pcti-8k_20170308.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (date of earliest event reported)

March 8, 2017

 

 

PCTEL, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

Delaware

 

000-27115

 

77-0364943

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer
Identification No.)

471 Brighton Drive

Bloomingdale, Illinois 60108

(Address of Principal Executive Offices, including Zip Code)

(630) 372-6800

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12(b))

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


 

 

Item 2.02 Results of Operations and Financial Condition

The following information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.” This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On March 8, 2017, PCTEL, Inc. issued a press release regarding its financial results for its fourth fiscal quarter ended December 31, 2016.  The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits

 

(d)

Exhibits.

 

99.1

Press release, dated March 8, 2017, of PCTEL, Inc. announcing its financial results for its fourth fiscal quarter ended December 31, 2016.

 


 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:  March 8, 2017

 

 

 

 

 

 

PCTEL, INC.

 

 

By:

 

/s/ John W. Schoen

 

 

John W. Schoen, Chief Financial Officer


 

 

EXHIBIT INDEX

 

 

 

 

Exhibit Number

  

Description

 

Exhibit 99.1

  

 

Press release, dated March 8, 2017, of PCTEL, Inc. announcing its financial results for its fourth fiscal quarter ended December 31, 2016.

 

 

 

 

pcti-ex991_7.htm

Exhibit 99.1

  

PCTEL Achieves $26.7 Million in Fourth Quarter Revenue

$96.7 Million for the Year

BLOOMINGDALE, Ill. – March 8, 2017 – PCTEL, Inc. (Nasdaq:PCTI), a leader in Performance Critical TELecom solutions, announced its 2016 fourth quarter and full year results.

 

Highlights

 

 

Revenue of $26.7 million in the quarter, a 2% increase over the same period last year. $96.7 million in revenue for the year, a decrease of 9% as compared to 2015.

 

 

Gross profit margin of 37.4% in the quarter compared to 35.5% for the same period last year. Gross profit margin of 36.4% for the year, compared to 34.9% in 2015.

 

 

Net loss of $0.33 per share in the quarter, compared to a net loss of $0.05 per share in the same period last year. Net loss of $1.09 per share for the year, compared to a net loss of $0.09 last year. 2016 results include non-cash expenses for intangible asset impairments and the establishment of a deferred tax asset valuation allowance which cost $0.35 per share in the quarter and $1.00 per share for the year.

 

 

Non-GAAP net income and adjusted EBITDA are measures the company uses to reflect the results of its core earnings. A reconciliation of those Non-GAAP measures to our financial statements is provided later in the press release.

 

 

Non-GAAP net income of $0.08 per share in the quarter compared to $0.04 for the same period last year, and $0.20 per share for the year compared to $0.11 in 2015. The non-cash expenses for intangible asset impairments and the establishment of a deferred tax asset valuation allowance are responsible for most of difference between GAAP & non-GAAP results.

 

Adjusted EBITDA margin as a percent of revenue in the quarter of 9% compared to 6% for the same period last year, and 7% for the year compared to 5% in 2015.

 

 

$33.3 million of cash and short-term investments at December 31, 2016, an increase of approximately $2.1 million from the preceding quarter. The Company generated free cash flow of approximately $3.0 million for the quarter (11% of revenue) and $8.5 million for the year (9% of revenue).

 

“Strong small cell antenna demand coupled with scanning receiver sales contributed to improved revenue and gross profit margin for the quarter,” said David Neumann, PCTEL’s CEO. “The densification of wireless networks and expanding applications across IoT will continue to provide opportunities for PCTEL antennas and test and measurement solutions.”

 

 


Exhibit 99.1

 

 

 

CONFERENCE CALL / WEBCAST  

PCTEL’s management team will discuss the Company’s results today at 8:15 a.m. ET. The call can be accessed by dialing (888) 782-2072 (U.S. / Canada) or (706) 679-6397 (International), conference ID: 47845844. 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: 47845844.

