2015 FIRST QUARTER RESULTS HIGHLIGHTS:
Financial Metrics
Operational Highlights
“DEQ continues to execute our growth plan, manage our cash and we are prudently re-investing in our business” stated Joe Bertolone, President and Chief Executive Officer of DEQ. “Our Asian partnership is beginning to pay off with installations in Cambodia, Korea and Australia where we are breaking new ground. Our deployments in Cambodia and Australia are the first for DEQ in these countries. These are beachhead installations that will lead to more business in these regions. Our EBITDA remains on track as compared to a year ago, as we continue to expand our revenue base.”
Statement of Earnings |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
First Quarter |
Twelve-Month Period |
|
||||||||
|
|
|
|
|
February 28, 2014 |
|
February 28, 2015 |
|
February 28, 2014 |
|
February 28, 2015 |
|
||||
|
|
|
|
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Table Systems |
1,307,000 |
|
1,375,000 |
|
4,941,000 |
|
5,218,000 |
|
|||||||
|
Proprietary Table Games |
529,000 |
|
606,000 |
|
2,073,000 |
|
2,306,000 |
|
|||||||
|
Total recurring revenue |
1,836,000 |
|
1,981,000 |
|
7,014,000 |
|
7,524,000 |
|
|||||||
|
Non recurring revenue |
41,000 |
|
141,000 |
|
268,000 |
|
262,000 |
|
|||||||
|
Total Revenue |
1,877,000 |
|
2,122,000 |
|
7,282,000 |
|
7,786,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Gross Profit (1) |
1,630,000 |
|
1,888,000 |
|
6,183,000 |
|
7,065,000 |
|
|||||||
|
% Gross margin |
87% |
|
89% |
|
85% |
|
91% |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operating expenses (1) |
1,429,000 |
|
1,689,000 |
|
5,420,000 |
|
5,940,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
EBITDA (2) |
201,000 |
|
199,000 |
|
763,000 |
|
1,125,000 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Stock based compensation |
7,000 |
|
8,000 |
|
156,000 |
|
21,000 |
|
|||||||
|
Amortization expenses |
661,000 |
|
652,000 |
|
2,767,000 |
|
2,744,000 |
|
|||||||
|
Interest expenses |
2,000 |
|
2,000 |
|
12,000 |
|
10,000 |
|
|||||||
|
Foreign exchange (gain) loss |
(33,000) |
|
(309,000) |
|
15,000 |
|
(120,000) |
|
|||||||
|
Net Income (Loss) |
(436,000) |
|
(154,000) |
|
(2,187,000) |
|
(1,530,000) |
|
|||||||
|
Net Income (Loss ) per share |
$(0.006) |
|
$(0.002) |
|
$(0.031) |
|
$(0.040) |
|
|||||||
___________________________________________________________________________________________________
Note 1: Gross profit and operating expenses excluded non-cash items such as depreciation, amortization and stock-based compensation.
Note 2: DEQ uses EBITDA (Earnings before stock based compensation, Interest, Taxes, Depreciation and Amortization and foreign exchange impact), a non-IFRS measure, to evaluate the Company’s operating performance. Securities regulators require that issuers caution readers that measures adjusted to a basis other than IFRS do not have standardized meaning under IFRS and are unlikely to be comparable to similar measures used by other companies.
Financial Position
|
|
|
|
February 28, 2014 |
|
November 30, 2014 |
|
February 28, 2015 |
||||
|
|
|
|
|
|
|
|
(unaudited) |
|
(audited) |
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
1,451,000 |
|
1,654,000 |
|
1,942,000 |
||||
|
Current assets (other than cash) |
|
|
1,381,000 |
|
1,571,000 |
|
1,879,000 |
||||
|
Long-term assets |
|
|
6,998,000 |
|
5,479,000 |
|
4,873,000 |
||||
|
Total Assets |
|
|
$9,830,000 |
|
$8,704,000 |
|
$8,694,000 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
1,170,000 |
|
1,275,000 |
|
1,555,000 |
||||
|
Shareholders' equity |
|
|
8,660,000 |
|
7,429,000 |
|
7,139,000 |
||||
|
Total Liabilities and Equity |
|
|
$9,830,000 |
|
$8,704,000 |
|
$8,694,000 |
||||
|
|
|
|
|
|
|
|
|
||||
|
Number of shares outstanding |
|
|
71,682,000 |
|
71,682,000 |
|
71,682,000 |
||||