SHENZHEN, China, Aug. 11 /PRNewswire-Asia/ -- Universal Travel Group (NYSE: UTA) ("Universal Travel Group" or the "Company"), a leading travel services provider in China offering package tours, air ticketing, and hotel reservation services online and via customer service representatives, today announced financial results for the three and six months ended June 30, 2010.
Second Quarter 2010 Highlights
-- Revenue increased 99.6% year-over-year to $36.7 million
-- Excluding contribution of newly acquired businesses, revenue increased
36.4% year-over-year
-- Gross profit increased 61.6% year-over-year to $10.6 million
-- Gross margin was 28.7%, compared to 35.5% in the prior year period
-- Income from operations increased 42.8% to $7.1 million
-- Adjusted income from operations, which excludes the effect of non-cash
charges related to stock-based compensation of $0.3 million, increased
40.4% to $7.4 million(*)
-- GAAP net income from continuing operations was $6.0 million or $0.33
per diluted share, compared to a loss of $1.9 million or $0.13 per
diluted share in the prior year period
-- Adjusted net income from continuing operations, which excludes the
effect of the non-cash gain on change in fair value of derivative
liabilities of $0.8 million and the non-cash charge related to
stock-based compensation of $0.3 million, increased 29.3% to
$5.5 million, or $0.30 per diluted share(*)
-- Acquired two travel service providers in China
"We are pleased to announce another quarter of strong growth in our business," said Ms. Jiangping Jiang, Chairwoman and Chief Executive Officer. "Our second quarter sales grew both organically and via our recently closed acquisitions. During the quarter, we saw strong demand for our travel services as the Chinese economy continues to expand, providing more and more consumers in China with disposal income for travel and tourism. We continue to see success in cross-marketing and selling our travel related products across our three business segments and increased brand awareness from our online presence and the deployment of our TRIPEASY kiosks."
Second Quarter 2010 Financial Results
Revenue for the three months ended June 30, 2010, was $36.7 million compared to $18.4 million for the same period in 2009, an increase of 99.6%. In March 2010, the Company completed the acquisitions of Huangshan Holiday Travel Service Co., Ltd., Hebei Tianyuan International Travel Agency Co., Ltd., and Zhengzhou Yulongkang Travel Agency Co., Ltd. In June 2010, the Company completed the acquisitions of Shanxi Jinyang Travel Agency Co., Ltd. and Kunming Business Travel Agency Co., Ltd. The revenue contribution from these five newly acquired businesses in the second quarter of 2010 was $11.6 million, or 31.7% of the Company's total revenues for the quarter. Excluding the contribution of these newly acquired businesses, revenue for the second quarter of 2010 was $25.1 million, an increase of 36.4% from $18.4 million in the same period last year.
Revenue from air-ticketing was $6.0 million, compared to $3.3 million for the same period last year, an increase of 82.3%. This increase was mainly due to increased demand for air passenger transportation and higher ticket prices.
Revenue generated by the Company's hotel reservation segment was $3.0 million compared to $2.7 million for the same period in 2009, an increase of 11.2%. This increase was mainly due to healthy market demand and the Company's ability to successfully cross-market across its three business segments.
Revenue generated by package tours was $27.7 million compared to $12.4 million for the same period in 2009, an increase of 123.6% from the same period last year. This increase was primarily the result of the five recent acquisitions, the recovery of the domestic economy, the positive impact from the government's stimulus package, and the Company's strong efforts in carrying out various marketing programs.
Gross profit was $10.6 million compared to $6.5 million for the same period last year, an increase of 61.6%. Gross profit margin was 28.7% compared to 35.5% for the same period last year. The decrease in gross profit margin was primarily because the packaged tour business, which has a lower profit margin due to the way revenues are recognized, constituted a higher percentage of the Company's total revenues than during the prior year period.
