CALL Magicjack Vocaltec Ltd - Ordinary Shares (delisted)

magicJack VocalTec Ltd. (Nasdaq:CALL), a leading VoIP cloud-based communications and UCaaS company, today announced financial results for the fourth quarter and full year ended December 31, 2017.

Fourth Quarter 2017 Financial Highlights:

• Net revenues: Total net revenues for the fourth quarter of 2017 were $20.8 million. Net revenues from the sales of magicJack devices were $2.4 million and access rights renewal revenues were $12.6 million, and accounted for 61% of total net revenues. Prepaid minute revenues were $1.0 million and access and wholesale charges were $0.8 million during the quarter. Broadsmart Global, Inc. contributed $2.5 million in revenues to the fourth quarter of 2017. Other revenue items contributed the remaining $1.5 million of total net revenues during the fourth of 2017.  
• Operating Income: GAAP operating income for the fourth quarter of 2017 was $1.3 million, which included $2.7 million in net charges primarily related to non-recurring professional and legal costs, provision for closure of our distribution warehouse, and executive management transition expenses and severance expenses.  
• Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2017 was $5.6 million.  
• Net Loss: GAAP net loss attributable to common shareholders for the fourth quarter of 2017 was $2.8 million or $0.17 GAAP diluted net loss per share based on 16.1 million weighted-average diluted ordinary shares outstanding. GAAP net loss included the aforementioned items under the Operating Income section above, as well as a $6.4 million impact from the following tax-related items: 
  • $6.1 million initial estimated impact from change in the U.S. federal income tax rate, which resulted in the Company revaluing its deferred tax assets and lowering their value;
  • $1.0 million increase to uncertain tax positions;
  • $0.4 million increase in our tax valuation allowance;
  • $(1.0) million revaluation of the Israel net operating loss carryforwards; and 
  • $(0.1) million increase to deferred tax assets related to expiration and forfeiture of stock options and restricted stock awards. 
• Non-GAAP net income: Non-GAAP net income attributable to common shareholders for the fourth quarter of 2017 was $7.0 million or $0.43 non-GAAP net income per diluted share based on 16.1 million weighted-average diluted ordinary shares outstanding.
• Cash: As of December 31, 2017, magicJack VocalTec had cash and cash equivalents of $52.6 million and no debt. During the fourth quarter of 2017, the company generated $1.7 million in net cash provided by operating activities, which reflects the impact of $1.5 million in costs related to the strategic process, approximately $0.7 million paid for renewal of certain annual insurance policies, and $0.3 million in payments related to executive management transition payments.

Full Year 2017 Financial Highlights:

• Net revenues: Total net revenues for the full year 2017 were $88.0 million. Net revenues from the sales of magicJack devices were $10.4 million and access rights renewal revenues were $51.9 million, and accounted for 59% of total net revenues. Prepaid minute revenues were $4.4 million and access and wholesale charges were $3.8 million during the full year 2017. Broadsmart Global, Inc. contributed $10.9 million in revenues to the full year 2017. Other revenue items contributed the remaining $6.6 million of total net revenues during the full year 2017.

• Operating loss: GAAP operating loss for the full year 2017 was $28.2 million, which included the following: 
  • $31.5 million one-time charge related to Broadsmart consisting of a $19.8 million write-down in asset carrying valued grossed up for the associated tax benefit;
  • $4.8 million in non-recurring legal costs, professional fees, legal settlements and consideration adjustment related to the ongoing sale process, shareholder proxy dispute costs and legal dispute with Broadsmart founders;
  • $3.1 million severance and senior management transition expenses; and
  • $1.5 million in non-recurring items including impairment of certain assets, write-down of inventory components, provision for restructuring related to closures of two locations, and certain tax matters. 
• Adjusted EBITDA: Adjusted EBITDA for the full year 2017 was $20.1 million.  
• Net loss: GAAP net loss attributable to common shareholders for the full year 2017 was $25.0 million or $1.55 GAAP net loss per diluted share based on 16.1 million weighted-average diluted ordinary shares outstanding. GAAP net loss included items described under the Operating loss section above, as well as a $(0.9) million impact from certain tax-related items. 
• Non-GAAP net income: Non-GAAP net income attributable to common shareholders for the full year of 2017 was $18.0 million or $1.12 non-GAAP net income per diluted share based on 16.1 million weighted-average diluted ordinary shares outstanding. 
• Cash: During the full year 2017, the company generated $2.0 million in net cash provided by operating activities, which reflects the impact of the following items: 
  • $3.7 million in payments related to severances, executive transition payments, and executive sign-on bonuses
  • $3.0 million estimated U.S. federal tax payment;
  • $1.8 million in non-recurring legal and professional fees related to the sale process;
  • $1.0 million in payments of expenses associated with the proxy dispute;
  • $2.0 million received from escrow related to the acquisition of Broadsmart Global, Inc.; and
  • $1.0 million received from a dispute settlement.

