ROCHESTER, NY--(Marketwired - Mar 28, 2017) - Document
Security Systems, Inc. (NYSE MKT: DSS)
- Year-Over-Year Revenue up 10% to $19.2 million
- 2016 Adjusted EBITDA total $1.1 million vs. 2015 Adjusted EBITDA Loss of ($1.3 million)
- Net Loss Per Share Reduced 94% from ($1.20) in 2015 to ($0.07) in 2016
- 2016 Year-End Cash Balance of $5.9 million vs. $1.4 million in 2015
Document Security Systems, Inc. (NYSE MKT: DSS), ("DSS"), a leader in anti-counterfeit,
authentication, and diversion protection technologies whose products and solutions are used by governments, corporations and
financial institutions to defeat fraud and to help ensure the authenticity of both digital and physical financial instruments,
identification documents, sensitive publications, brand packaging and websites, today announced its financial results for the
fourth quarter and year ended December 31, 2016.
"The fourth quarter of 2016 was another very positive quarter for DSS, and a strong end to our year. Not only did we
realize continuing growth and strong financial performance in our printing, packaging, and ID card businesses, but in addition,
we announced an exciting new customer for our AuthentiGuard
security product line and began to realize early returns from this relationship in the fourth quarter," stated Jeff Ronaldi, CEO
of DSS.
"During the fourth quarter, we completed an IP monetization financing which bolstered our cash position and balance sheet by
over $4.4 million. We also generated strong Adjusted EDITDA results, and ended the year with a positive Adjusted EBITDA of
just over $1.0 million. These are strong indicators demonstrating that the strategic initiatives undertaken during 2016 are
having a positive impact on our business, and helping us build sustainable profitability. As we enter 2017, we are
well-positioned to accelerate growth, especially as AuthentiGuard achieves increased customer adoption, and we leverage our
improved financial performance and balance sheet to target additional expansion opportunities in the anti-counterfeiting and
brand protection markets," added Ronaldi.
Fourth Quarter 2016 Financial Highlights
- Revenue for the fourth quarter of 2016 increased 6% to $5.8 million from $5.5 million in the same year-ago
quarter. During the quarter, the Company saw revenue of printed products grow by 2% and technology sales, services and
licensing revenue increase by 50%, primarily the result of an increase in AuthentiGuard sales.
- Costs and expenses totaled $5.7 million, a decrease of 65% from $16.1 million in the same year-ago period. The decrease was
primarily due to a reduction in impairment charges incurred in the fourth quarter of 2016 compared to the fourth quarter of
2015. Absent the impairment charges in the 2015 quarter, costs and expenses for the fourth quarter of 2016 decreased
approximately 5% from the adjusted 2015 quarter.
- During the fourth quarter of 2016, the Company had net income of $19,000, or $0.00 per share as compared to a net loss of
$10.8 million or $(0.93) per share in the fourth quarter of 2015.
- Adjusted EBITDA1 totaled $662,000 in the fourth quarter of 2016 compared to an Adjusted EBITDA loss of $65,000
in the fourth quarter of 2015. The significant improvement reflected the increase in revenues and the decrease in costs,
especially direct costs of goods sold and professional fees during the fourth quarter of 2016.
Full Year 2016 Financial Highlights
- Revenue for full year 2016 increased 10% to $19.2 million from $17.5 million in 2015. During the year, printed
products revenue increased 10% while technology sales, services and licensing revenues increased 5%. Printed products
sales increases were propelled by increases in plastic card ID sales, especially cards that include technology, and increases
in packaging sales, especially to the Company's two largest customers. Technology sales, services and licensing as a group
benefited from revenues generated by the AuthentiGuard product line which more than offset revenue declines in that group's
traditional IT services and hardware reselling businesses.
- Costs and expenses totaled $19.8 million, a decrease of 37% from $31.6 million in 2015. The decrease was primarily due
to the reduction in impairment charges incurred in 2015 but not in 2016. Absent the impairment charges in 2015, costs and
expenses in 2016 decreased approximately 8% from the adjusted 2015 amount. The decrease was driven by reductions in nearly
every expense category, the most significant being a 58% decrease in professional fees and a 66% decrease in stock based
compensation costs.
