UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004
OR
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 000-49755
QUINTON CARDIOLOGY SYSTEMS, INC.
| Delaware (State of Incorporation) |
94-3300396 (IRS Employer Identification No.) |
3303 Monte Villa Parkway
Bothell, Washington 98021
(Address of principal executive offices)
(425) 402-2000
(Registrants telephone number)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. YES x NO o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES x NO o
The number of shares outstanding of the registrants common stock as of April 15, 2004 was 12,285,659.
1
TABLE OF CONTENTS
| 3 | ||||||||
| 3 | ||||||||
| 13 | ||||||||
| 24 | ||||||||
| 24 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 27 | ||||||||
| EXHIBIT 10.28 | ||||||||
| EXHIBIT 10.29 | ||||||||
| EXHIBIT 10.30 | ||||||||
| EXHIBIT 10.31 | ||||||||
| EXHIBIT 10.32 | ||||||||
| EXHIBIT 10.33 | ||||||||
| EXHIBIT 31.1 | ||||||||
| EXHIBIT 31.2 | ||||||||
| EXHIBIT 32.1 | ||||||||
| EXHIBIT 32.2 | ||||||||
2
PART I - FINANCIAL INFORMATION
Item 1. Unaudited Financial Statements
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts)
| December 31, | March 31, | |||||||
| 2003 |
2004 |
|||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 185 | $ | 163 | ||||
Accounts receivable, net of allowance for doubtful accounts |
12,480 | 12,412 | ||||||
Inventories |
12,690 | 12,784 | ||||||
Prepaid expenses and other current assets |
1,419 | 1,409 | ||||||
Total current assets |
26,774 | 26,768 | ||||||
Machinery and equipment, net of accumulated depreciation
and amortization |
4,918 | 4,649 | ||||||
Intangible assets, net of accumulated amortization |
5,672 | 5,861 | ||||||
Investment in unconsolidated entity |
1,000 | 1,000 | ||||||
Goodwill |
9,953 | 9,953 | ||||||
Total assets |
$ | 48,317 | $ | 48,231 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current Liabilities: |
||||||||
Line of credit |
$ | 354 | $ | 923 | ||||
Current portion of long term debt |
363 | 272 | ||||||
Accounts payable |
6,183 | 5,818 | ||||||
Accrued liabilities |
7,349 | 5,965 | ||||||
Warranty liability |
2,059 | 2,035 | ||||||
Deferred revenue |
4,499 | 4,391 | ||||||
Total current liabilities |
20,807 | 19,404 | ||||||
Deferred tax liability |
1,180 | 1,185 | ||||||
Total liabilities |
21,987 | 20,589 | ||||||
Minority interest in consolidated entity |
198 | 178 | ||||||
Shareholders Equity: |
||||||||
Preferred stock (10,000,000 shares authorized), $0.001 par
value, no shares outstanding in 2003 or 2004 |
| | ||||||
Common stock (65,000,000 shares authorized), $0.001 par
value, 12,214,905 and 12,281,401 shares issued and
outstanding at December 31, 2003 and March 31, 2004,
respectively |
45,617 | 45,843 | ||||||
Deferred stock-based compensation |
(106 | ) | (88 | ) | ||||
Accumulated deficit |
(19,379 | ) | (18,291 | ) | ||||
Total shareholders equity |
26,132 | 27,464 | ||||||
Total liabilities and shareholders equity |
$ | 48,317 | $ | 48,231 | ||||
The accompanying notes are an integral part of these unaudited condensed consolidated balance sheets.
