UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(MARK ONE)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2003.
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
_____________________ TO _____________________.
COMMISSION FILE NUMBER 0-19817.
STELLENT, INC.
| MINNESOTA | 41-1652566 | |
|
|
||
| (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION) |
(I.R.S. EMPLOYER IDENTIFICATION NO.) |
| 7777 GOLDEN TRIANGLE DRIVE, EDEN PRAIRIE, MINNESOTA | 55344-3736 | |
| (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) | (ZIP CODE) | |
(952) 903-2000
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 [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Securities Exchange Act of 1934) Yes [X] No [ ]
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date. Common Stock, $.01 par value 22,196,514 shares as of January 22, 2004.
1
STELLENT, INC.
Form 10-Q
Index
| PAGE | ||||
| PART I. FINANCIAL INFORMATION | ||||
| Item 1. | Condensed Consolidated Financial Statements | |||
| Condensed Consolidated Balance Sheets December 31, 2003 and March 31, 2003 | 3 | |||
| Condensed Consolidated Statements of Operations Three and nine months ended December 31, 2003 and 2002 | 4 | |||
| Condensed Consolidated Statements of Cash Flows Nine months ended December 31, 2003 and 2002 | 5 | |||
| Notes to Condensed Consolidated Financial Statements | 6 | |||
| Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 13 | ||
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 26 | ||
| Item 4. | Disclosure Procedures and Controls | 26 | ||
| PART II. OTHER INFORMATION | ||||
| Item 1. | Legal Proceedings | 27 | ||
| Item 2. | Changes in Securities and Use of Proceeds | 27 | ||
| Item 3. | Defaults upon Senior Securities | 27 | ||
| Item 4. | Submission of Matters to a Vote of Security Holders | 27 | ||
| Item 5. | Other Information | 27 | ||
| Item 6. | Exhibits and Reports on Form 8-K | 27 | ||
| SIGNATURES | 28 | |||
2
PART I. FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
STELLENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
(UNAUDITED)
| December 31, | March 31, | ||||||||
| 2003 | 2003 | ||||||||
ASSETS |
|||||||||
Current assets: |
|||||||||
Cash and cash equivalents |
$ | 32,657 | $ | 37,439 | |||||
Short-term marketable securities |
29,558 | 28,497 | |||||||
Trade accounts receivable, net |
18,067 | 15,602 | |||||||
Prepaid royalties |
2,005 | 2,335 | |||||||
Prepaid expenses and other current assets |
4,253 | 3,423 | |||||||
Total current assets |
86,540 | 87,296 | |||||||
Long-term marketable securities |
11,113 | 15,233 | |||||||
Property and equipment, net |
4,537 | 4,830 | |||||||
Prepaid royalties, net of current |
526 | 1,934 | |||||||
Goodwill, net |
14,735 | 12,703 | |||||||
Other acquired intangible assets, net |
2,716 | 4,837 | |||||||
Investments in other companies |
1,136 | 1,136 | |||||||
Other |
1,247 | 1,740 | |||||||
Total assets |
$ | 122,550 | $ | 129,709 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
|||||||||
Current liabilities: |
|||||||||
Accounts payable |
$ | 2,162 | $ | 2,287 | |||||
Deferred revenues |
9,154 | 9,187 | |||||||
Commissions payable |
912 | 1,353 | |||||||
Accrued expenses and other |
5,829 | 4,646 | |||||||
Total current liabilities |
18,057 | 17,473 | |||||||
Shareholders equity |
|||||||||
Common stock |
222 | 219 | |||||||
Additional paid-in capital |
188,570 | 186,604 | |||||||
Accumulated other comprehensive income |
686 | 315 | |||||||
Accumulated deficit |
(84,985 | ) | (74,902 | ) | |||||
Total shareholders equity |
104,493 | 112,236 | |||||||
Total liabilities and shareholders equity |
$ | 122,550 | $ | 129,709 | |||||
Note: The balance sheet at March 31, 2003 has been derived from audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
STELLENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| December 31, | December 31, | ||||||||||||||||
| 2003 | 2002 | 2003 | 2002 | ||||||||||||||
Revenues: |
|||||||||||||||||
Product licenses |
$ | 10,179 | $ | 9,650 | $ | 30,239 | $ | 30,367 | |||||||||
Services |
