AUSTIN, Texas, Aug. 09, 2017 (GLOBE NEWSWIRE) -- Xplore Technologies Corp. (NASDAQ:XPLR), a global leader in rugged
computing, today reported results for its fiscal 2018 first quarter, ended June 30, 2017.
Fiscal First Quarter 2018 and Recent Highlights:
- Reported revenue of $20.0 million, an increase of 21.4% from $16.5 million in the year-ago first quarter, reflecting
increased sales of rugged tablets as well as resolution of previously disclosed supply chain constraints;
- Ended the quarter with backlog of $4.5 million compared with $7.4 million at March 31, 2017, reflecting shipment of orders
previously held up by supply chain constraints;
- Achieved gross margin of 30.9%, compared with 28.1% for the previous quarter and 29.5% in the first quarter 2017;
- Reported continued low operating expenses of $6.0 million, a further reduction of 7.3% from the prior year first quarter,
reflecting Xplore’s lower operating expense business model implemented throughout fiscal 2017;
- Reported GAAP net profit of $239,000, or $0.02 per share, compared with a net loss of $1.7 million, or $0.16 per share in the
previous year first quarter;
- Generated adjusted EBITDA of $839,000, Xplore’s fourth consecutive quarter of positive adjusted EBITDA, compared with
adjusted EBITDA of negative $1.1 million in the prior year first quarter;
- Furthered restructuring of Xplore’s management and corporate governance with the appointment of Mark Holleran as CEO and the
decision of Brian Usher-Jones to not stand for re-election as an independent director;
- Secured a $16 million, two-year customer refresh agreement as a major telecommunications customer standardizes its
construction and engineering division field workers on Xplore rugged tablets;
- Won multiple additional large follow-on orders, including US manufacturing employees at an automotive customer, conversion of
another group at an existing telecommunications customer, and property assessment field workers at a Canadian customer;
- Launched an upgraded XSALTE D10 with Android 6.0.1 Marshmallow operating system; and
- Secured a new $15 million line of credit from Bank of America, including expanded support for inventory financing.
CEO Mark Holleran stated: “We are pleased to begin fiscal 2018 with a profitable fiscal first quarter driven by a 21% increase
in revenue and continued low operating expenses under our leaner, more cost-efficient business model,” said Mark Holleran, CEO of
Xplore. “Demand for rugged tablets improved as customers continue to realize the unique cost and time efficiencies inherent to our
devices, and we secured a number of notable sales wins as both existing and new customers increase their adoption of rugged
technologies for a growing number of workforce roles.
“We also secured a number of key wins for a strong start to our fiscal year, including a two-year refresh project for a major
telecommunications customer, an expansion into a new working group at this customer, an expansion by a European customer into its
US manufacturing facilities, a refresh with a Canadian property assessment customer and others. These and other customers continue
to find improved reliability, performance and ROI through the adoption of rugged tablet computing, further documenting the value
proposition Xplore brings to a growing number of vertical industries. We continue to focus on expanding sales in key markets,
including telecommunications, logistics and international opportunities, as well as working closely with a number of partners on
additional initiatives to further our sales reach.”
Fiscal 2018 First Quarter Financial Results
Xplore reported revenue of $20.0 million for the fiscal first quarter ended June 30, 2017, compared to revenue of $16.9 million in
the fiscal fourth quarter of 2017 and compared to $16.5 million in the year-ago first quarter. The change in revenue reflected
increased sales as demand for rugged tablets improved, combined with further resolution of the previously disclosed short-term
supply chain constraints that limited shipments during the March 2017 quarter.
Gross profit in the first quarter was $6.2 million, or 30.9% of revenue, compared to $4.8 million, or 28.1% of revenue, in the
preceding quarter and $4.9 million, or 29.5% of revenue, in the prior year first quarter. The change in gross margin was primarily
attributable to product mix and improved efficiencies as revenue scales.
