ENGLEWOOD, CO--(Marketwired - Nov 12, 2013) - Evolving Systems, Inc. (
Fourth quarter dividend of $0.10 per share, payable December 13, 2013, to stockholders of record on November 29, 2013
Company extends leadership position with three new Dynamic SIM Allocation™ (DSA) customers year-to-date
DSA license and services bookings up 38% to $2.2 million in Q3 vs. $1.6 million in Q2
Total license and services bookings up 58% to $4.7 million in Q3 vs. $3.0 million in Q2
Q3 gross margins of 74%, up from 69% in same quarter last year
Adjusted EBITDA through nine months up 11% to $5.0 million from $4.6 million over the same period last year
Cash generated from operations increased 342% through nine months to $7.3 million from $1.6 million over the same period last year
Evolving Systems, Inc. (
"We are particularly pleased with our license and services bookings, up 58% over the second quarter, as we gained momentum in our order flow," said Thad Dupper, Chairman and CEO. "During the third quarter we signed a DSA license upgrade which contributed to an increase in gross margin -- to 74% from 69% -- over last year's third quarter. For the comparative nine-month periods, adjusted EBITDA increased by 11% to $5.0 million from $4.6 million and cash generated from operating activities increased more than three-fold to $7.3 million from $1.6 million. Perhaps the most significant highlight of the third quarter was in the area of new customer wins as we added two new DSA accounts and one new TSA account. In particular, our DSA wins strengthen our position as the global leader in the growing market segment of SIM card activation. As a result of our renewed momentum in license and services bookings, we're pleased to report our Board of Directors has declared a fourth quarter dividend of $0.10 per share.
"Early in the fourth quarter Evolving Systems acquired Telespree Communications, which provides cloud-based service activation and mobile broadband enablement solutions to carriers in the United States," Dupper added. "We expect this acquisition to accelerate our introduction of a cloud-based DSA solution in addition to enhancing our solutions for the connected device and M2M markets. Additionally, Telespree's 11 U.S. patents further strengthen our IP portfolio, bringing to 15 our total number of issued patents."
Third Quarter Results Recap
- Revenue of $6.1 million versus $6.8 million a year ago. License and services revenue of $3.8 million versus $4.7 million last year. Customer support revenue up to $2.2 million from $2.1 million in the third quarter last year.
- Operating income of $1.5 million (inclusive of $0.2 million in Telespree acquisition transaction costs) versus $1.7 million in the third quarter last year.
- Net income of $0.9 million versus $1.2 million in the third quarter last year. Diluted net income per share of $0.08 versus $0.11.
- Adjusted EBITDA of $1.6 million versus $1.9 million in the third quarter last year.
- Cash Flow: The Company generated $1.8 million in cash from operations in the third quarter compared with $1.9 million in the same quarter last year.
- Balance Sheet: Cash and cash equivalents at September 30, 2013, were $13.7 million, up from $8.8 million at 2012 year-end.
- Dividend Update: The Company declared a fourth quarter dividend of $0.10 per share to stockholders of record on November 29, 2013, payable December 13, 2013.
Nine Month Results Recap
- Revenue of $18.5 million, down from $19.4 million in the first nine months last year. License and services revenue of $11.9 million versus $13.0 million last year. Customer support revenue up to $6.7 million from $6.4 million.
- Operating income increased 18% to $4.5 million from $3.8 million in the same period last year. The improvement was due to higher gross margins (72% vs. 68%) and a reduction in sales and marketing, product development and general and administrative expense.
- Net income of $3.0 million compared with $4.1 million a year ago when the Company recorded $1.4 million in gain on sale and related interest associated with investments in marketable debt securities. Diluted net income per share was $0.26 versus $0.36.
- Adjusted EBITDA increased 11% to $5.0 million versus $4.6 million in the same period last year.
- Cash Flow: Year-to-date cash generated from operations increased 342% to $7.3 million from $1.6 million over the first nine months of 2012.
Bookings and Backlog Highlights
- Third quarter bookings totaled $7.0 million, matching the third quarter a year ago but increasing 14% over the second quarter of 2013. License and services bookings of $4.7 million were down year over year from $5.0 million but up 58% from $3.0 million in the second quarter of this year. DSA license and services bookings in the third quarter were $2.2 million, down slightly from $2.3 million year over year but up 38% from $1.6 million in the second quarter of 2013. TSA license and services bookings were $2.5 million, down from $2.7 million last year but up 82% from $1.3 million in the second quarter. Customer support bookings in the third quarter were $2.3 million, up from $2.0 million a year ago but down from $3.2 million in the second quarter of this year. Bookings are defined as new, non-cancelable orders expected to be recognized as revenue during the following 12 months.
- Nine-month bookings totaled $18.8 million, up from $18.4 million in the same period last year. License and services bookings were $11.2 million and were comprised of $5.6 million in DSA orders and $5.6 million in orders for TSA. Customer support bookings were $7.6 million.
