Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Elephant Talk Communications Reports Second Quarter 2013 Financial Results

Mobile and Security Revenue Grew 61% Y/Y and Total Margin was over 70%

8th Consecutive Quarter of Q/Q Revenue Growth for Mobile and Security

Elephant Talk Communications' Logo. (PRNewsFoto/Elephant Talk Communications, Corp.) (PRNewsFoto/)

News provided by

Elephant Talk Communications, Corp.

Aug 08, 2013, 09:11 ET

Share this article

Share toX

Share this article

Share toX

OKLAHOMA CITY, Aug. 8, 2013 /PRNewswire/ -- Elephant Talk Communications, Corp. (NYSE MKT: ETAK) (www.elephanttalk.com), a leading international provider of proprietary Software Defined Network Architecture (Software DNA™) platforms for the telecommunications industry that empower Mobile (Virtual) Network Operators (MNOs and MVNOs) and a market leader in providing solutions to counter electronic fraud in the cloud, today announced total revenue of $5.0 million for the second quarter ended June 30, 2013.  

(Logo: http://photos.prnewswire.com/prnh/20120917/MM75872LOGO)

Continue Reading

(Logo: http://photos.prnewswire.com/prnh/20120917/MM75492LOGO)

The higher margin1 mobile and security solutions business generated revenue of approximately $4.5 million in the second quarter of 2013, a year-over-year increase of 60.5% compared to mobile and security revenue of $2.8 million reported in the second quarter of 2012. Mobile and security revenue accounted for 89.5% of total company revenue in the second quarter of 2013 compared to only 39.3% of total company revenue in the second quarter of 2012.

Mobile and Security (Unaudited)

Quarter

Reported Revenue

($ in millions)

% of Total

 Company Revenue

2Q12

2.8

39.3

3Q12

2.9

43.9

4Q12

3.6

52.1

1Q13

3.9

58.5

2Q13

4.5

89.5

Total Margin for the second quarter of 2013 was a record $3.5 million, up 85.7% from the $1.9 million reported for the second quarter of 2012. Total margin has increased for eight consecutive quarters in dollars and as a percentage of total revenue.

"Our core mobile systems and cyber security solutions business continued to grow in the second quarter of 2013 representing the vast majority of company revenue and margin," stated Steven van der Velden, CEO of Elephant Talk Communications. "Our transition is near completion from our low margin landline business to our higher margin mobile and security solutions business that produced over 70% margins in the second quarter. The agreement with Iusacell in Mexico for the deployment of Elephant Talk's Software-DNA™ Platform provides for a minimum of 1.5 million SIMS by year-end, which will more than double the amount of SIMs on our platforms."

 Quarter

Total Margin

($ in millions)

(Unaudited)

% of Total

Company Revenue

2Q12

1.9

26.8

3Q12

2.1

31.3

4Q12

2.7

39.4

1Q13

3.0

46.2

2Q13

3.5

70.7

Key Company Highlights

  • Strong Contribution from High Margin Mobile Solutions and Security Systems Operations.  In the second quarter of 2013, Company margin was 70.7%. For the six months ending June 30, margins have improved from 8% in 2011 to 23% in 2012 to 57% in 2013. This trend is expected to continue.
  • Elephant Talk's Agreement with Iusacell Provides for the Addition of a Minimum of 1.5 Million Mobile Subscribers to Elephant Talk's Proprietary Software-DNA™ Platform.  The first call on the platform with Iusacell's CEO took place in June 2013. Under the terms of the Iusacell agreement, the Company expects to add at least 1.5 million mobile subscribers to its platform by the end of the year. 
  • ValidSoft's Partnership with FICO/Adeptra Continues to Make Progress with Global Financial Institutions to Provide Cyber Security Solutions. The most recently awarded contract is with a major UK bank and includes ValidSoft's world-class SIM Swap and Proximity Correlation solutions. The award-winning business now serves key clients, such as FICO/Adeptra, Banco Santander along with financial institutions in the USA, UK, Australia and governmental agencies in Europe. ValidSoft has successfully processed over 9 million transactions for Santander in the UK.
  • Elephant Talk Reaches Positive Cash Flow Position in June 2013. The Company is approaching quarterly adjusted EBITDA breakeven. This cash flow measure is estimated using Adjusted EBITDA, defined as earnings before derivative accounting, such as warrant liabilities and conversion feature expensing, income taxes, depreciation and amortization, impairments, non-operating income and expenses and stock-based compensation.  
  • Debt Free Balance Sheet. Elephant Talk CEO Steven van der Velden personally invested $4.5 million into a registered direct public offering in which the Company raised gross proceeds of $12 million. A portion of the proceeds were used to repay existing debt. In July, a $1.3 million loan made by a member of the Board to the Company in May was converted to equity, leaving the Company essentially debt free.

