Exhibit 99.1
Velocity Express Announces Third Quarter And
Nine Months Results and CD&L Integration Status
WESTPORT, Conn. May 15, 2007 Velocity Express, Inc. (NASDAQ: VEXP - News), the nations largest provider of time definite regional delivery solutions, announced third quarter and nine months results ended March 31, 2007.
Highlights since the last quarterly report include:
| | Achieved on-target CD&L integration savings of $22 million in staffing, occupancy, insurance and corporate expenses. |
| | Awarded over $10 million in annual revenue with a number of major retailers and suppliers. |
Vincent A. Wasik, Velocitys Chairman and Chief Executive Officer, stated, During the quarter, we continued our progress with the integration of CD&L. As of March 31, we had realized approximately $22 million of our planned acquisition related synergies and achieved our integration targets on multiple fronts, including: reduced staffing, occupancy, insurance and corporate expenses. We continue to make progress integrating the route management system in order to realize the $16 million of planned routing efficiencies in future quarters. The merging of the two companies databases has proven to be more challenging, and therefore has taken longer than anticipated as we have been careful to ensure that our customer deliveries are not adversely impacted. The delay is approximately 120 days and has resulted in incremental expense of $4 million in driver settlement and purchase transportation costs in the quarter. We believe the ultimate gross margin savings of $16 million are more than achievable based on our most recent April results which show an improvement of 300 basis points from the March quarter.
Mr. Wasik continued, As previously disclosed, the Companys revenue declined from last year primarily due to the loss of Office Depot and the reduced revenue in the financial services sector due to the loss of certain banking customers during the merger combined with the migration of banks to the Federal Reserve Check 21 imaging technology initiative. Our research and current industry studies indicate that this trend in the financial services sector will continue at a pace that exceeds our original forecasted decline by approximately $2 million per quarter. In addition, we granted $2 million of revenue concessions to CD&L customers in the quarter as we migrated to a single database and reduced the credit terms previously extended.
Financial Summary for the quarter:
| Mar Qtr 2007 |
Dec Qtr 2006 |
Mar Qtr 2006 |
||||||||||
| Revenue |
$ | 98,180 | $ | 102,272 | $ | 110,915 | ||||||
| Gross Profit |
22,102 | 21,949 | 28,637 | |||||||||
| Gross Margin |
22.5 | % | 21.5 | % | 25.8 | % | ||||||
| Operating Expense |
24,226 | 25,865 | 28,435 | |||||||||
| Operating Loss |
(6,245 | ) | (8,719 | ) | (1,858 | ) | ||||||
| Depreciation, Amortization, Non-Cash Comp, Integration & Transaction Fees |
4,414 | 5,207 | 2,647 | |||||||||
| Adjusted EBITDA |
(1,831 | ) | (3,511 | ) | 789 | |||||||
Page 1
Ted Stone, Velocitys Chief Financial Officer stated, I am encouraged that our adjusted EBITDA improved sequentially from a $3.5 million loss to a $1.8 million loss, despite the additional driver settlement and purchase transportation expense, the incremental costs associated with the delay in route data compilation, and the customer concessions. I am also encouraged by recent additions to our revenue base, since in the past month we have been awarded more than $10 million of annual business with a number of major retailers and suppliers, all of which is expected to begin in the June quarter. Our bid pipeline is very robust, particularly in the retail, healthcare and office products markets. Although we are not pleased with the delay in our routing initiative which adversely impacted the March quarter results, an integration such as CD&L is complex and we continue to believe that we will be successful in completing the consolidation and reaping the rewards we expected from it when we closed the transaction.
Mr. Wasik concluded, Looking forward, we are keenly focused on expanding our business by diversifying our customer base and converting the expanded pipeline to drive revenue across our improving cost structure. Although we are behind in our route optimization, we believe that the June quarter will show significant progress. Finally, our increased scale domestically has opened up various strategic opportunities to leverage this leadership position and expand our business internationally.
On August 17, 2006, Velocity acquired CD&L, creating the largest time-critical logistics company in North America. For comparative purposes, the financial data for the quarter ended March 31, 2006 discussed below and presented in Exhibit B to this press release were prepared on a pro forma basis as if the acquisition had been consummated on July 3, 2005 and separate nonrecurring expenses associated with the acquisition, integration and restructuring of CD&L. Exhibit A to this press release provides a comparison to the actual GAAP results for the quarter ended March 31, 2006 as they were reported at that time.
