© PCTEL
Highlights
“We live in an increasingly wireless world. PCTEL’s high-performance products are critical components that ensure reliable wireless connectivity across a wide range of applications,” said
CONFERENCE CALL / WEBCAST
PCTEL’s management team will discuss the Company’s results today at
REPLAY: A replay will be available for two weeks after the call on either the website listed above or by calling (877) 481-4010 (
About
For more information, please visit our website at https://www.pctel.com/.
PCTEL Safe Harbor Statement
This press release and our related comments in our earnings conference call contain “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Specifically, the statements about the Company’s expectations regarding our future financial performance; growth of our antenna solutions and Industrial IoT business and our test and measurement business; the impact of the acquisition of Smarteq on the Company’s ability to offer additional products, expand in the European market, and generate revenue; the impact of our transition plan for manufacturing inside and outside
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) |
||||||||
(in thousands, except share data) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
2021 |
|
2020 |
||||
ASSETS | ||||||||
Cash and cash equivalents |
$ |
8,192 |
|
$ |
5,761 |
|
||
Short-term investment securities |
|
22,562 |
|
|
30,582 |
|
||
Accounts receivable, net of allowances of |
|
18,905 |
|
|
16,601 |
|
||
Inventories, net |
|
13,691 |
|
|
9,984 |
|
||
Prepaid expenses and other assets |
|
1,747 |
|
|
1,685 |
|
||
Total current assets |
|
65,097 |
|
|
64,613 |
|
||
Property and equipment, net |
|
11,949 |
|
|
12,505 |
|
||
Long-term investment securities |
|
0 |
|
|
4,640 |
|
||
|
6,334 |
|
|
3,332 |
|
|||
Intangible assets, net |
|
1,579 |
|
|
0 |
|
||
Other noncurrent assets |
|
2,438 |
|
|
2,441 |
|
||
TOTAL ASSETS |
$ |
87,397 |
|
$ |
87,531 |
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Accounts payable |
$ |
5,360 |
|
$ |
4,430 |
|
||
Accrued liabilities |
|
11,117 |
|
|
7,316 |
|
||
Total current liabilities |
|
16,477 |
|
|
11,746 |
|
||
Long-term liabilities |
|
3,999 |
|
|
4,387 |
|
||
Total liabilities |
|
20,476 |
|
|
16,133 |
|
||
Stockholders’ equity: | ||||||||
Common stock, |
18 | 18 | ||||||
Additional paid-in capital |
|
123,998 |
|
|
128,250 |
|
||
Accumulated deficit |
|
(56,735 |
) |
|
(56,888 |
) |
||
Accumulated other comprehensive income |
|
(360 |
) |
|
18 |
|
||
Total stockholders’ equity |
|
66,921 |
|
|
71,398 |
|
||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
87,397 |
|
$ |
87,531 |
|
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
REVENUES |
$ |
26,008 |
|
$ |
21,185 |
|
$ |
87,807 |
|
$ |
77,456 |
|||||
COST OF REVENUES |
|
14,063 |
|
|
10,569 |
|
|
47,329 |
|
|
39,529 |
|||||
GROSS PROFIT |
|
11,945 |
|
|
10,616 |
|
|
40,478 |
|
|
37,927 |
|||||
OPERATING EXPENSES: | ||||||||||||||||
Research and development |
|
3,604 |
|
|
3,204 |
|
|
13,358 |
|
|
12,519 |
|||||
Sales and marketing |
|
3,829 |
|
|
2,924 |
|
|
13,327 |
|
|
11,104 |
|||||
General and administrative |
|
3,216 |
|
|
2,503 |
|
|
12,444 |
|
|
10,808 |
|||||
Amortization of intangible assets |
|
76 |
|
|
0 |
|
|
210 |
|
|
32 |
|||||
Restructuring benefits (expenses) |
|
841 |
|
|
0 |
|
|
900 |
|
|
124 |
|||||
Total operating expenses |
|
11,566 |
|
|
8,631 |
|
|
40,239 |
|
|
34,587 |
|||||
OPERATING INCOME |
|
379 |
|
|
1,985 |
|
|
239 |
|
|
3,340 |
|||||
Other (expense) income, net |
|
(37 |
) |
|
(110 |
) |
|
(47 |
) |
|
106 |
|||||
INCOME BEFORE INCOME TAXES |
|
342 |
|
|
1,875 |
|
|
192 |
|
|
3,446 |
|||||
Expense for income taxes |
|
22 |
|
|
4 |
|
|
39 |
|
|
29 |
