Exhibit 99.1
Media inquiries:
Christen Graham
Warner Communications
christen@warnerpr.com
978-526-1960
Investor inquiries:
Andrea Clegg
NightHawk Radiology Holdings, Inc.
aclegg@nighthawkrad.net
866-402-4295 or 208-292-2818
NightHawk Radiology Holdings, Inc. Announces Strong
Second Quarter 2007 Results
Revenue Grows 66%, Company Raises 2007 Guidance and Provides 2008 Outlook
COEUR D’ALENE, Idaho, July 25, 2007 – NightHawk Radiology Holdings, Inc. (Nasdaq: NHWK), the leading provider of radiology solutions to radiology groups across the United States, today announced financial results for its second quarter ended June 30, 2007. Revenue grew 66% to $37.9 million for the second quarter of 2007 from $22.9 million in the second quarter of 2006. The company experienced robust year-over-year organic revenue growth of 27%. In addition, the company delivered solid growth in its daytime finals service offering, with that offering and other new service lines accounting for 11% of revenues in the quarter. Importantly, the company raised its full year 2007 guidance to be within the range of $155 million to $162 million in revenue and $0.94 to $0.98 in adjusted earnings per diluted share to reflect the acquisition of Midwest Physician Services announced on July 16, 2007. Furthermore, the company provided a preliminary outlook for 2008 of $215 million to $225 million in revenue and $1.31 to $1.36 in adjusted earnings per diluted share.
Second Quarter 2007 Results
| • | | Year-over-year revenues grew 66% to $37.9 million for the second quarter 2007 from $22.9 million in the second quarter 2006. Second quarter 2007 scan volumes grew 75% to 731,418 compared with 417,269 scans in the second quarter 2006. |
| • | | Sequentially, second quarter revenues grew 46% to $37.9 million from $25.9 million in the first quarter 2007. Second quarter 2007 scan volumes increased 51% to 731,418 from 484,477 in the first quarter 2007. |
| • | | Organic revenue grew 27% year-over-year and organic scan volume grew 30%. Sequentially, from first quarter to second quarter 2007, both organic revenue and organic scan volume grew 18%. |
| • | | For the six months ended June 30, 2007, cash flow from operations grew 67% to $12.7 million from $7.6 million for the same period 2006. |
| • | | New service offerings, primarily daytime final reads, represented 11% of revenue for the quarter, and 8% of year-to-date revenue. |
| • | | Growth in adjusted net income to $6.4 million, or $0.21 per diluted share, from $5.8 million, or $0.19 per diluted share in second quarter 2006, was impacted largely by expenses associated with acquired companies and additional investments related to future growth. |
| • | | GAAP net income was $3.5 million, or $0.11 per diluted share, compared to $5.0 million, or $0.17 per diluted share in the second quarter 2006, due primarily to expenses associated with acquired companies and additional investments related to future growth, and non-cash IBNR charges. |
| • | | The company raised its full year 2007 guidance to $155 million to $162 million in revenue and $0.94 to $0.98 in adjusted earnings per diluted share to reflect the acquisition of Midwest Physician Services announced on July 16, 2007. Furthermore, the company provided a preliminary outlook for 2008 of $215 million to $225 million in revenue and $1.31 to $1.36 in adjusted earnings per diluted share. |
“We are pleased with our performance during the second quarter which demonstrates continued, outstanding organic growth, combined with impressive acquisition contribution,” said Dr. Paul Berger, Chairman and Chief Executive Officer. “With the addition of Teleradiology Diagnostic Solutions (TDS), Radlinx, and Midwest Physician Services, we believe we are in the strongest position in the industry and are well positioned to build on our track record of execution, innovation, and financial performance. In short, we have strengthened and expanded our foundation for future growth and profitability.”
