UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
| þ | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2004
| o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ________ to ________
Commission File Number 0-25361
ONYX SOFTWARE CORPORATION
Washington
|
91-1629814 | |
(State or other jurisdiction of
|
(IRS Employer | |
incorporation or organization)
|
Identification No.) |
1100 112th Avenue NE
Suite 100
Bellevue, Washington 98004
(Address of principal executive offices) (Zip code)
(425) 451-8060
(Registrants telephone number)
Indicate by check whether the registrant (1) 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 þ No o
Indicate by check whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o
The number of shares of common stock, par value $0.01 per share, outstanding on August 3, 2004 was 14,553,983.
ONYX SOFTWARE CORPORATION
CONTENTS
2
PART IFINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED BALANCE SHEETS
| December 31, | June 30, | |||||||
| 2003 |
2004 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 10,127 | $ | 12,292 | ||||
Restricted cash |
1,723 | | ||||||
Accounts receivable, less allowances of $488 in 2003 and $454 in 2004 |
12,245 | 10,952 | ||||||
Deferred tax asset |
362 | 333 | ||||||
Prepaid expenses and other |
1,666 | 1,576 | ||||||
Total current assets |
26,123 | 25,153 | ||||||
Property and equipment, net |
4,277 | 4,120 | ||||||
Purchased technology, net |
| 4,085 | ||||||
Other intangibles, net |
675 | 229 | ||||||
Goodwill, net |
9,508 | 9,685 | ||||||
Deferred tax asset |
| 92 | ||||||
Other assets |
842 | 832 | ||||||
Total assets |
$ | 41,425 | $ | 44,196 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 883 | $ | 987 | ||||
Salary and benefits payable |
946 | 1,225 | ||||||
Accrued liabilities |
1,829 | 2,031 | ||||||
Income taxes payable |
770 | 717 | ||||||
Restructuring-related liabilities |
2,758 | 1,268 | ||||||
Purchased technology obligation |
| 943 | ||||||
Current portion of term loan |
| 167 | ||||||
Deferred revenue |
15,053 | 14,544 | ||||||
Total current liabilities |
22,239 | 21,882 | ||||||
Long-term accrued liabilities |
544 | 492 | ||||||
Long-term deferred revenue |
1,025 | 2,268 | ||||||
Long-term restructuring-related liabilities |
405 | 93 | ||||||
Long-term restructuring-related liabilitieswarrants |
565 | 353 | ||||||
Long-term purchased technology obligation |
| 816 | ||||||
Term loan |
| 306 | ||||||
Deferred tax liabilities |
229 | | ||||||
Minority interest in joint venture |
119 | 141 | ||||||
Commitments and contingencies |
||||||||
Shareholders equity: |
||||||||
Common stock, $0.01 par value: |
||||||||
Authorized shares 80,000,000; Issued and outstanding shares
13,969,503 in 2003 and 14,552,505 in 2004 |
142,682 | 144,569 | ||||||
Accumulated deficit |
(128,215 | ) | (128,635 | ) | ||||
Accumulated other comprehensive income |
1,832 | 1,911 | ||||||
Total shareholders equity |
16,299 | 17,845 | ||||||
Total liabilities and shareholders equity |
$ | 41,425 | $ | 44,196 | ||||
See accompanying notes to condensed consolidated financial statements.