Third Quarter Results
Revenue
Third quarter revenue was $98.2 million compared to $102.3 million in the second quarter of fiscal 2007 and to pro forma revenue of $110.9 million in the third quarter of last year. Revenue declined due to the previously disclosed loss of Office Depot and the reduced revenue in the financial service sector due to the loss of certain banking customers, combined with the migration of a number of banks to the Federal Reserve Check 21 imaging technology initiative, and a slight economic slowdown in the current period.
Gross profit
The Company reported gross profit for the quarter of $22.1 million, or 22.5% of sales, compared to $21.9 million, or 21.5% of sales, in the second quarter of fiscal 2007 and to pro forma gross profit of $28.6 million, or 25.8% of sales, for the same quarter last year. The sequential improvement reflects reduced insurance, vehicle and other costs realized in the CD&L integration. Because of the delay in compiling the routing data, the related cost savings have not yet been realized. The year-to-year decline reflects the temporarily increased costs to maintain high customer service levels while simultaneously executing the longer and more costly than expected migration of CD&Ls route management system into Velocitys. Gross margins are expected to continue to improve for the remainder of fiscal and calendar 2007.
Operating expenses
Operating expenses (occupancy and SG&A) for the quarter were $24.2 million, or 24.7% of sales, compared to $25.8 million, or 25.3% of sales, in the second quarter of fiscal 2007 and to pro forma operating expenses of $28.4 million, or 25.6% of sales, in the third quarter last year. The decrease in operating expense reflects the realization of post-acquisition integration savings.
Transaction, restructuring and integration charges for the third quarter were $2.4 million, compared to $3.0 million in the second quarter and $0 in the prior year period.
Interest expense and payment terms
Page 2
Net interest expense of $4.6 million in the quarter was up slightly from $4.4 million the December quarter and from $4.2 million on a pro forma basis in the prior year quarter due to lower interest income on excess cash balances. In the March quarter, interest expense consisted of $0.5 million in non-cash amortization of the deferred financing fees incurred with the sale of the Companys 12% Senior Secured Notes, $1.9 million of non-cash accretion of the debt discount associated with the issuance of Warrants as part of the Notes sale, and an accrual $2.2 million for cash interest. Cash payments on the Notes will begin on June 30, 2007.
Adjusted EBITDA and Net Loss
Adjusted EBITDA for the third quarter was a loss of $1.8 million, compared to an adjusted EBITDA loss of $3.5 million in the second quarter of fiscal 2007 and pro forma Adjusted EBITDA of $0.9 million in the third quarter last year. Adjusted EBITDA improved sequentially due to improved gross margins and reduced operating expenses. Adjusted EBITDA is lower than the prior year quarter because of the margin loss associated with Office Depot and financial services customers and higher cost of delivery services required for the field integration, partly offset by reduced SG&A expenses as described above. Adjusted EBITDA is a non-GAAP financial measure as defined by the SEC. For a description of the reasons the Company uses this measure and a reconciliation of Adjusted EBITDA to its nearest GAAP equivalent, please see Exhibit C to this press release.
Net loss for the third quarter ended March 31, 2007 was $11.0 million compared to a $13.4 million in the second quarter of fiscal 2007 and to a pro forma loss of $6.2 million in the third quarter last year. Net loss attributable to common shareholders for the quarter was $13.3 million, or $0.49 per fully diluted share. The difference between net loss and net loss attributable to common shareholders is the result of the non-cash beneficial conversion and pay-in-kind features of our preferred stock, dominantly driven by the issuance of the Series Q preferred stock as part of the financing for the CD&L acquisition.
Nine Month Results
Revenue
Nine month revenue was $311.5 million compared to pro forma revenue of $328.1 million for the same nine month period of last year. Revenue declined due to the previously disclosed loss of Office Depot and the reduced revenue in the financial service sector due to the loss of certain banking customers, combined with the migration of a number of banks to the Federal Reserve Check 21 imaging technology initiative.
Gross Profit
The Company reported gross profit for the nine months of $71.6 million, or 23.0% of sales, compared to pro forma gross profit of $84.3 million, or 25.7% of sales, for the same nine month period last year. Lower gross profit margin reflects the temporary costs associated with maintaining high customer service levels while simultaneously completing the integration of CD&Ls field operations and route management system.