Tim Mayleben, NightHawk’s President and Chief Operating Officer, added “The integrations of Radlinx and TDS are progressing extremely well. We are very excited about our recent acquisition of Midwest Physician Services, which will operate under the name NightHawk Business Services and will allow us to offer our customers an even broader suite of solutions. These acquisitions are very much in line with our long-term growth strategy and we are proud to be able to offer radiology groups the most comprehensive suite of solutions in the industry, which includes professional services, clinical workflow technology, and now business services. Our goal is to expand our partnerships with our radiology group customers and better enable radiology groups of all sizes to focus on providing top-quality care to patients and grow their businesses.”
The company’s adjusted net income for the second quarter of 2007 was $6.4 million or $0.21 per diluted share, compared to $5.8 million, or $0.19 per diluted share, during the second quarter of 2006. The company’s adjusted net income excludes certain non-cash charges related to stock compensation, amortization of intangibles, and IBNR charges. (IBNR refers to “incurred but not reported” medical liability reserves.) As expected, the increase in adjusted net income was affected largely by redundant SG&A expenses, higher physician compensation levels, and interest on a debt facility – all associated with our recent acquisitions. The company anticipates significant improvement to adjusted net income as these acquisitions are integrated into the NightHawk platform. Additional impact on adjusted net income resulted from investments in new services and management to position the company for future growth. The company projects increases in both gross margins and operating margins by the fourth quarter of 2007, with the full benefits of acquisition integration and related investments to be realized in 2008 and beyond.
GAAP net income for the second quarter of 2007 was $3.5 million compared to $5.0 million for the second quarter of 2006. The decrease in 2007 GAAP net income was largely due the same items described above with regard to adjusted net income. Additional impact on GAAP net income resulted from non-cash IBNR charges.
A reconciliation of adjusted net income to GAAP net income is included in the tables attached to this press release.
Outlook
“Looking forward to the remainder of the year, we expect total company revenue for 2007 to be in the range of $155 million to $162 million, which includes the previously announced $8 million to $9 million revenue contribution from the Midwest Physician Services acquisition,” said Mayleben. “Furthermore, we expect adjusted earnings per diluted share (excluding certain non-cash items described below) for 2007 to be in the range of $0.94 to $0.98, which includes an additional $0.01 to $0.02 from the Midwest Physician Services acquisition.” The estimated contribution from Midwest Physician Services reflects only the revenue and earnings associated with the long-term agreement for NightHawk to provide business services to St. Paul Radiology.
The company also provided a preliminary outlook for 2008 of $215 million to $225 million in revenue and $1.31 to $1.36 in adjusted earnings per diluted share.
Other News
The company announced the addition of Michael Karaman, Chief Information Officer, to the company’s management team. In this newly created position, Karaman is responsible for the overall direction and delivery of all information technology systems and solutions to support the company and its customers. Karaman brings 23 years of experience in the healthcare information technology industry. He most recently served as Senior Vice President of Technology for Thomson Healthcare, a division of The Thomson Corporation, a multi-billion dollar information services company. There, he was responsible for the design, development, support, maintenance, and technical implementation of information products and services for healthcare organizations.
The company also announced that Tim Mayleben has been promoted to President and Chief Operating Officer from Executive Vice President and Chief Operating Officer, effective immediately, in recognition of his contributions to the company since joining seven months ago and the outstanding experience and leadership he brings to NightHawk in serving its customers and growing the business. “Tim has done an excellent job of leading the growth of our business through expanded services and acquisitions, spearheading new product and service introductions, and implementing systems to help our company better serve our customers,” said Dr. Berger. “Tim is a top-notch business professional and I look forward to working with him to further develop our strategy for generating long-term sustainable growth and taking NightHawk to the next level of success.” Dr. Berger will continue in his leadership role as Chief Executive Officer of the company and Chairman of its Board of Directors, driving business strategy and ensuring execution of the company’s goals.