9,043 | 6,358 | 24,891 | 18,254 | |||||||||||||
Total revenues |
19,222 | 16,008 | 55,130 | 48,621 | |||||||||||||
Cost of revenues: |
|||||||||||||||||
Product licenses |
1,176 | 1,676 | 3,392 | 5,020 | |||||||||||||
Amortization of capitalized software from
acquisitions |
369 | 474 | 1,205 | 1,422 | |||||||||||||
Services |
4,424 | 2,877 | 12,405 | 8,880 | |||||||||||||
Total cost of revenues |
5,969 | 5,027 | 17,002 | 15,322 | |||||||||||||
Gross profit |
13,253 | 10,981 | 38,128 | 33,299 | |||||||||||||
Operating expenses: |
|||||||||||||||||
Sales and marketing |
10,383 | 9,606 | 29,905 | 29,575 | |||||||||||||
General and administrative |
1,988 | 2,836 | 6,929 | 7,919 | |||||||||||||
Research and development |
3,320 | 3,049 | 9,843 | 12,563 | |||||||||||||
Acquisition and related costs |
| 263 | | 1,002 | |||||||||||||
Amortization of acquired intangible assets
and other |
118 | 1,661 | 1,888 | 4,984 | |||||||||||||
Restructuring charges |
| 674 | 812 | 4,017 | |||||||||||||
Total operating expenses |
15,809 | 18,089 | 49,377 | 60,060 | |||||||||||||
Loss from operations |
(2,556 | ) | (7,108 | ) | (11,249 | ) | (26,761 | ) | |||||||||
Other: |
|||||||||||||||||
Interest income, net |
237 | 453 | 778 | 1,621 | |||||||||||||
Investment gain on sale (impairment) |
388 | (650 | ) | 388 | (650 | ) | |||||||||||
Net loss |
$ | (1,931 | ) | $ | (7,305 | ) | $ | (10,083 | ) | $ | (25,790 | ) | |||||
Net loss per common share Basic and diluted |
$ | (0.09 | ) | $ | (0.33 | ) | $ | (0.46 | ) | $ | (1.15 | ) | |||||
Weighted average common shares outstanding
Basic and diluted |
22,101 | 22,312 | 21,949 | 22,367 | |||||||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
STELLENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)
| Nine Months Ended | |||||||||||
| December 30, | |||||||||||
| 2003 | 2002 | ||||||||||
OPERATING ACTIVITIES |
|||||||||||
Net loss |
$ | (10,083 | ) | $ | (25,790 | ) | |||||
Adjustments to reconcile net loss to cash used in operating activities: |
|||||||||||
Depreciation and amortization |
2,599 | 2,691 | |||||||||
Amortization of acquired intangible assets |
3,093 | 6,406 | |||||||||
Investment (gain on sale) impairment |
(388 | ) | 650 | ||||||||
Other |
| 193 | |||||||||
Changes in operating assets and liabilities, net of amounts acquired: |
|||||||||||
Accounts receivable |
(2,465 | ) | (927 | ) | |||||||
Prepaid expenses and other current assets |
847 | 3,294 | |||||||||
Accounts payable and other liabilities |
(125 | ) | (441 | ) | |||||||
Accrued liabilities |
1,162 | 476 | |||||||||
Deferred revenue |
(125 | ) | 63 | ||||||||
Accrued commissions |
(441 | ) | 123 | ||||||||
Net cash flows used in operating activities |
(5,926 | ) | (13,262 | ) | |||||||
INVESTING ACTIVITIES: |
|||||||||||
Maturities of marketable securities, net |
3,059 | 35,933 | |||||||||
Purchases of property and equipment |
(1,734 | ) | (1,149 | ) | |||||||
Acquisition costs |
(2,138 | ) | (2,790 | ) | |||||||
Proceeds from investment sale |
388 | | |||||||||
Other |
(18 | ) | (243 | ) | |||||||
Net cash flows provided by (used in) investing activities |
(443 | ) | 31,751 | ||||||||
FINANCING ACTIVITIES: |
|||||||||||
Repurchase of common stock |
(308 | ) | (2,500 | ) | |||||||
Proceeds from exercise of stock options and warrants |
1,149 | 82 | |||||||||
Proceeds from issuance of stock under Employee Stock Purchase
Plan and other |
375 | 278 | |||||||||
Net cash flows provided by (used in) financing activities |
1,216 | (2,140 | ) | ||||||||
Cumulative effect of foreign currency translation adjustment |
371 | 396 | |||||||||
Net (decrease) increase in cash |
(4,782 | ) | 16,745 | ||||||||
Cash and equivalents, beginning of period |
37,439 | 15,493 | |||||||||
Cash and equivalents, end of period |
$ | 32,657 | $ | 32,238 | |||||||
Non-cash investing activity-unrealized loss on investment |
$ | | $ | (1,084 | ) | ||||||
Non-cash financing activity- issuance of common stock for acquisition |
$ | 754 | $ | | |||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
STELLENT, INC.