Financial results for the three months ended June 30, 2013

Revenue for the three months ended June 30, 2013 and June 30, 2012

($ in millions)

Quarter Ended (Unaudited)



June 30, 2013

June 30, 2012

Y/Y % Change

Mobile & Security Revenues

$4.5

$2.8

60.5%

Total Revenues

$5.0

$7.1

(29.5%)

  • The higher margin mobile and security revenue increased 60.5% year-over-year.
  • In line with the Company's strategy to essentially eliminate this product line, the lower margin legacy landline revenue declined 87.8% year-over-year in the second quarter of 2013 when compared to the same period a year earlier. 

Selected financial results for the quarter ended June 30, 2013 and June 30, 2012.

($ in millions)

Quarter Ended (Unaudited)


June 30, 2013

June 30, 2012

Y/Y % Chg.

Cost of Services

$1.5

$5.2

(71.7%)

Margin (a Non-GAAP Measure)

$3.5

$1.9

85.7%

Margin as a Percentage of Revenue

70.7%

26.8%


Selling, General & Administrative

$4.5

$4.6

(1.9%)

Adjusted EBITDA (a Non-GAAP measure)

($0.9)

($2.7)

(64.4%)

Net Income (loss)

($7.3)

($5.0)

45.6%

  • The increase in margin for the three months ended June 30, 2013 was primarily attributable to the increased revenue contribution from our mobile and security solution product lines.
  • Net income for the three months ended June 30, 2013, includes a loss on extinguishment of debt of $1.9 million related to the repayment of March 2012 debt.

The table at the end of this press release includes a reconciliation of net loss to non-GAAP Adjusted EBITDA for the three months ended June 30, 2013 and 2012. An explanation of Adjusted EBITDA along with margin are included below under the heading "Non-GAAP Financial Measures."

Conference call reminder

As a reminder, Elephant Talk Communications will host a Shareholder Update Conference Call on August 8, 2013 at 11:00 a.m. EDT. Anyone interested in participating should dial 1-480-629-9761 approximately 5 to 10 minutes prior to the start of the call. Participants should ask for the Elephant Talk Shareholder Update conference call. This call is being webcast and can be accessed at Elephant Talk's website at www.elephanttalk.com. To listen to the playback, please utilize the webcast by visiting the Company's website.

Non-GAAP financial measures

To supplement the consolidated financial statements presented in accordance with generally accepted accounting principles, or GAAP, Elephant Talk uses measures of non-GAAP Adjusted EBITDA and margin. A reconciliation of the non-GAAP Adjusted EBITDA to the closest GAAP financial measure, is presented in the financial table below under the heading "Reconciliation of Non-GAAP Measures to GAAP." Margin is derived from the income statements by subtracting cost of service from revenues. These adjustments to the Company's GAAP results are made with the intent of providing both management and investors a more complete understanding of the Company's underlying operational results and trends and performance.

Management uses these non-GAAP measures to evaluate the Company's financial results, develop budgets, manage expenditures, and determine employee compensation. The presentation of additional information is not meant to be considered in isolation or as a substitute for or superior to net income (loss) or net income (loss) per share determined in accordance with GAAP.

For the three months ended June 30, 2013 and 2012, non-GAAP Adjusted EBITDA is defined as earnings before derivative accounting, such as warrant liabilities and conversion feature expensing, income taxes, depreciation and amortization and stock-based compensation. It is determined by taking net loss and adding back provision for income taxes, depreciation and amortization, stock-based compensation expense, other income and expenses, and equity in earnings of unconsolidated joint venture.

