|
| [May 09, 2012] |
 |
Dialogic Inc. Reports First Quarter 2012 Financial Results
MILPITAS, Calif. --(Business Wire)--
Dialogic Inc. (NASDAQ:DLGC), a leading provider of communications
technologies that power advanced networks, today announced first quarter
financial results for the period ending March 31, 2012.
Recent Highlights
-
Announced balance sheet restructuring that will reduce long-term debt
from $99.0 million to $61.0 million upon stockholder approval at our
upcoming Annual Stockholders Meeting.
-
Announced significantly lower interest rate on remaining long-term
debt that is expected to reduce cash interest in 2012 by $2.6 million
per quarter or $10.6 million annually.
Financial Results
On a GAAP basis, Dialogic achieved the following financial results for
the first quarter of 2012 as compared to the first quarter of 2011 and
the fourth quarter of 2011.
-
Total revenue for the first quarter of 2012 was $41.1 million compared
to $44.9 million for the first quarter of 2011 and $50.0 million for
the fourth quarter of 2011.
-
Gross margin for the first quarter of 2012 was 60.5% compared to 57.0%
for the first quarter of 2011 and 58.1% for the fourth quarter of 2011.
-
Operating expense for the first quarter of 2012 was $32.1 million
compared to $42.6 million for the first quarter of 2011 and $33.9
million for the fourth quarter of 2011.
-
Net Loss attributable to shareholders for the first quarter of 2012
was $14.1 million, or $0.45 per share, compared to $21.3 million, or
$0.68 per share, for the first quarter of 2011 and $9.2 million, or
$0.29 per share, for the fourth quarter of 2011.
As reflected below in the Reconciliation of Condensed Consolidated
Statement of Operations to Adjusted EBITDA results, on a non-GAAP basis,
Dialogic achieved the following financial results for the first quarter
of 2012 as compared to the first quarter of 2011 and to the fourth
quarter of 2011.
-
Total Revenue for the first quarter of 2012 of $41.6 million compared
to $45.9 million for the first quarter of 2011 and $50.4 million in
the fourth quarter of 2011.
-
Gross margin for the first quarter of 2012 of 64.9% compared to 63.0%
for the first quarter of 2011 and 65.8% for the fourth quarter of 2011.
-
Operating expenses for the first quarter of 2012 of $29.5 million
compared to $35.0 million for the first quarter of 2011 and $28.8
million for the fourth quarter of 2011.
-
Adjusted EBITDA for the first quarter of 2012 of ($2.5 million)
compared to ($6.1 million) for the first quarter of 2011 and $4.4
million for the fourth quarter of 2011.
"As we review our non-GAAP financial results for the first quarter of
2012 as compared to the first quarter of 2011, we are pleased to report
improvements in gross margin consistent with the growing importance of
our Next-Gen portfolio and significant streamlining of operating
expenses consistent with positioning the company for improved financial
performance," said Nick Jensen, Dialogic Chairman and Chief Executive
Officer. "For the second quarter of 2012, we expect revenue to increase
and non-GAAP operating expenses to decrease as compared to the first
quarter. In addition, we reaffirm that we expect to achieve positive
cash flow for the fiscal year."
"Management focused significant effort during the quarter on resolving
our long-term balance sheet challenges and we are pleased to have
created a more favorable structure" said Jensen. "The company will have
greater financial flexibility and will continue to focus on accelerating
the growth of our Next-Gen portfolio including Bandwidth Optimization
Mobile Backhaul for 2G/3G and LTE networks, Core Switching, Session
Border Controllers, Mobile Video and our PowerMedia Media Server
software," said Jensen.
Conference Call Information
Dialogic will hold its first quarter earnings conference call at
approximately 4:30pm Eastern Time on Wednesday, May 9, 2012. Dialogic
will offer a live webcast of the conference call, which will also
include forward-looking information. For parties in the United States,
call 1-800-860-2442 to access the conference call. International parties
can access the call at 412-858-4600. The webcast will be accessible from
the "Investor Relations" section of the Dialogic website (www.dialogic.com).
The webcast will be archived for a period of 30 days. A telephonic
replay of the conference call will also be available one hour after the
call and will run for one month. To hear the replay, parties in the
United States should call 1-877-344-7529 and enter passcode 10013824#.
International parties should call 1-412-317-0088 and enter passcode 10013824#.
In addition, Dialogic's press release will be distributed via Business
Wire and posted on the Dialogic website before the conference call
begins (DLGC-IR).
