PAGE
|
||
3
|
||
29
|
||
44
|
||
45
|
||
|
||
48
|
||
51
|
||
51
|
||
51
|
||
51
|
||
51
|
||
51
|
||
52
|
Three
Months Ended
December
31,
|
||||||||
2006
|
(As
restated)
(1)
2005
|
|||||||
Revenue
|
$ |
38,674
|
$ |
35,729
|
||||
Cost
of revenue
|
33,164
|
29,381
|
||||||
Gross
profit
|
5,510
|
6,348
|
||||||
Operating
expenses:
|
||||||||
Selling,
general and administrative
|
12,538
|
7,054
|
||||||
Research
and development
|
6,627
|
4,273
|
||||||
Total
operating expenses
|
19,165
|
11,327
|
||||||
Operating
loss
|
(13,655 | ) | (4,979 | ) | ||||
Other
(income) expenses:
|
||||||||
Interest
income
|
(1,651 | ) | (330 | ) | ||||
Interest
expense
|
1,262
|
1,297
|
||||||
Loss
from convertible notes exchange offer
|
-
|
1,078
|
||||||
Equity
in net income of unconsolidated affiliates
|
-
|
(365 | ) | |||||
Total
other (income) expenses
|
(389 | ) |
1,680
|
|||||
Loss
from continuing operations
|
(13,266 | ) | (6,659 | ) | ||||
Discontinued
operations:
|
||||||||
Loss
from discontinued operations
|
-
|
(214 | ) | |||||
Net
loss
|
$ | (13,266 | ) | $ | (6,873 | ) | ||
Per
share data
|
||||||||
Basic
and diluted per share data:
|
||||||||
Loss
from continuing operations
|
$ | (0.26 | ) | $ | (0.14 | ) | ||
Loss
from discontinued operations
|
-
|
-
|
||||||
Net
loss
|
$ | (0.26 | ) | $ | (0.14 | ) | ||
Weighted-average
number of basic and diluted shares outstanding
|
50,875
|
48,181
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ |
16,367
|
$ |
22,592
|
||||
Restricted
cash
|
963
|
738
|
||||||
Marketable
securities
|
70,650
|
101,375
|
||||||
Accounts
receivable, net
|
37,363
|
27,387
|
||||||
Receivables,
related parties
|
332
|
453
|
||||||
Notes
receivable
|
2,250
|
3,000
|
||||||
Inventory,
net
|
23,729
|
23,252
|
||||||
Prepaid
expenses and other current assets
|
3,977
|
4,518
|
||||||
Total
current assets
|
155,631
|
183,315
|
||||||
Property,
plant and equipment, net
|
54,489
|
55,186
|
||||||
Goodwill
|
40,457
|
40,447
|
||||||
Other
intangible assets, net
|
3,815
|
4,293
|
||||||
Investments
in unconsolidated affiliates
|
14,715
|
981
|
||||||
Long-term
receivables, related parties
|
82
|
82
|
||||||
Other
non-current assets, net
|
3,128
|
3,243
|
||||||
Total
assets
|
$ |
272,317
|
$ |
287,547
|
||||
LIABILITIES
and SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ |
18,125
|
$ |
20,122
|
||||
Accrued
expenses and other current liabilities
|
19,126
|
22,082
|
||||||
Convertible
subordinated notes, current portion
|
11,428
|
11,428
|
||||||
Total
current liabilities
|
48,679
|
53,632
|
||||||
Convertible
subordinated notes
|
84,565
|
84,516
|
||||||
Total
liabilities
|
133,244
|
138,148
|
||||||
Commitments
and contingencies (Note 16)
|
||||||||
Shareholders’
equity:
|
||||||||
Preferred
stock, $0.0001 par, 5,882 shares authorized, no shares
outstanding
|
-
|
-
|
||||||
Common
stock, no par value, 100,000 shares authorized, 51,089 shares issued
