Orion Energy Systems, Inc. Announces Preliminary Fiscal 2012 Third Quarter Results
As previously announced in its press release on
The Company, together with its independent registered public accounting firm, concluded that generally accepted accounting principles require that revenue be recognized from sales of its solar photovoltaic, or PV, systems using the percentage-of-completion method rather than based upon multiple deliverable elements. The Company's prior method of accounting for sales of its solar PV systems required it to recognize revenue in two stages (i) when the title to the products had been transferred and (ii) when the service installation was complete. The percentage-of-completion method, however, recognizes revenue over the life of the project as measured by the percentage of costs incurred to date of the total estimated costs for each contract as materials are installed. The percentage-of-completion method requires revenue from the delivery of products to be deferred and the cost of such products to be capitalized as a deferred cost and current asset on the balance sheet. The difference between the percentage-of-completion method and the multiple deliverable elements method is a matter of timing, with no impact on overall earnings or cash flow from the individual contracts.
Fiscal 2012 Outlook
For fiscal 2012, the Company is reducing its previously provided annual
revenue and earnings per share guidance. The Company now expects fiscal
2012 revenue to be between
The Company currently expects the forecasted ranges for other key financial-statement line items and metrics for fiscal 2012 to be as follows:
- Gross margin — 30.1% to 31.0%
- Operating margin — 1.0% to 2.0%
- Effective tax rate — 38.0% to 40.0%
- Diluted share count — 23.0 to 23.4 million
-
Capital spending (excluding OTA contract financing) -
$4.2 to $4.4 million -
Depreciation and amortization -
$4.0 to $4.1 million -
Stock-based compensation expense -
$1.3 to $1.4 million
The above guidance is based on the Company's current expectations. These
statements are forward-looking and actual results may differ materially.
The Company assumes no obligation to publicly update or revise its
outlook. Investors are reminded that actual results may differ, and may
differ materially, from these estimates for the reasons described below
under the caption "Safe Harbor Statement" and in the Company's filings
with the
The foregoing financial information reflects the new accounting method described above for the Company's solar PV system sales, is unaudited and preliminary and is subject to change based upon the Company's completion of its financial statements restatement process, as well as normal accounting period end review procedures and adjustments.
Third Quarter of Fiscal 2012
For the third quarter of fiscal 2012, the Company reported revenues of
Total backlog at the end of the third quarter of fiscal 2012 was a
record
For the third quarter of fiscal 2012, the Company reported net income of
Nine months ended
For the first nine months of fiscal 2012, revenues were
For the first nine months of fiscal 2012, the Company reported net
income of
Cash, Debt and Liquidity Position
The Company had
Key Business Highlights
During the third quarter of fiscal 2012:
- The Company increased the number of facilities retrofitted with its Compact Modular high-intensity fluorescent lighting technology to 7,673 as of the end of the fiscal 2012 third quarter (compared to 7,368 as of the end of the second quarter of fiscal 2012), representing 1.2 billion square feet of installed facilities.
- Total deployments of the Company's InteLite® wireless controls increased to 760 customer locations, consisting of 95,294 dynamic control devices (or transceivers) and 613 control panels (compared to 86,329 transceivers and 592 control panels as of the end of the second quarter of fiscal 2012). The deployments represent 42.9 million square feet of installed facilities as of the end of the third quarter of fiscal 2012 (compared to 38.8 million square feet as of the end of the second quarter of fiscal 2012).
- Total Megawatts, or MWs, under contract from solar projects increased to 24.0 MWs (compared to 11.7 MWs as of the end of the second quarter of fiscal 2012) as of the end of the third quarter of fiscal 2012.
- Total Apollo® solar light pipes installed increased to 14,467 total units (compared to 14,021 total units as of the end of the second quarter 2012), representing 6.5 million square feet of installed facilities as of the end of the third quarter of fiscal 2012 (compared to 6.3 million square feet of installed facilities as of the end of the second quarter of fiscal 2012).
