CALL Magicjack Vocaltec Ltd - Ordinary Shares (delisted)

magicJack VocalTec Ltd. (Nasdaq:CALL), a leading VoIP cloud-based communications and UCaaS company, today announced financial results for the first quarter ending March 31, 2018.

First Quarter 2018 Financial Highlights:

• Net revenues: Total net revenues for the first quarter of 2018 were $20.0 million. Net revenues from the sales of magicJack devices were $1.9 million and access rights renewal revenues were $12.3 million, and accounted for 62% of total net revenues. Prepaid minute revenues were $1.0 million and access and wholesale charges were $0.8 million during the quarter. Broadsmart Global, Inc. contributed $2.6 million in revenues to the first quarter of 2018. Other revenue items contributed the remaining $1.4 million of total net revenues during the first quarter of 2018.  
• Operating Income: GAAP operating income for the first quarter of 2018 was $2.6 million, which included $0.9 million in net charges primarily related to non-recurring professional and legal costs, executive management transition and severances expenses, and the impairment of a licensing agreement.  
• Adjusted EBITDA: Adjusted EBITDA for the first quarter of 2018 was $5.5 million.  
• Net Income: GAAP net income attributable to common shareholders for the first quarter of 2018 was $2.0 million or $0.12 GAAP diluted net income per share based on 16.2 million weighted-average diluted ordinary shares outstanding. GAAP net income included the aforementioned items under the Operating Income section above, as well as a $0.1 million impact from certain tax items, which included an increase to uncertain tax positions, increase in the Company’s tax valuation allowance, and increase to deferred tax assets related to expiration and forfeiture of stock options and restricted stock awards. 
• Non-GAAP net income: Non-GAAP net income attributable to common shareholders for the first quarter of 2018 was $4.1 million or $0.25 non-GAAP net income per diluted share based on 16.2 million weighted-average diluted ordinary shares outstanding. 
• Cash: As of March 31, 2018, magicJack VocalTec had cash and cash equivalents of $53.9 million and no debt. During the first quarter of 2018, the company generated $1.3 million in net cash provided by operating activities, which reflects the impact of paying out annual executive and employee bonuses, as well as legal and professional fees related to the strategic process.

A reconciliation of GAAP to non-GAAP measures has been provided in the tables included below in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Measures.”

Additional First Quarter 2018 Highlights and Recent Updates:

• As of March 31, 2018, magicJack had an estimated 1.89 million active MJ subscribers, which are defined as device users that are under an active subscription contract.  
• magicJack activated 84,000 subscribers during the first quarter of 2018. Activations are defined as devices that become activated on to a subscription contract during a given period.  
• During the quarter ended March 31, 2018, magicJack’s average monthly churn was 2.3%. 
• On November 9, 2017, the Company entered into a Merger Agreement with B. Riley Financial, Inc., in which B. Riley has agreed to acquire all of the outstanding shares of the Company for $8.71 per share (the “Transaction”). The Company has received all required consents and approvals from the state public service commissions and is waiting for approval from the Federal Communications Commission. The Company expects the Transaction to close in the next three months.

About magicJack VocalTec Ltd.

magicJack VocalTec Ltd. (Nasdaq:CALL), the inventor of magicJack and a pioneer in Voice over IP (VoIP) technology and services, is a leading cloud communications company. With its easy-to-use, low cost solution for telecommunications, the Company has sold more than 11 million award-winning magicJack devices, which is now in its fifth generation, has millions of downloads of its free calling apps, and holds more than 30 technology patents.

Broadsmart, a leading hosted UCaaS (Unified Communication as a Service) provider for medium-to-large multi-location enterprise customers, is a division of magicJack VocalTec Ltd. Broadsmart has a track record of designing, provisioning and delivering complex UCaaS solutions to blue chip corporate customers on a nationwide basis. Broadsmart has expertise in servicing enterprises with hundreds-to-thousands of locations.

magicJack® is a registered trademark of magicJack VocalTec Ltd. All other product or company names mentioned are the property of their respective owners.

Contact:

Investor Relations561-749-2255ir@vocaltec.com

Non-GAAP Measures

The Non-GAAP measures shown in this release exclude various items detailed further below.

• magicJack defines non-GAAP adjusted EBITDA as GAAP operating income (loss) excluding: depreciation and amortization, share-based compensation, impairment of intangible assets, asset impairment, proxy contest related expenses, severance and senior management transition expenses, write-down of inventory components and other items, which include transaction related expenses and a provision for restructuring. 
• magicJack defines non-GAAP net income as GAAP net income (loss) attributable to common shareholders excluding: share-based compensation, impairment of intangible assets, asset impairment, proxy contest related expenses, severance and senior management transition expenses, write-down of inventory components and other items, which include transaction related expenses and a provision for restructuring, and tax related items.

Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included with the financial information included in this press release. These measures are not in accordance with, or an alternative for, GAAP and may be different from non-GAAP measures used by other companies. Management believes that the presentation of non-GAAP results, when shown in conjunction with corresponding GAAP measures, provides useful information to management and investors regarding financial and business trends related to the company's results of operations. Further, management believes that these non-GAAP measures improve management's and investors' ability to compare the company's financial performance with other companies in the technology industry. Because these items vary significantly between companies, it is useful to compare results excluding these amounts as identified below.

	CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
	(In thousands except per share data)
	(Unaudited)			Quarter				Quarter
				Ended				Ended
				31-Mar-18				31-Mar-17
	Net revenues			$	20,015			$	23,197
	Cost of revenues				7,163				9,451
	Gross profit				12,852				13,746
	Operating expenses:
	Marketing				1,192				2,407
	General and administrative				7,502				12,825
	Research and development				1,457				1,499
	Impairment of intangible assets and goodwill				131				31,527
	Total operating expenses				10,282				48,258
	Operating income (loss)				2,570				(34,512	)
	Other income (expense):
	Interest and dividend income				93				6
	Other (expense) income				(2	)			(17	)
	Total other income (expense)				91				(11	)
	Income (loss) before income taxes				2,661				(34,523	)
	Income tax expense (benefit)				695				(11,355	)
	Net (loss) income				1,966				(23,168	)
	Net loss attributable to noncontrolling interest				-				67
	Net (loss) income attributable to common shareholders			$	1,966			$	(23,101	)
	(Loss) earnings per ordinary share:
		Basic		$	0.12			$	(1.44	)
		Diluted		$	0.12			$	(1.44	)
	Weighted average ordinary shares outstanding:
		Basic			16,192				16,034
		Diluted			16,211				16,034

 

	CONDENSED CONSOLIDATED BALANCE SHEETS INFORMATION
	(In thousands)
	(Unaudited)
			As of			As of
	ASSETS		31-Mar-18			31-Dec-17
	Current Assets
	Cash and cash equivalents		$	53,850		$	52,638
	Investments, at fair value			369			369
	Accounts receivable, net			2,037			2,428
	Inventories			1,700			1,880
	Contractual Cost - Current			258			1,936
	Prepaid income taxes			1,328			2,016
	Deposits and other current assets			1,840			1,874
	Total current assets			61,382			63,141
	Property and equipment, net			2,521			2,772
	Intangible assets, net			9,371			10,190
	Goodwill			32,304			32,304
	Deferred tax assets			31,496			31,726
	Deposits and other non-current assets			825			909
	Contractual Cost - Non Current			523			-
	Total Assets		$	138,422		$	141,042
	LIABILITIES AND CAPITAL EQUITY
	Current Liabilities
	Accounts payable		$	1,426		$	3,199
	Accrued expenses and other current liabilities			4,722			6,454
	Contract liabilities - Current			39,957			42,243
	Total current liabilities			46,105			51,896
	Contract liabilities - Non Current			37,915			38,797
	Other non-current liabilities			14,164			13,787
	Total Capital Equity			40,238			36,562
	Total Liabilities and Capital Equity		$	138,422		$	141,042

 

	CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
	(In thousands)
	(Unaudited)		Three Months				Three Months
			Ended				Ended
			31-Mar-18				31-Mar-17
	Cash flows from operating activities:
	Net (loss) income		$	1,966			$	(23,168	)
	Provision for doubtful accounts and billing adjustments			1				54
	Share-based compensation			1,093				736
	Depreciation and amortization			959				1,525
	Impairment of intangible assets			131				31,527
	Increase of uncertain tax position			112				1,427
	Deferred income tax (benefit) provision			79				(10,911	)
	Changes in operating assets and liabilities			(3,062	)			(5,001	)
	Net cash provided by (used in) operating activities			1,279				(3,811	)
	Cash flows from investing activities:
	Purchases of property and equipment			(14	)			(225	)
	Acquisition of intangible assets			-				(48	)
	Net cash (used in) investing activities			(14	)			(273	)
	Cash flows from financing activities:
	Repurchase of ordinary shares to settle withholding liability			(53	)			-
	Net cash (used in) financing activities			(53	)			-
	Net increase (decrease) in cash and cash equivalents			1,212				(4,084	)
	Cash and cash equivalents, beginning of period			52,638				52,394
	Cash and cash equivalents, end of period		$	53,850			$	48,310

 

	RECONCILIATION OF OPERATING INCOME (LOSS) TO NON-GAAP ADJUSTED EBITDA
	(In thousands)
	(Unaudited)	Quarter			Quarter
		Ended			Ended
		31-Mar-18			31-Mar-17
	GAAP Operating income (loss)	$	2,570		$	(34,512	)
	Depreciation and amortization		959			1,525
	Share-based compensation		1,093			736
	Impairment of intangible assets		131			31,527
	Asset impairment		-			386
	Proxy contest related expenses		-			1,017
	Severance and senior management transition expenses		113			2,912
	Write-down of inventory components		-			386
	Other Items		651			198
	Non- GAAP Adjusted EBITDA	$	5,517		$	4,175
	RECONCILIATION OF NET INCOME (LOSS) TO NON-GAAP NET INCOME
	(In thousands)
	(Unaudited)	Quarter			Quarter
		Ended			Ended
		31-Mar-18			31-Mar-17
	GAAP Net income (loss) attributable to common shareholders	$	1,966		$	(23,101	)
	Share-based compensation		1,093			736
	Impairment of intangible assets		131			31,527
	Asset impairment		-			386
	Proxy contest related expenses		-			1,017
	Severance and senior management transition expenses		113			2,912
	Write-down of inventory components		-			386
	Other Items		651			198
	Tax related items		115			(10,683	)
	Non-GAAP Net income	$	4,069		$	3,378
	GAAP earnings (loss) per ordinary share – Diluted	$	0.12		$	(1.44	)
	Share-based compensation		0.07			0.05
	Impairment of intangible assets		0.01			1.97
	Asset impairment		-			0.02
	Proxy contest related expenses		-			0.06
	Severance and senior management transition expenses		0.01			0.18
	Write-down of inventory components		-			0.02
	Other Items		0.04			0.01
	Tax related items		0.01			(0.67	)
	Non-GAAP Net income per share – Diluted	$	0.25		$	0.21
	Weighted average ordinary shares outstanding - Diluted:		16,211			16,034