
|
5880
Pacific Center Blvd, San Diego, CA 92121 858-373-1600 www.infosonics.com
|
|
Contact:
Jeffrey A. Klausner
Chief Financial Officer
858-373-1600
ir@infosonics.com
|
John
Mills or Allyson Pooley
Integrated Corporate Relations
310-954-1100
jmills@icrinc.com
/
apooley@icrinc.com
|
| · |
Q4
2006 net sales of $61 million, an increase of 74% over the prior
year’s
quarter
|
|
·
|
Q4
2006 net income of $0.6 million (after a non-cash stock option expense
of
$0.1 million)
|
| · |
FY
2006 record net sales of $241 million, an increase of 65% versus
2005
|
|
·
|
FY
2006 record net income of $2.5 million (after a non-cash stock option
expense of $1.5 million, and non-cash income from derivative liability
of
$0.4 million)
|
|
For
the Three Months ended
|
||||||||||
|
December
31,
|
||||||||||
|
(unaudited)
|
||||||||||
|
2006
|
2005
|
Change
|
||||||||
|
Net
Sales
|
$
|
60,920,988
|
$
|
35,001,832
|
74%
|
|
||||
|
Gross
Profit
|
$
|
4,843,002
|
$
|
3,123,124
|
55%
|
|
||||
|
Operating
Income from Continuing Operations
|
$
|
1,092,061
|
$
|
1,273,151
|
-14%
|
|
||||
|
Net
Income
|
$
|
560,958
|
$
|
811,179
|
-31%
|
|
||||
|
Non-GAAP
Operating Income from Continuing
Operations
|
$
|
1,208,162
|
$
|
1,273,151
|
-5%
|
|
||||
|
Non-GAAP
Net Income
|
$
|
677,059
|
$
|
811,179
|
-17%
|
|
||||
|
Diluted
earnings per share:
|
||||||||||
|
Net
Income
|
$
|
0.04
|
$
|
0.06
|
||||||
|
Net
Income Non-GAAP
|
$
|
0.04
|
$
|
0.06
|
||||||
|
Diluted
weighted average shares outstanding
|
16,104,858
|
13,308,056
|
||||||||
|
For
the Twelve Months ended
|
||||||||||
|
December
31,
|
||||||||||
|
(audited)
|
||||||||||
|
2006
|
2005
|
Change
|
||||||||
|
Net
Sales
|
$
|
240,896,482
|
$
|
145,790,957
|
65%
|
|
||||
|
Gross
Profit
|
$
|
18,769,300
|
$
|
12,101,036
|
55%
|
|
||||
|
Operating
Income from Continuing Operations
|
$
|
3,462,590
|
$
|
3,733,197
|
-7%
|
|
||||
|
Net
Income
|
$
|
2,538,822
|
$
|
2,707,122
|
-6%
|
|
||||
|
Non-GAAP
Operating Income from Continuing
Operations
|
$
|
4,955,203
|
$
|
3,733,197
|
33%
|
|
||||
|
Non-GAAP
Net Income
|
$
|
3,632,426
|
$
|
2,707,122
|
34%
|
|
||||
|
Diluted
earnings per share:
|
||||||||||
|
Net
Income
|
$
|
0.16
|
$
|
0.22
|
||||||
|
Net
Income Non-GAAP
|
$
|
0.23
|
$
|
0.22
|
||||||
|
Diluted
weighted average shares outstanding
|
15,815,339
|
12,282,442
|
||||||||
|
Reconciliation
of Non-GAAP Financial Measures to the Corresponding GAAP
|
|||||||||||
|
Financial
Measures for the quarter and year ended December 31, 2006
|
|||||||||||
|
The
following are selected results showing the impact of SFAS 123R
and SFAS
133:
|
|
Three
Months ended 12-31-06
|
Twelve
Months ended 12-31-06
|
||||||||||||||||||||||||
|
GAAP
|
Non-GAAP
|
GAAP
|
Non-GAAP
|
||||||||||||||||||||||
|
Actual
|
Adjustment
|
Results
|
Actual
|
Adjustment
|
Results
|
||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Operating
Income from Continuing Operations
|
$
|
1,092,061
|
$
|
116,101
|
(a)
|
|
$
|
1,208,162
|
$
|
3,462,590
|
$
|
1,492,613
|
(a)
|
|
$
|
4,955,203
|
|||||||||
|
$
|
116,101
|
(a)
|
|
$
|
1,492,613
|
(a)
|
|
||||||||||||||||||
|
|
-
|
$
|
(399,009
|
)
|
(b)
|
|
|||||||||||||||||||
|
Net
Income
|
$
|
560,958
|
$
|
116,101
|
$
|
677,059
|
$
|
2,538,822
|
$
|
1,093,604
|
$
|
3,632,426
|
|||||||||||||
|
Diluted
earnings per share
|
$
|
0.04
|
$
|
0.04
|
$
|
0.16
|
$
|
0.23
|
|||||||||||||||||
|
(a)
|
Eliminates
the impact of non-cash stock-option compensation charges under SFAS
123R.
|
|
(b)
|
Eliminates
the impact of non-cash change in fair value of derivative liability
under
SFAS 133.
