ENGLEWOOD, CO--(Marketwired - May 7, 2013) - Evolving Systems, Inc. (
Total revenue of $6.7 million, up 13% year over year
Adjusted EBITDA of $2.0 million, up 144% year over year
Net income of $1.2 million, up 55% year over year
Company generates $2.8 million in cash from operations, up from $1.5 million in Q1 last year
Second quarter dividend declared: $0.08 per share to stockholders of record on June 10, 2013, payable July 12, 2013
Evolving Systems, Inc. (
"We're off to a strong start to 2013. First quarter revenue increased by 13%, led by license and services revenue growth of 19%, and adjusted-EBITDA increased by 144%," said Thad Dupper, Chairman and CEO. "First quarter bookings were in line with our expectations, growing year over year. Our Dynamic SIM Allocation™ (DSA) bookings came in well above our expectations with sequential quarter growth of 93%, led by upgrades from an existing DSA customer. Profitability was particularly noteworthy, with record first quarter gross margins of 72%, adjusted-EBITDA margins of 30% and operating margins of 27%. In addition, we grew cash and cash equivalents to $11.5 million from a year-ending $8.8 million, while continuing to invest in enhancing DSA functionality with the addition of our SIM Reservation Portal. As a result of our solid and sustained profitability, our Board of Directors today declared a second quarter dividend of $0.08 per share as a tangible sign of the confidence we have in our business."
First Quarter Highlights
- Revenue increased 13% to $6.7 million from $5.9 million in the same quarter last year. License and services revenue grew 19% to $4.5 million from $3.8 million. Customer support revenue was up slightly to $2.2 million from $2.1 million.
- Operating income increased 210% to $1.8 million from $0.6 million in the first quarter last year.
- Net income increased 55% to $1.2 million from $0.8 million in the first quarter last year. Diluted net income per share was $0.10, up from $0.07.
- Adjusted EBITDA of $2.0 million, up 144% from $0.8 million in the same quarter last year.
- Cash Flow: The Company generated $2.8 million in cash from operations in the first quarter compared with $1.5 million in the same quarter last year.
- Balance Sheet: Cash and cash equivalents at March 31, 2013, were $11.5 million, up from $8.8 million at 2012 year-end.
- Dividend Update: The Company declared a second quarter dividend of $0.08 per share to stockholders of record on June 10, 2013, payable July 12, 2013.
Bookings and Backlog Highlights
- First quarter bookings totaled $5.7 million, up slightly from $5.6 million in the same quarter last year. First quarter bookings included $3.6 million in license and services and $2.1 million in customer support. DSA license and services bookings in the first quarter were $1.8 million, down from $2.6 million year over year. TSA license and services bookings were $1.8 million, up from $1.2 million last year. Bookings are defined as new, non-cancelable orders expected to be recognized as revenue during the following 12 months.
- Total backlog at March 31, 2013, was $9.8 million compared to $12.5 million a year ago. License and services backlog totaled $5.6 million and was comprised of $3.1 million in DSA and $2.5 million in TSA. Customer support backlog was $4.2 million.
Conference Call The Company will conduct a conference call and webcast today at 2:30 p.m. Mountain Time. The call-in numbers for the conference call are 1-877-303-6316 for domestic toll free and 650-521-5176 for international callers. The conference ID is 57803570. A telephone replay will be available through May 21, 2013, and can be accessed by calling 1-855-859-2056 or 1-404-537-3406. Conference ID 57803570. To access a live webcast of the call, please visit Evolving Systems' website at www.evolving.com . A replay of the Webcast will be accessible at that website through May 21, 2013.
