![]() |
Exhibit 99.1 |
Velocity Express Announces Fourth Quarter And
Year End Results
WESTPORT, Conn. October 15, 2007 Velocity Express Corporation (NASDAQ: VEXP - News), the nations largest provider of time definite regional delivery solutions, announced operating results for its fourth quarter and fiscal year ended June 30, 2007.
Highlights:
| | Positive adjusted EBITDA in quarter ended June 30, 2007 |
| | Gross margin improved while average driver settlement increased through route engineering |
| | $18 million in annualized new revenue started in September quarter of fiscal 2008, more than offsetting $15 million in lost revenue from terminated unfavorable contracts assumed with the CD&L acquisition |
| | Three new franchise agreements signed in September quarter of fiscal 2008 |
Vincent A. Wasik, Velocitys Chairman and Chief Executive Officer, stated, During the quarter we achieved a positive adjusted EBITDA, reflecting the considerable progress we have made with our acquisition of CD&L. We have realized all of the $22 million in acquisition synergies we had anticipated and, with a significant effort, aided by Alvarez & Marsal, we have been able to migrate all of our customer and route management information to a single database and operating system. The Company can now apply our unique route management systems to capture the full $16 million of routing efficiencies we had anticipated when we merged with CD&L. During the quarter, we saw the first benefits of the integrated databases as our route management and route engineering systems allowed us to improve driver pay by 370 basis points in the June quarter compared to the March quarter, while increasing the average settlement paid to our independent contractor drivers.
Financial Summary for the quarter:
| June Qtr 2007 |
March Qtr 2007 |
June Qtr Pro forma |
||||||||||
| Revenue |
$ | 98,556 | $ | 98,180 | $ | 112,003 | ||||||
| Gross Profit |
26,445 | 22,102 | 28,382 | |||||||||
| Gross Margin |
26.8 | % | 22.5 | % | 25.3 | % | ||||||
| Operating Expenses Included in Adjusted EBITDA * |
23,735 | 24,012 | 31,737 | |||||||||
| Adjusted EBITDA * |
2,793 | (1,831 | ) | (3,421 | ) | |||||||
| Depreciation, Amortization, Non-Cash Compensation, Integration & Transaction Expenses |
2,975 | 4,414 | 2,559 | |||||||||
| Operating Loss |
(182 | ) | (6,245 | ) | (5,914 | ) | ||||||
| * | see Exhibit C |
Mr. Wasik continued, Revenue in the June quarter benefited from new business starts with an annual value of $11 million in the first six months of calendar 2007 and future quarters will benefit from additional $18 million in annualized new starts in the September quarter. As discussed in previous communications, we reorganized our sales team earlier this year to better serve our current customer base, deepen our penetration into the vertical markets for office products, healthcare and critical parts, and expand into the retail replenishment vertical. As a result, our customer bid pipeline increased to $201 million on October 15 from $147 million on May 15 even after converting more than $20 million of the May pipeline into started new
Page 1
business. We are seeing particular interest in the retail and pharmaceutical verticals where Fortune 1000 customers clearly see the benefits of our sophisticated track-and-trace and route management technology across our integrated network of 150 same-day, time-critical, ground delivery service areas across the country.
Over time, Velocity expects growth in these areas will more than offset the decline anticipated in the Companys financial services business due to the migration of banks to the Federal Reserve Check 21 imaging technology initiative. Revenue from financial services has already declined from $21 million for Velocity and CD&L combined in the pre-merger June quarter of 2006 to $13.5 million in the September quarter of 2007. With the previously announced revenue reduction from Velocitys largest financial services customer, the Company expects revenue from this vertical market will decline by another $3.3 million per quarter between the first and third quarters of fiscal 2008. In addition, Velocity has exited from other unfavorable legacy-CD&L customer contracts with annual revenues of $15 million in the automotive, financial services and healthcare verticals after failing to renegotiate these contracts to acceptable market terms.