and
50,930 shares outstanding at December 31, 2006; 50,962 shares
issued and 50,803 shares outstanding at September 30, 2006
|
439,278
|
436,338
|
||||||
Accumulated
deficit
|
(298,122 | ) | (284,856 | ) | ||||
Treasury
stock, at cost; 159 shares
|
(2,083 | ) | (2,083 | ) | ||||
Total
shareholders’ equity
|
139,073
|
149,399
|
||||||
Total
liabilities and shareholders’ equity
|
$ |
272,317
|
$ |
287,547
|
Three
Months Ended
December
31,
|
||||||||
Cash
flows from operating activities:
|
2006
|
(As
restated)
(1)
2005
|
||||||
Net
loss
|
$ | (13,266 | ) | $ | (6,873 | ) | ||
Adjustments
to reconcile net loss to net cash used for operating
activities:
|
||||||||
Stock-based
compensation expense
|
2,326
|
1,308
|
||||||
Loss
from discontinued operations
|
-
|
214
|
||||||
Depreciation
and amortization expense
|
2,515
|
2,826
|
||||||
Accretion
of loss from convertible subordinated notes exchange offer
|
49
|
18
|
||||||
Loss
from convertible subordinated notes exchange offer
|
-
|
1,078
|
||||||
Provision
for doubtful accounts
|
244
|
75
|
||||||
Equity
in net income of unconsolidated affiliates
|
-
|
(365 | ) | |||||
Compensatory
stock issuances
|
153
|
88
|
||||||
Reduction
of note receivable due for services received
|
130
|
130
|
||||||
Total
non-cash adjustments
|
5,417
|
5,372
|
||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions:
|
||||||||
Accounts
receivable
|
(10,219 | ) | (1,647 | ) | ||||
Receivables,
related parties
|
-
|
(240 | ) | |||||
Inventory
|
(477 | ) | (1,002 | ) | ||||
Prepaid
expenses and other current assets
|
543
|
378
|
||||||
Other
assets
|
(202 | ) | (270 | ) | ||||
Accounts
payable
|
(1,997 | ) |
3,518
|
|||||
Accrued
expenses and other current liabilities
|
(2,939 | ) | (3,677 | ) | ||||
Total
change in operating assets and liabilities
|
(15,291 | ) | (2,940 | ) | ||||
Net
cash used for operating activities of continuing
operations
|
(9,874 | ) |
2,432
|
|||||
Net
cash used for operating activities of discontinued
operations
|
-
|
(1,488 | ) | |||||
Net
cash used for operating activities
|
(23,140 | ) | (5,929 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Purchase
of plant and equipment
|
(1,164 | ) | (756 | ) | ||||
Investment
in unconsolidated affiliate
|
(13,734 | ) |
-
|
|||||
Cash
purchase of businesses, net of cash acquired
|
-
|
(500 | ) | |||||
Proceeds
from employee notes receivable
|
121
|
-
|
||||||
Proceeds
from notes receivable
|
750
|
-
|
||||||
Funding
of restricted cash
|
(224 | ) | (98 | ) | ||||
Purchase
of marketable securities
|
(10,875 | ) | (50 | ) | ||||
Sale
of marketable securities
|
41,600
|
2,400
|
||||||
Investing
activities of discontinued operations
|
-
|
(4 | ) | |||||
Net
cash provided by investing activities
|
16,474
|
992
|
(Continued
from previous page)
|
Three
Months Ended
|
|||||||
December
31,
|
||||||||
2006
|
(As
