Transforming the viewing experience worldwide, Espial® Group Inc.
("Espial" or the "Company"), (TSX:ESP), today announced its Third
quarter financial results for the three and nine month periods ended
September 30, 2015.
Espial Q3 Highlights
-
Record quarterly revenue of $8.7 million
-
Adjusted EBITDA income of $2.3 million
-
Tele Columbus selected Espial to provide software and services for
their next-generation, IP video services solution
-
Debuted our G4 STB Client solution for IPTV/Telco operators at IBC in
Amsterdam
-
Integrated our G4 STB Client with Metrological, a leading provider of
cloud-based applications to operators
-
Record attendance at Espial’s 2015 Asia-Pac Seminar in Tokyo, Japan
"We had a very strong quarter with record revenue and EBITDA," said
Jaison Dolvane, CEO, Espial. "In Q3, we secured a significant software
license order for deployment by a North American cable operator,
expanded our relationship with Tele Columbus, a major German cable
operator customer, and launched our G4 product for Telcos. We continued
to make progress on our pipeline and believe we are well situated for
the change occurring in the industry."
“In Q3, we delivered software licenses for current generation and new 4k
set-top boxes to a channel partner for deployment at a North American
cable operator. The same operator is currently working on its next
generation platform and we have been informed that this operator does
not intend to deploy our software as previously contemplated and we are
in discussions regarding this. We continue to work with our channel
partner and operator to improve current user experience and deliver 4K
Ultra High Definition on its current platform."
Financial Summary
For the three-month period ended September 30, 2015, the Company is
reporting revenue of $8.7 million compared with revenue of $5.1 million
for the three months ended September 30, 2014. Adjusted EBITDA income
for the third quarter of fiscal 2015 was $2.3 million compared to $0.7
million for the third quarter of fiscal 2014. Net income for the quarter
was $2.2 million, compared with net income of $0.2 million last year.
Adjusted net income for the third quarter was $2.7 million compared to
adjusted net income of $0.7 million last year.
Q3 Financial Results
-
Third quarter revenues were $8,709,354 compared with revenues of
$5,057,826 in the same period a year ago. Third quarter software
license and royalty revenues were $5,217,518 compared to $1,288,712 in
the third quarter of fiscal 2014. Professional services for the third
quarters of 2015 and 2014 were $2,146,008 and $2,556,776 respectively.
Maintenance and support revenues for the third quarter were $1,345,828
compared to $1,212,338 last year.
-
North American revenues were $5,696,380 in the third quarter of 2015
compared to $2,141,731 in 2014. Asia revenues were $694,704 in the
third quarter of 2015 compared to $659,185 in 2014. European revenues
were $2,318,270 in the third quarter of 2015 compared to $2,256,910 in
2014.
-
Gross margin for the third quarter of fiscal 2015 was 77% compared
with 72% in the third quarter of fiscal 2014.
-
Operating expenses in the third quarter of fiscal 2015 were $4,941,261
compared to $3,501,456 in the third quarter of fiscal 2014.
-
Earnings before interest, foreign exchange, taxes, stock compensation,
depreciation and amortization (adjusted EBITDA income) for the third
quarter of fiscal 2015 was $2,333,471 compared to $718,244 in fiscal
2014.
-
Net income, which includes non-cash items like depreciation,
amortization of intangibles and stock compensation, in the third
quarter was $2,203,314 compared to $213,970 last year.
-
Cash, restricted cash and cash equivalents on September 30, 2015, was
$47,516,284
A complete set of financial statements and management’s discussion and
analysis for the quarter ended September 30, 2015 will be available at http://www.sedar.com.
Conference Call
The Company will be hosting a conference call to discuss the Q3 2015
financial results on October 28, 2015 at 5:00PM EDT and the phone number
to join the results discussion is:
-
Toll Free line (Canada/US) 877-201-0168
-
Toll line (International/Local) 647-788-4901
The playback for the call will be available two hours after the call’s
completion and will be available until 11:59pm ET on November 28, 2015,
at the following numbers and passcode:
Toll-free line: +1-855-859-2056 or +1-404-537-3406, Passcode: 61236138
About Espial (www.espial.com)
With Espial, video service providers create responsive and engaging
subscriber viewing experiences incorporating powerful content discovery
and intuitive navigation. Service providers achieve ‘Web-speed’
innovation with Espial’s flexible, open software leveraging RDK and
HTML5 technologies. This provides competitive advantage through an
immersive and personalized user experience, seamlessly blending advanced
TV services with OTT content. With customers spanning six continents,
Espial is headquartered in Ottawa, Canada, has R&D centers in Montreal,
Silicon Valley and the UK, and sales/support offices in the U.S., Europe
and Asia. For more information, visit www.espial.com.