Finally, Velocity has launched a new franchise strategy to expand its technology-driven service capability into additional areas that enhance and increase service coverage. To date, Velocity has signed franchisees in Fargo, ND; Columbus, OH; St. Louis, MO and Kansas City, MO and expects to sign two more cities before the end of October. The Company expects these first 6 franchisees to provide more than $5 million of service for Velocity customers on an annual basis, from which Velocity will record the franchise fee income. Furthermore, Velocity expects to expand its franchise program into three or four additional geographies each quarter, equivalent to $15-20 million annual value of service for Velocity customers by June 2008. Beyond the benefit to customers, franchising also allows Velocity to use capital more efficiently by eliminating the expenditures needed to open new markets while earning franchise fees that assure day one profitability comparable to a mature direct operation.
Ted Stone, Velocitys Chief Financial Officer stated, As part of our year end close, we quantified and recorded the impact of the unfavorable customer contracts mentioned above along with other adjustments primarily relating to purchase accounting. These entries had the net effect of increasing our reported earnings by approximately $1.6 million in the quarter. Even excluding these items, Adjusted EBITDA was positive as expected.
In view of the realized and projected declines in financial services and other revenue mentioned above, we approached our revolving credit lender shortly after the fiscal year-end to revise the Minimum EBITDA covenant of the Credit Agreement. On October 15, we entered into an amended Credit Agreement under which the lender agreed to waive our non-compliance with the Minimum EBITDA covenant for July and August 2007 and establish new covenants from September 2007 through December 2008. We are satisfied with the revised terms and confident we can continue to drive the long-term profitability of the business.
Financial Overview
On August 17, 2006, Velocity acquired CD&L, creating the largest time-critical logistics company in the United States. For comparative purposes, the financial data for the quarter and fiscal year ended July 1, 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. The presentation also separates 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 and year ended July 1, 2006 as they were reported at that time.
Fourth Quarter Results
Revenue
Fourth quarter revenue was $98.6 million compared to $98.2 million in the third quarter of fiscal 2007 and pro forma revenue of $112.0 million in the fourth quarter of last year. Revenue declined from 2006 due to the previously disclosed loss of Office Depot ($7 million), the above-described declines in financial services
Page 2
revenue ($7 million), $3 million per quarter in merger-related customer losses, and a slight economic slowdown in the current period. These losses were partly offset by $2.5 million in revenue from new business starts with new and existing customers in the March and June quarters and $1.5 million from the amortization into revenue of an unfavorable contract. Revenue increased from the March quarter because new business starts and the unfavorable contract amortization exceeded the decline in financial services revenue during the quarter.
Gross profit
The Company reported gross profit for the quarter of $26.4 million, or 26.8% of sales, compared to $22.1 million, or 22.5% of sales, in the third quarter of fiscal 2007 and to pro forma gross profit of $28.4 million, or 25.3% of sales, for the same quarter last year. The sequential improvement reflects reduced total driver pay as a result of the improved driver pay management and route engineering made possible by the integrated customer and route management databases, a net benefit from the year-end purchase accounting adjustments cited earlier plus merger integration savings partly offset by cargo claims paid under unfavorable legacy CD&L contracts and new spending on our system-wide scanner upgrade. The scanner expense is part of a much larger investment we are making in partnership with our independent contractor drivers.
Operating expenses
Operating expenses (occupancy and SG&A) for the quarter were $23.7 million, or 24.1% of sales, compared to $24.0 million, or 24.5% of sales, in the third quarter of fiscal 2007 and to pro forma operating expenses of $31.9 million, or 28.4% of sales, in the fourth quarter last year. The decrease in operating expense reflects the realization of post-acquisition integration savings partly offset by legal expenses associated with the resolution of a pre-2004 contract dispute.
Net interest expense of $5.0 million in the quarter was up from $4.6 million the March quarter due to greater borrowing under the Companys revolving credit facility. Interest expense was down from $5.6 million on a pro forma basis in the prior year quarter.