NOTE 1. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions for Quarterly Reports on Form 10-Q and instructions for Article 10 of Regulation S-X. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, have been recorded as necessary to present fairly Stellent, Inc.s (the Company) consolidated financial position, results of operations and cash flows for the periods presented. These financial statements should be read in conjunction with the Companys audited consolidated financial statements included in the Companys Fiscal Year 2003 Annual Report on Form 10-K. The consolidated results of operations for the three and nine month periods ended December 31, 2003 and 2002 are not necessarily indicative of the results that may be expected for any future period.
NOTE 2. USE OF ESTIMATES
The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including those related to revenue recognition, allowance for bad debts, income taxes, commission expense accrual, and useful lives of intangible assets and property and equipment, among others. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ from the estimates made by management with respect to these items and other items that require managements estimates.
NOTE 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The Companys product solutions, which are comprised of content components, universal content management and vertical applications, help customers worldwide solve real business problems related to efficiently creating, managing and sharing critical information. The Companys customers are primarily located throughout the United States and Europe. Its headquarters are located in Eden Prairie, Minnesota and the company has operations or collaborations in Australia, France, Germany, Italy, Japan, Korea, the Netherlands, Spain, Sweden, the United Kingdom and in other cities in the United States.
Principles of Consolidation: The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany transactions and balances have been eliminated.
Revenue Recognition: The Company currently derives all of its revenues from licenses of software products and related services. The Company recognizes revenue in accordance with the American Institute of Certified Public Accountants (AICPA) Accounting Standards Executive Committee Statement of Position (SOP) 97-2, Software Revenue Recognition, as amended by SOP 98-9, Modification of SOP 97-2, Software Revenue Recognition with Respect to Certain Transactions, and Securities and Exchange Commission Staff Accounting Bulletin 101, Revenue Recognition in Financial Statements.
Product license revenue is recognized under SOP 97-2 when (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred, (iii) the fee is fixed or determinable, and (iv) collectibility is probable and supported and the arrangement does not require additional services or modifications that are essential to the functionality of the software.
Persuasive Evidence of an Arrangement Exists The Company determines that persuasive evidence of an arrangement exists with respect to a customer under i) a signature license agreement, which is signed by both the customer and the Company, or ii) a purchase order, quote or binding letter-of-intent received from and signed by the customer, in which case the customer has either previously executed a signature license agreement with the Company or will receive a shrink-wrap license agreement with the software. The Company does not offer product return rights to end users or resellers.
6
STELLENT, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
Delivery has Occurred The Companys software may be either physically or electronically delivered to the customer. The Company determines that delivery has occurred upon shipment of the software pursuant to the billing terms of the arrangement or when the software is made available to the customer through electronic delivery. Customer acceptance generally occurs at delivery.
The Fee is Fixed or Determinable If at the outset of the customer arrangement, the Company determines that the arrangement fee is not fixed or determinable, revenue is typically recognized when the arrangement fee becomes due and payable. Fees due under an arrangement are generally deemed fixed and determinable if they are payable within twelve months.
Collectibility is Probable and Supported The Company determines whether collectibility is probable and supported on a case-by-case basis. The Company may generate a high percentage of its license revenue from its current customer base, for which there is a history of successful collection. The Company assesses the probability of collection from new customers based upon the number of years the customer has been in business and a credit review process, which evaluates the customers financial position and, ultimately, its ability to pay. If the Company is unable to determine from the outset of an arrangement that collectibility is probable based upon its review process, revenue is recognized as payments are received.
With regard to software arrangements involving multiple elements, the Company allocates revenue to each element based on the relative fair value of each element. The Companys determination of fair value of each element in multiple-element arrangements is based on vendor-specific objective evidence (VSOE). The Company limits its assessment of VSOE for each element to the price charged when the same element is sold separately. The Company has analyzed all of the elements included in its multiple-element arrangements and has determined that it has sufficient VSOE to allocate revenue to consulting services and post-contract customer support (PCS) components of its license arrangements. The Company sells its consulting services separately, and has established VSOE on this basis. VSOE for PCS is determined based upon the customers annual renewal rates for these elements. Accordingly, assuming all other revenue recognition criteria are met, revenue from perpetual licenses is recognized upon delivery using the residual method in accordance with SOP 98-9, and revenue from PCS is recognized ratably over their respective terms, typically one year.