Operating expenses were $6.0 million for the fiscal first quarter, a further 7.3% reduction from $6.4 million in the prior year
first quarter. The company believes the reduction in operating expenses by more than 20% year-over-year throughout fiscal 2017
reflects the company’s focus on operating efficiency to drive profitability as revenue grows. A portion of the cost reduction
benefit is being reinvested in new sales hires and marketing initiatives to drive revenue growth into fiscal 2018 and beyond.
For the quarter, Xplore reported net income of $239,000, or $0.02 per share, compared to a net loss of $488,000, or ($0.04) per
basic share in the fiscal fourth quarter 2017, and a net loss of $1.7 million, or ($0.16) per basic share, in the first quarter of
fiscal 2017. The shift to profitable operations reflects improved revenue and significantly lower expenses under Xplore’s new
operating model.
EBITDA adjusted for non-cash compensation and historical integration costs was $839,000, compared with $30,000 in the preceding
quarter and negative adjusted EBITDA of $1.1 million in the fiscal first quarter 2017. A reconciliation is provided in the tables
included in this release.
“The first quarter of fiscal 2018 further documented the capabilities of our profit focused, low opex model implemented
throughout fiscal 2017. With our significantly lower break-even point and more efficient balance sheet, we anticipate multiple
profitable quarters in Fiscal 2018 on improving revenue, as well as solid free cash flow to fund operations and investment in
planned platform refreshes,” said Tom Wilkinson, CFO of Xplore.
Cash Flow and Balance Sheet
Net cash used in operating activities was $5.4 million for the three months ended June 30, 2017, compared to net cash generated by
operating activities of $4.9 million for the three months ended March 31, 2017 and net cash used in operating activities of $6.6
million for the three months ended June 30, 2016. Net cash used by operating activities in the first quarter of fiscal 2018 was
impacted by a $6.4 million increase in accounts receivable, to $16.8 million from $10.5 million at March 31, 2017, and a $3.6
million increase in inventory, to $16.5 million from $12.9 million at March 31, 2017. At quarter end, cash was $648,000 and
debt under the company’s line of credit was $3.1 million.
Executive Compensation and Corporate Governance
Xplore previously announced that a committee of independent board directors had engaged outside consultants to assist in a review
of executive and board compensation practices, consistent with recent changes in the company’s executive structure. Upon
completion of the review, the board of directors determined that effective August 1, 2017 the services of Mr. Sassower as chairman
of the board will be paid directly at a rate of $92,000 per year. The previous contract with SG Phoenix LLC through which Mr.
Sassower had previously been compensated expired on its own terms.
Additionally, on June 21, 2017, the company filed a Form 8-K announcing that Brian Usher-Jones, an independent director, had
notified the board of directors that he intends to not stand for reelection at the next annual meeting of the company’s
stockholders. The nomination and governance committee of the board is presently reviewing potential candidates to serve as an
independent director in Mr. Usher-Jones’ place.
Outlook
For fiscal 2018, Xplore maintained its revenue outlook in a range of $75 million to $85 million. Gross margin for the fiscal year
is expected to be between 28% and 30%. Operating expenses are expected to be approximately $23-25 million, reflecting a full year
of the company’s reduced operating expense profile. The company anticipates multiple profitable quarters and positive cash flow for
the full fiscal year 2018.
Xplore also maintained its previously disclosed business operating targets as revenue scales to a $120 million run-rate,
assuming both organic growth and cost reduction initiatives are achieved in future periods: gross margin 28-30%, operating margin
8-10%, profit margin 6-8% and EBITDA margin 9-11%.
Conference Call
The company will conduct a conference call and webcast to review the results on Wednesday, August 9, 2017, at 4:30 p.m. ET.
