Inphonic (NASDAQ:INPC)
Historical Stock Chart
From Jul 2019 to Jul 2024
![Click Here for more Inphonic Charts. Click Here for more Inphonic Charts.](/p.php?pid=staticchart&s=N%5EINPC&p=8&t=15)
InPhonic, Inc. (NASDAQ:INPC), a leading online seller of
wireless services, today reported financial results for its second
quarter ended June 30, 2005.
Consolidated Financial Results
-0-
*T
GAAP Results
-- Revenues were $81.6 million for the second quarter 2005,
compared to $50.1 million for the second quarter 2004, an
increase of 63% year over year.
-- Net loss attributable to common stockholders was $(1.7)
million or $(0.05) per basic and diluted share for the second
quarter 2005, a 74% improvement compared to a net loss
attributable to common stockholders of $(6.5) million, or
$(0.56) per basic and diluted share, for the second quarter
2004.
-- The net loss attributable to common stockholders for the
second quarter 2005 included stock-based compensation of
$(2.8) million, loss on investment of $(0.2) million, and
depreciation and amortization of $(2.1) million. The net loss
attributable to common stockholders for the second quarter
2004 included stock-based compensation of $(2.7) million, loss
on investment of $(0.2) million, and depreciation and
amortization of $(1.4) million.
-- General and administrative costs for the second quarter 2005
were $13.2 million, including stock-based compensation of $2.2
million. This compares to $11.9 million for the second quarter
2004, including stock-based compensation of $2.4 million.
Sales and marketing costs for the second quarter 2005 were
$20.6 million, including stock-based compensation of $0.6
million. This compares to $11.3 million for the second quarter
2004, including stock-based compensation of $0.3 million.
Non-GAAP Results
-- Revenues were $81.6 million for the second quarter 2005,
compared with revenues of $49.1 million for the second quarter
2004 (excluding, for comparison purposes, the effects of the
one-time recognition of $1.0 million in revenues in the second
quarter 2004 that were previously deferred in accordance with
Staff Accounting Bulletin No. 104, Revenue Recognition in
Financial Statements), an increase of 66% year over year.
-- Adjusted EBITDA for the second quarter 2005 was $6.9 million,
compared to Adjusted EBITDA of $0.5 million for the second
quarter 2004, an improvement of $6.4 million year over year.
-- Adjusted Earnings before Taxes ("Adjusted EBT") for the second
quarter 2005 were $5.4 million, or $0.13 per diluted share,
reflecting an improvement of $6.0 million compared to Adjusted
EBT of $(0.6) million, or $(0.02) per diluted share for the
second quarter 2004.
-- General and administrative costs for the second quarter 2005
were $9.4 million, excluding stock-based compensation of $2.2
million, settlement costs of $0.4 million and non-recurring
expenses of $1.2 million, compared to general and
administrative costs of $9.5 million, excluding stock-based
compensation of $2.4 million, for the second quarter 2004.
Sales and marketing costs for the second quarter 2005 were
$19.1 million, excluding stock-based compensation of $0.6
million, settlement costs of $0.5 million and non-recurring
costs of $0.4 million, compared to sales and marketing costs
of $11.0 million, excluding stock-based compensation of $0.3
million, for the second quarter 2004.
*T
The components of Adjusted EBITDA, Adjusted EBT and Adjusted EBT
per diluted share are discussed below under "Non-GAAP Financial
Measures", and a reconciliation between GAAP and Non-GAAP results is
shown immediately following the Unaudited Consolidated Statements of
Cash Flows.
"Our financial results reflect solid execution across our
business," said David A. Steinberg, chairman and chief executive
officer. "We remain focused on expanding our business and enhancing
our value proposition to the carriers, our marketing partners and
customers. After having achieved our first half 2005 goals, InPhonic
is well positioned to execute on our business plan for the remainder
of the year and beyond."