-
In
November 2011 , the Company announced an energy efficiency finance partnership withDe Lage Landen for the purpose of financing its Orion Throughput Agreements (OTA). The agreement differs from prior debt financings the Company has completed, in that it provides for the non-recourse transfer of ownership of the asset directly toDe Lage Landen upon project completion. -
The Company repurchased 98,300 shares of its common stock at an
average price per share of approximately
$2.84 under its approved$2.5 million share repurchase plan.
Supplemental Information
In conjunction with this press release, the Company has posted
supplemental information on its website which further discusses the
financial performance of the Company for the three and nine months ended
Conference Call
The Company will host a conference call on
Definition of Contracted Revenues
The Company defines contracted revenues, which is a financial measurement not recognized under GAAP, as expected future revenue from firm customer purchase orders received, including both purchase orders payable immediately in cash and for potential future revenues expected to be realized under firm OTAs and solar Power Purchase Agreements, or PPAs. For OTA and cash contracted revenues for sales of its energy management systems, the Company generally expects that it will begin to recognize GAAP revenue under the terms of the agreements within 90 days from the firm contract date. For cash contracted revenues for sales of solar PV systems and for PPA contracted revenue, the Company generally expects that it will recognize GAAP revenue within 180 days from the firm contract. The Company believes that total contracted revenues are a key financial metric for evaluating and measuring the Company's performance because the measure is an indicator of the Company's success in its customers' adoption and acceptance of the Company's energy products and services as it measures firm contracted revenue value, regardless of the contract's cash or deferred financing structure and the GAAP revenue recognition treatment.
Included below is a reconciliation of contracted revenues to revenues
recognized under GAAP for the fiscal 2011 third quarter and fiscal
year-to-date period ended
|
Three months ended |
Nine months ended |
|||||||||||
| Total contracted revenues |
|
|
||||||||||
| Change in backlog (1) | (27.0 | ) | (32.3 | ) | ||||||||
| Other miscellaneous | 0.1 | 0.1 | ||||||||||
| Revenue — GAAP basis | $ | 27.4 | $ | 79.2 | ||||||||
| ____________ | ||
| (1) | Change in backlog reflects the (increase) or decrease in cash orders at the end of the respective period where product delivery or service performance has not yet occurred. GAAP revenue will be recognized when the performance conditions have been satisfied. | |
Use of Non-GAAP Financial Measures
The Company reports all financial information required in accordance with GAAP and also provides certain non-GAAP financial measures. A non-GAAP financial measure refers to a numerical measure of the Company's historical or future financial performance, financial position or cash flows that includes (or excludes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in the Company's financial statements. The Company presents these non-GAAP financial measures as a complement to results provided in accordance with GAAP because management believes that these non-GAAP financial measures help reflect underlying trends in the Company's business and are important in comparing current results with prior period results. The presentation of this additional information is not meant to be considered in isolation or as a substitute for revenue prepared in accordance with GAAP.
The Company's management uses the foregoing non-GAAP financial measurement to evaluate its ongoing operations and for internal planning, budgeting, forecasting and business management purposes. A schedule that reconciles the Company's GAAP and non-GAAP financial measures is included with this release. Investors are encouraged to review this reconciliation to ensure that they have a thorough understanding of the reported non-GAAP financial measures and their most directly comparable GAAP financial measures.
In the Company's earnings releases, conference calls, slide presentations and/or webcasts, it may use or discuss non-GAAP financial measures as defined by SEC Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure are included in this press release after the condensed consolidated financial statements.
About
- Energy demand by 699,848 kilowatts, or 19.3 billion kilowatt-hours;
-
Energy costs by approximately
$1.5 billion ; and - Indirect carbon dioxide emission by 12.5 million tons.
Safe Harbor Statement
Certain matters discussed in this press release are "forward-looking
statements" intended to qualify for the safe harbors from liability
established by the Private Securities Litigation Reform Act of 1995.