Interested parties in the United States can access the call by dialing 844-854-4410; interested parties outside the United States
can access the call by dialing +1-412-858-4610. Callers should dial in at least 5 minutes prior to the all start time. A live and
archived webcast will be available online in the investor relations section of Xplore’s website at www.xploretech.com. A replay of the conference call will be available until 5 p.m. ET on August
23, 2017, by calling 877-344-7529 from the United States or +1-412-317-0088 from outside the United States and entering conference
ID number 10111074.
About Xplore Technologies
Xplore is The Rugged Tablet Authority™, exclusively manufacturing powerful, long-lasting, and customer-defined rugged tablet PCs
since 1996. Today, Xplore offers the broadest portfolio of genuinely rugged tablets – and the most complete lineup of rugged tablet
accessories – on Earth. Its mobility solutions are purpose-built for the energy, utilities, telecommunications, military and
defense, manufacturing, distribution, public safety, healthcare, government, and field service sectors. The company’s award-winning
military-grade computers are also among the most powerful and longest lasting in their class, built to withstand nearly any
hazardous condition or environmental extreme for years without fail. Visit www.xploretech.com for more information on how Xplore and its global channel partners engineer
complete mobility solutions to meet specialized workflow demands. Follow us on Twitter, Facebook, LinkedIn, and YouTube.
Forward Looking Statements
This news release contains forward-looking statements that involve risks and uncertainties, which may cause actual results to
differ materially from the statements made. When used in this document, the words “may”, “would”, “could”, “will”, “intend”,
“plan”, “anticipate”, “believe”, “estimate”, “expect” and similar expressions are intended to identify forward-looking statements.
Such statements reflect Xplore’s current views with respect to future events and are subject to such risks and uncertainties. Many
factors could cause actual results to differ materially from the statements made including those factors detailed from time to time
in filings made by Xplore with securities regulatory authorities. Should one or more of these risks or uncertainties materialize,
or should assumptions underlying the forward looking statements prove incorrect, actual results may vary materially from those
described herein as intended, planned, anticipated or expected. Xplore does not intend and does not assume any obligation to update
these forward-looking statements.
| |
|
| XPLORE TECHNOLOGIES CORP. |
|
| Consolidated Balance Sheets |
|
| (in thousands) |
|
| |
|
June 30,
2017 |
|
|
March 31,
2017 |
|
| ASSETS |
