SAINT PAUL, Minn., Sept. 6, 2017 /PRNewswire/ -- MGC
Diagnostics Corporation (NASDAQ: MGCD), a global medical technology
company, today reported financial results for the third quarter
ended July 31, 2017.
Third Quarter 2017 Overview:
- Third quarter fiscal 2017 revenue increased by 6% to
$10.4 million, compared to
$9.9 million in the prior year
period.
- Fiscal 2017 third quarter consolidated, domestic equipment,
supplies and accessories revenues were $6.2
million, a 5% increase from $5.9
million in the fiscal 2016 third quarter.
- International equipment, supplies and accessories revenues
increased 10% to $2.3 million for the
quarter, compared to $2.1 million for
the fiscal 2016 third quarter.
- Sales backlog increased 37% to $2.3
million at the end of the quarter, compared to $1.7 million at the end of the fiscal 2016 third
quarter.
- Current and long-term deferred revenue at the end of the third
quarter was $8.3 million, an increase
of 7.8%, from $7.7 million at the end
of last year's third quarter.
- Recurring revenue, consisting of services and supplies, for the
2017 third quarter increased 1.4% to $3.9
million representing 38% of total revenue, compared to
$3.9 million, or 39% of total revenue
in the prior year period.
- Operating income for the fiscal 2017 third quarter was
$751,000, compared to operating
income of $794,000 in the prior year
period.
- Net income increased 193% to $760,000, or $0.17
per diluted share for the fiscal 2017 third quarter, compared to
net income of $260,000, or
$0.06 per diluted share, in the
fiscal 2016 third quarter, due in large part to a $657,000 foreign currency pre-tax gain as the
Euro strengthened against the dollar.
Todd Austin, chief executive
officer of MGC Diagnostics, said, "I am extremely pleased with our
2017 third quarter financial results, as we achieved strong sales
growth of 6% led by international sales increasing 8.5% for the
quarter. This sales growth, combined with the effects of favorable
foreign currency exchange rates, increased our net income by 193%
to $760,000, or $0.17 per diluted share. Our strategic decision
to increase our international sales efforts resulted in both
organic and competitive conversion momentum, highlighted by our
international selling team's successful conversion of a substantial
competitive account in Australia.
This is a direct result of executing on our growth initiatives and
providing our customers with state-of-the-art respiratory
diagnostic products.
I would like to acknowledge the efforts of our global sales team
during the quarter for increasing new business in both our domestic
and international markets while continuing to develop our growing
opportunity pipeline.
We achieved 24 domestic competitive conversions in the quarter,
generating $1.5 million in revenue,
compared to 16 competitive conversions generating revenue of
$1.4 million in the fiscal 2016 third
quarter. The average sales values of these account conversions
fluctuates due to large variability of the size of transactions in
any given quarter. On a year-to-date basis, we have successfully
completed 58 domestic competitive conversions, generating
$3.3 million in revenue for the
nine-month period, ended July 31,
2017.
During the 2017 second quarter, we announced an important
clinical study with our partner Restech Srl to evaluate the
diagnostic accuracy of the forced oscillation technique ("FOT") to
detect lung function abnormalities. We have completed the clinical
study protocol and have submitted it to the FDA for its review;
upon receiving FDA feedback, we will begin to enroll patients. We
believe this clinical study will demonstrate that the Resmon PRO
FULL is a valuable device to diagnose and manage COPD and asthma.
During the third quarter, we made the second of four milestone
payments to Restech Srl in the amount of $104,000 for progress achieved in the FOT
clinical study."
Mr. Austin, concluded, "During the fiscal 2017 fourth quarter,
we expect to introduce a new Medisoft cardiorespiratory product
that incorporates Medical Graphics' technology. We expect this new
product to drive international sales. Additionally, as previously
announced, we are working on a new software platform that is
currently under FDA review. We believe that once approved, this new
software platform would drive increased global sales. The Company's
financial foundation continues to be strong with cash position and
working capital of approximately $6.6
million and $9.6 million,
after payment of the fiscal 2017 $3.1
million special cash dividend, and no long-term debt. Given
the positive financial performance of the quarter and the growing
number of opportunities, I remain confident in our ability to
achieve solid year-over-year revenue growth for fiscal 2017."
