less revenue, cost of revenues, and legal settlement related to SleepVirtual and Resmon PRO FOT sales.  To provide a complete picture of our recurring core business operating results, we also reduced (increased) the fiscal 2017 and 2016 third quarter non-GAAP net income by $11,000 and $11,000, respectively, and the non-GAAP net income for the nine-month periods ended July 31, 2017 and 2016 by $35,000 and $(207,000), respectively, representing the tax effect of these adjustments. We used an effective tax rate that we believe would be applicable if our income approximated the non-GAAP net income for the presented periods. We caution investors that the tax effects of these adjustments are based on management’s estimates. We believe that these non-GAAP financial measures provide useful supplemental information for evaluating our financial performance.

 

Page 9 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

 

 

 

(Unaudited in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Three Months ended

 

Three Months ended

 

 

July 31, 2017

 

July 31, 2016

 

 

GAAP

 

Non-GAAP Adjustments

 

Non-GAAP Adjusted

 

GAAP

 

Non-GAAP Adjustments

 

Non-GAAP Adjusted

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, supplies and accessories revenues

$

8,493

 

$

(104

)

$

8,389

 

$

7,980

 

$

(31

)

$

7,949

 

Service revenues

 

1,913

 

 

 

 

 

1,913

 

 

1,879

 

 

 

 

 

1,879

 

 

 

10,406

 

 

(104

)

 

10,302

 

 

9,859

 

 

(31

)

 

9,828

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of equipment, supplies and accessories revenues

 

4,464

 

 

(72

)

 

4,392

 

 

4,246

 

 

(18

)

 

4,228

 

Cost of service revenues

 

620

 

 

 

 

 

620

 

 

566

 

 

 

 

 

566

 

 

 

5,084

 

 

(72

)

 

5,012

 

 

4,812

 

 

(18

)

 

4,794

 

Gross margin

 

5,322

 

 

(32

)

 

5,290

 

 

5,047

 

 

(13

)

 

5,034

 

% to Revenues

 

51.1

%

 

 

 

 

51.3

%

 

51.2

%

 

 

 

 

51.2

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

2,366

 

 

 

 

 

2,366

 

 

2,456

 

 

 

 

 

2,456

 

General and administrative

 

1,368

 

 

 

 

 

1,368

 

 

1,073

 

 

20

 

 

1,093

 

Research and development

 

795

 

 

 

 

 

795

 

 

665

 

 

 

 

 

665

 

Amortization of intangibles

 

42

 

 

 

 

 

42

 

 

59

 

 

 

 

 

59

 

Total Operating expenses

 

4,571

 

 

-

 

 

4,571

 

 

4,253

 

 

20

 

 

4,273

 

% to Revenues

 

43.9

%

 

 

 

 

44.4

%

 

43.1

%

 

 

 

 

43.5

%

Operating income

 

751

 

 

(32

)

 

719

 

 

794

 

 

(33

)

 

761

 

Interest expense, net

 

3

 

 

 

 

 

3

 

 

68

 

 

 

 

 

68

 

Foreign currency (gain) loss

 

(657

)

 

 

 

 

(657

)

 

193

 

 

 

 

 

193

 

Income before taxes

 

1,405

 

 

(32

)

 

1,373

 

 

533

 

 

(33

)

 

500

 

Provision for taxes

 

645

 

 

(11

)

 

634

 

 

273

 

 

(11

)

 

262

 

Net income

 

760

 

 

(21

)

 

739

 

 

260

 

 

(22

)

 

238

 

Other comprehensive (loss) income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency translation adjustments

 

(382

)

 

 

 

 

(382

)

 

-

 

 

 

 

 

-

 

Comprehensive income

$

378

 

$

(21

)

$

357

 

$

260

 

$

(22

)

$

238

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.17

 

 

 

 

$

0.17

 

$

0.06

 

 

 

 

$

0.05

 

Diluted

$

0.17

 

 

 

 

$

0.17

 

$

0.06

 

 

 

 

$

0.05

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

4,405

 

 

 

 

 

4,405

 

 

4,329

 

 

 

 

 

4,329

 

Diluted

 

4,440

 

 

 

 

 

4,440

 

 

4,339

 

 

 

 

 

4,339

 

Dividends declared per share

$

-

 

 

 

 

$

-

 

$

-

 

 

 

 

$

-

 

 

Page 10 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

 

 

 

(Unaudited in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

Nine Months ended

 

Nine Months ended

 

 

July 31, 2017

 

July 31, 2017

 

 

GAAP

 

Non-GAAP Adjustments

 

Non-GAAP Adjusted

 

GAAP

 

Non-GAAP Adjustments

 

Non-GAAP Adjusted

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment, supplies and accessories revenues

$

23,366

 