|
(unaudited) |
|
|
|
|
| CURRENT ASSETS: |
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
648 |
|
|
$ |
3,460 |
|
| Accounts receivable, net |
|
|
16,761 |
|
|
|
10,452 |
|
| Inventory, net |
|
|
16,497 |
|
|
|
12,858 |
|
| Prepaid expenses and other current assets |
|
|
553 |
|
|
|
469 |
|
| Total current assets |
|
|
34,459 |
|
|
|
27,239 |
|
| Fixed assets, net |
|
|
2,011 |
|
|
|
1,862 |
|
| Intangible assets, net |
|
|
1,335 |
|
|
|
1,425 |
|
| Goodwill |
|
|
15,159 |
|
|
|
15,159 |
|
| |
|
$ |
52,964 |
|
|
$ |
45,685 |
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
| LIABILITIES: |
|
|
|
|
|
|
|
|
| Short-term indebtedness with bank |
|
$ |
3,060 |
|
|
$ |
— |
|
| Accounts payable |
|
|
8,706 |
|
|
|
7,342 |
|
| Accrued liabilities |
|
|
5,153 |
|
|
|
2,266 |
|
| Deferred revenue and current warranty liabilities |
|
|
2,836 |
|
|
|
3,145 |
|
| Total current liabilities |
|
|
19,755 |
|
|
|
12,753 |
|
| Deferred revenue and non-current warranty liabilities |
|
|
3,548 |
|
|
|
3,650 |
|
| Total liabilities |
|
|
23,303 |
|
|
|
16,403 |
|
| Commitments and contingencies |
|
|
— |
|
|
|
— |
|
| STOCKHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
| Preferred Stock, par value $0.001 per share; authorized 5,000; no shares
issued |
|
|
— |
|
|
|
— |
|
| Common Stock, par value $0.001 per share; authorized 15,000; shares issued 10,990
and 10,908, respectively |
|
|
11 |
|
|
|
11 |
|
| Additional paid-in capital |
|
|
171,925 |
|
|
|
171,784 |
|
| Accumulated deficit |
|
|
(142,275 |
) |
|
|
(142,513 |
) |
| |
|
|
29,661 |
|
|
|
29,282 |
|
| |
|
$ |
52,964 |
|
|
$ |
45,685 |
|
| |
|
|
|
|
|
|
|
|
| XPLORE TECHNOLOGIES CORP. |
|
| Consolidated Statements of
Loss—Unaudited |
|
| (in thousands of dollars, except share
and per share amounts) |
|
| |
|
| |
|
Three Months
Ended |
|
| |
|
June 30,
2017 |
|
|
June 30,
2016 |
|
| |
|
|
|
|
|
|
| Revenue |
|
$ |
19,998 |
|
|
$ |
16,473 |
|
| Cost of revenue |
|
|
13,812 |
|
|
|
11,609 |
|
| Gross profit |
|
|
6,186 |
|
|
|
4,864 |
|
| |
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
| Sales, marketing and support |
|
|
3,201 |
|
|
|
3,435 |
|
| Product research, development and engineering |
|
|
807 |
|
|
|
953 |
|
| General administration |
|
|
1,950 |
|
|
|
2,039 |
|
| |
|
|
5,958 |
|
|
|
6,427 |
|
| Income (loss) from operations |
|
|
228 |
|
|
|
(1,563 |
) |
| |
|
|
|
|
|
|
|
|
| Other income (expense): |
|
|
|
|
|
|
|
|
| Other |
|
|
36 |
|
|
|
(96 |
) |
| Interest expense |
|
|
(25 |
) |
|
|
(8 |
) |
| |
|
|
11 |
|
|
|
(104 |
) |
| Income (loss) before income taxes |
|
|
239 |
|
|
|
(1,667 |
) |
| Income tax (expense) |
|
|
— |
|
|
|
(80 |
) |
| Net income (loss) |
|
$ |
239 |
|
|
$ |
(1,747 |
) |
| Income (loss) per common share |
|
$ |
.02 |
|
|
$ |
(0.16 |
) |
