SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
| For the quarterly period ended | December 31, 2003 | |
|
|
| Commission file number | 0-10691 | |
|
|
DELPHAX TECHNOLOGIES INC.
| Minnesota | 41-1392000 | |
|
|
||
| (State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
| 12500 Whitewater Drive | ||
| Minnetonka, Minnesota | 55343-9420 | |
|
|
||
| (Address of principal executive offices) | (Zip Code) |
(952) 939-9000
Not Applicable
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 the number of shares outstanding of each of the issuers classes of common stock, as of the latest practical date.
As of February 11, 2004, there were 6,214,873 shares outstanding of Common Stock.
INDEX
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
PART I. FINANCIAL INFORMATION |
||
Item 1. Financial Statements (Unaudited) |
||
Condensed consolidated balance sheets December 31, 2003 and September 30, 2003 |
3 | |
Condensed consolidated statements of operations Three months ended December 31, 2003 and 2002 |
5 | |
Condensed consolidated statements of cash flows Three months ended December 31, 2003 and 2002 |
6 | |
Condensed notes to consolidated financial statements December 31, 2003 |
7 | |
Item 2. Managements Discussion and Analysis of Results of Operations and Financial Condition |
10 | |
Item 3. Quantitative and Qualitative Disclosure of Market Risk |
15 | |
Item 4. Controls and Procedures |
15 | |
PART II. OTHER INFORMATION |
||
Item 6. Exhibits and Reports on Form 8-K |
16 | |
SIGNATURES |
17 | |
CERTIFICATIONS |
||
2
PART I. FINANCIAL INFORMATION
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
| December 31, | September 30, | |||||||||
| 2003 | 2003 | |||||||||
ASSETS |
||||||||||
CURRENT ASSETS |
||||||||||
Cash and cash equivalents |
$ | 2,095,998 | $ | 2,669,763 | ||||||
Short-term investments |
| 41,608 | ||||||||
Accounts receivable, less allowance for doubtful
accounts of $774,891 and $737,018 as of December 31,
2003 and September 30, 2003, respectively |
10,814,281 | 11,037,583 | ||||||||
Current portion of notes receivable from customers |
113,569 | 105,377 | ||||||||
Inventory: |
||||||||||
Raw materials and component parts |
11,408,416 | 11,321,554 | ||||||||
Work-in-progress |
1,186,283 | 1,057,264 | ||||||||
Finished goods |
5,771,272 | 5,479,882 | ||||||||
| 18,365,971 | 17,858,700 | |||||||||
Other current assets |
1,664,492 | 1,283,604 | ||||||||
TOTAL CURRENT ASSETS |
33,054,311 | 32,996,635 | ||||||||
Long-term portion of notes receivable from customers |
634,374 | 614,408 | ||||||||
EQUIPMENT AND FIXTURES |
||||||||||
Machinery and equipment |
4,464,032 | 4,569,678 | ||||||||
Furniture and fixtures |
4,048,725 | 3,748,663 | ||||||||
Leasehold improvements |
2,354,230 | 2,342,682 | ||||||||
| 10,866,987 | 10,661,023 | |||||||||
Less accumulated depreciation and amortization |
7,728,224 | 7,199,818 | ||||||||
| 3,138,763 | 3,461,205 | |||||||||
TOTAL ASSETS |
$ | 36,827,448 | $ | 37,072,248 | ||||||
See condensed notes to consolidated financial statements.
3
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
| December 31, | September 30, | ||||||||||
| 2003 | 2003 | ||||||||||
LIABILITIES
AND SHAREHOLDERS EQUITY |
|||||||||||
CURRENT
LIABILITIES |
|||||||||||
| Accounts payable | $ | 4,412,101 | $ | 3,422,082 | |||||||
Accrued
expenses |
3,288,677 | 3,356,644 | |||||||||
Income
taxes payable |
319,406 | 375,444 | |||||||||
Current
portion of bank credit facility |
11,900,000 | 13,900,000 | |||||||||
Current
portion of capital leases |
37,701 | 44,289 | |||||||||
Current
portion of deferred revenue |
645,101 | 505,480 | |||||||||
TOTAL
CURRENT LIABILITIES |
20,602,986 | 21,603,939 | |||||||||
Long-term
portion of deferred revenue |
586,894 | 614,408 | |||||||||
Long-term
portion of capital leases |
29,762 | 33,566 | |||||||||
TOTAL
LIABILITIES |
21,219,642 | 22,251,913 | |||||||||
SHAREHOLDERS
EQUITY |
|||||||||||
Common
stock par value $.10 per share authorized 50,000,000 shares;
issued and outstanding: |
|||||||||||
6,214,873
as of December 31, 2003 and September 30, 2003 |
621,487 | 621,487 | |||||||||
Additional
paid-in capital |
17,161,118 | 17,151,389 | |||||||||
Accumulated
other comprehensive loss |
(754,516 | ) | (1,172,165 | ) | |||||||
Accumulated
deficit |
(1,420,283 | ) | (1,780,376 | ) | |||||||
TOTAL
SHAREHOLDERS EQUITY |
15,607,806 | 14,820,335 | |||||||||
TOTAL
LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 36,827,448 | $ | 37,072,248 | |||||||
See condensed notes to consolidated financial statements.