- During 2016, the Company reported a net loss of $950,000, or $(0.07) per share, as compared to net loss of $14.3 million or
$(1.20) per share in 2015.
- Adjusted EBITDA totaled $1.1 million in 2016 compared to an Adjusted EBITDA loss of ($1.3 million) in 2015. The
significant improvement reflected the increase in revenues and the decrease in costs, especially compensation costs and
professional fees.
ABOUT DOCUMENT SECURITY SYSTEMS
Document Security Systems, Inc.'s (NYSE MKT: DSS) products and solutions are used by governments, corporations and
financial institutions to defeat fraud and to protect brands and digital information from the expanding world-wide counterfeiting
problem. DSS technologies help ensure the authenticity of both digital and physical financial instruments, identification
documents, sensitive publications, brand packaging and websites. DSS continuously invests in research and development to
meet the ever-changing security needs of its clients and offers licensing of its patented technologies. For more information on
DSS and its subsidiaries, please visit www.DSSsecure.com.
For more information on the AuthentiGuard Suite, please visit www.authentiguard.com.
Keep up-to-date on everything DSS, Follow Us on
Facebook & Twitter!
FORWARD-LOOKING STATEMENTS
Forward-looking statements that may be contained in this press release, including, without limitation, statements
related to the Company's plans, strategies, objectives, expectations, potential value, intentions and adequacy of resources, are
made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act and contain words such as "believes,"
"anticipates," "expects," "plans," "intends" and similar words and phrases. These forward-looking statements are subject to risks
and uncertainties that could cause actual results to differ materially from the results projected in any forward-looking
statement. In addition to the factors specifically noted in the forward-looking statements, other important factors, risks and
uncertainties that could result in those differences include, but are not limited to, our ability to continue the growth in sales
of AuthentiGuard and manage our expenses, as well as those risks disclosed in the "Risk Factors" section of the Company's Annual
Report on Form 10-K for the year ended December 31, 2016, filed with the Securities and Exchange Commission on March 28,
2017. Forward-looking statements that may be contained in this press release are being made as of the date of its release,
and the Company assumes no obligation to update the forward-looking statements, or to update the reasons why actual results could
differ from those projected in the forward-looking statements.
| |
|
| DOCUMENT SECURITY SYSTEMS, INC. AND SUBSIDIARIES |
|
| Condensed Consolidated Statements of Operations |
|
| (Unaudited) |
|
| |
|
| |
|
Three Months Ended
December 31,
2016 |
|
|
Three Months Ended
December 31,
2015 |
|
% change |
|
|
Year Ended
December 31,
2016 |
|
|
Year Ended
December 31,
2015 |
|
% change |
|
| Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Printed products |
|
$ |
5,129,000 |
|
|
$ |
5,022,000 |
|
2 |
% |
|
$ |
17,277,000 |
|
|
$ |
15,701,000 |
|
10 |
% |
| |
Technology sales, services and licensing |
|
|
657,000 |
|
|
|
437,000 |
|
50 |
% |
|
|
1,900,000 |
|
|
|
1,804,000 |
|
5 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Total revenue |
|
$ |
5,786,000 |
|
|
$ |
5,459,000 |
|
6 |
% |
|
$ |
19,177,000 |
|
|
$ |
17,505,000 |
|