| Weighted average number of common shares outstanding, basic and fully diluted |
|
|
10,989,780 |
|
|
|
10,908,355 |
|
| |
|
|
|
|
|
|
|
|
| XPLORE TECHNOLOGIES CORP. |
|
| Consolidated Statements of Cash
Flows—Unaudited |
|
| (in thousands) |
|
| |
|
| |
|
Three Months Ended
June 30, |
|
| |
|
2017 |
|
|
2016 |
|
| |
|
|
|
|
|
|
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
| Cash used in operations: |
|
|
|
|
|
|
| Net income (loss) |
|
$ |
239 |
|
|
$ |
(1,747 |
) |
| Items not affecting cash: |
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
|
473 |
|
|
|
348 |
|
| Provision for doubtful accounts |
|
|
61 |
|
|
|
15 |
|
| Stock-based compensation expense |
|
|
102 |
|
|
|
175 |
|
| |
|
|
|
|
|
|
|
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
(6,370 |
) |
|
|
4,270 |
|
| Inventory |
|
|
(3,639 |
) |
|
|
(6,272 |
) |
| Prepaid expenses and other current assets |
|
|
(84 |
) |
|
|
425 |
|
| Accounts payable and accrued liabilities |
|
|
3,840 |
|
|
|
(3,820 |
) |
| Net cash used in operating activities |
|
|
(5,378 |
) |
|
|
(6,606 |
) |
| |
|
|
|
|
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Change in liabilities assumed in purchase of business |
|
|
— |
|
|
|
(287 |
) |
| Additions to fixed assets |
|
|
(532 |
) |
|
|
(407 |
) |
| Net cash used in investing activities |
|
|
(532 |
) |
|
|
(694 |
) |
| |
|
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Proceeds from short-term borrowings |
|
|
8,586 |
|
|
|
11,600 |
|
| Repayment of short-term indebtedness |
|
|
(5,526 |
) |
|
|
(5,476 |
) |
| Net proceeds from issuance of Common Stock |
|
|
38 |
|
|
|
— |
|
| Net cash provided by financing activities |
|
|
3,098 |
|
|
|
6,124 |
|
| |
|
|
|
|
|
|
|
|
| CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
(2,812 |
) |
|
|
(1,176 |
) |
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
|
|
3,460 |
|
|
|
5,594 |
|
| CASH AND CASH EQUIVALENTS, END OF PERIOD |
|
$ |
648 |
|
|
$ |
4,418 |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOWS: |
|
|
|
|
|
|
|
|
| Payments for interest |
|
$ |
25 |
|
|
$ |
8 |
|
| Payments for income taxes |
|
$ |
— |
|
|
$ |
80 |
|
| |
|
|
|
|
|
|
|
|
| XPLORE TECHNOLOGIES CORP. |
|
|
| Adjusted EBITDA
Reconciliation—Unaudited |
|
|
| (in thousands) |
|
|
| |
|
|
| |
|
Three Months Ended
March 31, |
|
|
| |
|
2017 |
|
2016
|
|
|
| |
|
|
|
|
|
|
| Net income (loss) |
|
$ |
239 |
|
$ |
(1,747 |
) |
|
|
| |
|
|
|
|
|
|
| Income taxes |
|
- |
|
80 |
|
|
|
| Interest expense |
|
25 |
|
8 |
|
|
|
| Depreciation and amortization |
|
473 |
|
348 |
|
|
|
| Stock-based compensation expense |
|
102 |
|
175 |
|
|
|
| |
|
|
|
|
|
|
| ADJUSTED EBITDA |
|
$ |
839 |
|
$ |
(1,136 |
) |
|
|
| |
|
|
|
|
|
|
|
|
| |
Xplore Technologies Quarterly Historical
Information |
|
| |
|
|
| |
|
FY 2017 |
|
| |
|
1st Qtr |
2nd Qtr |