The Companys direct customers typically enter into perpetual license arrangements. The Companys Content Components Division generally enters into term-based license arrangements with its customers, the term of which generally exceeds one year in length. The Company recognizes revenue from time-based licenses at the time the license arrangement is signed, assuming all other revenue recognition criteria are met, if the term of the time-based license arrangement is greater than twelve months. If the term of the time-based license arrangement is twelve months or less, the Company recognizes revenue ratably over the term of the license arrangement.
Services revenue consists of fees from consulting services and PCS. Consulting services include needs assessment, software integration, security analysis, application development and training. The Company bills consulting services fees either on a time and materials basis or on a fixed-price schedule. In general, the Companys consulting services are not essential to the functionality of the software. The Companys software products are fully functional upon delivery and implementation and generally do not require any significant modification or alteration for customer use. Customers purchase the Companys consulting services to facilitate the adoption of the Companys technology and may dedicate personnel to participate in the services being performed, but they may also decide to use their own resources or appoint other professional service organizations to provide these services. Software products are billed separately from professional services. The Company recognizes revenue from consulting services as services are performed. The Companys customers typically purchase PCS annually, and the Company prices PCS based on a percentage of the product license fee. Customers purchasing PCS receive product upgrades, Web-based technical support and telephone hot-line support.
Customer advances and billed amounts due from customers in excess of revenue recognized are recorded as deferred revenue.
7
STELLENT, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
Cost of Revenues: The Company expenses all manufacturing, packaging and distribution costs associated with product license revenue as cost of revenues. The Company expenses all technical support service costs associated with service revenue as cost of revenues. The Company also expenses amortization of capitalized software from acquisitions as cost of revenues.
Cash and Equivalents: The Company considers all short-term, highly liquid investments that are readily convertible into known amounts of cash and have original maturities of three months or less to be cash equivalents. At December 31, 2003, $2,915 was held at various financial institutions located in Europe and other foreign countries.
Marketable Securities: Investments in debt securities with a remaining maturity of one year or less at the date of purchase are classified as short-term marketable securities. Investments are held in debt securities of the United States government and with corporations that have the highest possible credit rating. Investments in debt securities with a remaining maturity of greater than one year are classified as long-term marketable securities. All investments are classified as held to maturity and recorded at amortized cost as the Company has the ability and positive intent to hold to maturity.
Investments in Other Companies: Investments are classified as long-term as the Company anticipates holding them for more than one year. The Company holds less than 20% interest in, and does not directly or indirectly exert significant influence over, any of the respective investees.
During the three months ended December 31, 2003, the Company sold the portion of these investments which was publicly traded. This investment was classified as available-for-sale and the Company had recorded an other than temporary impairment related to this asset during fiscal 2003. This investment was sold and the Company recorded a gain of approximately $388 during the three months ended December 31, 2003.
The remaining investments in other companies include investments in two non-public, start-up technology companies for which the Company uses the cost method of accounting.
Accounts Receivable: The Companys accounts receivable balances are due from companies across a broad range of industries, such as Government, Finance, Manufacturing, Consumer, Aerospace and Transportation, Health Care/Insurance, and High Tech/Telecom. Credit is extended based on evaluation of a customers financial condition and, generally, collateral is not required. Accounts receivable from sales of services are typically due from customers within 30 days and accounts receivable from sales of licenses are typically due over terms ranging from 30 days to nine months. Accounts receivable balances are stated at amounts due from customer net of an allowance for doubtful accounts. Accounts outstanding longer than the contractual payment terms are considered past due. The Company determined its allowance by considering a number of factors, including the length of time trade receivables are past due, the Companys previous loss history, the customers current ability to pay its obligation to the Company, and the condition of the general economy and the industry as a whole. The Company writes-off accounts receivable when they become uncollectible, and any payments subsequently received on such receivables are credited to the allowance for doubtful accounts.
Property and Equipment: Property and equipment, including leasehold improvements, are recorded at cost. Depreciation is provided using the straight-line method over the estimated useful lives of the assets, ranging from two to eight years, or the life of the lease for leasehold improvements, whichever is shorter. Maintenance, repairs and minor renewals are expensed when incurred.
Goodwill and Other Acquired Intangible Assets: Goodwill represents the excess of the purchase price over the fair value of net assets acquired. The carrying value of goodwill and other intangible assets is tested for impairment on an annual basis or when factors indicating impairment are present. We believe no impairment of goodwill has occurred to-date.
