Wireless Ronin Reports 2008 Fourth Quarter and Full Year Results




 Key 2008 fourth quarter highlights include:

 * Generates fourth quarter 2008 revenue of $1.9 million, up 18
   percent from $1.6 million in 2007
 * Implements total workforce reductions of 40 percent and reduces
   other expenses to align costs with sales and committed projects
 * Incurs one-time impairment charges totaling $3.0 million
 * Excluding one-time adjustments, expenses decline by $1.0 million
   during the quarter

MINNEAPOLIS, Feb. 17, 2009 (GLOBE NEWSWIRE) -- Wireless Ronin Technologies, Inc. (Nasdaq:RNIN), a leader in digital signage solutions, today announced its financial results for the 2008 fourth quarter and full year.

Fourth Quarter Results

The company reported revenue of $1.9 million for the fourth quarter of 2008, an 18 percent increase from $1.6 million in the fourth quarter of 2007. The company also reported a fourth quarter 2008 net loss of $6.9 million compared to a net loss of $3.7 million in the year-ago quarterly period, and a basic and diluted loss per share of $0.47 compared to a basic and diluted loss per share of $0.25 last year. The year-over-year increase in the net loss for the 2008 fourth quarter was primarily the result of the impairment of the network equipment held for sale asset of $1.8 million, an impairment charge on intangible assets of $1.3 million and severance cost of $274,000 related to the fourth quarter 2008 workforce reductions. Fourth quarter 2008 results also included costs of approximately $411,000, or $0.03 per basic and diluted share, of non-cash stock compensation expense related to FAS123R compared to approximately $286,000, or $0.02 per basic and diluted share, in 2007.

Adjusted operating loss was $2.8 million or $0.19 per basic and diluted share in the fourth quarter of 2008 compared to an adjusted operating loss of $3.3 million or $0.23 per basic and diluted share in the fourth quarter of 2007. Adjusted operating loss is defined as the GAAP operating loss with the add-back of certain items. Reconciliation to the GAAP operating loss on a quarterly and full year basis is contained in a table following the financial statements accompanying this release.

For the fourth quarter of 2008, gross margin averaged 12 percent, compared to a gross margin of 25 percent in the fourth quarter of 2007. The 2008 gross margin was impacted by a one-time lower of cost or market inventory adjustment of approximately $65,000 and a continued net loss from the company's Network Operations Center, or NOC. Excluding these costs, adjusted gross margin would have been 25 percent for the fourth quarter of 2008.

The company previously included depreciation and amortization in general and administrative expense. It now shows depreciation and amortization as a separate line on the statement of operations to better reflect the infrastructure investments made to date.

"Our fourth quarter revenue was in line with our expectations, but it's clear that many companies including Wireless Ronin face challenges with regard to the economy. Many businesses are extremely cautious in making capital expenditures, and this has created significant headwinds for us," said Jim Granger, Wireless Ronin Technologies' president and CEO. "However, we remain confident in our ability to take advantage of the eventual shift to the digital signage marketplace. Wireless Ronin is a recognized leader in this industry, and we continue to demonstrate significant value to our current and prospective clients. To better align our internal resources with sales levels and project commitments, we took additional steps to reduce costs. One step in this process was to further reduce our headcount. This action has decreased our expense rate and, in the long-term, makes Wireless Ronin a more efficient organization."

Full Year Results

For the full year 2008, the company reported revenue of $7.4 million, a 23 percent increase from $6.0 million in 2007. The company also reported a full year net loss of $20.7 million compared to a net loss of $10.1 million in 2007, and a basic and diluted loss per share of $1.41 compared to a basic and diluted loss per share of $0.82 last year. The increase in net loss for 2008 was primarily attributable to higher operating expenses to support anticipated growth opportunities, investments in the company's Network Operations Center for customer testing and program pilots, the impairment of the network equipment held for sale and the impairment charge on intangible assets. The 2008 results also included costs of approximately $1,313,000, or $0.09 per basic and diluted share, of non-cash stock compensation expense related to FAS123R compared to approximately $1,167,000, or $0.09 per basic and diluted share, in 2007.

Adjusted operating loss was $14.6 million, or $1.00 per basic and diluted share, for the full year 2008 compared to an adjusted operating loss of $8.6 million, or $0.70 per basic and diluted share, for the full year 2007.