-0-
*T
Operating Highlights
-- Launched an online customer acquisition program for Sprint
PCS, employing InPhonic's expansive online marketing channels
and comprehensive e-commerce platform;
-- Signed multi-year wholesale contract with Cingular Wireless,
the nation's largest wireless provider, to resell wireless
minutes and data services provisioned on the Cingular GSM
nationwide network;
-- Completed the integration of the A1 Wireless USA, Inc.
acquisition;
-- Acquired VMC Satellite, a leading satellite television
activation company;
-- Added Hawaii's largest telecommunications provider, Hawaiian
Telecom, previously Verizon Hawaii, as MVNO client;
-- Launched premium Accessories and Device Protection programs;
-- Initiated VoIP communication service offering through Vonage
Partnership.
*T
Business Outlook
The following business outlook is based on current information and
expectations as of August 4, 2005. InPhonic's business outlook as of
today will be available on the Company's Investor Relations Web site
throughout the current quarter. It is currently expected the outlook
will not be updated until the release of InPhonic's next quarterly
earnings announcement, notwithstanding subsequent developments;
however, InPhonic may update the outlook or any portion thereof at any
time.
InPhonic is providing guidance for the third quarter 2005 and
reaffirming guidance for the full year 2005.
-0-
*T
Guidance Guidance
Figures in millions, except Adjusted EBT Q3 2005 FY 2005
----------------------------------------
Revenues $90.0-$92.0 $345.0-$355.0
Adjusted EBITDA $11.0-$12.0 $36.0-$37.0
Adjusted EBT, per share $0.24-$0.26 $0.75-$0.78
*T
Forward-Looking Statements
This press release contains forward-looking statements, including,
without limitation, all statements related to future financial
performance, plans to grow our business and build our brand. Words
such as "expect," "anticipate" and similar expressions are intended to
identify forward-looking statements. These forward-looking statements
are based upon our current expectations. Forward-looking statements
involve risks and uncertainties. Our actual results and the timing of
events could differ materially from those anticipated in such
forward-looking statements as a result of these risks and
uncertainties, which include, without limitation, risks related to our
fluctuating operating results, seasonality in our business, our
ability to acquire products on reasonable terms, our online business
model, demand for our products, the strength of our brand,
competition, our ability to fulfill orders and other risks detailed in
our filings with the Securities and Exchange Commission, including our
Annual Report on Form 10-K for the Year ended December 31, 2004 and
our Quarterly Reports on Form 10-Q. You are cautioned not to place
undue reliance on these forward-looking statements, which speak only
as of the date of this press release. All forward-looking statements
are qualified in their entirety by this cautionary statement, and
InPhonic undertakes no obligation to revise or update any
forward-looking statements to reflect events or circumstances after
the date hereof.
Conference Call
Company management will be holding a conference call to discuss
its second quarter 2005 financial results Today, Thursday, August 4,
2005 after the close of the day's trading on the NASDAQ Stock Market.
InPhonic will host a conference call, open to the general public, at
5:00 PM Eastern Time to discuss financial results and provide a
Company update.
The conference call can be accessed by the following:
-0-
*T
-- 877-502-9272 (Domestic) or 913-981-5581 (International);
passcode 1943863.
-- The replay will be available through August 13, 2005 by
dialing 888-203-1112 (Domestic) or 719-457-0820
(International); passcode 1943863.
-- The Company will also audio Webcast the call. A link to the
audio Webcast will be available on the Company's website at
www.inphonic.com in the Investor Relations section.
-- More call information and an audio archive following the call
will be available on the Company's website at www.inphonic.com
in the Investor Relations section.
-- Individual investors can listen to the call at
www.fulldisclosure.com , Thomson/CCBN's individual investor
portal.
-- Institutional investors can access the call via the
password-protected event management site,
www.streetevents.com.
*T
Non-GAAP Financial Measures
To supplement the Company's unaudited consolidated financial
statements, which are presented in accordance with U.S. generally
accepted accounting principles ("U.S. GAAP"), InPhonic uses the
following Non-GAAP measures of certain components of financial
performance.
