15th Mar 2016 07:00
March 15, 2016
ProPhotonix Limited
("ProPhotonix" or "the Company")
PRELIMINARY RESULTS FOR THE YEAR ENDED DECEMBER 31, 2015
Annual General Meeting Date
ProPhotonix Limited (London Stock Exchange - AIM: PPIX, OTC: STKR), a high technology designer and manufacturer of LED illumination systems and laser diode modules, with operations in Ireland and the United Kingdom, today announces its unaudited preliminary results for the year ended December 31, 2015.
Annual General Meeting
The Company will hold the Annual General Meeting of the Shareholders on May 19, 2016 at 2:00 PM British Summer Time at the offices of K&L Gates LLP, One New Change, London EC4M 9AF. The Record date is set at March 24, 2016 for all shareholders of record.
Financial Highlights
· Net Income of $0.3 million (2014: net loss $1.3 million)
· EBITDA profit doubled to $1.2 million (2014: $0.6 million)
· Operating income increased substantially to $0.8 million (2014: $0.1 million)
· Gross profit margin improved to 41.4% (2014: 39.1%)
· Gross profit decreased 7.1% to $6.0 million (2014: $6.4 million)
· Revenue decreased 12.3% to $14.4 million (2014: $16.4 million) impacted by foreign currency exchange rate
· Percentage revenue by market sectors: industrial 81%, medical 15%, and homeland security & defense 4%
· Percentage revenue by geography: 47% Europe, 41% North America and 12% Rest of World
· Available borrowing capacity of $2.0 million from its loan facilities at December 31, 2015.
Tim Losik, President & CEO, Commented:
"We entered 2015 with positive financial momentum from the prior year, but also with economic and foreign currency exchange rate headwinds. Neither of these challenges abated during the year making continuing financial success all the more meaningful. 2015 has again been a year of accomplishments in a number of respects - including our first full year of positive net income since 1994. We have now also achieved five consecutive half-yearly periods of positive EBITDA and three consecutive half-yearly periods of positive operating income. During 2015, operating income increased sevenfold and EBITDA increased 84%. In addition, the ProPhotonix team has been diligently pursuing new customers and new product and market initiatives, which helps set the stage for 2016."
Full Year 2015 Financial Results
Revenue fell by 12% during 2015, the year over year comparatives are significantly impacted by foreign currency conversion rates. While revenue for 2015 was $14.4 million, this would have been $15.8 million using constant currency exchange rates from 2014. Our margin rate improved to 41.4% resulting from a better product mix and continuing cost reductions. Operating expenses, excluding intangible amortization charges, totalled $5.2 million (2014: $6.2 million). Approximately 39% of the expense improvement was due to the impact of foreign currency fluctuations. Sales and marketing expenses were down 25% compared to last year at $1.8 million, while general and administrative and research and development expenses were reduced by approximately $0.4 million, or 12% over 2014. The Company achieved an operating profit of $0.8 million and EBITDA of $1.2 million. These factors contributed to ProPhotonix's financial improvement and positive net income of $0.3 million (2014: net loss $1.3 million). The balance sheet also continued to improve in 2015. Term debt declined $750,000 to $1,474,000 as at 31 December 2015, which is the lowest outstanding balance in more than a decade.
During 2015, order bookings declined 2.4% to $15.7 million from 2014, but the book-to-bill ratio increased to 1.09 (2014: 0.98). However, factoring in the impact of constant currency exchange rates from 2014, our order rate for 2015 would have been $17.3 million (a 7.6% improvement). Our backlog at December 31, 2015 was $5.6 million (2014: $5.6 million).
Customer and Product Development Initiatives:
In addition to the new customer activity in 2015, we entered into three (3) three-year supply agreements with customers and have received and fulfilled production orders for two of the three agreements beginning in Q4, 2015. We will begin commercial shipments on the third agreement in Q1 2016.
During the year, the ProPhotonix engineering team completed the development of several products and implemented a number of new technology capabilities. Furthermore, we announced eight new manufactured products. The Company filed four provisional/patent applications in 2015 as a continuation of intellectual property protection on our unique inventions and solutions.
Building toward the future:
Strategically, the Company is in transition. Our product development has historically been customer directed. This approach has served us well for specific applications and we continue to offer bespoke product solutions. However, we are now assessing various markets and product features in order to develop a product strategy focusing on specific markets to complement our direct customer engagement. We have identified two promising opportunities and we are concentrating our engineering talents in defined market areas that we believe are poised for fast market expansion.
The first of these is the UV LED and laser market for various applications including: printing, curing, 3D printing, bio-luminescence, medical microscopy, and other applications. Market research shows that the 2014 market size for UV LED applications was approximately $90 million with projected growth to $500 million by 2019, a compound average annual growth rate of nearly 40%. We have announced new products addressing this rapidly growing market and will continue with further product development.