Adjusted EBITDA and Net Loss
Adjusted EBITDA for the fourth quarter was $2.8 million, compared to an Adjusted EBITDA loss of $1.8 million in the third quarter of fiscal 2007 and a pro forma Adjusted EBITDA loss of $3.4 million in the fourth quarter last year. Adjusted EBITDA improved sequentially due to improved gross margins and reduced operating expenses. 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 fourth quarter ended June 30, 2007 was $4.3 million compared to a $11.0 million in the third quarter of fiscal 2007 and to a pro forma loss of $11.7 million in the fourth quarter last year. Net loss attributable to common shareholders for the quarter was $6.2 million, or $0.20 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.
Conference Call
Velocity will host a conference call on Tuesday, October 16 at 9:00 a.m. ET to discuss the companys fourth quarter results. 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 webcast will be available at www.velocityexpress.com as well as at www.InvestorCalendar.com. A replay of the webcast can be heard 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 866-245-6755 and international callers may dial 416-915-1035. Callers should use passcode 203645.
Page 3
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 and include statements about our ability to realize routing efficiencies and control driver pay, our ability to generate revenues and profits from potential customers in our pipeline, our ability to be successful with our new franchise strategy and our ability to comply with the new financial covenants in our revolving credit facility. 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 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, 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 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/Jennifer Belodeau
203-972-9200
jnesbett@institutionalms.com
Page 4
EXHIBIT A:
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except par value)
| June 30, 2007 |
July 1, 2006 |
|||||||
| ASSETS | ||||||||
| Current assets: |
||||||||
| Cash |
$ | 14,418 | $ | 1,715 | ||||
| Accounts receivable, net of allowance of $3,277 and $3,273 at June 30, 2007 and July 1, 2006, respectively |
32,597 | 14,789 | ||||||
| Accounts receivable - other |
1,250 | 1,031 | ||||||
| Prepaid workers compensation and auto liability insurance |
3,404 | 1,932 | ||||||
| Other prepaid expenses and other current assets |
1,031 | 1,167 | ||||||
| Total current assets |
52,700 | 20,634 | ||||||
| Property and equipment, net |
8,457 | 6,581 | ||||||
| Assets held for sale |
101 | 973 | ||||||
| | ||||||||
| Goodwill |
81,791 | 42,830 | ||||||
| Intangible assets |
24,327 | | ||||||
| Deferred financing costs, net |
6,246 | 1,763 | ||||||
| Other assets |
2,888 | 2,872 | ||||||
| Total assets |
$ | 176,510 | $ | 75,653 | ||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||
| Current liabilities: |
||||||||
| Trade accounts payable |
$ | 28,413 | $ | 16,900 | ||||
| Accrued wages and benefits |
3,643 | 2,755 | ||||||
| Accrued legal and claims |
5,854 | 4,688 | ||||||
| Accrued insurance and claims |
3,697 | 1,802 | ||||||
| Accrued interest |
5,867 | 270 | ||||||
| Related party liabilities |
574 | 1,430 | ||||||
| Other accrued liabilities |
3,383 | 977 | ||||||
| Revolving line of credit |
7,467 | | ||||||
| Current portion of long-term debt |
558 | 1,363 | ||||||
| Total current liabilities |
59,456 | 30,185 | ||||||
| Long-term debt, less current portion |