Adjusted EBITDA -Earnings before interest, taxes, depreciation and
amortization adjusted for stock-based compensation, loss on
investments, restructuring costs, settlement costs and non-recurring
expenses, which are defined as expenses that have been eliminated
during the period that will not be incurred in future periods. The
Company's calculation of Adjusted EBITDA for the first quarter 2005
did not incorporate the impact of settlement costs or non-recurring
expenses.
Adjusted EBT - Earnings excluding net interest and other expense
(income), stock-based compensation, restructuring costs, loss on
investments, depreciation and amortization related to acquisitions,
settlement costs and non-recurring expenses, which are defined as
expenses that have been eliminated during the period that will not be
incurred in future periods. The Company's calculation of Adjusted EBT
for the first quarter 2005 did not incorporate the impact of
settlement costs or non-recurring expenses.
Adjusted EBT per diluted share - per share value of Adjusted EBT
on fully-diluted basis, does not include the impact of treasury stock.
The Company believes that the presentation of Adjusted EBITDA,
Adjusted EBT and Adjusted EBT per diluted share provides useful
information to management and investors regarding certain additional
financial and business trends relating to its financial condition and
results of operations. The Company believes when U.S. GAAP net income
and U.S. GAAP net income per share are viewed in conjunction with
these Non-GAAP measures, investors are provided with a more meaningful
understanding of the Company's ongoing operating performance. In
addition, the Company's management uses these measures for reviewing
the Company's financial results.
These measures should be considered in addition to results
prepared in accordance with U.S. GAAP, but should not be considered a
substitute for, or superior to, GAAP results. The Company has
reconciled Non-GAAP financial measures included in this press release
to the nearest GAAP measure. Investors are encouraged to review the
related GAAP financial measures and the reconciliation of these
Non-GAAP financial measures to their most directly comparable GAAP
financial measure.
About InPhonic
Headquartered in Washington, D.C., InPhonic, Inc. (NASDAQ:INPC)
is a leading online seller of wireless services and products. InPhonic
sells these services and products, and provides world-class customer
service through websites that it creates and manages for online
businesses, national retailers, member-based organizations and
associations under their own brands. InPhonic also operates Wirefly, a
leading mobile phones and wireless plans comparison site that was
awarded "Best of the Web" by Forbes magazine in 2004. InPhonic owns
and operates Liberty Wireless, a leading MVNO and can deliver a full
range of mobility solutions to enterprise clients through its Mobile
Virtual Network Enablement (MVNE) platform. In 2004, InPhonic was
selected #1 company of the year on the Inc. 500 - Inc. Magazine's list
of the fastest-growing privately held companies in the United States.
InPhonic was named T-Mobile's Internet Partner of the Year for 2004.
For more information on the company, its products and services, visit
the InPhonic Corporate website at www.inphonic.com.
