Segment Reporting and Foreign Operations |
Note 15 - Segment Reporting and Foreign Operations
The Company operates in the following business segments:
|
● |
Mobile, IoT & Big Data Products: These products currently include our AirPatrol product line (location-based security and marketing platform for wireless and cellular devices that can detect, monitor and manage the content and behavior of smartphones, tablets and other mobile devices based on their location and user); on-premise big data appliance product (Light Miner Studio “LMS”) and will include future Sysorex owned products. |
|
|
|
|
● |
Storage and Computing: This segment includes third party hardware, software and related maintenance/warranty products and services that Sysorex resells. It includes but is not limited to products for enterprise computing; storage; virtualization; networking; etc. |
|
|
|
|
● |
SaaS Revenues: These are Software-as-a-Services (SaaS) or internet based hosted services including the Shoom product line and cloud based big data analytics services (based on our LMS product) and other data science services; analytics services for AirPatrol products and other managed services on a SaaS basis. |
|
|
|
|
● |
Professional Services: These are general IT services including but not limited to: custom application/software design; architecture and development; project management; C4I system consulting; strategic outsourcing; staff augmentation; data center design and operations services; data migration services and other non-SaaS services. |
The following tables present key financial information of the Company's reportable segments before unallocated corporate expenses (in thousands):
|
|
Mobile, IoT & Big Data Products |
|
|
Storage
and Computing
|
|
|
SaaS Revenues |
|
|
Professional Services |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
542 |
|
|
$ |
7,865 |
|
|
$ |
826 |
|
|
$ |
2,007 |
|
|
$ |
11,240 |
|
Cost of net revenues |
|
$ |
(249 |
) |
|
$ |
(6,625 |
) |
|
$ |
(239 |
) |
|
$ |
(1,029 |
) |
|
$ |
(8,142 |
) |
Gross profit |
|
$ |
293 |
|
|
$ |
1,240 |
|
|
$ |
587 |
|
|
$ |
978 |
|
|
$ |
3,098 |
|
Gross margin % |
|
|
54 |
% |
|
|
16 |
% |
|
|
71 |
% |
|
|
49 |
% |
|
|
28 |
% |
Depreciation and amortization |
|
$ |
122 |
|
|
$ |
206 |
|
|
$ |
6 |
|
|
$ |
-- |
|
|
|
334 |
|
Amortization of intangibles |
|
$ |
728 |
|
|
$ |
192 |
|
|
$ |
136 |
|
|
$ |
-- |
|
|
$ |
1,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
487 |
|
|
$ |
10,321 |
|
|
$ |
871 |
|
|
$ |
3,195 |
|
|
$ |
14,874 |
|
Cost of net revenues |
|
$ |
(183 |
) |
|
$ |
(8,432 |
) |
|
$ |
(192 |
) |
|
$ |
(1,679 |
) |
|
$ |
(10,486 |
) |
Gross profit |
|
$ |
304 |
|
|
$ |
1,889 |
|
|
$ |
679 |
|
|
$ |
1,516 |
|
|
$ |
4,388 |
|
Gross margin % |
|
|
62 |
% |
|
|
18 |
% |
|
|
78 |
% |
|
|
47 |
% |
|
|
30 |
% |
Depreciation and
amortization |
|
$ |
47 |
|
|
$ |
36 |
|
|
$ |
64 |
|
|
$ |
1 |
|
|
$ |
148 |
|
Amortization of intangibles |
|
$ |
728 |
|
|
$ |
192 |
|
|
$ |
136 |
|
|
$ |
-- |
|
|
$ |
1,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
1,228 |
|
|
$ |
26,692 |
|
|
$ |
2,446 |
|
|
$ |
8,293 |
|
|
$ |
38,659 |
|
Cost of net revenues |
|
$ |
(416 |
) |
|
$ |
(21,947 |
) |
|
$ |
(649 |
) |
|
$ |
(5,158 |
) |
|
$ |
(28,170 |
) |
Gross profit |
|
$ |
812 |
|
|
$ |
4,745 |
|
|
$ |
1,797 |
|
|
$ |
3,135 |
|
|
$ |
10,489 |
|
Gross margin % |
|
|
66 |
% |
|
|
18 |
% |
|
|
73 |
% |
|
|
38 |
% |
|
|
27 |
% |
Depreciation and amortization |
|
$ |
290 |
|
|
$ |
574 |
|
|
$ |
19 |
|
|
$ |
1 |
|
|
$ |
884 |
|
Amortization of intangibles |
|
$ |
2,185 |
|
|
$ |
576 |
|
|
$ |
408 |
|
|
$ |
-- |
|
|
$ |
3,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
$ |
862 |
|
|
$ |
33,970 |
|
|
$ |
2,831 |
|
|
$ |
9,031 |
|
|
$ |
