EXFO Reports Record Sales, Bookings and Strong Earnings for Fiscal 2010


QUEBEC CITY, Quebec, Oct. 12, 2010 (GLOBE NEWSWIRE) --

  • Annual sales* increase 32.0% to record US$228.1 million
  • Gross margin* improves for eighth consecutive year to reach 62.4%
  • EBITDA increases 88.8% year-over-year to US$27.3 million
  • NetHawk acquisition expands presence in wireless testing and service assurance

* Includes results from Life Sciences and Industrial Division ("discontinued operations").

EXFO Inc. (Nasdaq:EXFO) (TSX:EXF) reported today record sales and bookings as well as strong earnings for its 25th fiscal year ended August 31, 2010.

Annual sales, including revenue from the recently divested Life Sciences and Industrial Division (referred to as "discontinued operations" in financial statements), increased 32.0% to US$228.1 million in fiscal 2010 from US$172.9 million in 2009. Annual Telecom (referred to as "continuing operations" in financial statements) sales increased 32.4% to US$202.8 million in fiscal 2010 from US$153.1 million in 2009. NetHawk Oyj contributed US$14.5 million in sales during five and a half months with EXFO in fiscal 2010. Excluding NetHawk's revenue contribution, total sales* increased 23.6% year-over-year.

In the fourth quarter of fiscal 2010, total sales* amounted to US$65.2 million compared to US$63.2 million in the third quarter of 2010 and US$36.5 million in the fourth quarter of 2009. Telecom sales totaled US$58.6 million in the fourth quarter of fiscal 2010 compared to US$55.9 million in the previous quarter and US$31.5 million in the fourth quarter of 2009.

Overall for fiscal 2010, net bookings* increased 30.7% to US$235.9 million from US$180.5 million in 2009 for an annual book-to-bill ratio of 1.03. In the fourth quarter of 2010, net bookings* totaled US$62.3 million for a book-to-bill ratio of 0.96 compared to US$63.6 million in the third quarter of 2010 and US$40.7 million in the fourth quarter of 2009.

Gross margin* improved for an eighth consecutive year to reach 62.4% of sales in fiscal 2010. Telecom gross margin attained 63.6% in fiscal 2010. In the fourth quarter of 2010, gross margin* amounted to 63.5% of sales compared to 62.3% in the third quarter of 2010 and 60.0% in the fourth quarter of 2009. Telecom gross margin reached 64.8% in the fourth quarter of 2010 compared to 63.5% in the previous quarter and 61.3% in the fourth quarter of 2009.

In fiscal 2010, GAAP net earnings totaled US$6.6 million, or US$0.11 per diluted share, including US$7.8 million in amortization of intangible assets and US$1.8 million in stock-based compensation costs. The former item resulted in an income tax recovery of US$1.3 million.

In fiscal 2009, GAAP net loss totaled US$16.6 million, or US$0.27 per share, including US$21.7 million for impairment of goodwill, US$5.1 million in amortization of intangible assets, US$1.4 million in stock-based compensation costs and US$1.2 million in restructuring charges. These items were partially offset by US$1.9 million for the recognition of previously unrecognized R&D tax credits and US$0.9 million for the net recovery of income taxes. These items resulted in an income tax recovery of US$2.6 million.

In the fourth quarter of 2010, GAAP net earnings amounted to US$5.0 million, or US$0.08 per diluted share, including US$2.5 million in amortization of intangible assets and US$0.5 million in stock-based compensation costs. The former item resulted in an income tax recovery of US$0.2 million.

In the third quarter of fiscal 2010, GAAP net earnings totaled US$0.2 million, or US$0.00 per diluted share, including US$2.4 million in amortization of intangible assets and US$0.4 million in stock-based compensation costs. The former item resulted in an income tax recovery of US$0.2 million.

In the fourth quarter of 2009, GAAP net loss amounted to US$1.2 million, or US$0.02 per share, including US$1.2 million in restructuring charges, US$1.1 million in amortization of intangible assets, and US$0.4 million in stock-based compensation costs. These items were offset by US$1.9 million for the recognition of previously unrecognized R&D tax credits and US$0.9 million for the net recovery of income taxes. These items resulted in an income tax expense of US$0.1 million.