Earnings Conference Call
The company will be hosting a conference call today, July 25, 2007 at 4:30 p.m. Eastern Daylight Time to discuss these results and the business outlook. Participants can access the call by dialing 800-366-3908 (within the United States and Canada), or 303-262-2138 (international callers). A live webcast of the conference call as well as a replay will be available online for three weeks on the company’s corporate website athttp://www.nighthawkrad.net. A replay of the call will be available approximately two hours after the call has ended and will be available until 11:59 p.m. (EDT) on August 15, 2007. To access the replay, dial 800-405-2236 (within the United States and Canada), or 303-590-3000 (international callers) and enter the conference ID number: 11093171.
About NightHawk
NightHawk Radiology (Nasdaq: NHWK), headquartered in Coeur d’Alene, Idaho, is the nation’s leading provider of professional radiology solutions. NightHawk is leading the transformation of the professional
practice of radiology by providing high-quality, cost-effective radiology services to radiology groups and hospitals throughout the United States. NightHawk’s suite of solutions, including its advanced, proprietary workflow technology, is reshaping the way radiology groups practice by increasing efficiencies and improving the quality of patient care. With its team of U.S. board certified, state-licensed and hospital-privileged physicians, NightHawk provides services to medical groups twenty-four hours a day, seven days a week at over 1,375 hospitals in the U.S. from facilities located in the United States, Australia, and Switzerland.
Forward Looking Statements
This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding the company’s growth strategy, the expansion of its current service offerings, the integration of acquisitions, and an outlook on the company’s future financial results, including its revenue and adjusted earnings per diluted share for 2007 and 2008. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from the statements made, including the risks associated with general economic conditions, competitive conditions in the radiology industry, and regulatory risks. Other factors that could cause operating and financial results to differ are described in the company’s prospectus and periodic reports filed with the Securities and Exchange Commission (SEC). Other risks may be detailed from time to time in reports to be filed with the SEC. NightHawk does not undertake any obligation to publicly update its forward- looking statements based on events or circumstances after the date hereof.
Presentation of Non-GAAP Financial Information
The presentation of adjusted net income and adjusted earnings per diluted share are not measures of financial performance under GAAP and should not be considered a substitute for or superior to GAAP. Management believes these non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses that may not be indicative of our core results and providing for consistency in financial reporting. Specifically, the Company’s non-GAAP adjusted net income measure, and related adjusted earnings per diluted share, described in this release exclude (i) for 2006 only, the non-cash charges related to the conversion feature and accretion of our preferred stock, which charges ceased upon the closing of our initial public offering when our shares of preferred stock converted into shares of common stock, (ii) the non-cash charges related to our stock-based compensation, (iii) the non-cash expense associated with the amortization of intangibles and (iv) the non-cash expense associated with changes to our IBNR reserve (incurred but not reported medical liability reserves). We exclude the non-cash charges related to our stock-based compensation due to the varying valuation methodologies, subjective assumptions and the variety of types of awards that companies can use when applying FAS 123R along with the fact that a substantial portion of our outstanding options and restricted stock units are held by our independent contractor physicians and require accounting treatment that differs from the accounting treatment for options and restricted stock units held by employees.
The company provides non-GAAP adjusted net income and related adjusted earnings per diluted share as financial measures because management believes these measures provide greater transparency with respect to information used by management in its financial and operational decision making and to enhance investors’ overall understanding of our current financial performance and our future prospects. For reconciliation of our non-GAAP financial measures to the most applicable GAAP financial measure, please refer to the information included in the attached tables of this press release and on our corporate website under the heading investor relations.