46,694 |
|
Cost of net revenues |
|
$ |
(377 |
) |
|
$ |
(27,261 |
) |
|
$ |
(620 |
) |
|
$ |
(4,305 |
) |
|
$ |
(32,563 |
) |
Gross profit |
|
$ |
485 |
|
|
$ |
6,709 |
|
|
$ |
2,211 |
|
|
$ |
4,726 |
|
|
$ |
14,131 |
|
Gross margin % |
|
|
56 |
% |
|
|
20 |
% |
|
|
78 |
% |
|
|
52 |
% |
|
|
30 |
% |
Depreciation and amortization |
|
$ |
102 |
|
|
$ |
98 |
|
|
$ |
70 |
|
|
$ |
2 |
|
|
$ |
272 |
|
Amortization of intangibles |
|
$ |
1,954 |
|
|
$ |
576 |
|
|
$ |
408 |
|
|
$ |
-- |
|
|
$ |
2,938 |
|
Reconciliation of reportable segments’ combined income from operations to the consolidated loss before income taxes is as follows (in thousands):
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
Income from operations of reportable segments |
|
$ |
3,098 |
|
|
$ |
4,388 |
|
|
$ |
10,489 |
|
|
$ |
14,131 |
|
Unallocated operating expenses |
|
|
(7,240 |
) |
|
|
(7,511 |
) |
|
|
(22,761 |
) |
|
|
(21,757 |
) |
Interest expense |
|
|
(639 |
) |
|
|
(120 |
) |
|
|
(1,037 |
) |
|
|
(340 |
) |
Other income (expense) |
|
|
61 |
|
|
|
71 |
|
|
|
108 |
|
|
|
196 |
|
Consolidated loss before income taxes |
|
$ |
(4,720 |
) |
|
$ |
(3,172 |
) |
|
$ |
(13,201 |
) |
|
$ |
(7,770 |
) |
The Company’s operations are located primarily in the United States, Canada and Saudi Arabia. Revenues by geographic area are attributed by country of domicile of our subsidiaries. The financial data by geographic area are as follows (in thousands):
|
|
United |
|
|
|
|
|
Saudi |
|
|
|
|
|
|
|
|
|
States |
|
|
Canada |
|
|
Arabia |
|
|
Eliminations |
|
|
Total |
|
Three Months Ended September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by geographic area |
|
$ |
11,231 |
|
|
$ |
9 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
11,240 |
|
Operating loss by geographic area |
|
$ |
(3,622 |
) |
|
$ |
(511 |
) |
|
$ |
(9 |
) |
|
$ |
-- |
|
|
$ |
(4,142 |
) |
Net loss by geographic area |
|
$ |
(4,200 |
) |
|
$ |
(511 |
) |
|
$ |
(9 |
) |
|
$ |
-- |
|
|
$ |
(4,720 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by geographic area |
|
$ |
14,862 |
|
|
$ |
12 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
14,874 |
|
Operating loss by geographic area |
|
$ |
(2,835 |
) |
|
$ |
(280 |
) |
|
$ |
(8 |
) |
|
$ |
-- |
|
|
$ |
(3,123 |
) |
Net loss by geographic area |
|
$ |
(2,884 |
) |
|
$ |
(280 |
) |
|
$ |
(8 |
) |
|
$ |
-- |
|
|
$ |
(3,172 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by geographic area |
|
$ |
38,605 |
|
|
$ |
54 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
38,659 |
|
Operating loss by geographic area |
|
$ |
(10,903 |
) |
|
$ |
(1,344 |
) |
|
$ |
(25 |
) |
|
$ |
-- |
|
|
$ |
(12,272 |
) |
Net loss by geographic area |
|
$ |
(11,832 |
) |
|
$ |
(1,344 |
) |
|
$ |
(25 |
) |
|
$ |
-- |
|
|
$ |
(13,201 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues by geographic area |
|
$ |
46,664 |
|
|
$ |
30 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
46,694 |
|
Operating loss by geographic area |
|
$ |
(6,830 |
) |
|
$ |
(772 |
) |
|
$ |
(24 |
) |
|
$ |
-- |
|
|
$ |
(7,626 |
) |
Net loss by geographic area |
|
$ |
(6,984 |
) |
|
$ |
(772 |
) |
|
$ |
(14 |
) |
|
$ |
-- |
|
|
$ |
(7,770 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable assets by geographic area |
|
$ |
55,761 |
|
|
$ |
487 |
|
|
$ |
772 |
|
|
$ |
-- |
|
|
$ |
57,020 |
|
Long lived assets by geographic area |
|
$ |
30,220 |
|
|
$ |
325 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
30,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identifiable assets by geographic area |
|
$ |
67,538 |
|
|
$ |
405 |
|
|
$ |
772 |
|
|
$ |
-- |
|
|
$ |
68,715 |
|
Long lived assets by geographic area |
|
$ |
32,759 |
|
|
$ |
241 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
33,000 |
|
|