Additional Third Quarter Data (Note: Medisoft revenues of
$163,000 and cost of revenues of
$82,000 for the fiscal 2016 third
quarter and Medisoft revenues of $451,000 and cost of revenues of $227,000 for the fiscal 2016 first nine months
have been reclassified as service revenues and cost of service
revenues to conform with their presentation in the fiscal 2017
periods):
- Service revenue increased slightly to 1.91 million in the
fiscal 2017 third quarter from $1.88
million in the prior year period.
- Supplies revenue was $2.0 million
for the quarter, consistent with $2.0
million in the prior year period.
- The Attachment Rate for domestic sales, which reflects the
percentage of Extended Service Contracts that were sold during
customer equipment purchases, was 22% for the fiscal 2017 third
quarter, compared to 21% in the prior year quarter.
- Gross margin of 51.1% in the 2017 third quarter includes gross
margin of 56.4% and 34.2% for domestic and international,
respectively, compared to gross margin of 51.2% for last year's
third quarter, which included gross margin of 54.0% and 41.9% for
domestic and international, respectively.
- Gross margin for equipment, supplies and accessories was 47.3%
for the quarter (52.6% for domestic and 33.1% for international),
compared to 46.8% for the prior year's quarter (48.8% for domestic
and 41.3% for international).
- Gross margin for services was 68.3% for the quarter (69.5% for
domestic and 52.7% for international), compared to 69.8% for the
same period last year (71.6% for domestic and 50.0% for
international).
- Operating expenses increased 7.5% to $4.6 million in the third quarter, compared to
$4.3 million in the prior year
quarter. Fiscal 2016 third quarter operating expenses included
$104,000 in milestone payments
related to the Restech clinical study.
- Third quarter 2017 general and administrative expenses totaled
$1.4 million, or 13.1% of revenue
compared to $1.1 million, or 10.9% of
revenue in the comparable quarter last year. Sales and marketing
expenses were $2.4 million for the
quarter, or 22.7% of revenue, compared to $2.5 million, or 24.9% of revenue in the fiscal
2016 third quarter.
- Research and development expenses were $795,000 for the quarter, or 7.6% of revenue,
compared to $665,000, or 6.8% of
revenue in last year's third quarter.
Conference Call
The Company has scheduled a conference call for Wednesday, September 6, 2017 at 4:30 p.m. ET to discuss its financial results for
the third quarter ended July 31,
2017.
Participants can dial (844) 861-5496 or (412) 317-6578 to access
the conference call, or listen via a live Internet webcast on the
Company's website at www.mgcdiagnostics.com. A replay of the
conference call will be available by dialing (877) 344-7529 or
(412) 317-0088, confirmation code 10111876, through September
13, 2017. A webcast replay of the conference call will be
accessible on the Company's website at www.mgcdiagnostics.com for
90 days.
Review of Strategic Options
As previously announced on January 25,
2017, the Board of Directors of MGC Diagnostics initiated a
strategic review of the Company's businesses and assets to explore
opportunities for enhancing value for shareholders. A Special
Committee consisting of Board Chairman Mark
Sheffert, Vice Chairman Terry
Bunge and director Hank
Struik will oversee this process. The Special
Committee has retained Minneapolis-based investment banking firm
Craig-Hallum Capital Group LLC, to advise it in this process.
The Board expects this to be a thorough process and will report its
findings and conclusions at the completion of the review. The Board
will consider all reasonable options but cannot guarantee that any
actions will be taken as a direct result of this review. The
process is ongoing.
About MGC Diagnostics
MGC Diagnostics Corporation (NASDAQ: MGCD), is a global medical
technology company dedicated to cardiorespiratory health solutions.
The Company, through its Medical Graphics Corporation and Medisoft
SA subsidiaries, develops, manufactures and markets non-invasive
diagnostic systems. This portfolio of products provides solutions
for disease detection, integrated care, and wellness across the
spectrum of cardiorespiratory healthcare. The Company's products
are sold internationally through distributors and, in the United States, France, Belgium and the United Kingdom, primarily through a direct
sales force targeting heart and lung specialists located in
hospitals, university-based medical centers, medical clinics,
physicians' offices, pharmaceutical companies, medical device
manufacturers, and clinical research organizations (CROs). For more
information about MGC Diagnostics, visit
www.mgcdiagnostics.com.