Selling, general and administrative ("SG&A") expenses totaled $3.5 million compared to $1.6 million for the same period last year, an increase of 121.2%. The SG&A expenses were 9.4% of revenue compared to 8.5% for the same period last year. The increase in SG&A expenses is in connection with the growth in business operations during the three months ended June 30, 2010, as compared to the same period of last year. In addition, during the second quarter of 2010, the Company incurred extra professional fees and consolidation expenses related to the businesses it acquired, as well as from the $20 million common stock offering in June. The Company also incurred increased advertising expenses this quarter relative to the same period last year. In addition, in the second half of 2009 the Company established two subsidiaries (Chongqing Universal Travel E-Business Co., Ltd and Shenzhen Universal Travel Agency Co. Ltd.) and depreciation and amortization expenses for these subsidiaries have been taken into account since the third quarter of 2009.
Income from operations was $7.1 million compared to $5.0 million in the same period last year, an increase of 42.8%. The Company incurred non-cash charges related to stock-based compensation of $0.3 million in the second quarter of 2010, the same amount as in the prior year period. Excluding these non-cash charges, the Company's adjusted income from operations was $7.4 million for the second quarter of 2010, compared to $5.3 million in the prior year period, an increase of 40.4%. Adjusted operating margin was 20.2%.(*)
Net income from continuing operations was $6.0 million, or $0.33 per diluted share, compared to a loss of $1.9 million, or $0.13 per diluted share, for the same period last year. Excluding the effect of the non-cash gain on change in fair value of derivative liabilities of $0.8 million and the
non-cash charge related to stock-based compensation of $0.3 million, the Company's adjusted net income from continuing operations was $5.5 million, or $0.30 per diluted share, compared to $4.3 million, or $0.30 per diluted share, in the second quarter of 2009.(*)
Ms. Jiang added, "Our bottom line performance benefited from our strong sales growth and higher margins in our air ticketing business as airlines in China increased prices in response to the booming travel market. This was offset by an increased proportion of our sales coming from package tours, which have a lower profit margin due to the way revenues are recognized, as well as from lower margins when compared to last year in our hotel reservation segment and our package tour business. The slight decrease in our hotel reservation margin was due to a year-over-year reclassification of costs. The decrease in margin in our package tour business was the result of the five travel service providers we acquired having lower margins than our existing business. Although currently these businesses have lower profit margins than our existing business, we expect their margin contribution to improve as we integrate them into our platform, and their strong local networks are critical in our nationwide expansion strategy."
(*) See table at the end of this press release for a reconciliation of
operating income, net income and EPS to exclude the non-cash gain on
change in fair value of derivative liabilities and the non-cash charge
related to stock-based compensation.
Six Months Results
Revenue for the six months ended June 30, 2010, was $62.9 million compared to $33.9 million for the same period in 2009, an increase of 85.4%. The revenue contribution from the Company's five newly acquired businesses in the first half of 2010 was $16.9 million, or 26.9% of the Company's total revenues for the first half. Excluding the contribution of these newly acquired businesses, revenue for the first half of 2010 was $46.0 million, an increase of 35.5% from $33.9 million in the same period last year.
Revenue from air-ticketing was $10.4 million, compared to $6.0 million for the same period last year, an increase of 72.7%. Revenue generated by the Company's hotel reservation segment was $6.2 million compared to $5.2 million for the same period in 2009, an increase of 17.9%. Revenue generated by package tours was $46.3 million compared to $22.6 million for the same period in 2009, an increase of 104.3% from the same period last year.
Gross profit was $19.1 million compared to $12.3 million for the same period last year, an increase of 54.9%. Gross profit margin was 30.3% compared to 36.3% for the same period last year.
Selling, general and administrative ("SG&A") expenses totaled $6.5 million compared to $3.1 million for the same period last year, an increase of 110.6%. The SG&A expenses were 10.4% of revenue compared to 9.1% for the same period last year.
Income from operations was $12.5 million compared to $9.2 million in the same period last year, an increase of 36.1%. The Company incurred non-cash charges related to stock-based compensation of $0.7 million in the first half of 2010 compared to $0.5 million in the prior year period. Excluding these non-cash charges, the Company's adjusted income from operations was $13.2 million for the first half of 2010, compared to $9.7 million in the prior year period, an increase of 36.2%. Adjusted operating margin was 21.0%.(*)
Net income from continuing operations was $10.1 million, or $0.57 per diluted share, compared to $1.4 million, or $0.10 per diluted share, for the same period last year. Excluding the effect of the non-cash gain on change in fair value of derivative liabilities of $0.9 million and the non-cash charge related to stock-based compensation of $0.7 million, the Company's adjusted net income from continuing operations was $9.9 million, or $0.55 per diluted share, compared to $7.6 million, or $0.53 per diluted share, in the first half of 2009.(*)
(*) See table at the end of this press release for a reconciliation of
operating income, net income and EPS to exclude the non-cash gain on
change in fair value of derivative liabilities and the non-cash charge
related to stock-based compensation.
