·
|
Other Expense. In the
first quarter of 2008, the Company recorded a non-recurring 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 marketable securities. In the fourth quarter of 2008,
the Company recorded a non-recurring expense of $4,098,514 based upon the
Company’s determination that its investment in Geeks on Call America is
impaired because the Company believes that its fair market value has
permanently declined. 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.
|
·
|
Loss on Derivative Liability.
During the year ended December 31, 2008, the Company recorded a
non-cash expense of $1,174,121 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 for the year ended December 31, 2008
totaled $2,573,126. 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 fourth quarter of 2008, the Company
recorded a non-recurring non-cash expense of $2,000,000 based upon
management’s assessment of the carrying value of the Company’s intangible
assets at December 31, 2008. 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.
In the second quarter of 2008, the Company
recorded a non-recurring 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.
|
·
|
Gain on Sale of
Investment. In November 2007 the Company completed the sale of its
investment in a privately held company and recorded a $1,868,956 gain on
the sale of the investment in the consolidated statement of operations for
the year ended December 31, 2007. The Company considers this a financing
transaction, and it is not an indication of operating performance.
Therefore the Company does not consider the inclusion of our sale of this
investment 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.
|
(1)
|
GAAP
stands for Generally Accepted Accounting
Principles.
|
Three
Months Ended
|
Year
Ended
|
|||||||||||||||
December
31, 2008
|
December
31, 2007
|
December
31, 2008
|
December
31, 2007
|
|||||||||||||
Net
(loss), as reported
|
$ | (11,753,910 | ) | $ | (5,449,127 | ) | $ | (23,985,539 | ) | $ | (20,391,110 | ) | ||||
Net
loss attributed to MSTI segment
|
4,492,646 | 3,077,829 | 7,905,302 | 7,120,380 | ||||||||||||
Net
loss attributed to Telkonet segment
|
(7,261,264 | ) | (2,371,298 | ) | (16,080,237 | ) | (13,270,730 | ) | ||||||||
Interest
(income) expense, net
|
623,364 | 245,106 | 1,216,592 | 144,109 | ||||||||||||
Depreciation
and amortization
|
72,813 | 94,690 | 391,023 | 410,021 | ||||||||||||
EBITDA
attributed to Telkonet segment
|
(6,565,087 | ) | (2,031,502 | ) | (14,472,622 | ) | (12,716,600 | ) | ||||||||
Adjustments:
|
||||||||||||||||
Other
expense
|
- | - | 1,598,203 | - | ||||||||||||
Impairment
write-down in investment in marketable securities
|
4,098,514 | - | 4,098,514 | - | ||||||||||||
(Gain)
loss on sale of investment
|
6,500 | (1,868,956 | ) | 6,500 | (1,868,956 | ) | ||||||||||
(Gain)
loss on derivative liability
|
(420,488 | ) | - | 1,174,121 | - | |||||||||||
Impairment
write-down in investment in affiliate
|
2,000,000 | - | 2,380,000 | - | ||||||||||||
Stock
based compensation
|
(4,974 | ) | 438,226 | 699,639 | 1,655,346 | |||||||||||
|
||||||||||||||||
Adjusted
EBITDA
|
$ | (885,535 | ) | $ | (3,462,232 | ) | $ | (4,515,645 | ) | $ | (12,930,210 | ) |
2008
|
2007
|
|||||||
Revenue,
net:
|
||||||||
Product
|
$
|
13,690,010
|
$
|
9,168,077
|
||||
Rental
|
6,840,949
|
4,984,656
|
||||||
Total
Revenue
|
20,530,959
|
14,152,733
|
||||||
Cost
of Sales:
|
||||||||
Product
|
8,511,197
|
7,165,120
|
||||||
Rental
|
5,312,427
|
4,505,476
|
||||||
Total
Cost of Sales
|
13,823,624
|
11,670,596
|
||||||
Gross
Profit
|
6,707,336
|
2,482,137
|
||||||
Operating
Expenses:
|
||||||||
Research
and Development
|
2,036,129
|
2,349,690
|
||||||
Selling,
General and Administrative
|
12,938,957
|
17,897,974
|
||||||
Impairment
of Goodwill and Long Lived Assets
|
3,962,033
|
2,471,280
|
||||||
Stock
Based Compensation
|
699,639
|
1,655,346
|
||||||
Stock
Based Compensation of Subsidiary
|
923,857
|
686,634
|
||||||
Depreciation
and Amortization
|
982,948
|
878,766
|
||||||
Total
Operating Expenses
|
21,543,563
|
25,939,690
|
||||||
Loss
from Operations
|
(14,836,227
|
)
|
(23,457,553
|
)
|
||||
Other
Income (Expenses):
|
||||||||
Interest
Income
|
9,961
|
116,043
|
||||||
Financing
Expense
|
(9,088,561
|
)
|
(1,828,624
|
)
|
||||
(Loss)
on Derivative Liability
|
(1,174,121
|
)
|
-
|
|||||
Gain
(Loss) on Sale of Investments
|
(6,500
|
)
|
1,868,956
|
|||||
Impairment
of investment in marketable securities
|
(4,098,514
|
)
|
-
|
|||||
Other
Income
|
270,950
|
-
|
||||||
Total
Other Income (Expenses)
|
(14,086,785
|
)
|
156,375
|
|||||
Loss
Before Provision for Income Taxes
|
(28,923,012
|
)
|
(23,301,178
|
)
|
||||
Minority
interest
|
4,937,473
|
2,910,068
|
||||||
Provision
for Income Tax
|
-
|
-
|
||||||
Net
(Loss)
|
$
|
(23,985,539
|
)
|
$
|
(20,391,110
|
)
|
||
Loss
per common share (basic and assuming dilution)
|
$
|
(0.30
|
)
|
$
|
(0.31
|
)
|
||
Weighted
average common shares outstanding
|
79,153,788
|
65,414,875
|
||||||
Comprehensive
Loss:
|
||||||||
Net
Loss
|
$
|
(23,985,539
|
)
|
$
|
(20,391,110
|
)
|
||
Unrealized
loss on investment
|
(32,750
|
)
|
-
|
|||||
Comprehensive
Loss
|
$
|
(24,018,289
|
)
|
$
|
(20,391,110
|
)
|