 

About PCTEL

PCTEL delivers Performance Critical TELecom technology solutions to the wireless industry. We are the leading global supplier of antennas and wireless network testing solutions. PCTEL Connected Solutions designs and manufactures precision antennas. PCTEL antennas are deployed in small cells, enterprise Wi-Fi access points, fleet management and transit systems, and in equipment and devices for the Industrial Internet of Things (IIoT). PCTEL RF Solutions provides test tools and engineering services that improve the performance of wireless networks globally. Mobile operators, neutral hosts, and equipment manufacturers rely on PCTEL to analyze, design, and optimize next generation wireless networks.

 

For more information, please visit the following websites.

PCTEL Corporate: http://www.pctel.com/

PCTEL Connected Solutions: http://www.antenna.com/

PCTEL RF Solutions: http://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 PCTEL’s vertical markets, and PCTEL’s ability to grow its wireless products business and 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.

 

# # #

 


Exhibit 99.1

 

 

For further information contact:

 

John Schoen

 

Michael Rosenberg

CFO

 

Director of Marketing

PCTEL, Inc.

 

PCTEL, Inc.

(630) 372-6800

 

(301) 444-2046

 

 

public.relations@pctel.com

 

 

 

 

 

 

 

 

 


Exhibit 99.1

PCTEL, INC.

 

CONSOLIDATED BALANCE SHEETS

 

(in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,855

 

 

$

7,055

 

Short-term investment securities

 

 

18,456

 

 

 

24,728

 

Accounts receivable, net of allowance for doubtful accounts of $273 and $314 at

   December 31, 2016 and December 31, 2015, respectively

 

 

19,101

 

 

 

21,001

 

Inventories, net

 

 

14,442

 

 

 

17,596

 

Prepaid expenses and other assets

 

 

1,548

 

 

 

1,586

 

Total current assets

 

 

68,402

 

 

 

71,966

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

12,609

 

 

 

13,839

 

Goodwill

 

 

3,332

 

 

 

3,332

 

Intangible assets, net

 

 

3,275

 

 

 

11,378

 

Deferred tax assets, net

 

 

4,558

 

 

 

13,155

 

Other noncurrent assets

 

 

36

 

 

 

40

 

TOTAL ASSETS

 

$

92,212

 

 

$

113,710

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

6,073

 

 

$

6,735

 

Accrued liabilities

 

 

7,177

 

 

 

6,190

 

Total current liabilities

 

 

13,250

 

 

 

12,925

 

 

 

 

 

 

 

 

 

 

Other long-term liabilities

 

 

391

 

 

 

388

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

13,641

 

 

 

13,313

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock, $0.001 par value, 100,000,000 shares authorized, 17,335,122 and

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

   respectively

 

 

17

 

 

 

18

 

Additional paid-in capital

 

 

134,480

 

 

 

135,714

 

Accumulated deficit

 

 

(55,544

)

 

 

(35,320

)

Accumulated other comprehensive loss

 

 

(382

)

 

 

(15

)

Total stockholders’ equity

 

 

78,571

 

 

 

100,397

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

92,212

 

 

$

113,710

 

 

 

 

 


Exhibit 99.1

PCTEL, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

26,709

 

 

$

26,138

 

 

$

96,713

 

 

$

106,615

 

 

COST OF REVENUES

 

 

16,728

 

 

 

16,859

 

 

 

61,507

 

 

 

69,354

 

 

GROSS PROFIT

 

 

9,981

 

 

 

9,279

 

 

 

35,206

 

 

 

37,261

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

2,577

 

 

 

2,699

 

 

 

10,158

 

 

 

11,205

 

 

Sales and marketing

 

 

3,885

 

 

 

3,639

 

 

 

13,810

 

 

 

14,196

 

 

General and administrative

 

 

2,893

 

 

 

2,887

 

 

 

12,051

 

 

 

12,399

 

 

Amortization of intangible assets

 

 

222

 

 

 

889

 

 

 

1,651

 

 

 

3,426

 

 

Impairment of goodwill and other intangible assets

 

 

1,061

 

 

 

161

 

 

 

5,785

 

 

 

161

 

 

Restructuring expenses

 