Cautionary Statement Regarding Forward Looking
Statements
From time to time, in reports filed with the Securities and
Exchange Commission, in press releases, and in other communications
to shareholders or the investing public, MGC Diagnostics
Corporation may make forward-looking statements concerning possible
or anticipated future financial performance, business activities or
plans that include the words "believes," "expects," "anticipates,"
"intends" or similar expressions. For these forward-looking
statements, the Company claims the protection of the safe harbor
for forward-looking statements contained in federal securities
laws. These forward-looking statements are subject to a number of
factors, risks and uncertainties, including those disclosed in our
periodic filings with the SEC that could cause actual performance,
activities or plans after the date the statements are made to
differ significantly from those indicated in the forward-looking
statements. For a list of these factors, see the sections entitled
"Risk Factors" and "Cautionary Note Regarding Forward Looking
Statements," in the Company's Form 10-K for the year ended
October 31, 2016, and any updates in
subsequent filings on Form 10-Q or Form 8-K under the Securities
Exchange Act of 1934.
Contacts
|
|
Company
|
Investors
|
Todd M.
Austin
|
Joe Dorame, Robert
Blum, Joe Diaz
|
MGC Diagnostics
Corporation
|
Lytham Partners,
LLC
|
Chief Executive
Officer
|
(602)
889-9700
|
(651)
484-4874
|
mgcd@lythampartners.com
|
|
|
(Financial Tables to Follow)
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Consolidated
Balance Sheets
|
July 31, 2017 and
October 31, 2016
|
(In thousands, except
share and per share data)
|
|
July
31,
|
|
|
October
31,
|
|
2017
|
|
|
2016
|
Assets
|
(Unaudited)
|
|
|
|
Current
Assets:
|
|
|
|
|
|
Cash
|
$
|
6,571
|
|
$
|
7,265
|
Accounts receivable,
net of allowance for doubtful accounts of $177 and $92,
respectively
|
|
6,909
|
|
|
8,286
|
Inventories, net of
obsolescence reserve of $1,279 and $1,281, respectively
|
|
4,995
|
|
|
4,916
|
Prepaid expenses and
other current assets
|
|
554
|
|
|
586
|
Total current
assets
|
|
19,029
|
|
|
21,053
|
Property and
equipment, net of accumulated depreciation of $5,152 and $4,754,
respectively
|
|
2,599
|
|
|
2,632
|
Intangible assets,
net
|
|
4,547
|
|
|
4,211
|
Deferred income
taxes
|
|
1,960
|
|
|
2,643
|
Other non-current
assets
|
|
9
|
|
|
139
|
Total
Assets
|
$
|
28,144
|
|
$
|
30,678
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
Line of
credit
|
$
|
153
|
|
$
|
—
|
Accounts
payable
|
|
2,316
|
|
|
2,876
|
Employee
compensation
|
|
1,591
|
|
|
1,550
|
Deferred
income
|
|
4,192
|
|
|
4,007
|
Other current
liabilities and accrued expenses
|
|
1,133
|
|
|
948
|
Total current
liabilities
|
|
9,385
|
|
|
9,381
|
Long-term
liabilities:
|
|
|
|
|
|
Long-term deferred
income and other
|
|
4,183
|
|
|
4,374
|
Total
Liabilities
|
|
13,568
|
|
|
13,755
|
Commitments and
Contingencies
|
|
|
|
|
|
Shareholders'
Equity:
|
|
|
|
|
|
Common stock, $0.10
par value, authorized 25,000,000 shares, 4,438,634 and 4,378,811
shares issued and 4,409,088 and 4,337,314 shares outstanding in
2017 and 2016, respectively
|
|
441
|
|
|
434
|
Undesignated shares,
authorized 5,000,000 shares, no shares issued and
outstanding
|
|
—
|
|
|
—
|
Additional paid-in
capital
|
|
22,380
|
|
|
24,859
|
Accumulated
deficit
|
|
(7,635)
|
|
|
(8,129)
|
Accumulated other
comprehensive loss
|
|
(610)
|
|
|
(241)
|
Total
Shareholders' Equity
|
|
14,576
|
|
|
16,923
|
Total Liabilities
and Shareholders' Equity
|
$
|
28,144
|
|
$
|
30,678
|
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Consolidated
Statements of Comprehensive Income
|
(Unaudited in
thousands, except per share data)
|
|
Three Months
ended
|
|
Nine Months
ended
|
|
July
31,
|
|
July
31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Equipment, supplies
and accessories revenues
|
$
|
8,493
|
|
$
|
7,980
|
|
$
|
23,366
|
|
$
|
22,928
|
Service
revenues
|
|
1,913
|
|