restated)
(1)
2005
|
|||||||
Cash
flows from financing activities:
|
||||||||
Payments
on capital lease obligations
|
$ | (17 | ) | $ | (8 | ) | ||
Proceeds
from exercise of stock options
|
256
|
436
|
||||||
Proceeds
from employee stock purchase plan
|
202
|
326
|
||||||
Convertible
debt/equity issuance costs
|
-
|
(103 | ) | |||||
Net
cash provided by financing activities
|
441
|
651
|
||||||
Net
decrease in cash and cash equivalents
|
(6,225 | ) | (4,286 | ) | ||||
Cash
and cash equivalents, beginning of period
|
22,592
|
19,525
|
||||||
Cash
and cash equivalents, end of period
|
$ |
16,367
|
$ |
15,239
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Cash
paid during the period for interest
|
$ |
2,421
|
$ |
2,466
|
||||
Cash
paid for income taxes
|
$ |
1,701
|
$ |
-
|
||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES
|
||||||||
Acquisition
of property and equipment under capital leases
|
$ |
-
|
$ |
70
|
||||
Issuance
of common stock in conjunction with an acquisition
|
$ |
-
|
$ |
2,325
|
Number
of Shares
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Contractual Life (in
years)
|
||||||||||
Outstanding
as of September 30, 2006
|
6,232,535
|
$
|
5.49
|
|||||||||
Granted
|
323,900
|
5.58
|
||||||||||
Exercised
|
(86,484
|
)
|
2.33
|
|||||||||
Expired
|
(13,970
|
)
|
4.75
|
|||||||||
Forfeited
|
(285,000
|
)
|
11.40
|
|||||||||
Cancelled
|
(149,941
|
)
|
4.91
|
|||||||||
Outstanding
as of December 31, 2006
|
6,021,040
|
$
|
5.28
|
7.39
|
||||||||
Expected
to vest as of December 31, 2006
|
3,208,690
|
$
|
5.49
|
8.54
|
||||||||
Exercisable
as of December 31, 2006
|
2,285,055
|
$
|
4.97
|
5.55
|
||||||||
Non-vested
as of December 31, 2006
|
3,735,985
|
$
|
5.48
|
8.52
|
For
the three months ended December 31, 2006
|
For
the three months ended December 31, 2005
|
|||||||
Stock-based
compensation expense by award type:
|
||||||||
Employee
stock options
|
$
|
2,326
|
$
|
1,339
|
||||
Employee
stock purchase plan
|
-
|
122
|
||||||
Total
stock-based compensation expense
|
$
|
2,326
|
$
|
1,461
|
||||
Net
effect on net loss per basic and diluted share
|
$
|
(0.05
|
) |
$
|
(0.03
|
) |
Black-Scholes
Weighted-Average Assumptions
|
For
the three months ended December 31, 2006
|
|||
Expected
dividend yield
|
0
|
%
|
||
Expected
stock price volatility
|
95.2
|
%
|
||
Risk-free
interest rate
|
4.5
|
%
|
||
Expected
term (in years)
|
5.4
|
|||
Estimated
pre-vesting forfeitures
|
18.6
|
%
|
Number
of Common Stock Shares Issued
|
Purchase
Price per Common Stock Share
|
|||||||
Amount
of shares reserved for the ESPP
|
2,000,000
|
|||||||
Number
of shares issued in calendar years 2000 through 2003
|
(398,159
|
)
|
$ |
1.87
- $40.93
|
||||
Number
of shares issued in June 2004 for first half of calendar year
2004
|
(166,507
|
)
|
$ |
2.73
|
||||
Number
of shares issued in December 2004 for second half of calendar year
2004
|
