Ralph C. Derrickson and Glen Estell founded Metricom in 1985. Metricom is a leading high-speed wireless data company. Ricochet, its network, provides access to information from outside the confines of an office. Metricom’s product gives added value to its subscribers as the network is remote, and can be accessed from anywhere without attaching physically to the network. The network is also at a higher speed than standard 56 kbps, with a connection speed of 128 kbps. The network is targeted at mobile professionals because the these professionals often have a demand for high-performance, cost-effective access to the Internet, private intranets, LAN’s e-mail and other online service whilst outside of the office.
Ricochet at 128 kbps is available in Atlanta, Baltimore, Dallas, Denver, Detroit, Houston, Los Angeles, Minneapolis St. Paul, New York City, Philadelphia, Phoenix, San Diego and San Francisco and 15 airports nationwide. These areas join the Washington DC and Seattle 28.8 kbps service areas (with plans to upgrade to 128 kbps), allowing Ricochet users to take advantage of the freedom of wireless mobility on a nationwide basis. Ricochet plans to continue expanding its coverage to reach 46 markets in 2001, which will mean that most major metropolitan areas will be covered. See Exhibit 1 for a map showing US network coverage.
Ricochet’s founders Ralph C. Derrickson and Glen Estell currently hold CEO and COO positions respectively. Ralph has 20 years of entrepreneurship experience and has worked in development and application of technology to a wide range of business scenarios. Ralph is founding partner of Watershed Capital, LLC a private equity investment-management company. He was Vice President of Product Development at Starwave Corporation. He also held senior management positions at NeXT Computer and Sun Microsystems. Mr. Derrickson holds a systems software undergraduate degree from the Rochester Institute of Technology and has completed graduate work in language and compilation systems at the University of New Hampshire.
Glen Estell has worked in BellSouth and many more big cellular companies at senior positions. He was responsible for Bell South’s Cellular business in Georgia. Estell also held senior management positions in the computer industry at IBM Corporation, responsible for sales, operations, customer service, field engineering, and account marketing. As President and Chief Operation Officer at Ricochet, Estell looks over day-to-day marketing and network operations. In addition, Estell also looks after Ricochet’s engineering, research and development efforts to ensure the Company maintains its leadership position.
About the Product
Wireless networks allow users to connect to the Internet while they're away from the office or home. There are many disadvantages to many of the wireless gadgets now being sold. Small gadgets like Palm VII have bigger screens with better resolution but their transmission rate is slow when compared to normal desktop computers. See Exhibit 2 for a Palm VII. Ricochet is easy to use, reliable, with a small mobile access device (modem) that is designed to work with laptop computers. They also have PCMCIA cards for mobile phones. Ricochet can offer transmission rates of 128 kbps 80% of the time and costs about $75 per month to access. This fee is paid to a reseller of the service (an Internet service provider). The reseller pays a license, and network access fee to Metricom. The Ricochet network raises the possible wireless transmissions speeds with the help of a technology known as frequency hopping. The network divides each digital signal into packets of data and transmits them at many different radio frequencies instead of a single channel.
The Ricochet model gives Added Value to subscribers in several ways. Firstly, the Network is the only wireless network available that allows for complete access to the Internet, whether accessing a corporate LAN, checking E-mail, or accessing the World Wide Web. In addition to this ‘Value Added’ is created, as the network speed is faster than most dial-up connections. A wireless network gives added value over traditional network access for mobile professionals, as there is no need to find a telephone connection whenever there is a need to connect to the Internet. Ricochet’s coverage will also mean that finding yourself out of network area will be uncommon.
Since Ricochet is unique, there are no major competitors in the companies exact market offering. Metricom is the only company to provide complete access to the Internet, whether it is accessing a corporate LAN, checking E-mail or accessing the World Wide Web. Products that can be considered to be in competition include cellular data communications technology (which do not provide access to the complete internet) and a new communication standard named Bluetooth. Bluetooth is not a product, but a standard agreed upon by several giants in the telecommunications industry (Ericcson, Microsoft, etc.) Theoretically, devices equipped with this standard would be able to communicate with each other using the unlicensed 2.4 gig/s bandwidth with Ricochet. These devices do not have the same reach as the Ricochet modem (30 feet max).
