OTTAWA, Oct. 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
third quarter financial results for the three and nine month
periods ended September 30, 2014.
Espial Q3 Highlights
- Q3 revenue increased 32% to a record $5.1 million from $3.8
million last year.
- Q3 EBITDA income increased to $0.7
million compared to $0.4
million last year.
- For the nine months ended September 30,
2014 revenue increased 71% to $14.7
million, from $8.6 million
last year.
- For the nine months ended September 30,
2014, EBITDA income increased to $2.6
million compared to a loss of $3.5
million last year.
- Sharp Corporation expanded its deal with Espial to include new
LED Smart TV models.
- Espial's G4 UX and RDK based STB Client received the Elite
Diamond Technology Review ranking by Broadband Technology Report
(BTR).
- Showcased DVB demonstrations, based on RDK set-top box, to
European cable operators at IBC in Amsterdam.
"We are pleased to report record revenue of $5.1m in Q3, and strong EBITDA performance.
In Q3, we continued to innovate and demonstrate leadership
around our RDK and HTML5 products. We made good progress this
quarter, including showcasing European Digital Video Broadcast
(DVB) at IBC which expands our ability to target European Pay TV
service providers" said Jaison Dolvane, CEO, Espial. "In Q3, we
also realized increased revenues from our Tier 1 North
American Cable customer and from ongoing proof of concept projects
with service providers. We continue to see growing interest from
Pay TV service providers in open software solutions, like RDK &
HTML5 solutions, for next generation set-top boxes. We believe our
focus and investments in these areas will position us to lead the
industry."
Financial Summary
For the three-month period ended September 30, 2014, the Company reported revenue
of $5.1 million compared with revenue
of $3.8 million for the three months
ended September 30, 2013. Earnings
before interest, foreign exchange, taxes, stock compensation,
depreciation and amortization (EBITDA) for the third quarter of
fiscal 2014 was $0.7 million compared to $0.4 million in the third quarter of fiscal 2013.
Net income for the quarter was $0.2
million or $0.01 per share,
compared with a net loss of $0.3
million last year, or $0.02
per share.
Q3 Financial Results
- Revenue for the third quarter of fiscal 2014 was $5,057,826 compared with revenue of $3,825,306 in the same period a year ago. Third
quarter software license revenue was $1,288,712 compared with software license revenue
of $2,209,553 in the third quarter of
fiscal 2013. Professional services revenue for the third quarters
of 2014 and 2013 were $2,556,776 and
$484,676 respectively.
Maintenance and support revenue for the third quarter was
$1,212,338 compared with $1,131,077 last year.
- North American revenue was $2,141,731 in the third quarter of fiscal 2014
compared to $835,138 in 2013.
Asia revenue was $659,185in the third quarter of 2014 compared to
$1,876,137 in 2013. European
revenue was $2,256,910 in the third
quarter of 2014 compared to $1,114,031 in 2013
- Gross margin for the third quarter of fiscal 2014 was 72
percent compared with 86 percent in the third quarter of fiscal
2013.
- Operating expenses for the third quarter of fiscal 2014 were
$3,501,456 compared with $3,185,697 in the third quarter of fiscal
2013.
- Earnings for the third quarter of fiscal 2014 before interest,
foreign exchange, taxes, stock compensation, depreciation and
amortization (EBITDA) was $718,243
compared to $360,343 in the third
quarter of fiscal 2013.
- Net income in the third quarter was $213,970 compared with a loss of $273,284 last year.
- Cash and cash equivalents on September
30, 2014, was $15,835,740.
A complete set of financial statements and management's
discussion and analysis for the period ended September 30, 2014 will be available at
http://www.sedar.com.