For the full year 2008, gross margin averaged 10.7 percent, compared to a gross margin of 35 percent for 2007. The 2008 gross margin was negatively impacted by the lower of cost or market inventory adjustment and the investments in the company's NOC. Excluding the lower of cost or market inventory adjustment and the impact of the NOC, adjusted gross margin would have been 21.8 percent for the year.

Other Items

On November 3rd and December 17th, 2008, Wireless Ronin implemented two separate workforce reductions to better match its infrastructure and expenses with sales levels and current client projects. As a result, the company reduced its employee and contractor count by 63, or approximately 40 percent, with reductions spread across the organization. The combined severance charge from the two workforce reductions totaled approximately $274,000, or $0.02 per basic and diluted share, in the fourth quarter of 2008. As a result of the two headcount reductions and lower non-employee operating costs, operating expenses, excluding one-time adjustments, declined by approximately $1.0 million in the fourth quarter of 2008 compared to the third quarter of 2008. The company anticipates that quarterly expenses will decline by an additional $1.0 million commencing in the first quarter of 2009 for a total reduction of approximately $2.0 million, as it relates to these actions, or $0.13 per basic and diluted share.

Cash and marketable securities at December 31, 2008 totaled approximately $14.0 million compared to $29.6 million at December 31, 2007. Both totals include $450,000 of restricted cash. The decline in cash and marketable securities reflects the funding of the company's net loss. "We believe that cash balances in combination with the actions we have taken to reduce our cash requirements have created a platform that is sufficient to fund our business into 2010," said Brian Anderson, Wireless Ronin Technologies' vice president, interim chief financial officer and controller.

In the third quarter of 2008, the company re-classified a receivable balance of $1.9 million to network equipment held for sale when NewSight Corporation defaulted on its note payable obligation and Wireless Ronin took ownership of collateral, including in-box inventory and an installed digital signage network in 102 Meijer stores. At the time of re-classification, Meijer was seeking a new network owner, and the company intended to sell the network to the new owner. Meijer has since abandoned plans to maintain the network. As a result, Wireless Ronin has moved approximately $171,000 of equipment from the in-box collateral base into inventory and taken an impairment loss on the remaining approximately $1.8 million of network equipment held for sale.

During the fourth quarter, Wireless Ronin also took a charge for the impairment of assets related to the 2007 acquisition of McGill Digital Solutions. The company reviews the carrying value of all long-lived assets, including intangible assets with finite lives, for impairment in accordance with Statement of Financial Accounting Standards No. 144 (FAS 144). Under FAS 144, impairment losses are recorded whenever events or changes in circumstances indicate the carrying value of an asset may not be recoverable. The company tested the intangible assets acquired in the 2007 acquisition for impairment in the fourth quarter of 2008 and determined that the underlying assumptions and economic conditions surrounding the initial valuation of these assets had significantly changed, and an impairment loss was recorded for approximately $1.3 million of net book value of these intangible assets.

"It is difficult to predict what impact the current economic slowdown will have on customer demand and project implementations, but we are encouraged by our ongoing relationship with our many clients. KFC remains committed to Wireless Ronin, and the menu board initiative and our relationship with Thomson Reuters continues to grow as well," continued Granger. "With our ability to provide a hosted solution while simultaneously giving the customer control of desired features and functions, we believe we will ultimately be successful. Our goal moving forward will be to fulfill our vision by maintaining our position as a recognized leader in the digital signage industry. We strive to continue a steady growth rate year over year, be a great place to work for our employees, and deliver returns to our shareholders by driving more efficient performance, cash flow, and return on invested capital," concluded Granger.

A conference call to review fourth-quarter and full year results is scheduled for today at 3:30 p.m. (CST). A live webcast of Wireless Ronin's earnings conference call can be accessed on the Investor section of its corporate website at www.wirelessronin.com. Alternatively, a live broadcast of the call may be heard by dialing (888) 633-9563 inside the United States or Canada, or by calling (706) 679-6372 from international locations. An operator will direct you to the Wireless Ronin conference call. A webcast replay of the call will be archived on Wireless Ronin's corporate Web site. An archive of the call is also accessible via telephone by dialing (800) 642-1687 domestically and (706) 645-9291 internationally with pass code 81431110. The conference call archive will be available through March 17, 2009.

About Wireless Ronin Technologies, Inc.

