株探米国株
日本語 英語
エドガーで原本を確認する

   

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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): November 6, 2024_______________

 

Crexendo, Inc.

(Exact Name of Registrant as Specified in Its Charter)

_______________

 

Nevada

 

001-32277

 

87-0591719

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

1225 West Washington Street, Suite 213, Tempe, AZ 85281

(Address of Principal Executive Offices) (Zip Code)

 

(602) 714-8500

(Registrant’s Telephone Number, Including Area Code)

 

Not applicable.

(Former Name or Former Address, if Changed Since Last Report)

 

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)

 

 

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.

 

On November 6, 2024, Crexendo, Inc. issued a press release, a copy of which is being furnished as Exhibit 99.1 hereto and is incorporated herein by reference. Pursuant to the rules and regulations of the Securities and Exchange Commission, such exhibit and the information set forth therein and herein shall be deemed "furnished" and not "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, 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.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

The following exhibit is furnished with this Current Report on Form 8-K:

 

Exhibit No.

 

Description

99.1

 

Press release dated November 6, 2024 by Registrant, reporting its results of operations for quarter ended September 30, 2024.

 

 
2

 

  

SIGNATURES

 

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

 

Dated: November 6, 2024

Crexendo, Inc.

 

 

 

 

 

 

By:

/s/ Ronald Vincent

 

 

 

Ronald Vincent

Chief Financial Officer

 

 

 
3

 

EX-99.1 2 cxdo_ex991.htm PRESS RELEASE cxdo_ex991.htm

EXHIBIT 99.1

 

 

Crexendo Delivers Strong Third Quarter Results

 

PHOENIX, AZ / ACCESSWIRE / November 6, 2024 / Crexendo, Inc. (NASDAQ: CXDO), an award-winning software technology company that is a premier provider of cloud communication platform and services, video collaboration and managed IT services tailored to businesses of all sizes, today announced financial results for the third quarter ended September 30, 2024.

 

Financial highlights:

 

·

Revenue of $15.6 million, up 13% year-over-year

·

Net income of $0.1 million, or $0.01 per basic common share and $0.00 per diluted common share.

·

Non-GAAP net income of $1.6 million, or $0.06 per basic and diluted common share

·            

Financial Results for the Third quarter of 2024

 

Total Revenue: Consolidated total revenue for the third quarter of 2024 increased 13%, or $1.7 million, to $15.6 million compared to $13.9 million for the third quarter of 2023.

 

Service Revenue: Consolidated service revenue for the third quarter of 2024 increased 6%, or $0.5 million, to $8.0 million compared to $7.5 million for the third quarter of 2023.

 

Software Solutions Revenue: Consolidated software solutions revenue for the third quarter of 2024 increased 25%, or $1.2 million, to $5.9 million compared to $4.7 million for the third quarter of 2023.

 

Product Revenue: Consolidated product revenue for the third quarter of 2024 increased 9%, or $0.1 million, to $1.8 million compared to $1.7 million for the third quarter of 2023.

 

Operating Expenses: Consolidated operating expenses for the third quarter of 2024 increased 15%, or $2.0 million, to $15.5 million compared to $13.5 million for the third quarter of 2023.

 

Net Income: The Company reported net income of $0.1 million for the third quarter of 2024, or $0.01 per basic common share and $0.00 per diluted common share, compared to net income of $1.7 million, or $0.07 per basic common share and $0.06 per diluted common share for the third quarter of 2023.

 

Non-GAAP: Non-GAAP net income of $1.7 million for the third quarter of 2024, or $0.06 per basic and diluted common share, compared to non-GAAP net income of $3.3 million or $0.13 per basic common share and $0.12 per diluted common share for the third quarter of 2023.

 

EBITDA and Adjusted EBITDA: EBITDA for the third quarter of 2024 of $1.0 million compared to $1.2 million for the third quarter of 2023. Adjusted EBITDA for the third quarter of 2024 of $1.7 million compared to $2.1 million for the third quarter of 2023.