4
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| For the Three Months Ended | |||||||||
| December 31, | |||||||||
| 2003 | 2002 | ||||||||
Sales: |
|||||||||
Maintenance, spares and supplies |
$ | 12,123,570 | $ | 12,261,324 | |||||
Printing equipment |
2,119,155 | 3,213,572 | |||||||
NET SALES |
14,242,725 | 15,474,896 | |||||||
Costs and Expenses: |
|||||||||
Cost of sales |
6,710,972 | 7,816,084 | |||||||
Selling, general and administrative |
5,570,113 | 6,218,897 | |||||||
Research and development |
1,254,385 | 1,115,693 | |||||||
Restructuring costs |
| 1,185,000 | |||||||
| 13,535,470 | 16,335,674 | ||||||||
INCOME (LOSS) FROM SYSTEM SALES AND SERVICE |
707,255 | (860,778 | ) | ||||||
Net interest expense |
195,238 | 215,813 | |||||||
Net realized exchange loss (gain) |
55,508 | (23,560 | ) | ||||||
Net unrealized exchange loss |
21,416 | 84,311 | |||||||
INCOME (LOSS) BEFORE INCOME TAXES |
435,093 | (1,137,342 | ) | ||||||
Income tax expense |
75,000 | | |||||||
|
|
|||||||||
NET INCOME (LOSS) |
$ | 360,093 | $ | (1,137,342 | ) | ||||
Basic and diluted earnings (loss) per common share |
$ | 0.06 | $ | (0.18 | ) | ||||
Weighted average number of shares outstanding
during the period |
6,214,873 | 6,175,898 | |||||||
Weighted average number of shares and equivalents
outstanding during the period, assuming dilution |
6,264,220 | 6,175,898 | |||||||
See condensed notes to consolidated financial statements.
5
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| For the Three Months Ended | |||||||||
| December 31, | |||||||||
| 2003 | 2002 | ||||||||
OPERATING ACTIVITIES |
|||||||||
Net income (loss) |
$ | 360,093 | $ | (1,137,342 | ) | ||||
Adjustments to reconcile net income (loss) to net
cash provided by operating activities: |
|||||||||
Depreciation and amortization |
360,731 | 460,980 | |||||||
Loss on disposal of equipment and fixtures |
137,250 | | |||||||
Other |
(211,516 | ) | 19,093 | ||||||
Changes in operating assets and liabilities: |
|||||||||
Accounts receivable, net |
461,906 | (930,115 | ) | ||||||
Inventory |
(72,071 | ) | 1,673,042 | ||||||
Other current assets |
(260,670 | ) | 345,856 | ||||||
Notes receivable from customers |
(113,569 | ) | | ||||||
Accounts payable and accrued expenses |
745,758 | 751,422 | |||||||
Deferred revenue |
105,390 | 588,298 | |||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES |
1,513,302 | 1,771,234 | |||||||
INVESTING ACTIVITIES |
|||||||||
Purchase of equipment and fixtures |
(171,996 | ) | (80,269 | ) | |||||
Proceeds from sale of short-term investments |
42,911 | | |||||||
|
|
|||||||||
NET CASH USED IN INVESTING ACTIVITIES |
(129,085 | ) | (80,269 | ) | |||||
FINANCING ACTIVITIES |
|||||||||
Repayment on bank credit facility, net |
(2,000,000 | ) | (1,530,000 | ) | |||||
Principal payments on capital lease obligations |
(10,392 | ) | (7,680 | ) | |||||
NET
CASH USED IN FINANCING ACTIVITIES |
(2,010,392 | ) | (1,537,680 | ) | |||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
52,410 | 16,695 | |||||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
(573,765 | ) | 169,980 | ||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
2,669,763 | 1,717,973 | |||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ | 2,095,998 | $ | 1,887,953 | |||||
See condensed notes to consolidated financial statements.