“NHWKF”
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (unaudited)
| | | | | | | | |
| | June 30, 2007 | | | December 31, 2006 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 46,987,322 | | | $ | 46,500,818 | |
Marketable securities | | | 24,720,316 | | | | 37,810,963 | |
Trade accounts receivable, net | | | 20,697,557 | | | | 12,706,146 | |
Deferred income taxes | | | | | | | 365,930 | |
Prepaids and other current assets | | | 2,972,778 | | | | 2,076,037 | |
| | | | | | | | |
Total current assets | | | 95,377,973 | | | | 99,459,894 | |
Property and equipment, net | | | 8,635,977 | | | | 6,192,541 | |
Goodwill | | | 56,202,034 | | | | 4,913,844 | |
Intangible assets, net | | | 33,093,814 | | | | 2,922,543 | |
Deferred income taxes | | | | | | | 2,480,972 | |
Other assets, net | | | 2,389,260 | | | | 96,572 | |
| | | | | | | | |
Total | | $ | 195,699,058 | | | $ | 116,066,366 | |
| | | | | | | | |
LIABILITIES | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable and accrued expenses | | $ | 17,474,177 | | | $ | 9,052,634 | |
Accrued payroll and related benefits | | | 3,357,470 | | | | 2,383,998 | |
Current portion of notes payable | | | 530,000 | | | | | |
| | | | | | | | |
Total current liabilities | | | 21,361,647 | | | | 11,436,632 | |
Insurance reserve | | | 2,995,000 | | | | 2,000,000 | |
Notes payable, less current portion | | | 52,470,000 | | | | | |
Deferred income taxes | | | 2,943,203 | | | | | |
Other liabilities | | | 201,200 | | | | | |
| | | | | | | | |
Total liabilities | | | 79,971,050 | | | | 13,436,632 | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | |
Common stock-150,000,000 shares authorized; $.001 par value; 30,022,816 and 29,944,069 shares issued and outstanding at June 30, 2007 and December 31, 2006, respectively | | | 30,023 | | | | 29,944 | |
Additional paid-in capital | | | 235,503,778 | | | | 230,116,635 | |
Retained earnings (deficit) | | | (119,805,793 | ) | | | (127,516,845 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 115,728,008 | | | | 102,629,734 | |
| | | | | | | | |
Total | | $ | 195,699,058 | | | $ | 116,066,366 | |
| | | | | | | | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
| | | | | | | | |
| | Three Months Ended June 30, | |
| | 2007 | | | 2006 | |
Service revenue | | $ | 37,923,099 | | | $ | 22,876,569 | |
Operating costs and expenses: | | | | | | | | |
Professional services (includes non-cash compensation expense of $1,070,535 and $931,531) | | | 17,401,891 | | | | 8,553,972 | |
Sales, general, and administrative (includes non-cash compensation expense of $1,845,184 and $165,807) | | | 12,642,644 | | | | 6,283,744 | |
Depreciation and amortization | | | 1,792,191 | | | | 522,835 | |
| | | | | | | | |
Total operating costs and expenses | | | 31,836,726 | | | | 15,360,551 | |
| | | | | | | | |
Operating income | | | 6,086,373 | | | | 7,516,018 | |
Other income (expense): | | | | | | | | |
Interest expense | | | (1,275,597 | ) | | | (7,017 | ) |
Interest income | | | 833,935 | | | | 764,559 | |
Other, net | | | (30,025 | ) | | | (22,693 | ) |
Change in fair value of redeemable preferred stock conversion feature | | | | | | | | |
| | | | | | | | |
Total other income (expense) | | | (471,687 | ) | | | 734,849 | |
| | | | | | | | |
Income before income taxes | | | 5,614,686 | | | | 8,250,867 | |
Income tax expense | | | 2,100,792 | | | | 3,214,631 | |
| | | | | | | | |
Net income | | | 3,513,894 | | | | 5,036,236 | |
Redeemable preferred stock accretion | | | | | | | | |