These forward-looking statements may generally be identified as such
because the context of such statements will include words such as
"anticipate," "believe," "could," "estimate," "expect," "intend," "may,"
"plan," "potential," "predict," "project," "should," "will," "would" or
words of similar import. Similarly, statements that describe the
Company's financial guidance or future plans, objectives or goals are
also forward-looking statements. Such forward-looking statements are
subject to certain risks and uncertainties that could cause results to
differ materially from those expected, including, but not limited to,
the following: (i) deterioration of market conditions, including
customer capital expenditure budgets; (ii) our ability to compete and
execute our growth strategy in a highly competitive market and our
ability to respond successfully to market competition; (iii) increasing
duration of customer sales cycles; (iv) the market acceptance of our
products and services, including increasing customer preference to
purchase our products through our Orion Throughput Agreements, or OTAs,
rather than through cash purchases; (v) our ability to effectively
manage the credit risk associated with our increasing reliance on OTA
contracts; (vi) price fluctuations, shortages or interruptions of
component supplies and raw materials used to manufacture our products;
(vii) loss of one or more key employees, customers or suppliers,
including key contacts at such customers; (viii) our ability to
effectively manage our product inventory to provide our products to
customers on a timely basis; (ix) the increasing relative volume of our
product sales through our wholesale channel; (x) a reduction in the
price of electricity; (xi) the cost to comply with, and the effects of,
any current and future government regulations, laws and policies; (xii)
increased competition from government subsidies and utility incentive
programs; (xiii) dependence on customers' capital budgets for sales of
products and services; (xiv) our development of, and participation in,
new product and technology offerings or applications; the availability
of additional debt financing and/or equity capital; (xv) legal
proceedings; (xvi) potential warranty claims; and (xvii) changes based
on the completion of our financial statement process, including the
related fiscal year 2011 re-audit. Shareholders, potential investors and
other readers are urged to consider these factors carefully in
evaluating the forward-looking statements and are cautioned not to place
undue reliance on such forward-looking statements. The forward-looking
statements made herein are made only as of the date of this press
release and the Company undertakes no obligation to publicly update any
forward-looking statements, whether as a result of new information,
future events or otherwise. More detailed information about factors that
may affect our performance may be found in our filings with the
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except share and per share amounts) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended December 31, | |||||||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||||||
| (As Restated) | (As Restated) | |||||||||||||||
| Product revenue | $ | 21,633 | $ | 24,274 | $ | 52,476 | $ | 71,843 | ||||||||
| Service revenue | 2,011 | 3,132 | 3,997 | 7,356 | ||||||||||||
| Total revenue | 23,644 | 27,406 | 56,473 | 79,199 | ||||||||||||
|
Cost of product revenue |
14,134 | 17,445 | 34,186 | 50,429 | ||||||||||||
| Cost of service revenue | 1,676 | 2,447 | 3,091 | 5,716 | ||||||||||||
| Total cost of revenue | 15,810 | 19,892 | 37,277 | 56,145 | ||||||||||||
| Gross profit | 7,834 | 7,514 | 19,196 | 23,054 | ||||||||||||
|
Operating expenses: |
||||||||||||||||
