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 15, 2018
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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
|
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 15, 2018, PCTEL, Inc. issued a press release regarding its financial results for the fourth quarter and the full year ended December 31, 2017. 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
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 16, 2018
|
|
|
|
|
|
|
|
|
|
|
PCTEL, INC. |
|
|
|
|
|
By: |
|
/s/ John W. Schoen |
John W. Schoen, Chief Financial Officer
EXHIBIT 99.1
PCTEL Reports $23.3 Million in Fourth Quarter Revenue
$91.4 Million for the Full Year
BLOOMINGDALE, Ill. – March 15, 2018 – PCTEL, Inc. (Nasdaq: PCTI), a leader in Performance Critical TELecom solutions, announced its results for the fourth quarter and the full year ended December 31, 2017.
Highlights from Continuing Operations
|
|
• |
Revenue of $23.3 million in the quarter and $91.4 million for the year, down 1% in the quarter and up 8% for the year compared to last year. Connected Solutions revenue was down 9% in the quarter and up 4% for the year. RF Solutions was up 25% in the quarter and up 19% for the year. |
|
|
• |
Gross profit margin of 44.0% in the quarter and 42.4% for the year, up 265 basis points in the quarter and up 200 basis points for the year compared to last year. |
|
|
• |
Net income per diluted share of $0.19 in the fourth quarter and $0.24 for the year, an improvement of $0.47 per share in the quarter and $1.03 per share in the year. Approximately $0.03 per share of the improvement in the quarter and $0.13 per share in the year are attributed to improved operating results. The remainder is a result of non-cash changes in the Company’s deferred tax assets and related valuation allowance. |
|
|
• |
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 per diluted share of $0.08 in the fourth quarter and $0.28 for the year, unchanged in the quarter and up $0.07 for the year compared to last year. |
|
|
• |
Adjusted EBITDA margin as a percent of revenue of 10% in the fourth quarter and 9% for the year, up 55 basis points in the quarter and 95 basis points for the year compared to last year. |
|
|
• |
$38.1 million of cash and short-term investments and no debt at December 31, 2017. The Company generated free cash flow (cash flow from operations less capital spending) from continuing operations of approximately $2.1 million in the quarter and $7.1 million for the year. |
“We are pleased to see revenue growth in both segments. Fleet and utilities markets continue to lead the growth in antennas and we closed several large scanning receiver deals through our OEM partners in the quarter,” said David Neumann, PCTEL’s CEO. “PCTEL is well positioned to take advantage of the long-term growth
opportunities in Industrial IoT and 5G, which require both performance critical antenna solutions across multiple vertical markets and RF test equipment.”
CONFERENCE CALL / WEBCAST
PCTEL’s management team will discuss the Company’s results today at 4:30 p.m. ET. The call can be accessed by dialing (888) 782-2072 (U.S. / Canada) or (706) 679-6397 (International), conference ID: 47850719. 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: 47850719.
About PCTEL
PCTEL, Inc. provides Performance Critical TELecom technology solutions. We are a leading global supplier of antennas and wireless network testing solutions. Our precision 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). We offer in-house design, testing, radio integration, and manufacturing capabilities for our antenna customers. PCTEL’s test and measurement tools improve the performance of wireless networks globally, with a focus on LTE, public safety, and emerging 5G technologies. Network operators, neutral hosts, and equipment manufacturers rely on our scanning receivers and testing solutions to analyze, design, and optimize their networks.
For more information, please visit our website at http://www.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, growth of our Connected Solutions and RF Solutions businesses, anticipated demand for certain products and the anticipated growth of public and private wireless systems 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 impact of data densification and IoT on capacity and coverage demand, impact of 5G, 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.
# # #
For further information contact:
John SchoenMichael Rosenberg
PCTEL, Inc.PCTEL, Inc.
