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 September 30, 2003 | ||
| Or | ||
| o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
| For the transition period from to |
Commission File No.: 000-50171
TRAVELZOO INC.
| DELAWARE | 36-4415727 | |
| (State or Other Jurisdiction of | (I.R.S. Employer | |
| Incorporation or Organization) | Identification No.) | |
| 590 Madison Avenue, 21st Floor, | ||
| New York, New York | 10022 | |
| (Address of Principal Executive Offices) | (Zip code) |
Registrants telephone number, including area code: (212) 521-4200
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 Act). Yes o No x
As of October 31, 2003, the registrant had outstanding 19,425,147 shares of its $0.01 par value common stock.
TRAVELZOO INC.
Table of Contents
| Page | |||||||
PART I FINANCIAL INFORMATION |
|||||||
Item 1. Unaudited Condensed Consolidated Financial Statements |
|||||||
Condensed Consolidated Balance Sheets as of September 30, 2003 and December 31, 2002 |
|||||||
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended
September 30, 2003 and 2002 |
|||||||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003
and 2002 |
|||||||
Notes to Condensed Consolidated Financial Statements |
|||||||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
|||||||
Item 3. Quantitative and Qualitative Disclosures About Market Risk |
|||||||
Item 4. Controls and Procedures |
|||||||
PART II OTHER INFORMATION |
|||||||
Item 6. Exhibits and Reports on Form 8-K |
|||||||
Signatures |
|||||||
2
PART I. FINANCIAL INFORMATION
Item 1. Unaudited Condensed Consolidated Financial Statements
TRAVELZOO INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
| September 30, | December 31, | |||||||||||
| 2003 | 2002 | |||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 3,011,966 | $ | 1,258,273 | ||||||||
Accounts receivable, less allowance for doubtful
accounts of $62,077 and $55,925 as of
September 30, 2003 and December 31, 2002, respectively |
2,136,522 | 1,311,399 | ||||||||||
Deposits |
121,416 | 22,339 | ||||||||||
Prepaid expenses and other current assets |
177,389 | 114,909 | ||||||||||
Deferred income taxes |
81,313 | 81,313 | ||||||||||
Total current assets |
5,528,606 | 2,788,233 | ||||||||||
Deposits |
13,040 | 64,923 | ||||||||||
Deferred income taxes |
32,054 | 32,054 | ||||||||||
Property and equipment, net |
113,330 | 142,091 | ||||||||||
Intangible assets, net |
163,168 | 212,293 | ||||||||||
Total assets |
$ | 5,850,198 | $ | 3,239,594 | ||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
$ | 359,897 | $ | 442,349 | ||||||||
Accrued expenses |
1,274,147 | 547,680 | ||||||||||
Deferred revenue |
61,584 | 19,179 | ||||||||||
Income tax payable |
766,000 | 439,432 | ||||||||||
Total liabilities |
2,461,628 | 1,448,640 | ||||||||||
Commitments
Stockholders equity: |
||||||||||||
Common stock |
194,251 | 194,251 | ||||||||||
Additional paid-in capital |
(116,078 | ) | (116,078 | ) | ||||||||
Retained earnings |
3,310,397 | 1,712,781 | ||||||||||
Total stockholders equity |
3,388,570 | 1,790,954 | ||||||||||
Total liabilities and stockholders equity |
$ | 5,850,198 | $ | 3,239,594 | ||||||||
See accompanying notes to unaudited condensed consolidated financial statements.