Wireless Ronin Technologies (www.wirelessronin.com) is the developer of RoninCast(r), a complete software solution designed to address the evolving digital signage marketplace. RoninCast(r) software provides clients with the ability to manage a digital signage network from one central location and is the only complete, turnkey solution in the digital signage marketplace. The software suite allows for customized distribution with network management, playlist creation and scheduling, and database integration. Wireless Ronin offers an array of services to support RoninCast(r) software, including consulting, creative development, project management, installation, and training. The company's common stock trades on the NASDAQ Global Market under the symbol "RNIN".

The Wireless Ronin Technologies, Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=3208

This release contains certain forward-looking statements of expected future developments, as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect management's expectations and are based on currently available data; however, actual results are subject to future risks and uncertainties, which could materially affect actual performance. Risks and uncertainties that could affect such performance include, but are not limited to, the following: estimates of future expenses, revenue and profitability; the pace at which the company completes installations and recognizes revenue; trends affecting financial condition and results of operations; ability to convert proposals into customer orders; the ability of customers to pay for products and services; the revenue recognition impact of changing customer requirements; customer cancellations; the availability and terms of additional capital; ability to develop new products; dependence on key suppliers, manufacturers and strategic partners; industry trends and the competitive environment; and the impact of losing one or more senior executives or failing to attract additional key personnel. These and other risk factors are discussed in detail in the company's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission, on May 9, 2008.



                    WIRELESS RONIN TECHNOLOGIES, INC.
                       CONSOLIDATED BALANCE SHEETS

                                         December 31,     December 31,
                                             2008             2007
                                         ------------     ------------
                                          (unaudited)      (audited)
                     ASSETS

 CURRENT ASSETS
   Cash and cash equivalents             $  5,293,681     $ 14,542,280
   Marketable securities --
    available-for-sale                      8,300,961       14,657,635
   Accounts receivable, net of allowance
    of $91,758 and $84,685                  1,822,627        4,135,402
   Income tax receivable                       12,275          231,328
   Inventories                                461,568          539,140
   Prepaid expenses and other
    current assets                            265,854          817,511
                                         ------------     ------------
     Total current assets                  16,156,966       34,923,296
 Property and equipment, net                1,917,832        1,780,390
 Intangible assets, net                            --        3,174,804
 Restricted cash                              450,000          450,000
 Other assets                                  34,901           40,217
                                         ------------     ------------
     TOTAL ASSETS                        $ 18,559,699     $ 40,368,707
                                         ============     ============


     LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES
   Current maturities of capital lease
    obligations                          $     70,960     $    100,023
   Accounts payable                         1,068,090        1,387,327
   Deferred revenue                           180,621        1,252,485
   Accrued purchase price consideration            --          999,974
   Accrued liabilities                      1,067,260          869,759
                                         ------------     ------------
     Total current liabilities              2,386,931        4,609,568
 Capital lease obligations, less current
   maturities                                      --           70,960
                                         ------------     ------------
     TOTAL LIABILITIES                      2,386,931        4,680,528
                                         ------------     ------------

 COMMITMENTS AND CONTINGENCIES

 SHAREHOLDERS' EQUITY

   Capital stock, $0.01 par value,
    66,666,666 shares authorized
     Preferred stock, 16,666,666 shares
      authorized, no shares issued and
      outstanding                                  --               --
     Common stock, 50,000,000 shares
      authorized; 14,849,860 and
      14,537,705 shares issued and
      outstanding at December 31, 2008
      and December 31, 2007, respectively     148,499          145,377
   Additional paid-in capital              80,649,804       78,742,311
   Accumulated deficit                    (64,212,458)     (43,520,098)
   Accumulated other comprehensive
    income (loss)                            (413,077)         320,589
                                         ------------     ------------
     Total shareholders' equity            16,172,768       35,688,179
                                         ------------     ------------
     TOTAL LIABILITIES AND
      SHAREHOLDERS' EQUITY               $ 18,559,699     $ 40,368,707
                                         ============     ============



                    WIRELESS RONIN TECHNOLOGIES, INC.
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                               (Unaudited)