 

Financial Results for the nine months ended September 30, 2024

 

Total Revenue: Consolidated total revenue for the nine months ended September 30, 2024 increased 14%, or $5.6 million, to $44.6 million compared to $39.0 million for the nine months ended September 30, 2023.

 

Service Revenue: Consolidated service revenue for the nine months ended September 30, 2024 increased 9%, or $1.9 million, to $23.9 million compared to $22.0 million for the nine months ended September 30, 2023.

 

Software Solutions Revenue: Consolidated software solutions revenue for the nine months ended September 30, 2024 increased 28%, or $3.6 million, to $16.3 million compared to $12.7 million for the nine months ended September 30, 2023.

 

 
1

 

 

Product Revenue: Consolidated product revenue for the nine months ended September 30, 2024 increased 2%, or $0.1 million, to $4.4 million compared to $4.3 million for the nine months ended September 30, 2023.

 

Operating Expenses: Consolidated operating expenses for the nine months ended September 30, 2024 increased 6%, or $2.6 million, to $43.4 million compared to $40.8 million for the nine months ended September 30, 2023.

 

Net Income/(Loss): The Company reported net income of $1.2 million for the nine months ended September 30, 2024, or $0.04 per basic and diluted common share, compared to net loss of $(0.4) million, or $(0.02) loss per basic and diluted common share for the nine months ended September 30, 2023.

 

Non-GAAP: Non-GAAP net income of $5.7 million for the nine months ended September 30, 2024, or $0.22 per basic common share and $0.19 per diluted common share, compared to non-GAAP net income of $5.1 million or $0.20 per basic and $0.18 per diluted common share for the nine months ended September 30, 2023.

 

EBITDA and Adjusted EBITDA: EBITDA for the nine months ended September 30, 2024 of $3.7 million compared to $0.9 million for the nine months ended September 30, 2023. Adjusted EBITDA for the nine months ended September 30, 2024 of $6.0 million compared to $4.1 million for the nine months ended September 30, 2023.

 

Cash and Cash Equivalents: Total cash and cash equivalents at September 30, 2024 was $15.5 million compared to $10.3 million at December 31, 2023.

 

Cash Flow: Cash provided by operating activities for the nine months ended September 30, 2024 was $4.1 million compared to cash provided by operating activities of $0.9 million for the nine months ended September 30, 2023. Cash used for investing activities for the nine months ended September 30, 2024 was nill compared to $3.7 million provided by investing activities for the nine months ended September 30, 2023. Cash provided by financing activities for the nine months ended September 30, 2024 was $1.0 million compared to cash used for financing activities of $(2.3) million for the nine months ended September 30, 2023.

 

Management Commentary

 

"Crexendo delivered exceptionally strong financial results for the third quarter of 2024, reflecting our commitment to providing premier cloud communication software and services and continuing our organic growth trajectory. Consolidated revenue grew 13% year-over-year, driven by a remarkable 25% growth in our software division. Our year-to-date numbers are equally as strong and are well ahead of internal and external expectations as we continue to execute our game plan, and I am excited with the momentum we are seeing. These results underscore the strength of our scalable software platforms and the dedication of our team to meet the rising demand for our cloud communication solutions." Said Jeff Korn, CEO and Chairman.

 

Korn continued, "As we move forward, we continue reinvesting in Crexendo to drive future growth and efficiency. We’ve increased our headcount in engineering, service, and support and have made substantial investments into Oracle Cloud Infrastructure (OCI), which will provide a significant competitive advantage, especially in Europe, where our growth remains very robust. We are beginning the process of migrating our legacy cloud customers to OCI. Once complete, this transition will yield substantial cost savings and allow us to redeploy resources effectively rather than increasing headcount. Additionally, we are in the process of implementing an advanced accounting system to streamline our financial closings and provide real-time insights, empowering us to make agile, data-driven business decisions.”

