OTTAWA, July 22, 2014 /CNW/ - Espial® Group
Inc. ("Espial" or the "Company"), (TSX: ESP), a leader in the
delivery of on-demand TV software and services, today announced its
second quarter financial results for the three and six month
periods ended June 30, 2014.
Espial Q2 Highlights
- Q2 revenue increased 107% to $4.7
million from $2.3 million last
year.
- Q2 EBITDA income increased to $0.6
million compared to a loss of $1.5
million last year.
- For the six months ended June 30,
2014 revenue increased 101% to $9.7
million, from $4.8 million
last year.
- For the six months ended June 30,
2014, EBITDA income increased to $1.9
million compared to a loss of $3.9
million last year.
- Announced a joint RDK solution with Samsung Electronics to
provide a home entertainment HTML5 user experience, combining
Samsung's IP set-top box and home media gateway with the Espial STB
Client.
- Selected by a global top 5 TV manufacturer to power its next
generation smart TVs.
- Completed a $10 million equity
offering.
"Q2 was another strong quarter for us and we are
pleased with our growth. We believe our progress is a result of our
commitment and focus to deliver world-class products based on open
technologies. In Q2, we saw growing momentum for open platforms
like ours - that are based on RDK and HTML5 - that allow TV service
providers to rapidly introduce innovative services and rich user
experiences. We recently announced a partnership with Samsung to
provide a joint RDK and HTML5 solution on Samsung set-top-boxes",
said Jaison Dolvane, CEO, Espial. "Samsung is a major
consumer TV brand and this partnership reinforces Espial's
leadership as RDK continues to gain momentum. During the
quarter, we also continued to make progress with major operators
globally who are undertaking RDK evaluation projects with us.
On the Smart TV front, we secured a top five TV manufacturer win
and further expanded our footprint in an existing customer to
increase use of Espial software across a broader range of TV
models."
Financial Summary
For the three-month period ended June 30, 2014, the Company reported revenue of
$4.7 million compared with revenue of
$2.3 million for the three months
ended June 30, 2013. Earnings before
interest, foreign exchange, taxes, stock compensation, depreciation
and amortization (EBITDA) for the second quarter of fiscal 2014 was
income of $0.6 million compared to a
loss of $1.5 million in the
second quarter of fiscal 2013. Net income for the quarter was
$0.1 million or $0.00 per share, compared with a net loss of
$2.1 million last year, or
$0.15 per share.
Q2 Financial Results
- Revenue for the second quarter of fiscal 2014 was $4,712,514 compared with revenue of $2,279,506 in the same period a year ago. Second
quarter software license revenue was $1,109,268 compared with software license revenue
of $949,471 in the second quarter of
fiscal 2013. Professional services revenue for the second quarters
of 2014 and 2013 were $2,411,387 and
$254,777 respectively.
Maintenance and support revenue for the second quarter was
$1,191,859 compared with $1,075,258 last year.
- North American revenue was $2,371,417 in the second quarter of fiscal 2014
compared to $812,923 in 2013.
Asia revenue was $1,113,030 in the second quarter of 2014 compared
to $463,787 in 2013. European
revenue was $1,228,067 in the second
quarter of 2014 compared to $1,002,796 in 2013
- Gross margin for the second quarter of fiscal 2014 was 72
percent compared with 78 percent in the second quarter of fiscal
2013.
- Operating expenses for the second quarter of fiscal 2014 were
$3,157,315 compared with $3,738,296 in the second quarter of fiscal
2013.
- Earnings for the second quarter of fiscal 2014 before interest,
foreign exchange, taxes, stock compensation, depreciation and
amortization (EBITDA) was income of $601,952 compared to a loss of $1,480,644 in the second quarter of fiscal
2013.
- Net income in the second quarter was $90,571 compared with a loss of $2,132,914 last year.
A complete set of financial statements and
management's discussion and analysis for the period ended
June 30, 2014 will be available at
http://www.sedar.com.
Conference Call
The Company will be hosting a conference call to
discuss the Q2 2014 financial results on July 22, 2014 at 10:00
a.m. Eastern Time (ET). The phone number to join the results
discussion is:
- Toll free line (Canada/US) - +1 888-390-0605
- Toll line (international/local) - +1 416-764-8609
The playback for the call will be available
until 11:59pm ET on August 23, 2014, at the following numbers and
passcode:
- Toll line: +1 416-764-8677, Passcode: 151923
- Toll-free line: +1-888-390-0541, Passcode: 151923
About Espial (www.espial.com)
Espial is a leading supplier of digital TV and
IPTV software and solutions to cable MSOs and telecommunications
operators as well as consumer electronics manufacturers. Espial's
middleware, video-on-demand, and browser products power a diverse
range of pay-TV and Internet TV business models. Over 35 million
licenses of its patented software are in use across the world.