 

10

 

 

 

778

 

 

 

664

 

 

 

1,630

 

 

Total operating expenses

 

 

10,648

 

 

 

11,053

 

 

 

44,119

 

 

 

43,017

 

 

OPERATING LOSS

 

 

(667

)

 

 

(1,774

)

 

 

(8,913

)

 

 

(5,756

)

 

Other income, net

 

 

63

 

 

 

504

 

 

 

112

 

 

 

3,287

 

 

LOSS BEFORE INCOME TAXES

 

 

(604

)

 

 

(1,270

)

 

 

(8,801

)

 

 

(2,469

)

 

Expense (benefit) for income taxes

 

 

4,677

 

 

 

(450

)

 

 

8,834

 

 

 

(901

)

 

NET LOSS

 

$

(5,281

)

 

$

(820

)

 

$

(17,635

)

 

$

(1,568

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.33

)

 

$

(0.05

)

 

$

(1.09

)

 

$

(0.09

)

 

Diluted

 

$

(0.33

)

 

$

(0.05

)

 

$

(1.09

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,194

 

 

 

16,820

 

 

 

16,151

 

 

 

17,737

 

 

Diluted

 

 

16,194

 

 

 

16,820

 

 

 

16,151

 

 

 

17,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividend per share

 

$

0.05

 

 

$

0.05

 

 

$

0.20

 

 

$

0.20

 

 

 

 

 


Exhibit 99.1

PCTEL, INC.

 

P&L INFORMATION BY SEGMENT (unaudited)

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2016

 

 

Year Ended December 31, 2016

 

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

18,147

 

 

$

8,574

 

 

$

(12

)

 

$

26,709

 

 

$

65,763

 

 

$

31,126

 

 

$

(176

)

 

$

96,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

5,671

 

 

 

4,288

 

 

 

22

 

 

 

9,981

 

 

 

20,706

 

 

 

14,485

 

 

 

15

 

 

 

35,206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING (LOSS) INCOME

 

$

2,177

 

 

$

(509

)

 

$

(2,335

)

 

$

(667

)

 

$

7,804

 

 

$

(6,738

)

 

$

(9,979

)

 

$

(8,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2015

 

 

Year Ended December 31, 2015

 

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

16,675

 

 

$

9,506

 

 

$

(43

)

 

$

26,138

 

 

$

69,579

 

 

$

37,255

 

 

$

(219

)

 

$

106,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

4,877

 

 

 

4,389

 

 

 

13

 

 

 

9,279

 

 

 

20,426

 

 

 

16,803

 

 

 

32

 

 

 

37,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING (LOSS) INCOME

 

$

675

 

 

$

(8

)

 

$

(2,441

)

 

$

(1,774

)

 

$

5,040

 

 

$

(298

)

 

$

(10,498

)

 

$

(5,756

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Exhibit 99.1

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 December 31,

 

 

Year Ended December 31,

 

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

$

(667

)

 

$

(1,774

)

 

$

(8,913

)

 

$

(5,756

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

167

 

 

 

167

 

 

 

666

 

 

 

595

 

 

 

     -Operating expenses

 

 

222

 

 

 

889

 

 

 

1,651

 

 

 

3,426

 

 

 

Impairment of goodwill and other intangible assets

 

 

1,061

 

 

 

161

 

 

 

5,785

 

 

 

161

 

 

 

Restructuring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

42

 

 

 

0

 

 

 

288

 

 

 

     -Operating expenses

 

 

10

 

 

 

778

 

 

 

664

 

 

 

1,630

 

 

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

7

 

 

 

5

 

 

 

107

 

 

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

86

 

 

 

125

 

 

 

411

 

 

 

369

 

 

 

     -Engineering

 

 

125

 

 

 

175

 

 

 

650

 

 

 

419

 

 

 

     -Sales & Marketing

 

 

142

 

 

 

(132

)

 

 

627

 

 

 

238

 

 

 

     -General & Administrative

 

 

446

 

 

 

304

 

 

 

2,297

 

 

 

838

 

 

 