 

Korn added, "We recently concluded our most successful User Group Meeting (UGM), where the excitement was palpable. Our second codefest showcased impressive applications, particularly those leveraging AI, which our licensees can develop using our scalable, open APIs. Many of these applications will soon be available to all our licensees through our platform, enhancing our offerings and opening additional revenue-sharing opportunities. This is a very exciting time, with unprecedented interest in our software platform and strong demand for our phone services. I remain highly optimistic about our future growth and anticipate double-digit growth continuing through the fourth quarter and into 2025."

 

Conference Call

 

Crexendo management will hold a conference call today, November 6, 2024, at 4:30 PM Eastern time to discuss these results. Company CEO Jeff Korn, CFO Ron Vincent, and President and COO Doug Gaylor will host the call, followed by a question-and-answer period.

 

 
2

 

 

Dial-in Numbers:

 

Domestic Participants: 888-506-0062

International Participants: 973-528-0011

Participant Access Code 993699

 

Please dial in five minutes prior to the beginning of the call at 4:30 PM Eastern time and reference participant access code 993699 and the Crexendo earnings call. A replay of the call will be available until November 13, 2024 by dialing toll-free at 877-481-4010 or 919-882-2331 for international callers. The replay passcode is 51472.

 

About Crexendo

 

Crexendo, Inc. is an award-winning software technology company that is a premier provider of cloud communication platform and services, video collaboration and managed IT services tailored to businesses of all sizes. Our solutions currently support over five million end users globally, through our extensive global network of over 230 cloud communication platform software subscribers and our direct retail offering.

 

Safe Harbor Statement

 

This press release contains forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for such forward-looking statements. The words "believe," "expect," "anticipate," "estimate," "will" and other similar statements of expectation identify forward-looking statements. Specific forward-looking statements in this press release include Crexendo (i) delivering exceptionally strong financial results for the third quarter of 2024 which reflects the commitment to providing premier cloud communication software and services; (ii) having year-to-date numbers as equally  strong and being well ahead of internal and external expectations as it continues to execute its game plan; (iii) being excited with the momentum; (iv) believing these results underscore the strength of the scalable software platforms and the dedication of the team to meet the rising demand for comprehensive cloud solutions; (v) continuing to reinvest in the Company to drive future growth and efficiency; (vi) investments to the business and Oracle Cloud Infrastructure (OCI), providing benefits and a competitive advantage, especially in Europe, where growth remains very robust; (vii) expecting to begin the process of  migrating  legacy cloud customers to OCI which when complete will yield substantial cost savings and allow redeployment of resources effectively rather than increasing headcount; (viii) being in the process of implementing an advanced accounting system to streamline financial closings and provide real-time insights, empowering the Company to make agile, data-driven business decisions; (ix) recently concluded the most successful User Group Meeting (UGM), where the excitement was palpable; (x) the second codefest showcased impressive applications, particularly those leveraging AI, which licensees can develop using the scalable, open APIs with many of these applications soon be available to all licensees through the platform, enhancing offerings and opening additional revenue-sharing opportunities; (xi)  believing this is a very exciting time, with unprecedented interest in the software platform and strong demand for phone services and (xii) remaining highly optimistic about  future growth and anticipate double-digit growth continuing through the fourth quarter and into 2025. For a more detailed discussion of risk factors that may affect Crexendo's operations and results, please refer to the company's Form 10-K for the year ended December 31, 2023, and 2024 Form 10-Qs as filed with the SEC. These forward-looking statements speak only as of the date on which such statements are made, and the company undertakes no obligation to update such forward-looking statements, except as required by law.

 

Company Contact

 

Crexendo, Inc.