Operating expenses
Operating expenses (occupancy and SG&A) for the nine months were $77.1 million, or 24.7% of sales, compared to pro forma operating expenses of $83.7 million, or 25.5% of sales, in the same nine month period last year. The decrease in operating expense is a function of the post-acquisition integration savings.
Adjusted EBITDA and Net Loss
Adjusted EBITDA for the nine month period was a loss of $4.5 million, compared to pro forma Adjusted EBITDA of $1.6 million in the same nine months of last year. Adjusted EBITDA is lower than the prior year period because of the margin loss associated with lower revenue and higher cost of delivery services in the third quarter required for the field integration, partly offset by reduced SG&A expenses as described above.
Page 3
Velocitys Chief Financial Officer, Edward W. (Ted) Stone, stated, While we spent more time and money integrating the CD&L customer and route management databases than we had expected, we made considerable progress during the quarter. We achieved the targeted operating expense savings from the acquisition and integration of CD&L and we expect they will stay at approximately these levels going forward. We are also confident that we have established the route information platform needed to realize the route optimization and purchased transportation savings we set out to achieve. As we now begin to add revenue, we are confident we are well positioned for long term profitable growth.
Conference Call
Velocity will host a conference call and webcast on Wednesday, May 16 at 9:00 a.m. EST to discuss the companys third quarter results. To access the live webcast and slide presentation, log onto the Velocity Express website at www.velocityexpress.com and click on Investor Info/Stock Information. The webcast can also be accessed at www.InvestorCalendar.com. To participate in the call by phone, dial 866-585-6398 approximately five minutes prior to the scheduled start time. International callers please dial 416-849-9626. A replay of the webcast can be viewed by visiting the investor relations section of the Velocity Express website. A replay of the teleconference will be available for 14 days after the call and may be accessed domestically by dialing 1-866-245-6755 and international callers may dial 1-416-915-1035. Callers should use passcode 962929.
About Velocity Express
Velocity Express has one of the largest time definite nationwide delivery networks, providing a national footprint for customers desiring same day service throughout the United States. The Companys services are supported by a customer-focused technology infrastructure, providing customers with the reliability and information they need to manage their transportation and logistics systems, including a proprietary package tracking system that enables customers to view the status of any package via a flexible web reporting system.
Forward Looking Statements
Certain statements in this press release, and other written or oral statements made by or on behalf of the Company, may constitute forward-looking statements within the meaning of the federal securities laws. Statements regarding future events and developments and the Companys future performance that are not historical facts, as well as managements expectations, beliefs, plans, objectives, assumptions and projections about future events or future performance, are forward looking statements within the meaning of these laws. Forward-looking statements include statements that are preceded by, followed by, or include words such as believes, expects, anticipates, plans, estimates, intends, or similar expressions. Forward-looking statements are only predictions and are not guarantees of performance. These statements are based on beliefs and assumptions of the Companys management, which in turn are based on currently available information. These assumptions could prove inaccurate. Forward-looking statements are also affected by known and unknown risks that may cause the actual results of the Company to differ materially from any future results expressed or implied by such forward-looking statements. Many of these risks are beyond the ability of the Company to control or predict. Such factors include, but are not limited to, the following: we may never achieve or sustain profitability; we may not be successful in integrating CD&L and may fail to achieve the expected cost savings from the CD&L acquisition, including due to the challenges of combining the two companies, reducing overlapping functions, retaining key employees and other related risks; we may be unable to fund our future capital needs, and we may need funds sooner than anticipated; our large customers could reduce or discontinue using our services; we may be unable to successfully compete in our markets; we could be exposed to litigation stemming from the accidents or other activities of our drivers; we could be required to pay withholding taxes and extend employee benefits to our independent contractors; risk relating to maintaining the financing under our credit agreement; we have a substantial amount of debt and preferred stock outstanding, and our ability to operate and financial flexibility are limited by the agreements governing our debt and preferred stock; we may be required to redeem our debt at a time when we do not have the proceeds to do so; and the other risks identified in the section entitled Risk Factors in the Companys Annual Report on Form 10-K for the year ended June 30, 2006 and its Quarterly Report on Form 10-Q for the quarter ended March 31, 2007, as well as in the other documents that the Company files from time to time with the Securities and Exchange Commission. Management believes that
Page 4
the forward-looking statements contained in this release are reasonable; however, undue reliance should not be placed on any forward-looking statements contained herein, which are based on current expectations. Further, forward-looking statements speak only as of the date they are made, and management undertakes no obligation to publicly update any of them in light of new information or future events.