6
DELPHAX TECHNOLOGIES INC. AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
December 31, 2003
NOTE A Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by the accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. For further information, refer to the consolidated financial statements and footnotes thereto included in the Companys annual report on Form 10-K for the year ended September 30, 2003.
Reclassifications have been made in the prior year to conform to classifications in the current year.
NOTE B Earnings per Share
The following table sets forth the computation of basic and diluted earnings and loss per share:
| For the Three Months Ended | |||||||||||||
| December 31, | |||||||||||||
| 2003 | 2002 | ||||||||||||
Numerator: |
|||||||||||||
Net income (loss) |
$ | 360,093 | $ | (1,137,342 | ) | ||||||||
Numerator for basic and diluted earnings (loss)
per share income (loss) applicable to
common shareholders |
$ | 360,093 | $ | (1,137,342 | ) | ||||||||
Denominator: |
|||||||||||||
Denominator for basic earnings and loss per share,
weighted average shares |
6,214,873 | 6,175,898 | |||||||||||
Dilutive potential common shares, employee
stock options |
49,347 | | a | ||||||||||
Denominator for diluted earnings and loss per share,
adjusted weighted average shares |
6,264,220 | 6,175,898 | |||||||||||
Earnings (loss) per common share |
$ | 0.06 | $ | (0.18 | ) | ||||||||
Earnings (loss) per common share,
assuming dilution |
0.06 | (0.18 | ) | ||||||||||
| a No incremental shares related to options are included because the impact would be antidilutive. |
7
NOTE C Comprehensive Income
The components of comprehensive income and loss, net of related tax, for the three months ended December 31, 2003 and 2002 were as follows:
| For the Three Months Ended | ||||||||
| December 31, | ||||||||
| 2003 | 2002 | |||||||
Net income (loss) |
$ | 360,093 | $ | (1,137,342 | ) | |||
Foreign currency translation adjustment |
417,649 | 119,006 | ||||||
Comprehensive income (loss) |
$ | 777,742 | $ | (1,018,336 | ) | |||
NOTE D Accounting for Stock-Based Compensation
The Company accounts for stock-based compensation in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and related interpretations. The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (SFAS 123) as amended by Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation - Transition and Disclosure (SFAS 148). Pro forma net income and loss, and earnings and loss per share, determined as if the Company had accounted for its employee stock options under the fair value method of those Statements, for the three months ended December 31, 2003 and 2002 were as follows:
| For the Three Months Ended | ||||||||
| December 31, | ||||||||
| 2003 | 2002 | |||||||
Net income (loss), as reported |
$ | 360,093 | $ | (1,137,342 | ) | |||
Stock-based compensation determined under fair
value based method for all awards |
(51,992 | ) | (44,642 | ) | ||||
Pro forma net income (loss), assuming fair value
method for all stock-based awards |
$ | 308,101 | $ | (1,181,984 | ) | |||
Basic earnings (loss) per share, as reported |
$ | 0.06 | $ | (0.18 | ) | |||
Diluted earnings (loss) per share, as reported |
0.06 | (0.18 | ) | |||||
Basic earnings (loss) per share, pro forma |
0.05 | (0.19 | ) | |||||
Diluted earnings (loss) per share, pro forma |
0.05 | (0.19 | ) | |||||
NOTE E Credit Agreement
Effective December 20, 2001, the Company entered into a bank credit agreement, secured by substantially all the assets of the Company. The credit facility, under the agreement as amended over its course, expired December 31, 2003, at which time payment was due in full for the balance outstanding of $11.9 million. At that date, the Company had not yet completed its negotiations for replacement financing and, as a result, did not repay the loan when due. On February 5, 2004, the Company refinanced its indebtedness to the lender by: (i) issuing at par $3.0 million of convertible subordinated notes that were accompanied by warrants to purchase Company Common Stock, and (ii) entering into new senior credit agreements between the Company and a new senior lender and between the Companys Canadian subsidiary and a Canadian affiliate of the new lender to the Company. See Note G below for details.
As of December 31, 2003, the credit facility was outstanding at the default rates applicable under the credit agreement as amended, for an estimated average annual rate of 5.1%.