About Elephant Talk:

Elephant Talk Communications Corp. (NYSE MKT: ETAK), is a leading international provider of mobile proprietary Software Defined Network Architecture (Software DNATM) platforms for the telecommunications industry that empower Mobile Network Operators (MNOs) and Mobile Virtual Network Operators (MVNOs), Enablers (MVNEs) and Aggregators (MVNAs) with a full suite of applications, Full OSS/BSS Systems, Delivery Platforms, Support and Managed Services, on-site, cloud, hybrid and S/PaaS solutions, including Network, Mobile Internet ID Solutions, Secure Remote Access Management, Loyalty Management and Transaction Processing Services, superior Industry Expertise and high quality Customer Service without substantial upfront investment. Elephant Talk counts several of the world's leading Mobile Operators amongst its customers including Vodafone, T-Mobile and Zain, and virtually all business is focused on tier 1 and tier 2 operators worldwide. Visit: www.elephanttalk.com.

About ValidSoft:

ValidSoft Limited has been a wholly owned subsidiary of Elephant Talk Communications since early 2010 and underpins its mobile/cloud security offering. The company is a market leader in providing solutions to counter electronic fraud and safeguarding consumer privacy relating to a variety of bank, card, internet and telephone channels. ValidSoft's solutions are used to verify the authenticity of both parties to a transaction (Mutual Authentication), the security of the relevant telecommunication channel used (Secure Communications), and the integrity of transactions itself (Transaction Verification) for the mass market, in a highly cost effective and secure manner while being very easy to use. The company counts several leading worldwide service providers and institutions amongst its customers. ValidSoft is the only security software company in the world that has been granted three European Privacy Seals. Visit: www.validsoft.com.

Forward-Looking Statements

Certain statements contained herein constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may include, without limitation, statements with respect to the Company's plans and objectives, projections, expectations and intentions. These forward-looking statements are based on current expectations, estimates and projections about the Company's industry, management's beliefs and certain assumptions made by management. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Because such statements involve risks and uncertainties, the actual results and performance of the Company may differ materially from the results expressed or implied by such forward-looking statements. Given these uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements. Unless otherwise required by law, the Company also disclaims any obligation to update its view of any such risks or uncertainties or to announce publicly the result of any revisions to the forward-looking statements made here. Additional information concerning certain risks and uncertainties that could cause actual results to differ materially from that projected or suggested is contained in the Company's filings with the Securities and Exchange Commission (SEC), copies of which are available from the SEC or may be obtained upon request from the Company.

1 Margin is defined as revenue less cost of service. Cost of service includes charges from telecommunications operators, payments to content and information providers, network costs, data center costs, facility costs of hosting network and equipment, and costs of providing resale arrangements with long distance service providers, costs of leasing transmission facilities and international gateway switches for voice and data transmission services.

ELEPHANT TALK COMMUNICATIONS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS






 For the Three Months


 For the Six Months   


 Period ended June 30,


 Period ended June 30, 


(Unaudited)


(Unaudited)



June 30, 2013



June 30, 2012



June 30, 2013



June 30, 2012













REVENUES

$

4,994,145


$

7,084,969


$

11,590,645


$

15,665,937













COST AND OPERATING EXPENSES












Cost of service


1,465,517



5,185,048



5,013,794



12,074,265

Selling, general and administrative expenses


4,477,723



4,565,181



8,974,787



9,135,139

Non-cash compensation to officers, directors and employees


2,995,049



1,538,982



4,405,959



3,230,728

Depreciation and amortization of intangibles assets


1,836,231



1,224,888



3,156,219



2,503,357

  Total cost and operating expenses


10,774,520



12,514,099



21,550,759



26,943,489













LOSS FROM OPERATIONS


(5,780,375)



(5,429,130)



(9,960,114)



(11,277,552)













OTHER INCOME (EXPENSE)












Interest income


21,527



174,756



55,247



279,918

Interest expense


(208,144)



(836,580)



(431,896)



(938,847)

Interest expense  related to debt discount and conversion feature


(502,972)



-



(1,061,000)



-

Change in fair value of conversion feature


372,059



1,226,417



232,267



1,230,086

Changes in fair value of warrant liabilities


772,466



-



772,466



-

Loss on Extinguishment of Debt


(1,938,597)



-



(1,938,597)



-

Amortization of deferred financing costs


(2,075)



-



(72,406)



-

     Total other income (expense)


(1,485,736)



564,593



(2,443,919)



571,157













LOSS BEFORE PROVISION FOR INCOME TAXES


(7,266,111)



(4,864,537)



(12,404,033)



(10,706,395)

Provision for income taxes


-



(97,288)