Contact:
Velocity Express Corporation
Edward W. (Ted) Stone,
203-349-4199
tstone@velocityexp.com
or
Institutional Marketing Services (IMS)
John G. Nesbett
203-972-9200
jnesbett@institutionalms.com
Page 5
EXHIBIT A:
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Amounts in thousands, except par value)
| March 31, 2007 |
July 1, 2006 | |||||
| ASSETS |
||||||
| Current assets: |
||||||
| Cash |
$ | 8,958 | $ | 1,715 | ||
| Accounts receivable, net of allowance of $2,913 and $3,273 at March 31, 2007 and July 1, 2006, respectively |
33,004 | 14,789 | ||||
| Accounts receivable - other |
1,395 | 1,031 | ||||
| Prepaid workers compensation and auto liability insurance |
4,408 | 1,932 | ||||
| Other prepaid expenses and other current assets |
1,960 | 1,167 | ||||
| Total current assets |
49,725 | 20,634 | ||||
| Property and equipment, net |
9,199 | 6,581 | ||||
| Assets held for sale |
589 | 973 | ||||
| | ||||||
| Goodwill |
72,922 | 42,830 | ||||
| Intangible assets |
28,420 | | ||||
| Deferred financing costs, net |
6,432 | 1,763 | ||||
| Other assets |
2,277 | 2,872 | ||||
| Total assets |
$ | 169,564 | $ | 75,653 | ||
| LIABILITIES AND SHAREHOLDERS EQUITY |
||||||
| Current liabilities: |
||||||
| Trade accounts payable |
$ | 23,258 | $ | 16,900 | ||
| Accrued wages and benefits |
4,995 | 2,755 | ||||
| Accrued legal and claims |
6,120 | 4,688 | ||||
| Accrued insurance and claims |
2,967 | 1,802 | ||||
| Accrued interest |
3,229 | 270 | ||||
| Related party liabilities |
| 1,430 | ||||
| Other accrued liabilities |
3,317 | 977 | ||||
| Revolving line of credit |
5,400 | | ||||
| Current portion of long-term debt |
865 | 1,363 | ||||
| Total current liabilities |
50,151 | 30,185 | ||||
| Long-term debt, less current portion |
53,695 | 26,185 | ||||
| Accrued insurance and claims |
2,178 | 2,540 | ||||
| Restructuring liabilities |
100 | 111 | ||||
| Other long-term liabilities |
4,720 | 1,563 | ||||
| Commitments and contingencies |
||||||
Page 6
| Shareholders equity: |
||||||||
| Preferred stock, $0.004 par value, 299,515 shares authorized 12,838 and 10,321 shares issued and outstanding at March 31, 2007 and July 1, 2006, respectively |
70,426 | 33,243 | ||||||
| Common stock, $0.004 par value, 700,000 shares authorized 28,331 and 16,965 shares issued and outstanding at March 31, 2007 and July 1, 2006, respectively |
113 | 68 | ||||||
| Stock subscription receivable |
(43 | ) | (7,543 | ) | ||||
| Additional paid-in-capital |
371,490 | 313,489 | ||||||
| Accumulated deficit |
(383,259 | ) | (324,200 | ) | ||||
| Accumulated other comprehensive income (loss) |
(7 | ) | 12 | |||||
| Total shareholders equity |
58,720 | 15,069 | ||||||
| Total liabilities and shareholders equity |
$ | 169,564 | $ | 75,653 | ||||
Page 7
EXHIBIT A:
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Amounts in thousands, except per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| March 31, | April 1, | March 31, | April 1, | |||||||||||||
| 2007 | 2006 | 2007 | 2006 | |||||||||||||
| Revenue |
$ | 98,180 | $ | 50,476 | $ | 311,546 | $ | 152,338 | ||||||||
| Cost of services |
75,999 | 35,965 | 239,792 | 109,202 | ||||||||||||
| Depreciation |
79 | 58 | 155 | 169 | ||||||||||||
| Gross profit |
22,102 | 14,453 | 71,599 | 42,967 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Occupancy |
4,423 | 3,145 | 13,431 | 9,174 | ||||||||||||
| Selling, general and administrative |
19,803 | 12,102 | 63,650 | 37,854 | ||||||||||||
| Restructuring charges and asset impairments |
975 | | 2,880 | | ||||||||||||
| Transaction and integration costs |
1,458 | | 5,444 | | ||||||||||||
| Depreciation and amortization |
1,688 | 1,036 | 5,591 | 3,137 | ||||||||||||
| Total operating expenses |
28,347 | 16,283 | 90,996 | 50,165 | ||||||||||||
| Loss from operations |
(6,245 | ) | (1,830 | ) | (19,397 | ) | (7,198 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense, net |
(4,630 | ) | (1,168 | ) | (15,256 | ) | (3,511 | ) | ||||||||