Financial Condition
Cash and cash equivalents were $43.6 million as of June 30, 2010. Current assets and current liabilities as of June 30, 2010, were $86.2 million and $10.8 million, respectively, yielding working capital of $75.4 million. The Company has no long-term debt. For the six months ended June 30, 2010, net cash provided by operating activities was $4.5 million.
Recent Developments
-- In July 2010, the Company announced a partnership with Agoda, a
subsidiary of Priceline.com, to strengthen its hotel reservation
business segment and upgrade its website, http://www.cnutg.com . Under
the agreement, Universal Travel Group will offer its customers access
to Agoda's international network of hotels. Through the updated
cnutg.com website, travelers will be able to enjoy special Agoda
promotions and instant confirmation at tens of thousands of hotels
worldwide.
-- In June 2010, the Company acquired Shanxi Jinyang Travel and Kunming
Business Travel for $8.0 million, of which 90% was paid in cash and 10%
in stock.
-- In June 2010, the Company closed a common stock offering and issued
2,857,143 shares of its common stock at $7.00 per share for an
aggregate amount of $20 million. The proceeds from this financing were
used to fund the cash portion of the Company's two recently closed
acquisitions and are expected to be used to fund the cash portion of
the two acquisitions that have been announced but have not yet closed
(Tianjin Hongxun Aviation Agency Co., Ltd. and Shandong Century
Aviation Development Co., Ltd.) as well as for working capital to
expand the Company's core business segments.
Business Outlook
Ms. Jiang commented, "In June, a number of Chinese airlines reported that they were authorized to cut the commission paid to travel agencies. Currently there has been no major impact on our existing business since the airlines planned to cut only the commission rates for a few flights departing from Beijing and Shanghai. Based on our analysis of air ticket booking habits in China, we believe that in the coming years the airlines will continue to heavily rely on travel agencies and pay travel agency commissions when selling tickets. Furthermore, we believe that any eventual commission rate cuts will serve to accelerate the consolidation of the travel services industry in China. We expect Universal Travel Group to be a beneficiary of any such consolidation as we believe the larger and more efficient travel service providers will gain more market share and the smaller and weaker players would be hurt most from any further commission rate cuts.
"As part of our strategy to position ourselves as a leader in the fast growing and consolidating China travel market, we closed two acquisitions of travel service providers in the second quarter, which together with our three acquisitions in the first quarter, further expanded our geographic reach. We believe our comprehensive travel service platform and broad customer reach will enable us to improve the sales volume and operating efficiency of these new acquisitions. We also expect these newly acquired businesses to help our existing business by broadening the travel services we offer our customers. With a higher volume of bookings from our acquired businesses, our bargaining power with airlines and hotels should also benefit. Overall, we expect improved sales, margins and earnings as we fully integrate these businesses into our platform.
"Finally, we are very excited about our recently announced partnership with Agoda, a subsidiary of Priceline.com. Under the partnership agreement, we offer our customers access to Agoda's international network of hotels. Through our website, travelers will be able to enjoy special Agoda promotions and instant confirmation at tens of thousands of hotels worldwide. Also through this partnership, Agoda intends to increase its exposure in the large Chinese travel market. This partnership offers us the opportunity to work with one of the world's largest online hotel reservation agencies and further strengthen our hotel reservation segment. We intend to leverage Agoda's global brand awareness and look forward to a higher volume of hotel reservations."
As previously announced, for full year 2010, the Company expects to achieve between $145.0 million and $155.0 million in revenue, $27.0 million and $28.0 million in net income, and $1.35 and $1.40 in diluted EPS, excluding the effect of non-cash charges related to the change in fair value of derivative liabilities and stock-based compensation and assuming no further dilutive effect from financings or acquisitions.