3
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share amounts)
| Three months Ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
Revenues: |
||||||||
Systems |
$ | 16,957 | $ | 18,526 | ||||
Service |
3,326 | 3,126 | ||||||
Total revenues |
20,283 | 21,652 | ||||||
Cost of Revenues: |
||||||||
Systems |
10,652 | 10,275 | ||||||
Service |
1,787 | 1,925 | ||||||
Total cost of revenues |
12,439 | 12,200 | ||||||
Gross profit |
7,844 | 9,452 | ||||||
Operating Expenses: |
||||||||
Research and development |
2,087 | 1,831 | ||||||
Write off of purchased in-process research and
development projects |
1,290 | | ||||||
Sales and marketing |
4,326 | 4,371 | ||||||
General and administrative, excluding
stock-based compensation expense |
2,027 | 2,088 | ||||||
Stock-based compensation |
18 | 18 | ||||||
Total operating expenses |
9,748 | 8,308 | ||||||
Operating income (loss) |
(1,904 | ) | 1,144 | |||||
Other Income (Expense): |
||||||||
Interest income |
1 | 5 | ||||||
Interest expense |
(76 | ) | (46 | ) | ||||
Interest income, putable warrants |
95 | | ||||||
Other income, net |
4 | | ||||||
Total other income (expense) |
24 | (41 | ) | |||||
Income (loss) before income taxes and minority interest
in consolidated entity |
(1,880 | ) | 1,103 | |||||
Income tax provision |
| (35 | ) | |||||
Income (loss) before minority interest in consolidated entity |
(1,880 | ) | 1,068 | |||||
Minority interest in loss of consolidated entity |
21 | 20 | ||||||
Net income (loss) |
$ | (1,859 | ) | $ | 1,088 | |||
Net income (loss) per share basic |
$ | (0.15 | ) | $ | 0.09 | |||
Net income (loss) per share diluted |
$ | (0.15 | ) | $ | 0.08 | |||
Weighted average shares outstanding basic |
12,093,777 | 12,244,515 | ||||||
Weighted average shares outstanding diluted |
12,093,777 | 13,187,087 | ||||||
The accompanying notes are an integral part of these unaudited condensed consolidated statements.
4
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(in thousands)
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
Operating Activities: |
||||||||
Net income (loss) |
$ | (1,859 | ) | $ | 1,088 | |||
Adjustments to reconcile net income (loss) to net cash used in operating
activities |
||||||||
Depreciation and amortization |
497 | 386 | ||||||
Write off of purchased in-process research and development |
1,290 | | ||||||
Amortization of deferred stock-based compensation |
18 | 18 | ||||||
Interest income, putable warrants |
(95 | ) | | |||||
Deferred taxes |
| 5 | ||||||
Minority interest in loss of consolidated entity |
(21 | ) | (20 | ) | ||||
Changes in operating assets and liabilities, net of business acquired: |
||||||||
Accounts receivable |
614 | 68 | ||||||
Inventories |
486 | (94 | ) | |||||
Prepaid expenses and other current assets |
(20 | ) | 10 | |||||
Accounts payable |
(1,534 | ) | (365 | ) | ||||
Accrued liabilities |
(208 | ) | (1,529 | ) | ||||
Warranty liability |
47 | (24 | ) | |||||
Deferred revenue |
(193 | ) | (108 | ) | ||||
Net cash used in operating activities |
(978 | ) | (565 | ) | ||||
Investing Activities: |
||||||||
Purchases of machinery and equipment |
(435 | ) | (36 | ) | ||||
Purchase of technology |
| (125 | ) | |||||
Proceeds from sale of machinery and equipment |
35 | | ||||||
Purchase of Burdick, Inc., net of cash acquired |
(21,549 | ) | | |||||
Net cash used in investing activities |
(21,949 | ) | (161 | ) | ||||
Financing Activities: |
||||||||
Borrowings on bank line of credit, net |
4,329 | 569 | ||||||
Payments of long term debt |
(91 | ) | (91 | ) | ||||
Proceeds from exercise of stock options and issuance of shares under
employee stock purchase plan |
44 | 226 | ||||||
Net cash from financing activities |
4,282 | 704 | ||||||
Net change in cash and cash equivalents |
(18,645 | ) | (22 | ) | ||||
Cash and cash equivalents, beginning of period |
19,382 | 185 | ||||||
Cash and cash equivalents, end of period |
$ | 737 | $ | 163 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid for interest |
$ | 57 | $ | 47 | ||||
Supplemental disclosure of noncash investing and financing activities: |
||||||||
Note issued in connection with purchase of technology |
$ | | $ | 125 | ||||
The accompanying notes are an integral part of these unaudited condensed consolidated statements.
