Exhibit 99.1
Cartesian Reports Fourth Quarter and Full Year 2016 Financial Results
Overland Park, KS – March 29, 2017 – Cartesian, Inc. (NASDAQ: CRTN), a specialist provider of consulting services and managed solutions to the global communications, technology and digital media industries, reported financial results for the fourth quarter and fiscal year ended December 31, 2016.
Q4 2016 Operational Highlights
| • | Signed agreements with two new logos in North America |
| • | Completed initial delivery of significant revenue analytics customer |
| • | Renewed largest analytics customer for third year of service |
| • | Reported substantial growth in number of new regulatory-based projects |
| • | Substantial cost mitigation initiatives implemented |
Q4 2016 Financial Highlights (results compared to the same year-ago quarter)
| • | GAAP revenues were $15.2 million compared to $22.2 million |
| • | Non-GAAP revenues (on a constant currency basis) were $16.9 million (see reconciliations to GAAP, below) |
| • | Gross margin improved to 34% compared to 26% |
| • | GAAP loss from operations was $0.4 million, an improvement from GAAP loss from operations of $2.5 million |
Management Commentary
Cartesian CEO Peter Woodward commented, “The fourth quarter is our seasonally slowest quarter, and I am pleased we were able to report positive non-GAAP adjusted income from operations for the second quarter in a row. We signed two agreements for new North American customers, and were encouraged by the breadth of customer activity in EMEA, laying a foundation for improved future revenue trends. Overall, our mix of business has shifted significantly during 2016, especially in EMEA, a positive indication of potential future profitability.
“We are committed to ongoing cost management in order to drive improved operating profitability. Over time, we plan to invest in the business to add key talent in growth areas and sales capacity to broaden our customer base, both within and outside of our current logos.”
Q4 2016 Financial Results
Revenues in the fourth quarter of 2016 decreased by 32% to $15.2 million from $22.2 million in the same year–ago period. The decrease was primarily due to a large customer engagement in North America during the fourth quarter of 2015 that was substantially completed as scheduled during the first half of fiscal 2016. The decrease was also partially due to the impact of a $1.7 million unfavorable change in foreign currency exchange rates.
On a non-GAAP constant currency basis, revenues in the fourth quarter of 2016 were $16.9 million, a decrease of 24% from $22.2 million in the same year-ago period (see reconciliation to GAAP, below).
Exhibit 99.1
Gross margin improved to 34% in the fourth quarter of 2016 compared to 26% in the fourth quarter of 2015 primarily due to an inventory adjustment of $2.1 million in the fourth quarter of 2015. Gross profit decreased 11% to $5.2 million in the fourth quarter of 2016 compared to $5.9 million in the fourth quarter of 2015. The decrease in gross profit was primarily due to lower revenues and unfavorable project mix in North America.
Selling, general and administrative expenses in the fourth quarter of 2016 were $5.6 million (37% of revenues), a 33% decrease, compared to $8.4 million (38% of revenues) in the fourth quarter of 2015. The decrease in selling, general and administrative expenses was primarily due to lower compensation (largely driven by lower head-count) and other related expenses. The decrease was also partially affected by the impact of the change in foreign currency exchange rates.
GAAP loss from operations in the fourth quarter of 2016 totaled $0.4 million, an improvement from GAAP loss from operations of $2.5 million in the fourth quarter of 2015.
Non-GAAP adjusted income from operations in the fourth quarter of 2016 totaled $0.3 million, as compared to non-GAAP adjusted income from operations of $0.3 million in the fourth quarter of 2015 (see reconciliation to GAAP, below).
GAAP net loss for the fourth quarter of 2016 was $0.1 million, or $0.01 per diluted share, an improvement from a GAAP net loss of $2.8 million, or $0.32 per diluted share in the fourth quarter of 2015.
