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, 2007. The selected financial data should be read in conjunction with our consolidated financial statements and related notes, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and other financial information appearing elsewhere in the Annual Report on Form 10-K for the year ended December, 31, 2007 as filed with the Securities and Exchange Commission on March 17, 2008. The Statement of Operations Data set forth below for each of the years in the three-year period ended December 31, 2007, and the Balance Sheet Data as of December 31, 2007 and 2006 have been derived from, and qualified by reference to, our financial statements appearing elsewhere in the Annual Report. The Statement of Operations Data for the years ended December 31, 2004 and 2003, and the Balance Sheet Data as of December 31, 2005, 2004 and 2003 are derived from audited financial statements not included in the Annual Report. The selected financial data give effect to the classification of the accounts of the our subsidiaries, Florida Decision Corporation (formerly Pacific Decision Sciences Corporation) and ThermoLife Energy Corp., which the we decided to sell during the three months ended March 31, 2008, as discontinued operations for all periods presented. See notes 1 and 16 to the consolidated financial statements.
| | | | | | | | | | | | | | | | | | | | |
| | For the Fiscal Year Ended December 31, | |
| | 2007 | | | 2006 | | | 2005 | | | 2004 | | | 2003 | |
| | (in thousands) | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | |
Revenue | | $ | 109,900 | | | $ | 81,359 | | | $ | 69,721 | | | $ | 44,707 | | | $ | 35,989 | |
Cost of sales | | | 63,923 | | | | 43,559 | | | | 36,057 | | | | 24,902 | | | | 20,617 | |
| | | | | | | | | | | | | | | |
Gross profit | | | 45,977 | | | | 37,800 | | | | 33,664 | | | | 19,805 | | | | 15,372 | |
| | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expense | | | 67,852 | | | | 51,660 | | | | 39,037 | | | | 25,958 | | | | 46,001 | |
Research and development | | | 9,379 | | | | 7,228 | | | | 5,493 | | | | 2,712 | | | | 6,255 | |
Goodwill impairment charges | | | 4,632 | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
Operating loss | | | (35,886 | ) | | | (21,088 | ) | | | (10,866 | ) | | | (8,865 | ) | | | (36,884 | ) |
| | | | | | | | | | | | | | | | | | | | |
Gain (loss) on sale of assets | | | 691 | | | | — | | | | — | | | | — | | | | (330 | ) |
Gain on extinguishment of debt | | | — | | | | — | | | | — | | | | — | | | | 70,064 | |
Interest and other income | | | 223 | | | | 1,344 | | | | 2,119 | | | | 1,889 | | | | 896 | |
Interest (expense) recovery | | | (6,930 | ) | | | (3,155 | ) | | | 1,984 | | | | (2,728 | ) | | | (22,458 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(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 | | | (41,902 | ) | | | (22,899 | ) | | | (6,763 | ) | | | (9,704 | ) | | | 11,288 | |
| | | | | | | | | | | | | | | | | | | | |
Benefit (provision) for income taxes | | | 896 | | | | 165 | | | | 600 | | | | (1 | ) | | | (191 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from continuing operations before minority interest, losses attributable to capital transactions of subsidiaries and equity in net loss of affiliate | | | (41,006 | ) | | | (22,734 | ) | | | (6,163 | ) | | | (9,705 | ) | | | 11,097 | |
| | | | | | | | | | | | | | | | | | | | |
Minority interest | | | 12,245 | | | | 2,510 | | | | (73 | ) | | | (415 | ) | | | 2,094 | |
Net gain (loss) on capital transactions of subsidiaries | | | 3,158 | | | | (1,632 | ) | | | 411 | | | | 11,090 | | | | (244 | ) |
(Loss) gain attributable to changes in minority interest as a result of capital transactions of subsidiaries | | | (9,437 | ) | | | 503 | | | | 598 | | | | (20,203 | ) | | | (6,535 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | | (35,040 | ) | | | (21,353 | ) | | | (5,227 | ) | | | (19,233 | ) | | | 6,412 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | 3,020 | | | | (5,856 | ) | | | (4,938 | ) | | | 1,934 | | | | (3,269 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | (32,020 | ) | | | (27,209 | ) | | | (10,165 | ) | | | (17,299 | ) | | | 3,143 | |
| | | | | | | | | | | | | | | | | | | | |
Preferred stock dividends and other | | | — | | | | — | | | | (1,573 | ) | | | — | | | | — | |
Accretion of beneficial conversion feature of preferred stock | | | — | | | | — | | | | (474 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to common stockholders | | $ | (32,020 | ) | | $ | (27,209 | ) | | $ | (12,212 | ) | | $ | (17,299 | ) | | $ | 3,143 | |
| | | | | | | | | | | | | | | |
(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 table below presents our basic and diluted (loss) earnings per share giving retroactive effect to the reverse stock split.
