| By Business Wire | Article Rating: |
|
| November 8, 2012 07:33 AM EST | Reads: |
439 |
Intellicheck Mobilisa (NYSE MKT: IDN), a leader in ID verification and wireless technology, has released its financial results for the third quarter ended September 30, 2012.
Revenues for the quarter ended September 30, 2012, decreased to $2.123 million compared to $3.595 million in the same period of the previous year. Net loss for the three months ended September 30, 2012 was ($381,000) or ($0.01) per diluted share compared to a net income of $306,000 or $0.01 per diluted share for the three months ended September 30, 2011. Adjusted EBITDA was ($102,000) for the third quarter of 2012 compared to $610,000 for the third quarter of 2011. A reconciliation of GAAP net income to adjusted EBITDA is provided below. The Company’s backlog, which represents non-cancelable sales orders for products not yet shipped and services to be performed, was approximately $300,000 at September 30, 2012, compared to $3.300 million at September 30, 2011.
Steve Williams, CEO of Intellicheck Mobilisa, commented, “Our top line revenues are not where we want them to be and we are taking measures to correct. We are focusing our attention to increase sales, create a larger backlog, and up sell our existing high profile clients.”
Conference Call Information
IDN will host a conference call for members of the investment community at the time referenced at the beginning of this release. Interested parties should dial (877) 407-8037 approximately 10 minutes before the scheduled beginning. For callers outside the U.S., please dial (201) 689-8037. The slides may be viewed at: http://www.investorcalendar.com/IC/CEPage.asp?ID=169797 and will also be available on our website www.icmobil.com under Investor Relations. For those unable to participate in the live conference, a recording will be available for 48 hours after the call. The recording can be accessed by dialing (877) 660-6853 and (201) 612-7415 for international callers. The replay ID is 401050. After the 48-hour window, please visit the Investor Relations portion of our website at www.icmobil.com for rebroadcast.
About Intellicheck Mobilisa
Intellicheck Mobilisa (ICMOBIL) is a leading technology company that is engaged in developing and marketing wireless technology and identity systems for various applications, including mobile and handheld access control and security systems for the government, military and commercial markets. ICMOBIL’s products include the Fugitive Finder system, an advanced ID card access control product currently protecting approximately 100 military and federal locations; ID Check, a patented technology that instantly reads, analyzes, and verifies encoded data in magnetic stripes and barcodes on government-issued IDs from U.S. and Canadian jurisdictions, designed to improve the Customer Experience for the financial, hospitality and retail sectors; and Aegeus, a wireless security buoy system for the government, military and oil industry.
For more news and information on ICMOBIL, please visit www.icmobil.com.
Safe Harbor Statement
Certain statements in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. When used in this press release, words such as “will,” “believe,” “expect,” “anticipate,” “encouraged,” and similar expressions, as they relate to the company or its management, as well as assumptions made by and information currently available to the company’s management identify forward-looking statements. Actual results may differ materially from the information presented here. Additional information concerning forward-looking statements is contained under the heading of risk factors listed from time to time in the company’s filings with the SEC. We do not assume any obligation to update the forward-looking information.
Adjusted EBITDA
Intellicheck Mobilisa uses Adjusted EBITDA as a non-GAAP financial performance measurement. Adjusted EBITDA is calculated by starting with net income (loss) and adding back interest, income taxes, impairments of long-lived assets and goodwill, depreciation, amortization and stock-based compensation expense. Adjusted EBITDA is provided to investors to supplement the results of operations reported in accordance with GAAP. Management believes that Adjusted EBITDA provides an additional tool for investors to use in comparing Intellicheck Mobilisa financial results with other companies that also use Adjusted EBITDA in their communications to investors. By excluding non-cash charges such as impairments of long-lived assets and goodwill, amortization, depreciation and stock-based compensation, as well as non-operating charges for interest and income taxes, investors can evaluate the Company's operations and compare its results on a more consistent basis to the results of other companies. In addition, adjusted EBITDA is one of the primary measures that management uses to monitor and evaluate financial and operating results.