(167,546
|
)
|
$ |
2.95
|
||||
Number
of shares issued in June 2005 for first half of calendar year
2005
|
(174,169
|
)
|
$ |
2.93
|
||||
Number
of shares issued in December 2005 for second half of calendar year
2005
|
(93,619
|
)
|
$ |
3.48
|
||||
Number
of shares issued in June 2006 for first half of calendar year
2006
|
(123,857
|
)
|
$ |
6.32
|
||||
Remaining
shares reserved for the ESPP as of December 31, 2006
|
876,143
|
Number
of Common Stock Shares Available
|
||||
For
exercise of outstanding common stock options
|
6,021,040
|
|||
For
conversion of subordinated notes
|
12,016,930
|
|||
For
future issuances to employees under the ESPP plan
|
876,143
|
|||
For
future common stock option awards
|
1,354,139
|
|||
Total
reserved
|
20,268,252
|
(in
thousands)
K2
Optronics, Inc. Acquisition
|
||||
Net
purchase price
|
$
|
5,135
|
||
Historical
net liabilities acquired
|
872
|
|||
Excess
purchase price allocated to goodwill
|
$
|
6,007
|
Current
assets
|
$
|
1,374
|
||
Fixed
assets
|
388
|
|||
Intellectual
property
|
583
|
|||
Current
liabilities
|
(2,412
|
)
|
||
Debt
|
(805
|
)
|
||
Historical
net liabilities acquired
|
$
|
(872
|
)
|
(in
thousands)
Force,
Inc. Acquisition
|
||||
Net
purchase price
|
$
|
2,125
|
||
Historical
net assets acquired
|
(985
|
)
|
||
Excess
purchase price allocated to goodwill
|
$
|
1,140
|
Current
assets
|
$
|
450
|
||
Inventory
|
570
|
|||
Fixed
assets
|
60
|
|||
Intellectual
property
|
1,075
|
|||
Current
liabilities
|
(1,170
|
)
|
||
Historical
net assets acquired
|
$
|
985
|
(in
thousands)
Phasebridge,
Inc. Acquisition
|
||||
Net
purchase price
|
$
|
700
|
||
Historical
net assets acquired
|
(678
|
)
|
||
Excess
purchase price allocated to goodwill
|
$
|
22
|
Current
assets
|
$
|
39
|
||
Fixed
assets
|
127
|
|||
Intangible
assets
|
603
|
|||
Current
liabilities
|
(91
|
)
|
||
Historical
net assets acquired
|
$
|
678
|
(in
thousands)
|
Amount
Incurred in Period
|
Cumulative
Amount Incurred to Date
|
Amount
Expected in Future Periods
|
Total
Amount Expected to be Incurred
|
||||||||||||
One-time
termination benefits
|
$ |
370
|
$ |
573
|
$ |
2,865
|
$ |
3,438
|
||||||||
Contract
termination Costs
|
(48 | ) |
295
|
344
|
639
|
|||||||||||
Other
associated costs
|
95
|
3,002
|
470
|
3,472
|
||||||||||||
Total
restructuring charges
|
$ |
417
|
$ |
3,870
|
$ |
3,679
|
$ |
7,549
|
(in
thousands)
|
||||
Balance
at September 30, 2006
|
$
|
256
|
||
Increase
in liability due to restructuring of corporate
headquarters
|
417
|
|||
Costs
paid or otherwise settled
|
(220
|
)
|
||
Balance
at December 31, 2006
|
$
|
453
|
(in
thousands)
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Accounts
receivable
|
$ |
35,495
|
$ |
25,597
|
||||
Accounts
receivable – unbilled
|
2,527
|
2,342
|
||||||
Accounts
receivable, gross
|
38,022
|
27,939
|
||||||
Allowance
for doubtful accounts
|
(659 | ) | (552 | ) | ||||
Total