|
1,879
|
|
|
5,599
|
|
|
5,613
|
|
|
10,406
|
|
|
9,859
|
|
|
28,965
|
|
|
28,541
|
Cost of
revenues
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment,
supplies and accessories revenues
|
|
4,464
|
|
|
4,246
|
|
|
12,421
|
|
|
11,718
|
Cost of service
revenues
|
|
620
|
|
|
566
|
|
|
1,829
|
|
|
1,785
|
|
|
5,084
|
|
|
4,812
|
|
|
14,250
|
|
|
13,503
|
Gross
margin
|
|
5,322
|
|
|
5,047
|
|
|
14,715
|
|
|
15,038
|
% to
revenues
|
|
51.1%
|
|
|
51.2%
|
|
|
50.8%
|
|
|
52.7%
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
marketing
|
|
2,366
|
|
|
2,456
|
|
|
7,139
|
|
|
7,491
|
General and
administrative
|
|
1,368
|
|
|
1,073
|
|
|
4,610
|
|
|
4,524
|
Research and
development
|
|
795
|
|
|
665
|
|
|
2,118
|
|
|
2,016
|
Amortization of
intangibles
|
|
42
|
|
|
59
|
|
|
121
|
|
|
177
|
|
|
4,571
|
|
|
4,253
|
|
|
13,988
|
|
|
14,208
|
% to
revenues
|
|
43.9%
|
|
|
43.1%
|
|
|
48.3%
|
|
|
49.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
751
|
|
|
794
|
|
|
727
|
|
|
830
|
Interest expense,
net
|
|
3
|
|
|
68
|
|
|
5
|
|
|
183
|
Foreign currency
(gain) loss
|
|
(657)
|
|
|
193
|
|
|
(605)
|
|
|
(114)
|
Income
before taxes
|
|
1,405
|
|
|
533
|
|
|
1,327
|
|
|
761
|
Provision for
taxes
|
|
645
|
|
|
273
|
|
|
833
|
|
|
460
|
Net
Income
|
|
760
|
|
|
260
|
|
|
494
|
|
|
301
|
Other
comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign
currency translation adjustments
|
|
(382)
|
|
|
—
|
|
|
(369)
|
|
|
(9)
|
Comprehensive
income
|
$
|
378
|
|
$
|
260
|
|
$
|
125
|
|
$
|
292
|
Net Income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.17
|
|
$
|
0.06
|
|
$
|
0.11
|
|
$
|
0.07
|
Diluted
|
$
|
0.17
|
|
$
|
0.06
|
|
$
|
0.11
|
|
$
|
0.07
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
4,405
|
|
|
4,329
|
|
|
4,376
|
|
|
4,305
|
Diluted
|
|
4,440
|
|
|
4,339
|
|
|
4,421
|
|
|
4,314
|
Dividends declared
per share
|
$
|
—
|
|
$
|
—
|
|
$
|
0.70
|
|
$
|
—
|
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Consolidated
Statements of Cash Flows
|
(Unaudited in
thousands, except per share data)
|
|
Nine Months ended
July 31,
|
|
2017
|
|
2016
|
Cash flows from
operating activities:
|
|
|
|
|
|
Net income
|
$
|
494
|
|
$
|
301
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation
|
|
369
|
|
|
325
|
Amortization
|
|
219
|
|
|
542
|
Stock-based
compensation
|
|
450
|
|
|
523
|
Deferred income
taxes
|
|
686
|
|
|
412
|
Gain on foreign
currency
|
|
(610)
|
|
|
(114)
|
Increase (decrease)
in allowance for doubtful accounts
|
|
84
|
|
|
(18)
|
Decrease in inventory
obsolescence reserve
|
|
(35)
|
|
|
(70)
|
Loss on disposal of
equipment
|
|
—
|
|
|
2
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Accounts
receivable
|
|
1,373
|
|
|
950
|
Inventories
|
|
142
|
|
|
(173)
|
Prepaid expenses and
other current assets
|
|
60
|
|
|
384
|
Accounts
payable
|
|
(580)
|
|
|
(297)
|
Employee
compensation
|
|
24
|
|
|
(317)
|
Deferred
income
|
|
33
|
|
|
966
|
Other current
liabilities and accrued expenses
|
|
100
|
|
|
(560)
|
Net cash provided by
operating activities
|
|
2,809
|
|
|
2,856
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
Purchases of property
and equipment and intangible assets
|
|
(714)
|
|
|
(697)
|
Net cash
used in investing activities
|
|
(714)
|
|
|
(697)
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
Proceeds from line of
credit
|
|
150
|
|
|
—
|
Payment of long-term
borrowing
|
|
—
|
|
|
(3,000)
|
Dividends
paid
|
|
(3,080)
|
|
|
—
|
Proceeds from the
exercise of stock options
|
|
126
|
|
|
—
|
Proceeds from
issuance of common stock under employee stock purchase
plan
|
|
59
|
|
|
97
|
Repurchase of common
stock upon vesting of restricted stock awards
|
|
(20)
|
|
|
(27)
|
Net cash
used in financing activities
|
|
(2,765)
|
|
|
(2,930)
|
Effect of exchange
rate changes on cash
|
|
(24)
|
|
|
(10)
|
Net decrease in
cash
|
|
(694)
|
|
|
(781)
|
|
|
|
|
|
|
Cash at
beginning of period
|
|
7,265
|
|
|
6,553
|
Cash at end
of period
|
$
|
6,571
|
|
$
|
5,772
|
|
|
|
|
|
|
Cash paid for