Conference Call
The Company will be hosting a conference call to discuss the Q3
2014 financial results on Wednesday, October
22nd at 5:00PM EDT and the
phone number to join the results discussion is:
- Toll Free line (Canada/US)
888-390-0546
- Toll line (International/Local Ottawa) 613-627-2402
- Toll line (International/Local Toronto) 416-764-8688
The playback for the call will be available until 11:59pm ET on November 21,
2014, at the following numbers and passcode:
- Toll line: +1 416-764-8677, Passcode: 258268
- Toll-free line: +1-888-390-0541, Passcode: 258268
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:
|
September
30,
2014
|
September
30,
2013
|
September 30,
2014
|
September
30,
2013
|
|
(3
months)
|
(3
months)
|
(9
months)
|
(9
months)
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|
|
|
|
|
Net income (loss) and
Comprehensive loss
|
$213,970
|
($273,285)
|
$1,333,116
|
($5,678,369)
|
Add
|
|
|
|
|
Stock
compensation
|
339,793
|
27,167
|
524,138
|
107,217
|
|
Depreciation of
property and equipment
|
52,968
|
51,652
|
138,784
|
152,590
|
Amortization of
intangibles
|
161,338
|
184,912
|
482,877
|
940,429
|
|
768,069
|
(9,554)
|
2,478,915
|
(4,478,133)
|
Less (add)
|
|
|
|
|
Net interest income
(expense)
|
34,796
|
(131,616)
|
(59,823)
|
(399,188)
|
Foreign exchange gain
(loss)
|
52,252
|
(109,851)
|
73,712
|
(310,882)
|
Income
taxes
|
(37,223)
|
(128,429)
|
(160,988)
|
(231,112)
|
|
|
|
|
|
Earnings before
interest, foreign
exchange, taxes,
stock compensation,
depreciation and
amortization
|
$718,244
|
$360,342
|
$2,626,014
|
($3,536,951)
|
Q3 Consolidated Statements of Income (Loss)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
2014
|
September
30,
2013
|
|
September
30,
2014
|
September
30,
2013
|
Revenue
|
|
|
|
|
|
|
Software
|
$ 1,288,712
|
$ 2,209,553
|
|
$ 5,825,331
|
$ 4,548,469
|
|
Professional
services
|
2,556,776
|
484,676
|
|
5,328,557
|
987,272
|
|
Support and
maintenance
|
1,212,338
|
1,131,077
|
|
3,591,276
|
3,111,130
|
Total
revenue
|
5,057,826
|
3,825,306
|
|
14,745,164
|
8,646,871
|
Cost of
revenue
|
1,392,225
|
542,997
|
|
3,457,073
|
1,560,644
|
|
|
|
|
|
|
Gross
margin
|
3,665,601
|
3,282,309
|
|
11,288,091
|
7,086,227
|
Expenses
|
|
|
|
|
|
|
Sales and
marketing
|
981,570
|
1,084,387
|
|
2,828,491
|
3,212,678
|
|
General and
administrative
|
813,345
|
458,583
|
|
1,994,310
|
1,592,867
|
|
Research and
development
|
1,545,203
|
1,457,814
|
|
4,502,197
|
5,028,221
|
|
Business
restructuring charge
|
-
|
-
|
|
-
|
1,049,222
|
|
Amortization of
intangible assets
|
161,338
|
184,912
|
|
482,877
|
940,429
|
|
|
|
|
|
|
|
3,501,456
|
3,185,696
|
|
9,807,875
|
11,823,417
|
Income (loss) before
other income (expense)
|
164,145
|
96,613
|
|
1,480,216
|
(4,737,190)
|
|
Interest
income
|
34,796
|
2,706
|
|
46,340
|
13,173
|
|
Foreign exchange gain
(loss)
|
52,252
|
(109,853)
|
|
73,712
|
(310,881)
|
|
Interest
expense
|
-
|
(134,322)
|
|
(106,163)
|
(412,361)
|
|
|
|
|
|
Income (loss) before
taxes
|
251,193
|
(144,856)
|
|
1,494,105
|
(5,447,259)
|
|
|
|
|
|
|
Income tax
expense
|
(37,223)
|
(128,429)
|
|
(160,989)
|
(231,110)
|
Net income (loss) and
comprehensive income (loss)
|
$ 213,970
|
$ (273,285)
|
|
$ 1,333,116
|
$(5,678,369)
|
|
|
|
|
|
|
Income (loss) per