Forward Looking Statement
This press release contains information that is forward looking
information with respect to Espial within the meaning of Section
138.4(9) of the Ontario Securities Act (forward looking statements) and
other applicable securities laws. In some cases, forward-looking
information can be identified by the use of terms such as "may", "will",
"should", "expect", "plan", "anticipate", "believe", "intend",
"estimate", "predict", "potential", "continue" or the negative of these
terms or other similar expressions concerning matters that are not
historical facts. In particular, statements or assumptions about,
economic conditions, ongoing or future benefits of existing and new
customer and partner relationships, our position or ability to
capitalize on the move to more open systems by service providers,
existing or future opportunities for the company and products and any
other statements regarding Espial's objectives (and strategies to
achieve such objectives), future expectations, beliefs, goals or
prospects are or involve forward-looking information.
Forward-looking information is based on certain factors and assumptions.
While the company considers these assumptions to be reasonable based on
information currently available to it, they may prove to be incorrect.
Forward-looking information, by its nature necessarily involves known
and unknown risks and uncertainties. A number of factors could cause
actual results to differ materially from those in the forward-looking
statements or could cause our current objectives and strategies to
change, including but not limited to changing conditions and other risks
associated with the on-demand TV software industry and the market
segments in which Espial operates, competition, Espial’s ability to
continue to supply existing customers and partners with its products and
services and avoid being displaced by competitive offerings, effectively
develop its distribution channels and generate increased demand for its
products, economic conditions, technological change, unanticipated
changes in our costs, regulatory changes, litigation, the emergence of
new opportunities, many of which are beyond our control and current
expectation or knowledge.
Additional risks and uncertainties affecting Espial can be found in
Management’s Discussion and Analysis of Results of Operations and
Financial Condition and its Annual Information Form for the fiscal years
ended December 31, 2013 and 2014 filed on SEDAR at www.sedar.com.
If any of these risks or uncertainties were to materialize, or if the
factors and assumptions underlying the forward-looking information were
to prove incorrect, actual results could vary materially from those that
are expressed or implied by the forward-looking information contained
herein and our current objectives or strategies may change. Espial
assumes no obligation to update or revise any forward looking
statements, whether as a result of new information, future events or
otherwise, except as required by law. Readers are cautioned not to place
undue reliance on these forward-looking statements that speak only as of
the date hereof.
Non-IFRS Financial Measures
We use adjusted net income (loss) and adjusted diluted earnings (loss)
per share, which remove the impact of our amortization of intangible
assets and stock based compensation expense, to measure our performance
as these measures align our results and improve comparability against
our peers. We use adjusted EBITDA to provide investors with a
supplemental measure of our operating performance and thus highlight
trends in our core business that may not otherwise be apparent when
relying solely on IFRS financial measures. We believe that securities
analysts, investors and other interested parties frequently use non-IFRS
measures in the evaluation of issuers. Management also uses non-IFRS
measures in order to facilitate operating performance comparisons from
period to period, prepare annual operating budgets and assess our
ability to meet our capital expenditure and working capital requirements.