"EXFO's 25th year anniversary provides me with a great deal of satisfaction since we now stand among the top global players in our field, we delivered robust growth across all our businesses and geographies, we improved our gross margin for an eighth consecutive year, and we generated strong increases in earnings and EBITDA," said Germain Lamonde, EXFO's Chairman, President and CEO. "With the acquisition of NetHawk, EXFO has become a major force in the wireless industry, while the recent divestiture of the Life Sciences and Industrial Division allows us to focus exclusively on the telecom space. It's a sector in which we posted a five-year sales CAGR of 20.4% despite the recent economic recession —– compared to an industry average of about 5%. We're also definitely on track to achieve our three-year corporate performance objectives and even raised each one of them during the past year thanks to our strategic positioning."

"Looking back on 25 years, I cannot thank enough all team members, customers and partners for having made EXFO the highly progressive organization it has become today. I look forward to working with all of them to take EXFO to the next level."

 
Selected Financial Information (unaudited)
(In thousands of US dollars)
 
  Q4 2010 Q3 2010 Q4 2009 FY 2010 FY 2009
Sales:          
Continuing operations (formerly the Telecom Division $ 58,583 $ 55,930 $ 31,509 $ 202,757 $ 153,082
Discontinued operations (formerly the Life Sciences & Industrial Division  6,653  7,280  4,998  25,359  19,796
Total $ 65,236 $ 63,210 $ 36,507 $228,116 $ 172,878
           
Gross margin:          
Continuing operations $ 37,954 $ 35,509 $ 19,311 $ 128,856 $ 95,185
   64.8%  63.5%  61.3%  63.6% 62.2%
Discontinued operations $ 3,488 $ 3,869 $ 2,578 $ 13,563 $ 10,801
   52.4%  53.1%  51.6%  53.5% 54.6%
Total $ 41,442 $ 39,378 $ 21,889 $ 142,419 $ 105,986
   63.5%  62.3%  60.0%  62.4%  61.3%
           
Other selected information:          
GAAP net earnings (loss) $ 4,962 $ 169 $ (1,181) $ 6,619 $ (16,585)
Recognition of previously unrecognized R&D tax credits $ – $ – $ (1,902) $ – $ (1,902)
Amortization of intangible assets $ 2,493 $ 2,354 $ 1,147 $ 7,818 $ 5,067
Restructuring charges $ – $ – $ 1,171 $ – $ 1,171
Impairment of goodwill $ – $ – $ – $ – $ 21,713
Stock-based compensation costs $ 473 $ 426 $ 379 $ 1,786 $ 1,409
Net recovery of income tax $ – $ – $ (943) $ – $ (943)
Net income tax effect of the above items $ (184) $ (208) $ 93 $ (1,347) $ (2,613)
 


Operating Expenses

Telecom selling and administrative expenses amounted to US$66.6 million, or 32.9% of sales, in fiscal 2010 compared to US$58.1 million, or 37.9% of sales, in 2009. In the fourth quarter of 2010, Telecom selling and administrative expenses totaled US$18.9 million, or 32.3% of sales, compared to US$18.6 million, or 33.2% of sales, in the third quarter of 2010 and US$12.8 million, or 40.5% of sales, in the fourth quarter of 2009.

Telecom gross research and development (R&D) expenses reached US$44.6 million, or 22.0% of sales, in fiscal 2010 compared to US$33.6 million, or 21.9% of sales, in 2009. In the fourth quarter of 2010, Telecom gross R&D expenses attained US$12.4 million, or 21.1% of sales, compared to US$13.1 million, or 23.5% of sales, in the previous quarter and US$8.5 million, or 27.0% of sales, in the fourth quarter of 2009.

Telecom net R&D expenses totaled US$37.8 million, or 18.7% of sales, in fiscal 2010 compared to US$27.2 million, or 17.8% of sales, in 2009. In the fourth quarter of 2010, Telecom net R&D expenses amounted to US$10.5 million, or 17.9% of sales, compared to US$11.1 million, or 19.9% of sales, in the third quarter of 2010 and US$6.8 million, or 21.5% of sales, in the fourth quarter of 2009.