Impairment of Long-Lived Assets: The Company evaluates the recoverability of its long-lived assets and recognizes impairment in the event that events or circumstances indicate an impairment may have occurred and when the net book value of such assets exceeds the future undiscounted cash flows attributed to such assets. The Company assesses the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. We believe no impairment of long-lived assets has occurred to-date.
8
STELLENT, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
Software Development Costs: Software development costs may be capitalized once the technological feasibility of the project is established. The amount of software development costs that may be capitalized is subject to limitations based on the net realizable value of the potential product. Typically the period between achieving technological feasibility of the Companys products and the general availability of the products has been short in duration.
Developed capitalized software is amortized on a straight-line basis over three years. Amortization expense of developed capitalized software is included in Cost of Revenues - Product Licenses. The capitalized software primarily relates to software purchased from a third party or developed for the Company by a third party.
Warranties: The Company generally warrants its software products for a period of 30 to 90 days from the date of delivery and estimates probable product warranty costs at the time revenue is recognized. The Company exercises judgment in determining its accrued warranty liability. Factors that may affect the warranty liability include historical and anticipated rates of warranty claims, material usage, and service delivery costs. Warranty costs incurred have not been material.
Indemnification Obligations: The Company generally provides to its customers intellectual property indemnification in its arrangements for the Companys software products or services. Typically these arrangements provide that the Company will indemnify, defend and hold the customers harmless against claims by third parties that the Companys software products or services infringe upon the copyrights, trademarks, patents or trade secret rights of such third parties.
Translation of Foreign Currencies: Foreign currency assets and liabilities of the Companys international subsidiaries are translated using the exchange rates in effect at the balance sheet date. Results of operations are translated using the average exchange rates prevailing throughout the year. The effects of exchange rate fluctuations on translating foreign currency assets and liabilities into U.S. dollars are accumulated as part of the foreign currency translation adjustment in shareholders equity.
Comprehensive Income (Loss): Comprehensive income (loss) includes foreign currency translation adjustments and unrealized gains or losses on the Companys available for sale securities. Total comprehensive loss was $1,728 and $7,330, respectively, for the three months ended December 31, 2003 and 2002 and $9,712 and $26,495, respectively, for the nine months ended December 31, 2003 and 2002.
Marketing: The Company expenses the cost of marketing as it is incurred. The Company enters into cooperative marketing programs with some of its resellers, and when the Company receives an identifiable benefit in return for consideration, and the Company can reasonably estimate the fair value of the benefit received, the cooperative marketing is accounted for as marketing expense. If the fair value cannot be estimated or an identifiable benefit is not received the cooperative marketing is accounted for as a reduction of revenue.
Stock-based Compensation: The Company has stock option plans for employees and a separate stock option plan for directors. The intrinsic value method is used to value the stock options issued to employees and directors, and the Company accounts for those plans under the recognition and measurement principles of Financial Accounting Standards Board (FASB) APB Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations. In the periods presented, no stock-based employee compensation cost is reflected in net loss, as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant. Had the fair value method been applied, the compensation expense would have been different. The following table illustrates the effect on net loss and net loss per share if the Company had applied the fair value method for the following periods:
9
STELLENT, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| Supplemental information: | 2003 | 2002 | 2003 | 2002 | ||||||||||||
Net loss as reported |
$ | (1,931 | ) | $ | (7,305 | ) | $ | (10,083 | ) | $ | (25,790 | ) | ||||
Less: Total stock based employee compensation
expense determined under fair value based method
for all awards |
(2,032 | ) | (1,545 | ) | (6,303 | ) | (8,305 | ) | ||||||||
Net loss pro forma |
$ | (3,963 | ) | $ | (8,850 | ) | $ | (16,386 | ) | $ | (34,095 | ) | ||||
Basic and diluted weighted average shares |
22,101 | 22,312 | 21,949 | 22,367 | ||||||||||||
Basic and diluted net loss per share as reported |
$ | (0.09 | ) | $ | (0.33 | ) | $ | (0.46 | ) | $ | (1.15 | ) | ||||
Basic and diluted net loss per share pro forma |
$ | (0.18 | ) | $ | (0.40 | ) | $ | (0.75 | ) | $ | (1.52 | ) | ||||
Fair Value of Financial Instruments: The Companys financial instruments including cash and cash equivalents, short-term marketable securities, long-term marketable securities, accounts receivable and accounts payable, are carried at cost, which approximates fair value due to the short-term maturity of these instruments.