common share - basic
|
$ 0.01
|
$ (0.02)
|
|
$ 0.06
|
$ (0.40)
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding -
basic
|
24,486,904
|
14,056,834
|
|
21,658,206
|
14,056,834
|
|
|
|
|
|
|
Income (loss) per
common share - diluted
|
$ 0.01
|
$ (0.02)
|
|
$ 0.05
|
$ (0.02)
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding –
diluted
|
27,910,002
|
14,056,834
|
|
24,659,599
|
14,056,834
|
Consolidated Balance Sheets
|
September 30,
2014
|
December 31,
2013
|
|
|
|
CURRENT
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$ 15,835,740
|
$ 7,407,093
|
|
Accounts
receivable
|
4,029,961
|
2,057,222
|
|
Investment tax
credits receivable
|
237,402
|
312,027
|
|
Prepaid expenses and
other assets
|
651,054
|
502,990
|
|
20,754,157
|
10,279,332
|
|
|
|
Equipment
|
553,715
|
539,348
|
Intangible
assets
|
1,646,231
|
2,099,398
|
Goodwill
|
3,340,808
|
3,340,808
|
|
$ 26,294,911
|
$ 16,258,886
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
Accounts payable and
accrued liabilities
|
$ 2,424,456
|
$ 1,872,505
|
|
Provisions
|
70,814
|
281,813
|
|
Deferred
revenue
|
3,000,653
|
4,052,700
|
|
Term Debt
|
-
|
2,442,056
|
|
5,495,923
|
8,649,074
|
Provisions
|
313,072
|
363,132
|
Total
Liabilities
|
5,808,995
|
9,012,206
|
|
|
|
COMMITMENTS
SHAREHOLDERS'
EQUITY
|
|
|
|
Share
capital
|
89,136,033
|
77,781,292
|
|
Warrants
|
1,463,246
|
1,436,004
|
|
Share based payments
reserve
|
12,649,218
|
12,125,080
|
|
Deficit
|
(82,762,581)
|
(84,095,696)
|
|
20,485,916
|
7,246,680
|
|
$ 26,294,911
|
$ 16,258,886
|
Statements of Cash Flows
|
|
Nine months
Ended
|
|
|
September
30,
2014
|
|
September
30,
2013
|
CASH PROVIDED BY
(USED IN) OPERATING
|
|
|
|
|
|
Net income
(loss)
|
|
$ 1,333,116
|
|
$ (5,678,369)
|
|
Items not affecting
cash
|
|
|
|
|
|
|
Depreciation of
property and equipment
|
|
138,784
|
|
152,590
|
|
|
Amortization of
intangible assets
|
|
482,877
|
|
940,429
|
|
|
Share-based
compensation expense
|
|
524,138
|
|
107,218
|
|
|
Interest accretion on
term debt
|
|
57,944
|
|
121,708
|
|
Provisions
|
|
(261,059)
|
|
242,729
|
|
|
2, 275,800
|
|
(4,113,695)
|
|
|
Changes in non-cash
operating working capital
items
|
|
(2,546,274)
|
|
122,211
|
|
|
(270,474)
|
|
(3,991,484)
|
|
INVESTING
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
(153,151)
|
|
(21,506)
|
|
|
Purchase of
intangible software
|
|
(29,710)
|
|
(5,255)
|
|
|
Purchase of
business
|
|
-
|
|
(2,120,412)
|
|
|
Redemption of short-
term investments
|
|
-
|
|
8,094,551
|
|
|
(182,862)
|
|
5,947,378
|
|
FINANCING
|
|
|
|
|
|
|
Operating line draw
(repayment)
|
|
-
|
|
(2,008,493)
|
|
|
Repayment of term
debt
|
|
(2,500,000)
|
|
-
|
|
|
Options
exercised
|
|
9,963
|
|
-
|
|
|
Warrants
exercised
|
|
798,583
|
|
-
|
|
|
Proceeds from equity
financing
|
|
11,500,092
|
|
-
|
|
|
Costs of share
issuance
|
|
(926,655)
|
|
-
|
|
|
8,881,983
|
|
(2,008,493)
|
Net cash and cash
equivalents inflow
|
|
8,428,647
|
|
(52,599)
|
Cash and cash
equivalents, beginning of period
|
|
7,407,093
|
|
3,055,644
|
Cash and cash
equivalents, end of period
|
|
$ 15,835,740
|
|
$ 3,003,045
|
|
|
|
|
|
Supplementary
information:
|
|
|
|
|
Interest
paid
|
|
$ (48,219)
|
|
$(290,653)
|
Interest
received
|
|
46,340
|
|
$ 13,173
|
Taxes paid
|
|
160,988
|
|
-
|
SOURCE Espial Group