-0-
*T
INPHONIC, INC. & SUBSIDIARIES
Unaudited Consolidated Statements of Operations
(in thousands, except per share and share amounts)
Three Months Ended Six Months Ended
June 30, June 30,
----------------------- -----------------------
2004 2005 2004 2005
----------- ----------- ----------- -----------
Revenues:
Activations and
services $ 40,405 $ 61,266 $ 73,827 $ 118,508
Equipment 9,697 20,352 16,351 39,717
----------- ----------- ----------- -----------
Total revenues 50,102 81,618 90,178 158,225
----------- ----------- ----------- -----------
Cost of revenues,
excluding
depreciation and
amortization:
Activations and
services 5,807 4,442 11,836 9,779
Equipment 22,289 42,642 39,236 82,738
----------- ----------- ----------- -----------
Total cost of
revenues 28,096 47,084 51,072 92,517
----------- ----------- ----------- -----------
Operating expenses:
General and
administrative
expenses, excluding
depreciation and
amortization 11,916 13,192 22,059 31,301
Sales and marketing
expenses, excluding
depreciation and
amortization 11,317 20,619 21,337 39,026
Depreciation and
amortization 1,425 2,142 3,034 3,919
Restructuring costs - 245 - 394
Loss on investment 150 228 150 228
----------- ----------- ----------- -----------
Total operating
expenses 24,808 36,426 46,580 74,868
----------- ----------- ----------- -----------
Loss from operations (2,802) (1,892) (7,474) (9,160)
----------- ----------- ----------- -----------
Other income
(expense):
Interest income 69 545 134 1,027
Interest expense (191) (305) (368) (513)
----------- ----------- ----------- -----------
Total other income
(expense) (122) 240 (234) 514
----------- ----------- ----------- -----------
Net loss (2,924) (1,652) (7,708) (8,646)
Preferred stock
dividends and
accretion to
preferred redemption
value (3,542) - (5,657) -
----------- ----------- ----------- -----------
Net loss
attributable to
common
stockholders $ (6,466) $ (1,652) $ (13,365) $ (8,646)
=========== =========== =========== ===========
Basic and diluted
net loss per share $ (0.56) $ (0.05) $ (1.16) $ (0.26)
=========== =========== =========== ===========
Basic and diluted
weighted average
shares outstanding 11,576,364 33,847,007 11,561,524 33,380,156
=========== =========== =========== ===========
Three Months Ended Six Months Ended
June 30, June 30,
----------------------- -----------------------
2004 2005 2004 2005
----------- ----------- ----------- -----------
Stock based
compensation is
allocated as follows:
General and
administrative $ 2,406 $ 2,225 $ 2,613 $ 8,586
Sales and
marketing 302 567 320 1,210
----------- ----------- ----------- -----------
Total stock based
compensation $ 2,708 $ 2,792 $ 2,933 $ 9,796
----------- ----------- ----------- -----------
INPHONIC, INC. & SUBSIDIARIES
Unaudited Selected Segment Information
(in thousands)
Three Months Ended, Six Months Ended,
June 30 June 30
2004 2005 2004 2005
----------- ----------- ----------- -----------
Revenues:
Wireless activations
and services (a) $ 35,908 $ 73,396 $ 61,481 $ 138,927
MVNO services (b) 12,328 7,024 24,848 16,670
Data services 1,866 1,198 3,849 2,628
----------- ----------- ----------- -----------
Total revenues 50,102 81,618 90,178 158,225
=========== =========== =========== ===========
Cost of revenues,
excluding
depreciation and
amortization:
Wireless activations
and services (a) $ 19,778 $ 41,719 $ 34,390 $ 80,668
MVNO services (b) 8,021 5,190 15,714 11,417
Data services 297 175 968 432
----------- ----------- ----------- -----------
Total cost of revenues 28,096 47,084 51,072 92,517
=========== =========== =========== ===========
(a) Wireless activations and services segment includes financial
results of the Cellular Activations and Satellite Television
units.
(b) MVNO services segment includes financial results of the MVNO
services and MVNE services units.