accounts receivable, net
|
$ |
37,363
|
$ |
27,387
|
(in
thousands)
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Current
assets:
|
||||||||
Velox
investment-related
|
$ |
332
|
$ |
332
|
||||
Employee
loans
|
-
|
121
|
||||||
Subtotal
|
332
|
453
|
||||||
Long-term
assets:
|
||||||||
Employee
loans
|
82
|
82
|
||||||
Total
receivables from related parties
|
$ |
414
|
$ |
535
|
(in
thousands)
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Raw
materials
|
$ |
17,522
|
$ |
14,990
|
||||
Work-in-process
|
5,185
|
6,074
|
||||||
Finished
goods
|
8,131
|
8,660
|
||||||
Inventory,
gross
|
30,838
|
29,724
|
||||||
Less:
reserves
|
(7,109 | ) | (6,472 | ) | ||||
Total
inventory, net
|
$ |
23,729
|
$ |
23,252
|
(in
thousands)
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Land
|
$ |
1,502
|
$ |
1,502
|
||||
Building
and improvements
|
37,415
|
40,035
|
||||||
Equipment
|
69,412
|
64,275
|
||||||
Furniture
and fixtures
|
5,516
|
5,362
|
||||||
Leasehold
improvements
|
2,421
|
2,696
|
||||||
Construction
in progress
|
7,323
|
8,553
|
||||||
Property,
plant and equipment, gross
|
123,589
|
122,423
|
||||||
Less:
accumulated depreciation and amortization
|
(69,100 | ) | (67,237 | ) | ||||
Total
property, plant and equipment, net
|
$ |
54,489
|
$ |
55,186
|
(in
thousands)
|
Fiber
Optics
|
Photovoltaics
|
Total
|
|||||||||
Balance
as of September 30, 2006
|
$ |
20,063
|
$ |
20,384
|
$ |
40,447
|
||||||
Acquisition
– earn-out payment
|
10
|
-
|
10
|
|||||||||
Balance
as of December 31, 2006
|
$ |
20,073
|
$ |
20,384
|
$ |
40,457
|
(in
thousands)
|
As
of December 31, 2006
|
As
of September 30, 2006
|
||||||||||||||||||||||
Gross
Assets
|
Accumulated
Amortization
|
Net
Assets
|
Gross
Assets
|
Accumulated
Amortization
|
Net
Assets
|
|||||||||||||||||||
Fiber
Optics:
|
||||||||||||||||||||||||
Patents
|
$ |
625
|
$ | (247 | ) | $ |
378
|
$ |
579
|
$ | (218 | ) | $ |
361
|
||||||||||
Ortel
acquired IP
|
3,274
|
(2,556 | ) |
718
|
3,274
|
(2,394 | ) |
880
|
||||||||||||||||
JDSU
acquired IP
|
1,040
|
(363 | ) |
677
|
1,040
|
(314 | ) |
726
|
||||||||||||||||
Alvesta
acquired IP
|
193
|
(158 | ) |
35
|
193
|
(148 | ) |
45
|
||||||||||||||||
Molex
acquired IP
|
558
|
(363 | ) |
195
|
558
|
(335 | ) |
223
|
||||||||||||||||
Phasebridge
acquired IP
|
603
|
(313 | ) |
290
|
603
|
(244 | ) |
359
|
||||||||||||||||
Force
acquired IP
|
1,075
|
(298 | ) |
777
|
1,075
|
(227 | ) |
848
|
||||||||||||||||
K2
acquired IP
|
583
|
(170 | ) |
413
|
583
|
(126 | ) |
457
|
||||||||||||||||
Subtotal
|
7,951
|
(4,468 | ) |
3,483
|
7,905
|
(4,006 | ) |
3,899
|
||||||||||||||||
Photovoltaics:
|
||||||||||||||||||||||||
Patents
|
436
|
(183 | ) |
253
|
382
|
(162 | ) |
220
|
||||||||||||||||
Tecstar
acquired IP
|
1,900
|
(1,821 | ) |
79
|
1,900
|
(1,726 | ) |
174
|
||||||||||||||||
Subtotal
|
2,336
|
(2,004 | ) |
332
|
2,282
|
(1,888 | ) |
394
|