| | | | | | | | |
Income applicable to common stockholders | | $ | 3,513,894 | | | $ | 5,036,236 | |
| | | | | | | | |
Earnings per common share: | | | | | | | | |
Basic | | $ | 0.12 | | | $ | 0.17 | |
Diluted | | $ | 0.11 | | | $ | 0.17 | |
Weighted averages of common shares outstanding: | | | | | | | | |
Basic | | | 29,996,297 | | | | 29,809,571 | |
Diluted | | | 30,993,033 | | | | 30,484,960 | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
| | | | | | | | |
| | Six Months Ended June 30, | |
| | 2007 | | | 2006 | |
Service revenue | | $ | 63,804,755 | | | $ | 42,915,772 | |
Operating costs and expenses: | | | | | | | | |
Professional services (includes non-cash compensation expense of $2,030,598 and $2,246,683) | | | 27,774,967 | | | | 16,948,047 | |
Sales, general, and administrative (includes non-cash compensation expense of $2,683,064 and $351,444) | | | 21,106,906 | | | | 12,353,305 | |
Depreciation and amortization | | | 2,642,335 | | | | 1,053,247 | |
| | | | | | | | |
Total operating costs and expenses | | | 51,524,208 | | | | 30,354,599 | |
| | | | | | | | |
Operating income | | | 12,280,547 | | | | 12,561,173 | |
Other income (expense): | | | | | | | | |
Interest expense | | | (1,276,213 | ) | | | (559,671 | ) |
Interest income | | | 1,722,430 | | | | 1,151,284 | |
Other, net | | | (32,336 | ) | | | (44,336 | ) |
Change in fair value of redeemable preferred stock conversion feature | | | | | | | (44,183,770 | ) |
| | | | | | | | |
Total other income (expense) | | | 413,881 | | | | (43,636,493 | ) |
| | | | | | | | |
Income (loss) before income taxes | | | 12,694,428 | | | | (31,075,320 | ) |
Income tax expense | | | 4,848,776 | | | | 5,114,917 | |
| | | | | | | | |
Net income (loss) | | | 7,845,652 | | | | (36,190,237 | ) |
Redeemable preferred stock accretion | | | | | | | (117,534 | ) |
| | | | | | | | |
Income (loss) applicable to common stockholders | | $ | 7,845,652 | | | $ | (36,307,771 | ) |
| | | | | | | | |
Earnings (loss) per common share: | | | | | | | | |
Basic | | $ | 0.26 | | | $ | (1.34 | ) |
Diluted | | $ | 0.25 | | | $ | (1.34 | ) |
Weighted averages of common shares outstanding: | | | | | | | | |
Basic | | | 29,978,376 | | | | 27,159,294 | |
Diluted | | | 30,903,332 | | | | 27,159,294 | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
RECONCILIATION BETWEEN GAAP AND ADJUSTED NET INCOME
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | June 30, 2007 | | | June 30, 2006 | |
| | GAAP | | | Adjustments | | | As Adjusted | | | GAAP | | | Adjustments | | | As Adjusted | |
Service revenue | | $ | 37,923,099 | | | | | | | $ | 37,923,099 | | | $ | 22,876,569 | | | | | | | $ | 22,876,569 | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Professional services (includes non-cash compensation expense of $1,070,535 and $931,531) | | | 17,401,891 | | | | (1,815,535 | ) | | | 15,586,356 | | | $ | 8,553,972 | | | | (931,531 | ) | | | 7,622,441 | |
Sales, general, and administrative (includes non-cash compensation expense of $1,845,184 and $165,807) | | | 12,642,644 | | | | (1,845,184 | ) | | | 10,797,460 | | | | 6,283,744 | | | | (165,807 | ) | | | 6,117,937 | |
Depreciation and amortization | | | 1,792,191 | | | | (1,140,188 | ) | | | 652,003 | | | | 522,835 | | | | (120,167 | ) | | | 402,668 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total operating costs and expenses | | | 31,836,726 | | | | (4,800,907 | ) | | | 27,035,819 | | | | 15,360,551 | | | | (1,217,505 | ) | | | 14,143,046 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 6,086,373 | | | | 4,800,907 | | | | 10,887,280 | | | | 7,516,018 | | | | 1,217,505 | | | | 8,733,523 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (1,275,597 | ) | | | | | | | (1,275,597 | ) | | | (7,017 | ) | | | | | | | (7,017 | ) |