3
TRAVELZOO INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||||
| September 30, | September 30, | |||||||||||||||||
| 2003 | 2002 | 2003 | 2002 | |||||||||||||||
Revenues |
$ | 4,785,427 | $ | 2,538,152 | $ | 12,790,363 | $ | 6,715,356 | ||||||||||
Cost of revenues |
93,645 | 90,108 | 257,814 | 262,108 | ||||||||||||||
Gross profit |
4,691,782 | 2,448,044 | 12,532,549 | 6,453,248 | ||||||||||||||
Operating expenses: |
||||||||||||||||||
Sales and marketing |
2,525,638 | 1,510,266 | 6,744,080 | 3,822,582 | ||||||||||||||
General and administrative |
1,115,144 | 521,663 | 3,074,947 | 1,646,279 | ||||||||||||||
Merger expenses |
| | | 54,538 | ||||||||||||||
Total operating expenses |
3,640,782 | 2,031,929 | 9,819,027 | 5,523,399 | ||||||||||||||
Income from operations |
1,051,000 | 416,115 | 2,713,522 | 929,849 | ||||||||||||||
Interest income |
3,187 | 540 | 8,324 | 2,027 | ||||||||||||||
Income before income taxes |
1,054,187 | 416,655 | 2,721,846 | 931,876 | ||||||||||||||
Income taxes |
437,581 | 171,071 | 1,124,230 | 404,672 | ||||||||||||||
Net income |
616,606 | 245,584 | 1,597,616 | 527,204 | ||||||||||||||
Basic net income per share |
$ | 0.03 | $ | 0.01 | $ | 0.08 | $ | 0.03 | ||||||||||
Diluted net income per share |
$ | 0.03 | $ | 0.01 | $ | 0.08 | $ | 0.03 | ||||||||||
Shares used in computing basic net income per share |
19,425,147 | 19,425,147 | 19,425,147 | 19,425,147 | ||||||||||||||
Shares used in computing diluted net income per share |
20,521,014 | 20,257,086 | 20,508,073 | 19,821,841 | ||||||||||||||
See accompanying notes to unaudited condensed consolidated financial statements.
4
TRAVELZOO INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| Nine Months Ended September 30, | ||||||||||||
| 2003 | 2002 | |||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ | 1,597,616 | $ | 527,204 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
124,510 | 146,244 | ||||||||||
Provision for losses on accounts receivable |
6,152 | 15,022 | ||||||||||
Loss on disposal of property and equipment |
415 | | ||||||||||
Non-cash revenues |
| (3,410 | ) | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
Accounts receivable |
(831,275 | ) | (213,263 | ) | ||||||||
Deposits |
(47,194 | ) | (26,108 | ) | ||||||||
Prepaid expenses and other current assets |
(62,480 | ) | (23,903 | ) | ||||||||
Accounts payable |
(82,452 | ) | 280,651 | |||||||||
Accrued expenses |
726,467 | (87,093 | ) | |||||||||
Deferred revenue |
42,405 | (4,584 | ) | |||||||||
Income tax payable |
326,568 | (311,928 | ) | |||||||||
Net cash provided by operating activities |
1,800,732 | 298,832 | ||||||||||
Cash flows from investing activities: |
||||||||||||
Purchases of property and equipment |
(47,039 | ) | (112,248 | ) | ||||||||
Net cash used in investing activities |
(47,039 | ) | (112,248 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents |
1,753,693 | 186,584 | ||||||||||
Cash and cash equivalents at beginning of period |
1,258,273 | 609,919 | ||||||||||
Cash and cash equivalents at end of period |
$ | 3,011,966 | $ | 796,503 | ||||||||
Supplemental disclosure of cash flow information: |
||||||||||||
Cash paid for income taxes |
$ | 797,662 | $ | 757,534 | ||||||||
Reduction in carrying amounts of intangible asset and deferred revenue |
$ | | $ | (69,427 | ) | |||||||
See accompanying notes to unaudited condensed consolidated financial statements.
5
TRAVELZOO INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(1) The Company and Basis of Presentation
Travelzoo Inc. is an Internet media company that publishes sales and specials for hundreds of travel companies. The Companys media products include the Travelzoo website, the Travelzoo Top 20 e-mail newsletter, and the Weekend.com e-mail newsletter.
The accompanying unaudited condensed consolidated financial statements have been prepared by Travelzoo Inc. (the Company or Travelzoo) in accordance with the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and footnote disclosure normally included in consolidated financial statements prepared in accordance with generally accepted accounting principles in the United States of America have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the financial position of the Company, and its results of operations and cash flows. These condensed consolidated financial statements should be read in conjunction with the Companys audited consolidated financial statements and related notes as of and for the year ended December 31, 2002, included in the Companys Form 10-K filed with the SEC on March 28, 2003.
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.