| General and administrative | 2,709 | 2,843 | 8,642 | 8,640 | ||||||||||||
| Sales and marketing | 3,235 | 4,059 | 10,124 | 11,562 | ||||||||||||
| Research and development | 614 | 548 | 1,797 | 1,763 | ||||||||||||
| Total operating expenses | 6,558 | 7,450 | 20,563 | 21,965 | ||||||||||||
| Income (loss) from operations | 1,276 | 64 | (1,367 | ) | 1,089 | |||||||||||
|
Other income (expense): |
||||||||||||||||
| Interest expense | (98 | ) | (160 | ) | (223 | ) | (397 | ) | ||||||||
| Dividend and interest income | 189 | 226 | 435 | 594 | ||||||||||||
| Total other income | 91 | 66 | 212 | 197 | ||||||||||||
| Income (loss) before income tax | 1,367 | 130 | (1,155 | ) | 1,286 | |||||||||||
| Income tax expense (benefit) | 1,549 | 51 | (976 | ) | 504 | |||||||||||
| Net income (loss) | $ | (182 | ) | $ | 79 | $ | (179 | ) | $ | 782 | ||||||
| Basic net income (loss) per share | $ | (0.01 | ) | $ | 0.00 | $ | (0.01 | ) | $ | 0.03 | ||||||
| Weighted-average common shares outstanding | 22,726,426 | 22,996,050 | 22,629,776 | 22,969,169 | ||||||||||||
| Diluted net income (loss) per share | $ | (0.01 | ) | $ | 0.00 | $ | (0.01 | ) | $ | 0.03 | ||||||
| Weighted-average common shares outstanding | 22,726,426 | 23,254,830 | 22,629,776 | 23,388,651 | ||||||||||||
|
The following amounts of stock-based compensation were recorded (in thousands): |
||||||||||||
|
Three Months Ended |
Nine Months Ended December 31, | |||||||||||
| 2010 | 2011 | 2010 | 2011 | |||||||||
| Cost of product revenue | $ | 42 | $ | 37 | $ | 116 | $ | 114 | ||||
| General and administrative | 147 | 144 | 417 | 440 | ||||||||
| Sales and marketing | 123 | 119 | 377 | 391 | ||||||||
| Research and development | 9 | 9 | 21 | 21 | ||||||||
| Total | $ | 321 | $ | 309 | $ | 931 | $ | 966 | ||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
||||||||
|
March 31, |
December 31, |
|||||||
| (As Restated) | ||||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | 11,560 | $ | 18,233 | ||||
| Short-term investments | 1,011 | 1,015 | ||||||
|
Accounts receivable, net of allowances of |
24,805 | 20,831 | ||||||
| Inventories, net | 29,507 | 33,212 | ||||||
|
Deferred contract costs |
9,589 |
2,685 |
||||||
| Deferred tax assets |
940 |
1,131 |
||||||
| Prepaid expenses and other current assets | 2,165 | 2,584 | ||||||
| Total current assets | 79,577 | 79,691 | ||||||
|
Property and equipment, net |
30,017 | 30,595 | ||||||
| Patents and licenses, net | 1,620 | 1,702 | ||||||
| Long-term accounts receivable | 6,030 | 8,497 | ||||||
| Deferred tax assets | 2,345 | 2,453 | ||||||
| Other long-term assets | 2,069 | 2,636 | ||||||
| Total assets | $ | 121,658 | $ | 125,574 | ||||
|
Liabilities and Shareholders' Equity |
||||||||
| Accounts payable | $ | 12,479 | $ | 15,488 | ||||
| Accrued expenses and other | 2,385 | 3,667 | ||||||
| Deferred revenue, current | 8,427 | 2,596 | ||||||
| Current maturities of long-term debt | 1,137 | 2,344 | ||||||
| Total current liabilities | 24,428 | 24,095 | ||||||
|
Long-term debt, less current maturities |
4,225 | 6,341 | ||||||
| Deferred revenue, long-term | 1,777 | 1,527 | ||||||
| Other long-term liabilities | 399 | 400 | ||||||
| Total liabilities | 30,829 | 32,363 | ||||||
| Additional paid-in capital | 124,195 | 126,136 | ||||||
| Treasury stock | (31,708 | ) | (32,025 | ) | ||||
| Shareholder notes receivable | (193 | ) | (217 | ) | ||||
| Accumulated deficit | (1,465 | ) | (683 | ) | ||||
| Total shareholders' equity | 90,829 | 93,211 | ||||||
| Total liabilities and shareholders' equity | $ | 121,658 | $ | 125,574 | ||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||||||
| Nine Months Ended December 31, | ||||||||
| 2010 | 2011 | |||||||
| (As Restated) | ||||||||
| Operating activities | ||||||||