||||||||||||||||
Total
|
$ |
10,287
|
$ | (6,472 | ) | $ |
3,815
|
$ |
10,187
|
$ | (5,894 | ) | $ |
4,293
|
(in
thousands)
|
||||
Period
ending:
|
||||
Nine-month
period ended September 30, 2007
|
$
|
1,125
|
||
Year
ended September 30, 2008
|
1,042
|
|||
Year
ended September 30, 2009
|
736
|
|||
Year
ended September 30, 2010
|
623
|
|||
Year
ended September 30, 2011
|
161
|
|||
Thereafter
|
128
|
|||
Total
future amortization expense
|
$
|
3,815
|
(in
thousands)
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Compensation-related
|
$
|
6,786
|
$
|
6,973
|
||||
Interest
|
619
|
1,830
|
||||||
Warranty
|
1,074
|
1,074
|
||||||
Professional
fees
|
1,346
|
2,529
|
||||||
Royalty
|
632
|
535
|
||||||
Self
insurance
|
838
|
784
|
||||||
Deferred
revenue and customer deposits
|
486
|
324
|
||||||
Tax-related
|
3,202
|
4,418
|
||||||
Litigation-related
|
700
|
700
|
||||||
Other
|
3,443
|
2,915
|
||||||
Total
accrued expenses and other current liabilities
|
$
|
19,126
|
$
|
22,082
|
(in
thousands)
Segment
Revenue
|
2006
|
2005
|
||||||||||||||
Revenue
|
%
of Revenue
|
Revenue
|
%
of Revenue
|
|||||||||||||
Fiber
Optics
|
$ |
25,322
|
65 | % | $ |
25,005
|
70 | % | ||||||||
Photovoltaics
|
13,352
|
35
|
10,724
|
30
|
||||||||||||
Total
revenue
|
$ |
38,674
|
100 | % | $ |
35,729
|
100 | % |
(in
thousands)
Geographic
Revenue
|
2006
|
2005
|
||||||||||||||
Revenue
|
%
of Revenue
|
Revenue
|
%
of Revenue
|
|||||||||||||
North
America
|
$ |
25,824
|
67 | % | $ |
29,887
|
84 | % | ||||||||
Asia
and South America
|
11,036
|
28
|
5,248
|
15
|
||||||||||||
Europe
|
1,814
|
5
|
594
|
1
|
||||||||||||
Total
revenue
|
$ |
38,674
|
100 | % | $ |
35,729
|
100 | % |
(in
thousands)
Statement
of Operations Data
|
2006
|
2005
|
||||||
Operating
loss by segment:
|
||||||||
Fiber
Optics
|
$ | (6,205 | ) | $ | (2,930 | ) | ||
Photovoltaics
|
(3,996 | ) | (1,680 | ) | ||||
Corporate
|
(3,454 | ) | (369 | ) | ||||
Operating
loss
|
(13,655 | ) | (4,979 | ) | ||||
Other
(income) expenses:
|
||||||||
Interest
(income) expense, net
|
(389 | ) |
967
|
|||||
Loss
from convertible subordinated notes exchange offer
|
-
|
1,078
|
||||||
Equity
in net income of unconsolidated affiliates
|
-
|
(365 | ) | |||||
Total
other (income) expenses
|
(389 | ) |
1,680
|
|||||
Loss
from continuing operations
|
$ | (13,266 | ) | $ | (6,659 | ) |
(in
thousands)
Long-lived
Assets
|
As
of
December
31, 2006
|
As
of
September
30, 2006
|
||||||
Fiber
Optics
|
$ |
54,280
|
$ |
57,817
|
||||
Photovoltaics
|
44,470
|
42,087
|
||||||
Corporate
|
11
|
22
|
||||||
Total
|
$ |
98,761
|
$ |
99,926
|
For
the three months ended December 31, 2005
(in
thousands, except per share data)
|
||||||||||||||||
As
Previously Reported
|
EMD
Discontinued Operations
Adjustment
(1)
|
Stock
Compensation Expense Adjustment
|
As
Restated
|
|||||||||||||
Revenue
|
$
|
39,891
|
$
|
(4,162
|
)
|
$
|
-
|
$
|
35,729
