Espial Reports 2016 First Quarter Results
Transforming the viewing experience worldwide, Espial® Group Inc. ("Espial" or the "Company"), (TSX:ESP), today announced its
first quarter financial results for the three month period ended March 31, 2016.
Espial Q1 Highlights
- First quarter revenue of $5.3 million and adjusted EBITDA loss of $1.2 million.
- North American cable operator customer began rolling out their 4K Ultra High Definition set-top boxes
together with market leading content offerings for 4K sports and entertainment.
- Tele Columbus, a leading German cable operator, announced very positive consumer ratings and termed
the field trial of their new Advanced TV video service as an “unqualified success”.
- Our second European cable operator customer concluded advanced field trials and are now in a training
phase to prepare their call center, retail and field tech staff for a commercial launch.
- Strengthened our integration and solution delivery capabilities, growing our Espial
EliteTM Professional Services Team
“In Q1, we made major strides toward commercial deployment of our operator customers through real-world trials with their next
generation video services," said Jaison Dolvane, CEO, Espial. “Our priorities are focused on these operators to ensure they roll
out successfully. We have a good pipeline of new prospects, and these deployment milestones provide a solid foundation to build
additional customer wins. In addition, we continue to invest in our solution delivery capabilities and R&D to innovate on user
experience and cloud software solutions that enable our customers to achieve competitive advantage.”
Financial Summary
For the three-month period ended March 31, 2016, the Company is reporting revenue of $5.3 million compared with revenue of $5.4
million for the three months ended March 31, 2015. Adjusted EBITDA loss for the first quarter of fiscal 2016 was $1.2 million
compared to income of $0.8 million for the first quarter of fiscal 2015. Cash on March 31, 2016, was $48.5 million.
Q1 Financial Results
- First quarter revenues were $5,323,982 compared with revenues of $5,415,877 in the same period a year
ago. First quarter software license and royalty revenues were $2,440,739 compared to $2,413,027 in the first quarter of fiscal
2015. Professional services for the first quarters of 2016 and 2015 were $1,672,025 and $1,872,706 respectively. Maintenance and
support revenues for the first quarter were $1,211,218 compared to $1,130,144 last year.
- European revenues were $3,407,180 in the first quarter of 2016 compared to $2,913,080 in 2015. Asia
revenues were $1,113,020 in the first quarter of 2016 compared to $1,161,278 in 2015. North American revenues were $803,782 in
the first quarter of 2016 compared to $1,341,519 in 2015.
- Gross margin for the first quarter of fiscal 2016 was 64% compared with 78% in the first quarter of
fiscal 2015.
- Earnings before interest, foreign exchange, taxes, stock compensation, depreciation and amortization
(adjusted EBITDA) for the first quarter of fiscal 2016 was a loss of $1,166,501compared to income of $785,998 in fiscal
2015.
- Net loss, which includes non-cash items like depreciation, goodwill and intangibles, in the first
quarter was $1,967,532 compared to net income of $359,225 last year.
Cash and cash equivalents on March 31, 2016, was $48,514,160
A complete set of financial statements and management’s discussion and analysis for the quarter ended March 31, 2016 will be
available at http://www.sedar.com.
Conference Call
The Company will be hosting a conference call to discuss the Q1 2016 financial results on May 4, 2016 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 June
4, 2016, at the following numbers and passcode:
- Toll-free line: +1-855-859-2056 or +1-404-537-3406, Passcode: 1775691.
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 (including our ability to
successfully execute on market opportunities and secure new customer wins) 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 grow its integration and support capabilities, execute on
market opportunities, 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, 2014 and 2015 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
March 31, 2016
|
|
Three months ended
March 31, 2015
|
Net (loss) income |
|
$ (1,967,532) |
|
$ |
359,225 |
Add |
|
|
|
|
Stock based compensation |
|
389,456 |