| | | | | | | | | | | | | | | | | | | | |
| | For the Fiscal Year Ended December 31, | |
| | 2007 | | | 2006 | | | 2005 | | | 2004 | | | 2003 | |
| | (in thousands) | |
Net (loss) income per common share — basic: | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.51 | ) | | $ | (0.32 | ) | | $ | (0.12 | ) | | $ | (0.38 | ) | | $ | 0.18 | |
Discontinued operations | | | 0.05 | | | | (0.08 | ) | | | (0.07 | ) | | | 0.04 | | | | (0.09 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income attributable to common shares — basic | | $ | (0.46 | ) | | $ | (0.40 | ) | | $ | (0.19 | ) | | $ | (0.34 | ) | | $ | 0.09 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net (loss) income per common share — diluted: | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.51 | ) | | $ | (0.32 | ) | | $ | (0.12 | ) | | $ | (0.38 | ) | | $ | 0.17 | |
Discontinued operations | | | 0.05 | | | | (0.08 | ) | | | (0.07 | ) | | | 0.04 | | | | (0.09 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income attributable to common shares — diluted | | $ | (0.46 | ) | | $ | (0.40 | ) | | $ | (0.19 | ) | | $ | (0.34 | ) | | $ | 0.08 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Average common shares outstanding (in thousands): | | | | | | | | | | | | | | | | | | | | |
Basic | | | 69,122 | | | | 67,338 | | | | 62,900 | | | | 51,291 | | | | 36,178 | |
Diluted | | | 69,122 | | | | 67,338 | | | | 62,900 | | | | 51,291 | | | | 37,299 | |
| | | | | | | | | | | | | | | | | | | | |
| | As of December 31, | |
| | 2007 | | | 2006 | | | 2005 | | | 2004 | | | 2003 | |
| | (in thousands) | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 9,443 | | | $ | 7,067 | | | $ | 22,001 | | | $ | 30,076 | | | $ | 9,123 | |
Restricted cash | | | 90 | | | | 81 | | | | 310 | | | | 327 | | | | 765 | |
Current assets from discontinued operations | | | 7,682 | | | | 11,223 | | | | 13,974 | | | | 12,546 | | | | 14,552 | |
Property and equipment | | | 12,966 | | | | 11,289 | | | | 10,387 | | | | 7,194 | | | | 7,602 | |
Goodwill and intangibles, net | | | 93,948 | | | | 91,002 | | | | 89,587 | | | | 47,632 | | | | 46,623 | |
Other assets from discontinued operations | | | 2,249 | | | | 11,339 | | | | 19,342 | | | | 25,776 | | | | 17,586 | |
Total assets | | | 171,689 | | | | 172,225 | | | | 185,958 | | | | 140,188 | | | | 111,931 | |
| | | | | | | | | | | | | | | | | | | | |
Current liabilities of discontinued operations | | | 6,332 | | | | 20,943 | | | | 20,337 | | | | 18,704 | | | | 22,062 | |
Long-term debt | | | 17,217 | | | | 14,192 | | | | 15,657 | | | | 2,288 | | | | 4,767 | |
Total debt | | | 32,963 | | | | 21,438 | | | | 18,461 | | | | 2,485 | | | | 9,928 | |
Other liabilities of discontinued operations | | | 2,631 | | | | 2,267 | | | | 571 | | | | 745 | | | | 1,523 | |
Minority interest | | | 12,811 | | | | 47,984 | | | | 48,325 | | | | 52,644 | | | | 21,259 | |
Minority interest, discontinued operations | | | 554 | | | | 1,090 | | | | 1,437 | | | | 1,669 | | | | 1,770 | |
Stockholders’ equity | | | 70,995 | | | | 43,864 | | | | 66,546 | | | | 40,844 | | | | 32,736 | |