Exhibit 99.1
| 500 Spruce Tree Centre |
NEWS RELEASE
Contacts: | Greg Smith, Chief Financial Officer |
Image Sensing Systems, Inc. Phone: 651.603.7700
FOR IMMEDIATE RELEASE
Image Sensing Systems Announces Third Quarter Financial Results
Saint Paul, Minn., November 4, 2009-- Image Sensing Systems, Inc. (NASDAQ: ISNS), announced today the results for its third quarter ended September 30, 2009.
Net income for the quarter ended September 30, 2009 was $1.6 million ($0.38 per diluted share) compared to $1.2 million ($0.29 per diluted share) for the same period in 2008. Net income for the first nine months of 2009 was $3.0 million ($0.74 per diluted share) compared to $3.4 million ($0.86 per diluted share) for the same period in 2008. Net income for the quarter ended September 30, 2009 was positively impacted by the recognition of tax credits in a foreign jurisdiction whose status was uncertain prior to the quarter. The earnings impact related to the credits was approximately $0.06 per diluted share.
Revenue for the third quarter was $6.8 million compared to $6.1 million for the same period a year ago, while revenue for the first nine months of 2009 was $17.9 million compared to $18.7 million for the same period a year ago. Royalties for the third quarter were $3.4 million compared to $3.7 million for the same period a year ago and were $9.1 million in the first nine months of 2009 as compared to $10.0 million in the first nine months of 2008. North American sales, which are sales of RTMS® in North America, were $1.7 million for the third quarter compared to $920,000 for the same period of 2008 and were $4.7 million for the first nine months of 2009 as compared to $4.5 million in the first nine months of 2008. International sales, which include both Autoscope® and RTMS sales outside of North America, were $1.8 million in the third quarter as compared to $1.4 million in the same period in 2008, and $4.1 million in the first nine months of 2009 as compared to $4.2 million in the same period of 2008. Sales of RTMS world-wide for the quarter were $2.4 million as compared to $1.2 million in the third quarter of 2008.
On a non-GAAP basis, excluding intangible asset amortization net of tax and the foreign tax credits, net income for the third quarter was $1.5 million ($0.36 per diluted share) and for the first nine months was $3.1 million ($0.77 per diluted share).
Ken Aubrey, CEO, said, “Our Q3 results reflect a continued difficult selling environment brought on by the economic downturn that was partially countered by tight expense control and the favorable foreign jurisdiction tax credit outcome. Our international business continues to be under pressure from what we see as lingering recessionary effects. Our domestic business, however, has shown two quarters of stabilization and we’re pleased with the progress of our RTMS operations.
“We are pressing forward on our manufacturing cost reduction initiatives and hybrid product developments with the ongoing intention to be better positioned than our competitors when the world’s economies improve.”
Non-GAAP Information
We provide certain non-GAAP financial information as supplemental information to GAAP amounts. This non-GAAP information excludes the impact, net of tax, of amortizing the intangible assets from the EIS asset purchase and may include other non-recurring items. Management believes that this presentation facilitates the comparison of our current operating results to historical operating results. Management uses this non-GAAP information to evaluate short-term and long-term operating trends in our core operations. Non-GAAP information is not prepared in accordance with GAAP and should not be considered a substitute for or an alternative to GAAP financial measures and may not be computed the same as similarly titled measures used by other companies.
About Image Sensing
Image Sensing Systems, Inc. is a technology company focused in infrastructure productivity improvement through the development of software-based detection solutions for the Intelligent Transportation Systems (ITS) sector and adjacent overlapping markets. ISS’ industry leading computer-enabled detection (CED) products, including the Autoscope® machine-vision family and the RTMS® radar family, combine embedded software signal processing with sophisticated sensing technologies for use in transportation, environmental and safety/surveillance management. CED is a group of technologies in which software, rather than humans, examines the outputs of complex sensors to determine what is happening in the field of view in real-time. With more than 100,000 instances sold in over 60 countries worldwide, our depth of experience coupled with breadth of product portfolio uniquely positions us to provide powerful hybrid technology solutions and to exploit the convergence of the traffic, security and environmental management markets. We are headquartered in St. Paul, Minnesota. Visit us on the web at imagesensing.com.