(630) 372-6800(301) 444-2046
public.relations@pctel.com
|
PCTEL, INC. |
|
|||||||
|
CONSOLIDATED BALANCE SHEETS |
|
|||||||
|
(in thousands, except share data) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
||
|
|
|
2017 |
|
|
2016 |
|
||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,559 |
|
|
$ |
14,855 |
|
|
Short-term investment securities |
|
|
32,499 |
|
|
|
18,456 |
|
|
Accounts receivable, net of allowance for doubtful accounts of $319 and $273 at December 31, 2017 and December 31, 2016, respectively |
|
|
18,427 |
|
|
|
19,101 |
|
|
Inventories, net |
|
|
12,756 |
|
|
|
14,442 |
|
|
Prepaid expenses and other assets |
|
|
1,605 |
|
|
|
1,498 |
|
|
Current assets held for sale |
|
|
0 |
|
|
|
50 |
|
|
Total current assets |
|
|
70,846 |
|
|
|
68,402 |
|
|
Property and equipment, net |
|
|
12,369 |
|
|
|
11,833 |
|
|
Goodwill |
|
|
3,332 |
|
|
|
3,332 |
|
|
Intangible assets, net |
|
|
2,113 |
|
|
|
3,275 |
|
|
Deferred tax assets, net |
|
|
7,734 |
|
|
|
4,512 |
|
|
Other noncurrent assets |
|
|
72 |
|
|
|
36 |
|
|
Non-current assets held for sale |
|
|
0 |
|
|
|
776 |
|
|
TOTAL ASSETS |
|
$ |
96,466 |
|
|
$ |
92,166 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
5,471 |
|
|
$ |
6,073 |
|
|
Accrued liabilities |
|
|
7,284 |
|
|
|
7,177 |
|
|
Total current liabilities |
|
|
12,755 |
|
|
|
13,250 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities |
|
|
392 |
|
|
|
391 |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
13,147 |
|
|
|
13,641 |
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value, 100,000,000 shares authorized, 17,806,792 and 17,335,122 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively |
|
|
18 |
|
|
|
17 |
|
|
Additional paid-in capital |
|
|
134,505 |
|
|
|
134,480 |
|
|
Accumulated deficit |
|
|
(51,258 |
) |
|
|
(55,590 |
) |
|
Accumulated other comprehensive loss |
|
|
54 |
|
|
|
(382 |
) |
|
Total stockholders’ equity |
|
|
83,319 |
|
|
|
78,525 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
96,466 |
|
|
$ |
92,166 |
|
|
|
|
|
|
|
|
|
|
|
|
PCTEL, INC. |
|
||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
|
||||||||||||||||
|
(in thousands, except per share data) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
$ |
23,301 |
|
|
$ |
23,623 |
|
|
$ |
91,437 |
|
|
$ |
85,006 |
|
|
|
COST OF REVENUES |
|
|
13,056 |
|
|
|
13,860 |
|
|
|
52,626 |
|
|
|
50,595 |
|
|
|
GROSS PROFIT |
|
|
10,245 |
|
|
|
9,763 |
|
|
|
38,811 |
|
|
|
34,411 |
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
3,002 |
|
|
|
2,577 |
|
|
|
11,142 |
|
|
|
10,158 |
|
|
|
Sales and marketing |
|
|
3,236 |
|
|
|
3,646 |
|
|
|
12,630 |
|
|
|
12,716 |
|
|
|
General and administrative |
|
|
3,028 |
|
|
|
2,873 |
|
|
|
13,110 |
|
|
|
11,905 |
|
|
|
Amortization of intangible assets |
|
|
124 |
|
|
|
124 |
|
|
|
496 |
|
|
|
531 |
|
|
|
Restructuring expenses |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
234 |
|
|
|
Total operating expenses |
|
|
9,390 |
|
|
|
9,220 |
|
|
|
37,378 |
|
|
|
35,544 |
|
|
|
OPERATING INCOME (LOSS) |
|
|
855 |
|
|
|
543 |
|
|
|
1,433 |
|
|
|
(1,133 |
) |
|
|
Other income, net |
|
|
32 |
|
|
|
63 |
|
|
|
105 |
|
|
|
112 |
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES |
|
|
887 |
|
|
|
606 |
|
|
|
1,538 |
|
|
|
(1,021 |
) |
|
|
(Benefit) expense for income taxes |