Non-GAAP adjusted net loss for the fourth quarter of 2016 totaled $0.3 million or $0.03 per diluted share, compared to a non-GAAP adjusted net loss of $11,000, or $0.00 per diluted share in the same year-ago period (see reconciliation to GAAP, below).
Fiscal Year 2016 Financial Results
Revenues for fiscal year 2016 decreased by 8% to $71.7 million from $78.3 million in fiscal 2015. The decrease was primarily due to a large customer engagement in North America during the second half of 2015 that was substantially completed as scheduled during the first half of fiscal 2016. The decrease was also partially due to the impact of a $4.1 million unfavorable change in foreign currency exchange rates.
On a non-GAAP constant currency basis, revenues in fiscal year 2016 were $75.8 million, a decrease of 3% from $78.3 million in fiscal 2015 (see reconciliation to GAAP, below).
Gross profit decreased 4% to $24.6 million (34% of revenues) in fiscal year 2016 compared to $25.7 million (33% of revenues) in fiscal year 2015. The decrease in gross profit was primarily due to lower revenues and unfavorable project mix in North America.
Selling, general and administrative expenses, excluding goodwill impairment of $10.8 million, in fiscal year 2016 were $27.6 million (39% of revenues), a 13% decrease, compared to $31.9 million (41% of revenues) in fiscal year 2015. The decrease in selling, general and administrative expenses excluding the goodwill impairment was primarily due to lower compensation (largely driven by lower head-count) and other related expenses. The decrease was also partially affected by the impact of the change in foreign currency exchange rates.
GAAP loss from operations in fiscal year 2016 totaled $13.8 million, compared to GAAP loss from operations of $6.2 million in fiscal year 2015. Excluding the goodwill impairment of $10.8 million, our loss from operations in fiscal year 2016 totaled $3.0 million and excluding the inventory impairment of $2.4 million, our loss from operations in fiscal year 2015 totaled $3.8 million.
Non-GAAP adjusted income from operations in fiscal year 2016 totaled $0.2 million, an improvement from a non-GAAP adjusted loss from operations of $21,000 in fiscal year 2015 (see reconciliation to GAAP, below).
Exhibit 99.1
GAAP net loss in fiscal year 2016 was $13.9 million, or $1.61 per diluted share, compared to a GAAP net loss of $7.7 million, or $0.91 per diluted share in fiscal 2015.
Non-GAAP adjusted net loss for fiscal 2016 totaled $0.8 million or $0.09 per diluted share, a slight improvement from a non-GAAP adjusted net loss of $0.9 million, or $0.10 per diluted share for fiscal 2015 (see reconciliation to GAAP, below).
In the fourth quarter of 2016, the Company adopted a FASB accounting standard that requires management to assess conditions or events that raise substantial doubt about an entity's ability to continue as a going concern within one year after the financial statements are issued. As previously disclosed, the Company has a note outstanding to an affiliate of Elutions, Inc. in the principal amount of $3.3 million, which matures in March 2019 but which may be called for redemption by Elutions at any time upon 30 days notice. If the Elutions note is called for redemption, the Company believes it would need to raise additional debt or equity financing to redeem the Elutions note and to continue to fund operations. Although management has no reason to currently expect the Elutions note to be called, management has concluded under the new accounting standard that there is substantial doubt about the Company's ability to continue as a going concern if the Company is unable to arrange financing sufficient to pay off the Elutions note upon a call for redemption. However, the Company currently expects that such financing can be obtained if necessary, subject to market conditions and the Company's financial condition at the time the Company seeks such financing.
At year-end, cash and cash equivalents totaled $4.1 million, as compared to $4.2 million at the end of the prior quarter. Management believes that, if the Elutions note is not called for redemption, the Company's current cash position, cash generated from operations, and working capital funding available from its accounts receivable arrangements, will be sufficient to meet the Company's cash requirements over the next 12 months.