Interest income | | | 833,935 | | | | | | | | 833,935 | | | | 764,559 | | | | | | | | 764,559 | |
Other, net | | | (30,025 | ) | | | | | | | (30,025 | ) | | | (22,693 | ) | | | | | | | (22,693 | ) |
Change in fair value of redeemable preferred stock conversion feature | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (471,687 | ) | | | | | | | (471,687 | ) | | | 734,849 | | | | | | | | 734,849 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 5,614,686 | | | | 4,800,907 | | | | 10,415,593 | | | | 8,250,867 | | | | 1,217,505 | | | | 9,468,372 | |
Income tax expense | | | 2,100,792 | | | | 1,872,354 | | | | 3,973,146 | | | | 3,214,631 | | | | 474,827 | | | | 3,689,458 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | 3,513,894 | | | | 2,928,553 | | | | 6,442,447 | | | | 5,036,236 | | | | 742,678 | | | | 5,778,914 | |
Redeemable preferred stock accretion | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income applicable to common stockholders | | $ | 3,513,894 | | | $ | 2,928,553 | | | $ | 6,442,447 | | | $ | 5,036,236 | | | $ | 742,678 | | | $ | 5,778,914 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.12 | | | | | | | $ | 0.21 | | | $ | 0.17 | | | | | | | $ | 0.19 | |
Diluted | | $ | 0.11 | | | | | | | $ | 0.21 | | | $ | 0.17 | | | | | | | $ | 0.19 | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 29,996,297 | | | | | | | | 29,996,297 | | | | 29,809,571 | | | | | | | | 29,809,571 | |
Diluted | | | 30,993,033 | | | | | | | | 30,993,033 | | | | 30,484,960 | | | | | | | | 30,484,960 | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
RECONCILIATION BETWEEN GAAP AND ADJUSTED NET INCOME (LOSS)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended | |
| | June 30, 2007 | | | June 30, 2006 | |
| | GAAP | | | Adjustments | | | As Adjusted | | | GAAP | | | Adjustments | | | As Adjusted | |
Service revenue | | $ | 63,804,755 | | | | | | | $ | 63,804,755 | | | $ | 42,915,772 | | | | | | | $ | 42,915,772 | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Professional services (includes non-cash compensation expense of $2,030,598 and $2,246,683) | | | 27,774,967 | | | | (3,025,598 | ) | | | 24,749,369 | | | $ | 16,948,047 | | | | (2,246,683 | ) | | | 14,701,364 | |
Sales, general, and administrative (includes non-cash compensation expense of $2,683,064 and $351,444) | | | 21,106,906 | | | | (2,683,064 | ) | | | 18,423,842 | | | | 12,353,305 | | | | (351,444 | ) | | | 12,001,861 | |
Depreciation and amortization | | | 2,642,335 | | | | (1,478,728 | ) | | | 1,163,607 | | | | 1,053,247 | | | | (271,667 | ) | | | 781,580 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total operating costs and expenses | | | 51,524,208 | | | | (7,187,390 | ) | | | 44,336,818 | | | | 30,354,599 | | | | (2,869,794 | ) | | | 27,484,805 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 12,280,547 | | | | 7,187,390 | | | | 19,467,937 | | | | 12,561,173 | | | | 2,869,794 | | | | 15,430,967 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (1,276,213 | ) | | | | | | | (1,276,213 | ) | | | (559,671 | ) | | | | | | | (559,671 | ) |
Interest income | | | 1,722,430 | | | | | | | | 1,722,430 | | | | 1,151,284 | | | | | | | | 1,151,284 | |