A reconciliation of GAAP to non-GAAP measures has been provided in the tables included below in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Measures.”

Additional Fourth Quarter 2017 and Recent Highlights:

• As of December 31, 2017, magicJack had an estimated 1.95 million active MJ subscribers, which are defined as device users that are under an active subscription contract.  
• magicJack activated 78,000 subscribers during the fourth quarter of 2017. Activations are defined as devices that become activated on to a subscription contract during a given period.  
• During the quarter ended December 31, 2017, magicJack’s average monthly churn was 2.3%.

About magicJack VocalTec Ltd.

magicJack VocalTec Ltd. (Nasdaq:CALL), the inventor of magicJack and a pioneer in Voice over IP (VoIP) technology and services, is a leading cloud communications company. With its easy-to-use, low cost solution for telecommunications, the Company has sold more than 11 million award-winning magicJack devices, which is now in its fifth generation, has millions of downloads of its free calling apps, and holds more than 30 technology patents.

Broadsmart, a leading hosted UCaaS (Unified Communication as a Service) provider for medium-to-large multi-location enterprise customers, is a division of magicJack VocalTec Ltd. Broadsmart has a track record of designing, provisioning and delivering complex UCaaS solutions to blue chip corporate customers on a nationwide basis. Broadsmart has expertise in servicing enterprises with hundreds-to-thousands of locations.

magicJack® is a registered trademark of magicJack VocalTec Ltd. All other product or company names mentioned are the property of their respective owners.

Contact:

Seth PotterInvestor Relations561-749-2255ir@vocaltec.com 

Non-GAAP Measures

The Non-GAAP measures shown in this release exclude various items detailed further below.

• magicJack defines non-GAAP adjusted EBITDA as GAAP operating income (loss) excluding: depreciation and amortization, share-based compensation, impairment of intangible assets, asset impairment, consideration adjustment / gain on mark-to-market, transaction related expenses, proxy contest related expenses, severance and senior management transition expenses, write-down of inventory components and other items. 
• magicJack defines non-GAAP net income as GAAP net (loss) income attributable to common shareholders excluding: share-based compensation, impairment of intangible assets, asset impairment, consideration adjustment / gain on mark-to-market, transaction related expenses, proxy contest related expenses, severance and senior management transition expenses, write-down of inventory components, other items and tax related items.

Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included with the financial information included in this press release. These measures are not in accordance with, or an alternative for, GAAP and may be different from non-GAAP measures used by other companies. Management believes that the presentation of non-GAAP results, when shown in conjunction with corresponding GAAP measures, provides useful information to management and investors regarding financial and business trends related to the company's results of operations. Further, management believes that these non-GAAP measures improve management's and investors' ability to compare the company's financial performance with other companies in the technology industry. Because these items vary significantly between companies, it is useful to compare results excluding these amounts as identified below.