| Other |
(116 | ) | (177 | ) | (130 | ) | 472 | |||||||||
| Loss before income taxes and minority interest |
(10,991 | ) | (3,175 | ) | (34,783 | ) | (10,237 | ) | ||||||||
| Income taxes |
22 | 1 | 37 | 1 | ||||||||||||
| Minority interest |
| | 367 | | ||||||||||||
| Net loss |
$ | (11,013 | ) | $ | (3,176 | ) | $ | (35,187 | ) | $ | (10,238 | ) | ||||
| Net loss applicable to common shareholders |
$ | (13,345 | ) | $ | (3,915 | ) | $ | (59,800 | ) | $ | (16,128 | ) | ||||
| Basic and diluted net loss per share |
$ | (0.49 | ) | $ | (0.23 | ) | $ | (2.42 | ) | $ | (1.04 | ) | ||||
| Weighted average common stock shares outstanding used in the basic and diluted net loss per share calculation |
27,330 | 16,699 | 24,696 | 15,581 | ||||||||||||
Page 8
EXHIBIT B:
The pro forma combined Statement of Operations that follows reflects the combination of Velocity and CD&L as if the acquisition had been completed at the beginning of the respective period. It has been prepared in accordance with Regulation S-X of the SEC but it is not accompanied by the consolidation worksheet and explanatory footnotes required under Regulation S-X. The Companys Form 8-K/A filing on October 25, 2006 contains the required consolidation worksheet and footnotes for the year ended July 1, 2006 which are generally indicative of the pro forma adjustments reflected in the pro forma combined Statement of Operations that follows.
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
PRO FORMA COMBINED STATEMENTS OF OPERATIONS
FOR THE THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 2007 AND APRIL 1, 2006
(Amounts in thousands, except per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| March 31, 2007 |
April 1, 2006 |
March 31, 2007 |
April 1, 2006 |
|||||||||||||
| Revenue |
$ | 98,180 | $ | 110,915 | $ | 311,546 | $ | 328,099 | ||||||||
| Cost of services |
75,999 | 82,214 | 239,792 | 243,590 | ||||||||||||
| Depreciation |
79 | 64 | 155 | 190 | ||||||||||||
| Gross profit |
22,102 | 28,637 | 71,599 | 84,319 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Occupancy |
4,423 | 5,103 | 13,431 | 14,649 | ||||||||||||
| Selling, general and administrative |
19,803 | 23,332 | 63,650 | 69,008 | ||||||||||||
| Restructuring charges and asset impairments |
975 | | 2,880 | | ||||||||||||
| Transaction and integration costs |
1,458 | | 5,444 | | ||||||||||||
| Depreciation and amortization |
1,688 | 2,060 | 5,591 | 6,298 | ||||||||||||
| Total operating expenses |
28,347 | 30,495 | 90,996 | 89,955 | ||||||||||||
| Loss from operations |
(6,245 | ) | (1,856 | ) | (19,397 | ) | (5,636 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense, net |
(4,630 | ) | (4,198 | ) | (15,256 | ) | (15,274 | ) | ||||||||
| Other |
(116 | ) | (177 | ) | (130 | ) | 471 | |||||||||
| Loss before income taxes |
(10,991 | ) | (6,231 | ) | (34,783 | ) | (20,439 | ) | ||||||||
| Income taxes |
22 | 22 | 37 | 37 | ||||||||||||
| Minority interest |
| | | | ||||||||||||
| Net loss |
$ | (11,013 | ) | $ | (6,253 | ) | $ | (34,820 | ) | $ | (20,476 | ) | ||||
| Net loss applicable to common shareholders |
$ | (13,345 | ) | $ | (7,873 | ) | $ | (59,433 | ) | $ | (43,045 | ) | ||||
| Basic and diluted net loss per share |
$ | (0.49 | ) | $ | (0.40 | ) | $ | (2.41 | ) | $ | (2.33 | ) | ||||
| Weighted average common stock shares outstanding used in the basic and diluted net loss per share calculation |
27,330 | 19,628 | 24,696 | 18,508 | ||||||||||||
Page 9
EXHIBIT C: USE OF NON-GAAP FINANCIAL MEASURES
This press release includes disclosures regarding Adjusted EBITDA, which is a non-GAAP financial measure. Adjusted EBITDA, is comprised of historical EBITDA, as adjusted for certain non-cash expenses. EBITDA is defined as net earnings (loss) before interest expenses, income taxes, depreciation and amortization on an historical basis. We believe net income (loss) is the most directly comparable financial measure to EBITDA under GAAP.
