Attached files

file filename
8-K - FORM 8-K - INSEEGO CORP.v238807_8k.htm

Novatel Wireless Third Quarter 2011 Financial Results



Revenue Increased 50 Percent from Prior Year



Non-GAAP Gross Margin 24.3% vs 17.7% in Prior Year



EBITDA of $3.5 Million

SAN DIEGO, Nov. 1, 2011 /PRNewswire/ -- Novatel Wireless, Inc. (NASDAQ: NVTL), a leading provider of wireless broadband access solutions, today reported preliminary financial results for the third quarter ended Sept. 30, 2011.



3Q 2011

3Q 2010

2Q 2011

Revenue

$113.3M

$75.6M

$118.0M

GAAP Net Income (Loss)

$    4.5M

$ (7.1M)

$   (3.9M)

GAAP EPS (Loss)

$    0.14

$ (0.22)

$   (0.12)

Non-GAAP Net Income (Loss)

$   (0.0M)

$ (4.3M)

$   (0.9M)

Non-GAAP EPS (Loss)

$   (0.00)

$ (0.14)

$   (0.03)




"Our third quarter results reflect the significant progress we are making in our business," said Peter Leparulo, CEO of Novatel Wireless. "We are diversifying our product lines with M2M Asset Management Solutions and Services, as well as Embedded Solutions for both our mobile computing and M2M businesses. In the third quarter, these product categories accounted for more than $20 million, or 17.7 percent, of consolidated revenue.

"Market demand for MiFi® intelligent mobile hotspots also was strong in the quarter. Our MiFi intelligent mobile hotspots continue to be the market and product leader, as end-user recognition builds around the total MiFi presentation, from the MiFi user experience to best-in-class performance and brand.

"With the launches of our Spider MT 3000 for the transportation market and our N4A CMS 3.0 service delivery platform, we are focused on establishing leadership in higher-margin Asset Management Solutions and Services to further diversify our revenue base and improve our bottom line."

Operating Results

Third quarter revenue was $113.3 million, solidly within our guidance range of $105 to $120 million. This 50 percent revenue increase from the prior year was primarily due to the continued market reception of our 4G LTE mobile broadband devices and the acquisition of Enfora, as well as significant revenue from embedded solutions provided to original equipment manufacturers.

Sales by major product category were as follows:



Revenue by Product Category

3Q 2011

3Q 2010*

2Q 2011


Mobile Broadband Devices

Embedded Solutions

Asset Management Solutions & Services

$  93.3M

$  13.8M

$    6.2M

$  75.0M

$    8.1M

$    7.7M

$101.3M

$  11.8M

$    4.9M


 Total

$113.3M

$  90.8M

$118.0M



* 3Q 2010 revenues in this chart are pro forma to include Enfora pre




Gross margin was 23.6 percent of revenue on a GAAP basis. On a non-GAAP basis, gross margin was 24.3 percent, exceeding our guidance of 23 percent.

GAAP net income was $4.5 million and includes a tax benefit of $11.2 million primarily related to the release of uncertain tax positions for certain years for which the statutes of limitations have expired. GAAP net income also includes the impact of a non-cash and non-operational goodwill impairment charge of $3.5 million related to the acquisition of Enfora. This charge is our current estimate and our analysis will be finalized during the fourth quarter.

On a non-GAAP basis, which excludes the tax benefit, impairment charge, and other items identified in the attached reconciliation schedule, net income for the quarter was breakeven, versus a loss of $4.3 million in the comparable quarter in 2010.

Non-GAAP EPS Summary

The following adjustments are included in the third quarter non-GAAP earnings per share (EPS).



GAAP EPS


$ 0.14


Adjustments:



Income tax adjustment                            

Goodwill impairment charge

Stock-based compensation expense

   Acquisition-related charges

   Integration expense


$(0.35)

$ 0.11

$ 0.05

$ 0.04

$ 0.01


Non-GAAP EPS


$(0.00)





Segment Results

GAAP financial results by operating segment were as follows:




3Q 2011

3Q2010

Revenue



    Mobile Computing Products

$102.7M

$75.6M

    M2M Products and Solutions

$  10.6M

--

Total

$113.3M

$75.6M




Operating Income (Loss)



    Mobile Computing Products

$   1.3M

$(6.4M)

    M2M Products and Solutions

$(  7.4M)