Doug Gaylor

President and Chief Operating Officer

602-732-7990

dgaylor@crexendo.com

 

 
3

 

 

CREXENDO, INC. AND SUBSIDIARIES  

Condensed Consolidated Balance Sheets  

(Unaudited, in thousands, except par value and share data)     

 

 

 

September 30,

 2024

 

 

December 31,

2023

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$ 15,451

 

 

$ 10,347

 

Trade receivables, net of allowance of $72 and $116, respectively

 

 

3,753

 

 

 

3,476

 

Inventories

 

 

518

 

 

 

382

 

Equipment financing receivables, net of allowance of $66 and $56, respectively

 

 

981

 

 

 

856

 

Contract costs

 

 

1,746

 

 

 

1,345

 

Prepaid expenses

 

 

1,327

 

 

 

508

 

Income tax receivable

 

 

53

 

 

 

-

 

Other current assets

 

 

35

 

 

 

35

 

Total current assets

 

 

23,864

 

 

 

16,949

 

 

 

 

 

 

 

 

 

 

Contract assets, net of allowance of $111 and $85, respectively

 

 

362

 

 

 

342

 

Long-term equipment financing receivables, net of allowance of $149 and $115, respectively

 

 

2,228

 

 

 

1,768

 

Property and equipment, net

 

 

438

 

 

 

670

 

Operating lease right-of-use assets

 

 

1,676

 

 

 

1,009

 

Intangible assets, net

 

 

21,283

 

 

 

23,556

 

Goodwill

 

 

9,454

 

 

 

9,454

 

Contract costs, net of current portion

 

 

2,739

 

 

 

2,273

 

Other long-term assets

 

 

208

 

 

 

139

 

Total Assets

 

$ 62,252

 

 

$ 56,160

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$ 746

 

 

$ 769

 

Accrued expenses

 

 

6,669

 

 

 

5,951

 

Finance leases

 

 

39

 

 

 

75

 

Notes payable

 

 

473

 

 

 

457

 

Operating lease liabilities

 

 

555

 

 

 

566

 

Income tax payable

 

 

-

 

 

 

53

 

Contract liabilities

 

 

2,668

 

 

 

2,390

 

Total current liabilities

 

 

11,150

 

 

 

10,261

 

 

 

 

 

 

 

 

 

 

Contract liabilities, net of current portion

 

 

255

 

 

 

198

 

Finance leases, net of current portion

 

 

3

 

 

 

23

 

Notes payable, net of current portion

 

 

236

 

 

 

592

 

Operating lease liabilities, net of current portion

 

 

1,139

 

 

 

473

 

Total liabilities

 

 

12,783

 

 

 

11,547

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001 per share - authorized 5,000,000 shares; none issued

 

 

 

 

 

 

Common stock, par value $0.001 per share - authorized 50,000,000 shares, 27,031,433

 

 

 

 

 

 

 

 

shares issued and outstanding as of September 30, 2024 and 26,130,218 shares issued

 

 

 

 

 

 

 

 

and outstanding as of December 31, 2023

 

 

27

 

 

 

26

 

Additional paid-in capital

 

 

136,587

 

 

 

132,888

 

Accumulated deficit

 

 

(87,297 )

 

 

(88,467 )

Accumulated other comprehensive income

 

 

152

 

 

 

166

 

Total stockholders' equity

 

 

49,469

 

 

 

44,613

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$ 62,252

 

 

$ 56,160

 

 

 
4

 

 

CREXENDO, INC. AND SUBSIDIARIES

 Condensed Consolidated Statements of Operations

 (Unaudited, in thousands, except per share and share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Service revenue

 

$ 7,953

 

 

$ 7,517

 

 

$ 23,865

 

 

$ 21,983

 

Software solutions revenue

 

 

5,860

 

 

 

4,691

 

 

 

16,331

 

 

 

12,729

 

Product revenue

 

 

1,814

 

 

 

1,666

 

 

 

4,402

 

 

 

4,323

 

Total revenue

 

 

15,627

 

 

 

13,874

 

 

 

44,598

 

 

 

39,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of service revenue

 

 