Safe Harbor Statement: Statements made in this release concerning the Company’s or management’s intentions, expectations, or predictions about future results or events are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements reflect management’s current expectations or beliefs, and are subject to risks and uncertainties that could cause actual results or events to vary from stated expectations, which variations could be material and adverse. Factors that could produce such a variation include, but are not limited to, the following: the inherent unreliability of earnings, revenue and cash flow predictions due to numerous factors, many of which are beyond the Company’s control; developments in the demand for the Company’s products and services; relationships with the Company’s major customers and suppliers; unanticipated delays, costs and expenses inherent in the development and marketing of new products and services; the impact of governmental laws and regulations; and competitive factors. Our forward-looking statements speak only as of the time made, and, except as may be required by law, we assume no obligation to publicly update any such statements. Additional information concerning these and other factors that could cause actual results and events to differ materially from the Company’s current expectations are contained in the Company’s reports and other documents filed with the Securities and Exchange Commission, including its Form 10-K for the year ended December 31, 2008 as updated by Form 10-Q filings made in 2009.
Image Sensing Systems, Inc.
Condensed Consolidated Statements of Income
(in thousands, except per share information)
(unaudited)
|
| Three-Month Period | �� | Nine-Month Period |
| ||||||||
|
| 2009 |
| 2008 |
| 2009 |
| 2008 |
| ||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalties |
| $ | 3,389 |
| $ | 3,742 |
| $ | 9,068 |
| $ | 10,007 |
|
North American sales |
|
| 1,679 |
|
| 920 |
|
| 4,729 |
|
| 4,468 |
|
International sales |
|
| 1,755 |
|
| 1,420 |
|
| 4,096 |
|
| 4,221 |
|
|
|
| 6,823 |
|
| 6,082 |
|
| 17,893 |
|
| 18,696 |
|
Cost of revenue |
|
| 1,269 |
|
| 860 |
|
| 2,947 |
|
| 3,468 |
|
Gross profit |
|
| 5,554 |
|
| 5,222 |
|
| 14,946 |
|
| 15,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, marketing and product support |
|
| 1,721 |
|
| 1,695 |
|
| 5,272 |
|
| 4,688 |
|
General and administrative |
|
| 796 |
|
| 980 |
|
| 2,574 |
|
| 2,883 |
|
Research and development |
|
| 868 |
|
| 701 |
|
| 2,541 |
|
| 2,167 |
|
Amortization of intangible assets |
|
| 192 |
|
| 192 |
|
| 576 |
|
| 576 |
|
|
|
| 3,577 |
|
| 3,568 |
|
| 10,963 |
|
| 10,314 |
|
Income from operations |
|
| 1,977 |
|
| 1,654 |
|
| 3,983 |
|
| 4,914 |
|
Other income (expense), net |
|
| 9 |
|
| (6 | ) |
| 18 |
|
| 58 |
|
Income before income taxes |
|
| 1,986 |
|
| 1,648 |
|
| 4,001 |
|
| 4,972 |
|
Income taxes |
|
| 426 |
|
| 486 |
|
| 1,010 |
|
| 1,539 |
|
Net income |
| $ | 1,560 |
| $ | 1,162 |
| $ | 2,991 |
| $ | 3,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
| $ | 0.39 |
| $ | 0.29 |
| $ | 0.75 |
| $ | 0.87 |
|
Diluted net income per share |
| $ | 0.38 |
| $ | 0.29 |
| $ | 0.74 |
| $ | 0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted shares – basic |
|
| 3,986 |
|
| 3,942 |
|
| 3,985 |
|
| 3,933 |
|
Weighted shares – diluted |
|
| 4,073 |
|
| 4,005 |
|
| 4,065 |
|
| 4,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to non-GAAP basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses (1,2) |
|
| 3,385 |
|
| 3,155 |
|
| 10,387 |
|
| 9,517 |
|
Non-GAAP income from operations |
|
| 2,169 |
|
| 2,067 |
|
| 4,559 |
|
| 5,711 |
|
Other income (expense), net |
|
| 9 |
|
| (6 | ) |
| 18 |
|
| 58 |
|
Non-GAAP income before income taxes |
|
| 2,178 |
|
| 2,061 |
|
| 4,577 |
|
| 5,769 |
|
Non-GAAP income taxes (3) |
|
| 727 |
|
| 626 |
|
| 1,442 |
|
| 1,810 |
|
Non-GAAP net income |
| $ | 1,451 |
| $ | 1,435 |
| $ | 3,135 |
| $ | 3,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic net income per share |
| $ | 0.36 |
| $ | 0.36 |
| $ | 0.79 |
| $ | 1.01 |
|
Non-GAAP diluted net income per share |
| $ | 0.36 |
| $ | 0.36 |
| $ | 0.77 |
| $ | 0.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to non-GAAP adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amortization of intangible asset for period as shown above is removed |
| ||||||||||||
(2) Withdrawn offering expense of $221 is removed in 2008 |
| ||||||||||||
(3) Income taxes are increased by impact of (1,2) at ISS’ marginal tax rate of 34% and in 2009 by $236 for foreign tax credits |
| ||||||||||||
|
| ||||||||||||
Image Sensing Systems, Inc.