Conference Call
Cartesian management will hold a conference call today (March 29, 2017) at 4:30 p.m. Eastern time (1:30 p.m. Pacific time) to discuss these results. The call may also include discussion of company developments, forward-looking information and other material information about Cartesian’s business and financial matters.
Cartesian CEO Peter Woodward and CFO John Ferrara will host the presentation, followed by a question and answer period.
Date: Wednesday, March 29, 2017
Time: 4:30 p.m. Eastern time (1:30 p.m. Pacific time)
U.S. dial-in: 1-877-425-9470
International dial-in: 1-201-389-0878
Please call the conference telephone number 10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios Group at 949-574-3860.
The conference call will be broadcasted live and available for replay via the investor section of the company's website.
A replay of the call will be available after 7:30 p.m. Eastern time on the same day through April 29, 2017.
U.S. replay dial-in: 1-844-512-2921
International replay dial-in: 1-412-317-6671
Replay ID: 13656982
Exhibit 99.1
About Cartesian, Inc.
Cartesian, Inc. (NASDAQ: CRTN) is a specialist provider of consulting services and managed solutions to leaders in the global communications, technology and digital media industries. Cartesian provides strategic advice, management consulting, and managed solutions to clients worldwide. The company has offices in Boston, Kansas City, London, New York, Philadelphia and Washington. For more information, visit www.cartesian.com.
Investor Contact:
Matt Glover or Najim Mostamand
Liolios Group, Inc.
949-574-3860
CRTN@liolios.com
Exhibit 99.1
Non-GAAP Adjustments
In addition to reporting results of operations on a GAAP basis, this press release contains certain non-GAAP adjustments which are described in the schedules accompanying this press release entitled "Reconciliation of GAAP Loss from Operations to Non-GAAP Adjusted Income (Loss) from Operations and GAAP Net Loss to Non-GAAP Adjusted Net Loss" and “Reconciliation of Non-GAAP Constant Currency Revenues to GAAP Revenues”. In making these non-GAAP adjustments, the Company took into account certain non-cash expenses, including non-cash goodwill impairment, certain non-cash benefits and the impact of certain items that are generally not expected to be on-going in nature or that are unrelated to the Company’s core operations, including in each case tax effects as applicable. In calculating revenues for the fourth quarter of fiscal 2016 and for the 2016 fiscal year on a constant currency basis, the Company applied average foreign exchange rates from the comparable period of the prior fiscal year to the Company's foreign-denominated revenues in the fourth quarter and year-to-date period of the current fiscal year (other than revenues from the Farncombe business acquired in the third quarter of fiscal 2015). Management believes non-GAAP financial information provides a useful basis for evaluating underlying business performance, but should not be considered in isolation, is not in accordance with GAAP and is not a substitute for GAAP financial information. The Company believes that providing such adjusted results allows investors and other users of the Company’s financial statements to better understand Cartesian’s comparative operating performance for the periods presented.
Cartesian’s management uses the non-GAAP financial measures in its own evaluation of the Company’s performance, particularly when comparing performance to the prior year. Cartesian’s non-GAAP measures may differ from similar measures used by other companies, even if similar terms are used to identify such measures. Although Cartesian’s management believes the non-GAAP financial measures are useful in evaluating the performance of its business, Cartesian acknowledges that items excluded from such measures have a material impact on the Company’s loss from operations, net loss, net loss per diluted share and revenues calculated in accordance with GAAP. Therefore, management uses non-GAAP measures in conjunction with GAAP results. Investors and other users of our financial information should also consider the above factors when evaluating Cartesian’s results.
