Galaxy Gaming Reports Q3 Financial Results

LAS VEGAS, Nov. 16, 2015 (GLOBE NEWSWIRE) -- Galaxy Gaming, Inc. (OTC:GLXZ), the world's largest independent developer, manufacturer and distributor of casino table games and enhanced systems, announced today its results for the three and nine months ended September 30, 2015.

Financial Highlights

Q-3 2015 vs. Q-3 2014

  • Revenue of $2,755K increased 9% or $238K from $2,517K.
  • Adjusted EBITDA of $894K decreased 3% or $27K from $921K.
  • Pre-tax income of $213K increased 4% or $9K from $204K.
  • Net income of $120K increased 38% or $33K from $87K.

Nine months 2015 vs. Nine months 2014

  • Revenue of $8,022K increased 11% or $777K from $7,245K.
  • Adjusted EBITDA of $2,584K decreased 11% or $310K from $2,894K.
  • Pre-tax income of $474K decreased 31% or $208K from $682K.
  • Net income of $254K decreased 27% or $94K from $348K.

Q-3 2015 vs. Q-2 2015

  • Revenue of $2,755K increased 3% or $72K from $2,683K.
  • Adjusted EBITDA of $894K increased 5% or $45K from $849K.
  • Pre-tax income of $213K increased 62% or $81K from $132K.
  • Net income of $120K increased 67% or $48K from $72K.

Executive Comments

Gary A. Vecchiarelli, Galaxy’s CFO commented, "I am happy to announce the third quarter represents yet another period of incremental growth for Galaxy Gaming. In the past 4 years, or 16 quarters, we have been able to achieve growth to our recurring revenues 15 times. Our business model has tremendous operating leverage, which is highlighted by the fact that approximately 70 cents of every new dollar in revenue between Q2 and Q3 of this year went to the bottom line.” Mr. Vecchiarelli added, “Our operating expenses are up significantly over the prior year primarily due to increased legal and regulatory costs. However, we see these expenses decreasing as events wind down in the coming quarters.”

Robert B. Saucier, Galaxy’s CEO added, “The continued roll-out of our expanding product line is resulting in increases in market share and revenues. As our newer products gain a foundation of market acceptance in casinos, we believe they will serve to further propel our momentum and support our objective of increasing future recurring revenues.”

Financial Summary

Revenue. Total revenue for the third quarter increased 9% to $2,754,848, over the same quarter 2014. This increase is primarily due to additional placement of premium games and expansion into new territories. For the nine months ended September 30, 2015 compared to the same period 2014, revenues increased 11% to $8,021,541. The increase for the nine month period was primarily due to the increased focus on premium games and expansion into new territories. Between the third quarter 2015 and second quarter 2015, total revenues increased 3% to $2,754,848. These increases were due to an increase in activity in the United Kingdom and additional placements of premium and side bet games. The annualized recurring revenue run-rate as of September 30, 2015 is $10,991,096.

Total costs and expenses. Expenses for the third quarter 2015 increased 12% to $2,295,563, over the same quarter 2014. The increase in 2015 is primarily due to increases in selling, general & administrative expenses, driven by increased legal and compliance costs. Our professional expenses increased significantly due to ongoing litigation with competitors. We also recognized increases in regulatory and compliance fees due to the licensure process with California and Nevada. For the nine month period ended September 30, 2015 compared to the same period 2014, total costs and expenses increased 18% to $6,761,866. This increase was also due to the increased legal and regulatory costs, combined with the fact 2015 represents a full nine months at our new and larger headquarters location. Total costs and expenses remained relatively flat in the third quarter 2015 compared to the second quarter 2015.

Net income. Net income for the third quarter 2015 was $119,706, which was an increase of 38% from the same quarter 2014. The increase was primarily due to the increases in our recurring revenues. For the nine month period ended September 30, 2015 compared to the same period 2014, the net income decreased 27% to $254,138. The primary driver of this decrease was the increases in selling, general & administrative expenses. The net income in the third quarter 2015, increased 67% to $119,707 compared to the second quarter of 2015. This increase was the result of revenue growth between the recent quarters.

Adjusted EBITDA. Adjusted EBITDA, a non-GAAP financial measure (described below), for the third quarter 2015 decreased 3% to $894,112, compared to the same quarter 2014. Higher selling, general & administrative expenses contributed to the decrease in Adjusted EBITDA between the periods. For the nine month period ended September 30, 2015, Adjusted EBITDA decreased 11% to $2,584,141 compared to the same period ended 2014. This decrease was primarily due to lower net income as a result of the increased selling, general & administrative expenses. Adjusted EBITDA in the third quarter 2015 increased 5% to $894,112 compared to the second quarter in 2015. This increase was primarily driven by the growth in recurring revenues between the recent quarters.