--

Total

$(  6.1M)

$(6.4M)





Recent Business Highlights

  • On September 22, the Novatel Wireless Ovation™ MC 679 USB LTE modem was launched on Bell Mobility's new 4G LTE network. Bell's LTE network covers some of Canada's most populous areas including the Waterloo region innovation hub and the country's largest wireless market in the Toronto area.
  • Novatel Wireless and ACAL BFi signed a distribution agreement covering the UK, Italy and Germany to sell, and provide local specialist technical support for Enfora's N4A wireless connectivity platform and low-power 2G and 3G modules and devices.
  • In September, the MiFi 3352 Intelligent Mobile Hotspot with DLNA Capabilities became available across Europe through four distributors.
  • The company's Enfora subsidiary was named by Connected World as one of the most innovative technology providers of M2M solutions.
  • In October, Enfora introduced its next generation N4A Communication and Management Software (CMS) 3.0 platform built for its carrier and enterprise customers.
  • Novatel Wireless showcased its extensive line of Expedite® and Enabler™ mobile computing and M2M embedded modules at CTIA in San Diego in October. Novatel Wireless demonstrated its 2G, 3G and 4G intelligent embedded module portfolio under the theme Internet of Things with innovative partners such as VGo and Consert, highlighting how today's inter-connected world and intelligent devices can improve processes and enhance quality of life.
  • Novatel Wireless announced that shipments of MiFi Intelligent Mobile Hotspots have surpassed three million devices since being introduced in 2009.

Fourth Quarter 2011 Business Outlook

The following statements are forward-looking and actual results may differ materially. Please see the section titled, "Cautionary Note Regarding Forward-Looking Statements" at the end of this press release. A more detailed description of risks related to our business is included in the reports filed by the company with the Securities and Exchange Commission.

Our guidance for the fourth quarter of 2011 reflects current business indicators and expectations as of the date of this release. All figures are approximations based on management's beliefs and assumptions as of the date of this release.

Our guidance incorporates our current assessment of supply-chain disruptions caused by the flooding in Thailand. We have taken steps to remediate the impact, which continues to be uncertain, but which we currently estimate to be approximately $3 to $4 million of reduced revenue in the fourth quarter. We will continue to monitor the impact on us and our customers.





Fourth Quarter 2011

Revenue



$105 - $120 million


Non-GAAP Gross Margin


 23%




Non-GAAP EPS


$(0.10) - $ 0.00          








Conference Call Information

Novatel Wireless will host a conference call and live webcast for analysts and investors today at 5:00 p.m. ET. For parties in the United States and Canada, call 1-800-762-8779 to access the conference call. International parties can access the call at 1-480-629-9771.

Novatel Wireless will offer a live webcast of the conference call, which will be accessible from the "Investors" section of the company's website at www.NVTL.com. A telephonic replay of the conference call will also be available two hours after the call and will run for two weeks. To hear the replay, parties in the United States and Canada should call 800-406-7325 and enter pass code 4448643. International parties should call 303-590-3030.

ABOUT NOVATEL WIRELESS

Novatel Wireless, Inc. is a leader in the design and development of intelligent wireless solutions based on 2G, 3G and 4G technologies providing wireless connectivity. The company delivers specialized wireless solutions to carriers, distributors, retailers, OEMs and vertical markets worldwide. Product lines include MiFi Intelligent Mobile Hotspots, Ovation USB modems, Expedite embedded modules, Enfora smart M2M modules, and Enfora integrated M2M solutions. These innovative products provide anywhere, anytime communications solutions for consumers and enterprises. Headquartered in San Diego, Novatel Wireless is listed on NASDAQ: NVTL. For more information please visit www.nvtl.com. (NVTLF)

Cautionary Note Regarding Forward-Looking Statements

Some of the information presented in this release constitutes forward-looking statements based on management's current expectations, assumptions, estimates and projections. In this context, forward-looking statements often address expected future business and financial performance and often contain words such as "may," "estimate," "anticipate," "believe," "expect," "intend," "plan," "project," "will" and similar words and phrases indicating future results. The information presented in this release related to our financial results for the third quarter ended September 30, 2011 and our outlook for the fourth quarter of 2011, as well as statements regarding new product launches, are forward-looking. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those anticipated in such forward-looking statements. The Company therefore cannot guarantee future results, performance or achievements. Actual results could differ materially from the Company's expectations.

