Three Months Nine Months
Ended Ended
----------------------- -----------------------
March 31, March 31, March 31, March 31,
2008 2007 2008 2007
----------- ----------- ----------- -----------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
(In (In (In (In
thousands) thousands) thousands) thousands)
Net operating income
(loss) $179 $(1,288) $2,140 $(1,718)
Add back:
Depreciation and
amortization expense $385 $ 224 $1,081 $ 651
----------- ----------- ----------- -----------
Adjusted Operating
Income (Loss) $564 $(1,064) $3,221 $(1,067)
=========== =========== =========== ===========
The following presents the reconciliation of projected net operating income to projected Adjusted Operating Income for the fiscal year ending June 30, 2008.
Reconciliation of projected net operating income to projected Adjusted
Operating Income
----------------------------------------------------------------------
Fiscal Year Ending
June 30, 2008
--------------------
Projected net operating income $3.5 million to $3.8
million
Add back:
Projected depreciation and amortization expense $1.4 million to $1.5
million
--------------------
Projected Adjusted Operating Income $4.9 million to $5.3
million
====================
Global Traffic Network, Inc.
Income Statement Detail
(Unaudited)
(in thousands)
Three Months Ended March 31, 2008 and 2007
----------------------------------------------------------------------
2008 2008 2008 2008 2008 2008
----------------------------------------------------------------------
Australia Canada UK Mobile* Corporate Total
----------------------------------------------------------------------
Revenues $10,745 $ 1,471 $ - $ - $ - $12,216
----------------------------------------------------------------------
Operating
expenses
----------------------------------------------------------------------
Traffic 3,791 1,645 390 - - 5,826
----------------------------------------------------------------------
News 1,658 - - - - 1,658
----------------------------------------------------------------------
TV 203 - - - - 203
----------------------------------------------------------------------
Selling, G&A 1,904 595 137 59 - 2,695
----------------------------------------------------------------------
Corporate
overhead 513 - - - 588 1,101
----------------------------------------------------------------------
Non-cash
compensation - - - - 169 169
----------------------------------------------------------------------
Depreciation/
amortization 207 173 5 - - 385
----------------------------------------------------------------------
----------------------------------------------------------------------
Operating income
(loss) 2,469 (942) (532) (59) (757) 179
----------------------------------------------------------------------
----------------------------------------------------------------------
Interest expense 21 - - - - 21
----------------------------------------------------------------------
Other (income) (160) (3) (1) - (265) (429)
----------------------------------------------------------------------
Other expense - - 11 - - 11
----------------------------------------------------------------------
----------------------------------------------------------------------
Net income (loss)
before taxes 2,608 (939) (542) (59) (492) 576
----------------------------------------------------------------------
Income tax
expense 786 - - - 14 800
----------------------------------------------------------------------
Net income (loss) $ 1,822 $ (939) $(542) (59) $(506) $ (224)
----------------------------------------------------------------------
2007 2007 2007 2007 2007 2007
----------------------------------------------------------------------
Australia Canada UK Mobile* Corporate Total
----------------------------------------------------------------------
Revenues $ 7,009 $ 600 $ - $ - $ - $ 7,609
----------------------------------------------------------------------
Operating
expenses
----------------------------------------------------------------------
Traffic 2,728 1,270 116 - - 4,114
----------------------------------------------------------------------
News 1,570 - - - - 1,570
----------------------------------------------------------------------
TV 153 - - - - 153
----------------------------------------------------------------------
Selling, G&A 1,360 586 216 - - 2,162
----------------------------------------------------------------------
Corporate
overhead 478 113 - - - 591
----------------------------------------------------------------------
Non-cash
compensation - - - - 83 83
----------------------------------------------------------------------
Depreciation/
amortization 177 47 - - - 224
----------------------------------------------------------------------
----------------------------------------------------------------------
Operating income
(loss) 543 (1,416) (332) - (83) (1,288)
----------------------------------------------------------------------
----------------------------------------------------------------------
Interest expense 30 - - - - 30
----------------------------------------------------------------------
Other (income) (17) (66) - - (87) (170)
----------------------------------------------------------------------
Other expense - - - - - -
----------------------------------------------------------------------
----------------------------------------------------------------------
Net income (loss)
before taxes 530 (1,350) (332) - 4 (1,148)
----------------------------------------------------------------------
Income tax
expense 161 - - - - 161
----------------------------------------------------------------------
Net income (loss) $ 369 $(1,350) $(332) $ - $ 4 $(1,309)
----------------------------------------------------------------------
* Mobile Traffic Network, Inc. was formed March 7, 2008. Certain information has been reclassed from Global Traffic Network, Inc. for presentation in this format.