                     Three Months Ended         Twelve Months Ended
                        December 31,                December 31,
                --------------------------  --------------------------
                    2008          2007          2008          2007
                ------------  ------------  ------------  ------------
                 (unaudited)    (audited)    (unaudited)   (audited)
 Sales
  Hardware      $    481,390  $    348,262  $  2,478,936  $  3,298,078
  Software           141,871       125,905       876,529       597,923
  Services and
   other           1,278,872     1,135,514     4,025,937     2,088,912
                ------------  ------------  ------------  ------------
 Total sales       1,902,133     1,609,681     7,381,402     5,984,913

 Cost of sales
  Hardware           441,184       287,026     2,192,837     2,286,695
  Software            29,246            --       247,075         1,007
  Services and
   other           1,137,777       846,271     4,084,689     1,531,647
  Inventory
   lower of
   cost or
   market
   adjustment         64,688        73,018        64,688        73,018
                ------------  ------------  ------------  ------------
    Total cost
     of sales
     (exclusive
     of depreci-
     ation and
     amortiza-
     tion shown
     separately
     below)        1,672,895     1,206,315     6,589,289     3,892,367
                ------------  ------------  ------------  ------------
    Gross profit     229,238       403,366       792,113     2,092,546

 Operating
  expenses:
  Sales and
   marketing
   expenses          741,861       812,331     3,998,744     2,805,522
  Research and
   development
   expenses          704,526       370,677     2,541,267     1,197,911
  General and
   administra-
   tive expenses   2,340,308     2,827,761    11,257,801     8,048,583
  Depreciation
   and amortiz-
   ation expense     342,180       385,940     1,225,827       651,557
  Impairment of
   network
   equipment
   held for sale   1,766,072            --     1,766,072            --
  Impairment of
   intangible
   assets          1,264,870            --     1,264,870            --
  Termination of
   partnership
   agreement          50,000        50,000        50,000       703,995
                ------------  ------------  ------------  ------------
   Total
    operating
    expenses       7,209,817     4,446,709    22,104,581    13,407,568
                ------------  ------------  ------------  ------------
   Operating
    loss          (6,980,579)   (4,043,343)  (21,312,468)  (11,315,022)

 Other income
  (expenses):
  Interest
   expense            (3,592)       (7,974)      (22,484)      (40,247)
  Interest
   income             83,851       377,732       647,066     1,277,456
  Other                  (73)           --        (4,475)       (8,572)
                ------------  ------------  ------------  ------------
   Total other
    income            80,186       369,758       620,107     1,228,637
                ------------  ------------  ------------  ------------
   Net loss     $ (6,900,393) $ (3,673,585) $(20,692,361) $(10,086,385)
                ============  ============  ============  ============
 Basic and
  diluted loss
  per common
  share         $      (0.47) $      (0.25) $      (1.41) $      (0.82)
                ============  ============  ============  ============
 Basic and
  diluted
  weighted
  average shares
  outstanding     14,768,468    14,534,335    14,664,144    12,314,178
                ============  ============  ============  ============


 WIRELESS RONIN TECHNOLOGIES, INC.
 2008 SUPPLEMENTARY QUARTERLY FINANCIAL DATA
 (Unaudited)

 Supplementary Data
 ------------------
                                                   2007
                                 -------------------------------------
 Statement of Operations              Q1           Q2           Q3
 Sales                           $   196,436  $ 3,054,863  $ 1,123,933

 Cost of sales                       103,263    1,873,024      709,765

 Operating expenses                3,284,664    2,430,602    3,245,593

 Interest expense                     10,881        9,634       11,758

 Other                              (151,807)    (278,686)    (460,659)

 Net loss                        $(3,050,565) $  (979,711) $(2,382,524)

 FAS 123R                            596,020      136,339      148,544
 (included in operating expenses)

 Weighted average shares           9,832,288   10,446,571   14,369,262


                                                        2007
                                             -------------------------
 Statement of Operations                           Q4         TOTAL
 Sales                                       $ 1,609,681  $  5,984,913

 Cost of sales                                 1,206,315     3,892,367

 Operating expenses                            4,446,709    13,407,568

 Interest expense                                  7,974        40,247

 Other                                          (377,732)   (1,268,884)

 Net loss                                    $(3,673,587) $(10,086,387)

 FAS 123R (included in operating expenses)       286,268     1,167,171

 Weighted average shares                      14,534,335    12,314,178



 Reconciliation Between GAAP and Adjusted Operating Loss
 -------------------------------------------------------

                                                  2007
                                 -------------------------------------
                                      Q1           Q2           Q3
 GAAP operating loss             $(3,191,491) $(1,248,763) $(2,831,425)