Our other focus is on the continuing market requirement for multi-wavelength devices and systems; both laser and LED solutions. Increasingly, customers are seeking multi-wavelength solutions requiring innovative optics, complex electronics, on-board sensing capabilities, and sophisticated software control. We see opportunities which include a broad range of applications in microscopy, industrial, embedded camera and sensor calibration, solar simulators, optical sorting, and security markets. We are in the research and development phase of these products and expect to announce various laser and LED products in the future.
Strategy and Markets
ProPhotonix consists of two business units: an LED systems manufacturing business based in Ireland (Cork), and a laser modules production and laser diode distribution business located in the United Kingdom (Hatfield Broad Oak). Corporate headquarters and the North American sales activities are based in Salem, New Hampshire, USA. The fundamental strategy of the Company is growth in revenue through its existing customers, new customer activity, and new product and market expansion. ProPhotonix's short-term strategy has been to reach sustained positive EBITDA, cash flow, and net income. These continuing goals will be accomplished through a relentless focus on cost management and most importantly through revenue growth.
ProPhotonix's growth in the medium-term will be accomplished with new customer wins and the conversion of development orders into long run production orders. Prophotonix is also focused on expansion into new markets and new products. The Company continuously evaluates new product development and additions to the sales offering in an effort to increase customer satisfaction and provide solutions.
ProPhotonix sells its products principally into three markets: industrial (primarily machine vision illumination), medical, and homeland security and defense. The Company foresees growth opportunities in all three markets it serves which are briefly described below:
Industrial (Machine Vision)
Within the industrial market, machine vision is the term used to describe computerized analysis for controlling manufacturing processes, for example automated inspection. In terms of quality and speed, lighting is often a critical component in machine vision and the Company manufactures both LED systems and lasers designed specifically for this market. The recently enhanced 3D Pro Laser line generators and improved LED line light family specifically address this market.
Medical
The Company has experienced successes in the medical (including dental) market and has gained a foothold in the sector, supplying a variety of applications with current customers, including the world leader in stationary imaging equipment, a portable x-ray equipment manufacturer, a dental imaging manufacturer and also a pioneer in the manufacturing of devices offering eye tracking capability utilizing ProPhotonix's custom infrared LED arrays. The Company intends to broaden its product marketing effort in the medical field since it offers significant long-term revenue growth opportunities.
Homeland Security & Defense
LED systems, laser modules and laser diodes are used in a wide variety of applications in the security and defense fields. The Company currently supplies several defense sighting manufacturers in the US and Europe, as well as leading manufacturers of Auto Number Plate Recognition systems. This market offers significant growth opportunities for ProPhotonix over the next several years and the Company is currently marketing its laser and LED capabilities to additional security and optical character recognition systems companies in this market space.
Outlook
ProPhotonix begins 2016 in a strong position, having received production orders from the three customers who have signed three year supply agreements during 2015. We have also progressed our UV product family to include the COBRA Cure FX1, an innovative UV LED Curing system, which we recently announced. Recent booking trends, the macroeconomic environment and foreign exchange rate impacts cause us to be cautious for the first half of 2016, but we remain very positive about our business pipeline and confident in our ability to achieve continued positive momentum toward our profitability objectives.