3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
Revenue: |
||||||||||||||||
License |
$ | 3,122 | $ | 3,561 | $ | 5,741 | $ | 7,180 | ||||||||
Support and service |
12,688 | 11,232 | 24,276 | 21,857 | ||||||||||||
Total revenue |
15,810 | 14,793 | 30,017 | 29,037 | ||||||||||||
Cost of revenue: |
||||||||||||||||
License |
197 | 266 | 482 | 459 | ||||||||||||
Amortization of acquired technology |
84 | | 168 | | ||||||||||||
Support and service |
5,443 | 4,515 | 10,878 | 8,971 | ||||||||||||
Total cost of revenue |
5,724 | 4,781 | 11,528 | 9,430 | ||||||||||||
Gross margin |
10,086 | 10,012 | 18,489 | 19,607 | ||||||||||||
Operating expenses: |
||||||||||||||||
Sales and marketing |
5,082 | 4,604 | 11,565 | 9,381 | ||||||||||||
Research and development |
3,147 | 2,704 | 6,276 | 5,318 | ||||||||||||
General and administrative |
1,842 | 2,227 | 4,095 | 4,151 | ||||||||||||
Restructuring and other related charges |
754 | | 1,094 | 484 | ||||||||||||
Amortization of acquisition-related intangibles |
209 | 209 | 418 | 418 | ||||||||||||
Amortization of stock-based compensation |
15 | | 28 | | ||||||||||||
Total operating expenses |
11,049 | 9,744 | 23,476 | 19,752 | ||||||||||||
Income (loss) from operations |
(963 | ) | 268 | (4,987 | ) | (145 | ) | |||||||||
Other income (expense), net |
111 | (121 | ) | 120 | (314 | ) | ||||||||||
Change in fair value of outstanding warrants |
15 | 90 | 257 | 212 | ||||||||||||
Income (loss) before income taxes |
(837 | ) | 237 | (4,610 | ) | (247 | ) | |||||||||
Income tax provision (benefit) |
135 | 93 | (79 | ) | 149 | |||||||||||
Minority interest in consolidated subsidiary |
(75 | ) | (31 | ) | (232 | ) | 24 | |||||||||
Net income (loss) |
$ | (897 | ) | $ | 175 | $ | (4,299 | ) | $ | (420 | ) | |||||
Diluted net income (loss) per share |
$ | (0.07 | ) | $ | 0.01 | $ | (0.33 | ) | $ | (0.03 | ) | |||||
Shares used in diluted share computation |
13,238 | 14,615 | 12,969 | 14,224 | ||||||||||||
Basic net income (loss) per share |
$ | (0.07 | ) | $ | 0.01 | $ | (0.33 | ) | $ | (0.03 | ) | |||||
Shares used in basic share computation |
13,238 | 14,465 | 12,969 | 14,224 | ||||||||||||
See accompanying notes to condensed consolidated financial statements.
4
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY
(In thousands, except share data)
(Unaudited)
| Common Stock | Accumulated Other |
|||||||||||||||||||
| Accumulated | Comprehensive | Shareholders | ||||||||||||||||||
| Shares |
Amount |
Deficit |
Income |
Equity |
||||||||||||||||
Balance at December 31, 2003 |
13,969,503 | $ | 142,682 | $ | (128,215 | ) | $ | 1,832 | $ | 16,299 | ||||||||||
Exercise of stock options |
22,795 | 32 | | | 32 | |||||||||||||||
Comprehensive income (loss): |
||||||||||||||||||||
Translation gain |
| | | 492 | ||||||||||||||||
Net loss |
| | (595 | ) | | |||||||||||||||
Total comprehensive loss |
(103 | ) | ||||||||||||||||||
Balance at March 31, 2004 |
13,992,298 | $ | 142,714 | $ | (128,810 | ) | $ | 2,324 | $ | 16,228 | ||||||||||
Exercise of stock options |
3,573 | 12 | | | 12 | |||||||||||||||
Issuance of common stock under ESPP |
51,743 | 177 | | | 177 | |||||||||||||||
Common stock issued in connection
with purchased technology |
504,891 | 1,666 | | | 1,666 | |||||||||||||||
Comprehensive income (loss): |
||||||||||||||||||||
Translation loss |
| | | (413 | ) | |||||||||||||||
Net income |
| | 175 | | ||||||||||||||||
Total comprehensive loss |
(238 | ) | ||||||||||||||||||
Balance at June 30, 2004 |
14,552,505 | $ | 144,569 | $ | (128,635 | ) | $ | 1,911 | $ | 17,845 | ||||||||||
See accompanying notes to condensed consolidated financial statements.