Fiscal 2010 Highlights

  • IP Fixed and Mobile Network Convergence and Broadband Deployments — Telecom sales increased 32.4% to US$202.8 million in fiscal 2010 due to market-share gains, a US$14.5 million revenue contribution from recently acquired NetHawk, and improved market conditions. Optical, Protocol and Copper Access sales improved 14.2%, 43.3%, and 131.2%, respectively, in 2010. Geographically, Telecom sales increased 22.6% in the Americas, 41.2% in Europe, Middle East and Africa (EMEA), and 53.0% in Asia-Pacific in 2010. EXFO's largest telecom customer accounted for 4.9% of sales in 2010 while the company's top three customers represented 12.2% which reflects a strong account diversity.
     
  • Profitable Growth Path — EXFO increased EBITDA in dollars 88.8% to US$27.3 million in fiscal 2010 on total sales* of US$228.1 million. EBITDA margin improved to 12.0% of sales in 2010 from 8.4% in 2009. Gross margin* increased for an eighth consecutive year to reach 62.4% in 2010.
     
  • Acquisitions/Divestitures — In March 2010, EXFO acquired NetHawk Oyj, the second-largest provider of 2G, 3G and 4G/LTE protocol analyzers and network simulators, to expand its presence in the rapidly growing wireless test and service assurance market. This acquisition enables EXFO to provide end-to-end assessment of IP fixed and mobile networks. Following the fiscal year-end, EXFO sold its Life Sciences and Industrial Division for US$24.3 million in cash to become a pure-play in the telecom sector.

Business Outlook

Despite only a one-month revenue contribution from the recently divested Life Sciences and Industrial Division for the first quarter of fiscal 2011, EXFO has maintained its sales forecast between US$61 million and US$66 million, while GAAP net earnings should range between US$0.17 and US$0.21 per diluted share. GAAP net earnings include US$0.22 per share for the estimated gain on the disposal of the Life Sciences and Industrial Division and US$0.05 per share in after-tax amortization of intangible assets and stock-based compensation costs. The company also anticipates a pre-tax, foreign exchange loss of US$0.03 per share following the significant increase in the value of the Canadian dollar since August 31, 2010.

This guidance was established by management based on existing backlog as of the date of this press release, seasonality, expected bookings for the remaining of the quarter, as well as exchange rates as of the day of this press release.

Corporate Performance Objectives for Fiscal 2010-2012

EXFO is on track to achieve its three-year corporate performance objectives after fiscal 2010. Despite the recent sale of the Life Sciences and Industrial Division, the company has opted to maintain its sales and EBITDA growth objectives for the remaining two years of the plan and increase its gross margin target. Given the lower gross margin profile of the divested Life Sciences and Industrial Division, EXFO has raised its gross margin goal from 64% to 65%. Fiscal 2010 results include discontinued operations.

 
Corporate Performance Objectives (Fiscal 2010-2012)
Metrics Initial Targets  (as at Sept. 1, 2009) After NetHawk Acquisition
(as at March 12, 2010)
After Divestiture of Life Sciences & Industrial Division
(as at Oct. 1, 2010)
Results After Fiscal 2010
Increase sales by a CAGR of at least: 20% 25% 25% 32.0%
Raise gross margin from 61.3% to: 64% 64% 65% 62.4%
Increase EBITDA* in dollars by a CAGR of at least: 26% 30% 30% 88.8%


* EBITDA is defined as net earnings (loss) before interest, income taxes, amortization of property, plant and equipment, amortization of intangible assets, impairment of goodwill and extraordinary gain. See farther in this document for a reconciliation of GAAP net earnings (loss) to EBITDA.

Conference Call and Webcast

EXFO will host a conference call today at 5 p.m. (Eastern time) to review its fourth-quarter and year-end financial results for fiscal 2010. To listen to the conference call and participate in the question period via telephone, dial 1-416-981-9030. Germain Lamonde, Chairman, President and CEO, and Pierre Plamondon, CA, Vice-President of Finance and Chief Financial Officer, will participate in the call. An audio replay will be available one hour after the end of the conference call until 7 p.m. on October 19, 2010. The replay number is 1-402-977-9141 and the reservation number is 21482274. The live audio Webcast and replay of the conference call will also be available on EXFO's Website at www.EXFO.com/investors.