taxes
|
$
|
234
|
|
$
|
185
|
Cash paid for
interest
|
|
2
|
|
|
99
|
Supplemental
non-cash items:
|
|
|
|
|
|
Current and
non-current liabilities issued for leasehold
improvements
|
$
|
—
|
|
$
|
51
|
Common stock issued
for long-term liability
|
|
—
|
|
|
10
|
Accrued
dividends
|
|
7
|
|
|
—
|
MGC Diagnostics Corporation and
Subsidiaries
SUPPLEMENTAL FINANCIAL
INFORMATION
NON-GAAP FINANCIAL MEASURES
(Unaudited
in thousands, except per share data)
In addition to financial results reported in accordance with
accounting principles generally accepted in the United States of America ("GAAP"), the
Company has provided the following adjusted non-GAAP financial
measures in this release and the accompanying Consolidated
Statements of Comprehensive Income (see tables A-1 and A-2) and an
itemized reconciliation between net income and non-GAAP adjusted
net income (see table A-3):
- adjusted revenues,
- adjusted cost of revenues,
- adjusted gross profit,
- adjusted net income, and
- adjusted net income per share.
The Company has recently started to use these adjusted non-GAAP
financial measures to facilitate period-to-period comparisons and
analysis of its operating performance and believes they are useful
to investors to supplement GAAP measures in analyzing, trending and
benchmarking the performance and value of the Company's business.
However, these measures are not intended to be a substitute for the
measures reported in accordance with GAAP. These measures may be
different from adjusted non-GAAP financial measures used by other
companies, even when similar terms are used to identify these
measures. For a reconciliation of these measures, see the
Consolidated Statements of Comprehensive Income and an itemized
reconciliation between net income and non-GAAP adjusted net income
accompanying this release.
To calculate these non-GAAP financial measures, the Company
makes adjustments to certain GAAP financial line items found on its
Consolidated Statements of Comprehensive Income, backing out
non-recurring, infrequent or unusual items that the Company
believes otherwise distort the underlying results and trends of the
ongoing business. The Company has excluded the following items from
one or more of our adjusted non-GAAP financial measures for the
periods presented:
Revenue. The Company is no longer pursuing its
strategic initiative in the sleep market and determined that it was
appropriate to establish a $354,000
reserve on its SleepVirtual inventory as of October 31, 2016. The Company does not intend to
purchase additional SleepVirtual inventory, and expects to sell its
existing inventory over the next year. Consistent with the
Company's non-GAAP disclosure for the year ended October 31, 2016, we excluded $22,000 and $56,000
of revenue attributed to sales of SleepVirtual inventory for the
three and nine months ended July 31,
2017, respectively.
On October 31, 2016, the Company
established a $670,000 reserve for
its Resmon PRO FOT inventory that was in excess of near-term sales
expectations. On October 31, 2016,
the Company had 194 units of Resmon PRO FOT inventory with a
carrying value of $1,160,000. The
Company reviewed the sale prospects of this product for the next 12
to 24 months and determined that it was likely it would not be able
to sell all of the FOT inventory during this time period because
the future outcome of this strategic initiative would rely on
multiple factors that had not been determined at that time.
With the subsequent modification of the distribution agreement in
February 2017, the potential need for
additional reserves has been substantially reduced. Consistent with
the Company's non-GAAP disclosure for the year ended October 31, 2016, we excluded $82,000 and $31,000
of revenue attributed to sales of FOT inventory for the three
months ended July 31, 2017 and 2016,
respectively and $353,000 and
$98,000 of revenue attributed to
sales of FOT inventory for the nine months ended July 31, 2017 and 2016, respectively.