Espial is headquartered in Ottawa,
Canada and has offices in the United States, Europe, and Asia. Visit www.espial.com or
contact via phone at +1 613 230 4770.
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, benefits of new customer and partner relationships,
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 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 year ended December 31, 2013 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
Earnings before interest, foreign exchange,
taxes, stock compensation, depreciation and amortization (EBITDA)
is a non-IFRS financial measure that does not have any prescribed
meaning by IFRS and is therefore unlikely to be comparable to
similar measures presented by other issuers. Management
believes that this non-IFRS financial measure, when taken together
with the corresponding consolidated IFRS measures, increases the
transparency of the Company's current results and enables investors
to more fully understand trends in its current and future
performance. A reconciliation of net loss to earnings before
interest, foreign exchange, taxes, stock compensation, dividends on
redeemable preferred shares, depreciation and amortization is as
follows:
|
June 30, 2014 |
June 30,
2013 |
June 30,
2014 |
June 30,
2013 |
|
(3 months) |
(3 months) |
(6 months) |
(6 months) |
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|
|
|
|
|
Net income (loss) and Comprehensive
loss |
$90,571 |
($2,132,915) |
$1,119,146 |
($5,405,084) |
Add |
|
|
|
|
Stock compensation |
150,584 |
37,268 |
184,345 |
80,050 |
|
Depreciation of property and
equipment |
46,115 |
51,652 |
85,816 |
100,937 |
Amortization of intangibles |
160,770 |
393,556 |
321,539 |
755,517 |
|
448,040 |
(1,650,439) |
1,710,846 |
(4,468,580) |
|
|
|
|
|
Less (add) |
|
|
|
|
Net interest income (expense) |
(10,913) |
(133,210) |
(94,619) |
(267,572) |
Foreign exchange gain (loss) |
(92,321) |
22,253 |
21,460 |
(201,030) |
Income taxes |
(50,678) |
(58,837) |
(123,765) |
(102,681) |
|
|
|
|
|
Earnings before interest,
foreign
exchange, taxes, stock compensation,
depreciation and amortization |
$601,952 |
($1,480,645) |
$1,907,771 |
($3,897,297) |
Q2 Consolidated
Statements of Income
(Loss)
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30, 2014 |
|
|
June 30,
2013 |
|
|
June 30,
2014 |
|
|
June 30,
2013 |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Software |
$ |
1,109,268 |
|
$ |
949,471 |
|
$ |
4,536,619 |
|
$ |
2,338,915 |
|
Professional services |
|
2,411,387 |
|
|
254,777 |
|
|
2,771,781 |
|
|
502,596 |
|
Support and maintenance |
|
1,191,859 |
|
|
1,075,258 |
|
|
2,378,938 |
|
|
1,980,053 |
Total revenue |
|
4,712,514 |
|
|
2,279,506 |
|
|
9,687,338 |
|
|
4,821,564 |
Cost of revenue |
|
1,310,717 |
|
|
504,330 |
|
|
2,064,848 |
|
|
1,017,647 |
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
3,401,797 |
|
|
1,775,176 |
|
|
7,622,490 |
|
|
3,803,917 |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
924,620 |
|
|
992,918 |
|
|
1,846,921 |
|
|
2,128,341 |
|
General and administrative |
|
637,026 |
|
|
545,775 |
|
|
1,180,964 |
|
|
1,134,283 |
|
Research and development |
|
1,434,899 |
|
|
1,806,048 |
|
|
2,956,995 |
|
|
3,570,356 |
|
Business restructuring charges |
|
- |
|
|
- |
|
|
- |
|
|
1,049,222 |
|
Amortization of intangible assets |
|
160,770 |
|
|
393,556 |
|
|
321,539 |
|
|
755,517 |
|
|
3,157,315 |
|
|
3,738,297 |
|
|
6,306,419 |
|
|
8,637,719 |
Income (loss) before other income
(expense) |
|
244,482 |
|
|
(1,963,121) |
|
|
1,316,071 |
|
|
(4,833,802) |
|
Interest income |
|
6,469 |
|
|
2,749 |
|
|
11,544 |
|
|
10,467 |
|
Foreign exchange (loss) gain |
|
(92,321) |
|
|
22,253 |
|
|
21,458 |
|
|
(201,030) |
|
Interest expense |
|
(17,381) |
|
|
(135,959) |
|
|
(106,163) |
|
|