 

	CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
	(In thousands except per share data)
	(Unaudited)				Quarter				Quarter				Twelve Months				Twelve Months
					Ended				Ended				Ended				Ended
					31-Dec-17				31-Dec-16				31-Dec-17				31-Dec-16
	Net revenues				$	20,758			$	23,826			$	87,993			$	97,398
	Cost of revenues					7,491				9,178				32,938				36,734
	Gross profit					13,267				14,648				55,055				60,664
	Operating expenses:
	Marketing					1,822				3,426				8,282				9,085
	General and administrative					8,726				8,997				38,425				33,327
	Research and development					1,458				1,538				5,896				5,199
	Impairment of intangible assets and goodwill					-				500				31,527				998
	Consideration adjustment / gain on mark-to-market					-				300				(894	)			(1,700	)
	Total operating expenses					12,006				14,761				83,236				46,909
	Operating income (loss)					1,261				(113	)			(28,181	)			13,755
	Other income (expense):
	Interest and dividend income					58				5				123				26
	Other (expense) income					(6	)			5				(34	)			(6	)
	Total other income					52				10				89				20
	Income (loss) before income taxes					1,313				(103	)			(28,092	)			13,775
	Income tax expense (benefit)					4,065				1,312				(3,129	)			8,719
	Net (loss) income					(2,752	)			(1,415	)			(24,963	)			5,056
	Net loss attributable to noncontrolling interest					-				154				-				635
	Net (loss) income attributable to common shareholders				$	(2,752	)		$	(1,261	)		$	(24,963	)		$	5,691
	(Loss) earnings per ordinary share:
			Basic		$	(0.17	)		$	(0.08	)		$	(1.55	)		$	0.36
			Diluted		$	(0.17	)		$	(0.08	)		$	(1.55	)		$	0.35
	Weighted average ordinary shares outstanding:
			Basic			16,125				15,902				16,088				15,815
			Diluted			16,125				16,113				16,088				16,064

 

	CONDENSED CONSOLIDATED BALANCE SHEETS INFORMATION
	(In thousands)
	(Unaudited)
			As of			As of
	ASSETS		31-Dec-17			31-Dec-16
	Current Assets
	Cash and cash equivalents		$	52,638		$	52,394
	Investments, at fair value			369			447
	Accounts receivable, net			2,428			3,171
	Inventories			1,880			4,441
	Deferred costs			1,936			2,319
	Prepaid income taxes			2,016			527
	Receivable from earnout escrow			-			2,000
	Deposits and other current assets			1,874			1,970
	Total current assets			63,141			67,269
	Property and equipment, net			2,772			3,805
	Intangible assets, net			10,190			28,854
	Goodwill			32,304			47,185
	Deferred tax assets			31,726			26,568
	Deposits and other non-current assets			909			836
	Total Assets		$	141,042		$	174,517
	LIABILITIES AND CAPITAL EQUITY
	Current Liabilities
	Accounts payable		$	3,199		$	2,790
	Income tax payable			-			1,527
	Accrued expenses and other current liabilities			6,454			8,426
	Deferred revenue, current portion			42,243			48,507
	Total current liabilities			51,896			61,250
	Deferred revenue, net of current portion			38,797			44,201
	Other non-current liabilities			13,787			10,866
	Total Capital Equity			36,562			58,200
	Total Liabilities and Capital Equity		$	141,042		$	174,517

 

	CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
	(In thousands)
	(Unaudited)		Twelve Months				Twelve Months
			Ended				Ended
			31-Dec-17				31-Dec-16
	Cash flows from operating activities:
	Net (loss) income		$	(24,963	)		$	5,056
	Provision for doubtful accounts and billing adjustments			-				203
	Share-based compensation			3,042				4,220
	Depreciation and amortization			4,374				4,733
	Impairment of intangible assets			31,527				998
	Increase (decrease) of uncertain tax position			2,628				(315	)
	Deferred income tax (benefit) provision			(4,605	)			4,418
	Consideration adjustment / gain on mark-to-market			-				(1,700	)
	Loss on sale of assets			243				-
	Changes in operating assets and liabilities, net of business acquisitions			(10,219	)			(2,363	)
	Net cash provided by operating activities			2,027				15,250
	Cash flows from investing activities:
	Purchases of investments			-				(80	)
	Proceeds from sales of investments			245				-
	Purchases of property and equipment			(611	)			(605	)
	Proceeds from sale of property and equipment			25				-
	Acquisition of Broadsmart, net of cash acquired			-				(40,019	)
	Acquisition of intangible assets			(1,090	)			(321	)
	Net cash used in investing activities			(1,431	)			(41,025	)
	Cash flows from financing activities:
	Repurchase of ordinary shares to settle withholding liability			(455	)			(430	)
	Proceeds from exercise of ordinary share options			103				10
	Net cash (used in) financing activities			(352	)			(420	)
	Net increase (decrease) in cash and cash equivalents			244				(26,195	)
	Cash and cash equivalents, beginning of period			52,394				78,589
	Cash and cash equivalents, end of period		$	52,638			$	52,394