Cost of Revenues. For the three and nine months
ended July 31, 2017, we excluded
$22,000 and $80,000 of cost of revenues attributed to sales
of SleepVirtual inventory and obsolescence reserve additions.
Likewise, we excluded $50,000 and
$18,000 for the three months ended
July 31, 2017 and 2016, respectively,
and $226,000 and $59,000 for the nine months ended July 31, 2017 and 2016, respectively, of cost of
revenues attributed to sales of Resmon PRO FOT inventory.
Operating Expenses. During our second and third
quarters ended April 30, 2016 and
July 31, 2016, we recorded a
non-recurring charge of $670,000 and
a $(20,000) adjustment to recognize a
settlement payment the Company incurred to resolve a lawsuit with
the manufacturer of the SleepVirtual sleep diagnostic
product. Because the Company excluded this legal settlement
when it reported non-GAAP results for the year ended October 31, 2016, it believes it is appropriate
to do so in this non-GAAP presentation for the fiscal 2016 periods
ended July 31, 2016.
The Company believes that the adjustments to eliminate the
effect of the SleepVirtual strategic initiative and the projected
outcome of the Resmon PRO FOT represent unusual items that are
unrelated to our core performance during the fiscal 2017 and 2016
periods presented.
Non-GAAP Tax Rate. The estimated non-GAAP effective
tax rate adjusts the tax effect to quantify the tax consequences of
the excluded non-GAAP items.
Descriptions of the non-GAAP financial measures included in this
release and the accompanying Consolidated Statements of
Comprehensive Income are as follows:
Adjusted gross profit margin is a non-GAAP financial
measure that we have calculated by excluding the revenue and cost
of revenues related to SleepVirtual and Resmon PRO FOT. These
adjustments are unrelated to our core performance during the fiscal
2017 and 2016 periods presented. Therefore, we believe it is useful
to exclude these amounts to better understand our business
performance and allow investors to compare our results with peer
companies.
Adjusted net income and non-GAAP income per share.
We define non-GAAP net income as net income less revenue, cost of
revenues, and legal settlement related to SleepVirtual and Resmon
PRO FOT sales. To provide a complete picture of our recurring
core business operating results, we also reduced (increased) the
fiscal 2017 and 2016 third quarter non-GAAP net income by
$11,000 and $11,000, respectively, and the non-GAAP net
income for the nine-month periods ended July
31, 2017 and 2016 by $35,000
and $(207,000), respectively,
representing the tax effect of these adjustments. We used an
effective tax rate that we believe would be applicable if our
income approximated the non-GAAP net income for the presented
periods. We caution investors that the tax effects of these
adjustments are based on management's estimates. We believe that
these non-GAAP financial measures provide useful supplemental
information for evaluating our financial performance.
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Consolidated
Statements of Comprehensive Income
|
(Unaudited in
thousands, except per share data)
|
|
Three Months
ended
|
|
Three Months
ended
|
|
July 31,
2017
|
|
July 31,
2016
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
Adjusted
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
Adjusted