|||||
NET INCOME |
$ |
320 |
|
$ |
1,871 |
|
$ |
153 |
|
$ |
3,417 |
|||||
Net Income per Share: | ||||||||||||||||
Basic |
$ |
0.02 |
|
$ |
0.10 |
|
$ |
0.01 |
|
$ |
0.19 |
|||||
Diluted |
$ |
0.02 |
|
$ |
0.10 |
|
$ |
0.01 |
|
$ |
0.19 |
|||||
Weighted Average Shares: | ||||||||||||||||
Basic |
|
17,899 |
|
|
18,149 |
|
|
18,017 |
|
|
18,207 |
|||||
Diluted |
|
17,930 |
|
|
18,297 |
|
|
18,122 |
|
|
18,399 |
|||||
Cash dividend per share |
$ |
0.055 |
|
$ |
0.055 |
|
$ |
0.220 |
|
$ |
0.220 |
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(unaudited, in thousands) |
||||||||
|
|
|
|
|
||||
|
|
Years Ended |
||||||
. |
|
2021 |
|
2020 |
||||
Operating Activities: | ||||||||
Net income |
$ |
153 |
|
$ |
3,417 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization |
|
3,027 |
|
|
3,019 |
|
||
Intangible asset amortization |
|
267 |
|
|
144 |
|
||
Stock-based compensation |
|
2,921 |
|
|
2,479 |
|
||
Loss on disposal of property and equipment |
|
113 |
|
|
21 |
|
||
Restructuring costs |
|
353 |
|
|
(29 |
) |
||
Bad debt provision |
|
(44 |
) |
|
(151 |
) |
||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable |
|
(896 |
) |
|
960 |
|
||
Inventories |
|
(2,481 |
) |
|
2,076 |
|
||
Prepaid expenses and other assets |
|
531 |
|
|
638 |
|
||
Accounts payable |
|
14 |
|
|
1,086 |
|
||
Income taxes payable |
|
3 |
|
|
(10 |
) |
||
Other accrued liabilities |
|
1,417 |
|
|
(231 |
) |
||
Deferred revenue |
|
295 |
|
|
1 |
|
||
Net cash provided by operating activities |
|
5,673 |
|
|
13,420 |
|
||
Investing Activities: | ||||||||
Capital expenditures |
|
(2,330 |
) |
|
(4,093 |
) |
||
Purchase of investments |
|
(25,928 |
) |
|
(49,701 |
) |
||
Redemptions/maturities of short-term investments |
|
38,588 |
|
|
47,035 |
|
||
Cash paid for acquisition, net of cash acquired |
|
(6,277 |
) |
|
0 |
|
||
Net cash provided by (used in) investing activities |
|
4,053 |
|
|
(6,759 |
) |
||
Financing Activities: | ||||||||
Proceeds from issuance of common stock |
|
840 |
|
|
870 |
|
||
Proceeds from Paycheck Protection Program Loan |
|
0 |
|
|
3,500 |
|
||
Repayment of Paycheck Protection Program Loan |
|
0 |
|
|
(3,500 |
) |
||
Payment of withholding tax on stock-based compensation |
|
(786 |
) |
|
(1,138 |
) |
||
Principle payments on finance leases |
|
(73 |
) |
|
(78 |
) |
||
Purchase of common stock from repurchase program |
|
(3,193 |
) |
|
(3,808 |
) |
||
Cash dividends |
|
(4,034 |
) |
|
(4,108 |
) |
||
Net cash used in financing activities |
|
(7,246 |
) |
|
(8,262 |
) |
||
Net increase (decrease) in cash and cash equivalents |
|
2,480 |
|
|
(1,601 |
) |
||
Effect of exchange rate changes on cash |
|
(49 |
) |
|
268 |
|
||
Cash and cash equivalents, beginning of period |
|
5,761 |
|
|
7,094 |
|
||
Cash and Cash Equivalents, End of Period |
$ |
8,192 |
|
$ |
5,761 |
|
|
||||||||||||||||
REVENUE AND GROSS PROFIT BY PRODUCT LINE (unaudited) |
||||||||||||||||
Reconciliation of GAAP Gross Margin percentage to Non-GAAP Gross Margin Percentage |
||||||||||||||||
($'s in thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
Antennas and Industrial IoT Devices |
|
Test & Measurement Products |
|
Corporate |
|
Total |
|
Antennas and Industrial IoT Devices |
|
Test & Measurement Products |
|
Corporate |
|
Total |
REVENUES |
|
|
( |
|
|
|
( |
|
||||||||
GROSS PROFIT |
|
|
( |
|
|
|
( |
|
||||||||
GAAP GROSS PROFIT % |
33.9% |
77.3% |
45.9% |
33.4% |
76.2% |
46.1% |
||||||||||
Non-GAAP adjustments: | ||||||||||||||||
Amortization of inventory step-up |
0.4% |
0.0% |
0.3% |
0.8% |
0.0% |
0.6% |
||||||||||
Amortization of intangible assets |
0.1% |
0.0% |
0.1% |
0.1% |
0.0% |
0.1% |
||||||||||
Stock compensation expenses |
0.2% |
0.6% |
0.3% |
0.0% |