About Dialogic
Dialogic (NASDAQ: DLGC) develops products and technologies that enable
operators to provide - and subscribers to enjoy - an enhanced mobile
experience. Whether our products are used in mobile value-added service
solutions or to transform, connect and optimize communications services,
Dialogic understands that mobile experience matters. Our technology
touches over two billion mobile subscribers a day and our network
solutions carry more than 15 billion minutes of traffic per month.
For more information on Dialogic and the communications solutions built
on Dialogic® technology, visit www.dialogic.com
and www.dialogic.com/showcase.
Use of Non-GAAP Financial Measures
Some of the measures in this press release are non-GAAP financial
measures within the meaning of the SEC Regulation G. Dialogic believes
that presenting non-GAAP operating income (loss) is useful to investors,
because it describes the operating performance of Dialogic. Dialogic
management uses these non-GAAP measures as important indicators of the
company's past performance and in planning and forecasting performance
in future periods. Dialogic considers EBITDA, as adjusted, an important
measure of its ability to generate cash flows to service debt, fund
capital expenditures and fund other corporate investing and financing
activities. EBITDA, as adjusted, eliminates the non-cash effect of
tangible asset depreciation and amortization of intangible assets and
stock-based compensation as well as certain nonrecurring expenses.
EBITDA should be considered in addition to, rather than as a substitute
for, pre-tax income, net income and cash flows from operating
activities. The non-GAAP financial information Dialogic presents may not
be comparable to similarly-titled financial measures used by other
companies, and investors should not consider non-GAAP financial measures
in isolation from, or in substitution for, financial information
presented in compliance with GAAP. You are encouraged to review the
reconciliation of non-GAAP financial measures to GAAP financial measures
included elsewhere in this press release.
In respect of the foregoing, Dialogic provides the following
supplemental information to provide additional context for the use and
consideration of the non-GAAP financial measures used elsewhere in this
press release:
"EBITDA" is defined as earnings before interest, taxes, depreciation and
amortization. "Adjusted EBITDA" is defined as EBITDA plus adjustments
for nonrecurring items or other adjustments. Adjusted EBITDA includes
EBITDA and also non-cash stock compensation expense, purchase price
adjustments resulting from the fair value adjustments of the assets and
liabilities of Veraz Networks as of October 1, 2010, acquisition and
integration related costs, restructuring expenses, SEC inquiry expenses
and foreign exchange gains (losses). Dialogic considers Adjusted EBITDA
as a key metric in evaluating its financial performance.
Stock-based compensation: These expenses consist of expenses for
employee stock options, restricted stock units and employee stock
purchases under ASC 718. Dialogic excludes stock-based compensation
expenses from our non-GAAP measures primarily because they are non-cash
expenses and are also excluded by our lender in the calculation of
EBITDA. As Dialogic applies ASC 718, it believes that it is useful to
its investors to understand the impact of the application of ASC 718 to
its operational performance, liquidity and its ability to invest in
research and development and fund acquisitions and capital expenditures.
While stock-based compensation expense calculated in accordance with ASC
718 constitutes an ongoing and recurring expense, such expense is
excluded from non-GAAP results because it is not an expense that
typically requires or will require cash settlement by Dialogic and
because such expense is not used by management to assess the core
profitability of our business operations. Dialogic further believes
these measures are useful to investors in that they allow for greater
transparency to certain line items in our financial statements. In
addition, excluding this item from various non-GAAP measures better
facilitates comparisons to our competitors' operating results.
SEC inquiry expense: Due to the generally nonrecurring nature and
magnitude of expense associated with the SEC inquiry, Dialogic excludes
such expenses from its non-GAAP measures primarily because they are not
indicative of ongoing operating results. Further, excluding this item
from non-GAAP measures facilitates management's internal comparisons to
our historical operating results.
This press release may contain forward-looking statements regarding
future events that involve risks and uncertainties. Readers are
cautioned that these forward-looking statements are only predictions and
may differ materially from actual future events or results. These
forward-looking statements involve risks and uncertainties, as well as
assumptions that if they do not fully materialize or prove incorrect,
could cause our results to differ materially from those expressed or
implied by such forward-looking statements. The risks and uncertainties
that could cause our results to differ materially from those expressed
or implied by such forward-looking statements include but are not
limited to our ability to generate positive cash flow, the potential
market for and market acceptance of our products, industry and
competitive market conditions, gross margin expansion, creating new
revenue opportunities, reducing operating expenses and other risks and
uncertainties described more fully in our documents filed with or
furnished to the SEC. More information about these and other risks that
may impact Dialogic's business is set forth in the "Risk Factors"
section in our Annual Report on Form 10-K for the year ended
December 31, 2011, as filed with the SEC. These filings are available on
a website maintained by the SEC http://www.sec.gov/.
