UNITED STATES SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2005
OR
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from January 1, 2005 to March 31, 2005
Commission file number: 1-31949
I-Sector Corporation
| Delaware | 76-0515249 | |
| (State of incorporation) | (I.R.S. Employer Identification Number) |
6401 Southwest Freeway
Houston, Texas 77074
(Address of principal executive offices)
(Zip code)
(713) 795-2000
Registrants telephone number including area code
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 þ No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
The Registrant has 5,454,534 shares of common stock outstanding as of May 12, 2005.
I-Sector Corporation
FORM 10-Q for the Quarter Ended March 31, 2005
INDEX
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited):
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
I-SECTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share and per share amounts)
(Unaudited)
| Three months ended March 31, | ||||||||
| 2004 | 2005 | |||||||
Revenue: |
||||||||
Products |
$ | 10,194 | $ | 23,534 | ||||
Services |
1,944 | 2,793 | ||||||
Custom projects |
2,137 | 1,441 | ||||||
Total revenue |
14,275 | 27,768 | ||||||
Cost of goods and services: |
||||||||
Products |
8,491 | 20,188 | ||||||
Services |
1,286 | 1,936 | ||||||
Custom projects |
962 | 732 | ||||||
Total cost of goods and services |
10,739 | 22,856 | ||||||
Gross profit |
3,536 | 4,912 | ||||||
Selling, general and administrative expenses |
3,499 | 10,784 | ||||||
Operating income (loss) |
37 | (5,872 | ) | |||||
Interest and other income (expense), net |
19 | (47 | ) | |||||
Income (loss) from continuing operations before income taxes |
56 | (5,919 | ) | |||||
Income taxes |
5 | | ||||||
Net income (loss) from continuing operations before minority
interest |
51 | (5,919 | ) | |||||
Minority interest |
(23 | ) | ||||||
Net income (loss) from continuing operations |
51 | (5,942 | ) | |||||
Discontinued operations: |
||||||||
Loss on disposal of discontinued operations, net of taxes |
(12 | ) | | |||||
Net income (loss) before cumulative effect of change in
accounting method |
39 | (5,942 | ) | |||||
Cumulative effect of change in application of
percentage of completion method |
| (566 | ) | |||||
Net income (loss) |
$ | 39 | $ | (6,508 | ) | |||
Net income (loss) per share: |
||||||||
Basic: |
||||||||
Income (loss) from continuing operations before
minority interest |
$ | 0.01 | $ | (1.14 | ) | |||
Minority interest |
| | ||||||
Loss on disposal of discontinued operations, net of taxes. |
| | ||||||
Cumulative effect of change in accounting method |
| (.11 | ) | |||||
Net income (loss) per share |
$ | 0.01 | $ | (1.25 | ) | |||
Diluted: |
||||||||
Income (loss) from continuing operations before
minority interest |
$ | 0.01 | $ | (1.14 | ) | |||
Minority interest |
| | ||||||
Loss on disposal of discontinued operations, net of taxes. |
| | ||||||
Cumulative effect of change in accounting method |
| (.11 | ) | |||||
Net income (loss) per share |
$ | 0.01 | $ | (1.25 | ) | |||
Shares used in computing net income (loss) per share: |
||||||||
Basic |
3,978,407 | 5,210,794 | ||||||
Diluted |
4,544,406 | 5,210,794 | ||||||
The accompanying notes are an integral part of the condensed consolidated financial statements
| CONDENSED CONSOLIDATED BALANCE SHEETS |
I-SECTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and par value amounts)
| December 31, | March 31, | |||||||
| 2004 | 2005 | |||||||
| (Unaudited) | ||||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 4,773 | $ | 7,185 | ||||
Accounts and notes receivable, net of allowance of $2,146 and $2,366 |
30,127 | 26,921 | ||||||
Inventory |
1,159 | 849 | ||||||
Cost and estimated earnings in excess of billings |
1,663 | 948 | ||||||
Other current assets |
310 | 355 | ||||||
Total current assets |
38,032 | 36,258 | ||||||
Property and equipment, net of accumulated depreciation of $2,397 and $2,511 |
1,787 | 1,778 | ||||||
Notes receivable, long-term, net of allowance of $250 and $250 |
207 | 60 | ||||||
Intangible assets, net of accumulated amortization of $1,005 and $1,111 |
1,113 | 2,415 | ||||||
Total Assets |
$ | 41,139 | $ | 40,511 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current Liabilities: |
||||||||
Notes payable and current portion of long-term debt |
$ | 8,220 | $ | 101 | ||||
Accounts payable |
10,675 | 15,926 | ||||||
Billings in excess of cost and estimated earnings |
63 | 786 | ||||||
Other current liabilities |
5,931 | 6,992 | ||||||
Total current liabilities |
24,889 | 23,805 | ||||||
Long-term debt |
122 | 94 | ||||||
Minority interest |
279 | | ||||||
Commitments and contingencies |
||||||||