Cautionary Statement Regarding Forward Looking Information
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, any statements that do not relate to historical or current facts constitute forward-looking statements, including any statements contained herein regarding expectations with respect to the Company’s future business, financial condition and results of operations. Forward-looking statements are subject to known and unknown risks, uncertainties, and contingencies, many of which are beyond the Company’s control, which may cause actual results, performance, or achievements to differ materially from those projected or implied in such forward-looking statements. Factors that might affect actual results, performance, or achievements include, among other things, our ability to generate sufficient cash flow from operations and obtain sufficient financing to pay our promissory note issued to Elutions if called for redemption by Elutions, our ability to successfully implement our strategic relationship with Elutions, conditions in the industry sectors that the Company serves, overall economic and business conditions, the demand for the Company’s services (including the slowing of client decisions on proposals and project opportunities along with scope reduction of existing projects), the level of cash and non-cash expenditures incurred by the Company, our ability to retain the limited number of large clients that constitute a major portion of our revenues, our ability to protect client or Cartesian data or information systems from security breaches and cyber-attacks, technological advances and competitive factors in the markets in which the Company competes, foreign currency exchange rate fluctuations, and the factors described in this press release and in Cartesian’s filings with the Securities and Exchange Commission, including the risks described in its periodic reports filed with the SEC, including, but not limited to, “Cautionary Statement Regarding Forward Looking Information” under Part I and "Risk Factors" in Item 1A of its Annual Report on Form 10-K for the fiscal year ended January 2, 2016 and subsequent periodic reports containing updated disclosures of such risks. These filings are available at the SEC’s web site at www.sec.gov. Any forward-looking statements made in this release speak only as of the date of this release. Cartesian does not intend to update these forward-looking statements and undertakes no duty to any person to provide any such update under any circumstances, except as may be required by law.
Exhibit 99.1
CARTESIAN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
| Thirteen Weeks Ended | Fifty-Two Weeks Ended | |||||||||||||||
| December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | |||||||||||||
| Revenues | $ | 15,188 | $ | 22,200 | $ | 71,739 | $ | 78,344 | ||||||||
| Cost of services | 9,714 | 14,258 | 46,842 | 50,252 | ||||||||||||
| Inventory impairment | 264 | 2,075 | 264 | 2,375 | ||||||||||||
| Gross Profit | 5,210 | 5,867 | 24,633 | 25,717 | ||||||||||||
| Selling, general and administrative expenses (includes non-cash share-based compensation expense of $80 and $(139) for the thirteen weeks ended December 31, 2016 and January 2, 2016, respectively, and $302 and $372 for the fifty-two weeks ended December 31, 2016 and January 2, 2016, respectively) | 5,597 | 8,359 | 27,629 | 31,923 | ||||||||||||
| Goodwill impairment | — | — | 10,830 | — | ||||||||||||
| Loss from operations | (387 | ) | (2,492 | ) | (13,826 | ) | (6,206 | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense, net | (74 | ) | (61 | ) | (264 | ) | (228 | ) | ||||||||
| Change in fair value of warrants and derivative liabilities | (83 | ) | (4 | ) | (18 | ) | (615 | ) | ||||||||
| Incentive warrants expense | (10 | ) | (6 | ) | (53 | ) | (63 | ) | ||||||||
