Attached files

file filename
8-K - 8-K - Dialogic Inc.c649-20141114x8k.htm

Dialogic Inc. Reports Third Quarter 2014 Financial Results

 

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

GAAP Results

Total Revenue for the third quarter of 2014 was $30.6 million compared to $31.5 million in the second quarter of 2014 and $30.2 million in the third quarter of 2013. Gross Margin for the third quarter of 2014 was 63.7% compared to 61.8% in the second quarter of 2014 and 63.8% in the third quarter of 2013. Operating Expense for the third quarter of 2014 was $16.8 million compared to $18.1 million in the second quarter of 2014 and $17.5 million in the third quarter of 2013. Net Loss for the third quarter of 2014 was $0.4 million, or $0.02 per share compared to $2.3 million, or $0.14 per share, in the second quarter of 2014 and $0.9 million, or $0.05 per share, in the third quarter of 2013. Cash on hand for the third quarter of 2014 was $4.6 million compared to $6.5 million in the second quarter of 2014 and $4.5 million in the third quarter of 2013.

Non-GAAP Results

Total Revenue for the third quarter of 2014 was $30.6 million compared to $31.5 million in the second quarter of 2014 and $30.3 million in the third quarter of 2013. Gross Margin for the third quarter of 2014 was 67.1% compared to 65.2% in the second quarter of 2014 and 67.8% in the third quarter of 2013. Operating Expense for the third quarter of 2014 was $16.2 million compared to $16.2 million in the second quarter of 2014 and $18.3 million in the third quarter of 2013. Adjusted EBITDA for the third quarter of 2014 was $4.4 million compared to $4.3 million in the second quarter of 2014 and $2.3 million in the third quarter of 2013.

Recent Events

On October 10, 2014, Dialogic entered into a definitive merger agreement with entities affiliated with Novacap TMT IV, L.P., an investment fund focused on technology, media and telecommunications and part of the Novacap group, a leading Canadian private equity firm, which set forth the terms of the proposed sale of Dialogic. Pursuant to such merger agreement, such entities affiliated with Novacap launched a tender offer to Dialogic stockholders on October 24, 2014. Subject to customary closing conditions, the parties expect the transaction to close in the fourth quarter of 2014.

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 contains 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, risks associated with the expected timing and completion of the transactions contemplated by the merger agreement entered into between Dialogic and entities affiliated with Novacap, 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 Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and our Quarterly Report on Form 10-Q for the three months ended September 30, 2014, in each case, 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 September 30,

 

Nine Months Ended September 30,

 

2014

 

2013

 

2014

 

2013

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Products

$

21,805 

 

$

20,841 

 

$

62,574 

 

$

68,325 

Services

 

8,827 

 

 

9,366 

 

 

27,946 

 

 

26,752 

Total revenue

 

30,632 

 

 

30,207 

 

 

90,520 

 

 

95,077 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

Products

 

7,283 

 

 

6,944 

 

 

21,121 

 

 

25,389 

Services

 

3,848 

 

 

3,986 

 

 

12,729 

 

 

12,930 

Total cost of revenue

 

11,131 

 

 

10,930 

 

 

33,850 

 

 

38,319 

Gross profit

 

19,501 

 

 

19,277 

 

 

56,670 

 

 

56,758 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

4,664 

 

 

5,881 

 

 

15,343 

 

 

20,997 

Sales and marketing

 

6,941 

 

 

7,615 

 

 

21,705 

 

 

25,219 

General and administrative

 

5,862 

 

 

6,280 

 

 

18,331 

 

 

21,869 

Restructuring charges, net

 

(690)

 

 

(2,323)

 

 

(613)

 

 

(1,997)

Total operating expenses

 

16,777 

 

 

17,453 

 

 

54,766 

 

 

66,088 

Income (loss) from operations

 

2,724 

 

 

1,824 

 

 

1,904 

 

 

(9,330)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest income and other (expense) income, net

 

(91)

 

 

109 

 

 

(166)

 

 

56 

Interest expense

 

(2,850)

 

 

(2,620)

 

 

(8,352)

 

 

(7,519)

Change in fair value of warrants

 

521 

 

 

118 

 

 

(531)

 

 

1,391 

Foreign exchange loss, net

 

(425)

 

 

(8)

 

 

(383)

 

 

(919)

Total other expense, net

 

(2,845)

 

 

(2,401)

 

 

(9,432)

 

 

(6,991)

Loss before provision for income taxes

 

(121)

 

 

(577)

 

 

(7,528)

 

 

(16,321)

Income tax provision

 

240 

 

 

274 

 

 

424 

 

 

577 

Net loss

$

(361)

 

$

(851)

 

$

(7,952)

 

$

(16,898)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

$

(0.02)

 

$

(0.05)

 

$

(0.49)

 

$

(1.11)

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

 

16,257 

 

 

16,046 

 

 

16,241 

 

 

15,227 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dialogic Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

September 30,

 

December 31,

 

2014

 

2013

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

4,593 

 

$

4,508 

Restricted cash

 

575 

 

 

1,180 

Accounts receivable, net of allowance of $2,920 and $3,019, respectively

 

22,906 

 

 

24,472 

Inventory

 

4,837 

 

 

5,799 

Other current assets

 

4,318 

 

 

7,240 

Total current assets

 

37,229 

 

 

43,199 

Property and equipment, net

 

4,577 

 

 

3,775 

Intangible assets, net

 