5
QUINTON CARDIOLOGY SYSTEMS, INC.
AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Organization and Description of Business
Quinton Cardiology Systems, Inc. (QCS) is a Delaware corporation. QCS and its subsidiaries, Quinton Cardiology, Inc. (Quinton) and Burdick, Inc. (Burdick) and its majority owned Shanghai-Burdick joint venture are referred to herein as the Company. The Company develops, manufactures, markets and services a family of advanced cardiology products used in the diagnosis, monitoring and management of patients with heart disease.
2. Summary of Significant Accounting Policies
Basis of Presentation
The condensed financial statements present the Company on a consolidated basis. All significant intercompany accounts and transactions have been eliminated. The condensed consolidated balance sheet dated March 31, 2004, the condensed consolidated statements of operations for the three-month periods ended March 31, 2003 and 2004 and the condensed consolidated statements of cash flows for the three-month periods ended March 31, 2003 and 2004 have been prepared by the Company and are unaudited. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The notes to the audited consolidated financial statements included in the Companys annual report on form 10-K for the fiscal year ended December 31, 2003 provide a summary of significant accounting policies and additional financial information that should be read in conjunction with this report. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company for the interim periods, have been made. The results of operations for such interim periods are not necessarily indicative of the results for the full year or any future period.
Use of Estimates
The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the periods reported. These estimates include but are not limited to estimates affecting revenues and estimates assessing the collectability of accounts receivable, the salability and recoverability of inventory, the adequacy of warranty liabilities, the realizability of investments, the realization of deferred tax assets and the useful lives of tangible and intangible assets. The market for the Companys products is characterized by intense competition, rapid technological development and frequent new product introductions, all of which could affect the future realizability of the Companys assets. The Company reviews estimates and assumptions periodically, and the effects of revisions are reflected in the consolidated financial statements in the period they are determined to be necessary. Actual results could differ from these estimates.
Recent Accounting Pronouncements
In November 2002, the Emerging Issues Task Force (EITF) reached a consensus on EITF 00-21, Revenue Arrangements with Multiple Deliverables with respect to determining when and how to allocate revenue from sales with multiple deliverables. The EITF 00-21 consensus provides a framework for determining when and how to allocate revenue from sales with multiple deliverables based on a determination of whether the multiple deliverables qualify to be accounted for as separate units of accounting. The consensus is effective prospectively for arrangements entered into in fiscal periods beginning after June 15, 2003. The Company adopted this consensus during the three-month period ended
6
September 30, 2003. The adoption of this consensus resulted in the Company deferring revenues representing the value of installation obligations associated with the sales of our systems. During the three-month period ended March 31, 2004, this deferral increased approximately $125,000 to $241,000.
In May 2003, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. The Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). The Company adopted this statement at the beginning of the three-month period ended September 30, 2003. While the adoption of this standard did not have a material impact on the Companys consolidated financial statements as a whole, Note 3 contains additional disclosures as required by the standard.
In December 2003, the FASB revised FASB Interpretation No. 46 (FIN 46R), Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. This interpretation addresses how a business enterprise should evaluate whether it has a controlling financial interest in an entity through means other than voting rights and accordingly should consolidate the entity. FIN 46R requires that calendar year-end public companies apply the unmodified or revised provisions of FIN 46 to entities previously considered special purpose entities in the reporting period ended December 31, 2003. The interpretation is applicable to all other entities not previously considered special purpose entities in the quarter ending March 31, 2004. The adoption of FIN 46R did not have a material effect on the Companys consolidated financial statements as a whole. Further, the adoption in 2004 as it relates to non-special purpose entities did not have an impact on the Companys consolidated financial statements as a whole.