 

 

 

2,259

 

 

 

2,516

 

 

 

12,756

 

 

 

8,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating Income

 

$

1,592

 

 

$

742

 

 

$

3,843

 

 

$

2,315

 

 

 

% of revenue

 

 

6.0

%

 

 

2.8

%

 

 

4.0

%

 

 

2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(5,281

)

 

$

(820

)

 

$

(17,635

)

 

$

(1,568

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Non-GAAP adjustment to operating loss

 

 

2,259

 

 

 

2,516

 

 

 

12,756

 

 

 

8,071

 

 

(b)

Other income related to SEC investigation of TelWorx

 

 

0

 

 

 

(1

)

 

 

(5

)

 

 

(102

)

 

(b)

Legal Settlement - Amendment to Nexgen APA

 

 

0

 

 

 

(500

)

 

 

0

 

 

 

(3,160

)

 

(b)

Income Taxes

 

 

4,379

 

 

 

(584

)

 

 

8,123

 

 

 

(1,322

)

 

 

 

 

 

6,638

 

 

 

1,431

 

 

 

20,874

 

 

 

3,487

 

 

 

Non-GAAP Net Income

 

$

1,357

 

 

$

611

 

 

$

3,239

 

 

$

1,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Earning per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.04

 

 

$

0.20

 

 

$

0.11

 

 

 

Diluted

 

$

0.08

 

 

$

0.04

 

 

$

0.20

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Exhibit 99.1

 

Weighed Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,194

 

 

 

16,820

 

 

 

16,151

 

 

 

17,737

 

 

 

Diluted

 

 

16,439

 

 

 

16,969

 

 

 

16,325

 

 

 

18,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

 

 

 

 


Exhibit 99.1

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

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2016

 

 

Year Ended December 31, 2016

 

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Income

 

$

2,177

 

 

$

(509

)

 

$

(2,335

)

 

$

(667

)

 

$

7,804

 

 

$

(6,738

)

 

$

(9,979

)

 

$

(8,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

167

 

 

 

0

 

 

 

167

 

 

 

0

 

 

 

666

 

 

 

0

 

 

 

666

 

     -Operating expenses

 

 

39

 

 

 

183

 

 

 

0

 

 

 

222

 

 

 

191

 

 

 

1,460

 

 

 

0

 

 

 

1,651

 

Impairment of intangible assets

 

 

0

 

 

 

1,061

 

 

 

0

 

 

 

1,061

 

 

 

0

 

 

 

5,785

 

 

 

0

 

 

 

5,785

 

Restructuring expenses

 

 

0

 

 

 

10

 

 

 

0

 

 

 

10

 

 

 

44

 

 

 

547

 

 

 

73

 

 

 

664

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

5

 

 

 

5

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

43

 

 

 

43

 

 

 

0

 

 

 

86

 

 

 

178

 

 

 

233

 

 

 

0

 

 

 

411

 

     -Engineering

 

 

48

 

 

 

77

 

 

 

0

 

 

 

125

 

 

 

172

 

 

 

478

 

 

 

0

 

 

 

650

 

     -Sales & Marketing

 

 

98

 

 

 

44

 

 

 

0

 

 

 

142

 

 

 

435

 

 

 

192

 

 

 

0

 

 

 

627

 

     -General & Administrative

 

 

51

 

 

 

77

 

 

 

318

 

 

 

446

 

 

 

209

 

 

 

339

 

 

 

1,749

 

 

 

2,297

 

 

 

 

279

 

 

 

1,662

 

 

 

318

 

 

 

2,259

 

 

 

1,229

 

 

 

9,700

 

 

 

1,827

 

 

 

12,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating (Loss) Income

 

$

2,456

 

 

$

1,153

 

 

$

(2,017

)

 

$

1,592

 

 

$

9,033

 

 

$

2,962

 

 

$

(8,152

)

 

$

3,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2015

 

 

Year Ended December 31, 2015

 

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

Connected Solutions

 

 

RF Solutions

 

 

Corporate

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Income

 

$

675

 

 

$

(8

)