Stockholders Equity: |
||||||||
Preferred stock, $.01 par value, 5,000,000 shares authorized,
no shares issued |
| | ||||||
Common stock, $.01 par value, 15,000,000 shares authorized,
5,201,354 and 5,454,534 shares issued |
52 | 54 | ||||||
Additional paid in capital |
17,513 | 24,782 | ||||||
Retained deficit |
(1,716 | ) | (8,224 | ) | ||||
Total stockholders equity |
15,849 | 16,612 | ||||||
Total Liabilities and Stockholders Equity |
$ | 41,139 | $ | 40,511 | ||||
The accompanying notes are an integral part of the condensed consolidated financial statements
| CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY |
I-SECTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY
(In thousands, except share amounts)
(Unaudited)
| $.01 par value | Additional | |||||||||||||||||||
| Common Stock | Paid-In | Retained | ||||||||||||||||||
| Shares | Amount | Capital | Deficit | Total | ||||||||||||||||
Balance at December 31, 2004 |
5,201,354 | $ | 52 | $ | 17,513 | $ | (1,716 | ) | $ | 15,849 | ||||||||||
Exercise of common stock options |
8,290 | | 12 | 12 | ||||||||||||||||
Exchange of INX and I-Sector options |
| | 5,729 | | 5,729 | |||||||||||||||
Exchange of INX and I-Sector common stock |
244,890 | 2 | 1,528 | | 1,530 | |||||||||||||||
Net loss |
| | | (6,508 | ) | (6,508 | ) | |||||||||||||
Balance at March 31, 2005 |
5,454,534 | $ | 54 | $ | 24,782 | $ | (8,224 | ) | $ | 16,612 | ||||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
I-SECTOR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
| Three months ended March 31, | ||||||||
| 2004 | 2005 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | 39 | $ | (6,508 | ) | |||
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities: |
||||||||
Net loss from discontinued operations |
12 | |||||||
Tax benefit from discontinued operations |
5 | |||||||
Minority interests |
23 | |||||||
Depreciation and amortization |
201 | 238 | ||||||
Loss on retirement of assets |
18 | 12 | ||||||
Bad debt expense (recoveries) |
(182 | ) | 30 | |||||
Exchange of INX and I-Sector options |
5,729 | |||||||
Changes in operating assets and liabilities: |
||||||||
Accounts and notes receivable |
275 | 3,176 | ||||||
Accounts payable |
618 | 5,251 | ||||||
Other assets and liabilities |
(844 | ) | 2,729 | |||||
Net cash provided by operating activities |
142 | 10,680 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Capital expenditures |
(139 | ) | (133 | ) | ||||
Net cash used in investing activities |
(139 | ) | (133 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Exercise of stock options |
59 | 12 | ||||||
Payments on notes payable |
(1,714 | ) | (8,147 | ) | ||||
Notes payable interest bearing borrowings on credit line |
1,204 | | ||||||
Net cash used in financing activities |
(451 | ) | (8,135 | ) | ||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(448 | ) | 2,412 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
2,172 | 4,773 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 1,724 | $ | 7,185 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
||||||||
Cash paid for interest |
$ | 24 | $ | 219 | ||||
SUPPLEMENTAL NONCASH INVESTING AND FINANCING ACTIVITIES: |
||||||||
Acquisition of INX minority interest: |
||||||||
Issuance of common stock |
1,530 | |||||||
Transaction costs accrued |
180 | |||||||
Minority interest acquired |
(302 | ) | ||||||
Revaluation of options granted to consultants |
150 | |||||||
Offering costs accrued |
486 | |||||||
The accompanying notes are an integral part of the condensed consolidated financial statements
| NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
I-SECTOR CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands, except share and per share amounts)
1. DESCRIPTION OF BUSINESS
I-Sector Corporation and subsidiaries (I-Sector or the Company) are engaged in the sale and support of IP communications solutions, IP communications network infrastructure, proprietary call center computer-telephony software, and centralized management of remote-enabled computer networks and helpdesks.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited financial data as of March 31, 2005 and for the three months ended March 31, 2004 and 2005 have been prepared by the Company, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. The December 31, 2004 Condensed Consolidated Balance Sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles in the United States. However, the Company believes the disclosures are adequate to make the information presented not misleading. These Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and the notes thereto, included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004.