Net Income (Loss) Per Share
In accordance with Statement of Financial Accounting Standard No. 128, Computation of Earnings Per Share, basic income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Common stock that the Company has the right to repurchase is not included in the calculation of outstanding shares. Diluted income per share is computed by dividing net income by the weighted average number of common and dilutive potential common shares outstanding during the period. Dilutive potential common shares consist of shares issuable upon the exercise of stock options, including outstanding shares subject to repurchase, and warrants (using the treasury stock method). Potential common shares are excluded from the calculation if their effect is antidilutive.
The following table sets forth the computation of basic and diluted weighted average common shares outstanding for the three-month periods ended March 31, 2003 and 2004:
| Three months ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
Shares (denominator): |
||||||||
Weighted average common shares for basic calculation |
12,093,777 | 12,244,515 | ||||||
Incremental shares from employee stock options |
| 942,572 | ||||||
Weighted average shares for diluted calculation |
12,093,777 | 13,187,087 | ||||||
For the three-month period ended March 31, 2003, 1,802,435 stock options and warrants were excluded from the computation of diluted loss per share as their impact was antidilutive. If the Company had reported net income during the three-month period ended March 31, 2003, the calculation of earnings per share would have included the dilutive effect of these potential common shares using the treasury stock method. For the three-month period ended March 31, 2004, 25,000 stock options were excluded from the computation of diluted income per share as their impact was antidilutive.
Accounting for Stock-Based Compensation
The Company has elected to apply the disclosure-only provisions of SFAS No. 123, Accounting for Stock-Based Compensation. In accordance with the provisions of SFAS 123, the Company applies Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, and related interpretations in accounting for its
7
stock option plans. The Company accounts for stock options issued to non-employees in accordance with the provisions of SFAS 123 and Emerging Issues Task Force consensus on Issue No. 96-18, Accounting for Equity Instruments That are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services (EITF 96-18).
Had compensation cost been determined based on the fair value of the option awards at the grant dates during the three-month periods ended March 31, 2003 and 2004, consistent with the provisions of SFAS 123, the Companys reported net income (loss) would have been the pro forma amounts indicated below (amounts in thousands except per share amounts):
| Three months ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
Net income (loss) as reported |
$ | (1,859 | ) | $ | 1,088 | |||
Add back: Total stock-based employee compensation expense
included in reported income (loss), net of related tax effects |
18 | 18 | ||||||
Deduct: Total stock-based employee compensation
expense determined under fair value based method
for all awards, net of related tax effects |
(256 | ) | (422 | ) | ||||
Net income (loss) pro forma |
$ | (2,097 | ) | $ | 684 | |||
Net income (loss) per share as reported basic |
$ | (0.15 | ) | $ | 0.09 | |||
Net income (loss) per share as reported diluted |
$ | (0.15 | ) | $ | 0.08 | |||
Net income (loss) per share pro forma basic |
$ | (0.17 | ) | $ | 0.06 | |||
Net income (loss) per share pro forma diluted |
$ | (0.17 | ) | $ | 0.05 | |||
The fair value of each employee option grant is established on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for grants during 2003 and 2004: zero dividend yield; risk-free interest rate of 3.5% and 3.7%, respectively; volatility of 85% and 70%, respectively; and expected lives of seven years. The weighted-average fair value of options granted in 2003 and 2004 was $4.62 and $6.43, respectively.
The weighted average fair value of each employee stock purchase right under the Companys 2002 Employee Stock Purchase Plan was $1.93 in 2003 and $2.54 in 2004. The following assumptions were used in the Black-Scholes option-pricing model to perform the calculation in 2003 and 2004: zero dividend yield; risk-free interest rate of 2.0%; volatility ranging from 70% to 85%; and expected lives from grant date of 0.75 years and 0.5 years, respectively.