About EXFO

Listed on the NASDAQ and TSX stock exchanges, EXFO is among the leading providers of next-generation test and service assurance solutions for wireless and wireline network operators and equipment manufacturers in the global telecommunications industry. The company offers innovative solutions for the development, installation, management and maintenance of converged, IP fixed and mobile networks — from the core to the edge. Key technologies supported include 3G, 4G/LTE, IMS, Ethernet, OTN, FTTx, and various optical technologies (accounting for an estimated 35% of the portable fiber-optic test market). EXFO has a staff of approximately 1600 people in 25 countries, supporting more than 2000 telecom customers worldwide. For more information, visit www.EXFO.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, and we intend that such forward-looking statements be subject to the safe harbors created thereby. Forward-looking statements are statements other than historical information or statements of current condition. Words such as may, will, expect, believe, anticipate, intend, could, estimate, continue, or the negative or comparable terminology are intended to identify forward-looking statements. In addition, any statements that refer to expectations, projections or other characterizations of future events and circumstances are considered forward-looking statements. They are not guarantees of future performance and involve risks and uncertainties. Actual results may differ materially from those in forward-looking statements due to various factors including our ability to successfully integrate our acquired and to-be-acquired businesses; fluctuating exchange rates; consolidation in the global telecommunications test, measurement and service assurance industry and increased competition among vendors; capital spending levels in the telecommunications industry; concentration of sales; the effects of the additional actions we have taken in response to economic uncertainty (including our ability to quickly adapt cost structures with anticipated levels of business, ability to manage inventory levels with market demand); market acceptance of our new products and other upcoming products; limited visibility with regards to customer orders and the timing of such orders; our ability to successfully expand international operations; the retention of key technical and management personnel; and future economic, competitive, financial and market condition. Assumptions relating to the foregoing involve judgments and risks, all of which are difficult or impossible to predict and many of which are beyond our control. Other risk factors that may affect our future performance and operations are detailed in our Annual Report, on Form 20-F, and our other filings with the U.S. Securities and Exchange Commission and Canadian securities commissions. We believe that the expectations reflected in the forward-looking statements are reasonable based on information currently available to us, but we cannot assure you that the expectations will prove to have been correct. Accordingly, you should not place undue reliance on these forward-looking statements. These statements speak only as of the date of this press release. Unless required by law or applicable regulations, we undertake no obligation to revise or update any of them to reflect events or circumstances that occur after the date of this document.

Non-GAAP Financial Measure

EXFO provides a non-GAAP financial measure (EBITDA**) as supplemental information regarding its operational performance. The company uses this measure for the purposes of evaluating its historical and prospective financial performance, as well as its performance relative to competitors. This measure also helps EXFO's management to plan and forecast for future periods as well as to make operational and strategic decisions. EXFO believes that providing this information, in addition to GAAP measures, allows investors to see the company's results through the eyes of management, and to better understand the company's historical and future financial performance.

The presentation of this additional information is not prepared in accordance with GAAP. Therefore, the information may not necessarily be comparable to that of other companies and should be considered as a supplement to, not a substitute for, the corresponding measures calculated in accordance with GAAP.

The following table summarizes the reconciliation of EBITDA to GAAP net earnings (loss) in thousands of US dollars:

EBITDA (including discontinued operations)      
       
 
 
Year ended
August 31, 2010
Year ended
August 31, 2009
Year ended
August 31, 2008
       
GAAP net earnings (loss) for the year $ 6,619 $ (16,585) $ 18,424
       
Add (deduct):      
       
Amortization of property, plant and equipment      
Continuing operations  5,757  4,453  4,137
Discontinued operations  154  154  155
Amortization of intangible assets      
Continuing operations  7,773  5,033  3,862
Discontinued operations  45  34  9
Interest (income) expense, net      
Continuing operations  292  (592)  (4,381)
Discontinued operations  1  (5)  (258)
Income taxes      
Continuing operations  5,529  266  337
Discontinued operations  1,136  (5)  1,339
Impairment of goodwill (continuing operations)  –  21,713  –
Extraordinary gain (continuing operations)  –  –  (3,036)
       
EBITDA for the year $ 27,306 $ 14,466 $ 20,588
       
EDITDA in percentage of sales  12.0%  8.4%  11.2%


** EBITDA is defined as net earnings (loss) before interest, income taxes, amortization of property, plant and equipment, amortization of intangible assets, impairment of goodwill and extraordinary gain.