Non-GAAP Financial Measures Evolving Systems reports its financial results in accordance with accounting principles generally accepted in the U.S. (GAAP). In addition, the Company is providing in this news release non-GAAP financial information in the form of net income, diluted net income per share and adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, impairment, stock compensation and gain/loss on foreign exchange transactions.) Management believes these non-GAAP financial measures are useful to investors and lenders in evaluating the overall financial health of the Company in that they allow for greater transparency of additional financial data routinely used by management to evaluate performance. Investors and financial analysts who follow the Company use non-GAAP net income and non-GAAP diluted income per share to compare the Company against other companies. Adjusted EBITDA can be useful for lenders as an indicator of earnings available to service debt. Non-GAAP financial measures should not be considered in isolation from or as an alternative to the financial information prepared in accordance with GAAP.
About Evolving Systems®
Evolving Systems, Inc. (
CAUTIONARY STATEMENT This news release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, based on current expectations, estimates and projections that are subject to risk. Specifically, statements about the Company's future orders, the market for the Company's DSA and TSA products, and the Company's continued ability to pay dividends or post quarterly results that are similar to those described in this press release are forward-looking statements. These statements are based on our expectations and are naturally subject to uncertainty and changes in circumstances. Readers should not place undue reliance on these forward-looking statements, and the Company may not undertake to update these statements. Actual results could vary materially from these expectations. For a more extensive discussion of Evolving Systems' business, and important factors that could cause actual results to differ materially from those contained in the forward-looking statements, please refer to the Company's Form 10-K filed with the SEC on March 12, 2013, as well as other SEC filings, including Forms 10-Q, 10-Q/A, 8-K and press releases.
| Consolidated Statements of Operations | ||||||||||
| (In thousands except per share data) | ||||||||||
| (Unaudited) | Three months ended | |||||||||
| March 31, | ||||||||||
| 2013 | 2012 | |||||||||
| Revenue: | ||||||||||
| License fees and services | $ | 4,507 | $ | 3,784 | ||||||
| Customer support | 2,162 | 2,124 | ||||||||
| Total revenue | 6,669 | 5,908 | ||||||||
| Costs of revenue and operating expenses: | ||||||||||
| Costs of license fees and services, excluding depreciation and amortization | 1,536 | 1,818 | ||||||||
| Costs of customer support excluding depreciation and amortization | 308 | 360 | ||||||||
| Sales and marketing | 1,301 | 1,341 | ||||||||
| General and administrative | 895 | 913 | ||||||||
| Product development | 713 | 729 | ||||||||
| Depreciation | 37 | 73 | ||||||||
| Amortization | 98 | 99 | ||||||||
| Total costs of revenue and operating expenses | 4,888 | 5,333 | ||||||||
| Income (loss) from operations | 1,781 | 575 | ||||||||
| Other income (expense): | ||||||||||
| Interest income | 3 | 21 | ||||||||
| Interest income, related party | - | 432 | ||||||||
| Interest expense | (6 | ) | - | |||||||
| Foreign currency exchange loss | (43 | ) | (96 | ) | ||||||
| Other income (expense), net | (46 | ) | 357 | |||||||
| Income from operations before income taxes | 1,735 | 932 | ||||||||
| Income tax expense | 562 | 174 | ||||||||
| Net income | $ | 1,173 | $ | 758 | ||||||
| Basic income per common share | $ | 0.10 | $ | 0.07 | ||||||
| Diluted income per common share | $ | 0.10 | $ | 0.07 | ||||||