3rd Qtr |
4th Qtr |
YTD |
|
| |
|
|
|
|
|
|
|
| Revenue |
$ |
16,473 |
|
$ |
20,007 |
|
$ |
24,499 |
|
$ |
16,949 |
|
$ |
77,928 |
|
|
| Cost of revenue |
|
11,609 |
|
|
14,31 |
|
|
17,784 |
|
|
12,192 |
|
|
55,956 |
|
|
| |
Gross profit |
|
4,864 |
|
|
5,636 |
|
|
6,715 |
|
|
4,757 |
|
|
21,972 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Sales, marketing and support |
|
3,435 |
|
|
2,896 |
|
|
3,153 |
|
|
2,886 |
|
|
12,370 |
|
|
| |
Product research, development & engineering |
|
953 |
|
|
1,317 |
|
|
1,303 |
|
|
889 |
|
|
4,462 |
|
|
| |
General administrative |
|
2,039 |
|
|
1,868 |
|
|
1,816 |
|
|
1,470 |
|
|
7,193 |
|
|
| Total expenses |
|
6,427 |
|
|
6,081 |
|
|
6,272 |
|
|
5,245 |
|
|
24,025 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Profit/(loss) from operations |
|
(1,563 |
) |
|
(445 |
) |
|
443 |
|
|
(488 |
) |
|
(2,053 |
) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Interest expense |
|
(8 |
) |
|
(69 |
) |
|
(79 |
) |
|
(17 |
) |
|
(173 |
) |
|
| |
Other income/expenses |
|
(96 |
) |
|
(22 |
) |
|
(96 |
) |
|
17 |
|
|
(197 |
) |
|
| |
|
|
(104 |
) |
|
(91 |
) |
|
(175 |
) |
|
- |
|
|
(370 |
) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income/(loss) before taxes |
|
(1,667 |
) |
|
(536 |
) |
|
268 |
|
|
(488 |
) |
|
(2,423 |
) |
|
| |
Income taxes |
|
(80 |
) |
|
- |
|
|
(49 |
) |
|
- |
|
|
(129 |
) |
|
| Net income |
$ |
(1,747 |
) |
$ |
(536 |
) |
$ |
219 |
|
$ |
(488 |
) |
$ |
(2,552 |
) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation & amortization |
|
348 |
|
|
456 |
|
|
364 |
|
|
403 |
|
|
1,571 |
|
|
| |
Interest expense |
|
8 |
|
|
69 |
|
|
79 |
|
|
17 |
|
|
173 |
|
|
| |
Income taxes |
|
80 |
|
|
- |
|
|
49 |
|
|
- |
|
|
129 |
|
|
| |
EBITDA |
|
(1,311 |
) |
|
(11 |
) |
|
711 |
|
|
(632 |
) |
|
(679 |
) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non-cash compensation |
|
175 |
|
|
127 |
|
|
111 |
|
|
98 |
|
|
511 |
|
|
| |
Adjusted EBITDA |
$ |
(1,136 |
) |
$ |
116 |
|
$ |
822 |
|
$ |
30 |
|
$ |
(168 |
) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
FY
2016 |
| |
|
1st
Qtr |
2nd
Qtr |
3rd
Qtr |
4th
Qtr |
YTD |
| |
|
|
|
|
|
|
| Revenue |
$ |
24,043 |
|
$ |
28,853 |
|
$ |
27,023 |
|
$ |
20,611 |
|
$ |
100,530 |
|
| Cost of revenue |
|
15,893 |
|
|
20,744 |
|
|
18,181 |
|
|
14,365 |
|
|
69,183 |
|
| |
Gross profit |
|
8,150 |
|
|
8,109 |
|
|
8,842 |
|
|
6,246 |
|
|
31,347 |
|
| |
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
| |
Sales, marketing and support |
|
3,620 |
|
|
3,642 |
|
|
3,925 |
|
|
3,909 |
|
|
15,096 |
|
| |
Product research, development & engineering |
|
1,830 |
|
|
1,577 |
|
|
1,129 |
|
|
1,235 |
|
|
5,771 |
|
| |
General administrative |
|
2,331 |
|
|
2,487 |
|
|
2,521 |
|
|
2,088 |
|
|
9,427 |
|
| Total operating expenses |
|
7,781 |
|
|
7,706 |
|
|