| Other expense (income) | (15 | ) | 7 | 30 | 7 | |||||||||||
| Total other expense | (182 | ) | (64 | ) | (305 | ) | (899 | ) | ||||||||
| Loss before income taxes | (569 | ) | (2,556 | ) | (14,131 | ) | (7,105 | ) | ||||||||
| Income tax benefit (provision) | 469 | (214 | ) | 248 | (586 | ) | ||||||||||
| Net loss | $ | (100 | ) | $ | (2,770 | ) | $ | (13,883 | ) | $ | (7,691 | ) | ||||
| Net loss per common share: | ||||||||||||||||
| Diluted | $ | (0.01 | ) | $ | (0.32 | ) | $ | (1.61 | ) | $ | (0.91 | ) | ||||
| Weighted average shares used in calculation of net loss per common share: | ||||||||||||||||
| Diluted | 8,640 | 8,713 | 8,639 | 8,413 | ||||||||||||
Exhibit 99.1
CARTESIAN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(unaudited)
| December 31, 2016 | January 2, 2016 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 4,131 | $ | 6,879 | ||||
| Accounts receivable, net | 13,680 | 16,556 | ||||||
| Inventory, net | 362 | 625 | ||||||
| Prepaid and other current assets | 1,591 | 1,754 | ||||||
| Total current assets | 19,764 | 25,814 | ||||||
| NONCURRENT ASSETS: | ||||||||
| Property and equipment, net | 2,056 | 2,511 | ||||||
| Goodwill | — | 11,071 | ||||||
| Intangible assets, net | 557 | 996 | ||||||
| Deferred income tax assets | — | 509 | ||||||
| Other noncurrent assets | 324 | 458 | ||||||
| Total Assets | $ | 22,701 | $ | 41,359 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Trade accounts payable | $ | 1,704 | $ | 3,253 | ||||
| Current borrowings | 3,269 | 3,269 | ||||||
| Liability for derivatives | 970 | 952 | ||||||
| Accrued payroll, bonuses and related expenses | 3,752 | 5,125 | ||||||
| Contingent consideration liability | 1,903 | — | ||||||
| Deferred revenue | 1,327 | 1,551 | ||||||
| Secured borrowing | 768 | — | ||||||
| Other accrued liabilities | 2,117 | 2,251 | ||||||
| Total current liabilities | 15,810 | 16,401 | ||||||
| NONCURRENT LIABILITIES: | ||||||||
| Deferred revenue | 471 | 407 | ||||||
| Deferred income tax liabilities | — | 780 | ||||||
| Contingent consideration liability | — | 2,176 | ||||||
| Other noncurrent liabilities | 588 | 952 | ||||||
| Total noncurrent liabilities | 1,059 | 4,315 | ||||||
| TOTAL STOCKHOLDERS' EQUITY | 5,832 | 20,643 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 22,701 | $ | 41,359 | ||||
Exhibit 99.1
CARTESIAN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
| For the Fifty-Two Weeks Ended | ||||||||
| December 31, 2016 | January 2, 2016 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net loss | $ | (13,883 | ) | $ | (7,691 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization of intangible assets | 1,295 | 1,160 | ||||||
| Goodwill impairment | 10,830 | — | ||||||
| Other, net | 406 | 4,080 | ||||||
| Changes in operating assets and liabilities, net | (1,003 | ) | (207 | ) | ||||
| Net cash used in operating activities | (2,355 | ) | (2,658 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Business acquisition, net of cash acquired | (295 | ) | (1,747 | ) | ||||
| Acquisition of property and equipment | (716 | ) | (1,006 | ) | ||||
| Net cash used in investing activities | (1,011 | ) | (2,753 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Secured borrowing | 768 | — | ||||||
| Repurchase of common stock | — | (263 | ) | |||||
| Put option exercise | (85 | ) | (405 | ) | ||||
| Issuance of common stock | 21 | 82 | ||||||
| Net cash provided by (used in) financing activities | 704 | (586 | ) | |||||
| Effect of exchange rate on cash and cash equivalents | (86 | ) | (123 | ) | ||||
| Net decrease in cash and cash equivalents | (2,748 | ) | (6,120 | ) | ||||
| Cash and cash equivalents, beginning of period | 6,879 | 12,999 | ||||||
| Cash and cash equivalents, end of period | $ | 4,131 | $ | 6,879 | ||||
Exhibit 99.1
CARTESIAN, INC.