10 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cost of goods sold, exclusive of depreciation and amortization |
|
$ |
3,304,000 |
|
|
$ |
3,459,000 |
|
-4 |
% |
|
$ |
11,120,000 |
|
|
$ |
10,665,000 |
|
4 |
% |
| |
Sales, general and administrative compensation |
|
|
1,032,000 |
|
|
|
962,000 |
|
7 |
% |
|
|
3,764,000 |
|
|
|
3,983,000 |
|
-5 |
% |
| |
Depreciation and amortization |
|
|
343,000 |
|
|
|
384,000 |
|
-11 |
% |
|
|
1,392,000 |
|
|
|
1,559,000 |
|
-11 |
% |
| |
Professional fees |
|
|
109,000 |
|
|
|
384,000 |
|
-72 |
% |
|
|
813,000 |
|
|
|
1,918,000 |
|
-58 |
% |
| |
Stock based compensation |
|
|
241,000 |
|
|
|
132,000 |
|
83 |
% |
|
|
329,000 |
|
|
|
974,000 |
|
-66 |
% |
| |
Sales and marketing |
|
|
175,000 |
|
|
|
78,000 |
|
124 |
% |
|
|
420,000 |
|
|
|
329,000 |
|
28 |
% |
| |
Rent and utilities |
|
|
153,000 |
|
|
|
165,000 |
|
-7 |
% |
|
|
602,000 |
|
|
|
675,000 |
|
-11 |
% |
| |
Other operating expenses |
|
|
268,000 |
|
|
|
330,000 |
|
-19 |
% |
|
|
963,000 |
|
|
|
922,000 |
|
4 |
% |
| |
Research and development |
|
|
85,000 |
|
|
|
120,000 |
|
-29 |
% |
|
|
435,000 |
|
|
|
470,000 |
|
-7 |
% |
| |
Impairment of goodwill |
|
|
- |
|
|
|
9,593,000 |
|
-100 |
% |
|
|
- |
|
|
|
9,593,000 |
|
-100 |
% |
| |
Impairment of investments |
|
|
- |
|
|
|
500,000 |
|
-100 |
% |
|
|
- |
|
|
|
500,000 |
|
-100 |
% |
| |
|
Total costs and expenses |
|
$ |
5,710,000 |
|
|
$ |
16,107,000 |
|
-65 |
% |
|
$ |
19,838,000 |
|
|
$ |
31,588,000 |
|
-37 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income (loss) |
|
|
76,000 |
|
|
|
(10,648,000 |
) |
-101 |
% |
|
|
(661,000 |
) |
|
|
(14,083,000 |
) |
-95 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest expense |
|
$ |
(62,000 |
) |
|
$ |
(77,000 |
) |
-19 |
% |
|
$ |
(279,000 |
) |
|
$ |
(335,000 |
) |
-17 |
% |
| |
Gain on sales of investment and equipment |
|
|
- |
|
|
|
(26,000 |
) |
-100 |
% |
|
|
- |
|
|
|
120,000 |
|
-100 |
% |
| |
Net loss on debt modification and extinguishment |
|
|
- |
|
|
|
- |
|
0 |
% |
|
|
- |
|
|
|
(19,000 |
) |
-100 |
% |
| |
Foreign currency transaction gain |
|
|
- |
|
|
|
- |
|
0 |
% |
|
|
- |
|
|
|
29,000 |
|
-100 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other expense |
|
$ |
(62,000 |
) |
|
$ |
(103,000 |
) |
-40 |
% |
|
$ |
(279,000 |
) |
|
$ |
(205,000 |
) |
36 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss before income taxes |
|
|
14,000 |
|
|
|
(10,751,000 |
) |
-100 |
% |
|
|
(939,000 |
) |
|
|
(14,288,000 |
) |
-93 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expense |
|
|
(3,000 |
) |
|
|
8,000 |
|
-138 |
% |
|
|
11,000 |
|
|
|
22,000 |
|
-50 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) |
|
|
19,000 |
|
|
|
(10,758,000 |
) |
-100 |
% |
|
|
(950,000 |
) |
|
|
(14,309,000 |
) |
-93 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Basic and diluted |
|
$ |
0.00 |
|
|
$ |
(0.93 |
) |
-100 |
% |
|
$ |
(0.07 |
) |
|
$ |
(1.20 |
) |
-94 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares used in computing loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Basic and diluted |
|
|
12,977,903 |
|
|
|
11,613,491 |
|
12 |
% |
|
|
13,068,329 |
|
|
|
11,939,969 |
|
9 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| DOCUMENT SECURITY SYSTEMS, INC. AND SUBSIDIARIES |
|
| Consolidated Balance Sheets |
|
| As of December 31, |
|
| |
|
| |
|
2016 |
|
|
2015 |
|
| ASSETS |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
|
|
| |
Cash |
|
$ |
5,871,738 |
|
|
$ |
1,440,256 |
|
| |