Condensed Consolidated Balance Sheet
(in thousands)
(unaudited)
|
| September 30, |
| December 31, |
| ||
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 7,861 |
| $ | 10,289 |
|
Investments |
|
| 3,940 |
|
| 4,000 |
|
Receivables, net |
|
| 6,498 |
|
| 6,620 |
|
Inventories |
|
| 2,862 |
|
| 1,608 |
|
Prepaid expenses and deferred taxes |
|
| 1,147 |
|
| 752 |
|
|
|
| 22,308 |
|
| 23,269 |
|
Property and equipment, net |
|
| 869 |
|
| 728 |
|
Deferred income taxes |
|
| 1,575 |
|
| 1,575 |
|
Goodwill and intangible assets, net |
|
| 9,989 |
|
| 10,536 |
|
|
| $ | 34,741 |
| $ | 36,108 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
| $ | 2,278 |
| $ | 2,135 |
|
Bank debt |
|
| — |
|
| 3,750 |
|
EIS earnout payable |
|
| — |
|
| 1,164 |
|
Income taxes payable |
|
| 667 |
|
| 283 |
|
|
|
| 2,945 |
|
| 7,332 |
|
Income taxes payable |
|
| 204 |
|
| 246 |
|
Shareholders’ equity |
|
| 31,592 |
|
| 28,530 |
|
|
| $ | 34,741 |
| $ | 36,108 |
|
Image Sensing Systems, Inc.
Condensed Consolidated Statement of Cash Flows
(in thousands)
(unaudited)
|
| Nine-Month Period Ended |
| ||||
|
| 2009 |
| 2008 |
| ||
Operating activities |
|
|
|
|
|
|
|
Net income |
| $ | 2,991 |
| $ | 3,433 |
|
Adjustments to reconcile net income to net cash provided by operations |
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 906 |
|
| 863 |
|
Stock option expense |
|
| 266 |
|
| 246 |
|
Changes in operating assets and liabilities |
|
| (1,217 | ) |
| (1,215 | ) |
Net cash provided by operating activities |
|
| 2,946 |
|
| 3,327 |
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
Purchases of property and equipment, net of disposals |
|
| (496 | ) |
| (239 | ) |
Payment of EIS earnout |
|
| (1,192 | ) |
| — |
|
Sales (purchases) of investments |
|
| 60 |
|
| (5,400 | ) |
Net cash used in investing activities |
|
| (1,628 | ) |
| (5,639 | ) |
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
| 4 |
|
| 109 |
|
Repayment of bank debt |
|
| (3,750 | ) |
| (1,000 | ) |
Net cash used in financing activities |
|
| (3,746 | ) |
| (891 | ) |
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
| (2,428 | ) |
| (3,203 | ) |
Cash and cash equivalents, beginning of period |
|
| 10,289 |
|
| 10,876 |
|
Cash and cash equivalents, end of period |
| $ | 7,861 |
| $ | 7,673 |
|
###