55,510 | 26,185 | ||||||
| Accrued insurance and claims |
1,882 | 2,540 | ||||||
| Restructuring liabilities |
| 111 | ||||||
| Other long-term liabilities |
4,018 | 1,563 | ||||||
| Commitments and contingencies |
||||||||
| Shareholders equity: |
||||||||
| Preferred stock, $0.004 par value, 299,515 shares authorized 12,239 and 10,321 shares issued and outstanding at June 30, 2007 and July 1, 2006, respectively |
68,902 | 33,243 | ||||||
| Common stock, $0.004 par value, 700,000 shares authorized 32,820 and 16,965 shares issued and outstanding at June 30, 2007 and July 1, 2006, respectively |
131 | 68 | ||||||
| Stock subscription receivable |
| (7,543 | ) | |||||
| Additional paid-in-capital |
376,041 | 313,489 | ||||||
| Accumulated deficit |
(389,497 | ) | (324,200 | ) | ||||
| Accumulated other comprehensive income (loss) |
67 | 12 | ||||||
| Total shareholders equity |
55,644 | 15,069 | ||||||
| Total liabilities and shareholders equity |
$ | 176,510 | $ | 75,653 | ||||
Page 5
EXHIBIT A:
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Amounts in thousands, except per share data)
| Three Months Ended | Years Ended | |||||||||||||||
| June 30, 2007 |
July 1, 2006 |
June 30, 2007 |
July 1, 2006 |
|||||||||||||
| Revenue |
$ | 98,556 | $ | 50,092 | $ | 410,102 | $ | 202,430 | ||||||||
| Cost of services |
72,028 | 36,146 | 311,820 | 145,348 | ||||||||||||
| Depreciation |
83 | 54 | 238 | 223 | ||||||||||||
| Gross profit |
26,445 | 13,892 | 98,044 | 56,859 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Occupancy |
4,424 | 2,836 | 17,855 | 12,010 | ||||||||||||
| Selling, general and administrative |
18,964 | 13,807 | 82,614 | 51,661 | ||||||||||||
| 23,388 | 16,643 | 100,469 | 63,671 | |||||||||||||
| Restructuring charges and asset impairments |
518 | 378 | 3,398 | 378 | ||||||||||||
| Transaction and integration costs |
1,121 | | 6,565 | | ||||||||||||
| Depreciation and amortization |
1,600 | 888 | 7,191 | 4,025 | ||||||||||||
| Total operating expenses |
26,277 | 17,909 | 117,623 | 68,074 | ||||||||||||
| Loss from operations |
(182 | ) | (4,017 | ) | (19,579 | ) | (11,215 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense, net |
(5,001 | ) | (1,607 | ) | (20,257 | ) | (5,118 | ) | ||||||||
| Other |
838 | (177 | ) | 708 | 295 | |||||||||||
| Loss before income taxes and minority interest |
(4,345 | ) | (5,801 | ) | (39,128 | ) | (16,038 | ) | ||||||||
| Income taxes |
| (1 | ) | 37 | | |||||||||||
| Minority interest |
| | 367 | | ||||||||||||
| Net loss |
$ | (4,345 | ) | $ | (5,800 | ) | $ | (39,532 | ) | $ | (16,038 | ) | ||||
| Net loss applicable to common shareholders |
$ | (6,198 | ) | $ | (7,519 | ) | $ | (65,991 | ) | $ | (23,647 | ) | ||||
| Basic and diluted net loss per share |
$ | (0.20 | ) | $ | (0.44 | ) | $ | (2.53 | ) | $ | (1.49 | ) | ||||
| Weighted average common stock shares outstanding used in the basic and diluted net loss per share calculation |
30,252 | 16,965 | 26,085 | 15,907 | ||||||||||||
Page 6
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 YEARS ENDED JUNE 30, 2007 AND JULY 1, 2006
(Unaudited)
(Amounts in thousands, except per share data)
| Three Months Ended | Years Ended | |||||||||||||||
| June 30, 2007 |
July 1, 2006 |
June 30, 2007 |
July 1, 2006 |
|||||||||||||
| Revenue |
$ | 98,556 | $ | 112,003 | $ | 410,102 | $ | 440,102 | ||||||||
| Cost of services |
72,028 | 83,561 | 311,820 | 327,151 | ||||||||||||
| Depreciation |