All forward-looking statements in this press release are based on
information available to us as of the date hereof, and we assume no
obligation to update these forward-looking statements.
Dialogic is a registered trademark of Dialogic Inc. or a subsidiary. All
other company and product names may be trademarks of the respective
companies with which they are associated.
FINANCIAL TABLES
|
DIALOGIC INC.
|
|
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
2012
|
|
2011
|
|
2011
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
|
$
|
31,510
|
|
|
$
|
38,660
|
|
|
$
|
36,210
|
|
|
Services
|
|
|
9,597
|
|
|
|
11,352
|
|
|
|
8,654
|
|
|
Total revenues
|
|
|
41,107
|
|
|
|
50,012
|
|
|
|
44,864
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues:
|
|
|
|
|
|
|
|
Products
|
|
|
11,067
|
|
|
|
15,753
|
|
|
|
13,943
|
|
|
Services
|
|
|
5,171
|
|
|
|
5,207
|
|
|
|
5,350
|
|
|
Total cost of revenues
|
|
|
16,238
|
|
|
|
20,960
|
|
|
|
19,293
|
|
|
Gross profit
|
|
|
24,869
|
|
|
|
29,052
|
|
|
|
25,571
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
12,823
|
|
|
|
12,300
|
|
|
|
14,790
|
|
|
Sales and marketing
|
|
|
11,611
|
|
|
|
12,464
|
|
|
|
14,879
|
|
|
General and administrative
|
|
|
7,585
|
|
|
|
8,369
|
|
|
|
8,970
|
|
|
Restructuring charges
|
|
|
57
|
|
|
|
793
|
|
|
|
3,985
|
|
|
Total operating expenses
|
|
|
32,076
|
|
|
|
33,926
|
|
|
|
42,624
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(7,207
|
)
|
|
|
(4,874
|
)
|
|
|
(17,053
|
)
|
|
Interest and other income (expense)
|
|
|
(83
|
)
|
|
|
76
|
|
|
|
(24
|
)
|
|
Interest expense, related party
|
|
|
(4,100
|
)
|
|
|
(4,789
|
)
|
|
|
(3,568
|
)
|
|
Changes to fair value of warrants
|
|
|
(2,233
|
)
|
|
|
-
|
|
|
|
-
|
|
|
Foreign exchange gains (losses), net
|
|
|
(102
|
)
|
|
|
118
|
|
|
|
(132
|
)
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(13,725
|
)
|
|
|
(9,469
|
)
|
|
|
(20,777
|
)
|
|
Income taxes provision (benefit)
|
|
|
360
|
|
|
|
(306
|
)
|
|
|
502
|
|
|
Net loss
|
|
$
|
(14,085
|
)
|
|
$
|
(9,163
|
)
|
|
$
|
(21,279
|
)
|
|
|
|
|
|
|
|
|
|
Net loss allocable to common stockholders per share - basic and
diluted
|
|
$
|
(0.45
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.68
|
)
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding used in computing net loss per
share -- basic and diluted:
|
|
|
31,495
|
|
|
|
31,113
|
|
|
|
31,219
|
|
|
DIALOGIC INC.