$

(409

)

$

22,957

 

$

22,928

 

$

(98

)

$

22,830

 

Service revenues

 

5,599

 

 

 

 

 

5,599

 

 

5,613

 

 

 

 

 

5,613

 

 

 

28,965

 

 

(409

)

 

28,556

 

 

28,541

 

 

(98

)

 

28,443

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of equipment, supplies and accessories revenues

 

12,421

 

 

(275

)

 

12,146

 

 

11,718

 

 

(59

)

 

11,659

 

Loss on inventory valuation

 

-

 

 

(31

)

 

(31

)

 

-

 

 

-

 

 

-

 

Cost of service revenues

 

1,829

 

 

 

 

 

1,829

 

 

1,785

 

 

 

 

 

1,785

 

 

 

14,250

 

 

(306

)

 

13,944

 

 

13,503

 

 

(59

)

 

13,444

 

Gross margin

 

14,715

 

 

(103

)

 

14,612

 

 

15,038

 

 

(39

)

 

14,999

 

% to Revenues

 

50.8

%

 

 

 

 

51.2

%

 

52.7

%

 

 

 

 

52.7

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

7,139

 

 

 

 

 

7,139

 

 

7,491

 

 

 

 

 

7,491

 

General and administrative

 

4,610

 

 

 

 

 

4,610

 

 

4,524

 

 

(650

)

 

3,874

 

Research and development

 

2,118

 

 

 

 

 

2,118

 

 

2,016

 

 

 

 

 

2,016

 

Amortization of intangibles

 

121

 

 

 

 

 

121

 

 

177

 

 

 

 

 

177

 

Total Operating expenses

 

13,988

 

 

-

 

 

13,988

 

 

14,208

 

 

(650

)

 

13,558

 

% to Revenues

 

48.3

%

 

 

 

 

49.0

%

 

49.8

%

 

 

 

 

47.7

%

Operating income

 

727

 

 

(103

)

 

624

 

 

830

 

 

611

 

 

1,441

 

Interest expense, net

 

5

 

 

 

 

 

5

 

 

183

 

 

 

 

 

183

 

Foreign currency gain

 

(605

)

 

 

 

 

(605

)

 

(114

)

 

 

 

 

(114

)

Income before taxes

 

1,327

 

 

(103

)

 

1,224

 

 

761

 

 

611

 

 

1,372

 

Provision for taxes

 

833

 

 

(35

)

 

798

 

 

460

 

 

207

 

 

667

 

Net income

 

494

 

 

(68

)

 

426

 

 

301

 

 

404

 

 

705

 

Other comprehensive (loss) income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency translation adjustments

 

(369

)

 

 

 

 

(369

)

 

(9

)

 

 

 

 

(9)

 

Comprehensive income

$

125

 

$

(68

)

$

57

 

$

292

 

$

404

 

$

696

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.11

 

 

 

 

$

0.10

 

$

0.07

 

 

 

 

$

0.16

 

Diluted

$

0.11

 

 

 

 

$

0.10

 

$

0.07

 

 

 

 

$

0.16

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

4,376

 

 

 

 

 

4,376

 

 

4,305

 

 

 

 

 

4,305

 

Diluted

 

4,421

 

 

 

 

 

4,421

 

 

4,314

 

 

 

 

 

4,314

 

Dividends declared per share

$

0.70

 

 

 

 

$

0.70

 

$

-

 

 

 

 

$

-

 

 

Page 11 of 12



 

MGC DIAGNOSTICS CORPORATION AND SUBSIDIARIES

Itemized Reconciliation of Net Income and Non-GAAP Net Income

(Unaudited in thousands)

 

Three Months Ended

 

Nine Months Ended

 

 

July 31,

 

July 31,

 

 

2017

 

2016

 

2017

 

2016

 

Net income

$

760

 

$

260

 

$

494

 

$

301

 

Reconciling items:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from SleepVirtual inventory

 

(22

)

 

(1

)

 

(56

)

 

-

 

 

Cost of revenue from SleepVirtual inventory

 

22

 

 

1

 

 

49

 

 

-

 

 

Reserve SleepVirtual

 

-

 

 

-

 

 

31

 

 

-

 

 

Revenue from Resmon PRO FOT inventory

 

(82

)

 

(31

)

 

(353

)

 

(98

)

 

Cost of revenue from Resmon PRO FOT inventory

 

50

 

 

18

 

 

226

 

 

59

 

 

Legal settlement SleepVirtual

 

-

 

 

(20

)

 

-

 

 

650

 

 

Tax effects of reconciling items

 

11

 

 

11

 

 

35

 

 

(207

)

Non-GAAP adjusted net income

$

739

 

$

238

 

$

426

 

$

705

 

 

Page 12 of 12