INPHONIC, INC & SUBSIDIARIES
Unaudited Consolidated Balance Sheets
(in thousands, except share amounts)
December 31, June 30,
2004 2005
------------ ------------
Assets (unaudited)
Current assets:
Cash and cash equivalents $ 100,986 $ 65,260
Short-term investments - 17,860
Accounts receivable, net of allowance for
doubtful accounts 19,039 39,667
Inventory, net 10,860 17,791
Prepaid expenses 11,434 1,475
Deferred costs and other current assets 2,391 2,561
------------ ------------
Total current assets 144,710 144,614
Restricted cash and cash equivalents 500 500
Property and equipment, net 5,975 9,336
Goodwill 9,479 30,710
Intangible assets, net 1,490 15,978
Deposits and other assets 1,635 1,749
------------ ------------
Total assets $ 163,789 $ 202,887
============ ============
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 16,922 $ 24,298
Accrued expenses and other liabilities 23,502 34,873
Short-term capital leases 279 225
Deferred revenue 10,723 12,860
------------ ------------
Total current liabilities 51,426 72,256
Long-term capital leases 261 168
------------ ------------
Total liabilities $ 51,687 $ 72,424
------------ ------------
Stockholders' equity:
Common stock, $0.01 par value
Authorized 200,000,000 shares at
December 31, 2004 and June 30, 2005;
issued and outstanding 32,252,573 and
35,097,657 shares at December 31,
2004 and June 30, 2005, respectively; $ 324 $ 352
Additional paid-in capital 238,241 265,220
Accumulated deficit (126,463) (135,109)
------------ ------------
Total stockholders' equity 112,102 130,463
------------ ------------
Total liabilities and stockholders'
equity $ 163,789 $ 202,887
============ ============
INPHONIC, INC & SUBSIDIARIES
Unaudited Consolidated Statements of Cash Flows
(in thousands)
Six Months Ended Three Months
June 30, Ended June 30,
2004 2005 2005
----------------------- --------------
(unaudited) (unaudited) (unaudited)
Cash flows from operating
activities:
Net loss (7,708) (8,646) (1,652)
Adjustments to reconcile net
loss to net cash used in
operating activities
Depreciation and
amortization 3,034 3,919 2,142
Non-cash interest expense,
net 25 324 162
Stock-based compensation 2,933 9,796 2,792
Write-off of investment 150 228 228
Changes in operating assets
and liabilities, net of
assets and liabilities
received from business
acquisition:
Accounts receivable (1,428) (20,542) (10,567)
Inventory (3,135) (4,106) (1,802)
Prepaid expenses 256 (741) 575
Deferred costs and other
assets (201) (275) 234
Accounts payable 7,368 7,376 3,989
Accrued expenses and
other liabilities 1,016 3,655 5,264
Deferred revenue (667) 2,137 (1,566)
----------- ----------- --------------
Net cash provided by
(used in) operating
activities 1,643 (6,875) (201)
Cash flows from investing
activities:
Net cash paid for
acquisitions - (8,632) (5,777)
Net cash paid for intangible
assets - (2,439) (2,439)
Note receivable from
stockholder (30) - -
Purchase of short-term
investments - (17,860) (12,893)
Capitalized expenditures,
including internal
capitalized labor (2,359) (6,026) (3,948)
----------- ----------- --------------
Net cash used in
investing activities (2,389) (34,957) (25,057)
Cash flows from financing
activities:
Principal repayments on debt (189) (146) (66)
Net borrowings on line of
credit 1,702 - -
Proceeds from debt borrowings 2,250 - -
Series D-4 dividends paid (92) - -
Proceeds from exercise of
warrants and options - 6,543 5,896
Costs of initial public
offering - (291) (88)
----------- ----------- --------------
Net cash provided by
financing activities 3,671 6,106 5,742
----------- ----------- --------------
Net increase (decrease)
in cash and cash
equivalents 2,925 (35,726) (19,516)
Cash and cash equivalents at
December 31, 2003 and 2004 and
March 31, 2005, respectively 29,048 100,986 84,776
----------- ----------- --------------
Cash and cash equivalents at
June 30, 2004 and 2005,
respectively 31,973 65,260 65,260
=========== =========== ==============
Supplemental disclosure of cash
flows information:
Cash paid during the quarter
for:
Interest 342 90
Supplemental disclosure of non-
cash activities:
Preferred stock dividends and
accretion to redemption
value (5,657) -
Restricted stock issuance - 547