83 | 60 | 238 | 250 | ||||||||||||
| Gross profit |
26,445 | 28,382 | 98,044 | 112,701 | ||||||||||||
| Operating expenses: |
||||||||||||||||
| Occupancy |
4,424 | 4,756 | 17,855 | 19,405 | ||||||||||||
| Selling, general and administrative |
18,964 | 27,233 | 82,614 | 96,241 | ||||||||||||
| 23,388 | 31,863 | 23,388 | 115,646 | |||||||||||||
| Restructuring charges and asset impairments |
518 | 378 | 3,398 | 378 | ||||||||||||
| Transaction and integration costs |
1,121 | | 6,565 | | ||||||||||||
| Depreciation and amortization |
1,600 | 1,929 | 7,191 | 8,227 | ||||||||||||
| Total operating expenses |
26,627 | 34,296 | 117,623 | 124,251 | ||||||||||||
| Loss from operations |
(182 | ) | (5,914 | ) | (19,579 | ) | (11,550 | ) | ||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense, net |
(5,001 | ) | (5,625 | ) | (20,257 | ) | (20,899 | ) | ||||||||
| Other |
838 | (177 | ) | 708 | 294 | |||||||||||
| Loss before income taxes |
(4,345 | ) | (11,716 | ) | (39,128 | ) | (32,155 | ) | ||||||||
| Income taxes |
| | 37 | | ||||||||||||
| Minority interest |
| | 367 | | ||||||||||||
| Net loss |
$ | (4,345 | ) | $ | (11,716 | ) | $ | (39,532 | ) | $ | (32,155 | ) | ||||
| Net loss applicable to common shareholders |
$ | (6,198 | ) | $ | (15,208 | ) | $ | (65,991 | ) | $ | (58,253 | ) | ||||
| Basic and diluted net loss per share |
$ | (0.20 | ) | $ | (0.76 | ) | $ | (2.53 | ) | $ | (3.09 | ) | ||||
| Weighted average common stock shares outstanding used in the basic and diluted net loss per share calculation |
30,252 | 19,891 | 26,085 | 18,854 | ||||||||||||
Page 7
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 Month Periods Ended June 30, 2007, March 31, 2007 and July 1, 2006
| Three Month Periods Ended | ||||||||||||||||
| June 30, 2007 |
March 31, 2007 |
July 1, 2006 |
Pro Forma July 1, 2006 |
|||||||||||||
| Net loss | $ | (4,345 | ) | $ | (11,013 | ) | $ | (5,800 | ) | $ | (11,716 | ) | ||||
| Interest Income/Expense |
5,001 | 4,630 | 1,607 | 5,625 | ||||||||||||
| Income Taxes |
| 22 | (1 | ) | | |||||||||||
| Depreciation |
889 | 975 | 942 | 1,196 | ||||||||||||
| Amortization of Intangible Assets |
794 | 792 | | 793 | ||||||||||||
| Stock Based Compensation |
(347 | ) | 214 | 126 | 126 | |||||||||||
| Other non-operating (income)/expense |
(838 | ) | 116 | 177 | 177 | |||||||||||
| Transaction / Restructuring / Integration / Redundant Expenses |
1,639 | 2,433 | 378 | 378 | ||||||||||||
| Minority Interest in CD&L |
| | | |||||||||||||
| Adjusted EBITDA | $ | 2,793 | $ | (1,831 | ) | $ | (2,571 | ) | $ | (3,421 | ) | |||||
Page 8
Reconciliation of Non-GAAP Financial Measures
VELOCITY EXPRESS CORPORATION AND SUBSIDIARIES
for the Years Ended June 30, 2007 and July 1, 2006
| Years Ended | ||||||||||||
| June 30, 2007 |
July 1, 2006 |
Pro Forma July 1, 2006 * |
||||||||||
| Net loss | ||||||||||||
| Interest Income/Expense |
$ | (39,532 | ) | $ | (16,038 | ) | $ | (32,155 | ) | |||
| Income Taxes |
20,257 | 5,118 | 20,899 | |||||||||
| Depreciation |
37 | | | |||||||||
| Amortization of Intangible Assets |
4,256 | 4,248 | 5,304 | |||||||||
| Stock Based Compensation |
3,173 | | 3,173 | |||||||||
| Other non-operating (income)/expense |
461 | 860 | 860 | |||||||||
| Transaction / Restructuring / Integration / Redundant Expenses |
(708 | ) | (295 | ) | (294 | ) | ||||||
| Minority Interest in CD&L |
9,963 | 378 | 378 | |||||||||
| Adjusted EBITDA | 367 | | | |||||||||
| $ | (1,726 | ) | $ | (5,729 | ) | $ | (1,835 | ) | ||||
Page 9