- Total backlog at September 30, 2013, was $11.4 million, up from $10.3 million in the second quarter but down from $11.6 million at the same time last year. License and services backlog totaled $6.0 million and included $3.5 million in DSA and $2.5 million in TSA. Customer support backlog was $5.4 million.
Conference Call
The Company will conduct a conference call and webcast today at 2:30 p.m. Mountain Time. The call-in numbers for the conference call are 1-877-303-6316 for domestic toll free and 650-521-5176 for international callers. The conference ID is 93959626. A telephone replay will be available through November 26, 2013, and can be accessed by calling 1-855-859-2056 or 1-404-537-3406. Conference ID 93959626. To access a live webcast of the call, please visit Evolving Systems' website at www.evolving.com. A replay of the Webcast will be accessible at that website through November 26, 2013.
Non-GAAP Financial Measures
Evolving Systems reports its financial results in accordance with accounting principles generally accepted in the U.S. (GAAP). In addition, the Company is providing in this news release non-GAAP financial information in the form of net income, diluted net income per share and adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, impairment, stock compensation and gain/loss on foreign exchange transactions.) Management believes these non-GAAP financial measures are useful to investors and lenders in evaluating the overall financial health of the Company in that they allow for greater transparency of additional financial data routinely used by management to evaluate performance. Investors and financial analysts who follow the Company use non-GAAP net income and non-GAAP diluted income per share to compare the Company against other companies. Adjusted EBITDA can be useful for lenders as an indicator of earnings available to service debt. Non-GAAP financial measures should not be considered in isolation from or as an alternative to the financial information prepared in accordance with GAAP.
About Evolving Systems®
Evolving Systems, Inc. (
CAUTIONARY STATEMENT
This news release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, based on current expectations, estimates and projections that are subject to risk. Specifically, statements about the market for the Company's DSA and TSA products, market leadership, sales momentum, EBITDA, cash flow and bookings growth, and the Company's continued ability to pay dividends or post quarterly or nine-month results that are similar to those described in this press release are forward-looking statements. These statements are based on our expectations and are naturally subject to uncertainty and changes in circumstances. Readers should not place undue reliance on these forward-looking statements, and the Company may not undertake to update these statements. Actual results could vary materially from these expectations. For a more extensive discussion of Evolving Systems' business, and important factors that could cause actual results to differ materially from those contained in the forward-looking statements, please refer to the Company's Form 10-K filed with the SEC on March 12, 2013, as well as other SEC filings, including Forms 10-Q, 10-Q/A, 8-K and press releases.
| Consolidated Statements of Operations | |||||||||||||||||
| (In thousands except per share data) | |||||||||||||||||
| (Unaudited) | Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | ||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||
| Revenue: | |||||||||||||||||
| License fees and services | $ | 3,828 | $ | 4,741 | $ | 11,853 | $ | 13,032 | |||||||||
| Customer support | 2,241 | 2,093 | 6,670 | 6,364 | |||||||||||||
| Total revenue | 6,069 | 6,834 | 18,523 | 19,396 | |||||||||||||
| Costs of revenue and operating expenses: | |||||||||||||||||
| Costs of license fees and services, excluding depreciation and amortization | 1,217 | 1,707 | 4,054 | 5,049 | |||||||||||||
| Costs of customer support excluding depreciation and amortization | 378 | 391 | 1,087 | 1,138 | |||||||||||||
| Sales and marketing | 1,230 | 1,270 | 3,776 | 3,834 | |||||||||||||
| General and administrative | 1,017 | 937 | 2,680 | 2,844 | |||||||||||||
| Product development | 719 | 675 | 2,116 | 2,182 | |||||||||||||
| Depreciation | 43 | 72 | 117 | 224 | |||||||||||||
| Amortization | 0 | 100 | 195 | 299 | |||||||||||||
| Total costs of revenue and operating expenses | 4,604 | 5,152 | 14,025 | 15,570 | |||||||||||||
| Income from operations | 1,465 | 1,682 | 4,498 | 3,826 | |||||||||||||
| Other income (expense): | |||||||||||||||||
| Interest income | 2 | 6 | 8 | 56 | |||||||||||||
| Interest income, related party | - | - | - | 532 | |||||||||||||
| Interest expense | (4 | ) | - | (15 | ) | (1 | ) | ||||||||||
| Gain on sale of investments | - | - | - | 891 | |||||||||||||