The results of operations for the nine months ended September 30, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003 or any other future period, and the Company makes no representations related thereto.
During January 2001, the Board of Directors of Travelzoo.com Corporation proposed that Travelzoo.com Corporation be merged with Travelzoo Inc. whereby Travelzoo Inc. would be the surviving entity. On March 15, 2002, the stockholders of Travelzoo.com Corporation approved the merger with Travelzoo Inc. On April 25, 2002, the certificate of merger was filed in Delaware upon which the merger became effective and Travelzoo.com Corporation was dissolved. Each outstanding share of common stock of Travelzoo.com Corporation was converted into the right to receive one share of common stock of Travelzoo Inc. Former stockholders of Travelzoo.com Corporation have a period of two years to receive shares of Travelzoo Inc. Travelzoo.com Corporation had 11,295,874 shares outstanding. As of September 30, 2003, 7,157,932 shares of Travelzoo.com Corporation had been exchanged for shares of Travelzoo Inc. The remaining 4,137,942 shares of Travelzoo Inc. that may be exchanged are included in the issued and outstanding common stock of Travelzoo Inc. and the calculations of basic and diluted earnings per share. The merger was accounted for as a combination of entities under common control using as-if pooling-of-interests accounting. Under this method of accounting, the assets and liabilities of Travelzoo.com Corporation and Travelzoo Inc. were carried forward to the combined company at their historical costs. In addition, all prior period financial statements of Travelzoo Inc. were restated to include the combined results of operations, financial position and cash flows of Travelzoo.com Corporation. The restated results for Travelzoo Inc. are identical to the combined results of Travelzoo.com Corporation and Travelzoo Inc.
(2) Revenue Recognition
Substantially all revenue consists of advertising sales. Advertising revenues are derived principally from the sale of advertising on the Travelzoo website and in the Travelzoo Top 20 e-mail newsletter.
Advertising revenues are recognized in the period in which the advertisement is displayed, provided that evidence of an arrangement exists, the fees are fixed and determinable, no significant obligations remain at the end of the period, and collection of the resulting receivable is deemed probable. Where collectibility is not probable, the revenue will be recognized upon cash collection, provided that the other criteria for revenue recognition have been met. If fixed-fee advertising is displayed over a term greater than one month, revenues are recognized ratably over the period. To the extent that any minimum guaranteed impressions are not met during the contract period, the Company defers recognition of the corresponding revenues until the guaranteed impressions are achieved. Fees for banner advertising and other variable-fee advertising arrangements are recognized based on the number of impressions displayed or clicks delivered during the period.
6
The Company had outsourced part of its advertising sales and production activities to DoubleClick, Inc. (DoubleClick). The agreement with DoubleClick was canceled as of August 23, 2002. Under the terms of the agreement with DoubleClick, the Company received a portion of the revenue received by DoubleClick from clients for the display of advertising on the Travelzoo website. The Company records these revenues on a net basis. The gross revenue received by DoubleClick from advertising on the Travelzoo website was $-0- and $82,939 for the nine months ended September 30, 2003 and 2002, respectively. The Companys share of this income, which has been recorded as revenue, was $-0- and $38,354 for the nine months ended September 30, 2003 and 2002, respectively.
In October 2001, the Company completed the acquisition of the Weekends.com domain name. As consideration for the purchase, the Company paid the seller $125,000 in cash and agreed to provide a minimum number of clicks to the sellers other websites through advertising placed on the Travelzoo website. The fair value of the advertising services of $89,286 was determined based on the cash price of similar advertising services and recorded as deferred revenue. The revenue is being recognized as the clicks are delivered, and $3,410 of such revenue was recognized for the nine months ended September 30, 2002. The agreement with the seller to provide advertising services expired on September 30, 2002. As such, $69,427 of advertising was not delivered and the carrying amounts of the intangible asset and related deferred revenue were reduced accordingly.
(3) Stock-based Compensation
The Company adopted Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure, during the quarter ended March 31, 2003. As required under Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation, and Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure, the pro forma effects of stock-based compensation on net income and net earnings per common share have been estimated at the time of grant using the Black-Scholes option-pricing model.