Restricted cash |
|
|
177,609 |
|
|
|
293,043 |
|
| |
Accounts receivable, net |
|
|
1,890,981 |
|
|
|
2,097,433 |
|
| |
Inventory |
|
|
1,206,377 |
|
|
|
937,830 |
|
| |
Prepaid expenses and other current assets |
|
|
350,289 |
|
|
|
313,528 |
|
| |
|
|
|
|
|
|
|
|
| |
|
Total current assets |
|
|
9,496,994 |
|
|
|
5,082,090 |
|
| |
|
|
|
|
|
|
|
|
| Property, plant and equipment, net |
|
|
4,573,841 |
|
|
|
5,003,818 |
|
| Other assets |
|
|
45,821 |
|
|
|
44,050 |
|
| Goodwill |
|
|
2,453,349 |
|
|
|
2,453,349 |
|
| Other intangible assets, net |
|
|
1,896,018 |
|
|
|
3,017,544 |
|
| |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
18,466,023 |
|
|
$ |
15,600,851 |
|
| |
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
|
| |
Accounts payable |
|
$ |
2,212,653 |
|
|
$ |
1,945,073 |
|
| |
Accrued expenses and deferred revenue |
|
|
1,290,593 |
|
|
|
955,066 |
|
| |
Other current liabilities |
|
|
2,996,310 |
|
|
|
1,009,660 |
|
| |
Short-term debt |
|
|
- |
|
|
|
3,984,316 |
|
| |
Current portion of long-term debt, net |
|
|
1,202,335 |
|
|
|
1,553,061 |
|
| |
|
|
|
|
|
|
|
|
| |
|
Total current liabilities |
|
|
7,701,891 |
|
|
|
9,447,176 |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Long-term debt, net |
|
|
5,249,569 |
|
|
|
2,240,596 |
|
| Other long-term liabilities |
|
|
2,184,843 |
|
|
|
63,697 |
|
| Deferred tax liability, net |
|
|
45,619 |
|
|
|
162,107 |
|
| |
|
|
|
|
|
|
|
|
| Commitments and contingencies |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Stockholders' equity |
|
|
|
|
|
|
|
|
| |
Common stock, $.02 par value; 200,000,000 shares authorized, 13,502,653 shares issued and
outstanding |
|
|
|
|
|
|
|
|
| |
(12,970,487 on December 31, 2015) |
|
|
270,053 |
|
|
|
259,410 |
|
| |
Additional paid-in capital |
|
|
104,338,002 |
|
|
|
103,820,170 |
|
| |
Accumulated other comprehensive loss |
|
|
(45,343 |
) |
|
|
(63,697 |
) |
| |
Accumulated deficit |
|
|
(101,278,611 |
) |
|
|
(100,328,608 |
) |
| |
Total stockholders' equity |
|
|
3,284,101 |
|
|
|
3,687,275 |
|
| |
|
|
|
|
|
|
|
|
| Total liabilities and stockholders' equity |
|
$ |
18,466,023 |
|
|
$ |
15,600,851 |
|
| |
|
|
|
|
|
|
|
|
| |
|
| DOCUMENT SECURITY SYSTEMS, INC. AND SUBSIDIARIES |
|
| Consolidated Statements of Cash Flows |
|
| For the Years Ended December 31, |
|
| |
|
|
|
|
|
|
| |
|
2016 |
|
|
2015 |
|
| Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| |
Net loss |
|
$ |
(950,003 |
) |
|
$ |
(14,309,480 |
) |
| |
Adjustments to reconcile net loss to net cash from (used by) operating activities: |
|
|
|
|
|
|
|
|
| |
|
Depreciation and amortization |
|
|
1,391,815 |
|
|
|
1,558,899 |
|
| |
|
Stock based compensation |
|
|
328,567 |
|
|
|
974,137 |
|
| |
|
Paid in-kind interest |
|
|
39,000 |
|
|
|
84,379 |
|
| |
|
Gain on disposals of equipment, net |
|
|
- |
|
|
|
(20,431 |
) |
| |
|
Impairment of goodwill |
|
|
- |
|
|
|
9,592,848 |
|
| |
|
Impairment of investment |
|
|
- |
|
|
|
500,000 |
|
| |
|
Net loss on debt modification and extinguishment |
|
|
- |
|
|
|
19,096 |
|
| |
|
Change in deferred tax provision |
|
|
(116,488 |
) |
|
|
22,184 |
|
| |
|
Foreign currency transaction gain |
|
|
- |
|
|
|
(29,400 |
) |
| |
|
Amortization of deferred financing costs |
|
|
21,351 |
|
|
|
- |
|
| |
Decrease (increase) in assets: |
|
|
|
|
|
|
|
|
| |
|
|
Accounts receivable |
|
|
206,452 |
|
|
|
238 |
|
| |
|
|
Inventory |
|
|
(268,547 |
) |
|
|
(68,568 |
) |
| |
|
|
Prepaid expenses and other current assets |
|
|
(38,532 |