(278,038) |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes |
|
141,249 |
|
|
(2,074,078) |
|
|
1,242,910 |
|
|
(5,302,403) |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(50,678) |
|
|
(58,837) |
|
|
(123,765) |
|
|
(102,681) |
Net income (loss) and comprehensive
income (loss) |
$ |
90,571 |
|
$ |
(2,132,915) |
|
$ |
1,119,145 |
|
$ |
(5,405,084) |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share -
basic |
$ |
0.00 |
|
$ |
(0.15) |
|
$ |
0.06 |
|
$ |
(0.38) |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding - basic |
|
20,629,280 |
|
|
14,106,829 |
|
|
20,218,270 |
|
|
14,106,829 |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share -
diluted |
$ |
0.00 |
|
$ |
(0.15) |
|
$ |
0.05 |
|
$ |
(0.38) |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding - diluted |
|
23,960,897 |
|
|
14,106,829 |
|
|
23,018,360 |
|
|
14,106,829 |
Consolidated Balance Sheets
|
|
June 30, 2014 |
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
14,427,985 |
|
$ |
7,407,093 |
|
Accounts receivable |
|
3,970,236 |
|
|
2,057,222 |
|
Investment tax credits receivable |
|
462,460 |
|
|
312,027 |
|
Prepaid expenses and other assets |
|
758,234 |
|
|
502,990 |
|
|
19,618,915 |
|
|
10,279,332 |
|
|
|
|
|
|
|
Equipment |
|
517,262 |
|
|
539,348 |
|
Intangible assets |
|
1,802,528 |
|
|
2,099,398 |
|
Goodwill |
|
3,340,808 |
|
|
3,340,808 |
|
$ |
25,279,513 |
|
$ |
16,258,886 |
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
Accounts payable and accrued liabilities |
$ |
2,539,355 |
|
$ |
1,872,505 |
|
Provisions |
|
290,153 |
|
|
281,813 |
|
Deferred revenue |
|
4,024,649 |
|
|
4,052,700 |
|
Term Debt |
|
- |
|
|
2,442,056 |
|
|
6,854,157 |
|
|
8,649,074 |
Provisions |
|
220,304 |
|
|
363,132 |
Total Liabilities |
|
7,074,461 |
|
|
9,012,206 |
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Share capital |
|
87,298,111 |
|
|
77,781,292 |
|
Warrants |
|
1,574,067 |
|
|
1,436,004 |
|
Share based payments reserve |
|
12,309,425 |
|
|
12,125,080 |
|
Deficit |
|
(82,976,551) |
|
|
(84,095,696) |
|
|
18,205,052 |
|
|
7,246,680 |
|
$ |
25,279,513 |
|
$ |
16,258,886 |
Statements of Cash Flows
|
Six Months
Ended |
|
June 30, 2014 |
|
|
June 30,
2013 |
|
(unaudited) |
|
|
(unaudited) |
CASH PROVIDED BY (USED IN)
OPERATING |
|
|
|
|
|
|
Net income (loss) |
$ |
1,119,145 |
|
$ |
(5,405,084) |
|
Items not affecting cash |
|
|
|
|
|
|
|
Depreciation of property and equipment |
|
85,816 |
|
|
100,938 |
|
|
Amortization of intangible assets |
|
321,539 |
|
|
755,517 |
|
|
Share-based compensation expense |
|
184,345 |
|
|
80,051 |
|
|
Interest accretion on term debt |
|
57,945 |
|
|
81,139 |
|
|
Provisions |
|
(134,488) |
|
|
454,316 |
|
|
1,634,302 |
|
|
(3,933,123) |
|
|
|
|
|
|
|
|
Changes in non-cash operating working capital
items |
|
(1,679,892) |
|
|
580,828 |
|
|
(45,590) |
|
|
(3,352,295) |
|
INVESTING |
|
|
|
|
|
|
|
Purchase of property and equipment |
|
(63,730) |
|
|
(21,501) |
|
|
Purchase of intangible software |
|
(24,669) |
|
|
(5,255) |
|
|
Purchase of business |
|
- |
|
|
(2,120,412) |
|
|
Redemption of short- term investments |
|
- |
|
|
8,054,551 |
|
|
(88,399) |
|
|
5,907,383 |
|
FINANCING |
|
|
|
|
|
|
|
Operating line draw (repayment) |
|
- |
|
|
(2,008,384) |
|
|
Repayment of term debt |
|
(2,500,000) |
|
|
- |
|
|
Options exercised |
|
2,960 |
|
|
- |
|
|
Warrants exercised |
|
474,582 |
|
|
- |
|
|
Proceeds from equity financing |
|
10,000,080 |
|
|
- |
|
|
Costs of share issuance |
|
(822,741) |
|
|
- |
|
|
7,154,881 |
|
|
(2,008,384) |
|
Net cash and cash equivalents
inflow |
|
7,020,892 |
|
|
546,704 |
|
Cash and cash equivalents, beginning
of period |
|
7,407,093 |
|
|
3,055,644 |
|
Cash and cash equivalents, end of
period |
$ |
14,427,985 |
|
$ |
3,602,348 |
SOURCE Espial Group