Intellicheck Mobilisa considers Adjusted EBITDA to be an important indicator of the Company's operational strength and performance of its business and a useful measure of the Company's historical operating trends. However, there are significant limitations to the use of Adjusted EBITDA, because it excludes interest income and expense, impairments of long-lived assets and goodwill, and stock based compensation expense, all of which impact the Company's profitability, as well as depreciation and amortization related to the use of long term assets, which benefit multiple periods. Intellicheck Mobilisa believes that these limitations are compensated by providing Adjusted EBITDA only as a supplement to GAAP net income (loss) and clearly identifying the difference between the two measures. Consequently, Adjusted EBITDA should not be considered in isolation or as a substitute for net income (loss) presented in accordance with GAAP. Adjusted EBITDA as defined by the Company may not be comparable with similarly named measures provided by other entities. A reconciliation of Adjusted EBITDA to GAAP net income (loss) is included in the enclosed schedule.
| INTELLICHECK MOBILISA, INC. | |||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||||
| ASSETS | |||||||||||
| September 30, | December 31, | ||||||||||
| 2012 | 2011 | ||||||||||
| (Unaudited) | |||||||||||
| CURRENT ASSETS: | |||||||||||
| Cash and cash equivalents | $ | 2,737,506 | $ | 1,394,148 | |||||||
|
Accounts receivable, net of allowance of $4,884 and $4,884 as of September 30, 2012 and December 31, 2011, respectively |
1,883,042 | 3,058,788 | |||||||||
| Inventory | 117,867 | 11,894 | |||||||||
| Other current assets | 116,369 | 108,770 | |||||||||
| Total current assets | 4,854,784 | 4,573,600 | |||||||||
| PROPERTY AND EQUIPMENT, net | 378,936 | 439,736 | |||||||||
| GOODWILL | 12,308,661 | 12,308,661 | |||||||||
| INTANGIBLE ASSETS, net | 4,858,384 | 5,551,149 | |||||||||
| OTHER ASSETS | 72,006 | 72,006 | |||||||||
| Total assets | $ | 22,472,771 | $ | 22,945,152 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| CURRENT LIABILITIES: | |||||||||||
| Accounts payable | $ | 317,739 | $ | 221,019 | |||||||
| Accrued expenses | 578,252 | 675,907 | |||||||||
| Deferred revenue, current portion | 1,314,460 | 1,692,881 | |||||||||
| Total current liabilities | 2,210,451 | 2,589,807 | |||||||||
| OTHER LIABILITIES | |||||||||||
| Deferred revenue, long-term portion | 445,362 | 405,190 | |||||||||
| Deferred rent | 189,151 | 194,759 | |||||||||
| Total liabilities | 2,844,964 | 3,189,756 | |||||||||
| STOCKHOLDERS’ EQUITY: | |||||||||||
|
Common stock - $.001 par value; 40,000,000 shares authorized; 27,724,267 and 27,462,504 shares issued and outstanding, respectively |
27,724 | 27,462 | |||||||||
| Additional paid-in capital | 100,876,604 | 100,699,156 | |||||||||
| Accumulated deficit | (81,276,521 | ) | (80,971,222 | ) | |||||||
| Total stockholders’ equity | 19,627,807 | 19,755,396 | |||||||||
| Total liabilities and stockholders’ equity | $ | 22,472,771 | $ | 22,945,152 | |||||||
| INTELLICHECK MOBILISA, INC. | |||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
||||||||||||||||||
| REVENUES | $ | 2,123,403 | $ | 3,595,303 | $ | 8,274,841 | $ | 9,616,300 | |||||||||||||
| COST OF REVENUES | (556,265 | ) | (1,275,292 | ) | (2,519,753 | ) | (3,412,306 | ) | |||||||||||||
| Gross profit | 1,567,138 | 2,320,011 | 5,755,088 | 6,203,994 | |||||||||||||||||
| OPERATING EXPENSES | |||||||||||||||||||||
| Selling | 370,208 | 478,095 | 1,231,566 | 1,466,178 | |||||||||||||||||
| General and administrative | 1,051,901 | 940,108 | 3,080,224 | 3,049,606 | |||||||||||||||||
| Research and development | 526,325 | 592,185 | 1,748,597 | 1,956,532 | |||||||||||||||||
| Total operating expenses | 1,948,434 | 2,010,388 | 6,060,387 | 6,472,316 | |||||||||||||||||