|
|
(2,402 |
) |
|
|
5,173 |
|
|
|
(2,471 |
) |
|
|
11,776 |
|
|
|
NET INCOME (LOSS) FROM CONTINUING OPERATIONS |
|
|
3,289 |
|
|
|
(4,567 |
) |
|
|
4,009 |
|
|
|
(12,797 |
) |
|
|
NET LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX BENEFIT |
|
|
(39 |
) |
|
|
(760 |
) |
|
|
(187 |
) |
|
|
(4,884 |
) |
|
|
NET INCOME (LOSS) |
|
$ |
3,250 |
|
|
$ |
(5,327 |
) |
|
$ |
3,822 |
|
|
$ |
(17,681 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Share From Continuing Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.19 |
|
|
$ |
(0.28 |
) |
|
$ |
0.24 |
|
|
$ |
(0.79 |
) |
|
|
Diluted |
|
$ |
0.19 |
|
|
$ |
(0.28 |
) |
|
$ |
0.24 |
|
|
$ |
(0.79 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss per Share From Discontinued Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.00 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.30 |
) |
|
|
Diluted |
|
$ |
(0.00 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.30 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.19 |
|
|
$ |
(0.33 |
) |
|
$ |
0.23 |
|
|
$ |
(1.09 |
) |
|
|
Diluted |
|
$ |
0.19 |
|
|
$ |
(0.33 |
) |
|
$ |
0.23 |
|
|
$ |
(1.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
16,926 |
|
|
|
16,194 |
|
|
|
16,626 |
|
|
|
16,151 |
|
|
|
Diluted |
|
|
17,299 |
|
|
|
16,194 |
|
|
|
16,913 |
|
|
|
16,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividend per share |
|
$ |
0.055 |
|
|
$ |
0.05 |
|
|
$ |
0.210 |
|
|
$ |
0.20 |
|
|
PCTEL, INC. |
|||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||
|
(unaudited, in thousands) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|||||
|
. |
|
2017 |
|
|
2016 |
|
|
||
|
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations |
|
$ |
4,009 |
|
|
$ |
(12,797 |
) |
|
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
2,567 |
|
|
|
2,629 |
|
|
|
Intangible asset amortization |
|
|
1,162 |
|
|
|
1,198 |
|
|
|
Stock-based compensation |
|
|
3,005 |
|
|
|
3,847 |
|
|
|
Loss on disposal/sale of property and equipment |
|
|
18 |
|
|
|
2 |
|
|
|
Restructuring costs |
|
|
(78 |
) |
|
|
30 |
|
|
|
Deferred tax provision |
|
|
(2,647 |
) |
|
|
11,048 |
|
|
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
853 |
|
|
|
1,695 |
|
|
|
Inventories |
|
|
1,970 |
|
|
|
2,863 |
|
|
|
Prepaid expenses and other assets |
|
|
(121 |
) |
|
|
44 |
|
|
|
Accounts payable |
|
|
(1,037 |
) |
|
|
(484 |
) |
|
|
Income taxes payable |
|
|
(199 |
) |
|
|
81 |
|
|
|
Other accrued liabilities |
|
|
182 |
|
|
|
929 |
|
|
|
Deferred revenue |
|
|
85 |
|
|
|
40 |
|
|
|
Net cash provided by operating activities |
|
|
9,769 |
|
|
|
11,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(2,666 |
) |
|
|
(1,739 |
) |
|
|
Proceeds from disposal of property and equipment |
|
|
1 |
|
|
|
15 |
|
|
|
Purchases of investments |
|
|
(49,009 |
) |
|
|
(74,264 |
) |
|
|
Redemptions/maturities of short-term investments |
|
|
34,966 |
|
|
|
80,536 |
|
|
|
Net cash (used in) provided by investing activities |
|
|
(16,708 |
) |
|
|
4,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock |
|
|
1,975 |
|
|
|
649 |
|
|
|
Payments for repurchase of common stock |
|
|
0 |
|
|
|
(4,095 |
) |
|
|
Payment of withholding tax on stock-based compensation |
|
|
(1,298 |
) |
|
|
(426 |
) |
|
|
Principle payments on capital leases |
|
|
(98 |
) |