5
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| Six Months Ended | ||||||||
| June 30, |
||||||||
| 2003 |
2004 |
|||||||
Operating activities: |
||||||||
Net loss |
$ | (4,299 | ) | $ | (420 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
2,722 | 1,424 | ||||||
Deferred income taxes |
(135 | ) | (292 | ) | ||||
Noncash stock-based compensation expense |
28 | | ||||||
Change in fair value of outstanding warrants |
(257 | ) | (212 | ) | ||||
Minority interest in loss of consolidated subsidiary |
(232 | ) | 24 | |||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
1,830 | 1,350 | ||||||
Prepaid and other assets |
860 | 100 | ||||||
Accounts payable and accrued liabilities |
(1,079 | ) | 273 | |||||
Restructuring-related liabilities |
(5,994 | ) | (1,802 | ) | ||||
Deferred revenue |
(1,267 | ) | 734 | |||||
Income taxes |
264 | (53 | ) | |||||
Net cash provided by (used in) operating activities |
(7,559 | ) | 1,126 | |||||
Investing activities: |
||||||||
Restricted cash |
(948 | ) | 1,723 | |||||
Acquisition of purchased technology |
| (400 | ) | |||||
Purchases of property and equipment |
(784 | ) | (849 | ) | ||||
Net cash provided by (used in) investing activities |
(1,732 | ) | 474 | |||||
Financing activities: |
||||||||
Proceeds from exercise of stock options |
8 | 44 | ||||||
Proceeds from issuance of shares under employee stock purchase plan |
201 | 177 | ||||||
Net proceeds from sale of common stock |
2,815 | | ||||||
Proceeds from term loan |
| 500 | ||||||
Payments on term loan |
| (27 | ) | |||||
Payments on capital lease obligations |
(257 | ) | | |||||
Net cash provided by financing activities |
2,767 | 694 | ||||||
Effects of exchange rate changes on cash |
217 | (129 | ) | |||||
Net increase (decrease) in cash and cash equivalents |
(6,307 | ) | 2,165 | |||||
Cash and cash equivalents at beginning of period |
17,041 | 10,127 | ||||||
Cash and cash equivalents at end of period |
$ | 10,734 | $ | 12,292 | ||||
Supplemental cash flow disclosure: |
||||||||
Interest paid |
$ | 61 | $ | 72 | ||||
Income taxes paid (refunded), net |
(208 | ) | 247 | |||||
Supplemental
schedule of acquisition information: |
||||||||
Fair value of purchased technology acquired |
| 4,085 | ||||||
Cash paid for the purchased technology |
| (400 | ) | |||||
Common stock issued |
| (1,666 | ) | |||||
Liabilities
incurred or assumed |
| (2,019 | ) | |||||
See accompanying notes to condensed consolidated financial statements.
6
ONYX SOFTWARE CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. Description of Business and Basis of Presentation
Description of the Company
Onyx Software Corporation and subsidiaries (Company) is a leading provider of enterprise-wide customer relationship management (CRM) solutions designed to promote strategic business improvement and revenue growth by enhancing the way businesses market, sell and service their products. Using the Internet in combination with traditional forms of interaction, including phone, mail, fax and e-mail, the Companys solution helps enterprises to more effectively acquire, manage and maintain customer, partner and other relationships. The Company markets its solution to companies that want to merge new, online business processes with traditional business processes to enhance their customer-facing operations, such as marketing, sales, customer service and technical support. The Companys solution uses a single data model across all customer interactions, resulting in a single repository for all marketing, sales and service information. It is fully integrated across all customer-facing departments and interaction media. The Companys solution is designed to be easy to use, widely accessible, rapidly deployable, scalable, flexible, customizable and reliable, which can result in a comparatively low total cost of ownership and rapid return on investment. The Company was incorporated in the state of Washington on February 23, 1994 and maintains its headquarters in Bellevue, Washington.
Interim Financial Information
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed, or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). In the Companys opinion, the statements include all adjustments necessary (which are of a normal and recurring nature) for a fair presentation of the results for the interim periods presented. These financial statements should be read in conjunction with the Companys audited consolidated financial statements for the year ended December 31, 2003, included in its Form 10-K filed with the SEC on March 15, 2004. The Companys results of operations for any interim period are not necessarily indicative of the results of operations for any other interim period or for a full fiscal year.
Reverse Stock Split
On July 23, 2003, the Companys shareholders approved a one-for-four reverse stock split. All share and per share amounts in the accompanying condensed consolidated financial statements have been adjusted to reflect this reverse stock split.
2. Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect amounts reported in the financial statements. Changes in these estimates and assumptions may have a material impact on the financial statements. The Company has used estimates in determining certain provisions, including uncollectible trade accounts receivable, useful lives for property and equipment, intangible assets, tax liabilities and restructuring liabilities.
7
Revenue Recognition
The Company recognizes revenue in accordance with accounting standards for software companies, including Statement of Position (SOP) 97-2, Software Revenue Recognition, as amended by SOP 98-9, and related interpretations, including Technical Practice Aids.
The Company generates revenue through two sources: (a) software license revenue and (b) support and service revenue. Software license revenue is generated from licensing the rights to use the Companys products directly to end-users and vertical service providers (VSPs) and indirectly through value-added resellers (VARs) and, to a lesser extent, through third-party products the Company distributes. Support and service revenue is generated from sales of customer support services, consulting services and training services performed for customers that license the Companys products.
License revenue is recognized when a noncancellable license agreement becomes effective as evidenced by a signed contract, the product has been shipped, the license fee is fixed or determinable, and collectibility is probable.
In software arrangements that include rights to multiple software products and/or services, the Company allocates the total arrangement fee among each of the deliverables using the residual method, under which revenue is allocated to undelivered elements based on vendor-specific objective evidence of fair value of such undelivered elements and the residual amounts of revenue are allocated to delivered elements. Elements included in multiple-element arrangements could consist of software products, maintenance (which includes customer support services and unspecified upgrades), or consulting services. Vendor-specific objective evidence is based on the price charged when an element is sold separately or, in the case of an element not yet sold separately, the price established by authorized management, if it is probable that the price, once established, will not change once the element is sold separately.