Factors that could cause actual results to differ materially from Novatel Wireless' expectations are set forth as risk factors in the Company's SEC reports and filings and include (1) the future demand for wireless broadband access to data, (2) the growth of wireless wide-area networking, (3) changes in commercially adopted wireless transmission standards and technologies including 3G and 4G standards, (4) continued customer and end user acceptance of the Company's current products and market demand for the Company's anticipated new product offerings, (5) increased competition and pricing pressure from current or future wireless market participants, (6) dependence on third party manufacturers in Asia and key component suppliers worldwide, (7) unexpected liabilities or expenses, (8) the Company's ability to introduce new products in a timely manner, (9) litigation, regulatory and IP developments related to our products or component parts of our products, (10) the outcome of pending or future litigation, including the current class action securities litigation, (11) the continuing impact of the recent global credit crisis on the value and liquidity of the securities in our investment portfolio, (12) dependence on a small number of customers, (13) the effect of changes in accounting standards and in aspects of our critical accounting policies and (14) the Company's plans and expectations relating to strategic relationships, international expansion, software and hardware developments, personnel matters and cost containment initiatives.

These factors, as well as other factors described in the reports filed by the Company with the SEC (available at www.sec.gov), could cause actual results to differ materially. Novatel Wireless assumes no obligation to update publicly any forward-looking statements for any reason, even if new information becomes available or other events occur in the future, except as otherwise required pursuant to applicable law and our on-going reporting obligations under the Securities Exchange Act of 1934, as amended.

Non-GAAP Financial Measures

Novatel Wireless has provided in this release financial information that has not been prepared in accordance with GAAP. Non-GAAP operating expenses, net income and earnings per share exclude stock-based compensation expenses, charges and benefits related to M&A activities, acquisition-related intangible-asset amortization, and merger integration costs. Non-GAAP net income and earnings per share for the full year also exclude the impact of establishing a valuation allowance related to deferred tax assets and assume a tax rate which management believes reflects its long-term effective tax rate.

Non-GAAP net income, diluted earnings per share, operating expenses, and gross margin are supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. These non-GAAP financial measures are not intended to be used in isolation and, moreover, they should not be considered as a substitute for net income, diluted earnings per share, operating expenses, gross margin or any other performance measure determined in accordance with GAAP. We present non-GAAP net income, earnings per share, operating expenses, and gross margin because we consider each to be an important supplemental measure of our performance.

Management uses these non-GAAP financial measures to make operational decisions, evaluate the Company's performance, prepare forecasts and determine compensation. Further, management believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the Company's performance when planning, forecasting and analyzing future periods. The stock-based compensation expenses are expected to vary depending on the number of new grants issued to both current and new employees, and changes in the Company's stock price, stock market volatility, expected option life and risk-free interest rates, all of which are difficult to estimate. In calculating non-GAAP operating expenses, net income and earnings per share, management excludes stock-based compensation expenses and charges related to M&A activity to facilitate comparability of the Company's operating performance on a period-to-period basis because such expenses are not, in management's review, related to the Company's ongoing operating performance. Management uses this view of its operating performance for purposes of comparison with its business plan and individual operating budgets and allocation of resources.

We further believe that these non-GAAP financial measures are useful to investors in providing greater transparency to the information used by management in its operational decision making. We believe that the use of non-GAAP operating expenses, net income and earnings per share also facilitates a comparison of Novatel Wireless' underlying operating performance with that of other companies in our industry, which use similar non-GAAP financial measures to supplement their GAAP results.

Calculating non-GAAP operating expenses, net income and earnings per share have limitations as an analytical tool, and you should not consider these measures in isolation or as substitutes for GAAP operating expenses, net income and earnings per share. In the future, we expect to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items in the presentation of our non-GAAP financial measures should not be construed as an inference that these costs are unusual, infrequent or non-recurring. Investors and potential investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. Some of the limitations in relying on non-GAAP operating expenses, net income and earnings per share are:

  • Other companies, including other companies in our industry, may calculate non-GAAP operating expenses, net income and earnings per share differently than we do, limiting their usefulness as a comparative tool.  

  • The Company's income tax expense will be ultimately based on its GAAP taxable income and actual tax rates in effect, which may differ significantly from the effective tax rate used in our non-GAAP financial measures.