|
|
(51 |
) |
|
|
Cash dividends |
|
|
(3,705 |
) |
|
|
(3,456 |
) |
|
|
Net cash used in financing activities |
|
|
(3,126 |
) |
|
|
(7,379 |
) |
|
|
|
|
. |
|
|
|
|
|
|
|
|
Cash flows from discontinued operations: |
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities |
|
|
(795 |
) |
|
|
(242 |
) |
|
|
Net cash provided by (used in) investing activities |
|
|
1,434 |
|
|
|
(173 |
) |
|
|
Net cash provided by (used in) discontinued operations |
|
|
639 |
|
|
|
(415 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(9,426 |
) |
|
|
7,879 |
|
|
|
Effect of exchange rate changes on cash |
|
|
130 |
|
|
|
(79 |
) |
|
|
Cash and cash equivalents, beginning of year |
|
|
14,855 |
|
|
|
7,055 |
|
|
|
Cash and Cash Equivalents, End of Period |
|
$ |
5,559 |
|
|
$ |
14,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PCTEL, INC. |
|
|||||||||||||||||||||||||||||||
|
P&L INFORMATION BY SEGMENT - Continuing Operations (unaudited) |
|
|||||||||||||||||||||||||||||||
|
(in thousands) |
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2017 |
|
|
Year Ended December 31, 2017 |
|
||||||||||||||||||||||||||
|
|
|
Connected Solutions |
|
|
RF Solutions |
|
|
Corporate |
|
|
Total |
|
|
Connected Solutions |
|
|
RF Solutions |
|
|
Corporate |
|
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
$ |
16,487 |
|
|
$ |
6,861 |
|
|
$ |
(47 |
) |
|
$ |
23,301 |
|
|
$ |
68,612 |
|
|
$ |
23,019 |
|
|
$ |
(194 |
) |
|
$ |
91,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
5,157 |
|
|
|
5,077 |
|
|
|
11 |
|
|
|
10,245 |
|
|
|
22,439 |
|
|
|
16,354 |
|
|
|
18 |
|
|
|
38,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING (LOSS) INCOME |
|
$ |
1,517 |
|
|
$ |
1,869 |
|
|
$ |
(2,531 |
) |
|
$ |
855 |
|
|
$ |
8,304 |
|
|
$ |
4,177 |
|
|
$ |
(11,048 |
) |
|
$ |
1,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
$ |
5,488 |
|
|
$ |
(12 |
) |
|
$ |
23,623 |
|
|
$ |
65,763 |
|
|
$ |
19,419 |
|
|
$ |
(176 |
) |
|
$ |
85,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
|
5,671 |
|
|
|
4,070 |
|
|
|
22 |
|
|
|
9,763 |
|
|
|
20,706 |
|
|
|
13,690 |
|
|
|
15 |
|
|
|
34,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING (LOSS) INCOME |
|
$ |
2,177 |
|
|
$ |
701 |
|
|
$ |
(2,335 |
) |
|
$ |
543 |
|
|
$ |
7,804 |
|
|
$ |
1,042 |
|
|
$ |
(9,979 |
) |
|
$ |
(1,133 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to non-GAAP Results - Continuing Operations (unaudited) |
|
||||||||||||||||
|
(in thousands except per share information) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP operating income (loss) to non-GAAP operating income - Continuing Operations (a) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
$ |
855 |
|
|
$ |
543 |
|
|
$ |
1,433 |
|
|
$ |
(1,133 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues |
|
|
167 |
|
|
|
167 |
|
|
|
666 |
|
|
|
668 |
|
|
|
-Operating expenses |
|
|
124 |
|
|
|
124 |
|
|
|
496 |
|
|
|
531 |
|
|
|
Restructuring |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
234 |
|
|
|
TelWorx investigation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-General & administrative |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
4 |
|
|
|
Stock Compensation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-Cost of revenues |
|
|
68 |
|
|
|
63 |
|
|
|
268 |
|
|
|
282 |
|
|
|
-Engineering |