 Adjustments:
  Depreciation and amortization       66,366       74,407      124,844
  Old building remaining lease
   obligation write-off                   --           --      191,207
  Termination partnership
   agreement                         653,995           --           --
  Stock-based compensation
   expense                           596,020      136,339      148,544
  Impairment of network equipment
   held for sale                          --           --           --
  Impairment of intangible assets         --           --           --
  Severance                               --           --           --

                                 -----------  -----------  -----------
 Total operating expense
  adjustment                       1,316,381      210,746      464,595
                                 -----------  -----------  -----------

 Adjusted operating loss         $(1,875,110) $(1,038,017) $(2,366,830)
                                 ===========  ===========  ===========
 Adjusted operating loss per
  common share                   $     (0.19) $     (0.10) $     (0.16)


                                                       2007
                                            --------------------------
                                                  Q4         TOTAL
 GAAP operating loss                        $ (4,043,343) $(11,315,022)

 Adjustments:
  Depreciation and amortization                  385,940       651,557
  Old building remaining lease obligation
   write-off                                          --       191,207
  Termination partnership agreement               50,000       703,995
  Stock-based compensation expense               286,268     1,167,171
  Impairment of network equipment held for
   sale                                               --            --
  Impairment of intangible assets                     --            --
  Severance                                           --            --
                                            ------------  ------------
 Total operating expense adjustment              722,208     2,713,930
                                            ------------  ------------

 Adjusted operating loss                    $ (3,321,135) $ (8,601,092)
                                            ============  ============
 Adjusted operating loss per common share   $      (0.23) $      (0.70)



 Reconciliation Between GAAP and Adjusted Gross Profit Margin
 ------------------------------------------------------------

                                                 2007
                                 -------------------------------------
                                     Q1           Q2            Q3
 GAAP sales                      $   196,436  $ 3,054,863  $ 1,123,933
  Deferred customer revenue               --           --       89,775
  Network operations center               --           --       (6,510)
                                 -----------  -----------  -----------
   Adjusted sales                    196,436    3,054,863    1,207,198

 GAAP cost of sales                  103,263    1,873,024      709,765
  Deferred customer costs                 --           --           --
  Inventory adjustment                    --           --           --
  Network operations center               --      (33,375)     (74,127)
                                 -----------  -----------  -----------
   Adjusted cost of sales            103,263    1,839,649      635,638

 Adjusted gross profit           $    93,173  $ 1,215,214  $   571,560
                                 ===========  ===========  ===========
 GAAP gross profit margin              47.4%        38.7%        36.8%
 Adjusted gross profit margin          47.4%        39.8%        47.3%


                                                        2007
                                              ------------------------
                                                   Q4         TOTAL
 GAAP sales                                   $ 1,609,681  $ 5,984,913
  Deferred customer revenue                       808,291      898,066
  Network operations center                       (11,630)     (18,140)
                                              -----------  -----------
   Adjusted sales                               2,406,342    6,864,839

 GAAP cost of sales                             1,206,315    3,892,367
  Deferred customer costs                         476,679      476,679
  Inventory adjustment                            (73,018)     (73,018)
  Network operations center                       (98,806)    (206,308)
                                              -----------  -----------
   Adjusted cost of sales                       1,511,170    4,089,720

 Adjusted gross profit                        $   895,172  $ 2,775,119
                                              ===========  ===========
 GAAP gross profit margin                           25.1%        35.0%
 Adjusted gross profit margin                       37.2%        40.4%


 Supplementary Data
 ------------------
                                                  2008
                                 -------------------------------------
 Statement of Operations               Q1          Q2          Q3
 Sales                           $ 1,933,514  $ 1,596,223  $ 1,949,532

 Cost of sales                     1,534,796    1,534,341    1,847,257

 Operating expenses                4,860,861    5,179,815    4,854,088

 Interest expense                      7,197        6,560        5,135

 Other                              (272,084)    (165,057)    (121,672)

 Net loss                        $(4,197,256) $(4,959,436) $(4,635,276)

 FAS 123R (included in operating
  expenses)                          395,219      305,911      200,869


 Weighted average shares          14,544,181   14,577,825   14,764,345



                                                       2008
                                             -------------------------
 Statement of Operations                          Q4         TOTAL
 Sales                                       $ 1,902,133  $  7,381,402