| Net income (loss) | $ | (179 | ) | $ | 782 | |||
| Adjustments to reconcile net income (loss) to net cash | ||||||||
| (used in) provided by operating activities: | ||||||||
| Depreciation and amortization | 2,341 | 3,029 | ||||||
| Stock-based compensation expense | 931 | 966 | ||||||
| Deferred income tax benefit | (595 | ) | (299 | ) | ||||
| Gain on sale of property and equipment | — | (15 | ) | |||||
| Change in allowance for notes and accounts receivable | 85 | 74 | ||||||
| Other | 25 | 61 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, current and long-term | (6,297 | ) | 1,433 | |||||
| Inventories | (6,239 | ) | (3,705 | ) | ||||
| Deferred contract costs | (3,928 | ) | 6,904 | |||||
| Prepaid expenses and other assets | (7,498 | ) | (956 | ) | ||||
| Deferred revenue, current and long-term | 3,162 | (6,081 | ) | |||||
| Accounts payable | 7,602 | 3,009 | ||||||
| Accrued expenses and other liabilities | (74 | ) | 1,283 | |||||
| Net cash (used in) provided by operating activities | (10,664 | ) | 6,485 | |||||
|
Investing activities |
||||||||
| Purchase of property and equipment | (2,887 | ) | (3,398 | ) | ||||
| Purchase of property and equipment leased to customers under operating leases | (2,126 | ) | (3 | ) | ||||
| Purchase of short-term investments | (10 | ) | (4 | ) | ||||
| Additions to patents and licenses | (158 | ) | (184 | ) | ||||
| Long-term assets | (330 | ) | — | |||||
| Proceeds from sales of property, plant and equipment | 1 | 5 | ||||||
| Net cash used in investing activities | (5,510 | ) | (3,584 | ) | ||||
|
Financing activities |
||||||||
| Payment of long-term debt | (528 | ) | (1,260 | ) | ||||
| Proceeds from long-term debt | 2,689 | 4,583 | ||||||
| Proceeds from repayment of shareholder notes | 1 | 47 | ||||||
| Repurchase of common stock into treasury | — | (279 | ) | |||||
| Excess tax benefits from stock-based compensation | 193 | 682 | ||||||
| Deferred financing costs and offering costs | (61 | ) | (124 | ) | ||||
| Proceeds from issuance of common stock | 374 | 123 | ||||||
| Net cash provided by financing activities | 2,668 | 3,772 | ||||||
|
Net (decrease) increase in cash and cash equivalents |
(13,506 | ) | 6,673 | |||||
| Cash and cash equivalents at beginning of period | 23,364 | 11,560 | ||||||
| Cash and cash equivalents at end of period | $ | 9,858 | $ | 18,233 | ||||
EXPLANATORY NOTE REGARDING RESTATEMENT OF FINANCIAL STATEMENTS
The Company has accounted for the correction of an error in its previously issued financial statements in accordance with the provisions of ASC Topic 250, Accounting Changes and Error Corrections. In accordance with the disclosure provisions of ASC 250, when financial statements are restated to correct an error, an entity is required to disclose that its previously issued financial statements have been restated along with a description of the nature of the error, the effect of the correction on each financial statement line item and any per share amount affected for each prior period presented, and the cumulative effect on retained earnings or other appropriate component of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented.
As previously disclosed in a Current Report on Form 8-K, on
In accordance with ASC Topic 605, Revenue Recognition, the
Company's prior method of accounting for solar photovoltaic systems
under the multiple deliverable element method resulted in revenue being
recognized (i) when the title to the products has been transferred and
(ii) when the service installation is complete. On
Throughout these financial statements and footnotes, all amounts presented from prior periods and prior period comparisons that have been revised are labeled "As Restated" and reflect the balances and amounts on a restated basis.