In the opinion of management, all adjustments (which include normal recurring adjustments, except as disclosed herein) necessary to present a fair presentation of financial position as of March 31, 2005, results of operations for the three months ended March 31, 2004 and 2005, cash flows for the three months ended March 31, 2004 and 2005, and stockholders equity for the three months ended March 31, 2005, have been included. The results of the interim periods are not necessarily indicative of results for the full year or any future period.
Revenue Recognition
I-Sector has a number of different revenue components, which vary between its reportable operating segments. Each reportable operating segment has more than one revenue component, and revenue is recognized differently for each component of revenue earned by operating segment. The material revenue earned by I-Sector, some of which are earned by more than one operating segment, and some by only one operating segment, are:
Products Revenue. Each of I-Sectors operating segments earn revenue from product shipments. I-Sector recognizes revenue from product shipments when the product is shipped or delivered to the customer.
Services Revenue. All of I-Sectors operating segments earn revenue from providing stand-alone services revenue. This revenue consists of billings for engineering and technician time, programming services, which are provided on either an hourly basis or a flat-fee basis, support contracts and the service component of maintenance and repair service ticket transactions. These services are contracted for separately from any product sale, and are generally completed in less than three months. Service revenues are recognized when the service is performed and when collection is reasonably assured. Two of I-Sectors segments sometimes earn agency fee revenue from various sources, the primary source of which is referring customers to other organizations for which an agency fee is received. This revenue is recognized at the earlier of when payment is received or when notification of amounts due is received from the entity paying such agency fee and collectibility is reasonably assured.
One of I-Sectors segments, Internetwork Experts, Inc. (INX), has certain fixed and flat fee services contracts that extend over three months or more, and are accounted for on the percentage of completion method of accounting. The percentage of revenue recognized in any particular period is determined on the basis of the
relationship of the actual hours worked to estimated total hours to complete the contract. Revisions of the estimated hours to complete are reflected in the period in which the facts necessitating the revisions become known. When a contract indicates a loss, a provision is made for the total anticipated loss.
Custom Project Revenue. One of I-Sectors segments, Stratasoft, earns revenue from projects that are recognized using the percentage of completion method of accounting. The majority of Stratasofts revenue consists of system sales in which it bundles its proprietary software, along with third-party hardware products and material related software customization services, installation, training services, warranty services and incidental post contract support (PCS) together under a single contract with the customer. PCS is insignificant on such contracts for one year or less, and therefore, we have determined that the value of such PCS should not be unbundled from the project revenue as set forth in paragraph 59 of SOP 97-2. Accordingly, such PCS revenue is recognized together with the project revenue, and the estimated cost to provide the PCS is accrued. The value of the PCS is determinable within the contract, which defines the period that the PCS is granted and offers renewals at stated amounts, thereby defining the value of the PCS. The software customization, together with the hardware customization and integration, represent a significant modification, customization and/or production of the product and, therefore, the entire arrangement is required to be accounted for using the percentage of completion method of accounting pursuant to SOP 81-1. The Company follows this method since reasonably dependable estimates of the revenue and costs applicable to various stages of a contract can be made. Revisions of estimates are reflected in the period in which the facts necessitating the revisions become known. When a contract indicates a loss, a provision is made for the total anticipated loss. The percentage-of-completion method relies on estimates of expected contract revenue and costs. Prior to January 1, 2005, the percentage of revenue recognized in any particular period was determined principally on the basis of the relationship of the cost of work performed on the contract compared to the estimated total costs expected to be incurred under the contract. Effective January 1, 2005, the Company changed its method of computing the percentage of completion from total project costs to total labor costs, as further discussed in Note 4. The following reflects the amounts relating to uncompleted contracts at:
| December 31, | March 31, | |||||||
| 2004 | 2005 | |||||||
Costs incurred on uncompleted contracts |
$ | 1,675 | $ | 627 | ||||
Estimated earnings |
4,862 | 3,450 | ||||||
Less: Billings to date |
(4,937 | ) | (3,915 | ) | ||||
Total |
$ | 1,600 | $ | 162 | ||||
Included in accompanying balance sheets under the following captions: |
||||||||
Cost and estimated earnings in excess of billings |
$ | 1,663 | $ | 948 | ||||
Billings in excess of cost and estimated earnings |
(63 | ) | (786 | ) | ||||
Total |
$ | 1,600 | $ | 162 | ||||
Vendor Incentives
INX participates in a significant vendor incentive program. The incentives are generally earned based on sales volume, sales growth and customer satisfaction levels. The amounts earned under these programs are accrued when realization is deemed probable and can be reasonably measured; otherwise, they are recorded when they are declared by the vendor or the cash is received, whichever is earlier. The incentives are recorded as a reduction of cost of goods and services. Selling, general and administrative expenses are increased for any associated commission expense and payroll tax related to the incentives. When vendor incentives are not recognized until vendor declaration or cash receipt, then their effect on cost of goods can vary significantly among quarterly and annual reporting periods. Vendor incentives of $622 and $664 were recognized during the three-month periods ended March 31, 2004 and 2005, respectively. Vendor incentives reported for the 2004 period relate to the six-month measurement period ended January 31, 2004 and vendor incentives for the 2005 period are for the three months ended March 31, 2005
Stock-Based Compensation
The Company has elected to account for employee stock-based compensation using the intrinsic value method of accounting in accordance with Accounting Principles Bulletin (APB) No. 25 Accounting for Stock Issued to
Employees. Under this method no compensation expense is recognized when the number of shares granted is known and the exercise price of the stock option is equal to or greater than the fair value of the common stock on the grant date. For the three months ended March 31, 2004, the Company recorded no stock-based compensation associated with stock options granted to employees and directors in its consolidated statement of operations. For the three months ended March 31, 2005, $5,729 of expense was recorded for stock options remeasured as discussed in Note 6. I-Sector and its subsidiaries apply the fair value method as prescribed by SFAS No. 123, as interpreted and amended, for stock and stock options issued to non-employees and during the three months ended March 31, 2004 and 2005, recorded $(63) and $0, respectively, of other additional paid in capital related to compensation to non-employees.
If compensation cost for all option issuances had been determined consistent with the fair value method, I-Sectors net income (loss) and net income (loss) per share would have increased to the pro-forma amounts indicated below. For purposes of the disclosures below, the fair value of each stock option has been estimated on the grant date with a Black-Scholes option pricing model using the following weighted-average assumptions for the 2004 and 2005 periods; dividend yield of 0% for all periods; expected volatility of 106.0% and 78.6%, respectively; risk-free interest rate of 3.63% and 3.63%, respectively; and expected lives of 8.4 and 8.0 years, respectively, from the original date of the stock option grants.
| Three months ended | ||||||||
| March 31, | ||||||||
| 2004 | 2005 | |||||||
Basic and diluted: |
||||||||
Net income (loss) as reported |
$ | 39 | $ | (6,508 | ) | |||
Deduct: Total stock-based employee
compensation determined under fair value
based method for all awards, net of related
tax effects |
22 | 40 | ||||||
Pro forma net income (loss) |
$ | 17 | $ | (6,548 | ) | |||
Earnings per share: |
||||||||
Basic as reported |
$ | 0.01 | $ | (1.25 | ) | |||
Basic pro forma |
$ | 0.00 | $ | (1.26 | ) | |||
Diluted as reported |
$ | 0.01 | $ | (1.25 | ) | |||
Diluted pro forma |
$ | 0.00 | $ | (1.26 | ) | |||
In December 2004, the FASB issued SFAS No. 123(R), which amends SFAS No. 123 and supersedes APB Opinion No. 25. SFAS No. 123(R) requires compensation expense to be recognized for all share-based payments made to employees based on the fair value of the award at the date of grant, eliminating the intrinsic value alternative allowed by SFAS No. 123. Generally, the approach for determining fair value under the original pronouncement has not changed. However, there are revisions to the accounting guidelines established, such as accounting for forfeitures, that will change the Companys accounting for stock-based awards in the future.