Enquiries:
ProPhotonix Limited Tim Losik, President and CEO
| Tel: +1 603 893 8778 |
Stockdale Securities Limited Tom Griffiths and David Coaten | Tel: +44 (0) 20 7601 6100 |
Nominated Adviser and Broker |
About ProPhotonix
ProPhotonix Limited, headquartered in Salem, New Hampshire, is a high technology designer and manufacturer of diode-based laser modules and LED systems for industry leading OEMs and medical equipment companies. In addition, the Company distributes premium diodes for Ushio (formerly Oclaro), Osram, QSI, Panasonic, and Sony. The Company serves a wide range of markets including the machine vision, industrial inspection, security, and medical markets. ProPhotonix has offices and subsidiaries in the U.S., Ireland, U.K., and Europe. For more information about ProPhotonix and its innovative products, visit the Company's web site at www.prophotonix.comhttp://www.prophotonix.com/
PROPHOTONIX LIMITED Consolidated Statements of Operations and Comprehensive Income (Loss) ($ in thousands except share and per share data) | |||
Years Ended December 31, | |||
2015 (Unaudited) | 2014 (Audited) | ||
Revenue | $ 14,411 | $ 16,431 | |
Cost of Revenue | (8,441) | (10,006) | |
Gross Profit | 5,970 | 6,425 | |
Research & Development Expenses | (654) | (879) | |
Selling, General & Administrative Expenses | (4,526) | (5,350) | |
Amortization of Intangible Assets | - | (100) | |
Operating Income | 790 | 96 | |
Other Income, net | 131 | 93 | |
Foreign Currency Translation Losses | (259) | (1,031) | |
Warrant & Debt Acquisition Expense | (158) | (198) | |
Interest Expense | (224) | (300) | |
Income (Loss) Before Taxes | 280 | (1,340) | |
Income Taxes | - | - | |
Net Income (Loss) | $ 280 | $ ( 1,340) | |
Other Comprehensive Income: | |||
Foreign currency translation | 170 | 958 | |
Total Comprehensive Income / (Loss) | $ 450 | $ ( 382) | |
Income (Loss) Per Share: Basic and diluted: | |||
Net Income (loss) per share | $0.003 | ($0.016) | |
Basic and diluted weighted average shares outstanding | 83,665,402 | 83,665,402 |
FINANCIAL STATEMENTS
PROPHOTONIX LIMITED
CONSOLIDATED BALANCE SHEETS
($ in thousands except share and per share data) |
December 31
| 2015 (Unaudited)
| 2014 (Audited)
| |
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 434 | $ 331 | |
Accounts receivable, less allowances of $21 in 2015 and $20 in 2014 | 2,751 | 2,606 | |
Inventories | 1,550 | 1,686 | |
Prepaid expenses and other current assets | 140 | 180 | |
|
| ||
Total current assets | 4,875 | 4,803 | |
Net property, plant and equipment | 132 | 184 | |
Goodwill | 385 | 429 | |
Other long-term assets | 81 | 36 | |
|
| ||
Total assets | $ 5,473 | $ 5,452 | |
|
| ||
Liabilities and Stockholders' Equity / (Deficit) | |||
Current liabilities: | |||
Revolving credit facility | $ 1,334 | $ 1,128 | |
Current portion of long-term debt | 966 | 668 | |
Accounts payable | 1,260 | 1,463 | |
Accrued expenses | 1,035 | 965 | |
|
| ||
Total current liabilities | 4,595 | 4,224 | |
Long-term debt, net of current portion | 508 | 1,585 | |
Other long-term liabilities | 178 | 178 | |
|
| ||
Total liabilities | 5,281 | 5,987 | |
|
| ||
Stockholders' Equity / (Deficit): | |||
Common stock, par value $0.001; shares authorized 250,000,000 at December 31, 2015 and at December 31, 2014; 83,665,402 shares issued and outstanding at December 31, 2015 and at December 31, 2014 | 84 | 84 | |
Additional paid-in capital | 111,860 | 111,583 | |
Accumulated deficit | (112,734 ) | (113,014 ) | |
Accumulated other comprehensive income | 982 | 812 | |
|
| ||
Total stockholders' equity / (deficit) | 192 | (535) | |
|
| ||
Total liabilities and stockholders' equity | $ 5,473 | $ 5,452 | |
|
| ||
PROPHOTONIX LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Years Ended December 31
| 2015 (Unaudited)
| 2014 (Audited)
| |||||
Cash flows from operating activities | |||||||
Net income (loss) | $ 280 | $ (1,340) | |||||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
Stock-based compensation expense | 277 | 280 | |||||
Depreciation and amortization | 101 | 258 | |||||
Foreign exchange (gain) / loss | (51) | 1,066 | |||||
Amortization of debt discount and financing costs | 130 | 186 | |||||
Loss on disposal of assets | - | 4 | |||||
Provision for inventories | 95 | 55 | |||||
Provision for bad debts | 4 | 5 | |||||
Other changes in assets and liabilities: | |||||||
Accounts receivable | (362) | (395) | |||||
Inventories | (127) | 38 | |||||
Prepaid expenses and other current assets | 22 | 23 | |||||
Accounts payable | (58) | 100 | |||||
Accrued expenses | 136 | (248) | |||||
Other assets and liabilities | (47) | (2) | |||||
|
| ||||||
Net cash provided by operating activities | 400 | 30 | |||||
|
| ||||||
Investing | |||||||
Purchase of property, plant and equipment | (77 ) | (64 ) | |||||
|
| ||||||
Net cash used in investing activities | (77 ) | (64 ) | |||||
|
| ||||||
Financing | |||||||
Borrowings of revolving credit facilities, net | 312 | 144 | |||||
Proceeds from issuance of debt | - | 175 | |||||
Principal repayment of long-term debt | (750 ) | (292 ) | |||||
|
| ||||||
Net cash (used in) provided by financing activities | (438) | 27 | |||||
|
| ||||||