-



(97,288)

LOSS BEFORE EARNINGS OF UNCONSOLIDATED JOINT VENTURE


(7,266,111)



(4,961,825)



(12,404,033)



(10,803,683)

Equity in earnings of unconsolidated joint venture


-



(29,084)



-



(192,415)

NET LOSS


(7,266,111)



(4,990,909)



(12,404,033)



(10,996,098)













OTHER COMPREHENSIVE (LOSS) INCOME












Foreign currency translation loss


(534,887)



(1,779,477)



(1,296,649)



(909,694)



(534,887)



(1,779,477)



(1,296,649)



(909,694)













COMPREHENSIVE LOSS

$

(7,800,998)


$

(6,770,386)


$

(13,700,682)


$

(11,905,792)













Net loss per common share and equivalents - basic and diluted

$

(0.06)


$

(0.04)


$

(0.11)


$

(0.10)













Weighted average shares outstanding during the period - basic and diluted


118,686,598



111,167,932



115,734,177



110,912,231

ELEPHANT TALK COMMUNICATIONS CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS









June 30,



December 31,



2013



2012



(Unaudited)



(Unaudited)







ASSETS










CURRENT ASSETS












Cash and cash equivalents

$

2,979,673


$

1,233,268

Restricted cash


483,120



1,230,918

Accounts receivable, net of allowance for doubtful accounts of $486,591 and $559,120 at June 30, 2013 and December 31, 2012 respectively


3,408,278



5,123,803

Prepaid expenses and other current assets


2,194,320



1,821,218

   Total current assets


9,065,391



9,409,207







OTHER ASSETS


621,182



1,038,306







PROPERTY AND EQUIPMENT, NET


17,065,123



13,088,271







INTANGIBLE ASSETS, NET


9,966,563



10,503,026







GOODWILL


3,381,418



3,436,731







TOTAL ASSETS

$

40,099,677


$

37,475,541







LIABILITIES AND STOCKHOLDERS' EQUITY










CURRENT LIABILITIES






Overdraft

$

369,859


$

350,114

Accounts payable and customer deposits


4,809,726



5,139,292

Deferred Revenue


482,381



252,551

Accrued expenses and other payables


6,566,324



4,120,536

8% Convertible Note


-



3,067,416

Loans payable


962,418



963,051

12% Related Party Loan


975,763



-

   Total current liabilities


14,166,471



13,892,960







LONG TERM LIABILITIES






8% Convertible Note


-



2,565,202

Warrant liabilities


2,428,919



-

Conversion feature


-



311,986

Trade note payable


869,450



-

Loan from joint venture partner


578,518



555,907

   Total long term liabilities


3,876,887



3,433,095







   Total liabilities


18,043,358



17,326,055













STOCKHOLDERS' EQUITY






Common stock, no par value, 250,000,000 shares authorized, 133,139,900
 issued and outstanding  as of June 30, 2013 compared to 111,918,368 shares issued and outstanding as of December 31, 2012


238,813,861



223,965,907

Accumulated other comprehensive loss


(1,266,977)



(732,090)

Accumulated deficit


(215,664,341)



(203,260,307)

   Elephant Talk Communications Corp. stockholders' equity


21,882,543



19,973,510







NON-CONTROLLING INTEREST


173,776



175,976

   Total stockholders' equity


22,056,319



20,149,486







TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

40,099,677


$

37,475,541

ELEPHANT TALK COMMUNICATIONS CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS






For the six months ended



June 30, 2013



June 30, 2012



(Unaudited)



(Unaudited)







CASH FLOWS FROM OPERATING ACTIVITIES:






Net loss

$

(12,404,033)


$

(10,996,098)

Adjustments to reconcile net loss to net cash used in operating activities:






   Depreciation and amortization


3,156,219



2,503,357

   Provision for doubtful accounts


(68,679)



115,684

   Stock-based compensation


4,405,959



3,230,728

   Change in fair value of derivative instruments


2,067,270



-

   Financial Investments in Joint Venture


-



192,415

Changes in operating assets and liabilities:


-




   Decrease (increase) in accounts receivable


1,679,337



492,139

   Decrease (increase)  in prepaid expenses, deposits and other assets


(406,790)



(320,444)

   Increase (decrease) in accounts payable, proceeds from related parties and customer deposits


(241,952)