RECONCILIATION OF GAAP LOSS FROM OPERATIONS TO NON-GAAP ADJUSTED
INCOME (LOSS) FROM OPERATIONS AND GAAP NET LOSS
TO NON-GAAP ADJUSTED NET LOSS
(unaudited)
(in thousands, except per share data)
| Thirteen Weeks Ended | Fifty-Two Weeks Ended | |||||||||||||||
| December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | |||||||||||||
| Reconciliation of GAAP loss from operations to non-GAAP adjusted income (loss) from operations: | ||||||||||||||||
| GAAP loss from operations | $ | (387 | ) | $ | (2,492 | ) | $ | (13,826 | ) | $ | (6,206 | ) | ||||
| Depreciation | 235 | 235 | 994 | 952 | ||||||||||||
| Amortization of intangible assets | 66 | 125 | 301 | 208 | ||||||||||||
| Non-cash share based compensation expense | 80 | (139 | ) | 302 | 372 | |||||||||||
| Goodwill impairment | — | — | 10,830 | — | ||||||||||||
| Fair value adjustment to contingent consideration | (38 | ) | 277 | (273 | ) | 255 | ||||||||||
| Inventory adjustment | 108 | 2,075 | 264 | 2,375 | ||||||||||||
| Accrued executive severance and related costs | 80 | — | 1,012 | 821 | ||||||||||||
| Lease expense for discontinuation of office space | (39 | ) | 78 | (39 | ) | 334 | ||||||||||
| Acquisition-related expenses | — | 41 | — | 697 | ||||||||||||
| Foreign currency exchange loss on note payable | 164 | 75 | 592 | 171 | ||||||||||||
| Adjustments to GAAP loss from operations | 656 | 2,767 | 13,983 | 6,185 | ||||||||||||
| Non-GAAP adjusted income (loss) from operations | $ | 269 | $ | 275 | $ | 157 | $ | (21 | ) | |||||||
| Reconciliation of GAAP net loss to non-GAAP adjusted net loss: | ||||||||||||||||
| GAAP net loss | $ | (100 | ) | $ | (2,770 | ) | $ | (13,883 | ) | $ | (7,691 | ) | ||||
| Depreciation | 235 | 235 | 994 | 952 | ||||||||||||
| Amortization of intangible assets | 66 | 125 | 301 | 208 | ||||||||||||
| Non-cash share based compensation expense | 80 | (139 | ) | 302 | 372 | |||||||||||
| Goodwill impairment | — | — | 10,830 | — | ||||||||||||
| Fair value adjustment to contingent consideration | (38 | ) | 277 | (273 | ) | 255 | ||||||||||
| Inventory adjustment | 108 | 2,075 | 264 | 2,375 | ||||||||||||
| Accrued executive severance and related costs | 80 | — | 1,012 | 821 | ||||||||||||
| Lease expense for discontinuation of office space | (39 | ) | 78 | (39 | ) | 334 | ||||||||||
| Acquisition-related expenses | — | 41 | — | 697 | ||||||||||||
| Change in fair value of derivative liabilities | 83 | 4 | 18 | 615 | ||||||||||||
| Foreign currency exchange loss on note payable | 164 | 75 | 592 | 171 | ||||||||||||
| Incentive warrants expense | 10 | 6 | 53 | 63 | ||||||||||||
Tax effect of applicable non-GAAP adjustments (1) | (901 | ) | (18 | ) | (934 | ) | (42 | ) | ||||||||
| Adjustments to GAAP net loss | (152 | ) | 2,759 | 13,120 | 6,821 | |||||||||||
| Non-GAAP adjusted net loss | $ | (252 | ) | $ | (11 | ) | $ | (763 | ) | $ | (870 | ) | ||||
Exhibit 99.1
| Thirteen Weeks Ended | Fifty-Two Weeks Ended | |||||||||||||||
| December 31, 2016 | January 2, 2016 | December 31, 2016 | January 2, 2016 | |||||||||||||
| Reconciliation of GAAP net loss per diluted common share to non-GAAP adjusted net loss per diluted common share: | ||||||||||||||||
| GAAP net loss per diluted common share | $ | (0.01 | ) | $ | (0.32 | ) | $ | (1.61 | ) | $ | (0.91 | ) | ||||
| Depreciation | 0.03 | 0.03 | 0.12 | 0.11 | ||||||||||||