8
Note F Restructuring Initiatives
In April 2002, the Company effected a workforce reduction, eliminating approximately 40 positions in the Canadian subsidiary. The total estimated cost of the restructuring of $875,000, comprised entirely of employee severance costs, was accounted for as a cost of acquisition in accordance with SFAS 141. The restructuring was completed by September 30, 2003, at approximately the original cost estimate.
In December 2002, the Company announced plans to consolidate its North American manufacturing and engineering operations at its Canadian subsidiary. The Company incurred approximately $1.1 million in restructuring expenses over the course of the consolidation, originally estimated at $1.2 million. These restructuring expenses were wholly comprised of employee severance costs unrelated to the acquisition of the Canadian subsidiary and, therefore, were properly charged to operating expense in fiscal 2003. As of December 31, 2003, all benefits under the restructuring had been paid.
NOTE G Subsequent Event
On February 5, 2004, the Company refinanced its indebtedness to its prior lender by: (i) issuing at par $3.0 million of convertible subordinated notes that were accompanied by warrants to purchase Company Common Stock, and (ii) entering into new senior credit agreements between the Company and a new senior lender and between the Companys Canadian subsidiary and a Canadian affiliate of the new lender to the Company.
The subordinated debt financing consisted of a private placement to an accredited investor of $3.0 million in 7% convertible subordinated notes (the Convertible Notes) and accompanying four-year warrants to purchase 515,625 shares of Company Common Stock at an exercise price of $3.51 per share (the Warrants). The Convertible Notes are immediately convertible to Company Common Stock at a conversion price of $3.20 per share, which would result in 937,500 shares being issued if all $3.0 million in principal of the Convertible Notes were converted at that conversion price. The Convertible Notes are junior to the senior credit facilities described below, bear interest at the rate of 7% per annum, payable quarterly in shares of Common Stock, and principal is due and payable in one lump sum in four years on February 4, 2008, unless earlier paid or converted. The number of shares of Common Stock to be issued in payment of interest is determined by dividing the monetary value of the accrued interest by the initial conversion price of $3.20 per common share, or 16,406 shares per quarter. Interest expense will be recorded quarterly based on the fair value of the common shares issued. Accordingly, interest expense may fluctuate from quarter to quarter. The Convertible Notes are unsecured. The Warrants issued in connection with the Convertible Notes are exercisable any time after August 5, 2004 and expire on February 4, 2008. The conversion price of the Convertible Notes and the exercise price of the Warrants are subject to adjustment in the event of stock splits, dividends and in certain other circumstances affecting the capitalization of the Company. The relative fair value of the Warrants on February 5, 2004 was estimated to be approximately $562,000. Furthermore, the Convertible Notes contained a beneficial conversion feature representing an effective initial conversion price that was less than the fair value of the underlying common stock on February 5, 2004. The fair value of the beneficial conversion feature was estimated to be approximately $853,000. Both the relative fair value of the Warrants and the fair value of the beneficial conversion feature will be recorded as an increase in additional paid-in capital and as original issuance discount on the underlying debt. The total original issue discount of approximately $1,415,000 will be amortized to interest expense over the four-year life of the Convertible Notes. Anytime after February 4, 2006, if the average closing price of the Companys Common Stock has been above $7.00 per share for the preceding 15 trading days and certain other conditions are met, the Company may issue a notice to redeem the Convertible Notes. Holders of the Convertible Notes would then be required to either convert the Convertible Notes to Common Stock or accept payment of 120% of the outstanding unpaid principal.
As a part of the subordinated debt financing, the Company agreed to file a registration statement with the Securities and Exchange Commission covering the resale from time to time of the shares of Common Stock issuable as interest on the Convertible Notes, or upon the conversion of the Convertible Notes or exercise of the Warrants. The Company also amended its shareholder rights plan to permit the subordinated debt investors to beneficially own up to 25% of the Companys Common Stock without being considered an acquiring person and triggering the distribution and exercisability of the rights afforded under the rights plan.
The Companys senior debt financing had both a U.S. and Canadian component. The credit facility for the Company consisted of a secured, three-year term loan of $114,000 and a secured three-year revolving credit facility of up to $8.5 million, subject to a borrowing base of accounts receivable and inventory and certain other conditions. The related senior loan to the Companys Canadian subsidiary consisted of a secured, three-year term loan of $1,042,000 and a secured three-year revolving credit facility of up to $4.0 million, subject to a borrowing base requirement and certain other conditions. The senior credit facilities total approximately $13.7 million, of which the Company and the Canadian subsidiary used about $8.1 million at the closing. These proceeds and proceeds from the issuance of the Convertible Notes were used to pay off all indebtedness to the prior lender and to pay expenses relating to the new senior and subordinated debt.