EXFO Inc.
Unaudited Interim Consolidated Balance Sheet
     
(in thousands of US dollars)
     
  As at August 31,
  2010 2009
Assets    
     
Current assets    
Cash  $21,440 $9,777
Short-term investments 10,379 59,105
Accounts receivable    
Trade 50,190 22,933
Other  5,217 2,620
Income taxes and tax credits recoverable 2,604 2,253
Inventories 40,328 29,416
Prepaid expenses 2,816 1,842
Future income taxes 6,191 5,538
Current assets held for sale 3,991 2,727
  143,156 136,211
     
Tax credits recoverable 29,397 24,961
Forward exchange contracts 428
Property, plant and equipment 23,455 18,801
Intangible assets 27,947 16,824
Goodwill 29,355 17,840
Future income taxes 12,884 18,164
Long-term assets held for sale 7,308 7,142
  $273,502 $240,371
     
Liabilities    
     
Current liabilities    
Accounts payable and accrued liabilities $30,870 $19,803
Income taxes payable 426
Current portion of long-term debt 568
Deferred revenue 10,354 6,481
Current liabilities related to assets held for sale 2,531 1,847
  44,749 28,131
     
     
Deferred revenue 5,775 4,195
Long-term debt 1,419
Other liabilities 603
Long-term liabilities related to assets held for sale 537
  53,083 32,326
     
Shareholders' equity    
Share capital 106,126 104,846
Contributed surplus 18,563 17,758
Retained earnings 50,528 43,909
Accumulated other comprehensive income 45,202 41,532
  220,419 208,045
  $273,502 $240,371
 
EXFO Inc.
Unaudited Interim Consolidated Statements of Earnings
         
(in thousands of US dollars, except share and per share data)
         
  Three
months
ended
August 31, 2010
Twelve
months
ended
August 31, 2010
Three
months
ended
August 31, 2009
Twelve
months
ended 
August 31, 2009
         
Sales $58,583 $202,757 $31,510 $153,082
         
Cost of sales (1,2) 20,629 73,901 12,199 57,897
Gross margin 37,954 128,856 19,311 95,185
         
Operating expenses        
Selling and administrative (1) 18,931 66,612 12,759 58,067
Net research and development (1) 10,508 37,847 6,761 27,213
Amortization of property, plant and equipment 1,623 5,757 1,191 4,453
Amortization of intangible assets 2,478 7,773 1,138 5,033
Restructuring charges 963 963
Impairment of goodwill 21,713
Total operating expenses 33,540 117,989 22,812 117,442
Earnings (loss) from operations 4,414 10,867 (3,501) (22,257)
         
Interest income (expense), net (116) (292) (86) 592
Foreign exchange gain (loss) 1,765 (1,496) 144 1,074
Earnings (loss) before income taxes  6,063 9,079 (3,443) (20,591)
         
Income taxes        
Current 538 715 450 587
Future 1,401 4,814 (147) (321)
  1,939 5,529 303 266
         
Net earnings (loss) from continuing operations 4,124 3,550 (3,746) (20,857)
         
Net earnings from discontinued operations 838 3,069 2,565 4,272
         
Net earnings (loss) for the period $4,962 $6,619 $(1,181) $(16,585)
         
Basic and diluted net earnings (loss) from continuing operations per share $0.07 $0.06 $(0.06) $(0.34)
         
Basic and diluted net earnings from discontinued operations per share $0.01 $0.05 $0.04 $0.07
         
Basic and diluted net earnings (loss) per share $0.08 $0.11 $(0.02) $(0.27)
         
Basic weighted average number of shares outstanding (000's) 59,569 59,479 59,553 61,845
         
Diluted weighted average number of shares outstanding (000's) 60,910 60,616 59,553 61,845
         
(1) Stock-based compensation costs included in:        
Cost of sales $42 $138 $38 $133
Selling and administrative 272 1,042 200 782
Net research and development 125 470 109 383
Net earnings from discontinued operations 34 136 32 111
  $473 $1,786 $379 $1,409
         
(2) The cost of sales is exclusive of amortization, shown separately.
 