Goodwill
Goodwill represents the excess of costs over the estimated fair values of net assets acquired in connection with our acquisitions of the medical treadmill manufacturing line in 2002 and Burdick, Inc. in 2003, which, in accordance with SFAS No. 142, Goodwill and Other Intangible Assets, is not being amortized. Also in accordance with SFAS No. 142, the Company tests goodwill for impairment at the reporting unit level on an annual basis and between annual tests in certain circumstances. The Company has determined that it has two reporting units, consisting of the Quinton Cardiology reporting unit and the Shanghai-Burdick joint venture reporting unit.
SFAS No. 142 requires a two-step goodwill impairment test whereby the first step, used to identify potential impairment, compares the fair value of a reporting unit with its carrying amount including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is considered not impaired, and the second step of the goodwill impairment test used to quantify impairment is unnecessary. Management has estimated that the fair values of the Companys reporting units to which goodwill has been allocated exceed their carrying amounts, and as a result, the second step of the impairment test, which would compare the implied fair value of the reporting unit goodwill with the carrying amount of that goodwill, was unnecessary for the periods presented.
Intangible Assets
The Companys intangible assets are comprised primarily of a trade name, developed technology and customer relationships, most of which were acquired in our acquisition of Burdick. Company management uses judgment to estimate the fair value of each of these intangible assets. The judgment about fair value is based on expectations of future
8
cash flows and an appropriate discount rate. Company management also uses judgment to estimate the useful lives of each intangible asset. The Company believes the Burdick trade name has an indefinite life, and accordingly does not amortize the trade name. The Company evaluates this conclusion annually and makes a judgment about whether there are factors that would limit the ability to benefit from the trade name in the future. If there were such factors, the Company would start amortizing the trade name. The Company also tests the indefinite life trade name intangible asset for impairment on an annual basis or more frequently if events or changes in circumstances indicate that the asset might be impaired. With respect to developed technology and customer relationship intangible assets, the Company also evaluates the remaining useful lives annually to evaluate whether the intangible assets are impaired. For the trade name, this evaluation is performed annually or if events occur that suggest there may be an impairment loss, and involves comparing the carrying amount to the Companys estimate of fair value. For developed technology and customer relationship intangible assets, this evaluation would be performed if events occur that suggest there may be an impairment loss. If we conclude that any of our intangible assets are impaired, we would record this as a loss on our statement of operations and as a reduction to the intangible asset. The Company recorded amortization expense for identifiable intangibles of $114,000 and $81,000 for the three-month periods ended March 31, 2003 and 2004, respectively.
Purchase Accounting
SFAS No. 141, Business Combinations, requires that the purchase method of accounting be used for all business combinations and establishes specific criteria for the recognition of intangible assets separately from goodwill. In connection with the Companys acquisitions of the medical treadmill manufacturing line and Spacelabs Burdick, Inc., the Company allocated the respective purchase prices plus transaction costs to estimated fair values of assets acquired and liabilities assumed. These purchase price allocation estimates were made based on our estimates of fair values.
3. Acquisition of Burdick, Inc.
On January 2, 2003, the Company purchased 100% of the stock of Burdick. The consolidated financial statements include Burdicks results since January 2, 2003.
The original purchase price of $24.0 million was funded with approximately $20.2 million in cash, a holdback of $1.3 million for working capital adjustments plus a partial draw down on our revolving bank credit facility. Transaction related costs were approximately $700,000.
On April 21, 2003, an agreement was reached with the seller to adjust the purchase price to $20.4 million, based principally on the amount of Burdicks net working capital at the date of acquisition. In accordance with this agreement, the Company kept the $1.3 million that was held back at closing and received a $2.3 million refund from the seller subsequent to the April 21, 2003 agreement. The refund was used to reduce borrowings against the Companys line of credit.