In addition, the adjustments to our GAAP operating expenses, net income and earnings per share reflect the exclusion of stock-based compensation expenses that are recurring and will be reflected in the Company's financial results for the foreseeable future. The Company compensates for these limitations by providing specific information regarding the GAAP amount excluded from the non-GAAP financial measures. The Company further compensates for the limitations of our use of non-GAAP financial measures by presenting comparable GAAP measures more prominently. The Company evaluates the non-GAAP financial measures together with the most directly comparable GAAP financial measures.

Investors and potential investors are encouraged to review the reconciliation of non-GAAP financial measures contained within this press release with our GAAP operating expenses, net income, earnings per share and gross margin. For more information, see the consolidated statements of operations and the "Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income" contained in this press release.

(C) 2011 Novatel Wireless. All rights reserved. MiFi, Expedite, Ovation, Enfora, N4A, and the Novatel Wireless name and logo are trademarks of Novatel Wireless, Inc. Other product or service names mentioned herein are the trademarks of their respective owners.

Investor contact:

William A. Walkowiak, CFA
Novatel Wireless
(858) 431-3711
ir@nvtl.com

Media contact:

Charlotte Rubin
Novatel Wireless
(858) 812-3431
crubin@nvtl.com


NOVATEL WIRELESS, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands)



















Preliminary









September 30,


December 31,







2011


2010







(Unaudited)



ASSETS


















Current assets:

















Cash and cash equivalents




$           21,927


$            17,375

Marketable securities





33,391


59,775

Accounts receivable, net




54,221


63,570

Inventories





49,149


43,094

Deferred tax assets, net




214


218

Prepaid expenses and other




3,682


6,961

Total current assets





162,584


190,993










Property and equipment, net




19,900


21,281










Marketable securities





9,101


20,676










Intangible assets, net





37,251


44,265










Goodwill






19,535


22,258










Deferred tax assets, net




2,142


2,103










Other assets





713


532

Total assets





$         251,226


$          302,108



















LIABILITIES AND STOCKHOLDERS' EQUITY
















Current liabilities:

















Accounts payable





$           54,032


$            77,769

Accrued expenses





27,618


26,050

Total current liabilities




81,650


103,819










Capital lease obligations, long-term




-


55

Other long-term liabilities




2,275


12,831










Total liabilities





83,925


116,705










Stockholders' equity:

















Common stock





32


32

Additional paid-in capital




427,710


424,270

Accumulated other comprehensive income




(33)


21

Accumulated deficit





(235,408)


(213,920)







192,301


210,403

Treasury stock at cost





(25,000)


(25,000)

Total stockholders' equity




167,301


185,403










Total liabilities and stockholders' equity




$         251,226


$          302,108














NOVATEL WIRELESS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(Unaudited)
































Three Months Ended


Nine Months Ended



September 30,


September 30,



2011


2010


2011


2010



(Preliminary)




(Preliminary)












Net revenues


$    113,263


$ 75,602


$    293,068


$ 219,664

Cost of net revenues


86,573


62,412


234,202


175,113

Gross profit


26,690


13,190


58,866


44,551










Operating costs and expenses:









Research and development


15,126


11,576


45,517


34,070

Sales and marketing


7,211


4,163


22,805


15,258

General and administrative


6,243


3,833


16,550


14,309

Amortization of acquired intangibles


644


-


1,699


-

Goodwill impairment loss


3,514


-


3,514


-

Total operating costs and expenses


32,738


19,572


90,085


63,637










Operating loss


(6,048)


(6,382)


(31,219)


(19,086)










Other income (expense):









Interest income (expense), net


60


(2,292)


303


(2,698)

Other income (expense), net


(679)


420


(1,164)


1,671










Loss before income taxes


(6,667)


(8,254)


(32,080)


(20,113)










Income tax expense (benefit)


(11,165)


(1,149)


(10,592)


12,420










Net income (loss)


$       4,498


$  (7,105)


$     (21,488)


$  (32,533)










Per share data:


















Net income (loss) per share:









Basic


$         0.14


$   (0.22)


$        (0.67)


$     (1.04)

Diluted


$         0.14


$   (0.22)


$        (0.67)


$     (1.04)



















Weighted average shares used in computation of







 net income (loss) per share:









Basic


32,057


31,615


32,005


31,414

Diluted


32,370


31,615


32,005


31,414





NOVATEL WIRELESS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)