) |
|
|
198,423 |
|
| |
|
|
Restricted cash |
|
|
115,434 |
|
|
|
62,750 |
|
| |
Increase (decrease) in liabilities: |
|
|
|
|
|
|
|
|
| |
|
|
Accounts payable |
|
|
267,581 |
|
|
|
907,714 |
|
| |
|
|
Accrued expenses and other liabilities |
|
|
4,469,895 |
|
|
|
(469,419 |
) |
| Net cash from (used by) operating activities |
|
|
5,466,525 |
|
|
|
(976,630 |
) |
| |
|
|
|
|
|
|
|
|
| Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| |
Purchase of property, plant and equipment |
|
|
(269,870 |
) |
|
|
(157,098 |
) |
| |
Third-party funding received for acquisition of patent assets |
|
|
3,043,000 |
|
|
|
- |
|
| |
Acquisition of patent assets with third-party funding |
|
|
(3,043,000 |
) |
|
|
- |
|
| |
Proceeds from sale of equipment |
|
|
- |
|
|
|
46,283 |
|
| |
Proceeds from sale of intangible assets |
|
|
495,000 |
|
|
|
- |
|
| |
Purchase of intangible assets |
|
|
(73,661 |
) |
|
|
(5,159 |
) |
| Net cash from (used by) investing activities |
|
|
151,469 |
|
|
|
(115,974 |
) |
| |
|
|
|
|
|
|
|
|
| Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| |
Payments of long-term debt |
|
|
(1,386,420 |
) |
|
|
(939,151 |
) |
| |
Issuances of common stock, net of issuance costs |
|
|
199,908 |
|
|
|
1,128,336 |
|
| Net cash from (used by) financing activities |
|
|
(1,186,512 |
) |
|
|
189,185 |
|
| |
|
|
|
|
|
|
|
|
| Net increase (decrease) in cash |
|
|
4,431,482 |
|
|
|
(903,419 |
) |
| Cash at beginning of year |
|
|
1,440,256 |
|
|
|
2,343,675 |
|
| |
|
|
|
|
|
|
|
|
| Cash at end of year |
|
$ |
5,871,738 |
|
|
$ |
1,440,256 |
|
| |
|
|
|
|
|
|
|
|
1 ADJUSTED EBITDA
The Company uses Adjusted EBITDA as a non-GAAP financial performance measurement. Adjusted EBITDA is calculated by
the Company by adding back to net income (loss) interest, income taxes, depreciation and amortization expense, and impairment
charges as further adjusted to add back stock-based compensation expense and non-recurring items, and impairments of investments
and intangible assets. Adjusted EBITDA is provided to investors to supplement the results of operations reported in accordance
with GAAP. Management believes that Adjusted EBITDA provides an additional tool for investors to use in comparing the Company's
financial results with other companies in the industry, many of which also use Adjusted EBITDA in their communications to
investors. By excluding non-cash charges such as amortization, depreciation, stock-based compensation and impairment charges, as
well as non-operating charges for interest and income taxes, investors can evaluate the Company's operations and its ability to
generate cash flows from operations and can compare its results on a more consistent basis to the results of other companies in
the industry. Management also uses Adjusted EBITDA to evaluate potential acquisitions, establish internal budgets and goals, and
evaluate performance of its business units and management. The Company considers Adjusted EBITDA to be an important indicator of
the Company's operational strength and performance of its business and a useful measure of the Company's historical and
prospective operating trends. However, there are significant limitations to the use of Adjusted EBITDA since it excludes interest
income and expense and income taxes and non-recurring items such as goodwill impairments, each of which impact the Company's
profitability and operating cash flows, as well as depreciation, amortization, impairment charges and stock-based compensation.