The purchase price, including incremental costs directly related to the transaction, was allocated as follows (in thousands):
Cash and cash equivalents |
$ | 386 | ||
Accounts receivable, net of allowance for doubtful accounts |
3,798 | |||
Inventories |
6,771 | |||
Prepaid expenses and other current assets |
184 | |||
Machinery and equipment |
2,104 | |||
In-process research and development |
1,290 | |||
Intangible assets |
5,660 | |||
Goodwill |
9,027 | |||
Total assets acquired |
29,220 | |||
Current liabilities |
(6,961 | ) | ||
Deferred income taxes |
(1,156 | ) | ||
Net assets acquired |
$ | 21,103 | ||
9
Inventories included an adjustment to Burdicks historical cost to increase finished goods to fair market value less expected disposal costs and selling margin. This adjustment resulted in valuation of inventory of $300,000 in excess of Burdicks historical cost. This increase in the inventory valuation was charged to cost of revenues in the three-month period ended March 31, 2003, as the associated inventories were sold in the normal course of business.
In-process research and development relates to two product development projects underway at the time of the acquisition. Neither project had received required regulatory approvals at the acquisition date, and each project had risks associated with achieving desired functionality and market acceptance. The value assigned to in-process research and development was determined using a discounted cash flow method applied to expected cash flows over a 15-year period commencing in 2003. In discounting expected future cash flows, the Company used an annual discount rate of 16%, which management believed to be an appropriate risk adjusted rate given the nature of the projects, the project risks remaining at the time of acquisition and the uncertainty of the future cash flows.
The first of the two projects, representing 87% of the total value of acquired in-process research and development, related to a new resting ECG monitor. This project was approximately 70% complete at the date of acquisition and was completed and the related product (the Atria 3000) was released, as expected, at the end of the first quarter of 2003. Margins on this product are expected to be in line with the Companys historical margins. In the opinion of management, failure to achieve expected market results and margins relating to this product could materially adversely affect the overall return on investment relating to the Burdick acquisition. Costs to complete this project were expensed in the three-month period ended March 31, 2003.
The second of the two projects, representing 13% of the total value of acquired in-process research and development relates to a product for the detection and preprocessing of low-level electrical signals generated by the heart. This project was approximately 50% complete at the date of acquisition. Management assigned a low priority to this project and decided to postpone further development indefinitely, although the underlying technology may have application to other projects that the Company may pursue in the future. In the opinion of management, the indefinite postponement of further development of this project will not materially adversely affect the overall return on investment relating to the Burdick acquisition.
All of the acquired in process research and development was written off during the three-month period ended March 31, 2003, resulting in a charge to operating expenses of $1,290,000.
Intangible assets consist of the Burdick trade name of $3,400,000, developed technology of $860,000 and distributor relationships of $1,400,000, which were valued based on discounted cash flow methods applied to the estimated future cash flows attributable to the respective assets. The trade name was determined, by management, to have an indefinite useful life. Developed technology was assigned a seven year useful life, based on the estimated remaining economic life of the related products. Distributor relationships relate to long-standing contractual relationships with an extensive network of independent distributors, which represented the exclusive channel through which Burdick sold its products. The economic life of the distributor relationships has been determined to be 10 years, based on historical turnover experience and in consideration of the long standing and stable nature of these relationships.
Goodwill in the amount of $9,027,000 represents the excess of the net purchase price over the fair value of the assets and liabilities acquired. Goodwill recorded in the Burdick acquisition relates to the long-standing nature of Burdicks business, its substantial market share, its complementary fit with Quintons pre-existing business, and managements expectations relating to future operating synergies and cost efficiencies that can be realized as a result of operating the businesses on a combined basis.
A deferred income tax liability was recorded related to the trade name, which has no tax basis. Because of the indefinite life of the trade name, this liability has not been used to reduce the valuation allowance against existing deferred income tax assets.
Minority Interest
As part of the acquisition of Burdick, the Company acquired 56% ownership of Shanghai Burdick Medical Instrument Co., LTD. (Shanghai-Burdick). The Shanghai-Burdick joint venture has a limited life of thirty years, terminating in 2030. If the joint venture is terminated, the Company would be required to liquidate the net assets of the joint venture and distribute proceeds to the partners. Assuming the joint venture were to have been terminated effective March 31, 2004,
10
the Company estimates that such net proceeds would approximate the carrying value of the minority interest recorded in the accompanying consolidated balance sheet, which was $178,000 at March 31, 2004.
