Exhibit 99.1
ITEM 6. SELECTED FINANCIAL DATA
The following table sets forth our consolidated financial data as of and for each of the years in the five year period ended December 31, 2006. The following selected financial data have been derived from our audited historical consolidated financial statements, certain of which are included elsewhere in the Current Report. The selected financial data should be read in conjunction with our financial statements and supplementary data set forth in Exhibit 99.3 and, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” set forth in Exhibit 99.2.
Results may not be comparable due to acquisitions and/or dispositions that have occurred in the periods presented. The selected financial data for all periods presented below has been prepared reflecting discontinued operations in accordance with SFAS No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets.” Accordingly, all revenues and expenses associated with discontinued operations have been excluded from income from continuing operations and assets and liabilities of discontinued operations have been reclassified in the selected financial data.
During the quarter ended June 30, 2007, we made a decision to sell our 50.9% -owned subsidiary, InfoTech USA, Inc., or InfoTech. In addition, on July 2, 2007, our majority-owned subsidiary, Digital Angel Corporation sold its subsidiary, OuterLink Corporation, or OuterLink. As a result, InfoTech and OuterLink have been reclassified for presentation purposes as discontinued operations for all periods presented herein.
| | | | | | | | | | | | | | | | | | | | |
| | For the Fiscal Year Ended December 31, | |
| | 2006 | | | 2005 | | | 2004 | | | 2003 | | | 2002 | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | |
Net revenue | | $ | 105,019 | | | $ | 94,822 | | | $ | 92,245 | | | $ | 78,531 | | | $ | 75,765 | |
Cost of products and services sold | | | 57,824 | | | | 53,792 | | | | 63,093 | | | | 52,946 | | | | 48,898 | |
| | | | | | | | | | | | | | | |
Gross profit | | | 47,195 | | | | 41,030 | | | | 29,152 | | | | 25,585 | | | | 26,867 | |
Selling, general and administrative expense | | | 58,030 | | | | 45,821 | | | | 32,962 | | | | 53,658 | | | | 64,769 | |
Research and development | | | 7,572 | | | | 5,871 | | | | 3,068 | | | | 6,255 | | | | 4,130 | |
Goodwill and asset impairment | | | 6,629 | | | | — | | | | — | | | | 302 | | | | 38,657 | |
| | | | | | | | | | | | | | | |
Operating Loss | | | (25,036 | ) | | | (10,662 | ) | | | (6,878 | ) | | | (34,630 | ) | | | (80,689 | ) |
| | | | | | | | | | | | | | | |
(Loss) gain on sales of subsidiaries and assets | | | — | | | | — | | | | — | | | | (330 | ) | | | 132 | |
Gain on extinguishment of debt | | | — | | | | — | | | | — | | | | 70,064 | | | | — | |
Interest and other income | | | 1,347 | | | | 2,664 | | | | 1,892 | | | | 908 | | | | 2,400 | |
Interest (expense) recovery | | | (3,219 | ) | | | 1,935 | | | | (2,738 | ) | | | (22,569 | ) | | | (17,451 | ) |
| | | | | | | | | | | | | | | |
(Loss) income from continuing operations before benefit (provision) for taxes, minority interest, losses attributable to capital transactions of subsidiaries and equity in net loss of affiliate | | | (26,908 | ) | | | (6,063 | ) | | | (7,724 | ) | | | 13,443 | | | | (95,608 | ) |
(Provision) benefit for income taxes | | | (62 | ) | | | 434 | | | | (66 | ) | | | (463 | ) | | | (397 | ) |
| | | | | | | | | | | | | | | |
(Loss) income from continuing operations before minority interest, losses attributable to capital transactions of subsidiaries and equity in net loss of affiliate | | | (26,970 | ) | | | (5,629 | ) | | | (7,790 | ) | | | 12,980 | | | | (96,005 | ) |
Minority interest | | | 2,510 | | | | (73 | ) | | | (415 | ) | | | 2,094 | | | | 11,412 | |
Net (loss) gain on capital transactions of subsidiaries | | | (1,632 | ) | | | 411 | | | | 11,090 | | | | (244 | ) | | | (2,437 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | For the Fiscal Year Ended December 31, | |
| | 2006 | | | 2005 | | | 2004 | | | 2003 | | | 2002 | |
Gain (loss) attributable to changes in minority interest as a result of capital transactions of subsidiaries | | | 503 | | | | 598 | | | | (20,203 | ) | | | (6,535 | ) | | | (2,048 | ) |
Equity in net loss of affiliate | | | — | | | | — | | | | — | | | | — | | | | (291 | ) |
| | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | | (25,589 | ) | | | (4,693 | ) | | | (17,318 | ) | | | 8,295 | | | | (89,369 | ) |
| | | | | | | | | | | | | | | |