| Income (loss) from operations | (381,296 | ) | 309,623 | (305,299 | ) | (268,322 | ) | ||||||||||||||
| OTHER INCOME (EXPENSE) | |||||||||||||||||||||
| Interest income | - | 9 | - | 37 | |||||||||||||||||
| Interest expense | - | (3,667 | ) | - | (8,667 | ) | |||||||||||||||
| Other expense | - | - | - | - | |||||||||||||||||
| - | (3,658 | ) | - | (8,630 | ) | ||||||||||||||||
| Net (loss) income | $ | (381,296 | ) | $ | 305,965 | $ | (305,299 | ) | $ | (276,952 | ) | ||||||||||
| PER SHARE INFORMATION | |||||||||||||||||||||
| Net (loss) income per common share - | |||||||||||||||||||||
| Basic | $ | (0.01 | ) | $ | 0.01 | $ | (0.01 | ) | $ | (0.01 | ) | ||||||||||
| Diluted | $ | (0.01 | ) | $ | 0.01 | $ | (0.01 | ) | $ | (0.01 | ) | ||||||||||
|
Weighted average common shares used in computing per share amounts - |
|||||||||||||||||||||
| Basic | 27,523,587 | 27,409,630 | 27,482,865 | 27,175,909 | |||||||||||||||||
| Diluted | 27,523,587 | 27,703,484 | 27,482,865 | 27,175,909 | |||||||||||||||||
| INTELLICHECK MOBILISA, INC. | ||||||||||||||||||||||
| CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||
|
For the nine months ended September 30, 2012 |
||||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||||
| Additional | ||||||||||||||||||||||
|
Common Stock |
Paid-in | Accumulated | ||||||||||||||||||||
|
Shares |
Amount |
Capital |
Deficit |
Total |
||||||||||||||||||
| BALANCE, January 1, 2012 | 27,462,504 | $ | 27,462 | $ | 100,699,156 | $ | (80,971,222 | ) | $ | 19,755,396 | ||||||||||||
| Stock-based compensation expense | - | - | 47,262 | - | 47,262 | |||||||||||||||||
| Exercise of stock options | 261,763 | 262 | 130,186 | - | 130,448 | |||||||||||||||||
| Net loss | - | - | - |
(305,299 |
) |
(305,299 |
) |
|||||||||||||||
| BALANCE, September 30, 2012 | 27,724,267 | $ | 27,724 | $ | 100,876,604 | $ | (81,276,521 | ) | $ | 19,627,807 | ||||||||||||
| INTELLICHECK MOBILISA, INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
|
(Unaudited) |
|||||||||||
|
Nine months ended September 30, |
|||||||||||
|
2012 |
2011 |
||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
| Net loss | $ | (305,299 | ) | $ | (276,952 | ) | |||||
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|||||||||||
| Depreciation and amortization | 824,589 | 847,654 | |||||||||
| Provision for doubtful accounts | - | 3,233 | |||||||||
| Noncash stock-based compensation expense | 47,262 | 11,997 | |||||||||
| Amortization of debt discount | - | 6,667 | |||||||||
| Changes in assets and liabilities: | |||||||||||
| (Increase) decrease in accounts receivable | 1,175,746 | (473,841 | ) | ||||||||
| (Increase) decrease in inventory | (105,973 | ) | (30,045 | ) | |||||||
| (Increase) decrease in other current assets | (7,599 | ) | 12,598 | ||||||||
| (Increase) decrease in other assets | - | 1,045 | |||||||||
| (Decrease) increase in accounts payable and accrued expenses | (935 | ) | 439,745 | ||||||||
| (Decrease) increase in deferred revenue | (338,249 | ) | (567,599 | ) | |||||||
| (Decrease) increase in deferred rent | (5,608 | ) | 70,148 | ||||||||
| Net cash provided by operating activities | 1,283,934 | 44,650 | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Purchases of property and equipment | (71,024 | ) | (45,630 | ) | |||||||
| Net cash used in investing activities | (71,024 | ) | (45,630 | ) | |||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Repayment of notes payable | - | (200,000 | ) | ||||||||
|
Net proceeds from issuance of common stock from exercise of stock options |
130,448 | 226,755 | |||||||||
| Net cash provided by financing activities | 130,448 | 26,755 | |||||||||
| Increase in cash and cash equivalents | 1,343,358 | 25,775 | |||||||||
| CASH AND CASH EQUIVALENTS, beginning of period | 1,394,148 | 1,488,904 | |||||||||