4. Consolidation of Manufacturing Operations
During the third quarter of 2003, the Company announced plans to consolidate its Deerfield, Wisconsin and Bothell, Washington manufacturing and production activities to its Deerfield location. As a result of the related transition activities, the Company recognized certain charges relating to severance and other consolidation related activities of approximately $1,418,000 during the third and fourth quarters of 2003. The Company completed this consolidation by the end of 2003.
Changes in the Companys accrued liabilities for the three-month period ended March 31, 2004 related to the consolidation of manufacturing operations were as follows (amounts in thousands):
Manufacturing consolidation liabilities as of December 31, 2003 |
$ | 324 | ||
Costs paid during the period |
(251 | ) | ||
Manufacturing consolidation liabilities as of March 31, 2004 |
$ | 73 | ||
5. Inventories
Inventories were valued at the lower of cost, on an average cost basis, or market and were comprised of the following (amounts in thousands):
| December 31, |
March 31, |
|||||||
| 2003 |
2004 |
|||||||
Raw materials |
$ | 9,708 | $ | 9,080 | ||||
Finished goods |
2,982 | 3,704 | ||||||
Total inventories |
$ | 12,690 | $ | 12,784 | ||||
6. Borrowings
In connection with the 2003 acquisition of Burdick, the Company established a line of credit on December 30, 2002. Borrowings under the line of credit are currently limited to the lesser of $12,000,000 or an amount based on eligible accounts receivable and eligible inventories. Substantially all of the Companys assets are pledged as collateral for the line of credit. This line of credit bears interest at the greater of (i) a variable rate ranging from the banks prime rate plus a minimum of 0.5% to a maximum of 1.5% based on a funded debt to Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) ratio, which amounted to 4.75% at March 31, 2004, or (ii) $9,000 per month. In addition, unused balances under this facility bear monthly fees equal to 0.50% per annum on the difference between the maximum credit limit and the average daily principal balance during the month. The current line of credit expires on December 30, 2004. At March 31, 2004, the Company had borrowings under this line of credit of $923,000 and had capacity to borrow an additional $7,485,000 based on eligible accounts receivable and eligible inventory.
7. Putable Warrants
In connection with a loan in 1998, the Company issued warrants to purchase 123,536 shares of Series A convertible preferred stock with an exercise price of $0.01 per share that were immediately exercisable. Upon completion of the initial public offering in 2002, the conversion rights associated with the Companys Series A convertible preferred stock resulted in the warrants being exercisable for 63,092 shares of common stock at an exercise price equal to $0.02 per share. At the holders option, the Company was required to make a cash payment to the holder equal to the fair value of the shares issuable upon exercise of the warrants. On July 22,
11
2002, a holder of 21,632 putable warrants exercised a put option for cash when the fair value of the shares was approximately $158,000. On May 21, 2003, the holder of the remaining 41,460 putable warrants exercised a put option for cash when the fair value of the shares was approximately $296,000. Changes in the fair value of this liability are recorded in the statements of operations as interest income (expense), putable warrants. There were no warrants outstanding as of March 31, 2004.
8. Warranty Liability
Changes in the warranty liability for the three months ended March 31, 2003 and 2004 were as follows (amounts in thousands):
Warranty liability as of December 31, 2003 |
$ | 2,059 | ||
Charged to cost of revenues |
453 | |||
Warranty expenditures |
(477 | ) | ||
Warranty liability as of March 31, 2004 |
$ | 2,035 | ||
Warranty liability as of December 31, 2002 |
$ | 1,089 | ||
Charged to cost of revenues |
281 | |||
Warranty expenditures |
(234 | ) | ||
Warranty liability acquired from Burdick, Inc. |
1,016 | |||
Warranty liability as of March 31, 2003 |
$ | 2,152 | ||
9. Contingencies
Legal Matters
The Company is a defendant in various legal matters arising in the normal course of business. In the opinion of management, the ultimate resolution of these matters is not expected to have a material effect on the Companys consolidated financial statements as a whole.