3,336

 

 

 

3,173

 

 

 

9,691

 

 

 

9,312

 

Cost of software solutions revenue

 

 

1,686

 

 

 

1,327

 

 

 

4,523

 

 

 

3,805

 

Cost of product revenue

 

 

1,081

 

 

 

923

 

 

 

2,507

 

 

 

2,643

 

Selling and marketing

 

 

4,221

 

 

 

3,502

 

 

 

12,206

 

 

 

10,924

 

General and administrative

 

 

3,695

 

 

 

3,309

 

 

 

10,423

 

 

 

10,473

 

Research and development

 

 

1,473

 

 

 

1,276

 

 

 

4,050

 

 

 

3,605

 

Total operating expenses

 

 

15,492

 

 

 

13,510

 

 

 

43,400

 

 

 

40,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) from operations

 

 

135

 

 

 

364

 

 

 

1,198

 

 

 

(1,727 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/(expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(7 )

 

 

(36 )

 

 

(31 )

 

 

(111 )

Gain on sale of property and equipment

 

 

-

 

 

 

1,459

 

 

 

-

 

 

 

1,459

 

Other income/(expense), net

 

 

66

 

 

 

(50 )

 

 

103

 

 

 

37

 

Total other income/(expense), net

 

 

59

 

 

 

1,373

 

 

 

72

 

 

 

1,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income tax

 

 

194

 

 

 

1,737

 

 

 

1,270

 

 

 

(342 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision)/benefit

 

 

(46 )

 

 

(33 )

 

 

(100 )

 

 

(81 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$ 148

 

 

$ 1,704

 

 

$ 1,170

 

 

$ (423 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ 0.01

 

 

$ 0.07

 

 

$ 0.04

 

 

$ (0.02 )

Diluted

 

$ 0.00

 

 

$ 0.06

 

 

$ 0.04

 

 

$ (0.02 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

26,848,644

 

 

 

25,995,507

 

 

 

26,610,130

 

 

 

25,901,686

 

Diluted

 

 

29,857,261

 

 

 

27,682,764

 

 

 

29,827,531

 

 

 

25,901,686

 

 

 
5

 

 

CREXENDO, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

 (Unaudited, in thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income/(loss)

 

$ 1,170

 

 

$ (423 )

Adjustments to reconcile net income/(loss) to net cash provided by/(used for) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

2,505

 

 

 

2,695

 

Allowance for credit losses

 

 

8

 

 

 

44

 

Share-based compensation

 

 

2,293

 

 

 

3,112

 

Non-cash operating lease amortization

 

 

(12 )

 

 

(3 )

Gain on sale of property and equipment

 

 

-

 

 

 

(1,459 )

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Trade receivables

 

 

(247 )

 

 

(584 )

Contract assets

 

 

(35 )

 

 

2

 

Equipment financing receivables

 

 

(608 )

 

 

(770 )

Inventories

 

 

(136 )

 

 

207

 

Contract costs

 

 

(867 )

 

 

(994 )

Prepaid expenses

 

 

(819 )

 

 

(560 )

Income tax receivable

 

 

(53 )

 

 

-

 

Other assets

 

 

(69 )

 

 

210

 

Accounts payable and accrued expenses

 

 

695

 

 

 

(169 )

Income tax payable

 

 

(53 )

 

 

(12 )

Contract liabilities

 

 

335

 

 

 

(409 )

Net cash provided by/(used for) operating activities

 

 

4,107

 

 

 

887

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

-

 

 

 

(92 )

Proceeds from the sale of property and equipment

 

 

-

 

 

 

3,792

 

Net cash provided by/(used for) investing activities

 

 

-

 

 

 

3,700

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Borrowing on line of credit, net

 

 

-

 

 

 

(82 )

Repayments made on finance leases

 

 

(56 )

 

 

(76 )

Proceeds from notes payable

 

 

-

 

 

 

278

 

Repayments made on notes payable

 