Loss from discontinued operations, net of income taxes | | | (1,620 | ) | | | (5,556 | ) | | | (2,166 | ) | | | (4,770 | ) | | | (24,536 | ) |
Income (loss) on disposal of discontinued operations, including provision for operating losses during the phase-out period, net of income taxes | | | — | | | | 84 | | | | 2,185 | | | | (382 | ) | | | 1,420 | |
| | | | | | | | | | | | | | | |
(Loss) income from discontinued operations | | | (1,620 | ) | | | (5,472 | ) | | | 19 | | | | (5,152 | ) | | | (23,116 | ) |
Net (loss) income | | | (27,209 | ) | | | (10,165 | ) | | | (17,299 | ) | | | 3,143 | | | | (112,485 | ) |
Preferred stock dividends and other | | | — | | | | (1,573 | ) | | | — | | | | — | | | | — | |
Accretion of beneficial conversion feature of preferred stock | | | — | | | | (474 | ) | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
Net (loss) income attributable to common stockholders | | $ | (27,209 | ) | | $ | (12,212 | ) | | $ | (17,299 | ) | | $ | 3,143 | | | $ | (112,485 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | For the Fiscal Year Ended December 31, | |
| | 2006 | | | 2005 | | | 2004 | | | 2003 | | | 2002 | |
Net (loss) income per common share — basic: | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.38 | ) | | $ | (0.11 | ) | | $ | (0.34 | ) | | $ | 0.23 | | | $ | (3.32 | ) |
Discontinued operations | | | (0.02 | ) | | | (0.08 | ) | | | — | | | | (0.14 | ) | | | (0.86 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income attributable to common shares — basic | | $ | (0.40 | ) | | $ | (0.19 | ) | | $ | (0.34 | ) | | $ | 0.09 | | | $ | (4.18 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income per common share — diluted: | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.38 | ) | | $ | (0.11 | ) | | $ | (0.34 | ) | | $ | 0.22 | | | $ | (3.32 | ) |
Discontinued operations | | | (0.02 | ) | | | (0.08 | ) | | | — | | | | (0.14 | ) | | | (0.86 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income attributable to common shares — diluted | | $ | (0.40 | ) | | $ | (0.19 | ) | | $ | (0.34 | ) | | $ | 0.08 | | | $ | (4.18 | ) |
| | | | | | | | | | | | | | | |
Average common shares outstanding (amounts in thousands): | | | | | | | | | | | | | | | | | | | | |
Basic | | | 67,338 | | | | 62,900 | | | | 51,291 | | | | 36,178 | | | | 26,923 | |
| | | | | | | | | | | | | | | |
Diluted | | | 67,338 | | | | 62,900 | | | | 51,291 | | | | 37,299 | | | | 26,923 | |
| | | | | | | | | | | | | | | |
(Loss) Earnings Per Share Adjusted For the Reverse Stock Split - On March 12, 2004, our board of directors authorized a 1-for-10 reverse stock split which was effectuated on April 5, 2004. The reverse stock split had the effect of reducing the number of issued and outstanding shares of our common stock, and accordingly, (loss) earnings per share increased as a result of the decrease in the weighted average number of shares outstanding. The above presents our basic and diluted (loss) earnings per share giving retroactive effect to the reverse stock split.
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, | |
| | 2006 | | | 2005 | | | 2004 | | | 2003 | | | 2002 | |
| | (amounts in thousands) | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 7,271 | | | $ | 22,062 | | | $ | 30,603 | | | $ | 9,510 | | | $ | 3,208 | |
Restricted cash | | | 81 | | | | 310 | | | | 327 | | | | 765 | | | | — | |
Current assets from discontinued operations | | | 6,213 | | | | 5,848 | | | | 6,361 | | | | 4,467 | | | | 5,029 | |
Property and equipment | | | 11,751 | | | | 10,849 | | | | 7,646 | | | | 7,931 | | | | 7,958 | |
Goodwill | | | 82,385 | | | | 86,231 | | | | 64,340 | | | | 63,331 | | | | 63,297 | |
Other assets from discontinued operations | | | 671 | | | | 502 | | | | 8,408 | | | | 415 | | | | 4,311 | |
Total assets | | | 171,350 | | | | 185,958 | | | | 140,188 | | | | 111,931 | | | | 111,156 | |
Current liabilities of discontinued operations | | | 10,517 | | | | 10,352 | | | | 10,256 | | | | 10,339 | | | | 7,707 | |
Long-term debt | | | 14,211 | | | | 15,692 | | | | 2,288 | | | | 2,860 | | | | 2,436 | |
Total debt | | | 21,473 | | | | 18,511 | | | | 2,485 | | | | 8,071 | | | | 84,228 | |
Other liabilities of discontinued operations | | | 1,059 | | | | 536 | | | | 745 | | | | — | | | | — | |
Minority interest | | | 47,984 | | | | 48,325 | | | | 52,644 | | | | 21,259 | | | | 14,613 | |
Minority interest, discontinued operations | | | 1,090 | | | | 1,437 | | | | 1,669 | | | | 1,770 | | | | 3,809 | |
Stockholders’ equity (deficit) | | | 43,864 | | | | 66,546 | | | | 40,844 | | | | 32,736 | | | | (36,092 | ) |