|
|
InfoSonics
Corporation and Subsidiaries
|
|||||||
|
Consolidated
Balance Sheets
|
|
31-Dec
|
31-Dec
|
||||||
|
2006
|
2005
|
||||||
|
ASSETS
|
|||||||
|
Current
assets
|
|||||||
|
Cash
and cash equivalents
|
$
|
30,243,391
|
$
|
7,712,915
|
|||
|
Trade
accounts receivable, net of allowance for doubtful accounts of
$679,522
and $552,993
|
37,798,284
|
19,962,630 | |||||
|
Inventory,
net of reserves of $254,508 and $249,476
|
11,174,200
|
5,612,343 | |||||
|
Prepaid
inventory
|
162,146
|
1,680,086 | |||||
|
Prepaid
expenses
|
316,919
|
231,400 | |||||
|
Prepaid
taxes
|
973,749
|
246,796 | |||||
|
Net
assets of discontinued operations
|
4,209
|
18,931 | |||||
|
Deferred
tax assets - current
|
1,041,000
|
550,000 | |||||
|
Total
current assets
|
81,713,899 | 36,015,101 | |||||
|
Property
and equipment, net
|
615,185
|
426,917 | |||||
|
Intangible
assets
|
504,000
|
504,000 | |||||
|
Deferred
tax assets – non-current
|
—
|
— | |||||
|
Other
assets
|
137,381
|
90,791 | |||||
|
Total
assets
|
$
|
82,970,465
|
$
|
37,036,809
|
|||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Current
liabilities
|
|||||||
|
Line
of credit
|
$
|
25,648,614
|
$
|
10,000,000
|
|||
|
Accounts
payable
|
18,099,984
|
5,986,890 | |||||
|
Accrued
expenses
|
1,261,988
|
2,983,880 | |||||
|
Income
taxes payable
|
17,100
|
— | |||||
|
Total
current liabilities
|
45,027,686
|
18,970,770 | |||||
|
Deferred
tax liability – non-current
|
36,000
|
22,207 | |||||
|
Total
liabilities
|
45,063,686
|
18,992,977 | |||||
|
Stockholders’
equity
|
|||||||
|
Preferred
stock, $0.001 par value 10,000,000 shares authorized, 0 and 0 shares
issued and outstanding
|
— | — | |||||
|
Common
stock, $0.001 par value 40,000,000 shares authorized, 14,180,068
and
11,252,844 shares issued and outstanding
|
14,180
|
11,252 | |||||
|
Additional
paid-in capital
|
30,751,372
|
13,421,311 | |||||
|
Retained
earnings
|
7,141,226
|
4,611,269 | |||||
|
Total
stockholders’ equity
|
37,906,779
|
18,043,832 | |||||
|
Total
liabilities and stockholders’ equity
|
$
|
82,970,465
|
$
|
37,036,809
|
|||
|
InfoSonics
Corporation and
Subsidiaries
|
|||||||||||||
|
Consolidated
Statements of
Income
|
|
For
the Three Months
|
|||||||||||||
|
Ended
December 31,
|
For
the Fiscal Year
|
||||||||||||
|
(unaudited)
|
Ended
December 3,
|
||||||||||||
|
2006
|
2005
|
2006
|
2005
|
||||||||||
|
Net
sales
|
$
|
60,920,988
|
$
|
35,001,832
|
$
|
240,896,482
|
$
|
145,790,957
|
|||||
|
Cost
of sales
|
56,077,987
|
31,878,708
|
222,127,182
|
133,689,921
|
|||||||||
|
Gross
profit
|
4,843,002
|
3,123,124
|
18,769,300
|
12,101,036
|
|||||||||
|
Operating
expenses
|
3,750,941
|
1,849,973
|
15,306,710
|
8,367,839
|
|||||||||
|
Operating
income from continuing operations
|
1,092,061
|
1,273,151
|
3,462,590
|
3,733,197
|
|||||||||
|
Other
income (expense)
|
|||||||||||||
|
Change
in fair value of derivative liability
|
—
|
—
|
399,009
|
—
|
|||||||||
|
Interest
income (expense)
|
(139,834
|
)
|
(165,416
|
)
|
(292,202
|
)
|
(399,205
|
)
|
|||||
|
Income
from continuing operations before provision for income
taxes
|
952,227
|
1,107,735
|
3,569,397
|
3,333,992
|
|||||||||
|
Provision
for income taxes
|
391,269
|
290,800
|
1,029,883
|
995,593
|
|||||||||
|
Income
from continuing operations
|
560,958
|
816,935
|
2,539,514
|
2,338,399
|
|||||||||
|
Gain
(loss) from discontinued operations, net of tax
|
0
|
(5,756
|
)
|
(692
|
)
|
368,723
|
|||||||
|
Net
income
|
$
|
560,958
|
$
|
811,179
|
$
|
2,538,822
|
$
|
2,707,122
|
|||||
|
Basic
earnings per share
|
|||||||||||||
|
From
continuing operations
|
$
|
0.04
|
$
|
0.07
|
$
|
0.19
|
$
|
0.22
|
|||||
|
From
discontinued operations
|
$
|
-
|
$
|
(0.00
|
)
|
$
|
-
|
$
|
0.03
|
||||
|
Net
Income
|
$
|
0.04
|
$
|
0.07
|
$
|
0.19
|
$
|
0.25
|
|||||
|
Diluted
earnings per share
|
|||||||||||||
|
From
continuing operations
|
$
|
0.04
|
$
|
0.06
|
$
|
0.16
|
$
|
0.19
|
|||||
|
From
discontinued operations
|
$
|
-
|
$
|
(0.00
|
)
|
$
|
-
|
$
|
0.03
|
||||
|
Net
Income
|
$
|
0.04
|
$
|
0.06
|
$
|
0.16
|
$
|
0.22
|
|||||
|
Basic
weighted-average number of common shares outstanding
|
14,137,563
|
10,914,890
|
13,656,137
|
10,644,186
|
|||||||||
|
Diluted
weighted-average number of common shares outstanding
|
16,104,858
|
13,308,056
|
15,815,339
|
12,282,442
|
|||||||||