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment, supplies
and accessories revenues
|
$
|
8,493
|
|
$
|
(104)
|
|
$
|
8,389
|
|
$
|
7,980
|
|
$
|
(31)
|
|
$
|
7,949
|
Service
revenues
|
|
1,913
|
|
|
|
|
|
1,913
|
|
|
1,879
|
|
|
|
|
|
1,879
|
|
|
10,406
|
|
|
(104)
|
|
|
10,302
|
|
|
9,859
|
|
|
(31)
|
|
|
9,828
|
Cost of
revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment,
supplies and accessories revenues
|
|
4,464
|
|
|
(72)
|
|
|
4,392
|
|
|
4,246
|
|
|
(18)
|
|
|
4,228
|
Cost of service
revenues
|
|
620
|
|
|
|
|
|
620
|
|
|
566
|
|
|
|
|
|
566
|
|
|
5,084
|
|
|
(72)
|
|
|
5,012
|
|
|
4,812
|
|
|
(18)
|
|
|
4,794
|
Gross
margin
|
|
5,322
|
|
|
(32)
|
|
|
5,290
|
|
|
5,047
|
|
|
(13)
|
|
|
5,034
|
% to Revenues
|
|
51.1%
|
|
|
|
|
|
51.3%
|
|
|
51.2%
|
|
|
|
|
|
51.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
marketing
|
|
2,366
|
|
|
|
|
|
2,366
|
|
|
2,456
|
|
|
|
|
|
2,456
|
General and
administrative
|
|
1,368
|
|
|
|
|
|
1,368
|
|
|
1,073
|
|
|
20
|
|
|
1,093
|
Research and
development
|
|
795
|
|
|
|
|
|
795
|
|
|
665
|
|
|
|
|
|
665
|
Amortization of
intangibles
|
|
42
|
|
|
|
|
|
42
|
|
|
59
|
|
|
|
|
|
59
|
Total Operating
expenses
|
|
4,571
|
|
|
-
|
|
|
4,571
|
|
|
4,253
|
|
|
20
|
|
|
4,273
|
% to Revenues
|
|
43.9%
|
|
|
|
|
|
44.4%
|
|
|
43.1%
|
|
|
|
|
|
43.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
751
|
|
|
(32)
|
|
|
719
|
|
|
794
|
|
|
(33)
|
|
|
761
|
Interest expense,
net
|
|
3
|
|
|
|
|
|
3
|
|
|
68
|
|
|
|
|
|
68
|
Foreign currency
(gain) loss
|
|
(657)
|
|
|
|
|
|
(657)
|
|
|
193
|
|
|
|
|
|
193
|
Income
before taxes
|
|
1,405
|
|
|
(32)
|
|
|
1,373
|
|
|
533
|
|
|
(33)
|
|
|
500
|
Provision for
taxes
|
|
645
|
|
|
(11)
|
|
|
634
|
|
|
273
|
|
|
(11)
|
|
|
262
|
Net
income
|
|
760
|
|
|
(21)
|
|
|
739
|
|
|
260
|
|
|
(22)
|
|
|
238
|
Other
comprehensive (loss) income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign
currency translation adjustments
|
|
(382)
|
|
|
|
|
|
(382)
|
|
|
-
|
|
|
|
|
|
-
|
Comprehensive
income
|
$
|
378
|
|
$
|
(21)
|
|
$
|
357
|
|
$
|
260
|
|
$
|
(22)
|
|
$
|
238
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.17
|
|
|
|
|
$
|
0.17
|
|
$
|
0.06
|
|
|
|
|
$
|
0.05
|
Diluted
|
$
|
0.17
|
|
|
|
|
$
|
0.17
|
|
$
|
0.06
|
|
|
|
|
$
|
0.05
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
4,405
|
|
|
|
|
|
4,405
|
|
|
4,329
|
|
|
|
|
|
4,329
|
Diluted
|
|
4,440
|
|
|
|
|
|
4,440
|
|
|
4,339
|
|
|
|
|
|
4,339
|
Dividends declared
per share
|
$
|
-
|
|
|
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
$
|
-
|
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Consolidated
Statements of Comprehensive Income
|
(Unaudited in
thousands, except per share data)
|
|
Nine Months
ended
|
|
Nine Months
ended
|
|
July 31,
2017
|
|
July 31,
2017
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
Adjusted
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-GAAP
Adjusted
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment, supplies
and accessories revenues
|
$
|
23,366
|
|
$
|
(409)
|
|
$
|
22,957
|
|
$
|
22,928
|
|
$
|
(98)
|
|
$
|
22,830
|
Service
revenues
|
|
5,599
|
|
|
|
|
|
5,599
|
|
|
5,613
|
|
|
|
|
|
5,613
|
|
|
28,965
|
|
|
(409)
|
|
|
28,556
|
|
|
28,541
|
|
|
(98)
|
|
|
28,443
|
Cost of
revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment,
supplies and accessories revenues
|
|
12,421
|
|
|
(275)