|
|
|
|
|
|
Reconciliation of Condensed Consolidated Statement of Operations
to Adjusted EBITDA results
|
|
|
(In thousands, except per share data, unaudited)
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2012
|
|
|
|
|
|
|
|
Statement of Operations
|
|
Adjustments
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
|
$
|
31,510
|
|
|
$
|
170
|
|
B
|
$
|
31,680
|
|
|
Services
|
|
|
9,597
|
|
|
|
307
|
|
B
|
|
9,904
|
|
|
Total revenues
|
|
|
41,107
|
|
|
|
477
|
|
|
|
41,584
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues:
|
|
|
|
|
|
|
|
Products
|
|
|
11,067
|
|
|
|
(1,650
|
)
|
A,B,C, F
|
|
9,417
|
|
|
Services
|
|
|
5,171
|
|
|
|
-
|
|
|
|
5,171
|
|
|
Total cost of revenues
|
|
|
16,238
|
|
|
|
(1,650
|
)
|
|
|
14,588
|
|
|
Gross profit
|
|
|
24,869
|
|
|
|
2,127
|
|
|
|
26,996
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
12,823
|
|
|
|
(592
|
)
|
A,C
|
|
12,231
|
|
|
Sales and marketing
|
|
|
11,611
|
|
|
|
(1,037
|
)
|
A,C
|
|
10,574
|
|
|
General and administrative
|
|
|
7,585
|
|
|
|
(929
|
)
|
A,C,D,E,G
|
|
6,656
|
|
|
Restructuring charges
|
|
|
57
|
|
|
|
(57
|
)
|
|
|
-
|
|
|
Total operating expenses
|
|
|
32,076
|
|
|
|
(2,615
|
)
|
|
|
29,461
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(7,207
|
)
|
|
|
4,742
|
|
|
|
(2,465
|
)
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense)
|
|
|
(83
|
)
|
|
|
83
|
|
|
|
-
|
|
|
Interest expense, related party
|
|
|
(4,100
|
)
|
|
|
4,100
|
|
|
|
-
|
|
|
Changes to fair value of warrants
|
|
|
(2,233
|
)
|
|
|
2,233
|
|
|
|
-
|
|
|
Foreign exchange gains (losses), net
|
|
|
(102
|
)
|
|
|
102
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(13,725
|
)
|
|
|
11,260
|
|
|
|
(2,465
|
)
|
|
|
|
|
|
|
|
|
|
Income taxes provision (benefit)
|
|
|
360
|
|
|
|
(360
|
)
|
|
|
-
|
|
|
Net loss
|
|
$
|
(14,085
|
)
|
|
$
|
11,620
|
|
|
$
|
(2,465
|
)
|
|
DIALOGIC INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Condensed Consolidated Statement of Operations
to Adjusted EBITDA results
|
|
|
|
|
|
(In thousands, except per share data, unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2011
|
|
|
|
|
|
Statement of Operations
|
|
Adjustments
|
|
Adjusted Non-GAAP
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
|
$
|
38,660
|
|
|
$
|
144
|
|
B
|
$
|
38,804
|
|
Services
|
|
|
11,352
|
|
|
|
281
|
|
B
|
|
11,633
|
|
Total revenues
|
|
|
50,012
|
|
|
|
425
|
|
|
|
50,437
|
|
|
|
|
|
|
|
|
|
Cost of Revenues:
|
|
|
|
|
|
|
|
Products
|
|
|
15,753
|
|
|
|
(3,693
|
)
|
A,B,C,F
|
|
12,060
|
|
Services
|
|
|
5,207
|
|
|
|
-
|
|
|
|
5,207
|
|
Total cost of revenues
|
|
|
20,960
|
|
|
|
(3,693
|
)
|
|
|
17,267
|
|
Gross profit
|
|
|
29,052
|
|
|
|
4,118
|
|
|
|
33,170
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
12,300
|
|
|
|
(575
|
)
|
A,C
|
|
11,725
|
|
Sales and marketing
|
|
|
12,464
|
|
|
|
(1,466
|
)
|
A,C
|
|
10,998
|
|
General and administrative
|
|
|
8,369
|
|
|
|
(2,323
|
)
|
A,C,D,E
|
|
6,046
|
|
Restructuring charges
|
|
|
793
|
|
|
|
(793
|
)
|
|
|
-
|
|
Total operating expenses
|
|
|
33,926
|
|
|
|
(5,157
|
)
|
|
|
28,769
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(4,874
|
)
|
|
|
9,275
|
|
|
|
4,401
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense)
|
|
|
76
|
|
|
|
(76
|
)
|
|
|
-
|
|
Interest expense, related party
|
|
|
(4,789
|
)
|
|
|
4,789
|
|
|
|
-
|
|
Foreign exchange gains (losses), net
|
|
|
118
|
|
|
|
(118
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(9,469
|
)
|
|
|
13,870
|
|
|
|
4,401
|
|
|
|
|
|
|
|
|
|
Income taxes provision (benefit)
|
|
|
(306
|
)
|
|
|
306
|
|
|
|
-
|
|
Net loss
|
|
$
|
(9,163
|
)
|
|