Global Traffic Network, Inc.
Income Statement Detail
(Unaudited)
(in thousands)
Nine Months Ended March 31, 2008 & 2007
----------------------------------------------------------------------
2008 2008 2008 2008 2008 2008
----------------------------------------------------------------------
Australia Canada UK Mobile* Corporate Total
----------------------------------------------------------------------
Revenues $31,995 $ 4,362 $ - $ - $ - $36,357
----------------------------------------------------------------------
Operating
expenses
----------------------------------------------------------------------
Traffic 10,930 4,900 851 - - 16,681
----------------------------------------------------------------------
News 4,881 - - - - 4,881
----------------------------------------------------------------------
TV 578 - - - - 578
----------------------------------------------------------------------
Selling, G&A 5,735 1,808 285 59 - 7,887
----------------------------------------------------------------------
Corporate
overhead 1,295 - - - 1,325 2,620
----------------------------------------------------------------------
Non-cash
compensation - - - - 489 489
----------------------------------------------------------------------
Depreciation/
amortization 587 489 5 - - 1,081
----------------------------------------------------------------------
----------------------------------------------------------------------
Operating
income (loss) 7,989 (2,835) (1,141) (59) (1,814) 2,140
----------------------------------------------------------------------
----------------------------------------------------------------------
Interest
expense 71 - - - - 71
----------------------------------------------------------------------
Other (income) (280) (19) (4) - (939) (1,242)
----------------------------------------------------------------------
Other expense - 1 11 - - 12
----------------------------------------------------------------------
----------------------------------------------------------------------
Net income
(loss) before
taxes 8,198 (2,817) (1,148) (59) (875) 3,299
----------------------------------------------------------------------
Income tax
expense 2,478 - - 25 2,503
----------------------------------------------------------------------
Net income
(loss) $ 5,720 $(2,817) $(1,148) $(59) (900) $ 796
----------------------------------------------------------------------
----------------------------------------------------------------------
2007 2007 2007 2007 2007 2007
----------------------------------------------------------------------
Australia Canada UK** Mobile* Corporate Total
----------------------------------------------------------------------
Revenues $19,895 $ 2,044 $ - $ - $ - $21,939
----------------------------------------------------------------------
Operating
expenses
----------------------------------------------------------------------
Traffic 7,809 3,585 126 - - 11,520
----------------------------------------------------------------------
News 3,743 - - - - 3,743
----------------------------------------------------------------------
TV 364 - - - - 364
----------------------------------------------------------------------
Selling, G&A 3,788 1,446 388 - - 5,622
----------------------------------------------------------------------
Corporate
overhead 1,303 244 - - - 1,547
----------------------------------------------------------------------
Non-cash
compensation - - - - 210 210
----------------------------------------------------------------------
Depreciation/
amortization 518 133 - - - 651
----------------------------------------------------------------------
----------------------------------------------------------------------
Operating
income (loss) 2,370 (3,364) (514) - (210) (1,718)
----------------------------------------------------------------------
----------------------------------------------------------------------
Interest
expense 102 38 - - - 140
----------------------------------------------------------------------
Other (income) (33) (66) - - (380) (479)
----------------------------------------------------------------------
Other expense - 1 - - 3 4
----------------------------------------------------------------------
----------------------------------------------------------------------
Net income
(loss) before
taxes 2,301 (3,337) (514) - 167 (1,383)
----------------------------------------------------------------------
Income tax
expense 697 - - - - 697
----------------------------------------------------------------------
Net income
(loss) $ 1,604 $(3,337) $ (514) $ - $ 167 $(2,080)
----------------------------------------------------------------------
* Mobile Traffic Network, Inc. was formed March 7, 2008. Certain information has been reclassed from Global Traffic Network, Inc. for presentation in this format.