Other, net | | | (32,336 | ) | | | | | | | (32,336 | ) | | | (44,336 | ) | | | | | | | (44,336 | ) |
Change in fair value of redeemable preferred stock conversion feature | | | | | | | | | | | | | | | (44,183,770 | ) | | | 44,183,770 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | 413,881 | | | | | | | | 413,881 | | | | (43,636,493 | ) | | | 44,183,770 | | | | 547,277 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 12,694,428 | | | | 7,187,390 | | | | 19,881,818 | | | | (31,075,320 | ) | | | 47,053,564 | | | | 15,978,244 | |
Income tax expense | | | 4,848,776 | | | | 2,803,082 | | | | 7,651,858 | | | | 5,114,917 | | | | 1,119,220 | | | | 6,234,137 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | 7,845,652 | | | | 4,384,308 | | | | 12,229,960 | | | | (36,190,237 | ) | | | 45,934,344 | | | | 9,744,107 | |
Redeemable preferred stock accretion | | | | | | | | | | | | | | | (117,534 | ) | | | 117,534 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) applicable to common stockholders | | $ | 7,845,652 | | | $ | 4,384,308 | | | $ | 12,229,960 | | | $ | (36,307,771 | ) | | $ | 46,051,878 | | | $ | 9,744,107 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.26 | | | | | | | $ | 0.41 | | | $ | (1.34 | ) | | | | | | $ | 0.36 | |
Diluted | | $ | 0.25 | | | | | | | $ | 0.40 | | | $ | (1.34 | ) | | | | | | $ | 0.33 | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 29,978,376 | | | | | | | | 29,978,376 | | | | 27,159,294 | | | | | | | | 27,159,294 | |
Diluted | | | 30,903,332 | | | | | | | | 30,903,332 | | | | 27,159,294 | | | | | | | | 29,255,473 | |
NIGHTHAWK RADIOLOGY HOLDINGS, INC.
HISTORICAL VOLUMES
| | | | | | | | | | | | | | | | | | |
| | Year | | Total Volumes | | Growth Rates | | | Acquisition Contribution—First 12 months |
Quarter | | | | Sequential | | | Year over Year | | | DayHawk | | ATN | | TDS | | Radlinx |
Q1 | | 2004 | | 120,554 | | 36 | % | | 210 | % | | — | | — | | — | | — |
Q2 | | 2004 | | 152,640 | | 27 | % | | 178 | % | | — | | — | | — | | — |
Q3 | | 2004 | | 182,737 | | 20 | % | | 133 | % | | — | | — | | — | | — |
Q4 | | 2004 | | 193,883 | | 6 | % | | 119 | % | | 8,316 | | — | | — | | — |
| | | | | | | | | | | | | | | | | | |
FY | | 2004 | | 649,814 | | 149 | % | | 149 | % | | | | | | | | |
| | | | | | | | |
Q1 | | 2005 | | 222,341 | | 15 | % | | 84 | % | | 15,850 | | — | | — | | — |
Q2 | | 2005 | | 266,023 | | 20 | % | | 74 | % | | 17,355 | | — | | — | | — |
Q3 | | 2005 | | 298,759 | | 12 | % | | 63 | % | | 18,905 | | — | | — | | — |
Q4 | | 2005 | | 328,815 | | 10 | % | | 70 | % | | 8,480 | | 29,640 | | — | | — |
| | | | | | | | | | | | | | | | | | |
FY | | 2005 | | 1,115,938 | | 72 | % | | 72 | % | | | | | | | | |
| | | | | | | | |
Q1 | | 2006 | | 364,155 | | 11 | % | | 64 | % | | — | | 32,130 | | — | | — |
Q2 | | 2006 | | 417,269 | | 15 | % | | 57 | % | | — | | 32,622 | | — | | — |
Q3 | | 2006 | | 463,028 | | 11 | % | | 55 | % | | — | | 32,086 | | — | | — |
Q4 | | 2006 | | 448,084 | | (3 | %) | | 36 | % | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | | | |
FY | | 2006 | | 1,692,536 | | 52 | % | | 52 | % | | | | | | | | |
| | | | | | | | |
Q2 YTD | | 2006 | | 781,424 | | n/a | | | n/a | | | | | | | | | |
| | | | | | | | |
Q1 | | 2007 | | 484,477 | | 8 | % | | 33 | % | | — | | — | | 27,089 | | — |
Q2 | | 2007 | | 731,418 | | 51 | % | | 75 | % | | — | | — | | 51,095 | | 140,054 |
| | | | | | | | | | | | | | | | | | |
Q2 YTD | | 2007 | | 1,215,895 | | 56 | % | | 56 | % | | | | | | | | |