|
|
|
12,146
|
|
|
11,718
|
|
|
(59)
|
|
|
11,659
|
Loss on inventory
valuation
|
|
-
|
|
|
(31)
|
|
|
(31)
|
|
|
-
|
|
|
-
|
|
|
-
|
Cost of service
revenues
|
|
1,829
|
|
|
|
|
|
1,829
|
|
|
1,785
|
|
|
|
|
|
1,785
|
|
|
14,250
|
|
|
(306)
|
|
|
13,944
|
|
|
13,503
|
|
|
(59)
|
|
|
13,444
|
Gross
margin
|
|
14,715
|
|
|
(103)
|
|
|
14,612
|
|
|
15,038
|
|
|
(39)
|
|
|
14,999
|
% to Revenues
|
|
50.8%
|
|
|
|
|
|
51.2%
|
|
|
52.7%
|
|
|
|
|
|
52.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
marketing
|
|
7,139
|
|
|
|
|
|
7,139
|
|
|
7,491
|
|
|
|
|
|
7,491
|
General and
administrative
|
|
4,610
|
|
|
|
|
|
4,610
|
|
|
4,524
|
|
|
(650)
|
|
|
3,874
|
Research and
development
|
|
2,118
|
|
|
|
|
|
2,118
|
|
|
2,016
|
|
|
|
|
|
2,016
|
Amortization of
intangibles
|
|
121
|
|
|
|
|
|
121
|
|
|
177
|
|
|
|
|
|
177
|
Total Operating
expenses
|
|
13,988
|
|
|
-
|
|
|
13,988
|
|
|
14,208
|
|
|
(650)
|
|
|
13,558
|
% to Revenues
|
|
48.3%
|
|
|
|
|
|
49.0%
|
|
|
49.8%
|
|
|
|
|
|
47.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
727
|
|
|
(103)
|
|
|
624
|
|
|
830
|
|
|
611
|
|
|
1,441
|
Interest expense,
net
|
|
5
|
|
|
|
|
|
5
|
|
|
183
|
|
|
|
|
|
183
|
Foreign currency
gain
|
|
(605)
|
|
|
|
|
|
(605)
|
|
|
(114)
|
|
|
|
|
|
(114)
|
Income
before taxes
|
|
1,327
|
|
|
(103)
|
|
|
1,224
|
|
|
761
|
|
|
611
|
|
|
1,372
|
Provision for
taxes
|
|
833
|
|
|
(35)
|
|
|
798
|
|
|
460
|
|
|
207
|
|
|
667
|
Net
income
|
|
494
|
|
|
(68)
|
|
|
426
|
|
|
301
|
|
|
404
|
|
|
705
|
Other
comprehensive (loss) income, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign
currency translation adjustments
|
|
(369)
|
|
|
|
|
|
(369)
|
|
|
(9)
|
|
|
|
|
|
(9)
|
Comprehensive
income
|
$
|
125
|
|
$
|
(68)
|
|
$
|
57
|
|
$
|
292
|
|
$
|
404
|
|
$
|
696
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.11
|
|
|
|
|
$
|
0.10
|
|
$
|
0.07
|
|
|
|
|
$
|
0.16
|
Diluted
|
$
|
0.11
|
|
|
|
|
$
|
0.10
|
|
$
|
0.07
|
|
|
|
|
$
|
0.16
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
4,376
|
|
|
|
|
|
4,376
|
|
|
4,305
|
|
|
|
|
|
4,305
|
Diluted
|
|
4,421
|
|
|
|
|
|
4,421
|
|
|
4,314
|
|
|
|
|
|
4,314
|
Dividends declared
per share
|
$
|
0.70
|
|
|
|
|
$
|
0.70
|
|
$
|
-
|
|
|
|
|
$
|
-
|
MGC DIAGNOSTICS
CORPORATION AND SUBSIDIARIES
|
Itemized
Reconciliation of Net Income and Non-GAAP Net Income
|
(Unaudited in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
July
31,
|
|
July
31,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
Net
income
|
$
|
760
|
|
$
|
260
|
|
$
|
494
|
|
$
|
301
|
Reconciling
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from
SleepVirtual inventory
|
|
(22)
|
|
|
(1)
|
|
|
(56)
|
|
|
-
|
|
Cost of revenue from
SleepVirtual inventory
|
|
22
|
|
|
1
|
|
|
49
|
|
|
-
|
|
Reserve
SleepVirtual
|
|
-
|
|
|
-
|
|
|
31
|
|
|
-
|
|
Revenue from Resmon
PRO FOT inventory
|
|
(82)
|
|
|
(31)
|
|
|
(353)
|
|
|
(98)
|
|
Cost of revenue from
Resmon PRO FOT inventory
|
|
50
|
|
|
18
|
|
|
226
|
|
|
59
|
|
Legal settlement
SleepVirtual
|
|
-
|
|
|
(20)
|
|
|
-
|
|
|
650
|
|
Tax effects of
reconciling items
|
|
11
|
|
|
11
|
|
|
35
|
|
|
(207)
|
Non-GAAP adjusted
net income
|
$
|
739
|
|
$
|
238
|
|
$
|
426
|
|
$
|
705
|
View original
content:http://www.prnewswire.com/news-releases/mgc-diagnostics-corporation-reports-fiscal-2017-third-quarter-results-300515072.html
SOURCE MGC Diagnostics Corporation