ID WATCHDOG, INC. DENVER, May 2, 2016 /PRNewswire/ --
-- Employee Benefit revenues increased 152.8%
-- Total revenues increased 102.6%
-- Operating Income increased 110.0%
ID Watchdog, Inc. (TSX VENTURE: IDW) (PINKSHEETS: IDWAF) ("ID Watchdog" or the "Company"), provider of consumer-facing identity theft protection and resolution services, today announced its results for the first quarter ended March 31, 2016. All amounts are in U.S. dollars.
1st Quarter 2016 Highlights:
-- Revenue: Revenue totaled $2,572,675 for the first quarter of 2016, an
increase of $1,302,989, or 102.6%, from the first quarter of 2015.
During the first quarter of 2016, revenue from our employee benefit
channel contributed $1,348,946 to the total increase in revenues, which
was partially offset by a slight decrease in the other revenue channels.
-- Gross Profit: Gross profit increased by 966,303, or 104.8%, from
$922,037 during the first quarter of 2015 to $1,888,340 during the first
quarter of 2016. The gross margin rates for the first quarter of 2016
and 2015 were 73.4% and 72.6%, respectively.
-- Operating Income: For the first quarter of 2016, Operating Income
increased by $151,584 to $289,367 as compared with $137,783 for the
similar period in 2015.
-- Adjusted EBITDA: For the first quarter of 2016, Adjusted EBITDA
increased by $169,515 to $331,803 as compared with $162,288 for the
similar period in 2015. Adjusted EBITDA margins for the first quarter of
2016 and 2015 were 12.9% and 12.8%, respectively.
-- Cash Balances: Cash and cash equivalents as of March 31, 2016, totaled
1,933,232, an increase of $863,943 from our cash balances at December
31, 2015.
Second Quarter 2016 Guidance
Three Months Ending Three Months Ending Change
June 30, June 30, 2016-
2015-Actual vs.
Guidance
2015
----
Employee
Benefit
Revenue $917,519 $2,210,000 to $2,250,000 141% to 145%
Total
Revenue $1,296,265 $2,510,000 to $2,560,000 94% to 97%
Gross
Margin $966,980 $1,825,000 to $1,865,000 89% to 93%
Operating
Income
(1) $137,119 $250,000 to $335,000 82% to 144%
Adjusted
EBITDA $159,141 $275,000 to $360,000 73% to 126%
(1) Excludes any increase in stock-
based compensation expenses
resulting from any new stock
option grants.
ID Watchdog CEO, Michael Greene, stated, "We are pleased to report strong operating and financial performance in the first quarter of 2016, resulting in record total revenue and Adjusted EBITDA of $2,572,675 and $331,803, respectively. We had exceptionally strong growth in or Employee Benefit Channel where revenue grew by 152.8% driven by very strong January 1 employee enrollments. The demand for our identity theft protection services remains very strong and we look forward to building on this success."
ID Watchdog, Inc.
Consolidated Statements of Operations
Three Months Ended
March 31,
---------
2016 2015
---- ----
Revenue $2,572,675 $1,269,686
Cost of revenue 684,335 347,649
------- -------
Gross profit 1,888,340 922,037
Operating expense:
General and
administrative expense 596,399 331,226
Benefit broker commission
expense 602,988 215,904
Sales and marketing
expense 357,150 212,619
Share-based compensation
expense 27,269 14,293
Depreciation and
amortization expense 15,167 10,212
------ ------
1,598,973 784,254
--------- -------
Operating income 289,367 137,783
Other income (expense):
Interest expense, net (163,025) (232,506)
Litigation provision (39,808) -
Gain on warrant liability 317,709 199,659
------- -------
114,876 (32,847)
------- -------
Net income and
comprehensive income
applicable to ordinary
shares $404,243 $104,936
======== ========
Basic and diluted net
income per share
applicable to ordinary
shares $0.00 $0.00
===== =====
Weighted average number
of shares outstanding -
basic and diluted 129,824,454 121,834,997
=========== ===========
Reconciliation of Net Income to Adjusted EBITDA
Three Months Ended March 31,
----------------------------
2016 2015
----
Net income $404,243 $104,936
Depreciation and
amortization expense 15,167 10,212
Interest expense, net 163,025 232,506
------- -------
EBITDA 582,435 347,654
Gain on warrant liability (317,709) (199,659)
Litigation Provision 39,808 -
Share-based compensation
expense 27,269 14,293
------ ------
Adjusted EBITDA $331,803 $162,288
======== ========
ID Watchdog, Inc.