SFAS No. 123(R) must be adopted in the first annual period beginning after June 15, 2005. The statement allows companies to adopt its provisions using either of the following transition alternatives:
| | The modified prospective method, which results in the recognition of compensation expense using SFAS No. 123(R) for all share-based awards granted after the effective date and the recognition of compensation expense using SFAS No. 123 for all previously granted share-based awards that remain unvested at the effective date; or | |||
| | The modified retrospective method, which results in applying the modified prospective method and restating prior periods by recognizing the financial statement impact of share-based payments in a manner consistent with the pro forma disclosure requirements of SFAS No. 123. The modified retrospective method may be applied to all prior periods presented or previously reported interim periods of the year of adoption. | |||
The Company currently plans to adopt SFAS No. 123(R) on January 1, 2006 using the modified prospective method. This change in accounting is not expected to materially impact the Companys financial position. However, because the Company currently accounts for share-based payments to employees using the intrinsic value method, the results of operations generally have not included the recognition of compensation expense for the issuance of stock option awards. The Company has not calculated the impact of this statement on our previous or future operating results as it is still determining the appropriate fair value method to be used.
The Company will be required to recognize expense related to stock options and other types of equity-based compensation beginning in 2006 and such cost must be recognized over the period during which an employee is required to provide service in exchange for the award. The requisite service period is usually the vesting period. The standard also requires the Company to estimate the number of instruments that will ultimately be issued, rather than accounting for forfeitures as they occur. Additionally, the Company may be required to change the method used to determine the fair value of stock options.
3. SEGMENT INFORMATION
I-Sector has four reportable segments: INX, Stratasoft, Valerent and Corporate. Corporate is not a revenue generating operating segment. The accounting policies of the business segments are the same as those for I-Sector. I-Sector evaluates performance of each segment based on operating income. Management views trade accounts receivable and inventory and not total assets in their decision-making. Inter-segment sales and transfers are not significant and are shown in the Eliminations column in the following table. The tables below show the results of the four reportable segments:
For the quarter ended March 31, 2005:
| INX | Stratasoft | Valerent | Corporate | Eliminations | Consolidated | |||||||||||||||||||
Revenue: |
||||||||||||||||||||||||
Products |
$ | 23,153 | $ | | $ | 402 | $ | | $ | (21 | ) | $ | 23,534 | |||||||||||
Services |
1,508 | | 1,285 | | | 2,793 | ||||||||||||||||||
Custom projects |
| 1,441 | | | | 1,441 | ||||||||||||||||||
Total revenue |
24,661 | 1,441 | 1,687 | | (21 | ) | 27,768 | |||||||||||||||||
Gross profit: |
||||||||||||||||||||||||
Products |
3,337 | | 9 | | | 3,346 | ||||||||||||||||||
Services |
324 | | 533 | | | 857 | ||||||||||||||||||
Custom projects |
| 709 | | | | 709 | ||||||||||||||||||
Total gross profit |
3,661 | 709 | 542 | | | 4,912 | ||||||||||||||||||
Selling, general
and administrative
expenses |
2,947 | 1,234 | 540 | 6,063 | | 10,784 | ||||||||||||||||||
Operating income
(loss) |
$ | 714 | $ | (525 | ) | $ | 2 | $ | (6,063 | ) | $ | | (5,872 | ) | ||||||||||
Interest and other
income (expense), net |
(47 | ) | ||||||||||||||||||||||
Loss before income
taxes and minority
interest |
(5,919 | ) | ||||||||||||||||||||||
Income taxes |
||||||||||||||||||||||||