Use of Adjusted Financial Measures
GAAP results for the three months and six months ended June 30, 2010 include a non-cash gain on change in fair value of derivative liabilities and a non-cash charge related to stock-based compensation. To supplement the Company's condensed consolidated financial statements presented on a GAAP basis, the Company has provided adjusted financial information excluding the impact of these items in this release. It is a departure of U.S. GAAP; however, the Company's management believes that this adjusted measure provides investors with a better understanding of how the results relate to the Company's historical performance. A reconciliation of the adjustments to GAAP results appears in the table accompanying this press release. This additional adjusted information is not meant to be considered in isolation or as a substitute for GAAP financials. The adjusted financial information that the Company provides also may differ from the adjusted information provided by other companies.
Conference Call Information
The Company will host a conference call at 9:00 a.m. ET on Wednesday, August 11, 2010, to discuss the Company's financial results for the second quarter of 2010. To participate in the call, please dial (877) 779-7834 five minutes prior to the start time and reference conference ID number 90087345. International callers should dial +1 (706) 902-2087.
A replay of the call will be available for 14 days beginning Wednesday, August 11, 2010, at 10:00 a.m. Eastern Time. To listen to the replay, dial (800) 642-1687 and enter the conference ID number 90087345. International callers should dial +1 (706) 645-9291. An audio recording will also be available on the company's website at http://us.cnutg.com .
About Universal Travel Group
Universal Travel Group is a leading travel services provider in China offering package tours, air ticketing, and hotel reservation services via the Internet and customer service representatives. The Company also operates TRIPEASY Kiosks, which are placed in shopping malls, office buildings, residential apartment buildings, and tourist sites. These kiosks are designed for travel booking with credit and bank cards, and serve as an advertising platform for Universal Travel Group. The Company's headquarters and main base of operations is in Shenzhen in the Pearl River Delta region of China. More recently, Universal Travel Group has expanded its business into Western China, opening a second home base in the Chongqing Delta region, and other attractive, under-penetrated tier-two travel markets throughout the country. For more information on the Company, please visit http://us.cnutg.com .
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This press release contains certain statements that may include
"forward-looking statements" within the meaning of federal securities laws. All statements, other than statements of historical facts, included herein are "forward-looking statements". Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including the Company's ability to successfully expand its market presence and those discussed in the Company's periodic reports that are filed with and available from the Securities and Exchange Commission. All
forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by these factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.
For further information, please contact:
Company Contact:
Mr. Jing Xie
Secretary of Board and Vice President
Universal Travel Group
Phone: +86-755-8366-8489
Email: 06@cnutg.cn
Web: http://us.cnutg.com
Investor Relations Contact:
CCG Investor Relations
Mr. Athan Dounis, Account Manager
Phone: 1-646-213-1916
Email: athan.dounis@ccgir.com
Mr. Crocker Coulson, President
Phone: 1-646-213-1915
Email: crocker.coulson@ccgir.com
Web: http://www.ccgirasia.com
UNIVERSAL TRAVEL GROUP
RECONCILIATION OF ADJUSTED NET INCOME AND DILUTED EPS FROM CONTINUING
OPERATIONS
Three Months Ended Three Months Ended
June 30, 2010 June 30, 2009
Net Diluted Net Diluted
Income EPS Income EPS
Adjusted Amount $5,545,017 $0.30 $4,289,493 $0.30
Stock-based compensation
expense $340,372 $0.02 $330,724 $0.02