| Foreign currency exchange gain (loss) | (107 | ) | (116 | ) | 38 | (166 | ) | ||||||||||
| Other income (expense), net | (109 | ) | (110 | ) | 31 | 1,312 | |||||||||||
| Income from operations before income taxes | 1,356 | 1,572 | 4,529 | 5,138 | |||||||||||||
| Income tax expense | 436 | 334 | 1,527 | 1,012 | |||||||||||||
| Net income | $ | 920 | $ | 1,238 | $ | 3,002 | $ | 4,126 | |||||||||
| Basic income per common share | $ | 0.08 | $ | 0.11 | $ | 0.26 | $ | 0.37 | |||||||||
| Diluted income per common share | $ | 0.08 | $ | 0.11 | $ | 0.26 | $ | 0.36 | |||||||||
| Weighted average basic shares outstanding | 11,461 | 11,318 | 11,431 | 11,248 | |||||||||||||
| Weighted average diluted shares outstanding | 11,770 | 11,590 | 11,717 | 11,490 | |||||||||||||
| Consolidated Balance Sheets | ||||||||||
| (In thousands) | September 30, | December 31, | ||||||||
| ASSETS | 2013 | 2012 | ||||||||
| Current Assets: | ||||||||||
| Cash and cash equivalents | $ | 13,719 | $ | 8,844 | ||||||
| Short-term restricted cash | - | 53 | ||||||||
| Contract receivables, net | 5,490 | 4,803 | ||||||||
| Unbilled work-in-progress, net | 2,190 | 4,802 | ||||||||
| Prepaid and other current assets | 903 | 1,133 | ||||||||
| Total current assets | 22,302 | 19,635 | ||||||||
| Property and equipment, net | 285 | 211 | ||||||||
| Amortizable intangible assets, net | - | 204 | ||||||||
| Goodwill | 16,484 | 16,510 | ||||||||
| Long-term deferred income taxes | - | 27 | ||||||||
| Other long-term assets | 1 | 6 | ||||||||
| Total assets | $ | 39,072 | $ | 36,593 | ||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
| Current liabilities: | ||||||||||
| Current portion of capital lease obligations | $ | 4 | $ | 4 | ||||||
| Accounts payable and accrued liabilities | 3,588 | 3,833 | ||||||||
| Income taxes payable | 475 | 308 | ||||||||
| Unearned revenue | 3,236 | 1,596 | ||||||||
| Total current liabilities | 7,303 | 5,741 | ||||||||
| Long-term liabilities: | ||||||||||
| Capital lease obligations, net | 12 | 16 | ||||||||
| Deferred income taxes | 224 | - | ||||||||
| Total liabilities | 7,539 | 5,757 | ||||||||
| Stockholders' equity: | ||||||||||
| Common stock | 12 | 11 | ||||||||
| Additional paid-in capital | 92,893 | 91,957 | ||||||||
| Treasury stock | (1,253 | ) | (1,253 | ) | ||||||
| Accumulated other comprehensive loss | (3,566 | ) | (3,297 | ) | ||||||
| Accumulated deficit | (56,553 | ) | (56,582 | ) | ||||||
| Total stockholders' equity | 31,533 | 30,836 | ||||||||
| Total liabilities and stockholders' equity | $ | 39,072 | $ | 36,593 | ||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures | |||||||||||||||||
| (In thousands except per share data) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||
| September 30, | September 30, | ||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||
| Non-GAAP net income and income per share: | |||||||||||||||||
| GAAP net income | $ | 920 | $ | 1,238 | $ | 3,002 | $ | 4,126 | |||||||||
| Amortization of intangible assets | - | 100 | 195 | 299 | |||||||||||||
| Stock-based compensation expense | 74 | 66 | 228 | 205 | |||||||||||||
| Income tax adjustment for non-GAAP* | (25 | ) | (31 | ) | (123 | ) | (114 | ) | |||||||||
| Non-GAAP net income | $ | 969 | $ | 1,373 | $ | 3,302 | $ | 4,516 | |||||||||
| Diluted net income per share | |||||||||||||||||
| GAAP | $ | 0.08 | $ | 0.11 | $ | 0.26 | $ | 0.36 | |||||||||
| Non-GAAP | $ | 0.08 | $ | 0.12 | $ | 0.28 | $ | 0.39 | |||||||||
| Non-GAAP continuing operations | $ | 0.08 | $ | 0.12 | $ | 0.28 | $ | 0.39 | |||||||||
| Shares used to compute diluted EPS | 11,770 | 11,590 | 11,717 | 11,490 | |||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||
| September 30, | September 30, | ||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||
| Adjusted EBITDA: | |||||||||||||||||
| Net income | $ | 920 | $ | 1,238 | $ | 3,002 | $ | 4,126 | |||||||||
| Depreciation | 43 | 72 | 117 | 224 | |||||||||||||
| Amortization of intangible assets | - | 100 | 195 | 299 | |||||||||||||
| Stock-based compensation expense | 74 | 66 | 228 | 205 | |||||||||||||
| Interest expense and other (benefit), net | 109 | 110 | (31 | ) | (1,312 | ) | |||||||||||
| Income tax expense (benefit) | 436 | 334 | 1,527 | 1,012 | |||||||||||||
| Adjusted EBITDA | $ | 1,582 | $ | 1,920 | $ | 5,038 | $ | 4,554 | |||||||||
*The estimated income tax for non-GAAP net income is adjusted by the amount of additional expense that the Company would accrue if it used non-GAAP results instead of GAAP results in the calculation of its tax liability, taking into account in which tax jurisdiction each of the above adjustments would be made and the tax rate in that jurisdiction.
Contact Information:
Investor Relations
Jay Pfeiffer
Pfeiffer High Investor Relations, Inc.
303.393.7044
Press Relations
Jo Windel
Marketing Manager
+44 (0)1225 478062