| Amortization of intangible assets | — | 0.01 | 0.03 | 0.03 | ||||||||||||
| Non-cash share based compensation expense | 0.01 | (0.02 | ) | 0.03 | 0.04 | |||||||||||
| Goodwill impairment | — | — | 1.25 | — | ||||||||||||
| Fair value adjustment to contingent consideration | (0.01 | ) | 0.03 | (0.03 | ) | 0.03 | ||||||||||
| Inventory adjustment | 0.01 | 0.24 | 0.03 | 0.28 | ||||||||||||
| Accrued executive severance and related costs | 0.01 | — | 0.12 | 0.10 | ||||||||||||
| Lease expense for discontinuation of office space | — | 0.01 | — | 0.04 | ||||||||||||
| Acquisition-related expenses | — | 0.01 | — | 0.08 | ||||||||||||
| Change in fair value of derivative liabilities | 0.01 | — | — | 0.07 | ||||||||||||
| Foreign currency exchange loss on note payable | 0.02 | 0.01 | 0.07 | 0.02 | ||||||||||||
| Incentive warrants expense | — | — | 0.01 | 0.01 | ||||||||||||
Tax effect of applicable non-GAAP adjustments (1) | (0.10 | ) | — | (0.11 | ) | — | ||||||||||
| Adjustments to GAAP net loss per diluted common share | (0.02 | ) | 0.32 | 1.52 | 0.81 | |||||||||||
| Non-GAAP adjusted net loss per diluted common share | $ | (0.03 | ) | $ | — | $ | (0.09 | ) | $ | (0.10 | ) | |||||
| Weighted average shares used in calculation of Non-GAAP adjusted net loss per diluted common share | 8,640 | 8,713 | 8,639 | 8,413 | ||||||||||||
(1) The Company calculated the tax effect of non-GAAP adjustments by applying an applicable estimated jurisdictional tax rate to each specific non-GAAP item after consideration of the Company's valuation allowance.
Exhibit 99.1
CARTESIAN, INC.
RECONCILIATION OF NON-GAAP CONSTANT CURRENCY REVENUES
TO GAAP REVENUES
(unaudited)
(in thousands, except growth rates)
| Thirteen Weeks Ended | Fifty-Two Weeks Ended | |||||||||||||||||||||
| December 31, 2016 | January 2, 2016 | Year-Over- Year Growth (Decrease) | December 31, 2016 | January 2, 2016 | Year-Over- Year Growth | |||||||||||||||||
| Non-GAAP Constant Currency Revenues Reconciliation (1),(2) | ||||||||||||||||||||||
| GAAP revenues, as reported | $ | 15,188 | $ | 22,200 | (31.6 | )% | $ | 71,739 | $ | 78,344 | (8.4 | )% | ||||||||||
| Foreign currency exchange impact on fiscal 2016 revenues using fiscal 2015 average rates (2) | 1,739 | 4,052 | ||||||||||||||||||||
| Non-GAAP revenues, at constant currency | $ | 16,927 | $ | 22,200 | (23.8 | )% | $ | 75,791 | $ | 78,344 | (3.3 | )% | ||||||||||
(1) Non-GAAP revenues on a constant currency basis are calculated by applying the average foreign exchange rates for the thirteen weeks and fifty-two weeks ended January 2, 2016 to foreign-denominated revenues in the comparable current year periods. The difference between non-GAAP revenues and revenues calculated in accordance with GAAP is shown as "foreign currency exchange impact" in the table above. The change in Non-GAAP constant currency revenues (expressed as a percentage) is calculated by determining the increase (decrease) in non-GAAP constant currency revenues for the fourth quarter of fiscal 2016 and for fiscal 2016 compared to GAAP revenues for the prior year periods.
(2) The calculation of the foreign currency exchange impact on our fiscal 2016 revenues excludes the impact of the Farncombe acquisition on July 22, 2015. Revenues for the Farncombe entities are included in our GAAP revenues, as reported, from the date of acquisition.