 

$

(2,441

)

 

$

(1,774

)

 

$

5,040

 

 

$

(298

)

 

$

(10,498

)

 

$

(5,756

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

0

 

 

 

167

 

 

 

0

 

 

 

167

 

 

 

39

 

 

 

556

 

 

 

0

 

 

 

595

 

     -Operating expenses

 

 

195

 

 

 

694

 

 

 

0

 

 

 

889

 

 

 

811

 

 

 

2,615

 

 

 

0

 

 

 

3,426

 

Impairment of goodwill

 

 

 

 

 

 

161

 

 

 

 

 

 

 

161

 

 

 

 

 

 

 

161

 

 

 

 

 

 

 

161

 

Restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of revenues

 

 

42

 

 

 

0

 

 

 

0

 

 

 

42

 

 

 

288

 

 

 

0

 

 

 

0

 

 

 

288

 

     -Restructuring charges

 

 

755

 

 

 

23

 

 

 

0

 

 

 

778

 

 

 

1,293

 

 

 

337

 

 

 

0

 

 

 

1,630

 

TelWorx investigation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -General & Administrative

 

 

0

 

 

 

0

 

 

 

7

 

 

 

7

 

 

 

0

 

 

 

0

 

 

 

107

 

 

 

107

 

Stock Compensation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     -Cost of Goods Sold

 

 

28

 

 

 

97

 

 

 

0

 

 

 

125

 

 

 

82

 

 

 

287

 

 

 

0

 

 

 

369

 

     -Engineering

 

 

49

 

 

 

126

 

 

 

0

 

 

 

175

 

 

 

104

 

 

 

315

 

 

 

0

 

 

 

419

 

     -Sales & Marketing

 

 

88

 

 

 

(220

)

 

 

0

 

 

 

(132

)

 

 

261

 

 

 

(23

)

 

 

0

 

 

 

238

 

     -General & Administrative

 

 

(18

)

 

 

70

 

 

 

252

 

 

 

304

 

 

 

(12

)

 

 

113

 

 

 

737

 

 

 

838

 

 


Exhibit 99.1

 

 

 

1,139

 

 

 

1,118

 

 

 

259

 

 

 

2,516

 

 

 

2,866

 

 

 

4,361

 

 

 

844

 

 

 

8,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Operating (Loss) Income

 

$

1,814

 

 

$

1,110

 

 

$

(2,182

)

 

$

742

 

 

$

7,906

 

 

$

4,063

 

 

$

(9,654

)

 

$

2,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

 

 

 


Exhibit 99.1

PCTEL, Inc.

Reconciliation of GAAP operating loss to Adjusted EBITDA (a)

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

$

(667

)

 

$

(1,774

)

 

$

(8,913

)

 

$

(5,756

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,134

 

 

 

1,844

 

 

 

5,467

 

 

 

7,106

 

 

 

Restructuring - cost of revenues

 

 

0

 

 

 

42

 

 

 

0

 

 

 

288

 

 

 

Restructuring - operating expenses

 

 

10

 

 

 

778

 

 

 

664

 

 

 

1,630

 

 

 

Stock compensation expenses

 

 

799

 

 

 

472

 

 

 

3,986

 

 

 

1,864

 

 

 

Impairment of goodwill and other intangible assets

 

 

1,061

 

 

 

161

 

 

 

5,785

 

 

 

161

 

 

 

TelWorx investigation- operating expenses

 

 

0

 

 

 

7

 

 

 

5

 

 

 

107

 

 

 

Adjusted EBITDA

 

$

2,337

 

 

$

1,530

 

 

$

6,994

 

 

$

5,400

 

 

 

% of revenue

 

 

8.7

%

 

 

5.9

%

 

 

7.2

%

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

This schedule reconciles the Company's GAAP operating loss to Adjusted 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 Adjusted EBITDA when evaluating

 

 

 

its financial results as well as for internal planning and forecasting purposes.  Adjusted EBITDA should not be viewed as a substitute for

 

 

 

the Company's GAAP results.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Adjusted 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.