10. Sale of Hemodynamic Monitoring Product Line
On October 21, 2003, the Company sold its hemodynamic monitoring product line. As consideration, the Company received $1,000,000 in cash on October 21, 2003 and a note receivable for $750,000, due October 21, 2004. The buyer may pay additional contingent consideration of up to $1,500,000 based on future sales of the buyers products to our previous hemodynamic products customers.
Based on the Companys post-closing transition responsibilities, which extend into the second quarter of 2004, the Company has deferred the recognition of any gain on the transaction until its transition responsibilities are fulfilled. After the Company transfers inventory and other assets associated with this line, having an aggregate value of approximately $600,000, to the buyer, and writes-off goodwill associated with this line of approximately $263,000, the Company expects to recognize a gain in the second quarter of 2004 of between $600,000 and $800,000 on the transaction, excluding the effect of any contingent consideration.
Contingent consideration received during the three-month period ended March 31, 2004 of $30,000 has been deferred while the Company is filling its post-closing transitional obligations. Any additional contingent consideration received during the period in which the Company is filling its post-closing transitional obligations will also be deferred until those obligations are fulfilled. Contingent consideration received after this period will be recognized as income in the period in which it is earned.
12
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion and analysis in conjunction with our unaudited condensed consolidated financial statements and related notes included elsewhere in this report. Except for historical information, the following discussion contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact, including future results of operations or financial position, made in this Quarterly Report on Form 10-Q, are forward-looking. We use words such as anticipate, believe, expect, future, intend and similar expressions to identify forward-looking statements. These forward-looking statements reflect managements current expectations and involve risks and uncertainties. Our actual results could differ materially from results that may be anticipated by such forward-looking statements. The principal factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section entitled Certain Factors That May Affect Future Results below, those discussed elsewhere in this report and those discussed in our Annual Report on Form 10-K filed on March 15, 2004. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. We undertake no obligation to revise any forward-looking statements to reflect events or circumstances that may subsequently arise. Readers are urged to review and consider carefully the various disclosures made in this report and in our other filings made with the SEC that attempt to advise interested parties of the risks and factors that may affect our business, prospects and results of operations.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our unaudited condensed consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those affecting revenues, the allowance for doubtful accounts, the salability and recoverability of inventory, warranty liabilities, the carrying value of our investments, the useful lives of intangible assets and income taxes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form our basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. A more complete description of our critical accounting estimates established prior to the end of the fiscal year ending December 31, 2003 is contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2003.
Results of Operations
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
| (as a percentage of revenues) | ||||||||
Revenues: |
||||||||
Systems |
83.6 | % | 85.6 | % | ||||
Service |
16.4 | 14.4 | ||||||
Total revenues |
100.0 | 100.0 | ||||||
Gross Profit: |
||||||||
Systems (as a percentage of systems revenue) |
37.2 | 44.5 | ||||||
Service (as a percentage of service revenue) |
46.3 | 38.4 | ||||||
Gross profit |
38.7 | 43.7 | ||||||
Operating Expenses: |
||||||||
Research and development |
10.3 | 8.5 | ||||||
Write off of purchased in-process research
and development |
6.4 | | ||||||
Sales and marketing |
21.3 | 20.2 | ||||||
General and administrative, excluding
stock-based compensation expense |
10.0 | 9.6 | ||||||
Stock-based compensation |
0.1 | 0.1 | ||||||
Total operating expenses |
48.1 | 38.4 | ||||||
13
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2003 |
2004 |
|||||||
| (as a percentage of revenues) | ||||||||
Operating income (loss) |
(9.4 | ) | 5.3 | |||||
Total other income (expense) |
0.1 | (0.2 | ) | |||||
Income tax provision |
0.0 | &n | ||||||