| CASH AND CASH EQUIVALENTS, end of period | $ | 2,737,506 | $ | 1,514,679 | |||||||
| SUPPLEMENTAL CASH FLOW INFORMATION | |||||||||||
| Cash paid during the period for: | |||||||||||
| Income taxes | $ | 6,000 | $ | - | |||||||
| Interest | $ | - | $ | 2,000 | |||||||
| INTELLICHECK MOBILISA, INC. | ||||||||||||||||||||
|
A reconciliation of GAAP net (loss) income to Adjusted EBITDA follows: |
||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| Three Months Ended | Nine months ended | |||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||
|
2012 |
2011 |
2012 |
2011 |
|||||||||||||||||
| Net (loss) income | $ | (381,296 | ) | $ | 305,965 | $ | (305,299 | ) | $ | (276,952 | ) | |||||||||
| Reconciling items: | ||||||||||||||||||||
| Interest - net | - | 3,658 | - | 8,630 | ||||||||||||||||
| (Benefit) provision for income taxes | - | - | - | - | ||||||||||||||||
| Depreciation and amortization | 273,125 | 280,948 | 824,589 | 847,654 | ||||||||||||||||
| Stock-based compensation costs | 5,986 | 19,582 | 47,262 | 11,997 | ||||||||||||||||
| Adjusted EBITDA | $ | (102,185 | ) | $ | 610,153 | $ | 566,552 | $ | 591,329 | |||||||||||
Published November 8, 2012 Reads 439
Copyright © 2012 SYS-CON Media, Inc. — All Rights Reserved.
Syndicated stories and blog feeds, all rights reserved by the author.
More Stories By Business Wire
Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.
- Cloud People: A Who's Who of Cloud Computing
- New Relic Q1 2013 Blazes Past Growth Targets and Reaches 40,000 Active Customer Accounts
- Cloud Expo New York: Using APIs for Better Business Partnerships
- Research and Markets: Crystal Oscillator Market: Global Forecast & Analysis - A Market Research Report Segmented by General Circuitry, By Applications, By Technology, By Mounting Scheme & Geography (2013-2018)
- Don’t forget to register for FOSE 2013
- Component Models in Java | Part 2
- Synchronoss Technologies to Present at Upcoming Conferences
- API Management Start-Up Gets Funding
- Interop Las Vegas Previews News Announcements from over 60 Exhibitors & Sponsors
- Verizon to Go into the Cloud Storage Biz
- How to Stop Worrying and Love Your Cloud
- ITC Clears Apple of Patent Infringement
- Cloud People: A Who's Who of Cloud Computing
- New Relic Q1 2013 Blazes Past Growth Targets and Reaches 40,000 Active Customer Accounts
- GDS International Confirms Unprecedented Delegation for Upcoming Next Generation Telecoms Europe Summit in May
- AWS Going into a New Line of Work
- Cloud Expo New York: Using APIs for Better Business Partnerships
- Research and Markets: Crystal Oscillator Market: Global Forecast & Analysis - A Market Research Report Segmented by General Circuitry, By Applications, By Technology, By Mounting Scheme & Geography (2013-2018)
- Google Compute enters the IaaS market
- Agile Solutions for Cloud, Big Data, Mobility Services
- SolarWinds to Announce First Quarter 2013 Financial Results on Tuesday, April 30 and Present at Upcoming Investor Conferences
- Don’t forget to register for FOSE 2013
- Apple’s Key Rubber-Band Patent Found Invalid Again
- How to Re-imagine Your Business for a Mobile World
- Where Are RIA Technologies Headed in 2008?
- Should RIM BlackBerries Be Rented?
- Has the Technology Bounceback Begun?
- Trump's Apprentice Runner-Up Rebecca Jarvis Has $150,000 Job Offer From SYS-CON Media
- "Mobile Web 2.0" – How Web 2.0 Impacts Mobility & Digital Convergence
- Ringback Tones
- Microsoft and Sprint Collaborate on Mobile Search
- Mobile Music Gets Boost From New W600 "Walkman Phone"
- i-Technology Blog: Zero-Cost Telephony, the 6-Ton Elephant in the Telco Room
- Dolphin Announces Open API With Over 50 Add-ons Including Dropbox and Wikipedia
- Java Edition of Windows Live Messenger for Mobile Launched
- Alcatel + Microsoft = Internet TV Over IP, a.k.a. "IPTV," Coming Soon To a PC or TV Near You





