Effect of exchange rate on cash | 218 | (64) | |||||
|
| ||||||
Net change in cash and equivalents | 103 | (71) | |||||
Cash and equivalents at beginning of period | 331 | 402 | |||||
|
| ||||||
Cash and equivalents at end of period | $ 434 | $ 331 | |||||
|
| ||||||
Supplemental cash flow information: | |||||||
Cash paid for interest | $ 224 | $ 303 | |||||
|
|
PROPHOTONIX LIMITED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
(in thousands)
Common Stock
| AdditionalPaid inCapital
| AccumulatedDeficit
| Accumulated Other ComprehensiveIncome
| TotalStockholders'Equity (Deficit)
|
| ||
Shares
| Par$0.001
|
| |||||
| |||||||
Balance December 31, 2013 ...................................... | 83,665 | $ 84 | $ 111,302 | $ (111,674) | $ (146) | $ (434) |
|
Share based compensation, net of forfeitures .................... | - | - | 280 | - | - | 280 |
|
Translation adjustment ..... | - | - | - | - | 958 | 958 |
|
Net Loss ........................... | - | - | - | (1,340) | - | (1,340) |
|
|
|
|
|
|
|
| |
| |||||||
Balance December 31, 2014 ...................................... | 83,665 | $ 84 | $ 111,583 | $ (113,014) | $ 812 | $ (535) |
|
|
|
|
|
|
|
| |
Share based compensation, net of forfeitures .................... | - | - | 277 | - | - | 277 |
|
Translation adjustment ..... | - | - | - | - | 170 | 170 |
|
Net Income ....................... | - | - | - | 280 | - | 280 |
|
| |||||||
|
|
|
|
|
|
| |
Balance December 31, 2015 ...................................... | 83,665 | $ 84 | $ 111,860 | $ (112,734) | $ 982 | $ 192 |
|
|
|
|
|
|
|
|
Notes to unaudited Preliminary Results
Basis of Presentation
The financial information set out in this document does not constitute the Company's statutory accounts for 2014 and 2015 or the Company's annual audited accounts for 2015 to be published and sent to its shareholders in accordance with Rule 19 of the AIM Rules for Companies. The 2015 accounts included herein are unaudited and therefore subject to change at the time the audited accounts are issued. The 2015 unaudited preliminary financial statements were prepared under US GAAP and were approved on March 14, 2016, by the Directors for issue on March 15, 2016. It is intended that the Company's 2015 annual report and audited accounts will be available to shareholders on or about April 7, 2016.
Cautionary Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact, including without limitation, those with respect to ProPhotonix's goals, plans and strategies set forth herein are forward-looking statements. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: uncertainty that cash balances may not be sufficient to allow ProPhotonix to meet all of its business goals; uncertainty that ProPhotonix's new products will gain market acceptance; the risk that delays and unanticipated expenses in developing new products could delay the commercial release of those products and affect revenue estimates; the risk that one of our competitors could develop and bring to market a technology that is superior to those products that we are currently developing; and ProPhotonix's ability to capitalize on its significant research and development efforts by successfully marketing those products that the Company develops. Forward-looking statements represent management's current expectations and are inherently uncertain. All Company, brand, and product names are trademarks or registered trademarks of their respective holders. ProPhotonix undertakes no duty to update any of these forward-looking statements.
Use of Non-GAAP Financial Measures
The Company provides non-GAAP financial measures, such as EBITDA, to complement its consolidated financial statements presented in accordance with GAAP. Non-GAAP financial measures do not have any standardized definition and, therefore, are unlikely to be comparable to similar measures presented by other reporting companies. These non-GAAP financial measures are intended to supplement the user's overall understanding of the Company's current financial and operating performance and its prospects for the future. Specifically, the Company believes the non-GAAP results provide useful information to both management and investors by identifying certain expenses, gains and losses that, when excluded from the GAAP results, may provide additional understanding of the Company's core operating results or business performance, which management uses to evaluate financial performance for purposes of planning for future periods. However, these non-GAAP financial measures are not intended to supersede or replace the Company's GAAP results.
The Company uses EBITDA (earnings before interest, taxes, depreciation, amortization, and stock-based compensation) as a non-GAAP financial measure in this press release. A reconciliation of net loss to EBITDA for the total year 2015 and 2014 is as follows:
(in thousands) | |||
Year Ended December 31, | |||
2015 | 2014 | ||
Net Income (Loss) | 280 | (1,340) | |
Plus: | |||
Interest and other expense, net | 510 | 1,436 | |
Depreciation | 101 | 158 | |
Intangible asset amortization | - | 100 | |
Stock based compensation | 277 | 280 | |
Taxes | - | - | |
EBITDA profit | 1,168 | 634 |
Related Shares:
PPIX.L