![]() |
News
Release
|
●
|
Loss on Derivative Liability.
During the period ended September 30, 2008, the Company recorded a
non-cash expense of $1,594,609 in connection with the sale of the
Convertible Debentures in May and July 2008. These Debentures have
embedded derivatives and the accounting treatment of derivative financial
instruments requires that the Company record all derivatives and related
warrants, and classify all other non-employee stock options and warrants
as derivative liabilities and mark them to market at each reporting date.
The fair value of such derivatives that were reclassified as liabilities
from additional paid-in capital in the period ended September 30, 2008
totaled $2,993,615. The Company considers this a financing transaction,
and it is not an indication of current or future operating performance.
Therefore the Company does not consider the inclusion of this transaction
helpful in assessing its current financial performance compared to
previous periods as well as prospects for the
future.
|
●
|
Other Expense. In the
first quarter of 2008, the Company recorded a one-time non-cash expense of
$1,598,203 in connection with an amendment to 3,380,000 stock purchase
warrants held by private placement investors which reduced the exercise
price under such warrants from $4.17 per share to $0.6978258 per share.
The Company considers this a financing transaction, and it is not an
indication of current or future operating performance. Therefore the
Company does not consider the inclusion of this transaction helpful in
assessing its current financial performance compared to previous periods
as well as prospects for the
future.
|
●
|
Impairment write-down in
investment in affiliate. In the second quarter of 2008, the Company
recorded a one-time non-cash expense of $380,000 in connection with the
issuance of 600,000 shares of Company stock attributable to the release of
shares from a purchase price contingency escrow. The Company
considers this an investment transaction, and it is not an indication of
current or future operating performance. Therefore the Company does not
consider the inclusion of this transaction helpful in assessing its
current financial performance compared to previous periods as well as
prospects for the future.
|
●
|
Stock-Based
Compensation. The Company believes that because of the variety of
equity awards used by companies, varying methodologies for determining
stock-based compensation and the assumptions and estimates involved in
those determinations, the exclusion of non-cash stock-based compensation
enhances the ability of management and investors to understand the impact
of non-cash stock-based compensation on our operating results. Further,
the Company believes that excluding stock-based compensation expense
allows for a more transparent comparison of its financial results to
previous periods.
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007
|
September
30, 2008
|
September
30, 2007
|
|||||||||||||
Net
(loss), as reported
|
$ | (2,878,757 | ) | $ | (4,955,630 | ) | $ | (12,231,629 | ) | $ | (14,941,974 | ) | ||||
Net
loss attributed to MSTI segment
|
1,370,896 | 1,056,299 | 3,412,656 | 3,542,562 | ||||||||||||
Net
loss attributed to Telkonet segment
|
(1,507,861 | ) | (3,899,331 | ) | (8,818,973 | ) | (11,399,412 | ) | ||||||||
Interest
(income) expense, net
|
243,424 | 591,242 | 593,228 | 481,970 | ||||||||||||
Depreciation
and amortization
|
103,056 | 130,711 | 318,210 | 317,935 | ||||||||||||
EBITDA
attributed to Telkonet segment
|
(1,161,381 | ) | (3,177,378 | ) | (7,907,535 | ) | (10,599,507 | ) | ||||||||
Adjustments:
|
||||||||||||||||
Other
expense
|
- | - | 1,598,203 | - | ||||||||||||