** Global Traffic Network (UK) Limited was formed October 19, 2006.
GLOBAL TRAFFIC NETWORK, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
March 31, June 30,
2008 2007
------------ ------------
(Unaudited) (Unaudited)
ASSETS:
Current Assets:
Cash and cash equivalents $ 38,160 $ 7,278
Accounts receivable net of allowance for
doubtful accounts of $322 and $93 at
March 31, 2008 and June 30, 2007 10,833 8,482
Prepaids and other current assets 938 462
Deferred tax assets 229 173
----------- -----------
Total current assets 50,160 16,395
Property and equipment, net 8,379 6,568
Intangibles 392 354
Deferred offering costs -- 258
Deferred tax assets 130 139
Other assets 168 126
----------- -----------
Total assets $ 59,229 $ 23,840
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY:
Current Liabilities:
Accounts payable and accrued expenses $ 7,975 $ 6,032
Deferred revenue 621 25
Income taxes payable 2,442 1,121
Current portion of long term debt 518 668
----------- -----------
Total current liabilities 11,556 7,846
Long term debt, less current portion 555 822
Other liabilities 395 339
----------- -----------
Total liabilities 12,506 9,007
Common stock, $.001 par value; 100,000,000
shares authorized; 18,076,133 shares
issued and outstanding as of March 31,
2008 and 12,870,000 shares issued and
outstanding as of June 30, 2007 18 13
Preferred stock, $.001 par value;
10,000,000 authorized; 0 issued and
outstanding as of March 31, 2008 and June
30, 2007 -- --
Additional paid in capital 48,722 18,527
Accumulated other comprehensive income 2,092 1,198
Accumulated deficit (4,109) (4,905)
----------- -----------
Total shareholders' equity 46,723 14,833
----------- -----------
Total liabilities and shareholders'
equity $ 59,229 $ 23,840
=========== ===========
GLOBAL TRAFFIC NETWORK, INC.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands except share and per share amounts)
Three Months Ended Nine Months Ended
March 31 March 31
------------------------ ------------------------
2008 2007 2008 2007
----------- ----------- ----------- -----------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues $ 12,216 $ 7,609 $ 36,357 $ 21,939
---------- ---------- ---------- ----------
Operating expenses
(exclusive of
depreciation and
amortization
shown separately
below) 7,687 5,837 22,140 15,627
Selling, general
and
administrative
expenses 3,965 2,836 10,996 7,379
Depreciation and
amortization
expense 385 224 1,081 651
---------- ---------- ---------- ----------
Net operating
income (loss) 179 (1,288) 2,140 (1,718)
Interest expense 21 30 71 140
Other (income)
(including
interest income
of $426 and $100
for the three
months ended
March 31, 2008
and 2007 and
interest income
of $1,224 and
$397 for the nine
months ended
March 31, 2008
and 2007) (429) (170) (1,242) (479)
Other expense 11 - 12 4
---------- ---------- ---------- ----------
Net income
(loss) before
income taxes 576 (1,148) 3,299 (1,383)
Income tax expense 800 161 2,503 697
Net (loss)
income $ (224) $ (1,309) $ 796 $ (2,080)
========== ========== ========== ==========
(Loss) income per
common share:
Basic $ (0.01) $ (0.10) $ 0.05 $ (0.16)
Diluted $ (0.01) $ (0.10) $ 0.05 $ (0.16)
Weighted average
common shares
outstanding:
Basic 18,051,867 12,870,000 17,482,727 12,870,000
Diluted 18,051,867 12,870,000 17,578,102 12,870,000
|