Standard terms for license agreements call for payment within 90 days. Probability of collection is based on the assessment of the customers financial condition through the review of its current financial statements or credit reports. For follow-on sales to existing customers, prior payment history is also used to evaluate probability of collection. Revenue from distribution agreements with VARs is typically recognized on the earlier of receipt of cash from the VAR or identification of an end-user. In the latter case, probability of collection is evaluated based on the creditworthiness of the VAR. The Companys agreements with its customers, VSPs and VARs do not contain product return rights.
Revenue from maintenance arrangements is recognized ratably over the term of the contract, typically one year. Consulting revenue is primarily related to implementation services performed on a time-and-materials basis or, in certain situations, on a fixed-fee basis, under separate service arrangements. Revenue from consulting and training services is recognized as services are performed. Standard terms for renewal of maintenance arrangements, consulting services and training services call for payment within 30 days.
Fees from licenses sold together with consulting services are generally recognized upon shipment of the software, provided that the above criteria are met, payment of the license fees do not depend on the performance of the services, and the consulting services are not essential to the functionality of the licensed software. If the services are essential to the functionality of the software, or payment of the license fees depends on the performance of the services, both the software license and consulting fees are recognized under the percentage-of-completion method of contract accounting.
If the fee is not fixed or determinable, revenue is recognized as payments become due from the customer. If a nonstandard acceptance period is provided, revenue is recognized upon the earlier of customer acceptance and the expiration of the acceptance period.
Cash Equivalents and Restricted Cash
The Company considers all highly liquid investments with a remaining maturity of three months or less at the date of purchase to be cash equivalents. At December 31, 2003 and June 30, 2004, the Companys cash equivalents consisted of money market funds.
The Company had no restricted cash at June 30, 2004.
8
Stock-Based Compensation
The Company applies the intrinsic-value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations, including Financial Accounting Standards Board (FASB) Interpretation No. 44, Accounting for Certain Transactions Involving Stock Compensation, an interpretation of APB Opinion No. 25, issued in March 2000, to account for its fixed-plan stock options. Under this method, compensation expense is recorded on the date of grant only if the current market price of the underlying stock exceeded the exercise price. Under APB Opinion No. 25, because the exercise price of the Companys employee stock options generally equals the fair value of the underlying stock on the date of grant, no compensation expense is generally recognized.
Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation (SFAS 123), established accounting and disclosure requirements using a fair-value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS 123, the Company has elected to continue to apply the intrinsic-value-based method of accounting described above, and has adopted only the disclosure requirements of SFAS 123. The following table illustrates the effect on net loss had the fair-value-based method been applied to all outstanding and unvested awards in each period.
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, |
June 30, |
|||||||||||||||
| 2003 |
2004 |
2003 |
2004 |
|||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
Net income (loss): |
||||||||||||||||
As reported |
$ | (897 | ) | $ | 175 | $ | (4,299 | ) | $ | (420 | ) | |||||
Add: stock-based employee expense
included in reported net loss |
15 | | 28 | | ||||||||||||
Deduct: stock-based employee
compensation expense determined
under fair-value-based method for all
awards |
(990 | ) | (993 | ) | (3,324 | ) | (1,672 | ) | ||||||||
Pro forma |
$ | (1,872 | ) | $ | (818 | ) | $ | (7,595 | ) | $ | (2,092 | ) | ||||
Net income (loss) per share: |
||||||||||||||||
As reported |
$ | (0.07 | ) | $ | 0.01 | $ | (0.33 | ) | $ | (0.03 | ) | |||||
Pro forma |
$ | (0.14 | ) | $ | (0.06 | ) | $ | (0.59 | ) | $ | (0.15 | ) | ||||
Other Comprehensive Income
SFAS No. 130, Reporting Comprehensive Income, establishes standards for the reporting and display of comprehensive income and its components in the financial statements. The only items of other comprehensive income that the Company currently reports are foreign currency translation adjustments. Total comprehensive loss for the three months ended June 30, 2003 and 2004 was $605,000 and $238,000, respectively, which included a translation gain of $292,000 for the three months ended June 30, 2003 and a translation loss of $413,000 for the three months ended June 30, 2004. Total comprehensive loss for the six months ended June 30, 2003 and 2004 was $3.9 million and $341,000, respectively, which included a translation gain of $421,000 and $79,000, respectively.