Loss
on derivative liability
|
576,156 | - | 1,594,609 | - | ||||||||||||
Impairment
write-down in investment in affiliate
|
- | - | 380,000 | - | ||||||||||||
Stock
based compensation
|
194,483 | 555,509 | 704,613 | 1,217,120 | ||||||||||||
( | ||||||||||||||||
Adjusted
EBITDA
|
$ | (390,742 | ) | $ | (2,621,869 | ) | $ | (3,630,110 | ) | $ | (9,382,387 | ) |
For
The Three Months Ended
September
30,
|
For
The Nine Months Ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues,
net:
|
||||||||||||||||
Product
|
$
|
3,964,419
|
$
|
3,005,144
|
$
|
11,333,574
|
$
|
6,269,079
|
||||||||
Rental
|
1,763,396
|
1,583,633
|
4,977,799
|
3,232,574
|
||||||||||||
Total
Revenue
|
5,727,815
|
4,588,777
|
16,311,373
|
9,501,653
|
||||||||||||
Cost
of Sales:
|
||||||||||||||||
Product
|
2,165,379
|
2,139,034
|
7,124,696
|
4,503,983
|
||||||||||||
Rental
|
1,355,985
|
1,229,985
|
3,975,648
|
3,177,386
|
||||||||||||
Total
Cost of Sales
|
3,521,364
|
3,369,019
|
11,100,344
|
7,681,369
|
||||||||||||
Gross
Profit
|
2,206,451
|
1,219,758
|
5,211,029
|
1,820,284
|
||||||||||||
Costs
and Expenses:
|
||||||||||||||||
Research
and Development
|
509,418
|
646,848
|
1,667,229
|
1,736,656
|
||||||||||||
Selling,
General and Administrative
|
3,111,570
|
4,553,161
|
10,317,209
|
13,057,979
|
||||||||||||
Impairment
Write-Down in Investment in Affiliate
|
-
|
-
|
380,000
|
-
|
||||||||||||
Impairment
Write-Down in Long Lived Assets of Subsidiary
|
330,000
|
-
|
330,000
|
-
|
||||||||||||
Non-Employee
Stock Based Compensation
|
-
|
400,220
|
81,500
|
400,220
|
||||||||||||
Employee
Stock Based Compensation
|
194,483
|
294,859
|
623,113
|
941,900
|
||||||||||||
Employee
Stock Based Compensation of Subsidiary
|
128,507
|
130,941
|
395,904
|
173,967
|
||||||||||||
Depreciation
and Amortization
|
251,587
|
275,611
|
764,157
|
638,131
|
||||||||||||
Total
Operating Expense
|
4,525,565
|
6,301,640
|
14,559,112
|
16,948,853
|
||||||||||||
Loss
from Operations
|
(2,319,114
|
)
|
(5,081,882
|
)
|
(9,348,083
|
)
|
(15,128,569
|
)
|
||||||||
Other
Income (Expenses):
|
||||||||||||||||
Interest
Income
|
405
|
37,883
|
28,946
|
110,343
|
||||||||||||
Financing
Expense
|
(789,021
|
)
|
(328,611
|
)
|
(2,494,888
|
)
|
(529,168
|
)
|
||||||||
Gain
(Loss) on Derivative Liability
|
(576,156
|
)
|
-
|
(1,594,609
|
)
|
-
|
||||||||||
Registration
rights liquidated damages of subsidiary
|
-
|
(500,000
|
)
|
500,000
|
(500,000
|
)
|
||||||||||
Other
income
|
-
|
-
|
270,950
|
-
|
||||||||||||
Other
expense
|
-
|
-
|
(1,598,203
|
)
|
-
|
|||||||||||
Total
Other Income (Expenses)
|
(1,364,772
|
)
|
(790,728
|
)
|
(4,887,804
|
)
|
(918,825
|
)
|
||||||||
Loss
Before Provision for Income Taxes
|
(3,683,886
|
)
|
(5,872,610
|
)
|
(14,235,887
|
)
|
(16,047,394
|
)
|
||||||||
Provision
for Income Taxes
|
-
|
-
|
-
|
-
|
||||||||||||
Loss
Before Minority Interest
|
(3,683,886
|
)
|
(5,872,610
|
)
|
(14,235,887
|
)
|
(16,047,394
|
)
|
||||||||
Minority
Interest
|
805,129
|
916,980
|
2,004,258
|
1,105,420
|
||||||||||||
Net
Loss
|
$
|
(2,878,757
|
)
|
$
|
(4,955,630
|
)
|
$
|
(12,231,629
|
)
|
$
|
(14,941,974
|
)
|
||||
Loss
per common share (basic and assuming dilution)
|
$
|
(0.04
|
)
|
$
|
(0.07
|
)
|
$
|
(0.16
|
)
|
$
|
(0.23
|
)
|
||||
Weighted
average common shares outstanding
|
81,422,404
|
67,520,571
|
76,880,047
|
64,324,325
|
||||||||||||
Comprehensive
Loss:
|
||||||||||||||||
Net
Loss
|
$
|
(2,878,757
|
)
|
$
|
(4,955,630
|
)
|
$
|
(12,231,629
|
)
|
$
|
(14,941,974
|
)
|
||||
Unrecognized
loss on investment
|
(1,218,100
|
)
|
-
|
(2,776,304
|
)
|
-
|
||||||||||
Comprehensive
Loss
|
$
|
(4,096,857
|
)
|
$
|
(4,955,630
|
)
|
$
|
(15,007,933
|
)
|
$
|
(14,941,974
|
)
|