7,575 |
|
|
7,232 |
|
|
30,294 |
|
| |
|
|
|
|
|
|
| |
Profit/(loss) from operations |
|
369 |
|
|
403 |
|
|
1,267 |
|
|
(986 |
) |
|
1,053 |
|
| |
|
|
|
|
|
|
| Other expenses |
|
|
|
|
|
| |
Interest expense |
|
(6 |
) |
|
(52 |
) |
|
- |
|
|
- |
|
|
(58 |
) |
| |
Cost of integration |
|
(670 |
) |
|
(122 |
) |
|
(95 |
) |
|
(26 |
) |
|
(913 |
) |
| |
Other income/expenses |
|
63 |
|
|
(131 |
) |
|
(317 |
) |
|
(65 |
) |
|
(450 |
) |
| |
|
|
(613 |
) |
|
(305 |
) |
|
(412 |
) |
|
(91 |
) |
|
(1,421 |
) |
| |
Income/(loss) before taxes |
|
(244 |
) |
|
98 |
|
|
855 |
|
|
(1,077 |
) |
|
(368 |
) |
| |
Income taxes |
|
- |
|
|
- |
|
|
(69 |
) |
|
75 |
|
|
6 |
|
| Net income |
$ |
(244 |
) |
$ |
98 |
|
$ |
786 |
|
$ |
(1,002 |
) |
$ |
(362 |
) |
| |
|
|
|
|
|
|
| |
Depreciation & amortization |
|
358 |
|
|
457 |
|
|
498 |
|
|
417 |
|
|
1,730 |
|
| |
Interest expense |
|
6 |
|
|
52 |
|
|
- |
|
|
- |
|
|
58 |
|
| |
Income taxes |
|
- |
|
|
- |
|
|
69 |
|
|
(75 |
) |
|
(6 |
) |
| |
EBITDA |
|
120 |
|
|
607 |
|
|
1,353 |
|
|
(660 |
) |
|
1,420 |
|
| |
|
|
|
|
|
|
| |
Non-cash compensation |
|
607 |
|
|
492 |
|
|
535 |
|
|
522 |
|
|
2,156 |
|
| |
Cost of integration |
|
670 |
|
|
122 |
|
|
95 |
|
|
26 |
|
|
913 |
|
| |
Adjusted EBITDA |
$ |
1,397 |
|
$ |
1,221 |
|
$ |
1,983 |
|
$ |
(112 |
) |
$ |
4,489 |
|
| |
|
|
|
|
|
|
| Xplore Technologies Quarterly Key
Statistics |
| |
| |
FY 2017 |
| |
1st Qtr |
2nd Qtr |
3rd Qtr |
4th Qtr |
YTD |
| |
|
|
|
|
|
| Gross margin |
29.5 |
% |
28.2 |
% |
27.4 |
% |
28.1 |
% |
28.2 |
% |
| Operating margin |
-9.5 |
% |
-2.2 |
% |
1.8 |
% |
-2.9 |
% |
-2.6 |
% |
| Periodic revenue % |
21.1 |
% |
25.7 |
% |
31.4 |
% |
21.7 |
% |
100.0 |
% |
| Quarter over Quarter |
|
|
|
|
|
| Revenue Change % |
-20.1 |
% |
21.5 |
% |
22.5 |
% |
-30.8 |
% |
|
| |
|
|
|
|
|
| |
FY 2016 |
| |
1st Qtr |
2nd Qtr |
3rd Qtr |
4th Qtr |
YTD |
| |
|
|
|
|
|
| Gross margin |
33.9 |
% |
28.1 |
% |
32.7 |
% |
30.3 |
% |
31.2 |
% |
| Operating margin |
1.5 |
% |
1.4 |
% |
4.7 |
% |
-4.8 |
% |
1.0 |
% |
| Periodic revenue % |
23.9 |
% |
28.7 |
% |
26.9 |
% |
20.5 |
% |
100.0 |
% |
| Quarter over Quarter |
|
|
|
|
|
| Revenue Change % |
131.0 |
% |
20.0 |
% |
-6.3 |
% |
-23.7 |
% |
|
| |
FY 2015 |
| |
1st Qtr |
2nd Qtr |
3rd Qtr |
4th Qtr |
YTD |
| |
|
|
|
|
|
| Gross margin |
37.1 |
% |
30.1 |
% |
35.7 |
% |
29.9 |
% |
33.6 |
% |
| Operating margin |
-6.4 |
% |
-15.5 |
% |
14.9 |
% |
-4.1 |
% |
0.8 |
% |
| Periodic revenue % |
19.4 |
% |
17.6 |
% |
38.6 |
% |
24.4 |
% |
100.0 |
% |
| Quarter over Quarter |
|
|
|
|
|
| Revenue Change % |
-0.9 |
% |
-9.0 |
% |
118.6 |
% |
-36.7 |
% |
|
Contact Information: Tom Wilkinson Chief Financial Officer (512) 637-1162 twilkinson@xploretech.com Matt Kreps, Darrow Associates Investor Relations (512) 696-6401 xplr@darrowir.com