Use of Non-GAAP Measures

Galaxy Gaming, Inc. (the “Company”) prepares its consolidated financial statements in accordance with United States generally accepted accounting principles ("GAAP"). In addition to disclosing financial results prepared in accordance with GAAP, the Company discloses information regarding Adjusted EBITDA, which differs from the term EBITDA as it is commonly used. In addition to adjusting net income (loss) from continuing operations to exclude taxes, interest, and depreciation and amortization, Adjusted EBITDA also excludes noncash charges, certain non-recurring charges and share-based compensation expense. EBITDA and Adjusted EBITDA are not measures of performance defined in accordance with GAAP. However, Adjusted EBITDA is used internally in planning and evaluating the Company's operating performance. Accordingly, management believes that disclosure of this metric offers investors, bankers and other stakeholders an additional view of the Company's operations that, when coupled with the GAAP results, provides a more complete understanding of the Company's financial results.

Adjusted EBITDA should not be considered as an alternative to net loss or to net cash used in operating activities as a measure of operating results or of liquidity. It may not be comparable to similarly titled measures used by other companies, and it excludes financial information that some may consider important in evaluating the Company's performance. A reconciliation of GAAP net loss from continuing operations to Adjusted EBITDA is included in the accompanying financial schedules.

About Galaxy Gaming

Headquartered in Las Vegas, Nevada, Galaxy Gaming ( develops, manufactures and distributes innovative proprietary table games, state-of-the-art electronic wagering platforms and enhanced bonusing systems to land-based, riverboat, cruise ships and online casinos worldwide. Through its iGaming partner Games Marketing Ltd., Galaxy Gaming licenses its proprietary table games to the online gaming industry. The Company is also expanding its global presence through its partnership with WPT Enterprises, Inc., owner of the World Poker Tour. Galaxy’s games can be played online at Connect with Galaxy on Facebook, YouTube and Twitter.

This press release may contain "forward looking" statements within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, and is subject to the safe harbors created thereby. Forward looking statements are subject to change and involve risks and uncertainties that could significantly affect future results, including those risks detailed from time to time in the Company's filings with the Securities and Exchange Commission. Although the Company believes any expectations expressed in any forward looking statements are reasonable, future results may differ materially from those expressed in any forward looking statements. The Company undertakes no obligation to update the information in this press release except as required by law and represents that the information speaks only as of today's date.


ASSETS September 30,
December 31,
Current assets:
Cash and cash equivalents $103,031 $560,184
Restricted cash 98,521 107,913
Accounts receivables, net allowance for bad debts of $40,000 and $34,887 1,628,543 1,472,743
Prepaid expenses 145,978 80,440
Inventories, net 271,645 232,789
Note receivable – related party, current portion 383,298
Deferred tax asset 47,691 47,691
Other current assets 270 62,584
Total current assets 2,295,679 2,947,642
Property and equipment, net 332,882 382,098
Products leased and held for lease, net 134,215 125,665
Intangible assets, net 13,633,949 14,756,648
Goodwill 1,091,000 1,091,000
Deferred tax assets, net of current portion 96,564 143,614
Other assets, net 42,699 45,416
Total assets $17,626,988 $19,492,083
Current liabilities:
Accounts payable $1,014,800 $518,428
Accrued expenses 541,659 519,166
Income taxes payable 222,671 22,872
Deferred revenue 712,852 647,625
Jackpot liabilities 105,064 111,360
Current portion of capital lease obligations 68,785 66,273
Current portion of long-term debt 4,003,899 3,480,864
Total current liabilities 6,669,730 5,366,588
Deferred rent 55,285 56,242
Capital lease obligations, net of current portion 85,506 137,204
Long-term debt, net of debt discount, net of current portion 8,524,495 12,056,467
Total liabilities 15,335,016 17,616,501
Commitments and Contingencies
Stockholders’ equity
Preferred stock, 10,000,000 shares, $.001 par value preferred stock authorized; 0 shares issued and outstanding
Common stock, 65,000,000 shares authorized; $.001 par value 39,065,591 and 38,990,591 shares issued and outstanding 39,066 38,991
Additional paid-in capital 2,917,264 2,844,488
Accumulated deficit (726,162) (980,300)
Accumulated other comprehensive income (loss) 61,804 (27,597)
Total stockholders’ equity 2,291,972 1,875,582
Total liabilities and stockholders’ equity $17,626,988 $19,492,083