|
|
320,863 |
Amortization of intangibles |
|
174,683 |
|
|
161,219 |
Adjusted net (loss) income |
|
(1,403,393) |
|
|
841,307 |
Add(less) |
|
|
|
|
Depreciation |
|
68,451 |
|
|
48,043 |
Net interest income |
|
(86,732) |
|
|
(36,390) |
Foreign exchange loss / gain |
|
223,550 |
|
|
(103,756) |
Income tax |
|
31,623 |
|
|
36,793 |
Adjusted EBITDA |
|
$ (1,166,501) |
|
$ |
785,998 |
Adjusted Basic net income per share |
|
$(0.03) |
|
$ |
0.03 |
Adjusted diluted net income per share |
|
$(0.03) |
|
$ |
0.03 |
Consolidated Statements of Income and Loss
Comprehensive Income and Loss
(In Canadian dollars, except share amounts)
|
|
Three Months Ended
|
|
|
March 31, 2016 |
|
March 31, 2015 |
|
|
|
|
|
Software |
|
$ |
2,440,739 |
|
$ |
2,413,027 |
Professional services |
|
|
1,672,025 |
|
|
1,872,706 |
Support and maintenance |
|
|
1,211,218 |
|
|
1,130,144 |
Revenue |
|
|
5,323,982 |
|
|
5,415,877 |
Cost of revenue |
|
|
1,928,983 |
|
|
1,169,387 |
Gross margin |
|
|
3,394,999 |
|
|
4,246,490 |
|
|
|
|
|
Expenses |
|
|
|
|
Sales and marketing |
|
|
1,264,443 |
|
|
1,146,086 |
General and administrative |
|
|
864,748 |
|
|
790,041 |
Research and development |
|
|
2,890,216 |
|
|
1,893,272 |
Amortization of intangible assets |
|
|
174,683 |
|
|
161,219 |
|
|
|
5,194,090 |
|
|
3,990,618 |
(Loss) income before other (expense)
income
|
|
|
(1,799,091) |
|
|
255,872 |
Interest income |
|
|
86,732 |
|
|
36,390 |
Foreign exchange (loss) gain |
|
|
(223,550) |
|
|
103,756 |
(Loss) income before taxes |
|
|
(1,935,909) |
|
|
396,018 |
Income taxes
|
|
|
(31,623) |
|
|
(36,793) |
Net and comprehensive (loss) income |
|
$ |
(1,967,532) |
|
$ |
359,225 |
|
|
|
|
|
(Loss) income per common share - basic |
|
$ |
(0.05) |
|
$ |
0.01 |
(Loss) income per common share – diluted |
|
$ |
(0.05) |
|
$ |
0.01 |
Consolidated Balance Sheets
|
|
March 31, 2016 |
|
December 31, 2015 |
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
Cash and cash equivalents |
|
$ |
48,514,160 |
|
$ |
49,947,096 |
Accounts receivable |
|
|
6,925,935 |
|
|
8,397,948 |
Investment tax credits receivable |
|
|
487,593 |
|
|
413,920 |
Prepaid expenses and other assets |
|
|
663,965 |
|
|
734,906 |
|
|
|
56,591,653 |
|
|
59,493,870 |
|
|
|
|
|
Equipment |
|
|
1,091,752 |
|
|
1,062,544 |
Intangible assets |
|
|
1,609,056 |
|
|
1,658,610 |
Goodwill |
|
|
3,632,604 |
|
|
3,632,604 |
|
|
$ |
62,925,065 |
|
$ |
65,847,628 |
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
2,707,060 |
|
$ |
3,165,144 |
Deferred revenue |
|
|
2,794,805 |
|
|
3,690,638 |
Total Liabilities |
|
|
5,501,865 |
|
|
6,855,782 |
|
|
|
|
|
COMMITMENTS |
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
Share capital |
|
|
126,600,874 |
|
|
126,583,844 |
Share based payments reserve |
|
|
14,441,662 |
|
|
14,059,806 |
Deficit |
|
|
(83,619,336) |
|
|
(81,651,804) |
|
|
|
57,423,200 |
|
|
58,991,846 |
|
|
$ |
62,925,065 |
|
$ |
65,847,628 |
Statements of Cash Flows
|
|
Three Months Ended
|
|
|
March 31, 2016
|
|
March 31, 2015 |
CASH (USED IN) PROVIDED BY |
|
|
|
|
OPERATING |
|
|
|
|
Net (loss) income |
|
$ |
(1,967,532) |
|
$ |
359,225 |
Items not affecting cash |
|
|
|
|
Depreciation of property and equipment |
|
|
68,451 |
|
|
48,043 |
Amortization of intangible assets |
|
|
174,683 |
|
|
161,219 |
Share-based compensation expense |
|
|
389,456 |
|
|
320,863 |
Provisions |
|
|
- |
|
|
(73,210) |
|
|
|
(1,334,942) |
|
|
816,140 |
Changes in non-cash operating
working capital items
|
|
|
115,364 |
|
|
(1,505,861) |
|
|
|
(1,219,578) |
|
|
(689,721) |
INVESTING |
|
|
|
|
Purchase of equipment |
|
|
(97,659) |
|
|
(34,409) |
Purchase of intangibles |
|
|
(125,129) |
|
|
- |
|
|
|
(222,788) |
|
|
(34,409) |
FINANCING |
|
|
|
|
Proceeds from options exercised |
|
|
9,430 |
|
|
270,554 |
Proceeds from warrants exercised |
|
|
- |
|
|
72,000 |
|
|
|
9,430 |
|
|
342,554 |
Cash and cash equivalents outflow |
|
|
(1,432,936) |
|
|
(381,576) |
Cash and cash equivalents, beginning of period |
|
|
49,947,096 |
|
|
18,111,324 |
Cash and cash equivalents, end of period |
|
$ |
48,514,160 |
|
$ |
17,729,748 |
For inquiries from the financial press or analysts, contact:
Espial Group Inc.
Carl Smith, +1-613-230-4770
Chief Financial Officer
csmith@espial.com
or
Kirk Edwardson, +1-613-230-4770 x1145
Director, Marketing
kedwardson@espial.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160504006720/en/