 

(340 )

 

 

(2,143 )

Proceeds from exercise of options

 

 

1,573

 

 

 

93

 

Dividend payments

 

 

-

 

 

 

(130 )

Taxes paid on the net settlement of stock options and RSUs

 

 

(166 )

 

 

(264 )

Net cash provided by/(used for) financing activities

 

 

1,011

 

 

 

(2,324 )

Effect of exchange rate changes on cash

 

 

(14 )

 

 

(1 )

NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

5,104

 

 

 

2,262

 

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD

 

 

10,347

 

 

 

5,475

 

CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD

 

$ 15,451

 

 

$ 7,737

 

Cash used during the year for:

 

 

 

 

 

 

 

 

Income taxes, net

 

$ (205 )

 

$ (91 )

Interest expense

 

$ (25 )

 

$ (111 )

 

 
6

 

 

 

CREXENDO, INC. AND SUBSIDIARIES

 Supplemental Segment Financial Data

 (Unaudited, in thousands)

  

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Cloud telecommunications services

 

$ 9,767

 

 

$ 9,183

 

 

$ 28,267

 

 

$ 26,306

 

Software solutions

 

 

5,860

 

 

 

4,691

 

 

 

16,331

 

 

 

12,729

 

Consolidated revenue

 

 

15,627

 

 

 

13,874

 

 

 

44,598

 

 

 

39,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income/(loss) from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud telecommunications services

 

 

(38 )

 

 

73

 

 

 

160

 

 

 

(1,312 )

Software solutions

 

 

173

 

 

 

291

 

 

 

1,038

 

 

 

(415 )

Total operating income/(loss)

 

 

135

 

 

 

364

 

 

 

1,198

 

 

 

(1,727 )

Other income/(expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud telecommunications services

 

 

64

 

 

 

1,425

 

 

 

104

 

 

 

1,360

 

Software solutions

 

 

(5 )

 

 

(52 )

 

 

(32 )

 

 

25

 

Total other income/(expense), net

 

 

59

 

 

 

1,373

 

 

 

72

 

 

 

1,385

 

Income/(loss) before income tax provision:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud telecommunications services

 

 

26

 

 

 

1,498

 

 

 

264

 

 

 

48

 

Software solutions

 

 

168

 

 

 

239

 

 

 

1,006

 

 

 

(390 )

Income/(loss) before income tax provision

 

$ 194

 

 

$ 1,737

 

 

$ 1,270

 

 

$ (342 )

 

 
7

 

 

Use of Non-GAAP Financial Measures

 

            To evaluate our business, we consider and use non-generally accepted accounting principles (“Non-GAAP”) net income, EBITDA, and Adjusted EBITDA as a supplemental measure of operating performance. These measures include the same adjustments that management takes into account when it reviews and assesses operating performance on a period-to-period basis. We consider Non-GAAP net income to be an important indicator of overall business performance because it allows us to evaluate results without the effects of share-based compensation, acquisition related expenses, changes in fair value of contingent consideration, amortization of intangibles, and goodwill and long-lived asset impairment. We define EBITDA as U.S. GAAP net income/(loss) before interest expense, interest income and other expense/(income), the gain/(loss) on the sale of property and equipment, goodwill and long-lived asset impairments, provision/(benefit) for income taxes, and depreciation and amortization. We believe EBITDA provides a useful metric to investors to compare us with other companies within our industry and across industries. We define Adjusted EBITDA as EBITDA adjusted for acquisition related expenses, changes in fair value of contingent consideration and share-based compensation. We use Adjusted EBITDA as a supplemental measure to review and assess operating performance. We also believe use of Adjusted EBITDA facilitates investors’ use of operating performance comparisons from period to period, as well as across companies.