|
|
123 |
|
|
|
125 |
|
|
|
517 |
|
|
|
650 |
|
|
|
-Sales & marketing |
|
|
112 |
|
|
|
140 |
|
|
|
474 |
|
|
|
617 |
|
|
|
-General & administrative |
|
|
244 |
|
|
|
451 |
|
|
|
1,745 |
|
|
|
2,298 |
|
|
|
|
|
|
838 |
|
|
|
1,070 |
|
|
|
4,166 |
|
|
|
5,284 |
|
|
|
Non-GAAP Operating Income |
|
$ |
1,693 |
|
|
$ |
1,613 |
|
|
$ |
5,599 |
|
|
$ |
4,151 |
|
|
|
% of revenue |
|
|
7.3 |
% |
|
|
6.8 |
% |
|
|
6.1 |
% |
|
|
4.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net income (loss) to non-GAAP net (loss) income - Continuing Operations (b) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
3,289 |
|
|
$ |
(4,567 |
) |
|
$ |
4,009 |
|
|
$ |
(12,797 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Non-GAAP adjustment to operating income (loss) |
|
|
838 |
|
|
|
1,070 |
|
|
|
4,166 |
|
|
|
5,284 |
|
|
(b) |
Other income related to SEC investigation of TelWorx |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(4 |
) |
|
(b) |
Income Taxes |
|
|
(2,713 |
) |
|
|
4,871 |
|
|
|
(3,498 |
) |
|
|
11,009 |
|
|
|
|
|
|
(1,875 |
) |
|
|
5,941 |
|
|
|
668 |
|
|
|
16,289 |
|
|
|
Non-GAAP Net Income |
|
$ |
1,414 |
|
|
$ |
1,374 |
|
|
$ |
4,677 |
|
|
$ |
3,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Earning per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
$ |
0.28 |
|
|
$ |
0.22 |
|
|
|
Diluted |
|
$ |
0.08 |
|
|
$ |
0.08 |
|
|
$ |
0.28 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighed Average Shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
16,926 |
|
|
|
16,194 |
|
|
|
16,626 |
|
|
|
16,151 |
|
|
|
Diluted |
|
|
17,299 |
|
|
|
16,439 |
|
|
|
16,913 |
|
|
|
16,325 |
|
This schedule reconciles the Company's GAAP operating income (loss) by segment to its non-GAAP operating income (loss). The Company believes that presentation of this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods. The Company uses these non-GAAP measures when evaluating its financial results as well as for internal planning and forecasting purposes. These non-GAAP measures should not be viewed as a substitute for the Company's GAAP results.
(a) These adjustments reflect stock-based compensation expense, amortization of intangible assets, restructuring charges, and general and administrative expenses associated with the SEC investigation of TelWorx.
|
PCTEL, Inc. |
|
||||||||||||||||||
|
Reconciliation of GAAP operating income (loss) to Adjusted EBITDA - Continuing Operations (a) |
|
||||||||||||||||||
|
(unaudited, in thousands) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
|
|
$ |
855 |
|
|
$ |
543 |
|
|
$ |
1,433 |
|
|
$ |
(1,133 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
653 |
|
|
|
635 |
|
|
|
2,566 |
|
|
|
2,629 |
|
|
|
Intangible amortization |
|
|
|
|
291 |
|
|
|
291 |
|
|
|
1,162 |
|
|
|
1,199 |
|
|
|
Stock compensation expenses |
|
|
|
|
547 |
|
|
|
779 |
|
|
|
3,004 |
|
|
|
3,847 |
|
|
|
Restructuring expense |
|
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
234 |
|
|
|
TelWorx investigation- operating expenses |
|
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
4 |
|
|
|
Adjusted EBITDA |
|
|
|
$ |
2,346 |
|
|
$ |
2,248 |
|
|
$ |
8,165 |
|
|
$ |
6,780 |
|
|
|
% of revenue |
|
|
|
|
10.1 |
% |
|
|
9.5 |
% |
|
|
8.9 |
% |
|
|
8.0 |
% |
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.