The Company believes that these limitations are compensated by clearly identifying the difference between the two measures.
Consequently, Adjusted EBITDA should not be considered in isolation or as a substitute for net income and loss presented in
accordance with GAAP. Adjusted EBITDA as defined by the Company may not be comparable with similarly named measures provided by
other entities. The following is a reconciliation of net loss to Adjusted EBITDA loss:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended December 31, |
|
|
Years Ended December 31, |
|
| |
|
2016 |
|
|
2015 |
|
% change |
|
|
2016 |
|
|
2015 |
|
% change |
|
| |
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Loss: |
|
$ |
19,000 |
|
|
$ |
(10,759,000 |
) |
-100 |
% |
|
$ |
(950,000 |
) |
|
$ |
(14,309,000 |
) |
-93 |
% |
| Add backs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation & amortization |
|
|
343,000 |
|
|
|
384,000 |
|
-11 |
% |
|
|
1,392,000 |
|
|
|
1,559,000 |
|
-11 |
% |
| |
Stock based compensation |
|
|
241,000 |
|
|
|
132,000 |
|
83 |
% |
|
|
329,000 |
|
|
|
974,000 |
|
-66 |
% |
| |
Interest expense |
|
|
62,000 |
|
|
|
78,000 |
|
-21 |
% |
|
|
279,000 |
|
|
|
335,000 |
|
-17 |
% |
| |
Amortization of note discount and net loss on debt extinguishment and modification |
|
|
- |
|
|
|
- |
|
0 |
% |
|
|
- |
|
|
|
19,000 |
|
-100 |
% |
| |
Income Taxes |
|
|
(3,000 |
) |
|
|
8,000 |
|
-138 |
% |
|
|
11,000 |
|
|
|
22,000 |
|
-50 |
% |
| |
Impairment of goodwill and investments |
|
|
- |
|
|
|
10,093,000 |
|
-100 |
% |
|
|
|
|
|
|
10,093,000 |
|
-100 |
% |
| |
Foreign currency transaction gain |
|
|
- |
|
|
|
- |
|
0 |
% |
|
|
- |
|
|
|
(29,000 |
) |
-100 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
|
|
662,000 |
|
|
|
(64,000 |
) |
-1134 |
% |
|
|
1,061,000 |
|
|
|
(1,336,000 |
) |
-179 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA, by group (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Printed Products |
|
$ |
858,000 |
|
|
$ |
774,000 |
|
11 |
% |
|
$ |
2,897,000 |
|
|
$ |
2,183,000 |
|
33 |
% |
| |
Technology Management |
|
|
119,000 |
|
|
|
(435,000 |
) |
-127 |
% |
|
|
(556,000 |
) |
|
|
(1,792,000 |
) |
-69 |
% |
| |
Corporate |
|
|
(315,000 |
) |
|
|
(403,000 |
) |
-22 |
% |
|
|
(1,280,000 |
) |
|
|
(1,727,000 |
) |
-26 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
662,000 |
|
|
|
(64,000 |
) |
-1134 |
% |
|
|
1,061,000 |
|
|
|
(1,336,000 |
) |
-179 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|