For purposes of pro forma disclosures, the estimated fair value of the options is assumed to be amortized to expense over the options vesting periods. The pro forma effects of recognizing compensation expense under the fair value method on net income and net income per share were as follows:
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2003 | 2002 | |||||||
Net income as reported |
$ | 1,597,616 | $ | 527,204 | ||||
Stock-based compensation included in determination of net income |
| | ||||||
Stock-based compensation determined under the fair-value based method |
| (1,431 | ) | |||||
Pro-forma net income as if the fair value based method had been applied to all awards |
$ | 1,597,616 | $ | 525,773 | ||||
Pro-forma basic and diluted net income per share as if the fair value based method
had been applied to all awards |
$ | 0.08 | $ | 0.03 | ||||
The fair value of options granted was calculated as of the grant date using the Black-Scholes method with the following assumptions:
| 2003 | 2002 | |||||||
Numbers of options granted |
| 33,589 | ||||||
Grant date fair value of options |
| 0.06 | ||||||
Grant date fair value of the common stock |
$ | | $ | 0.56 | ||||
Expected life of the option (in years) |
| 5 | ||||||
Annual volatility |
| 51 | % | |||||
Risk-free interest rates |
| 4.5 | % | |||||
Dividend Rate |
| | ||||||
(4) Net Income Per Share
Net income per share has been calculated under SFAS No. 128, Earnings per Share. Basic net income per share is computed by dividing the net income by the weighted-average number of common shares outstanding for the period. Diluted net income per share
7
is computed by dividing net income by the weighted-average number of common shares and potential common shares outstanding during the period. Potential common shares included in the diluted calculation consists of incremental shares issuable upon the exercise of outstanding stock options calculated using the treasury stock method.
The following table sets forth the calculation of basic and diluted net income per share:
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2003 | 2002 | 2003 | 2002 | |||||||||||||
Basic net income per share: |
||||||||||||||||
Net income |
$ | 616,606 | $ | 245,584 | $ | 1,597,616 | $ | 527,204 | ||||||||
Weighted average common shares |
19,425,147 | 19,425,147 | 19,425,147 | 19,425,147 | ||||||||||||
Basic net income per share |
$ | 0.03 | $ | 0.01 | $ | 0.08 | $ | 0.03 | ||||||||
Diluted net income per share: |
||||||||||||||||
Net income |
$ | 616,606 | $ | 245,584 | $ | 1,597,616 | $ | 527,204 | ||||||||
Weighted average common shares |
19,425,147 | 19,425,147 | 19,425,147 | 19,425,147 | ||||||||||||
Effect of dilutive
securities: stock options |
1,095,867 | 831,939 | 1,082,926 | 396,694 | ||||||||||||
Diluted weighted average
common shares |
20,521,014 | 20,257,086 | 20,508,073 | 19,821,841 | ||||||||||||
Diluted net income per share |
$ | 0.03 | $ | 0.01 | $ | 0.08 | $ | 0.03 | ||||||||
(5) Commitments
The Company leases office space in Chicago, Miami, Mountain View (California), and New York, under operating leases which expire on December 31, 2003, June 30, 2004, May 31, 2004 and July 31, 2005 respectively. The future minimum rental payments under these operating leases as of September 30, 2003 and December 31, 2002 total $532,462 and $556,940, respectively. The future lease payments consist of $208,241 of payments due in 2003 and $324,221 of payments due in 2004.
(6) Significant Customer Information and Segment Reporting
SFAS No. 131, Disclosure about Segments of an Enterprise and Related Information, establishes standards for the reporting by business enterprises of information about operating segments, products and services, geographic areas, and major customers. The method for determining what information to report is based on the way that management organizes the operating segments within a company for making operational decisions and assessing performance. As of September 30, 2003, the Company has one operating segment.
Significant customer information is as follows:
| Percent of | ||||||||||||||||
| Percent of | Accounts | |||||||||||||||
| Revenues | Receivable | |||||||||||||||
| Nine Months Ended September 30, | September 30, | December 31, | ||||||||||||||
| Customer | 2003 | 2002 | 2003 | 2002 | ||||||||||||
A |
12 | % | 13 | % | 19 | % | 11 | % | ||||||||
B |
* | * | * | |||||||||||||