Ricochet is also in competition with traditional network providers such as AOL and AT&T: these are the providers who provider subscribers access to the complete Internet through traditional wire networks. The Ricochet network has a competitive advantage over these networks are it can be accessed from any where without physically attaching to the network
Cellular communications have market segment which can be compared to the Ricochet network, the system has been around for several years. The differences between these data transfers and the Ricochet transfer are numerous. Ricochet is faster (128K/s versus 28K/s), and more cost effective than cellular phone data communications. The most popular cellular phone and PDA that use this WAP system of communications are the Sprint PCS phone and the Palm VII respectively. Each of these products relies on the WAP (wireless access protocol) and is incompatible with HTML. The small screens used, as well as the glacial data rates, ensure that the Ricochet modem is superior for mobile telecommunication.
Metricom does not advertise nor sell its Ricochet network directly to the public. Rather, it licenses the use of its network of pole top radios to other companies (resellers). These companies assume the responsibility of supplying customers with modems, technical support, and advertising efforts. In this way, Metricom is dealing with a few customers, who already may have a subscriber base (from dial up), which will allow the network to quickly reach a critical mass. By not becoming an ISP and selling directly to subscribers, Metricom can concentrate on its core competence: maintaining its network and managing its relationship with the resellers (who are generally more technologically savvy than individuals).
The use of resellers means that Metricom does not generate revenues directly from subscribers. Instead, the company generates its revenue through licensing the network to the resellers. For access to the network, the reseller will pay a license fee to Metricom, and will also pay a fee based upon the number of subscribers entering the network through that network subscriber. In addition to this, Metricom generates revenue through the direct sale of modems to the resellers subscribers.
Ricochet modem
and service resellers include WorldCom, Juno Online, SkyTel (part of WorldCom), UUNet (part of WorldCom), Wireless WebConnect!, GoAmerica, EarthLink, Compaq, Aether Systems,
and IP Communications. GoAmerica is
involved in an active marketing campaign and may be responsible for the
television commercials you may have seen about Ricochet. Ricochet is generally
Co-Branded with these service providers, which will allow the company to build
brand awareness. Prices for each
reseller above can be found in Exhibit 3. As
part of the licensing agreement, Metricom is involved in the pricing strategies
of the resellers, which accounts for the similar pricing schedules between the
different ISP’s.
Metricom does not
build its technology for the network.
The company has contracted several companies to construct the necessary
components. Modems are contracted to
three companies, Novatel, CO
Wireless, and Natsteel. Samina
is the contractor that provides the pole top radios that are a crucial
component of the network. These
suppliers provide Metricom with hardware that it uses to expand the coverage of
its network and supply resellers with modems and PC cards. The importance of these suppliers
means that Metricom is critically dependent on them, and late delivery may
impede the future deployment of the network.
Industry Success Factors
One of the major critical success factors for Metricom is its relationship with its suppliers. Metricom is completely reliant on its resellers to provide the traffic on the Ricochet network. Metricom does not directly sell access to the end user. It is not an Internet Service provider. Instead, the company licenses the network to third party ISP’s such as GoAmerica. A complete list of Ricochet resellers can be found in Exhibit 3. Ricochets main sources of revenue are from the licensing arrangements, and from selling the wireless modems needed to gain access to the network. These modems range from $99 to $299 retail and can be bought directly from Ricochet or through third party suppliers such as Comp USA and other electronic superstores.
If the resellers fail to attract a critical mass of subscribers then the network will never become profitable. Although Metricom currently licenses the technology to several ISP’s, it is interested in partnering with several more to achieve a critical mass. Potential partners may be deterred, however, because of the current partner. In addition to this, as the product is a co-branded product (i.e. Ricochet by GoAmerica), bad customer service on the part of the reseller will have a negative impact on a brand that is currently being built. The company must ensure that the Resellers technical and customer support is of a satisfactory quality.
Metricom has ownership of one other critical success factors of the industry. The technology and infrastructure. Metricom developed the ricochet network and technology and does not face a threat of other companies copying the software. However, there is a problem with Metricom’s technology. 2.4 GHz band used by the Ricochet network is unlicensed. This greatly reduces no barriers to entry in this market. Any other company can devise a product using the same frequencies, increasing the interference that Ricochet users will experience The clarity of digital transmissions relies on having enough bandwidth to supply all users. . As long as the software is not the same as Ricochet, then Metricom will not be able to litigate in intellectual property infringement law, nor reduce any interference. Once the capacity of this bandwidth is reached, Metricom will have to find additional bandwidth to keep supplying subscribers. By the time this becomes an issue, technology should allow for greater bandwidth and this should not be a serious problem. However, Metricom should monitor any other companies developing a similar network, and should defend any intellectual property infringements. As long as Metricom is vigilant about these issues and implements any policies to deal with the situations quickly, then these issues should not become major problems.