The specific line-item effect of the restatement on the Company's
previously issued unaudited condensed consolidated financial statements
as of and for the three and nine months ended December 31, 2010 as filed
on Form 10-Q/A on
|
Consolidated Balance Sheets as of |
|||||||||||||||
|
As Previously |
Adjustments | As Restated | |||||||||||||
| Assets: | |||||||||||||||
| Accounts receivable | $ | 26,241 | $ | (4,038 | ) | $ | 22,203 | ||||||||
| Deferred contract costs, current | — | 5,528 | 5,528 | ||||||||||||
| Prepaid expenses and other current assets | 4,726 | (54 | ) | 4,672 | |||||||||||
| Total current assets | 75,819 | 1,436 | 77,255 | ||||||||||||
| Total assets | 117,352 | 1,436 | 118,788 | ||||||||||||
| Accrued expenses | 3,993 |
(276 |
) |
3,717 | |||||||||||
| Deferred revenue - current | — | 2,650 | 2,650 | ||||||||||||
| Total current liabilities | 20,617 | 2,374 | 22,991 | ||||||||||||
| Shareholders' equity: | |||||||||||||||
| Retained deficit |
(1,359 |
) |
(938 | ) |
(2,297 |
) |
|||||||||
| Consolidated Statements of Operations | |||||||||||||||||||||||||||||||||
|
Three months ended |
Nine months ended |
||||||||||||||||||||||||||||||||
|
As Previously |
Adjustments | As Restated |
As Previously |
Adjustments | As Restated | ||||||||||||||||||||||||||||
| Product revenue | $ | 28,048 | $ | (6,415 | ) | $ | 21,633 | $ | 58,891 | $ | (6,415 | ) | $ | 52,746 | |||||||||||||||||||
| Service revenue | 2,008 | 3 | 2,011 | 3,994 | 3 | 3,997 | |||||||||||||||||||||||||||
| Cost of product revenue | 19,228 | (5,094 | ) | 14,134 | 39,280 | (5,094 | ) | 34,186 | |||||||||||||||||||||||||
| Cost of service revenue | 1,674 | 2 | 1,676 | 3,089 | 2 | 3,091 | |||||||||||||||||||||||||||
| Income (loss) from operations | 2,596 | (1,320 | ) | 1,276 | (47 | ) | (1,320 | ) | (1,367 | ) | |||||||||||||||||||||||
| Income tax expense (benefit) | 1,931 | (382 | ) | 1,549 |
(594 |
) |
(382 | ) |
(976 |
) |
|||||||||||||||||||||||
| Net income (loss) | 756 | (938 | ) | (182 | ) | 759 | (938 | ) | (179 | ) | |||||||||||||||||||||||
| Net income (loss) per share attributable to common shareholders - basic | $ | 0.03 | $ | (0.04 | ) | $ | (0.01 | ) | $ | 0.03 | $ | (0.04 | ) | $ | (0.01 | ) | |||||||||||||||||
| Net income (loss) per share attributable to common shareholders - diluted | $ | 0.03 | $ | (0.04 | ) | $ | (0.01 | ) | $ | 0.03 | $ | (0.04 | ) | $ | (0.01 | ) | |||||||||||||||||
| Weighted average common shares outstanding - basic | 22,726,426 | — | 22,726,426 | 22,629,776 | — | 22,629,776 | |||||||||||||||||||||||||||
| Weighted average common shares outstanding - diluted | 23,110,633 | — | 22,726,426 | 22,629,776 | — | 22,629,776 | |||||||||||||||||||||||||||
| Consolidated Statements of Cash Flows | |||||||||||||||||||||||||||||||||
|
Nine Months Ended |
|||||||||||||||||||||||||||||||||
|
As Previously |
Adjustments | As Restated | |||||||||||||||||||||||||||||||
| Net income (loss) | $ | 759 | $ | (938 | ) | $ | (179 | ) | |||||||||||||||||||||||||
| Accounts receivable |
(10,335 |
) |
4,038 |
(6,297 |
) |
||||||||||||||||||||||||||||
| Prepaid expenses and other assets and liabilities |
(5,102 |
) |
(5,474 |
) |
(10,576 |
) |
|||||||||||||||||||||||||||
| Accrued expenses |
(136 |
) |
2,374 | 2,238 | |||||||||||||||||||||||||||||
| Net cash used in operating activities |
(10,664 |
) |
— |
(10,664 |
) |
||||||||||||||||||||||||||||