Three Months Ended


Nine Months Ended




September 30,


September 30,













2011


2010


2011


2010














(Preliminary)




(Preliminary)




Cash flows from operating activities:










Net income (loss)


$           4,498


$   (7,105)


$        (21,488)


$  (32,533)


Adjustments to reconcile net loss to net cash provided by (used in) operating activities:










Accrued interest expense


-


(147)


-


-


Amortization of debt issuance costs


-


-


-


541


Loan fees recognized on extinguishment of debt


-


2,370


-


2,370


Depreciation and amortization


4,096


2,561


13,782


7,970


Loss on goodwill impairment


3,514


-


3,514


-


Impairment loss on intangible assets and equipment


58


-


133


146


Provision for bad debts


(64)


113


59


141


Net impairment loss on marketable securities


192


-


346


-


Inventory provision


256


600


576


1,030


Share-based compensation expense


1,571


1,552


4,057


4,695


Excess tax benefits from equity based compensation


-


-


-


(89)


Non-cash income tax expense (benefit)


(10,886)


(1,990)


(11,287)


11,579


Changes in assets and liabilities:










Accounts receivable


(12,879)


12,847


9,046


3,739


Inventories


737


247


(6,634)


7,961


Prepaid expenses and other assets


474


(767)


3,484


(284)


Accounts payable


(2,976)


(295)


(23,941)


10,569


Accrued expenses, income taxes, and other


2,226


1


1,651


(3,887)












Net cash provided by (used in) operating activities


(9,183)


9,987


(26,702)


13,948












Cash flows from investing activities:










Purchases of property and equipment


(1,093)


(1,901)


(4,928)


(5,585)


Purchases of intangible assets


(119)


-


(219)


(110)


Purchases of securities


(10,407)


(77,642)


(21,366)


(155,009)


Securities maturities/sales


10,865


10,816


58,539


164,187












Net cash provided by (used in) investing activities


(754)


(68,727)


32,026


3,483


Cash flows from financing activities:










Proceeds from the issuance of short-term debt, net of issuance costs


12,000


-


12,000


27,415


Principal repayments of short-term debt


(12,000)


(30,000)


(12,000)


(30,000)


Principal payments under capital lease obligations


(26)


(29)


(81)


(105)


Proceeds from stock option exercises net of taxes paid on vested restricted stock units


5


10


(617)


580


Excess tax benefits from equity based compensation


-


-


-


89


Deposit of restricted funds


-


-


-


(188,890)


Remittance from restricted funds


-


188,890


-


188,890












Net cash provided by (used in) financing activities


(21)


158,871


(698)


(2,021)


Effect of exchange rates on cash and cash equivalents


(128)


765


(74)


682












Net increase (decrease) in cash and cash equivalents


(10,086)


100,896


4,552


16,092


Cash and cash equivalents, beginning of period


32,013


15,221


17,375


100,025








-


-


Cash and cash equivalents, end of period


$         21,927


$116,117


$         21,927


$ 116,117
















Novatel Wireless, Inc.

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income (Loss)

Three Months and Nine Months Ended September 30, 2011

(in thousands, except per share data)

(Unaudited)













Preliminary



Three Months Ended


Nine Months Ended



September 30, 2011


September 30, 2011













Net Income (Loss)


Income (Loss) Per Share, Diluted



Net Income (Loss)


Income (Loss) Per Share, Diluted











GAAP net income (loss)


$ 4,498


$      0.14



$(21,488)


$     (0.67)











Adjustments:










    Share-based compensation expense (a)


1,571


0.05



4,057


0.13











    Integration (b)


254


0.01



612


0.02











    Acquisition related charges (c)


1,349


0.04



5,790


0.18











   Goodwill impairment loss  (d)


3,514


0.11



3,514


0.11











   Income tax benefit  (e)


(11,211)


(0.35)



(11,211)


(0.35)

Non-GAAP net loss


$     (25)


$     (0.00)



$(18,726)


$     (0.59)











(a) Adjustments reflect share-based compensation expense recorded under ASC Topic 718.

(b) Adjustments reflect integration related activities in connection with the acquisition of Enfora.