Adjusted net income (loss), adjusted diluted earnings (loss) per share
and adjusted EBITDA income (loss) are not recognized, defined or
standardized measures under IFRS. Our definition of adjusted net income
(loss), adjusted EBITDA income (loss) and adjusted diluted earnings
(loss) per share will likely differ from that used by other companies
and therefore comparability may be limited. Adjusted net income (loss),
adjusted EBITDA income (loss) and adjusted diluted earnings (loss) per
share should not be considered a substitute for or in isolation from
measures prepared in accordance with IFRS. Investors are encouraged to
review our financial statements and disclosures in their entirety and
are cautioned not to put undue reliance on non-IFRS measures and view
them in conjunction with the most comparable IFRS financial measures. We
have reconciled adjusted net income (loss) and adjusted EBITDA income
(loss) to the most comparable IFRS financial measure as follows:
|
|
Three months ended September 30, 2015
|
|
Three months ended September 30, 2014
|
|
Nine months ended September 30, 2015
|
|
Nine months ended September 30, 2014
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,203,314
|
|
$
|
213,970
|
|
$
|
2,284,704
|
|
$
|
1,333,116
|
Add
|
|
|
|
|
|
|
|
|
Stock based compensation
|
|
|
305,198
|
|
|
339,793
|
|
|
1,051,478
|
|
|
524,138
|
Amortization of intangibles
|
|
|
155,069
|
|
|
161,338
|
|
|
484,730
|
|
|
482,877
|
Adjusted net income
|
|
|
2,663,581
|
|
|
715,101
|
|
|
3,820,912
|
|
|
2,340,131
|
Add(less)
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
76,911
|
|
|
52,968
|
|
|
176,324
|
|
|
138,784
|
Net interest income / expense
|
|
|
(95,093)
|
|
|
(34,796)
|
|
|
(220,068)
|
|
|
59,823
|
Foreign exchange gain / loss
|
|
|
(410,628)
|
|
|
(52,252)
|
|
|
(516,135)
|
|
|
(73,712)
|
Income tax expense
|
|
|
98,700
|
|
|
37,223
|
|
|
228,942
|
|
|
160,988
|
Adjusted EBITDA
|
|
$
|
2,333,471
|
|
$
|
718,244
|
|
$
|
3,489,975
|
|
$
|
2,626,014
|
Adjusted diluted net earnings per share
|
|
$
|
0.06
|
|
$
|
0.03
|
|
$
|
0.10
|
|
$
|
0.11
|
Consolidated Statements of Income and Comprehensive Income
(In
Canadian dollars)
|
Three Months Ended
|
|
Nine months Ended
|
|
|
September 30, 2015
|
|
September 30, 2014
|
|
|
September 30, 2015
|
|
September 30, 2014
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
Software
|
|
$ 5,217,518
|
|
$ 1,288,712
|
|
|
$ 9,340,496
|
|
$
|
5,825,331
|
Professional services
|
|
2,146,008
|
|
2,556,776
|
|
|
6,718,815
|
|
|
5,328,557
|
Support and maintenance
|
|
1,345,828
|
|
1,212,338
|
|
|
3,566,175
|
|
|
3,591,276
|
Total revenue
|
|
8,709,354
|
|
5,057,826
|
|
|
19,625,486
|
|
|
14,745,164
|
Cost of revenue
|
|
1,971,800
|
|
1,392,225
|
|
|
4,613,899
|
|
|
3,457,073
|
Gross margin
|
|
6,737,554
|
|
3,665,601
|
|
|
15,011,587
|
|
|
11,288,091
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
1,414,264
|
|
981,570
|
|
|
3,763,098
|
|
|
2,828,491
|
General and administrative
|
|
868,960
|
|
813,345
|
|
|
2,561,948
|
|
|
1,994,310
|
Research and development
|
|
2,502,968
|
|
1,545,203
|
|
|
6,424,368
|
|
|
4,502,197
|
Amortization of intangible assets
|
|
155,069
|
|
161,338
|
|
|
484,730
|
|
|
482,877
|
|
|
4,941,261
|
|
3,501,456
|
|
|
13,234,144
|
|
|
9,807,875
|
Income before other income (expense)
|
|
1,796,293
|
|
164,145
|
|
|
1,777,443
|
|
|
1,480,216
|
Interest income
|
|
95,093
|
|
34,796
|
|
|
220,068
|
|
|
46,340
|
Foreign exchange gain
|
|
410,628
|
|
52,252