Consolidated Statements of Financial Position
March 31, December 31,
2016 2015
---- ----
ASSETS
Cash and cash equivalents $1,933,232 $1,069,289
Trade receivable, net 569,460 311,136
Prepaid expenses and other 224,455 170,434
------- -------
Total current assets 2,727,147 1,550,859
Property and equipment, net 161,945 155,995
Customer agreements, net 14,105 15,781
------ ------
Total Assets $2,903,197 $1,722,635
========== ==========
LIABILITIES
Accounts payable, accrued liabilities and other $1,797,662 $1,173,852
Deferred revenue 395,609 473,481
Provision 315,000 350,000
------- -------
Total current liabilities 2,508,271 1,997,333
Promissory Notes 2,751,956 -
Deferred rent 24,095 26,860
Finance lease obligations, net of current portion 16,678 17,641
Series C Preferred mandatorily redeemable preferred - 5,042,709
shares, net of discount and conversion feature
Warrants liability - 317,709
--- -------
Total Liabilities 5,301,000 7,402,252
--------- ---------
Total Shareholders' Deficit (2,397,803) (5,679,617)
---------- ----------
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT $2,903,197 $1,722,635
========== ==========
About Non-IFRS Financial Measure
To supplement the Company's consolidated financial results presented in accordance with International Financial Reporting Standards ("IFRS"), the Company reports "Adjusted EBITDA" (net income (loss) before deducting net interest expense, income taxes, depreciation and amortization, share-based compensation, litigation provision, and gain on warrant liability) and uses this metric to measure the performance of our business. Adjusted EBITDA is not a performance measure defined under IFRS and is not considered an alternative to income from operations or net earnings in the context of measuring the Company's performance. Adjusted EBITDA does not have a standardized meaning and is therefore not likely to be comparable with similar measures used by other publicly traded companies. Adjusted EBITDA should not be used as an exclusive measure of cash flow since it does not account for the impact of working capital changes, income taxes, interest payments, capital expenditures, debt principal reductions and other sources and uses of cash, and is not meant to be considered in isolation or as a substitute for financial information prepared in accordance with IFRS.
Financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent quarterly reports and our annual report. These documents are available online at www.sedar.com and in the "Company Overview" section of our website at www.IDWatchdog.com.
About ID Watchdog, Inc.
ID Watchdog was founded in 2005 and is headquartered in Denver, Colorado. The Company provides three-tiered comprehensive monitoring, detection and resolution for identity theft. ID Watchdog proactively detects identity theft problems at their source and provides immediate resolution services to ensure complete peace of mind for individuals. All the Company's services have been developed with input from industry experts; national consumer advocacy groups; federal, state, and local law enforcement agencies; consumer protection agencies; and adhere to guidelines published by the Consumer Federation of America. For more information, please visit www.IDWatchdog.com.
Forward-Looking Statement
This press release contains opinions, forecasts, projections, and other statements about future events or results that constitute forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and financial outlook and forward looking information within the meaning of applicable Canadian securities laws (collectively, "forward-looking statements"). All statements, other than statements of historical fact, that address activities, events or developments that we or our management intends, expects, projects, believes or anticipates will or may occur in the future are forward-looking statements. Such statements are based upon certain assumptions and assessments made by our management in light of their experience and their perception of historical trends, current economic and industry conditions, expected future developments and other factors they believe to be appropriate. Such forward-looking statements include, but are not limited to, statements about: future revenue and the growth of revenue including growth from our Employee Benefit Channel; anticipated expenditures; our business strategies; our ability to grow in both the near and long term and the funding of our growth opportunities; the plans, objectives, expectations and intentions of the company regarding revenue growth; the Company's financial position including liquidity and financial capacity, and the future development of the company's business.
The forward-looking statements included in this release are also subject to a number of material risks and uncertainties, including but not limited to economic, competitive, governmental, and technological factors affecting our operations, markets, services and prices. Such forward-looking statements are not guarantees of future performance, and actual results, developments and business decisions may differ from those envisaged by such forward-looking statements. We identify the principal risks and uncertainties that affect our performance Company's filings with Canadian regulators at www.sedar.com. Furthermore, the forward-looking statements and financial outlook contained in this release are made as at the date hereof and the Company does not undertake any obligation to update publicly or to revise any of the included forward-looking statements and financial outlook, whether as a result of new information, future events or otherwise, except as may be required by applicable securities laws. The Company's forward-looking statements are expressly qualified in their entirety by this cautionary statement.
Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
Company Contact:
Jay B. Lewis
Chief Financial Officer
ID Watchdog, Inc.
303-339-8099
InvestorRelations@idwatchdog.com
www.idwatchdog.com
https://photos.prnewswire.com/prnvar/20130829/NY71341LOGO
Logo - http://photos.prnewswire.com/prnh/20130829/NY71341LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/id-watchdog-announces-record-revenues-for-first-quarter-2016-300261330.html
SOURCE ID Watchdog, Inc.