Metricom also faces the threat of litigation from other providers who may want a court ruling for the network to become open. The network (not the bandwidth) is currently proprietary to Metricom and opportunists may attest that Metricom has a monopoly in the high-speed internet market. The company may also have to become involved in litigation if others copy Metricom’s technology. Metricom must also ensure that they do not violate and technology licenses or infringe other companies’ intellectual property.
For Metricom to survive in the industry, it must face and resolve its financial issues. Metricom currently has a negative cash flow and will be forced to scale back its operations if additional funding is not found before August. Understandably, funding is hard to come by as the company has shown a loss every year since inception, and the cost of additional capital will be high as Metricom is in a high risk industry with a significant chance of default on capital investment.
Another critical success factor in this industry is the fact that Metricom is reliant on component suppliers to expand its network. If delivery is late or the components are not of a satisfactory quality then network deployment may be delayed. Metricom is critically reliant on the suppliers of components of the network. It is also an area that is beyond the company’s control. Whilst expanding in new areas, Metricom must gain permission from municipal authorities before expanding into an area. In addition the company is subject to national telecom regulations, which may impede the expansion of the network. Another problem that may be faced when expanding is the location of building top transmitters. If suitable buildings cannot be found or cannot be found at a reasonable price then the expansion could be affected. Finally, Metricom has had to scale back the speed of its expansion in order to improve its cash flow, which is currently negative.
Finally, Metricom must deal with the influence of its two largest shareholders, Vulcan Ventures, and WorldCom who currently hold 60% of the outstanding shares. This position gives the investors a huge amount of influence on the company’s future direction. Metricom is concerned about this amount of influence, as they believe that if something else becomes a priority, that Metricom will be put on the sidelines.
Financially, Metricom is in a delicate situation. The company has had to invest significant amounts of money in upgrading the network to 128 kbps and has suffered financially as a result. The company undertook the upgrade using projected earnings that have proved so far to be inaccurate. Subscription to the service has been at half the level forecast by Metricom. This means that this company will not reach its target sales or revenues in 2001, and will take much longer to breakeven and become profitable.
In addition to this, from the consolidated financial statements, it can be seen that the company has a preference to financial its capital expenditure through the heavy use of debt, and not by further equity placements. This is reflected in the financial statements by a debt to assets ration of 104% and equity to assets ratio of 9%. This heavy reliance on debt financing will mean that unless the company can accelerate its subscriptions, and subsequently its revenues, the company will face high levels of interest charges in the future, and reluctance by companies to issue further debt to the company. This heavy reliance on debt funding also explains the small number of stockholders in the company, a mere 34,000 investors in the first quarter of 2001. Metricom’s biggest investors are WorldCom, and Paul Allen (Vulcan ventures) Microsoft’s co-founder, who currently holds a 60% stake in the company
All companies in the sector have been suffering with the recent economic downturn and two companies in related fields NorthPoint communications inc, and E. Spire have filled for bankruptcy protection, as theirs as well as Metricom’s junk bonds have posted losses for 5 straight quarters (www.bloomberg.com). Metricoms earning growth rate for the last 5 years was –287%.
An updated release to the financial statements shows that Metricom only has $327 million in working capital meaning that the company will fall short by August, as the company needs approximately $500 million in working capital to last the year. (Bloomberg). This negative cash flow illustrates further the perilous financial situation of the company. The company has announced that if further funding for working capital is not found then, operations will be significantly scaled back. The company will not declare bankruptcy. Further information about the company’s financial state can be found at Bloomberg and the organizations financial statements are in Exhibit 4.
As of December 31st 2000, the Ricochet Network has approximately 34,000 Subscribers. Of these, 21,800 are subscribers to the 28.8kbs service, and 12,200 subscribers to the high speed 128kbs. The majority of the subscribers to the slower service are in areas where the faster service is not yet available, and these people are expected to use the faster service when it becomes available. This is in a total network coverage of 37 million. Ricochet is targeting at a very small area of this population, as the service demands a premium, which is not attractive to all consumers. Ricochet is instead targeted at the mobile business professionals who will not object to paying a premium for a mobile service. This is why Metricom has expanded into airport areas, in many cases even when the rest of that metropolitan area is not covered. Aether Systems and IP communications are new reselling partners and their current subscriber base is not included in these numbers.
