
|
Company
Contact:
|
Jody
Frank, CFO
|
(212)
924 3442
|
|
Richard
Lewis,
|
(212)
924 3442
|
|
|
Corporate
Development
|
||
|
Agency
Contact:
|
Equity
Communications:
|
|
|
Ira
Weingarten
|
(805)
897-1880
|
|
·
|
Stock-Based
Compensation:
The Company believes that because of the variety of equity awards
used by
companies, varying methodologies for determining stock-based compensation
and the assumptions and estimates involved in those determinations,
the
exclusion of non-cash stock-based compensation enhances the ability
of
management and investors to understand the impact of non-cash stock-based
compensation on our operating results. Further, the Company believes
that
excluding stock-based compensation expense allows for a more transparent
comparison of its financial results to previous
periods.
|
|
·
|
Other
Income: The
Company considers this a one time transaction, and it is not an indication
of current or future operating performance. Therefore the Company
does not
consider the inclusion of this transaction helpful in assessing its
current financial performance compared to previous periods as well
as
prospects for the future.
|
|
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||
|
|
July
31,
2008
|
July
31,
2007
|
July
31,
2008
|
July
31,
2007
|
|||||||||
|
Net
(loss), as reported
|
$
|
(1,602,117
|
)
|
$
|
(1,195,665
|
)
|
$
|
(4,160,457
|
)
|
$
|
(11,049,422
|
)
|
|
|
Interest
expense, net
|
481,876
|
561,350
|
1,051,181
|
6,349,946
|
|||||||||
|
Depreciation
and amortization
|
200,468
|
65,596
|
453,623
|
226,309
|
|||||||||
|
|
|||||||||||||
|
EBITDA
|
(919,773
|
)
|
(568,719
|
)
|
(2,655,653
|
)
|
(4,473,167
|
)
|
|||||
|
Adjustments:
|
|||||||||||||
|
Other
expense (income)
|
(47,554
|
)
|
(35,745
|
)
|
(96,779
|
)
|
(73,540
|
)
|
|||||
|
Stock
based compensation
|
669,017
|
777,317
|
865,206
|
2,600,278
|
|||||||||
|
Adjusted
EBITDA
|
$
|
(298,310
|
)
|
$
|
172,853
|
$
|
(1,887,226
|
)
|
$
|
(1,946,429
|
)
|
||
|
|
For the three
months
|
For the three
months
|
For the nine
months
|
For the nine
months
|
|||||||||
|
|
ended July 31,
|
ended July 31,
|
ended July 31,
|
ended July 31,
|
|||||||||
|
|
2008
|
2007
|
2008
|
2007
|
|||||||||
|
|
|
|
|
|
|||||||||
|
Net
revenue
|
$
|
5,008,525
|
$
|
5,859,907
|
$
|
13,232,440
|
$
|
10,794,621
|
|||||
|
|
|||||||||||||
|
Cost
of revenue
|
1,984,714
|
2,300,728
|
4,934,266
|
4,513,101
|
|||||||||
|
|
|||||||||||||
|
Gross
profit
|
3,023,811
|
3,559,179
|
8,298,174
|
6,281,520
|
|||||||||
|
|
|||||||||||||
|
Research
and development
|
880,339
|
634,679
|
2,333,840
|
1,736,437
|
|||||||||
|
Selling,
general and administrative expenses
|
3,311,267
|
3,594,560
|
9,170,389
|
8,883,099
|
|||||||||
|
Non-recurring
expenses
|
-
|
-
|
-
|
435,000
|
|||||||||
|
|
|||||||||||||
|
Operating
income (loss)
|
(1,167,795
|
)
|
(670,060
|
)
|
(3,206,055
|
)
|
(4,773,016
|
)
|
|||||
|
|
|||||||||||||
|
Other
income (expense)
|
|||||||||||||
|
|
|||||||||||||
|
Other
income
|
47,554
|
35,745
|
96,779
|
73,540
|
|||||||||
|
Interest
expense
|
(481,876
|
)
|
(561,350
|
)
|
(1,051,181
|
)
|
(6,349,946
|
)
|
|||||
|
|
|||||||||||||
|
Total
other income (expense)
|
(434,322
|
)
|
(525,605
|
)
|
(954,402
|
)
|
(6,276,406
|
)
|
|||||
|
|
|||||||||||||
|
Loss
before income taxes
|
(1,602,117
|
)
|
(1,195,665
|
)
|
(4,160,457
|
)
|
(11,049,422
|
)
|
|||||
|
|
|||||||||||||
|
Provision
for income taxes
|
-
|
-
|
-
|
-
|
|||||||||
|
|
|||||||||||||
|
Net
loss
|
(1,602,117
|
)
|
(1,195,665
|
)
|
(4,160,457
|
)
|
(11,049,422
|
)
|
|||||
|
|
|||||||||||||
|
Preferred
Stock Dividends:
|
|||||||||||||
|
Series
A
|
(31,819
|
)
|
(31,851
|
)
|
(106,843
|
)
|
(238,950
|
)
|
|||||
|
Series
B
|
-
|
-
|
-
|
(107,680
|
)
|
||||||||
|
Beneficial
Conversion Feature
|
-
|
-
|
-
|
(800,000
|
)
|
||||||||
|
|
|||||||||||||
|
Net
Loss Applicable to Common Shares
|
$
|
(1,633,936
|
)
|
$
|
(1,227,516
|
)
|
$
|
(4,267,300
|
)
|
$
|
(12,196,051
|
)
|
|
|
|
|||||||||||||
|
Loss
per share, basic and diluted
|
(0.03
|
)
|
(0.03
|
)
|
(0.09
|
)
|
(0.34
|
)
|
|||||
|
|
|||||||||||||
|
Weighted
average shares outstanding
|
48,540,133
|
47,986,242
|
48,369,873
|
35,490,398
|
|||||||||
|
|
|||||||||||||
|
Comprehensive
loss:
|
|||||||||||||
|
|
|||||||||||||
|
Net
loss
|
$
|
(1,602,117
|
)
|
$
|
(1,195,665
|
)
|
$
|
(4,160,457
|
)
|
$
|
(11,049,422
|
)
|
|
|
|
|||||||||||||
|
Foreign
currency translation adjustment
|
98,390
|
55,209
|
(23,560
|
)
|
150,458
|
||||||||
|
Unrealized
loss on investment
|
(280,500
|
)
|
-
|
(663,000
|
)
|
-
|
|||||||
|
|
|||||||||||||
|
Comprehensive
loss
|
$
|
(1,784,227
|
)
|
$
|
(1,140,456
|
)
|
$
|
(4,847,017
|
)
|
$
|
(10,898,964
|
)
|
|