|
|
|
516,135
|
|
|
73,712
|
Interest expense
|
|
-
|
|
-
|
|
|
-
|
|
|
(106,163)
|
Income before taxes
|
|
2,302,014
|
|
251,193
|
|
|
2,513,646
|
|
|
1,494,105
|
Income tax expense
|
|
(98,700)
|
|
(37,223)
|
|
|
(228,942)
|
|
|
(160,989)
|
Net income and comprehensive income
|
|
$ 2,203,314
|
|
$ 213,970
|
|
|
$ 2,284,704
|
|
$
|
1,333,116
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic
|
|
$ 0.06
|
|
$ 0.01
|
|
|
$ 0.07
|
|
|
$ 0.06
|
Earnings per common share - diluted
|
|
$ 0.06
|
|
$ 0.01
|
|
|
$ 0.07
|
|
|
$ 0.05
|
Consolidated Balance Sheets
|
|
September 30, 2015
|
|
December 31, 2014
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
47,516,284
|
|
$
|
18,111,324
|
Accounts receivable
|
|
|
10,028,969
|
|
|
3,861,058
|
Investment tax credits receivable
|
|
|
380,975
|
|
|
312,329
|
Prepaid expenses and other assets
|
|
|
723,243
|
|
|
567,853
|
|
|
|
58,649,471
|
|
|
22,852,564
|
|
|
|
|
|
Equipment
|
|
|
973,968
|
|
|
727,626
|
Intangible assets
|
|
|
1,798,126
|
|
|
1,496,794
|
Goodwill
|
|
|
3,632,604
|
|
|
3,340,808
|
|
|
$
|
65,054,169
|
|
$
|
28,417,792
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
3,314,565
|
|
$
|
2,521,480
|
Deferred revenue
|
|
|
2,997,933
|
|
|
3,557,667
|
|
|
|
6,312,498
|
|
|
6,079,147
|
Provisions
|
|
|
-
|
|
|
275,234
|
Total Liabilities
|
|
|
6,312,498
|
|
|
6,354,381
|
|
|
|
|
|
COMMITMENTS
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
Share capital
|
|
|
124,874,352
|
|
|
91,072,570
|
Warrants
|
|
|
764,709
|
|
|
928,063
|
Share based payments reserve
|
|
|
13,741,718
|
|
|
12,986,590
|
Deficit
|
|
|
(80,639,108)
|
|
|
(82,923,812)
|
|
|
|
58,741,671
|
|
|
22,063,411
|
|
|
$
|
65,054,169
|
|
$
|
28,417,792
|
Statements of Cash Flows
|
|
|
Nine months Ended
|
|
|
|
September 30, 2015
|
|
September 30, 2014
|
CASH PROVIDED BY (USED IN)
|
|
|
|
|
|
|
|
OPERATING
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$ 2,284,704
|
|
|
$
|
1,333,116
|
Items not affecting cash
|
|
|
|
|
|
|
|
Depreciation of property and equipment
|
|
|
|
176,324
|
|
|
|
138,784
|
Amortization of intangible assets
|
|
|
|
484,730
|
|
|
|
482,877
|
Share-based compensation expense
|
|
|
|
1,051,478
|
|
|
|
524,138
|
Interest accretion on long-term debt
|
|
|
|
-
|
|
|
|
57,944
|
Provisions
|
|
|
|
(275,234)
|
|
|
|
(261,059)
|
|
|
|
|
3,722,002
|
|
|
|
2,275,800
|
Changes in non-cash operating
working capital items
|
|
|
|
(5,536,973)
|
|
|
|
(2,546,274)
|
|
|
|
|
(1,814,971)
|
|
|
|
(270,474)
|
INVESTING
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
|
|
(357,895)
|
|
|
|
(153,151)
|
Purchase of intangibles
|
|
|
|
(42,629)
|
|
|
|
(29,711)
|
Purchase of business, net of cash acquired
|
|
|
|
(1,721,623)
|
|
|
|
-
|
|
|
|
|
(2,122,147)
|
|
|
|
(182,862)
|
FINANCING
|
|
|
|
|
|
|
|
Repayment of term debt
|
|
|
|
-
|
|
|
|
(2,500,000)
|
Proceeds from options exercised
|
|
|
|
374,402
|
|
|
|
9,963
|
Proceeds from warrants exercised
|
|
|
|
350,988
|
|
|
|
798,583
|
Proceeds from equity financing
|
|
|
|
35,000,000
|
|
|
|
11,500,092
|
Costs of share issuance
|
|
|
|
(2,383,312)
|
|
|
|
(926,655)
|
|
|
|
|
33,342,078
|
|
|
|
8,881,983
|
Cash and cash equivalents inflow
|
|
|
|
29,404,960
|
|
|
|
8,428,647
|
Cash and cash equivalents, beginning of period
|
|
|
|
18,111,324
|
|
|
|
7,407,093
|
Cash and cash equivalents, end of period
|
|
|
|
$ 47,516,284
|
|
|
$
|
15,835,740
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151028006680/en/
Copyright Business Wire 2015