|
|||||||
Cost
of revenue
|
33,055
|
(3,750
|
)
|
76
|
29,381
|
|||||||||||
Gross
profit
|
6,836
|
(412
|
)
|
(76
|
)
|
6,348
|
||||||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general and administrative
|
7,263
|
(347
|
)
|
138
|
7,054
|
|||||||||||
Research
and development
|
4,434
|
(239
|
)
|
78
|
4,273
|
|||||||||||
Total
operating expenses
|
11,697
|
(586
|
)
|
216
|
11,327
|
|||||||||||
Operating
(loss) income
|
(4,861
|
)
|
174
|
(292
|
)
|
(4,979
|
)
|
|||||||||
Other
(income) expense:
|
||||||||||||||||
Interest
income
|
(330
|
)
|
-
|
-
|
(330
|
)
|
||||||||||
Interest
expense
|
1,297
|
-
|
-
|
1,297
|
||||||||||||
Loss
from convertible subordinated notes exchange offer
|
1,078
|
-
|
-
|
1,078
|
||||||||||||
Equity
in net income of unconsolidated affiliates
|
(365
|
)
|
-
|
-
|
(365
|
)
|
||||||||||
Total
other expenses
|
1,680
|
-
|
-
|
1,680
|
||||||||||||
(Loss)
income from continuing operations
|
(6,541
|
)
|
174
|
(292
|
)
|
(6,659
|
)
|
|||||||||
Discontinued
operations:
|
||||||||||||||||
Loss
from discontinued operations
|
-
|
(174
|
)
|
(40
|
)
|
(214
|
)
|
|||||||||
Net
loss
|
$
|
(6,541
|
)
|
$
|
-
|
$
|
(332
|
)
|
$
|
(6,873
|
)
|
|||||
Per
share data:
|
||||||||||||||||
Basic
and diluted per share data:
|
||||||||||||||||
Loss
from continuing operations
|
$
|
(0.14
|
)
|
$
|
-
|
$
|
-
|
$
|
(0.14
|
)
|
||||||
Loss
from discontinued operations
|
-
|
-
|
-
|
-
|
||||||||||||
Net
loss
|
$
|
(0.14
|
)
|
$
|
-
|
$
|
-
|
$
|
(0.14
|
)
|
||||||
Weighted-average
number of shares outstanding used in basic and diluted per
share
calculations
|
48,181
|
-
|
-
|
48,181
|
For
the three months ended December 31, 2005
(in
thousands)
|
|||||||||||||||||
As
Previously Reported
|
EMD
Discontinued Operations Adjustment (1)
|
Stock
Compensation Expense Adjustment
|
As
Restated
|
||||||||||||||
Cash
flows from operating activities:
|
|||||||||||||||||
Net
loss
|
$
|
(6,541
|
)
|
$
|
-
|
$
|
(332
|
)
|
$
|
(6,873
|
)
|
||||||
Adjustments
to reconcile net loss to net cash used for operating
activities:
|
|||||||||||||||||
Stock-based
compensation expense
|
1,129
|
(115
|
)
|
294
|
1,308
|
||||||||||||
Loss
from discontinued operations
|
-
|
176
|
38
|
214
|
|||||||||||||
Depreciation
and amortization expense
|
3,050
|
(224
|
)
|
-
|
2,826
|
||||||||||||
Accretion
of loss from convertible subordinated notes exchange offer
|
18
|
-
|
-
|
18
|
|||||||||||||
Loss
from convertible subordinated notes exchange offer
|
1,078
|
-
|
-
|
1,078
|
|||||||||||||
Provision
for doubtful accounts
|
80
|
(5
|
)
|
-
|
75
|
||||||||||||
Equity
in net income of unconsolidated affiliates
|
(365
|
)
|
-
|
-
|
(365
|
)
|
|||||||||||
Compensatory
stock issuances
|
88
|
-
|
-
|
88
|
|||||||||||||
Reduction
of note receivable due for services received
|
130
|
-
|
-
|
130
|
|||||||||||||
Total
non-cash adjustments
|
5,208
|
(168
|
)
|
332
|
5,372
|