| Weighted average basic shares outstanding | 11,409 | 11,164 | ||||||||
| Weighted average diluted shares outstanding | 11,691 | 11,369 | ||||||||
| Consolidated Balance Sheets | ||||||||||
| (In thousands) | March 31, | December 31, | ||||||||
| ASSETS | 2013 | 2012 | ||||||||
| Current Assets: | ||||||||||
| Cash and cash equivalents | $ | 11,460 | $ | 8,844 | ||||||
| Short-term restricted cash | 50 | 53 | ||||||||
| Contract receivables, net | 5,345 | 4,803 | ||||||||
| Unbilled work-in-progress, net | 3,600 | 4,802 | ||||||||
| Prepaid and other current assets | 877 | 1,133 | ||||||||
| Total current assets | 21,332 | 19,635 | ||||||||
| Property and equipment, net | 193 | 211 | ||||||||
| Amortizable intangible assets, net | 96 | 204 | ||||||||
| Goodwill | 15,531 | 16,510 | ||||||||
| Long-term deferred income taxes | - | 27 | ||||||||
| Other long-term assets | 4 | 6 | ||||||||
| Total assets | $ | 37,156 | $ | 36,593 | ||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
| Current liabilities: | ||||||||||
| Current portion of capital lease obligations | $ | 4 | $ | 4 | ||||||
| Accounts payable and accrued liabilities | 3,228 | 3,833 | ||||||||
| Income taxes payable | 545 | 308 | ||||||||
| Dividends payable | 913 | - | ||||||||
| Unearned revenue | 2,354 | 1,596 | ||||||||
| Total current liabilities | 7,044 | 5,741 | ||||||||
| Long-term liabilities: | ||||||||||
| Capital lease obligations, net | 14 | 16 | ||||||||
| Long-term deferred income taxes | 39 | - | ||||||||
| Total liabilities | 7,097 | 5,757 | ||||||||
| Stockholders' equity: | ||||||||||
| Common stock | 11 | 11 | ||||||||
| Additional paid-in capital | 92,068 | 91,957 | ||||||||
| Treasury stock | (1,253 | ) | (1,253 | ) | ||||||
| Accumulated other comprehensive loss | (4,445 | ) | (3,297 | ) | ||||||
| Accumulated deficit | (56,322 | ) | (56,582 | ) | ||||||
| Total stockholders' equity | 30,059 | 30,836 | ||||||||
| Total liabilities and stockholders' equity | $ | 37,156 | $ | 36,593 | ||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures | |||||||||
| (In thousands except per share data) | |||||||||
| (Unaudited) | |||||||||
| Three months ended | |||||||||
| March 31, | |||||||||
| 2013 | 2012 | ||||||||
| Non-GAAP net income and income per share: | |||||||||
| GAAP net income | $ | 1,173 | $ | 758 | |||||
| Amortization of intangible assets | 98 | 99 | |||||||
| Stock-based compensation expense | 75 | 71 | |||||||
| Income tax adjustment for non-GAAP* | (32 | ) | (34 | ) | |||||
| Non-GAAP net income | $ | 1,314 | $ | 894 | |||||
| Diluted net income per share | |||||||||
| GAAP | $ | 0.10 | $ | 0.07 | |||||
| Non-GAAP | $ | 0.11 | $ | 0.08 | |||||
| Non-GAAP continuing operations | $ | 0.11 | $ | 0.08 | |||||
| Shares used to compute diluted EPS | 11,691 | 11,369 | |||||||
| Three months ended | ||||||||
| March 31, | ||||||||
| 2013 | 2012 | |||||||
| Adjusted EBITDA: | ||||||||
| Net income | $ | 1,173 | $ | 758 | ||||
| Depreciation | 37 | 73 | ||||||
| Amortization of intangible assets | 98 | 99 | ||||||
| Stock-based compensation expense | 75 | 71 | ||||||
| Interest expense and other (benefit), net | 46 | (357 | ) | |||||
| Income tax expense | 562 | 174 | ||||||
| Adjusted EBITDA | $ | 1,991 | $ | 818 | ||||
*The estimated income tax for non-GAAP net income is adjusted by the amount of additional expense that the Company would accrue if it used non-GAAP results instead of GAAP results in the calculation of its tax liability, taking into account in which tax jurisdiction each of the above adjustments would be made and the tax rate in that jurisdiction.
Investor Relations Jay Pfeiffer Pfeiffer High Investor Relations, Inc. 303.393.7044 Email Contact Press Relations Sarah Hurp Marketing Manager Evolving Systems +44 1225 478060 Email Contact