Issuance of common stock in
business acquisitions - 9,238
Issuance of common stock in
intangible asset purchase - 1,721
Issuance of common stock
warrants for debt fees 816 -
Issuance of common stock to
settle a liability 50 -
Release of funds in escrow
related to acquisitions - 10,700
INPHONIC, INC & SUBSIDIARIES
Reconciliation of non-GAAP measures to the nearest comparable GAAP
measures
(Unaudited, in millions)
Non-GAAP financial metrics:
Three months ended
June 30, 2004
----------------------------------
Non-
GAAP
Actual Adjustments Results
--------- ----------- ----------
Revenues $ 50.1 $ (1.0)(a)$ 49.1
Cost of Revenues $ (28.1) $ (28.1)
General and Administrative Expenses $ (11.9) $ 2.4 (d)$ (9.5)
Sales and Marketing Expenses $ (11.3) $ 0.3 (d)$ (11.0)
Three months ended
June 30, 2005
----------------------------------
Non-
GAAP
Actual Adjustments Results
--------- ----------- ----------
Revenues $ 81.6 $ - $ 81.6
Cost of Revenues (47.1) 0.9 (c) (46.2)
General and Administrative Expenses (13.2) 0.4 (b) (9.4)
1.2 (c)
2.2 (d)
Sales and Marketing Expenses (20.6) 0.5 (b) (19.1)
0.4 (c)
0.6 (d)
(a) One-time recognition of $1.0 million in revenues that were
previously deferred in accordance with Staff Accounting Bulletin
No. 104, Revenue Recognition in Financial Statements.
(b) Adjustment to exclude settlement costs associated with the A1
Wireless USA acquisition incurred during the period, as these
expenses are not expected to be incurred in future periods. These
adjustments have been allocated between general and administrative
and sales and marketing expenses. Included in settlement costs are
vendor termination and settlement costs totaling $0.7 million
associated with the A1 Wireless USA acquisition (allocated between
general and administrative and sales and marketing expenses), and
A1 Wireless USA acquisition relationship termination and
settlement costs of $0.2 million (included in general and
administrative expenses).
(c) Adjustment to exclude non-recurring expenses that were eliminated
in the current period and are not expected to be incurred in any
future periods. Included in non-recurring expenses are costs
related to the integration of A1 Wireless USA of $0.5 million
(included in general and administrative expenses) which represent
salaries and benefits paid to former A1 employees; outsourcing
costs of $0.4 million (allocated between general and
administrative and sales and marketing expenses), which represent
costs incurred related to a terminated customer service vendor;
elimination of product line costs of $0.9 million, incurred
related to a now corrected, temporary rate plan matching
discrepancy between our carrier offering and customer purchases
resulting in excessive cost of sales; and employee costs of $0.8
million (allocated between general and administrative and sales
and marketing expenses) related to salaries and benefits for
employees terminated in the quarter as the Company increased
operating efficiency.
(d) Adjustment to exclude the impact of stock compensation on general
and administrative and sales and marketing expenses.
INPHONIC, INC & SUBSIDIARIES
Reconciliation of non-GAAP measures to the nearest comparable GAAP
measures
(Unaudited, in millions)
Adjusted EBITDA:
Three-Months Ended
-----------------------------
June 30, 2004 June 30, 2005
------------- -------------
Net income (loss) $ (2.9) $ (1.7)
Non-recurring revenue adjustment (1.0)(a) -
Add Back:
Net interest and other expense
(income) 0.1 (0.2)
Taxes - -
Depreciation and amortization 1.4 2.1
Stock-based compensation 2.7 2.8
Restructuring costs - 0.2 (b)
Loss on investment 0.2 0.2
Settlement costs - 0.9 (c)
Non-recurring expenses - 2.6 (d)
------------- -------------
Adjusted EBITDA $ 0.5 $ 6.9
(a) One-time recognition of $1.0 million in revenues that were
previously deferred in accordance with Staff Accounting Bulletin
No. 104, Revenue Recognition in Financial Statements.
(b) Restructuring costs related to the integration of A1 Wireless USA
and the related restructuring of the Company's workforce of $0.2
million, including severance costs for employees terminated in Q1
2005 and trailing rental expenses for excess facilities that were
terminated in Q1 2005.