EXFO Inc.
Unaudited Interim Consolidated Statements of Comprehensive Income (Loss)
and Accumulated Other Comprehensive Income
         
(in thousands of US dollars)
         
Comprehensive income (loss)        
  Three
months ended
August 31,
2010
Twelve
months
ended
August 31, 2010
Three
months
ended
August 31, 2009
Twelve
months
ended
August 31, 2009
         
Net earnings (loss) for the period $4,962 $6,619 $(1,181) $(16,585)
Foreign currency translation adjustment (2,418) 3,728 (1,078) (10,671)
Changes in unrealized losses on short-term investments 22
Unrealized gains (losses) on forward exchange contracts (927) 940 (229) (1,467)
Reclassification of realized (gains) losses on forward exchange contracts in net earnings (loss) (281) (1,022) 84 3,167
Future income taxes effect of the above items 374 24 44 (528)
         
Comprehensive income (loss) $1,710 $10,289 $(2,360) $(26,062)
Accumulated other comprehensive income    
  Twelve months ended
August 31,
  2010 2009
     
Foreign currency translation adjustment    
Cumulative effect of prior periods $40,458 $51,129
Current period 3,728 (10,671)
     
  44,186 40,458
     
Unrealized gains (losses) on forward exchange contracts    
Cumulative effect of prior periods  1,076 (96)
Current period, net of realized gains (losses) and future income taxes (58) 1,172
     
  1,018 1,076
Unrealized losses on short-term investments    
Cumulative effect of prior periods (2) (24)
Current period, net of future income taxes 22
     
  (2) (2)
     
Accumulated other comprehensive income $45,202 $41,532
 
EXFO Inc.
Unaudited Interim Consolidated Statements of Retained Earnings 
and Contributed Surplus
     
(in thousands of US dollars)
     
Retained earnings     
  Twelve months ended
August 31,
  2010 2009
     
Balance – Beginning of the period $43,909 $60,494
     
Add (deduct)    
Net earnings (loss) for the period 6,619 (16,585)
     
Balance – End of the period 50,528 43,909
     
Contributed surplus    
  Twelve months ended
August 31,
  2010 2009
     
Balance – Beginning of the period $17,758 $5,226
     
Add (deduct)    
Stock-based compensation costs  1,756 1,407
Reclassification of stock-based compensation costs to share capital upon exercise of stock awards (954) (540)
Discount on redemption of share capital 3 11,665
     
Balance – End of the period $18,563 $17,758
 
EXFO Inc.
Unaudited Interim Consolidated Statements of Cash Flows
         
(in thousands of US dollars)
         
  Three
months
ended
August 31,
2010
Twelve
months
ended
August 31,
2010
Three
months
ended
August 31,
2009
Twelve
months
ended
August 31,
2009
         
Cash flows from operating activities        
Net earnings (loss) for the period $4,962 $6,619 $(1,181) $(16,585)
Add (deduct) items not affecting cash         
Change in discount on short-term investments (6) 19 24 597
Stock-based compensation costs  473 1,786 379 1,409
Amortization 4,158 13,729 2,380 9,674
Deferred revenue 1,264 3,672 (1,539) 1,706
Loss on disposal of capital assets 237
Impairment of goodwill 21,713
Future income taxes 1,529 5,787 (350) (300)
Change in unrealized foreign exchange gain/loss 518 471 (414) (1,955)
         
  12,898 32,083 (701) 16,496
         
Change in non-cash operating items        
Accounts receivable (4,265) (22,522) 9,015 9,654
Income taxes and tax credits 942 (4,073) (1,202) (3,391)
Inventories (2,205) (9,302) 1,935 2,624
Prepaid expenses 262 105 (12) (350)
Accounts payable and accrued liabilities 3,216 5,168 (1,870) (2,409)
Other liabilities 308 308
         
  11,156 1,767 7,165 22,624
Cash flows from investing activities        
Additions to short-term investments (20,506) (233,388) (88,561) (438,460)
Proceeds from disposal and maturity of short-term investments 16,656 285,805 82,570 456,612
Additions to capital assets (2,746) (8,966) (978) (6,945)
Business combinations, net of cash acquired (346) (33,042) (2,414)
         
  (6,942) 10,409 (6,969) 8,793
Cash flows from financing activities        
Repayment of long-term debt  (274) (274)
Exercise of stock options  49 343 15 56
Redemption of share capital  (14) (793) (26,871)
         
  (225) 55 (778) (26,815)
         
Effect of foreign exchange rate changes on cash  (336) (733) 110 95
         
Change in cash  3,653 11,498 (472) 4,697
Cash – Beginning of period 18,456 10,611 11,083 5,914
Cash – End of period $22,109 $22,109 $10,611 $10,611
         
Cash related to:        
Continuing operations $21,440 $21,440 $9,777 $9,777
Discontinued operations 669 669 834 834
  $22,109 $22,109 $10,611 $10,611


            

Contact Data