2,339

   Increase (decrease) in deferred revenue


246,755



11,250

   Increase (decrease) in accrued expenses and other payables


476,333



686,173

Net cash used in operating activities


(1,089,581)



(4,082,457)







CASH FLOWS FROM INVESTING ACTIVITIES:






   Purchases of property and equipment


(2,262,540)



(1,616,811)

   Restricted cash


-



(2,439,408)

   Loans to related party


-



(1,011,265)

   Loans to joint venture partners


-



(63,447)

   Loan to third party


-



(216,970)

  Net cash used in investing activities


(2,262,540)



(5,347,901)







CASH FLOWS FROM FINANCING ACTIVITIES:






   Proceeds from 12% Unsecured Loan from Related Party


1,290,790



-

   Proceeds from Share Purchase Agreement – Unregistered securities


225,000



-

   Proceeds from  Share Purchase Agreement - Registered direct


7,500,000



-

   Proceeds from  Share Purchase Agreement Related Party


4,500,000



-

   Fundraising fees


(707,500)



-







   Proceeds from 8% convertible note, net of original issue discount


-



8,000,000

   Payments on 8% convertible note installment payments and interest


(8,490,360)



(388,358)

   Deferred financing costs


-



(446,000)

   Exercise of warrants & options


60,394



742,130

   Payments for share issue costs


-



(13,643)

   Cash from Escrow account for principal and interest payments on 8% Convertible Notes


742,427



-







  Net cash provided by financing activities


5,120,751



7,894,129







EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS


(22,225)



(421,570)

NET INCREASE IN CASH AND CASH EQUIVALENTS


1,746,405



(1,957,799)

CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD


1,233,268



6,009,576

CASH AND CASH EQUIVALENTS, END OF THE PERIOD

$

2,979,673


$

4,051,777







SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING & FINANCING ACTIVITIES:


June 30, 2013



June 30, 2012







       Cash paid during the period for interest

$

(304,381)


$

(118,358)

   Purchases of property and equipment (delivered, not invoiced yet)


(1,938,180)



--

       Trade note payable


927,133



--

   Increase in Share Capital due to Telnicity Acquisition


1,180,000



--

       Increase in Share Capital for third party settlement


468,000



--

 

Reconciliation of Net loss to Adjusted EBITDA

In order to provide investors additional information regarding our financial results, we are disclosing Adjusted EBITDA, a non-GAAP financial measure. We employ Adjusted EBITDA, defined as earnings before derivative accounting, such as warrant liabilities and conversion feature expensing, depreciation and amortization, non-operating income and expenses and stock-based compensation, for several purposes, including as a measure of our operating performance. We use Adjusted EBITDA because it removes the impact of items not directly resulting from our core operations, thus allowing us to better assess whether the elements of our growth strategy are yielding the desired results. Accordingly, we believe that Adjusted EBITDA provides useful information for investors and others which allows them to better understand and evaluate our operating results.  

A reconciliation of Adjusted EBITDA to net loss, the most directly comparable measure under U.S. GAAP, for each of the fiscal periods indicated, is as follows:




Six months ended June 30,

EBITDA Adjusted



2013


2012







Net loss



$

(12,404,033)


$

(10,996,098)

Provision for income taxes




-



97,288

Depreciation and amortization




3,156,219



2,503,357

Stock-based compensation




4,405,959



3,230,728

Other income (expense)




2,443,919



(571,157)

Equity in earnings of unconsolidated joint venture




-



192,415

Adjusted EBITDA



$

(2,397,936)


$

(5,543,467)




















Three months ended June 30,

EBITDA Adjusted



2013


2012







Net loss



$

(7,266,111)


$

(4,990,909)

Provision for income taxes




-



97,288

Depreciation and amortization




1,836,231



1,224,888

Stock-based compensation




2,995,049



1,538,982

Other income (expense)




1,485,736



(564,593)

Equity in earnings of unconsolidated joint venture




-



29,084

Adjusted EBITDA



$

(949,095)


$

(2,665,260)

Investor Relations:

Steve Gersten
Elephant Talk Communications
+1 813 926 8920
[email protected]

Thomas Walsh
Alliance Advisors
+ 1 212 398 3486
[email protected]

Public Relations:

UK: Fishburn Hedges
+44 (0)20 7839 4321
[email protected]

SOURCE Elephant Talk Communications, Corp.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.