6,494 

 

 

10,287 

Goodwill

 

8,282 

 

 

8,282 

Other assets

 

1,255 

 

 

1,181 

Total assets

$

57,837 

 

$

66,724 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

6,985 

 

$

7,781 

Accrued liabilities

 

11,833 

 

 

17,808 

Deferred revenue, current portion

 

13,841 

 

 

13,094 

Bank indebtedness

 

8,229 

 

 

12,080 

Debt, related parties, net of discount

 

83,342 

 

 

 -

Capital lease obligations, current portion

 

51 

 

 

 -

Income taxes payable

 

929 

 

 

863 

Total current liabilities

 

125,210 

 

 

51,626 

Long-term debt, related parties, net of discount

 

 -

 

 

75,513 

Warrants

 

694 

 

 

163 

Other long-term liabilities

 

5,997 

 

 

6,419 

Total liabilities

 

131,901 

 

 

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

 

264,235 

 

 

263,354 

Accumulated other comprehensive loss

 

(22,077)

 

 

(22,081)

Accumulated deficit

 

(316,238)

 

 

(308,286)

Total stockholders' deficit

 

(74,064)

 

 

(66,997)

Total liabilities and stockholders' deficit

$

57,837 

 

$

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 Adjusted EBITDA 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. Adjusted EBITDA 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, 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 Consolidated Statement of Operations to Adjusted EBITDA Results

Three Months Ended September 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

 

$        21,805 

 -

 -

 -

 -

 -

 -

 -

$         21,805 

Services

 

8,827 

 -

 -

 -

 -

 -

 -

 -

8,827 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

7,283 
(1,041)

 -

 -

(8)

 -

 -

 -

6,234 

Services

 

3,848 

 -

 -

 -

 -

 -

 -

 -

3,848 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

4,664 
(103)

 -

 -

(4)

 -

 -

 -

4,557 

Sales and marketing

 

6,941 
(263)

 -

 -

(30)

 -

 -

 -

6,648 

General and administrative

 

5,862 
(427)
(267)

 -

(175)

 -

(11)

 -

4,982 

Restructuring charges, net

 

(690)

 -

690 

 -

 -

 -

 -

 -

 -

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(2,845)

 -

 -

 -

 -

 -

 -

2,845 

 -

Income tax provision

 

240 

 -

 -

 -

 -

 -

 -

(240)

 -

Net (loss) income

 

$            (361)

1,834 
(423)

 -

217 

 -

11 
3,085 

$           4,363 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share - basic and diluted

 

$           (0.02)

 

 

 

 

 

 

 

$             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 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

Non-GAAP

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 Consolidated Statement of Operations to Adjusted EBITDA Results

Three Months Ended September 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

 

$        20,841 

 -

 -

 -

 -

35 

 -

 -

$         20,876 

Services

 

9,366 

 -

 -

 -

 -

58 

 -

 -

9,424 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Products

 

6,944 
(1,166)

 -

 -

(20)

 -

 -

 -

5,758 

Services

 

3,986 

 -

 -

 -

 -

 -

 -

 -

3,986 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

5,881 
(207)

 -

 -

(25)

 -

 -

 -

5,649 

Sales and marketing

 

7,615 
(372)

 -

 -

(61)

 -

 -

 -

7,182 

General and administrative

 

6,280 
(512)
(24)

 -

(362)

 -

66 
5,455 

Restructuring charges, net

 

(2,323)

 -

2,323 

 -

 -

 -

 -

 -

 -

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(2,401)

 -

 -

 -

 -

 -

 -

2,401 

 -

Income tax provision

 

274 

 -

 -

 -

 -

 -

 -

(274)

 -

Net (loss) income

 

$            (851)

2,257 
(2,299)

 -

468 
93 
(66)
2,668 

$           2,270 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share - basic and diluted

 

$           (0.05)

 

 

 

 

 

 

 

$             0.14 

Weighted average shares of common stock used in

 

 

 

 

 

 

 

 

 

 

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

 

16,046 

 

 

 

 

 

 

 

16,046 


 

Important Information for Stockholders

This announcement is neither an offer to purchase nor a solicitation to sell shares of Dialogic. On October 24, 2014, Novacap filed a Tender Offer Statement on Schedule TO with the U.S. Securities and Exchange Commission containing an offer to purchase, forms of letters of transmittal and other documents relating to the tender offer, and Dialogic filed a Solicitation/Recommendation Statement on Schedule 14D-9 with respect to the tender offer. Dialogic and the Novacap affiliate mailed these documents to stockholders of Dialogic. These documents contain important information about the tender offer and stockholders of Dialogic are urged to read them carefully and in their entirety, including any amendments thereto, prior to making any decisions with respect to the tender offer because they contain important information, including the terms and conditions of the tender offer. Stockholders of Dialogic may obtain a free copy of these documents, and any other documents filed by Dialogic or Novacap with the SEC at the SEC’s Web site at www.sec.gov.  In addition, stockholders will be able to obtain a free copy of these documents from Dialogic by directing such request to Dialogic Inc., 4 Gatehall Drive, Parsippany, NJ 07054 Attention: Investor Relations; Telephone: 973-967-6425.

Investor Relations

Dialogic Inc.

Andrew Goldberg, 973-967-6425

Senior Vice President, Marketing & Strategy

Andrew.Goldberg@dialogic.com 

Source: Dialogic Inc.