Gain (Loss) on change in
fair value of derivative
liabilities $839,553 $0.05 ($5,819,481) ($0.41)
GAAP amount per consolidated
statement of income $6,044,198 $0.33 ($1,860,712) ($0.13)
Weighted average number of
shares - diluted 18,219,639 14,301,057
Six Months Ended Six Months Ended
June 30, 2010 June 30, 2009
Net Diluted Net Diluted
Income EPS Income EPS
Adjusted Amount $9,862,039 $0.55 $7,591,076 $0.53
Stock-based compensation
expense $677,004 $0.04 $495,725 $0.03
Gain (Loss) on change in
fair value of derivative
liabilities $949,004 $0.05 ($5,706,217) ($0.40)
GAAP amount per consolidated
statement of income $10,134,039 $0.57 $1,389,134 $0.10
Weighted average number of
shares - diluted 17,935,313 14,277,656
RECONCILIATION OF ADJUSTED INCOME FROM OPERATIONS
Three Months Ended Three Months Ended
June 30, 2010 June 30, 2009
Operating Income Operating Income
Adjusted Amount $7,432,474 $5,295,499
Stock-based compensation expense $340,372 $330,724
GAAP amount per consolidated
statement of income $7,092,102 $4,964,775
Six Months Ended Six Months Ended
June 30, 2010 June 30, 2009
Operating Income Operating Income
Adjusted Amount $13,207,438 $9,699,512
Stock-based compensation expense $677,004 $495,725
GAAP amount per consolidated
statement of income $12,530,434 $9,203,787
UNIVERSAL TRAVEL GROUP
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2010 AND DECEMBER 31, 2009
6/30/2010 12/31/2009
Restated
ASSETS
Cash and cash equivalents $43,591,459 $36,677,422
Accounts receivable, net 19,555,646 17,321,174
Other receivables and deposits, net 2,127,552 257,907
Due from related party 6,986,717 --
Trade deposit 7,706,484 9,775,735
Advances -- 440,063
Prepayments 2,389,960 216,727
Note receivable 227,182 1,711,392
Acquisition Deposits 3,599,530 4,077,921
Total Current Assets 86,184,529 70,478,341
Property, plant & equipment, net 6,487,219 4,992,677
Intangible assets 3,320,478 339,240
Goodwill 24,812,040 9,896,270
Total Noncurrent Assets 34,619,736 15,228,187
Total Assets $120,804,266 $85,706,528
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable and accrued expenses $6,507,356 $2,615,730
Customer deposits 1,334,192 2,000,117
Income tax payable 2,063,161 1,654,475
Total Current Liabilities 9,904,710 6,270,322
Derivative liability 866,314 1,815,319
Total Liabilities 10,771,024 8,085,641
Stockholders' Equity
Common stock, $.001 par value,
70,000,000 shares authorized,
19,898,229 and 16,714,457 issued and
outstanding at June 30, 2010 and
December 31, 2009, respectively 19,898 16,714
Additional paid in capital 59,947,337 37,671,645
Other comprehensive income 1,284,434 1,645,133
Statutory reserve 732,282 372,144
Retained earnings 48,049,291 37,915,251
Total Stockholders' Equity 110,033,241 77,620,887
Total Liabilities and Stockholders'
Equity $120,804,265 $85,706,528
UNIVERSAL TRAVEL GROUP
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30,
2010 2009
Unaudited Restated
Gross revenues, $36,741,613 $18,405,473
Cost of services 26,188,474 11,875,779
Gross profit 10,553,139 6,529,694
Selling, general and administrative
expenses 3,461,037 1,564,919
Income from operations 7,092,102 4,964,775
Other income (expense)
Other income 3,363 2,591
Gain/(Loss) on change in fair value
of derivative liabilities 839,553 (5,819,481)
Interest income 17,081 12,358
Total other income (expense) 859,997 (5,804,532)
Income/(Loss) before income taxes
-continuing operations 7,952,099 (839,757)
Provision for income taxes 1,907,901 1,020,955
Income(Loss) from continuing
operations 6,044,198 (1,860,712)
Income/(loss) from discontinued
operations 46,282
Loss on disposition of discontinued
operations -- (770,595)
Net income/(loss) from discontinued
operation -- (724,313)
Net income/(loss) $6,044,198 $(2,585,025)
Comprehensive income/(loss)
Net income/(loss) $6,044,198 $(2,585,025)
Foreign currency translation gains 55,759 13,880
Total comprehensive income/(loss) $6,099,957 $(2,571,145)
Income (Loss) per common share from
continuing operations
Basic $0.35 $(0.14)
Diluted $0.33 $(0.13)
Net loss per common share -
discontinued operations
Basic $-- $(0.05)
Diluted $-- $(0.05)
Total net income (loss) per common
share
Basic $0.35 $(0.19)