September 30, 2015 September 30, 2014 September 30, 2015 September 30, 2014
Product leases and royalties $ 2,747,774 $ 2,516,376 $ 8,003,469 $ 7,238,539
Product sales and service 7,074 1,008 18,073 6,185
Total revenue 2,754,848 2,517,384 8,021,542 7,244,724
Costs and expenses:
Cost of ancillary products and assembled components 22,890 19,362 70,168 56,302
Selling, general and administrative 1,736,024 1,450,403 4,995,984 3,956,855
Research and development 101,822 126,300 371,251 337,687
Depreciation 44,605 29,704 128,916 72,450
Amortization 372,313 391,249 1,122,698 1,170,381
Share-based compensation 17,909 30,554 72,850 151,378
Total costs and expenses 2,295,563 2,047,572 6,761,867 5,745,053
Income from operations 459,285 469,812 1,259,675 1,499,671
Other income (expense):
Interest income 2,084 5,387 13,288 16,841
Interest expense (248,604) (271,275) (799,407) (834,957)
Total other expense (246,520) (265,888) (786,119) (818,116)
Income before provision for income taxes 212,765 203,924 473,556 681,555
Provision for income taxes (93,059) (116,495) (219,418) (333,584)
Net income $ 119,706 $ 87,429 $ 254,138 $ 347,971
Basic income per share $ 0.00 $ 0.00 $ 0.01 $ 0.01
Diluted income per share $ 0.00 $ 0.00 $ 0.01 $ 0.01
Weighted average shares outstanding:
Basic 39,040,775 38,560,591 39,040,775 38,493,955
Diluted 39,079,102 38,574,447 39,079,102 38,772,448


2015 2014
Cash flows from operating activities:
Net income for the period $254,138 $347,971
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation expense 128,916 72,450
Amortization expense 1,122,698 1,170,381
Provision for bad debt expense 40,000
Inventory reserve 47,069
Amortization of debt discount 156,474 156,474
Deferred income tax provision 219,418 333,584
Share-based compensation 72,850 151,378
Changes in operating assets and liabilities:
Increase in restricted cash 9,392 149,712
Increase in accounts receivable (197,139) (159,478)
Decrease in other current assets 62,314 15,691
Increase in inventory (125,820) (80,678)
Increase in prepaid expenses (65,538) (19,374)
Increase in other long-term assets (41,794)
Increase in accounts payable 495,891 129,885
Increase in accrued expenses 23,037 22,582
Increase in deferred revenue 65,227 97,324
Decrease in jackpot liabilities (6,296) (147,043)
(Decrease) increase in deferred rent (957) 54,477
Net cash provided by operating activities 2,301,674 2,253,542
Cash flows from investing activities:
Acquisition of property and equipment (44,980) (31,343)
Acquisition of intangible assets (35,000)
Net cash used in investing activities (44,980) (66,343)
Cash flows from financing activities:
Principal payments on capital leases (49,186) (24,753)
Principal payments on notes payable (2,662,699) (2,199,935)
Net cash used in financing activities (2,711,885) (2,224,688)
Effect of exchange rate changes on cash (1,962) (6,461)
Net decrease in cash and cash equivalents (475,153) (43,950)
Cash and cash equivalents – beginning of period 560,184 438,502
Cash and cash equivalents – end of period $103,031 $394,552
Supplemental cash flow information:
Cash paid for interest $800,830 $678,483
Inventory transferred to leased assets $39,896 $71,203
Cash paid for income taxes $ $
Supplemental non-cash financing activities information:
Effect of exchange rate on note payable in foreign currency $119,414 $190,180
Assets acquired by capital leases $ $243,970



Three Months
Ended September 30,
Nine Months
Ended September 30,
Three Months
Ended June 30,
2015 2014 2015 2014 2015
Net income $ 119,706 $ 87,429 $ 254,138 $ 347,971 $ 71,573
Interest income (2,084) (5,387) (13,289) (16,841) (5,320)
Interest expense 248,604 271,275 799,408 834,957 270,865
Income tax provision 93,059 116,495 219,418 333,584 60,018
Depreciation 44,605 29,704 128,916 72,448 43,018
Amortization 372,313 391,249 1,122,699 1,170,382 372,313
Share based compensation 17,909 30,554 72,851 151,378 36,072
Adjusted EBITDA(1) $ 894,112 $ 921,319 $ 2,584,141 $ 2,893,879 $ 848,539

(1) Adjusted EBITDA is defined as net income (loss) from continuing operations before interest, taxes, depreciation, amortization, share-based compensation, and non-cash charges. Adjusted EBITDA does not purport to represent net earnings or net cash used in operating activities, as those terms are defined under generally accepted accounting principles, and should not be considered as an alternative to such measurements or as indicators of the Company's performance. The Company's definition of Adjusted EBITDA may not be comparable with similarly titled measures used by other companies.

Gary A. Vecchiarelli (702) 939-3254

Source:Galaxy Gaming, Inc.