(c)  Adjustments for the three months ended September 30, 2011 reflect amortization of purchased intangibles.  Adjustments for the nine months ended September 30, 2011 reflect amortization of purchased intangibles and fair value of acquired finished goods.  The adjustment for the nine months ended September 30, 2011 was partially offset by an $880,000 benefit due to the reversal of estimated contingent consideration related to the acquisition of Enfora.

(d) Adjustments reflect goodwill impairment loss in connection with the interim impairment analysis conducted during the third quarter of 2011.

(e) Adjustments reflect income tax benefit of $11.8 million related to the release of our uncertain tax liability, partially offset by $632K of tax expense related to acquisition purchase price adjustments to goodwill and tax effect of the goodwill impairment loss.

See "Non -GAAP Financial Measures" for information regarding our use of Non-GAAP financial measures.





Novatel Wireless, Inc.

Reconciliation of GAAP Operating Costs and Expenses to Non-GAAP Operating Costs and Expenses

Three Months Ended September 30, 2011

(in thousands)

(Unaudited)




















Preliminary



GAAP


Share-based compensation expense (a)


Integration costs and intangibles amortization (b)


Goodwill impairment (c)


Non-GAAP












Cost of net revenues


$ 86,573


$              149


$            705


$             -


$    85,719












Operating costs and expenses:











Research and development


15,126


529


-


-


14,597

Sales and marketing


7,211


327


-


-


6,884

General and administrative


6,243


566


254


-


5,423

Amortization of acquired intangibles


644


-


644


-


-

Goodwill impairment loss


3,514


-


-


3,514


-

Total operating costs and expenses

$ 32,738


1,422


898


3,514


$    26,904












Total




$            1,571


$          1,603


$        3,514

























(a) Adjustments reflect share-based compensation expense recorded under ASC Topic 718.

(b) Adjustments reflect amortization of purchased intangibles, and integration costs related to the acquisition of Enfora, Inc.

(c) Adjustments reflect goodwill impairment loss in connection with the interim impairment analysis conducted during the third quarter of 2011.

See "Non -GAAP Financial Measures" for information regarding our use of Non-GAAP financial measures.





Novatel Wireless, Inc.

Reconciliation of GAAP Operating Costs and Expenses to Non-GAAP Operating Costs and Expenses

Nine Months Ended September 30, 2011

(in thousands)

(Unaudited)






















Preliminary



GAAP


Share-based compensation expense (a)


Acquisition costs, inventory mark-up, integration costs and intangibles amortization (b)


Contingent consideration (c)


Goodwill impairment (d)


Non-GAAP














Cost of revenues


$  234,202


$                383


$                    4,971


$                 -


$             -


$   228,848














Operating costs and expenses:













Research and development


45,517


1,337


-


-


-


44,180

Sales and marketing


22,805


890


-


-


-


21,915

General and administrative


16,550


1,447


612


(880)


-


15,371

Amortization of acquired intangibles


1,699


-


1,699


-


-


-

Goodwill impairment loss


3,514


-


-


-


3,514


-

Total operating costs and expenses

$   90,085


3,674


2,311


(880)


3,514


$    81,466














Total




$             4,057


$                    7,282


$              (880)


$        3,514





























(a) Adjustments reflect share-based compensation expense recorded under ASC Topic 718.

(b) Adjustments reflect amortization of purchased intangibles, fair value of acquired finished goods, and integration costs related to the acquisition of Enfora, Inc.

(c)  The Company revised its estimate of contingent consideration related to the acquisition of Enfora, Inc. to $0.

(d) Adjustments reflect goodwill impairment loss in connection with the interim impairment analysis conducted during the third quarter of 2011.

See "Non -GAAP Financial Measures" for information regarding our use of Non-GAAP financial measures.




























Novatel Wireless, Inc.

Reconciliation of GAAP Loss before Income Taxes to EBITDA

Three and Nine Months Ended September 30, 2011


(in thousands)


(Unaudited)










Preliminary




Three Months Ended


Nine Months Ended




September 30, 2011


September 30, 2011








Loss before income taxes


$                    (6,667)


$                 (32,080)


Depreciation and amortization charges


4,229


15,742


Goodwill impairment loss


3,514


3,514


Share-based compensation expense


1,571


4,057


Contingent consideration


-


(880)


M&A related activities


254


612


Other expense (income)


619


861


 EBITDA


$                     3,520


$                   (8,174)


























See "Non -GAAP Financial Measures" for information regarding our use of Non-GAAP financial measures.