Dilute $0.33 $(0.18)
Weighted average common shares
outstanding
Basic 17,404,834 13,829,091
Diluted 18,219,639 14,301,057
UNIVERSAL TRAVEL GROUP
CONSOLIDATED STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30,
2010 2009
Unaudited Restated
Gross revenues $62,871,619 $33,916,152
Cost of services 43,816,506 21,614,649
Gross profit 19,055,113 12,301,503
Selling, general and administrative
expenses 6,524,679 3,097,716
Income from operations 12,530,434 9,203,787
Other income (expense)
Other income 6,917 6,419
Gains/(losses) on change in fair
value of derivative liabilities 949,004 (5,706,217)
Interest income 40,712 23,296
Total other income (expense) 996,633 (5,676,502)
Income before income taxes -
continuing operation 13,527,067 3,527,285
Provision for income taxes 3,393,028 2,138,151
Net income - continuing operation 10,134,039 1,389,134
Income/(loss) from discontinued
operations -- 177,975
Loss on disposition -- (770,595)
Net income/(loss) from discontinued
operation -- (592,620)
Net income $10,134,039 $796,514
Comprehensive Income
Net income $10,134,039 $796,514
Foreign currency translation
gains/(losses) (360,699) 48,587
Total comprehensive income $9,773,340 $845,101
Net income per common share -
continuing operations
Basic $0.59 $0.10
Diluted $0.57 $0.10
Net income/(loss) per common share -
discontinued operations
Basic $-- $(0.04)
Diluted $-- $(0.04)
Total net income per common share
Basic $0.59 $0.06
Diluted $0.57 $0.06
Weighted average common shares
outstanding
Basic 17,066,154 13,851,530
Diluted 17,935,313 14,277,656
UNIVERSAL TRAVEL GROUP
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30,
2010 2009
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $10,134,039 $796,514
Add (deduct):
Net income from discontinued
operations -- 592,620
Income from continuing operations 10,134,039 1,389,134
Depreciation and amortization 952,402 190,739
Provision for doubtful accounts 56,824 10,905
Stock based compensation 677,004 495,725
Gain on change in fair value of
derivative liabilities (949,004) 5,706,217
Accounts receivable (1,885,974) (2,716,909)
Other receivable (501,682) (4,725)
Due from related party (6,986,717) --
Advances 440,063 (758)
Prepayments (1,878,178) 32,791
Trade deposits 2,069,253 3,168,216
Escrow deposits -- 600,499
Accounts payable and accrued expenses 3,307,393 1,601,759
Customer deposits (665,925) (160,426)
Income tax payable (223,354) (848,691)
Net cash (used in) provided by
continuing operations 4,546,144 9,464,476
Net cash (used in) provided by
discontinued operations -- 435,259
Net cash provided by operating
activities 4,546,144 9,899,734
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property & equipment (1,864,774) (6,076,248)
Purchase of intangibles (51,359) (168,955)
Proceeds from collection of notes 1,484,210 --
Acquisition deposits 478,391 --
Paid for acquisition - net of cash
acquired (16,085,930) (1,035,125)
Net cash (used in) provided by
continuing operations (16,039,462) (7,280,328)
Net cash (used in) provided by
investing activities (16,039,462) (7,280,328)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds of equity financing 18,768,054 --
Net cash provided by financing
activities 18,768,054 --
Effect of exchange rate changes on
cash and cash equivalents (360,699) 48,587
Net change in cash and cash
equivalents 6,914,037 2,667,993
Cash and cash equivalents, beginning
balance 36,677,422 15,720,182
Cash and cash equivalents, ending
balance $43,591,459 $18,388,175
SUPPLEMENTAL DISCLOSURES:
Cash paid during the year for:
Income taxes $2,984,342 $3,043,089
Other non-cash transactions
Net assets sold of discontinued
operations $-- $1,659,292
Goodwill attributable to sold
discontinued operations -- 3,630,539
Note received on disposition -- (2,773,411)
Fair value of treasury stock received -- (2,780,950)
Loss on disposition -- (770,595)
Cash of discontinued operations $-- $(1,035,125)
Purchased goodwill $(14,915,770) $--
Purchased intangible assets (3,236,376) --
Fair value of assets purchased less
cash acquired (767,601) --
Acquisition financed with stock
issuance 2,833,817 --
Acquisition paid for with cash - net
of acquired $(16,085,930) $--