In the last three years, revenue generation has moved from a mix of service revenues and product revenues (54% and 47% respectively in 1998) to a service dominated revenue model (74% and 26% respectively). These two categories consist of the total revenue generation activities for the company.
Financially, if the company can survive to the end of 2001, then the future should look brighter. In order to do this, the company will have to secure a cash injection to deal with the problem of its negative cash flow. This could be done in several ways: The company could issue additional debt or equity, or could make a strategic alliance with one of its resellers, in which the partner could fund some of the company’s research and development activities.
The addition of further resellers should help the Network reach critical mass. The addition of two additional partners earlier this year shows that there is still significant interest in the market despite the recent economic downturn.

Exhibit 2
![]()
|
|
|
|
PRODUCT DETAILS |
|
|
Size and Weight |
5.25" x 3.25" x 0.75" ; 6.7oz |
|
Operating System |
Palm OS® Software v. 3.5 |
|
Palm™ VIIx handheld Applications |
Date Book • Address Book • To Do List • Memo Pad •
Calculator • Web Clipping Application • iMessenger® Application • Expense •
Desktop e-mail connectivity* • HotSync® Manager • Security • Games • HotSync®
technology for local and remote synchronization with your PC. |
|
Palm™
Desktop Software |
Date Book •Address Book • Mail* • To Do List • Memo
Pad • Expense • Calculator • Security • Games • HotSync® technology for local
and remote synchronization with your PC • Drag and drop links to Microsoft
Excel and Word • Desktop import and export formats: CSV, TAB delimited, and
TXT |
|
Web Clipping Applications Included
with Handheld |
Communications: • Juno Air™ • Rovenet P-7-fax •
ThinAirMail • Yahoo! Mail |
|
Display |
Enhanced Screen Technology - easier to see at nearly
all angles, in dim light, and in bright sunlight. |
|
Hardware Expansion |
Built-in connector used to attach expansion devices. |
|
Battery Life |
Two AAA batteries last two to four weeks. |
|
Internet-ready Connectivity |
Internet-ready with TCP/IP software to support
Internet-based Web Clipping Applications and e-mail. |
|
Infrared Port |
Beam your business card, phone lists, memos, and
add-on applications to other IR-enabled Palm OS devices. Use third-party
beaming applications with IR-enabled phones, printers, etc. |
|
Storage Capacity |
Highly efficient operating system can store: |
|
Flash Memory |
Allows Palm OS software upgrades. |
|
EXHIBIT 3 Ricochet Service Price and Availability |
|||||||
|
Ricochet Reseller Partners |
|
Service price (monthly) |
|
Modem price |
|
Operating Systems |
|
|
|
|||||||
|
|
$74.95 |
|
Merlin
$299.95 |
|
Merlin: Win 95/98/NT/2000/Pocket PC |
|
|
|
|
|||||||
|
|
$79.95 5 |
|
GS $49.95 6 |
|
Check with service provider |
|
|
|
|
|||||||
|
|
|||||||
|
|
$74.95 |
|
GS $99 1 |
|
GS/GT:
Win 95/98/2000/ME/NT 4.0 |
|
|
|
|
|||||||
|
|
$74.95 |
|
GS
$99 2 |
|
GS/GT:
Win 95/98/2000/ME/NT 4.0 |
|
|
|
|
|||||||
|
|
$79.95 4 |
|
GS $99 |
|
GS/GT:
Win 95/98/2000/ME/NT 4.0 |
|
|
|
|
|||||||
|
|
$59.95
7 |
|
GS $100 9 |
|
Check with service provider |
|
|
|
|
|||||||
|
|
|||||||
|
1 Requires one year
commitment |
|||||||
CONSOLIDATED STATEMENTS
OF OPERATIONS |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(IN THOUSANDS, EXCEPT
PER SHARE AMOUNTS) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
YEAR ENDED DECEMBER 31, |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
1997 |
1998 |
1999 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Revenues: |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Service revenues |
|
6,642 |
8,419 |
10,088 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Product revenues |
|
6,797 |
7,440 |
8,437 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total revenues |
|
13,439 |
15,859 |
18,525 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Costs and
expenses: |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cost of service revenues |
|
27,866 |
28,310 |
21,319 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Provision for network replacement |
|
|
14,392 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cost of product revenues |
|
4,558 |
5,050 |
6,014 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Research and development |
|
13,212 |
27,313 |
35,681 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Selling, general and administrative |