 

            In our November 6, 2024 earnings press release, as furnished on Form 8-K, we included Non-GAAP net income, EBITDA and Adjusted EBITDA. The terms Non-GAAP net income, EBITDA, and Adjusted EBITDA are not defined under U.S. GAAP, and are not measures of operating income, operating performance or liquidity presented in analytical tools, and when assessing our operating performance, Non-GAAP net income, EBITDA, and Adjusted EBITDA should not be considered in isolation, or as a substitute for net income/(loss) or other consolidated income statement data prepared in accordance with U.S. GAAP. Some of these limitations include, but are not limited to:

 

 

·

EBITDA and Adjusted EBITDA do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;

 

·

they do not reflect changes in, or cash requirements for, our working capital needs;

 

·

they do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our debt that we may incur;

 

·

they do not reflect income taxes or the cash requirements for any tax payments;

 

·

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will be replaced sometime in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;

 

·

while share-based compensation is a component of operating expense, the impact on our financial statements compared to other companies can vary significantly due to such factors as the assumed life of the options and the assumed volatility of our common stock; and

 

·

other companies may calculate EBITDA and Adjusted EBITDA differently than we do, limiting their usefulness as comparative measures.

 

We compensate for these limitations by relying primarily on our U.S. GAAP results and using Non-GAAP net income, EBITDA, and Adjusted EBITDA only as supplemental support for management’s analysis of business performance. Non-GAAP net income, EBITDA and Adjusted EBITDA are calculated as follows for the periods presented.

 

Reconciliation of Non-GAAP Financial Measures

 

In accordance with the requirements of Regulation G issued by the SEC, we are presenting the most directly comparable U.S. GAAP financial measures and reconciling the unaudited Non-GAAP financial metrics to the comparable U.S. GAAP measures.

 

 
8

 

   

Reconciliation of U.S. GAAP Net Income/(Loss) to Non-GAAP Net Income

(Unaudited, in thousands, except for per share and share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

U.S. GAAP net income/(loss)

 

$ 148

 

 

$ 1,704

 

 

$ 1,170

 

 

$ (423 )

Share-based compensation

 

 

781

 

 

 

843

 

 

 

2,293

 

 

 

3,112

 

Acquisition related expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1

 

Amortization of intangible assets

 

 

755

 

 

 

793

 

 

 

2,273

 

 

 

2,377

 

Non-GAAP net income

 

$ 1,684

 

 

$ 3,340

 

 

$ 5,736

 

 

$ 5,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ 0.06

 

 

$ 0.13

 

 

$ 0.22

 

 

$ 0.20

 

Diluted

 

$ 0.06

 

 

$ 0.12

 

 

$ 0.19

 

 

$ 0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

26,848,644

 

 

 

25,995,507

 

 

 

26,610,130

 

 

 

25,901,686

 

Diluted

 

 

29,857,261

 

 

 

27,682,764

 

 

 

29,827,531

 

 

 

27,544,993

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

U.S. GAAP net income/(loss)

 

$ 148

 

 

$ 1,704

 

 

$ 1,170

 

 

$ (423 )

Depreciation and amortization

 

 

829

 

 

 

887

 

 

 

2,505

 

 

 

2,695

 

Interest expense

 

 

7

 

 

 

36

 

 

 

31

 

 

 

111

 

Gain on sale of property and equipment

 

 

-

 

 

 

(1,459 )

 

 

-

 

 

 

(1,459 )

Interest income and other expense/(income)

 

 

(66 )

 

 

50

 

 

 

(103 )

 

 

(37 )

Income tax provision/(benefit)

 

 

46

 

 

 

33

 

 

 

100

 

 

 

81

 

EBITDA

 

 

964

 

 

 

1,251

 

 

 

3,703

 

 

 

968

 

Acquisition related expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1

 

Share-based compensation

 

 

781

 

 

 

843

 

 

 

2,293

 

 

 

3,112

 

Adjusted EBITDA

 

$ 1,745

 

 

$ 2,094

 

 

$ 5,996

 

 

$ 4,081

 

 

 
9