9
Item 2. Managements Discussion and Analysis of Results of Operations and Financial Condition
Overview
For the first quarter of fiscal 2004 (the three months ended December 31, 2003) compared with the same quarter in fiscal 2003, the Companys revenues from maintenance contracts, spare parts, supplies and consumable items were about the same, while revenues from equipment sales declined. Gross margin improved as a result of the sales mix and programs in place to reduce cost of sales. Income from system sales and service improved substantially, from a loss of $861,000 for the first quarter of fiscal 2003, to a profit of $707,000 for the first quarter of fiscal 2004, primarily because of the absence of the $1,185,000 restructuring charge that was taken in the first quarter of fiscal 2003. Cash provided by operations was strong in both periods, being $1.8 million for the three months ended December 31, 2002 and $1.5 million for the three months ended December 31, 2003, and debt outstanding was reduced in both periods. Subsequent to December 31, 2003, the Company refinanced its credit facility, which matured on that date. See Note G to the Condensed Notes to Consolidated Financial Statements for details.
Critical Accounting Policies
Managements Discussion and Analysis of Results of Operations and Financial Condition discusses the Consolidated Financial Statements of the Company, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, management evaluates its estimates and assumptions, including those related to inventory, income taxes, revenue recognition and restructuring initiatives. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Management believes the following critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of its Consolidated Financial Statements.
Inventory
The Company reduces the stated value of its inventory for obsolescence or impairment in an amount equal to the difference between the cost of the inventory and the estimated market value, based upon assumptions about future demand and market conditions. If actual future demand or market conditions are less favorable than those projected by management, additional reductions in stated value may be required.
Income Taxes
In determining the carrying value of the Companys net deferred tax assets, the Company must assess the likelihood of sufficient future taxable income in certain tax jurisdictions, based on estimates and assumptions, to realize the benefit of these assets. The Company has fully reserved its net deferred tax assets, totaling $2.6 million and $2.5 million as of December 31, 2003 and 2002, respectively, recognizing that the Company has incurred losses in four of the last five fiscal years, and there is no assurance that future years will be profitable. If these estimates and assumptions change in the future, the Company may record a reduction in the valuation allowance, resulting in an income tax benefit in the Companys Consolidated Statements of Operations. Management evaluates the realizability of the deferred tax assets and assesses the valuation allowance quarterly.
10
Revenue Recognition
Systems are tested at the Companys facility prior to shipment, and revenue related to orders shipped under standard performance conditions is recognized when systems are shipped. Systems shipped subject to non-standard contractual performance conditions, such as financing approval, are recognized as revenue upon completion or attainment of the specified condition. Service revenue is recognized as services are rendered. For spare parts, supplies and consumable items stored at customer sites, revenue is recognized when the customer uses the inventory. Amounts billed to customers under maintenance contracts are recorded as deferred revenue and recognized in income over the term of the maintenance agreement. Revenue on equipment manufactured by others is recorded on a gross basis. Freight revenue is recorded on a gross basis and recognized upon shipment. The related freight costs are recorded as a cost of sales.
Restructuring Initiatives
In April 2002, the Company effected a workforce reduction, eliminating approximately 40 positions in the Canadian subsidiary. In December 2002, the Company announced plans to consolidate its North American manufacturing and engineering operations at its Canadian subsidiary. See Note F to the Condensed Consolidated Financial Statements. At the end of each quarter, management evaluates its estimates of costs to complete the restructuring initiatives. Differences, if any, between previous and revised cost estimates may result in a charge or credit to the Companys results of operations.
Results of Operations
The following table sets forth the Companys Statements of Operations as a percentage of net sales and should be read in connection with the Condensed Consolidated Financial Statements and notes thereto presented elsewhere in this report.
| December 31, | |||||||||
| 2003 | 2002 | ||||||||
Sales: |
|||||||||
Maintenance, spares and supplies |
85.1 | % | 79.2 | % | |||||
Printing equipment |
14.9 | 20.8 | |||||||
NET SALES |
100.0 | 100.0 | |||||||
Costs and Expenses: |
|||||||||