0.5% |
0.3% |
||||||||||
Non-GAAP GROSS PROFIT % |
34.6% |
77.9% |
46.6% |
34.2% |
76.8% |
47.0% |
||||||||||
Three Months Ended |
|
Year Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Antennas and Industrial IoT Devices |
|
Test & Measurement Products |
|
Corporate |
|
Total |
|
Antennas and Industrial IoT Devices |
|
Test & Measurement Products |
|
Corporate |
|
Total |
||
REVENUES |
|
|
( |
|
|
|
( |
|
||||||||
GROSS PROFIT |
|
|
|
|
|
|
|
|
||||||||
GROSS PROFIT % |
34.5% |
71.7% |
50.1% |
35.0% |
73.4% |
49.0% |
||||||||||
Non-GAAP adjustments: | ||||||||||||||||
Amortization of intangible assets |
0.0% |
0.0% |
0.0% |
0.0% |
0.4% |
0.1% |
||||||||||
Stock compensation expenses |
0.2% |
0.4% |
0.3% |
0.3% |
0.5% |
0.4% |
||||||||||
Non-GAAP GROSS PROFIT % |
34.8% |
72.1% |
50.4% |
35.2% |
74.4% |
49.5% |
||||||||||
The Corporate column includes the elimination of intercompany revenues between Antennas and Industrial IoT Devices and Test & Measurement Products and other licensing revenues.
This schedule reconciles the Company's GAAP gross margin percentage to its Non-GAAP gross margin percentage. The Company believes that this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods.
The adjustments on this schedule consist of amortization of intangible assets, stock compensation expenses, and the amortization of the inventory step-up to fair value related to the acquisition of Smarteq.
Reconciliation of GAAP to non-GAAP Results (unaudited) |
|||||||||||||
(in thousands except per share information) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of GAAP operating income to non-GAAP operating income |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Operating Income |
|
|
|
|
|
|
|
|
|||||
(a) | Add: | ||||||||||||
Amortization of inventory step-up to fair value |
78 |
|
0 |
|
493 |
|
0 |
|
|||||
Amortization of intangible assets: | |||||||||||||
-Cost of revenues |
21 |
|
0 |
|
57 |
|
111 |
|
|||||
-Operating expenses |
76 |
|
0 |
|
210 |
|
33 |
|
|||||
Restructuring expenses |
841 |
|
0 |
|
900 |
|
124 |
|
|||||
Stock compensation expenses: | |||||||||||||
-Cost of revenues |
82 |
|
65 |
|
268 |
|
272 |
|
|||||
-Research and development |
159 |
|
128 |
|
543 |
|
530 |
|
|||||
-Sales & marketing |
199 |
|
130 |
|
658 |
|
559 |
|
|||||
-General & administrative |
451 |
|
161 |
|
1,452 |
|
1,118 |
|
|||||
Acquisition related expenses |
18 |
|
0 |
|
611 |
|
0 |
|
|||||
1,925 |
|
484 |
|
5,192 |
|
2,747 |
|
||||||
Non-GAAP Operating Income |
|
|
|
|
|
|
|
|
|||||
% of revenue |
8.9 |
% |
11.7 |
% |
6.2 |
% |
7.9 |
% |
|||||
Reconciliation of GAAP net income to non-GAAP net income |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Net Income |
|
|
|
|
|
|
|
|
|||||
Adjustments: | |||||||||||||
(a) | Non-GAAP adjustments to operating income (loss) |
1,925 |
|
484 |
|
5,192 |
|
2,747 |
|
||||
(b) | Income Taxes |
(159 |
) |
(185 |
) |
(392 |
) |
(466 |
) |
||||
1,766 |
|
299 |
|
4,800 |
|
2,281 |
|
||||||
Non-GAAP Net Income |
|
|
|
|
|
|
|
|
|||||
Non-GAAP Income per Share: | |||||||||||||
Basic |
|
|
|
|
|
|
|
|
|||||
Diluted |
|
|
|
|
|
|
|
|
|||||
Weighed Average Shares: | |||||||||||||
Basic |
17,899 |
|
18,149 |
|
18,017 |
|
18,207 |
|
|||||
Diluted |
17,930 |
|
18,297 |
|
18,170 |
|
18,399 |
|
|||||
This schedule reconciles the Company's GAAP operating income to its non-GAAP operating income. The Company believes that presentation of this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods. The Company uses these non-GAAP measures when evaluating its financial results as well as for internal planning and forecasting purposes. These non-GAAP measures should not be viewed as a substitute for the Company's GAAP results.