$
|
13,564
|
|
|
$
|
4,401
|
|
DIALOGIC INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Condensed Consolidated Statement of Operations
to Adjusted EBITDA results
|
|
|
|
|
|
(In thousands, except per share data, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2011
|
|
|
|
|
|
Statement of Operations
|
|
Adjustments
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
|
$
|
36,210
|
|
|
$
|
159
|
|
B
|
$
|
36,369
|
|
|
Services
|
|
|
8,654
|
|
|
|
871
|
|
B
|
|
9,525
|
|
|
Total revenues
|
|
|
44,864
|
|
|
|
1,030
|
|
|
|
45,894
|
|
|
|
|
|
|
|
|
|
|
Cost of Revenues:
|
|
|
|
|
|
|
|
Products
|
|
|
13,943
|
|
|
|
(2,300
|
)
|
A,B,C
|
|
11,643
|
|
|
Services
|
|
|
5,350
|
|
|
|
-
|
|
|
|
5,350
|
|
|
Total cost of revenues
|
|
|
19,293
|
|
|
|
(2,300
|
)
|
|
|
16,993
|
|
|
Gross profit
|
|
|
25,571
|
|
|
|
3,330
|
|
|
|
28,901
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Research and development, net
|
|
|
14,790
|
|
|
|
(576
|
)
|
A,C
|
|
14,214
|
|
|
Sales and marketing
|
|
|
14,879
|
|
|
|
(1,862
|
)
|
A,C
|
|
13,017
|
|
|
General and administrative
|
|
|
8,970
|
|
|
|
(1,209
|
)
|
A,C,D
|
|
7,761
|
|
|
Merger costs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
3,985
|
|
|
|
(3,985
|
)
|
|
|
-
|
|
|
Total operating expenses
|
|
|
42,624
|
|
|
|
(7,632
|
)
|
|
|
34,992
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(17,053
|
)
|
|
|
10,962
|
|
|
|
(6,091
|
)
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense)
|
|
|
(24
|
)
|
|
|
24
|
|
|
|
-
|
|
|
Interest expense, related party
|
|
|
(3,568
|
)
|
|
|
3,568
|
|
|
|
-
|
|
|
Foreign exchange gains (losses), net
|
|
|
(132
|
)
|
|
|
132
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(20,777
|
)
|
|
|
14,686
|
|
|
|
(6,091
|
)
|
|
|
|
|
|
|
|
|
|
Income taxes provision (benefit)
|
|
|
502
|
|
|
|
(502
|
)
|
|
|
-
|
|
|
Net loss
|
|
$
|
(21,279
|
)
|
|
$
|
15,188
|
|
|
$
|
(6,091
|
)
|
|
(A) Stock-based compensation for the three months ended March
31, 2012, December 31, 2011 and March 31, 2011 was as
follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
Cost of revenues
|
|
$
|
84
|
|
|
$
|
79
|
|
$
|
76
|
|
Research and development, net
|
|
|
240
|
|
|
|
199
|
|
|
143
|
|
Sales and marketing
|
|
|
222
|
|
|
|
196
|
|
|
164
|
|
General and administrative
|
|
|
140
|
|
|
|
225
|
|
|
369
|
|
|
|
$
|
686
|
|
|
$
|
699
|
|
$
|
752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Purchase price adjustments for the three months ended March
31, 2012, December 31, 2011 and March 31, 2011 was as
follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
Revenues:
|
|
|
|
|
|
|
|
Products
|
|
$
|
170
|
|
|
$
|
144
|
|
$
|
159
|
|
Services
|
|
|
307
|
|
|
|
281
|
|
|
871
|
|
Total revenues
|
|
|
477
|
|
|
|
425
|
|
|
1,030
|
|
|
|
|
|
|
|
|
|
Cost of Revenues:
|
|
|
|
|
|
|
|
Products
|
|
|
-
|
|
|
|
18
|
|
|
49
|
|
Total cost of revenues
|
|
|
-
|
|
|
|
18
|
|
|
49
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
Sales and Marketing
|
|
|
-
|
|
|
|
-
|
|
|
392
|
|
Total operating expenses
|
|
$
|
-
|
|
|
$
|
-
|
|
$
|
392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Depreciation and amortization for the three months ended
March 31, 2012, December 31, 2011 and March 31, 2011
was as follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
Cost of revenues
|
|
$
|
1,566
|
|
|
$
|
2,096
|
|
$
|
2,175
|
|
Research and development, net
|
|
|
352
|
|
|
|
376
|
|
|
433
|
|
Sales and marketing
|
|
|
815
|
|
|
|
1,270
|
|
|
1,306
|
|
General and administrative
|
|
|
578
|
|
|
|
776
|
|
|
840
|
|
|
|
$
|
3,311
|
|
|
$
|
4,518
|
|
$
|