(c) In calculating Adjusted EBITDA, the Company adds back settlement
costs associated with the A1 Wireless USA acquisition incurred
during the period, as these expenses are not expected to be
incurred in future periods. Included in settlement costs are
vendor termination and settlement costs of $0.7 million associated
with the A1 Wireless USA acquisition, and A1 Wireless USA
relationship termination and settlement costs of $0.2 million.
(d) In calculating Adjusted EBITDA, the Company adds back
non-recurring expenses that were eliminated in the current period
and are not expected to be incurred in any future periods.
Included in non-recurring expenses are costs related to the
integration of A1 Wireless USA of $0.5 million which represent
salaries and benefits paid to former A1 employees; outsourcing
costs of $0.4 million, which represent costs incurred related to
a terminated customer service vendor; elimination of product line
costs of $0.9 million, incurred related to a now corrected,
temporary rate plan matching discrepancy between our carrier
offering and customer purchases resulting in excessive cost of
sales; and employee costs of $0.8 million related to salaries and
benefits for employees terminated in the quarter as the Company
increased operating efficiency.
INPHONIC, INC & SUBSIDIARIES
Reconciliation of non-GAAP measures to the nearest comparable GAAP
measures
(Unaudited, in millions except share and per share amounts)
Adjusted EBT:
Three-Months Ended
-----------------------------
June 30, 2004 June 30, 2005
------------- -------------
Net income (loss) $ (2.9) $ (1.7)
Non-recurring revenue adjustment (1.0)(a) -
Add Back:
Taxes - -
Net interest and other expense
(income) 0.1 (0.2)
Stock-based compensation 2.7 2.8
Restructuring costs - 0.2 (b)
Loss on investment 0.2 0.2
Depreciation and amortization of
acquisitions 0.3 0.6
Settlement costs 0.9 (c)
Non-recurring expenses 2.6 (d)
------------ ------------
Adjusted EBT $ (0.6) $ 5.4
============= =============
Adjusted EBT per share $ (0.02) $ 0.13
Basic Weighted Average Shares 11,576,364 33,847,007
Add: Diluted shares 19,435,002 7,453,574
Weighted Average Diluted Shares 31,011,366 41,300,581
Diluted shares used in per share
calculation 31,011,366 41,300,581
Outstanding Common Shares at
period end 35,097,657
Outstanding options and
restricted stock at period
end 6,167,789
Outstanding warrants at
period end 942,380
(a) One-time recognition of $1.0 million in revenues that were
previously deferred in accordance with Staff Accounting Bulletin
No. 104, Revenue Recognition in Financial Statements.
(b) Restructuring costs related to the integration of A1 Wireless USA
and the related restructuring of the Company's workforce of $0.2
million, including severance costs for employees terminated in Q1
2005 and trailing rental expenses for excess facilities that were
terminated in Q1 2005.
(c) In calculating Adjusted EBT, the Company adds back settlement
costs associated with the A1 Wireless USA acquisition incurred
during the period, as these expenses are not expected to be
incurred in future periods. Included in settlement costs are
vendor termination and settlement costs of $0.7 million associated
with the A1 Wireless USA acquisition, and A1 Wireless USA
relationship termination and settlement costs of $0.2 million.
(d) In calculating Adjusted EBT, the Company adds back non-recurring
expenses that were eliminated in the current period and are not
expected to be incurred in any future periods. Included in
non-recurring expenses are costs related to the integration of A1
Wireless USA of $0.5 million which represent salaries and
benefits paid to former A1 employees; outsourcing costs of $0.4
million, which represent costs incurred related to a terminated
customer service vendor; elimination of product line costs of $0.9
million, incurred related to a now corrected, temporary rate plan
matching discrepancy between our carrier offering and customer
purchases resulting in excessive cost of sales; and employee costs
of $0.8 million related to salaries and benefits for employees
terminated in the quarter through increased operating efficiency.
*T