 

	RECONCILIATION OF OPERATING INCOME (LOSS) TO NON-GAAP ADJUSTED EBITDA
	(In thousands)
	(Unaudited)		Quarter				Quarter				Twelve Months				Twelve Months
			Ended				Ended				Ended				Ended
			31-Dec-17				31-Dec-16				31-Dec-17				31-Dec-16
	GAAP Operating income (loss)		$	1,261			$	(113	)		$	(28,181	)		$	13,755
	Depreciation and amortization			977				1,223				4,374				4,733
	Share-based compensation			989				1,051				3,042				4,220
	Impairment of intangible assets			-				500				31,527				998
	Asset impairment			-				-				490				-
	Consideration adjustment / Gain on mark-to-market			-				300				(894	)			(1,700	)
	Transaction related expenses			-				-				-				799
	Proxy contest related expenses			-				519				1,042				1,015
	Severance and senior management transition expenses			99				217				3,067				852
	Write-down of inventory components			-				-				386				112
	Other Items			2,281				40				5,235				535
	Non- GAAP Adjusted EBITDA		$	5,607			$	3,737			$	20,088			$	25,319
	RECONCILIATION OF NET INCOME (LOSS) TO NON-GAAP NET INCOME
	(In thousands)
	(Unaudited)		Quarter				Quarter				Twelve Months				Twelve Months
			Ended				Ended				Ended				Ended
			31-Dec-17				31-Dec-16				31-Dec-17				31-Dec-16
	GAAP Net (loss) income attributable to common shareholders		$	(2,752	)		$	(1,261	)		$	(24,963	)		$	5,691
	Share-based compensation			989				1,051				3,042				4,220
	Impairment of intangible assets			-				500				31,527				998
	Asset impairment			-				-				490				-
	Consideration adjustment / Gain on mark-to-market			-				300				(894	)			(1,700	)
	Transaction related expenses			-				-				-				799
	Proxy contest related expenses			-				519				1,042				1,015
	Severance and senior management transition expenses			99				217				3,067				852
	Write-down of inventory components			-				-				386				112
	Other Items			2,281				40				5,235				535
	Tax related items			6,391				820				(887	)			3,982
	Non-GAAP Net income		$	7,008			$	2,186			$	18,045			$	16,504
	GAAP (loss) earnings per ordinary share – Diluted		$	(0.17	)		$	(0.08	)		$	(1.55	)		$	0.35
	Share-based compensation			0.06				0.07				0.19				0.26
	Impairment of intangible assets			-				0.03				1.96				0.06
	Asset impairment			-				-				0.03				-
	Consideration adjustment / Gain on mark-to-market			-				0.02				(0.06	)			(0.11	)
	Transaction related expenses			-				-				-				0.05
	Proxy contest related expenses			-				0.03				0.06				0.06
	Severance and senior management transition expenses			0.01				0.01				0.19				0.05
	Write-down of inventory components			-				-				0.02				0.01
	Other Items			0.14				0.00				0.33				0.03
	Tax related items			0.40				0.05				(0.06	)			0.25
	Non-GAAP Net income per share – Diluted		$	0.43			$	0.14			$	1.12			$	1.03
	Weighted average ordinary shares outstanding - Diluted:			16,125				16,113				16,088				16,064