4,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) SEC Inquiry for the three months ended March 31, 2012,
December 31, 2011 and March 31, 2011 was as follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
General and administrative
|
|
$
|
(237
|
)
|
|
$
|
1,147
|
|
$
|
-
|
|
|
|
$
|
(237
|
)
|
|
$
|
1,147
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
(E) Integration for the three months ended March 31, 2012,
December 31, 2011 and March 31, 2011 was as follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
General and administrative
|
|
$
|
148
|
|
|
$
|
175
|
|
$
|
-
|
|
|
|
$
|
148
|
|
|
$
|
175
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
(F) Litigation settlement for the three months ended March 31,
2012, December 31, 2011 and March 31, 2011 was as
follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
Cost of revenues
|
|
$
|
-
|
|
|
$
|
1,500
|
|
$
|
-
|
|
General and administrative
|
|
$
|
-
|
|
|
$
|
1,500
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
(G) Debt restructuring costs for three months ended March 31,
2012, December 31, 2011 and March 31, 2011 was as
follows:
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
March 31, 2011
|
|
General and administrative
|
|
$
|
300
|
|
|
$
|
-
|
|
$
|
-
|
|
|
|
$
|
300
|
|
|
$
|
-
|
|
$
|
-
|
|
DIALOGIC INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
(In thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
|
|
March 31, 2012
|
|
December 31, 2011
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,123
|
|
|
$
|
10,353
|
|
|
Restricted cash
|
|
|
1,550
|
|
|
|
1,497
|
|
|
Accounts receivable, net
|
|
|
48,334
|
|
|
|
47,460
|
|
|
Inventories
|
|
|
18,581
|
|
|
|
20,127
|
|
|
Prepaid expenses
|
|
|
3,591
|
|
|
|
3,580
|
|
|
Deferred taxes
|
|
|
7
|
|
|
|
-
|
|
|
Other current assets
|
|
|
6,095
|
|
|
|
5,577
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
83,281
|
|
|
|
88,594
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
7,492
|
|
|
|
7,947
|
|
|
Intangible assets, net
|
|
|
31,060
|
|
|
|
33,267
|
|
|
Goodwill
|
|
|
31,223
|
|
|
|
31,223
|
|
|
Deferred debt issuance costs, net
|
|
|
454
|
|
|
|
286
|
|
|
Deferred taxes
|
|
|
611
|
|
|
|
550
|
|
|
Other assets
|
|
|
1,542
|
|
|
|
1,475
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
155,663
|
|
|
$
|
163,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Bank indebtedness
|
|
$
|
12,285
|
|
|
$
|
12,509
|
|
|
Accounts payable
|
|
|
27,394
|
|
|
|
21,569
|
|
|
Accrued liabilities
|
|
|
19,616
|
|
|
|
23,417
|
|
|
Deferred revenue
|
|
|
15,993
|
|
|
|
14,872
|
|
|
Income tax payable
|
|
|
1,502
|
|
|
|
1,665
|
|
|
Short-term debt, related party
|
|
|
-
|
|
|
|
-
|
|
|
Interest payable on long-term debt
|
|
|
117
|
|
|
|
3,452
|
|
|
Total current liabilities
|
|
|
76,907
|
|
|
|
77,484
|
|
|
|
|
|
|
|
|
Long-Term liabilities:
|
|
|
|
|
|
Long-term debt, related party
|
|
|
90,523
|
|
|
|
94,675
|
|
|
Warrants
|
|
|
10,705
|
|
|
|
-
|
|
|
Accrued restructuring
|
|
|
2,275
|
|
|
|
2,471
|
|
|
Income taxes payable
|
|
|
2,362
|
|
|
|
2,338
|
|
|
Deferred revenue
|
|
|
1,775
|
|
|
|
1,810
|
|
|
Total liabilities
|
|
|
184,547
|
|
|
|
178,778
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common shares and additional paid-in capital
|
|
|
222,779
|
|
|
|
222,093
|
|
|
Accumulated other comprehensive (loss)
|
|
|
(22,255
|
)
|
|
|
(22,206
|
)
|
|
Accumulated deficit
|
|
|
(229,408
|
)
|
|
|
(215,323
|
)
|
|
Total stockholders' equity (deficit)
|
|
|
(28,884
|
)
|
|
|
(15,436
|
)
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity (deficit)
|
|
$
|
155,663
|
|
|
$
|
163,342
|
|

[ Back To SIP Trunking Home's Homepage ]
|