The adjustments to GAAP operating income (a) consist of stock compensation expense, amortization of intangible assets, amortization of the step-up to fair value of the inventory for Smarteq, restructuring expenses, and acquisition related expenses. The adjustments to GAAP net income include the non-GAAP adjustments to operating income as well as adjustments for (b) non-cash income tax expense.
|
||||||||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating expenses (unaudited) |
||||||||||||
(in thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
GAAP Operating expenses |
|
|
|
|
|
|
|
|
||||
Stock compensation expenses |
(809 |
) |
(419 |
) |
(2,653 |
) |
(2,207 |
) |
||||
Amortization of intangible assets |
(76 |
) |
0 |
|
(210 |
) |
(32 |
) |
||||
Restructuring benefits (expenses) |
(841 |
) |
0 |
|
(900 |
) |
(124 |
) |
||||
Acquisition related expenses |
(18 |
) |
0 |
|
(611 |
) |
0 |
|
||||
Non-GAAP Operating expenses |
|
|
|
|
|
|
|
|
||||
This schedule reconciles the Company's GAAP operating expenses to its Non-GAAP operating expenses. The Company believes that this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods.
The adjustments on this schedule consist of amortization of intangible assets, stock compensation expenses, restructuring expenses, and acquisition related expenses.
|
|||||||||||||
Reconciliation of GAAP operating income to Adjusted EBITDA |
|||||||||||||
(unaudited, in thousands) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
Operating Income |
|
|
|
|
|
|
|
|
|||||
Add: | |||||||||||||
Amortization of inventory step-up to fair value |
78 |
|
0 |
|
493 |
|
0 |
|
|||||
Depreciation and amortization |
770 |
|
759 |
|
3,027 |
|
3,019 |
|
|||||
Intangible amortization |
97 |
|
0 |
|
267 |
|
144 |
|
|||||
Restructuring benefits (expenses) |
841 |
|
0 |
|
900 |
|
124 |
|
|||||
Stock compensation expenses |
891 |
|
484 |
|
2,921 |
|
2,479 |
|
|||||
Acquisition related expenses |
18 |
|
0 |
|
611 |
|
0 |
|
|||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|||||
% of revenue |
11.8 |
% |
15.2 |
% |
9.6 |
% |
11.8 |
% |
|||||
This schedule reconciles the Company's GAAP operating income to Adjusted EBITDA. The Company believes that this schedule provides meaningful supplemental information to both management and investors that is indicative of the Company's core operating results and facilitates comparison of operating results across reporting periods. The Company uses Adjusted EBITDA when evaluating its financial results as well as for internal planning and forecasting purposes. Adjusted EBITDA should not be viewed as a substitute for the Company's GAAP results.
Adjusted EBITDA is defined as net income before interest, income taxes, depreciation and amortization and extraordinary expenses. The adjustments on this schedule consist of depreciation, amortization of intangible assets, stock compensation expenses, the amortization of inventory step up to fair value, restructuring expenses, and acquisition related expenses.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220224005990/en/
CFO
(630) 339-2051
Vice President, Global Marketing
(630) 339-2107
public.relations@pctel.com
Source: