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, 2004
OR
o
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Commission File Number: 000-27389
INTERWOVEN, INC.
| Delaware (State or other jurisdiction of incorporation or organization) |
77-0523543 (I.R.S. Employer Identification No.) |
803 11TH Avenue
Sunnyvale, California 94089
(Address of principal executive offices)
(408) 774-2000
(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 x No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act):
Yes x No o
As of October 31, 2004, there were approximately 40,765,000 shares of the registrants common stock outstanding.
INTERWOVEN, INC.
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
INTERWOVEN, INC.
| September 30, | December 31, | |||||||
| 2004 |
2003 |
|||||||
| (Unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 73,731 | $ | 43,566 | ||||
Short-term investments |
64,963 | 96,921 | ||||||
Accounts receivable, net |
25,828 | 33,834 | ||||||
Prepaid expenses and other current assets |
8,319 | 8,629 | ||||||
Total current assets |
172,841 | 182,950 | ||||||
Property and equipment, net |
6,210 | 7,403 | ||||||
Goodwill, net |
185,464 | 185,991 | ||||||
Other intangible assets, net |
33,234 | 43,134 | ||||||
Other assets |
2,299 | 2,347 | ||||||
Total assets |
$ | 400,048 | $ | 421,825 | ||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Bank borrowings |
$ | 611 | $ | 1,213 | ||||
Accounts payable |
4,747 | 4,576 | ||||||
Accrued liabilities |
18,369 | 22,961 | ||||||
Restructuring and excess facilities accrual |
22,944 | 15,733 | ||||||
Deferred revenues |
45,429 | 44,066 | ||||||
Total current liabilities |
92,100 | 88,549 | ||||||
Accrued liabilities |
2,515 | 912 | ||||||
Restructuring and excess facilities accrual |
19,962 | 31,430 | ||||||
Total liabilities |
114,577 | 120,891 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Common stock |
41 | 40 | ||||||
Additional paid-in capital |
695,914 | 693,773 | ||||||
Deferred stock-based compensation |
(2,762 | ) | (9,564 | ) | ||||
Accumulated other comprehensive income (loss) |
(310 | ) | 25 | |||||
Accumulated deficit |
(407,412 | ) | (383,340 | ) | ||||
Total stockholders equity |
285,471 | 300,934 | ||||||
Total liabilities and stockholders equity |
$ | 400,048 | $ | 421,825 | ||||
See accompanying notes to condensed consolidated financial statements.
2
INTERWOVEN, INC.
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Revenues: |
||||||||||||||||
License |
$ | 16,157 | $ | 10,383 | $ | 49,335 | $ | 29,726 | ||||||||
Support and service |
24,104 | 15,690 | 67,815 | 48,128 | ||||||||||||
Total revenues |
40,261 | 26,073 | 117,150 | 77,854 | ||||||||||||
Cost of revenues: |
||||||||||||||||
License |
3,387 | 1,426 | 9,864 | 2,593 | ||||||||||||
Support and service |
9,705 | 7,260 | 28,643 | 23,842 | ||||||||||||
Total cost of revenues |
13,092 | 8,686 | 38,507 | 26,435 | ||||||||||||
Gross profit |
27,169 | 17,387 | 78,643 | 51,419 | ||||||||||||
Operating expenses: |
||||||||||||||||
Sales and marketing |
17,300 | 13,251 | 52,585 | 41,518 | ||||||||||||
Research and development |
7,746 | 6,058 | 23,033 | 18,062 | ||||||||||||
General and administrative |
3,052 | 2,867 | 9,022 | 9,346 | ||||||||||||
Amortization of stock-based compensation |
941 | 475 | 4,352 | 1,482 | ||||||||||||
Amortization of intangible assets |
1,217 | 657 | 3,631 | 1,545 | ||||||||||||
In-process research and development |
| | | 599 | ||||||||||||
Restructuring and excess
facilities |
(1,360 | ) | 13,324 | 10,477 | 15,701 | |||||||||||
Total operating expenses |
28,896 | 36,632 | 103,100 | 88,253 | ||||||||||||
Loss from operations |
(1,727 | ) | (19,245 | ) | (24,457 | ) | (36,834 | ) | ||||||||
Interest income and other, net |
468 | 579 | 1,114 | 2,513 | ||||||||||||
Loss before provision for income taxes |
(1,259 | ) | (18,666 | ) | (23,343 | ) | (34,321 | ) | ||||||||
Provision for income taxes |
243 | 174 | 729 | 813 | ||||||||||||
Net loss |
$ | (1,502 | ) | $ | (18,840 | ) | $ | (24,072 | ) | $ | (35,134 | ) | ||||
Basic and diluted net loss per common share |
$ | (0.04 | ) | $ | (0.71 | ) | $ | (0.60 | ) | $ | (1.36 | ) | ||||
Shares used in computing basic and
diluted net loss per common share |
40,564 | 26,398 | 40,374 | 25,866 | ||||||||||||
See accompanying notes to condensed consolidated financial statements.
3
INTERWOVEN, INC.
| Nine Months Ended | ||||||||
| September 30, |
||||||||
| 2004 |
2003 |
|||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ | (24,072 | ) | $ | (35,134 | ) | ||
Adjustments to reconcile net loss to net cash used in
operating activities: |
||||||||
Depreciation |
3,312 | 4,965 | ||||||
Amortization of stock-based compensation |
4,352 | 1,482 | ||||||
Amortization of intangible assets and purchased technology |
11,548 | 1,545 | ||||||
Reduction in allowance for doubtful accounts and sales returns |
(479 | ) | (205 | ) | ||||
In-process research and development |
| 599 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
8,328 | 6,412 | ||||||
Prepaid expenses and other assets |
358 | (603 | ) | |||||
Accounts payable and accrued liabilities |
(4,474 | ) | (6,414 | ) | ||||
Restructuring and excess facilities accrual |
(2,856 | ) | 4,643 | |||||
Deferred revenues |
1,279 | (5,499 | ) | |||||
Net cash used in operating activities |
(2,704 | ) | (28,209 | ) | ||||
Cash flows from investing activities: |
||||||||
Purchases of property and equipment |
(2,119 | ) | (624 | ) | ||||
Cash paid for business acquired, net |
| (4,198 | ) | |||||
Purchases of investments |
(7,486 | ) | (77,983 | ) | ||||
Maturities and sales of investments |
39,266 | 94,174 | ||||||
Net cash provided by investing activities |
29,661 | 11,369 | ||||||
Cash flows from financing activities: |
||||||||
Payment of bank borrowings |
(602 | ) | | |||||
Net proceeds from issuance of common stock |
3,810 | 1,062 | ||||||
Repurchases of common stock |
| (5 | ) | |||||
Net cash provided by financing activities |
3,208 | 1,057 | ||||||
Net increase (decrease) in cash and cash equivalents |
30,165 | (15,783 | ) | |||||
Cash and cash equivalents at beginning of period |
43,566 | 58,855 | ||||||
Cash and cash equivalents at end of period |
$ | 73,731 | $ | 43,072 | ||||
Supplemental disclosures of non-cash investing and financing activities: |
||||||||
Unrealized loss on short-term investments |
$ | (178 | ) | $ | (227 | ) | ||
Common stock issued in business combination |
$ | 782 | $ | 7,042 | ||||
See accompanying notes to condensed consolidated financial statements.
4
INTERWOVEN, INC.
Note 1. Summary of Significant Accounting Policies
Basis of Presentation
The condensed consolidated financial statements included herein are unaudited and reflect all adjustments (consisting only of normal recurring adjustments), which are, in the opinion of management, necessary for a fair presentation of the consolidated financial position, results of operations and cash flows for the interim periods. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto, together with Managements Discussion and Analysis of Financial Condition and Results of Operations contained in the Interwoven, Inc. (Interwoven or Company) Annual Report on Form 10-K for the year ended December 31, 2003. The results of operations for the three and nine months ended September 30, 2004 are not necessarily indicative of the results for the entire year or for any other period.
The consolidated balance sheet as of December 31, 2003 has been derived from audited consolidated financial statements but does not include all disclosures required by generally accepted accounting principles. Such disclosures are contained in the Companys Annual Report on Form 10-K.
The preparation of condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated.
Certain reclassifications have been made to the prior period financial statements to conform to the current period presentation.
On November 18, 2003, the Company effected a one-for-four reverse stock split. All share and per share information included in these consolidated financial statements have been retroactively adjusted to reflect the reverse stock split.
Effective January 1, 2004, the Company changed the functional currency of its foreign subsidiaries from the United States Dollar to the local currency due to the increased operations and activity of the foreign subsidiaries associated with the merger with iManage, Inc. (iManage). As a result of the merger, the foreign subsidiaries have increased resources locally, requiring less support from the domestic parent and will incur increased operational costs that will be paid locally, in local currency. Accordingly, all assets and liabilities are translated using current rates of exchange at the balance sheet date, while revenues and expenses are translated using weighted-average exchange rates prevailing during the period. The resulting gains or losses from translation are charged or credited to other comprehensive income (loss) and are accumulated and reported in the stockholders equity section of the Companys consolidated balance sheets.
Revenue Recognition
Revenue consists principally of software license, support, consulting and training fees. The Company recognizes revenue using the residual method in accordance with Statement of Position (SOP) 97-2, Software Revenue Recognition, as amended by SOP 98-9, Modification of SOP 97-2, Software Revenue Recognition with
5
Respect to Certain Transactions. Revenue is recognized under the residual method in a multiple element arrangement in which company-specific objective evidence of fair value exists for all of the undelivered elements in the arrangement, but does not exist for one or more of the delivered elements in the arrangement. Company-specific objective evidence of fair value of support and other services is based on the Companys customary pricing for such support and services when sold separately. At the outset of a customer arrangement, the Company defers revenue for the fair value of its undelivered elements (e.g., support, consulting and training) and recognizes revenue for the remainder of the arrangement fee attributable to the elements initially delivered in the arrangement (i.e., software product) when the basic criteria in SOP 97-2 have been met. If such evidence of fair value for each undelivered element of the arrangement does not exist, all revenue from the arrangement is deferred until such time that evidence of fair value does exist or until all elements of the arrangement are delivered.
Under SOP 97-2, revenue attributable to an element in a customer arrangement is recognized when (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred, (iii) the fee is fixed or determinable, (iv) collectibility is probable and (v) the arrangement does not require services 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 when it has a written contract, which is signed by both the customer and the Company, or a signed purchase order from the customer and the customer has previously executed a standard license arrangement with the Company. The Company does not offer product return rights to customers.
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 terms of the agreement or when the software is made available to the customer through electronic 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 recognized when the arrangement fee becomes due and payable. Fees due under an arrangement are generally deemed not to be fixed or determinable if a portion of the license fee is beyond the Companys normal payment terms, which are generally no greater than 180 days from the date of invoice.
Collectibility is probable. The Company determines whether collectibility is probable on a case-by-case basis. When assessing probability of collection, the Company considers the number of years in business, history of collection for each customer and market acceptance of our products within each geographic sales region. The Company typically sells to customers for whom there is a history of successful collection. New customers are subject to a credit review process, which evaluates the customers financial position and, ultimately, their ability to pay. If the Company determines from the outset of an arrangement or based on historical experience in a specific geographic region that collectibility is not probable based upon its review process, revenue is recognized as payments are received. The Company periodically reviews collection patterns from its geographic locations to ensure that its historical collection results provide a reasonable basis for revenue recognition upon signing of an arrangement. For example, in the first quarter of 2004, the Company determined that it had sufficient evidence in Japan and Singapore to begin recognizing revenue on an accrual basis. In the third quarter of 2004, we began recognizing revenue from Spain on an accrual basis which resulted in additional revenues of $172,000 from sales in the third quarter. Previously, revenues had been recognized in those countries only when cash was received. In the remaining countries which have geographically been identified as cash basis, the Company reviews collectibility for the individual customers to determine if they have historical evidence of global purchasing and financial stability. If these requirements are met, the Company assesses that collectibility is probable from these individual customers within a cash basis country.
The Company allocates revenue to each element in software arrangements involving multiple elements 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 of fair value (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 determined that it has sufficient VSOE to allocate revenue to the support and professional services components including consulting and training services of its perpetual license arrangements. The Company sells its professional services separately and has established VSOE on this basis. VSOE for support is determined based upon the customers annual renewal rates for this element. Accordingly, assuming all other revenue recognition criteria are met, revenue from licenses is recognized upon delivery using the residual method in accordance with SOP 98-9, and revenue from support services is recognized ratably over their respective support period. The Company recognizes revenue from time-
6
based licenses ratably over the license terms as the Company does not have VSOE for the individual elements in these arrangements.
Support and service revenues consist of professional services (consulting and training services) and support fees. The Companys professional services, which are comprised of software installation and integration, business process consulting and training, are not essential to the functionality of the Companys software products. These products are fully functional upon delivery and implementation and do not require any significant modification or alteration of products for customer use. Customers purchase these professional services to facilitate the adoption of the Companys technology and 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, which are generally billed on a time-and-materials basis. The Company recognizes revenue from professional services as services are performed.
Support contracts are typically priced based on a percentage of license fees and have a one-year term, renewable annually. Services provided to customers under support contracts include technical support and unspecified product upgrades. Deferred revenues from advanced payments for support contracts are recognized ratably over the term of the agreement, which is typically one year.
The Company expenses all manufacturing, packaging and distribution costs associated with software license as cost of license revenues.
Cash, Cash Equivalents and Short- and Long-Term Investments
The Company considers all highly liquid investments with original maturities of three months or less at the date of purchase to be cash equivalents. Cash and cash equivalents include money market funds, commercial paper and various deposit accounts. Cash equivalents are recorded at fair value, which approximates cost.
The Companys investments are classified as available-for-sale and are carried at fair value based on quoted market prices. These investments consist of corporate obligations that include commercial paper, corporate bonds and notes and United States government agency securities.
Allowance for Doubtful Accounts
The Company makes estimates as to the overall collectibility of accounts receivable and provides an allowance for accounts receivable considered uncollectible. The Company specifically analyzes its accounts receivable and historical bad debt experience, customer concentrations, customer credit-worthiness, current economic trends and changes in its customer payment terms when evaluating the adequacy of the allowance for doubtful accounts. At September 30, 2004 and December 31, 2003, the Companys allowance for doubtful accounts was $1.1 million and $1.5 million, respectively.
Allowance for Sales Returns
The Company makes an estimate of its expected product returns and provides an allowance for sales returns. The Company analyzes its revenue transactions, customer software installation patterns, historical return pattern, current economic trends and changes in its customer payment terms when evaluating the adequacy of the allowance for sales returns. At September 30, 2004 and December 31, 2003, the Companys allowance for sales returns was $620,000 and $745,000, respectively.
Risks and Concentrations
Financial instruments that subject the Company to concentrations of credit risk consist principally of cash and cash equivalents, short-term investments and accounts receivable. The Company maintains the majority of its cash and cash equivalents and short-term investments with three financial institutions domiciled in the United States and one financial institution domiciled in the United Kingdom. The Company performs ongoing evaluations of its customers financial condition and generally requires no collateral from its customers on accounts receivable.
7
The Company relies on software licensed from third parties, including software that is integrated with internally developed software and used to perform key functions. These software license agreements expire on various dates from 2005 to 2009 and the majority of these agreements are renewable with written consent of the parties. Either party may terminate the agreement for cause before the expiration date with written notice. If the Company cannot renew these licenses, shipments of its products could be delayed until equivalent software could be developed or licensed and integrated into its products. These types of delays could seriously harm the Companys business. In addition, the Company would be seriously harmed if the providers from whom the Company licenses its software ceased to deliver and support reliable products, enhance their current products or respond to emerging industry standards. Moreover, the third-party software may not continue to be available to the Company on commercially reasonable terms or at all.
Goodwill and Other Intangible Assets
On January 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets, which requires that goodwill no longer be amortized and that goodwill be tested annually for impairment or more frequently if events and circumstances warrant. This impairment testing involves a two-step process as follows:
| | Step 1 The Company compares the fair value of its reporting unit to its carrying value, including goodwill. If the reporting units carrying value, including goodwill, exceeds the units fair value, the Company moves on to Step 2. If the units fair value exceeds the carrying value, no further work is performed and no impairment charge is necessary. |
| | Step 2 The Company performs an allocation of the fair value of the reporting unit to its identifiable tangible and non-goodwill intangible assets and liabilities. This derives an implied fair value for the reporting units goodwill. The Company then compares the implied fair value of the reporting units goodwill with the carrying amount of the reporting units goodwill. If the carrying amount of the reporting units goodwill is greater than the implied fair value of its goodwill, an impairment charge would be recognized for the excess. |
The Company performed its annual impairment test in the third quarter of 2004. Based on this testing, the Company determined that the carrying value of its recorded goodwill of $185.5 million had not been impaired. Accordingly, no impairment charge was recorded as a result of this testing. The Company will continue to assess goodwill for impairment on an interim basis when indicators exist that goodwill may be impaired. Conditions that indicate that the Companys goodwill may be impaired include a sustained decline in the Companys market capitalization below its net book value or the Company suffering a sustained decline in its stock price.
Impairment of Long-Lived Assets
The Company accounts for the impairment and disposal of long-lived assets utilizing SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 requires that long-lived assets, such as property and equipment, and purchased intangible assets subject to amortization, be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of an asset is measured by a comparison of the carrying amount of an asset to its estimated undiscounted future cash flows expected to be generated. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less estimated selling costs, and would no longer be depreciated. The assets and liabilities of a disposal group classified as held for sale would be presented separately in the appropriate asset and liability sections of the balance sheet.
Software Development Costs
Costs incurred in the research and development of new software products are expensed as incurred until technological feasibility has been established at which time such costs are capitalized, subject to a net realizable value evaluation. Technological feasibility is established upon the completion of an integrated working model. Costs incurred between completion of the working model and the point at which the product is ready for general
8
release have not been significant. Accordingly, the Company has charged all costs to research and development expense in the period incurred.
Income Taxes
The Company accounts for income taxes under the provisions of SFAS No. 109, Accounting for Income Taxes. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and carryforwards of net operating losses and tax credits. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amounts expected to be recovered.
Stock-based Compensation
At September 30, 2004, the Company had six stock-based compensation plans. The Company accounts for stock-based compensation using the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and has elected to adopt the disclosure-only provisions of SFAS No. 123, Accounting for Stock-Based Compensation. The resulting stock-based compensation is amortized over the estimated term of the stock option, generally four years, using an accelerated approach. This accelerated approach is consistent with the method described in Financial Accounting Standards Board Interpretation (FIN) No. 28, Accounting for Stock Appreciation Rights and Other Variable Stock Option or Awards Plans. Stock-based compensation to non-employees is based on the fair value of the option estimated using the Black-Scholes model on the date of the grant and revalued at the end of each reporting period until vested.