3. Purchased Technology
On April 7, 2004, the Company acquired business process management technology from Visuale, Inc. in an asset acquisition valued at $4.1 million. Under the terms and conditions of the purchase agreement, the Company purchased the acquired technology with a purchase price valued at $4.1 million, including (a) an initial payment of $400,000 in cash, (b) common stock of the Company valued at $1.7 million in the form of 504,891 shares, and (c) on the one-year anniversary of closing, a subsequent payment valued at $1.0 million, to be paid at the Companys option in either cash or stock. In addition, the Company agreed to make royalty payments for a period of four years to Visuale on sales of certain Company products incorporating the acquired technology, with a guaranteed minimum royalty payment in each of the third and fourth years following closing of $500,000. The Company also assumed employee liabilities of $115,000 and had incurred professional fees associated with the acquisition of $145,000 as of June 30, 2004. The above future payments have been recorded on the balance sheet as purchased technology obligations net of imputed interest in short-term and long-term liabilities, respectively. The purchased technology will be amortized over four years starting from the general release of the product, while the imputed interest will be amortized on a straight-line basis, which approximates the effective interest method, as interest expense.
9
4. Restructuring and Other Related Charges
Restructuring and other related charges represent the Companys efforts to reduce its overall cost structure. In April and again in September 2001, the Company approved a restructuring plan to reduce headcount, reduce infrastructure and eliminate excess and duplicate facilities. In April 2003, the Company approved a restructuring plan to reduce additional headcount. During 2001, 2002 and 2003, the Company recorded approximately $51.8 million, $8.5 million and $1.4 million, respectively, in restructuring and other related charges. During the first quarter of 2004, the Company recorded approximately $484,000 in restructuring and other related charges.
The components of the first quarter 2004 charges and a roll-forward of the related liability follow (in thousands):
| Charge for the | Cash | |||||||||||||||||||
| Balance at | Three Months | Payments | ||||||||||||||||||
| December 31, | Ended | and Write- | Fair Value | Balance at | ||||||||||||||||
| 2003 |
March 31, 2004 |
offs |
Adjustment |
March 31, 2004 |
||||||||||||||||
Excess facilities |
$ | 3,092 | $ | 155 | $ | (1,404 | ) | $ | | $ | 1,843 | |||||||||
Excess facilities warrants |
565 | | | (122 | ) | 443 | ||||||||||||||
Employee separation costs |
71 | 329 | (145 | ) | | 255 | ||||||||||||||
Total |
$ | 3,728 | $ | 484 | $ | (1,549 | ) | $ | (122 | ) | $ | 2,541 | ||||||||
The roll-forward of the related liability for the second quarter of 2004 follow (in thousands):
| Charge for the | ||||||||||||||||||||
| Balance at | Three Months | |||||||||||||||||||
| March 31, | Ended | Cash | Fair Value | Balance at | ||||||||||||||||
| 2004 |
June 30, 2004 |
Payments |
Adjustment |
June 30, 2004 |
||||||||||||||||
Excess facilities |
$ | 1,843 | $ | | $ | (627 | ) | $ | | $ | 1,216 | |||||||||
Excess facilities warrants |
443 | | | (90 | ) | 353 | ||||||||||||||
Employee separation costs |
255 | | (110 | ) | | 145 | ||||||||||||||
Total |
$ | 2,541 | $ | | $ | (737 | ) | $ | (90 | ) | $ | 1,714 | ||||||||
The Company issued three five-year warrants to Bellevue Hines Development LLC (Hines) in January 2003 for the purchase of up to an aggregate of 198,750 shares of the Companys common stock, including a warrant to purchase 66,250 shares of common stock at an exercise price of $10.38 per share, a warrant to purchase 66,250 shares of common stock at an exercise price of $12.11 per share and a warrant to purchase 66,250 shares of common stock at an exercise price of $13.84 per share. If the Company either undergoes a change of control or issues securities with rights and preferences superior to the Companys common stock before January 2005, Hines will have the option of canceling any unexercised warrants and receiving a cash cancellation payment of $18.40 per share in the case of the $10.38 warrants, $16.00 per share in the case of the $12.11 warrants and $13.92 per share in the case of the $13.84 warrants. These contingent cash payments aggregate $3.2 million. The Company also entered into a registration rights agreement with Hines, pursuant to which the Company filed a registration statement on February 14, 2003 covering the resale of the shares of the Companys common stock subject to purchase by Hines under the warrants. The warrant value as of December 31, 2002 was estimated at $920,000 based on (a) the estimated value of the warrants using the Black-Scholes model with an expected dividend yield of 0.0%, a risk-free interest rate of 5.0%, volatility of 85% and an expected life of five years and (b) the estima