 Cost of sales                                 1,672,895     6,589,289

 Operating expenses                            7,209,817    22,104,581

 Interest expense                                  3,592        22,484

 Other                                           (83,778)     (642,591)

 Net loss                                    $(6,900,393) $(20,692,361)

 FAS 123R                                        410,957     1,312,956
 (included in operating expenses)

 Weighted average shares                      14,768,468    14,664,144


 Reconciliation Between GAAP and Adjusted Operating Loss
 -------------------------------------------------------

                                                 2008
                                 -------------------------------------
                                     Q1           Q2            Q3
 GAAP operating loss             $(4,462,143) $(5,117,933) $(4,751,813)

 Adjustments:
  Depreciation and amortization      250,946      336,715      295,986
  Old building remaining lease
   obligation write-off                   --           --           --
  Termination partnership
   agreement                              --           --           --
  Stock-based compensation
   expense                           395,219      305,911      200,869
  Impairment of network equipment
   held for sale                          --           --           --
  Impairment of intangible assets         --           --           --
  Severance                          120,000      353,000      286,000

                                 -----------  -----------  -----------
 Total operating expense
  adjustment                         766,165      995,626      782,855
                                 -----------  -----------  -----------

 Adjusted operating loss          (3,695,978) $(4,122,307) $(3,968,958)
                                 ===========  ===========  ===========
 Adjusted operating loss per
  common share                   $     (0.25) $     (0.28) $     (0.27)



                                                      2008             
                                           ---------------------------
                                                 Q4           TOTAL    
 GAAP operating loss                       $  (6,980,579) $(21,312,468)

 Adjustments:
  Depreciation and amortization                  342,180     1,225,827
  Old building remaining lease
   obligation write-off                           55,650        55,650
  Termination partnership agreement               50,000        50,000
  Stock-based compensation expense               410,957     1,312,956
  Impairment of network equipment
   held for sale                               1,766,072     1,766,072
  Impairment of intangible assets              1,264,870     1,264,870
  Severance                                      274,000     1,033,000
                                           -------------  ------------
 Total operating expense adjustment            4,163,729     6,708,375
                                           -------------  ------------

 Adjusted operating loss                   $  (2,816,850) $(14,604,093)
                                           =============  ============
 Adjusted operating loss per
  common share                             $      (0.19)  $      (1.00)


 Reconciliation Between GAAP and Adjusted Gross Profit Margin
 ------------------------------------------------------------

                                                 2008
                                 -------------------------------------
                                     Q1           Q2            Q3
 GAAP sales                      $ 1,933,514  $ 1,596,223  $ 1,949,532
  Deferred customer revenue               --       79,730           --
  Network operations center          (95,664)     (39,036)     (99,019)
                                 -----------  -----------  -----------
   Adjusted sales                  1,837,850    1,636,917    1,850,513

 GAAP cost of sales                1,534,796    1,534,341    1,847,257
  Deferred customer costs             47,826       50,538           --
  Inventory adjustment                    --           --           --
  Network operations center         (190,955)    (281,100)    (317,807)
                                 -----------  -----------  -----------
   Adjusted cost of sales          1,391,667    1,303,779    1,529,450

 Adjusted gross profit           $   446,183  $   333,138  $   321,063
                                 ===========  ===========  ===========
 GAAP gross profit margin              20.6%         3.9%         5.2%
 Adjusted gross profit margin          24.3%        20.4%        17.3%



                                                        2008            
                                              ------------------------
                                                  Q4          TOTAL   
 GAAP sales                                   $ 1,902,133  $ 7,381,402
  Deferred customer revenue                            --       79,730
  Network operations center                      (100,435)    (334,154)
                                              -----------  -----------
    Adjusted sales                              1,801,698    7,126,978

 GAAP cost of sales                             1,672,895    6,589,289
  Deferred customer costs                              --       98,364
  Inventory adjustment                            (64,688)     (64,688)
  Network operations center                      (257,172)  (1,047,034)
                                              -----------  -----------
   Adjusted cost of sales                       1,351,035    5,575,931

 Adjusted gross profit                        $   450,663  $ 1,551,047
                                              ===========  ===========
 GAAP gross profit margin                           12.1%        10.7%
 Adjusted gross profit margin                       25.0%        21.8%


            

Contact Data