|
21,189 |
22,934 |
20,737 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Provision for Overall Wireless |
|
3,611 |
|
-- |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total costs and expenses |
|
70,436 |
97,999 |
83,751 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loss from operations |
|
(56,997) |
(82,140) |
(65,226) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest expense |
|
(4,151) |
(3,939) |
(5,884) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest income |
|
1,820 |
1,915 |
4,818 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss |
|
59,328 |
(84,164) |
(66,292) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Preferred stock dividends |
|
|
|
38,234 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss attributable to common
stockholders |
(59,328) |
(84,164) |
(104,526) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Basic and diluted net loss attributable to
common |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
stockholders per share |
|
(4) |
(5) |
(5) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Weighted average shares outstanding |
|
13,641 |
18,195 |
20,375 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Pro forma
amounts assuming the new capitalization policy |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
for network equipment is applied
retroactively - |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Net loss attributable to common
stockholders |
(58,036) |
(85,456) |
(104,526) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Basic and diluted net loss attributable to
common |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
stockholders per share |
|
(4) |
(5) |
(5) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Weighted average shares outstanding |
|
13,641 |
18,195 |
20,375 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS |
|
|
||
|
|
YEAR ENDED DECEMBER |
|||
|
|
1997 |
1998 |
1999 |
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
Net loss |
|
(59,328) |
(84,164) |
(66,292) |
|
Adjustments
to reconcile net loss to net cash used in operating activities - |
|
|
||
|
Depreciation and amortization |
|
8,366 |
9,205 |
4,717 |
|
Loss on retirement of property and
equipment |
|
|
|
1,301 |
|
Provision for Overall Wireless |
|
3,611 |
|
|
|
Gain on purchase of minority interest |
|
|
|
(184) |
|
Provision for network replacement |
|
|
14,392 |
|
|
(Increase) decrease in accounts receivable,
prepaid expenses and other |
|
|
||
|
current assets |
|
|
430 |
(2,531) |
|
Decrease in inventories |
|
3,055 |
1,970 |
2,460 |
|
Increase (decrease) in accounts
payable, accrued liabilities and |
|
|
||
|
other liabilities |
|
(1,350) |
6,667 |
4,710 |
|
Net cash used in operating activities |
|
(45,739) |
(51,500) |
(55,819) |
|
|
|
|
|
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
Purchase of property and equipment |
|
(10,584) |
(4,994) |
(11,085) |
|
Network construction in progress |
|
|
|
(22,034) |
|
Increase in other assets |
|
(3,580) |
(226) |
(4,249) |
|
Purchase of short-term investments |
|
(18,914) |
|
(144,521) |
|
Proceeds from the sale of short-term
investments |
|
64,263 |
4,390 |
|
|
Net cash provided by (used in)
investing activities |
31,158 |
(830) |
(181,889) |
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
Proceeds from issuance of common stock |
|
2,168 |
56,549 |
18,734 |
|
Proceeds from issuance of preferred stock,
net of issuance costs |
|
573,000 |
||
|
Proceeds from issuance of notes payable and
long-term debt |
5,000 |
10,138 |
49,835 |
|
|
Reduction of notes payable and long-term
debt |
|
|
(5,000) |
(59,932) |
|
Payment of preferred dividends |
|
|
|
(3,250) |
|
Financing costs |
|
(826) |
|
|
|
(Purchase of) contribution from minority
interest |
|
2,777 |
|
(5,000) |
|
Net cash provided by financing
activities |
|
9,119 |
61,687 |
573,387 |
|
Net increase (decrease) in cash and cash
equivalents |
(5,462) |
9,357 |
335,679 |
|
|
Cash and cash equivalents, beginning of
year |
|
15,246 |
9,784 |
19,141 |
|
Cash and cash equivalents, end of year |
|
9,784 |
19,141 |
354,820 |
|
|
|
|
|
|
|
Summary
of non-cash transactions: |
|
|
|
|
|
Property and equipment acquired under
capital lease |
|
|
561 |
|
|
Common stock issued upon conversion of
long-term debt |
|
|
40,690 |
|
|
Preferred dividends |
|
|
|
34,984 |
|
Transfer of property and equipment in
exchange for R&D services |
439 |
|
|
|
|
Cash paid
during the year for: |
|
|
|
|
|
Interest |
|
3,603 |
3,657 |
5,339 |