Pro Forma Net Loss and Net Loss per Share
The Company has adopted the interim disclosure provisions of SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure an amendment of FASB Statement No. 123. These disclosure provisions require disclosures of the pro forma effect of using the fair value method of accounting for stock-based employee compensation to be displayed prominently and in a tabular format. Had compensation cost been determined based on the fair value at the grant date, the Companys net loss and basic and diluted net loss per common share would have been as follows (in thousands, except per share amounts):
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net loss: |
||||||||||||||||
As reported |
$ | (1,502 | ) | $ | (18,840 | ) | $ | (24,072 | ) | $ | (35,134 | ) | ||||
Stock-based employee compensation included
in net loss as reported, net of related tax |
941 | 475 | 4,352 | 1,482 | ||||||||||||
Stock-based employee compensation using the
fair value method, net of related tax |
(4,936 | ) | (5,070 | ) | (15,049 | ) | (15,907 | ) | ||||||||
Pro forma |
$ | (5,497 | ) | $ | (23,435 | ) | $ | (34,769 | ) | $ | (49,559 | ) | ||||
Basic and diluted net loss per common share: |
||||||||||||||||
As reported |
$ | (0.04 | ) | $ | (0.71 | ) | $ | (0.60 | ) | $ | (1.36 | ) | ||||
Pro forma |
$ | (0.14 | ) | $ | (0.89 | ) | $ | (0.86 | ) | $ | (1.92 | ) | ||||
The fair value of each option is estimated on the date of grant using the Black-Scholes option valuation method, using the following weighted-average assumptions:
9
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Expected life from vest date of option |
1 year | 1 year | 1 year | 1 year | ||||||||||||
Risk-free interest rate |
3.5% | 3.1% | 3.0-3.7% | 2.6-3.1% | ||||||||||||
Dividend yield |
0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
Volatility |
118.9% | 107.5% | 113.8-118.9% | 93.3-107.5% | ||||||||||||
The fair value of each stock purchase right granted under the Employee Stock Purchase Plan (ESPP) is estimated using the Black-Scholes option valuation method, using the following weighted-average assumptions:
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Expected life from vest date of ESPP |
6 months | 6 months | 6 months | 6 months | ||||||||||||
Risk-free interest rate |
1.1% | 2.6% | 1.1-1.3% | 2.6-2.9% | ||||||||||||
Dividend yield |
0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
Volatility |
31.2% | 48.0% | 31.2-56.8% | 48.0-63.0% | ||||||||||||
Note 2. Net Loss Per Common Share
Basic net loss per common share is computed using the weighted average number of outstanding shares of common stock during the period, excluding shares of restricted stock subject to repurchase. Dilutive net loss per common share is computed using the weighted average number of common shares outstanding during the period and, when dilutive, potential common shares from options to purchase common stock and common stock subject to repurchase, using the treasury stock method.
The following table sets forth the computation of basic and diluted net loss per common share (in thousands, except per share amounts):
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net loss |
$ | (1,502 | ) | $ | (18,840 | ) | $ | (24,072 | ) | $ | (35,134 | ) | ||||
Weighted average shares outstanding |
40,648 | 26,486 | 40,457 | 25,960 | ||||||||||||
Weighted average unvested shares of common stock
subject to repurchase |
(84 | ) | (88 | ) | (83 | ) | (94 | ) | ||||||||
Shares used in computing basic and diluted
net loss per common share |
40,564 | 26,398 | 40,374 | 25,866 | ||||||||||||
Basic and diluted net loss per common share |
$ | (0.04 | ) | $ | (0.71 | ) | $ | (0.60 | ) | $ | (1.36 | ) | ||||
The following potential common shares have been excluded from the calculation of diluted net loss per share for all periods presented because the effect would have been anti-dilutive (in thousands):
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Options to purchase common stock |
11,222 | 6,718 | 10,507 | 6,640 | ||||||||||||
Common stock subject to repurchase |
84 | 88 | 83 | 94 | ||||||||||||
| 11,306 | 6,806 | 10,590 | 6,734 | |||||||||||||
Note 3. Comprehensive Loss
Other comprehensive income (loss) refers to gains and losses that under the accounting principles generally accepted in the United States of America are recorded as an element of stockholders equity and are excluded from net loss.
10
Comprehensive loss consisted of the following items (in thousands):
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, |
September 30, |
|||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||
Net loss |
$ | (1,502 | ) | $ | (18,840 | ) | $ | (24,072 | ) | $ | (35,134 | ) | ||||
Other comprehensive income (loss): |
||||||||||||||||
Unrealized gain (loss) on
available-for-sale investments |
108 | (121 | ) | (178 | ) | (226 | ) | |||||||||
Translation adjustment |
91 | | (157 | ) | | |||||||||||
| 199 | (121 | ) | (335 | ) | (226 | ) | ||||||||||