The specific unaudited and preliminary line-item effect of the
restatement on the Company's previously issued audited condensed
consolidated financial statements as of and for the fiscal year ended
|
Consolidated Balance Sheets as of |
|||||||||||||||
|
As Previously |
Adjustments | As Restated | |||||||||||||
| Assets: | |||||||||||||||
| Accounts receivable | $ | 27,618 | $ | (2,813 | ) | $ | 24,805 | ||||||||
| Deferred contract costs, current | — | 9,589 | 9,589 | ||||||||||||
| Deferred tax assets, current | 947 | (7 | ) | 940 | |||||||||||
| Prepaid expenses and other current assets | 2,499 | (334 | ) | 2,165 | |||||||||||
| Total current assets | 73,142 | 6,435 | 79,577 | ||||||||||||
| Deferred tax assets, non-current | 2,112 | 233 | 2,345 | ||||||||||||
| Total assets | 114,990 | 6,668 | 121,658 | ||||||||||||
| Accrued expenses | 2,586 |
(201 |
) |
2,385 | |||||||||||
| Deferred revenue - current | — | 8,427 | 8,427 | ||||||||||||
| Total current liabilities | 16,202 | 8,226 | 24,428 | ||||||||||||
| Shareholders' equity: | |||||||||||||||
| Additional paid-in capital | 124,805 | (610 | ) | 124,195 | |||||||||||
| Retained deficit |
(517 |
) |
(948 | ) |
(1,465 |
) |
|||||||||
| Consolidated Statements of Operations | ||||||||||||||||||||||||
|
Twelve Months Ended |
||||||||||||||||||||||||
|
As Previously |
Adjustments | As Restated | ||||||||||||||||||||||
| Product revenue | $ | 86,443 | $ | (10,671 | ) | $ | 75,772 | |||||||||||||||||
| Service revenue | 6,015 | 152 | 6,167 | |||||||||||||||||||||
| Cost of product revenue | 58,251 | (8,845 | ) | 49,406 | ||||||||||||||||||||
| Cost of service revenue | 4,499 | 90 | 4,589 | |||||||||||||||||||||
| Income (loss) from operations | 2,204 | (1,764 | ) | 440 | ||||||||||||||||||||
| Income tax expense (benefit) |
(243 |
) |
(817 | ) |
(1,060 |
) |
|
|||||||||||||||||
| Net income (loss) | 1,600 | (948 | ) | 652 | ||||||||||||||||||||
| Net income (loss) per share attributable to common shareholders - basic | $ | 0.07 | $ | (0.04 | ) | $ | 0.03 | |||||||||||||||||
| Net income (loss) per share attributable to common shareholders - diluted | $ | 0.07 | $ | (0.04 | ) | $ | 0.03 | |||||||||||||||||
| Weighted average common shares outstanding - basic | 22,678,411 | — | 22,678,411 | |||||||||||||||||||||
| Weighted average common shares outstanding - diluted | 23,198,063 | — | 23,198,063 | |||||||||||||||||||||
| Consolidated Statements of Cash Flows | ||||||||||||||||||||||||
|
Twelve Months Ended |
||||||||||||||||||||||||
|
As Previously |
Adjustments | As Restated | ||||||||||||||||||||||
| Net (loss) income | $ | 1,600 | $ | (948 | ) | $ | 652 | |||||||||||||||||
| Deferred income tax benefit |
(840 |
) |
(226 | ) |
(1,066 |
) |
||||||||||||||||||
| Accounts receivable |
(11,681 |
) |
2,813 |
(8,868 |
) |
|||||||||||||||||||
| Prepaid expenses and other assets and liabilities |
(2,748 |
) |
(828 | ) |
(3,576 |
) |
||||||||||||||||||
| Accrued expenses |
(1,542 |
) |
(201 | ) |
(1,743 |
) |
||||||||||||||||||
| Net cash used in operating activities |
(8,737 |
) |
610 |
(8,127 |
) |
|||||||||||||||||||
| Excess benefit for deferred taxes on stock-based compensation | 541 | (610 | ) | (69 | ) | |||||||||||||||||||
| Net cash provided by financing activities | 2,635 | (610 | ) | 2,025 | ||||||||||||||||||||
Investor Relations
Contact:
Chief Financial Officer
(920)
892-5454
sjensen@oesx.com
Source:
News Provided by Acquire Media