We present Adjusted EBITDA for several reasons. Management believes Adjusted EBITDA is useful as a means to evaluate our ability to fund our estimated uses of cash, including the payment of interest on our debt. In addition, we have presented Adjusted EBITDA to investors in the past because it is frequently used by investors, securities analysts and other interested parties in the evaluation of companies in our industry, and management believes presenting it here provides a measure of consistency in our financial reporting. Adjusted EBITDA (also referred to in our Indenture as Consolidated Cash Flow and in our Revolving Credit Agreement as EBITDA) is also a component of the restrictive covenants and financial ratios contained in the agreement(s) governing our debt that require us to maintain compliance with these covenants and limit certain activities, such as our ability to incur additional debt and to pay dividends. The definitions in these covenants and ratios are based on Adjusted EBITDA. As a result, management believes the presentation of Adjusted EBITDA provides important additional information to investors.
While we use Adjusted EBITDA in managing and analyzing our business and financial condition and believe it is useful to our management and investors for the reasons described above, it has certain shortcomings. In particular, Adjusted EBITDA does not represent the residual cash flows available for discretionary expenditures, since items such as debt repayment and interest payments are not deducted from such measure. Accordingly, it should not be construed as an alternative to net cash from operating or investing activities, cash flows from operations or net income (loss) as defined by GAAP and is not, on its own, necessarily indicative of cash available to fund our cash needs as determined in accordance with GAAP. In addition, not all companies use identical calculations of Adjusted EBITDA, and our calculation of Adjusted EBITDA may not be comparable to Adjusted EBITDA or other similarly titled measures of other companies.
A reconciliation of the differences between Adjusted EBITDA and the most directly comparable financial measure presented in accordance with GAAP is included in the table that follows.
Reconciliation of Non-GAAP Financial Measures
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
FOR THE THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 2007 AND APRIL 1, 2006
| Three Months Ended | ||||||||||||
| March 31, 2007 |
April 1, 2006 |
Pro Forma April 1, 2006 |
||||||||||
| Net loss |
$ | (11,013 | ) | $ | (3,176 | ) | $ | (6,253 | ) | |||
| Interest Income/Expense |
4,630 | 1,168 | 4,196 | |||||||||
| Income Taxes |
22 | 1 | 22 | |||||||||
| Depreciation |
975 | 1,094 | 1,329 | |||||||||
| Amortization of Intangible Assets |
792 | | 795 | |||||||||
| Stock Based Compensation |
214 | 523 | 523 | |||||||||
| Other non-operating (income)/expense |
116 | 177 | 177 | |||||||||
| Transaction / Restructuring / Integration / Redundant |
2,433 | | | |||||||||
| Minority Interest in CD&L |
| | | |||||||||
| Adjusted EBITDA |
$ | (1,831 | ) | $ | (213 | ) | $ | 789 | ||||
Page 10
| Nine Months Ended | ||||||||||||
| March 31, 2007 |
April 1, 2006 |
Pro Forma April 1, 2006 |
||||||||||
| Net loss |
$ | (35,187 | ) | $ | (10,238 | ) | $ | (20,476 | ) | |||
| Interest Income/Expense |
15,256 | 3,511 | 15,274 | |||||||||
| Income Taxes |
37 | 1 | 37 | |||||||||
| Depreciation |
3,367 | 3,306 | 4,106 | |||||||||
| Amortization of Intangible Assets |
2,379 | | 2,382 | |||||||||
| Stock Based Compensation |
808 | 734 | 734 | |||||||||
| Other non-operating (income)/expense |
130 | (472 | ) | (471 | ) | |||||||
| Transaction / Restructuring / Integration / Redundant |
8,324 | | | |||||||||
| Minority Interest in CD&L |
367 | | | |||||||||
| Adjusted EBITDA |
$ | (4,519 | ) | $ | (3,158 | ) | $ | 1,586 | ||||
Page 11