FORM 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
For Quarter Ended: April 30, 2005
|
Commission File Number: 000-23829 |
DOCUCORP INTERNATIONAL, INC.
| Delaware | 75-2690838 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer identification number) |
| 5400 LBJ Freeway, Suite 300, Dallas, Texas | 75240 | |
| (Address of principal executive offices) | (Zip Code) | |
| (214) 891-6500 | ||
| (Registrants telephone number including area code) |
| Not applicable | ||
| (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o
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, 11,101,364 shares outstanding as of June 2, 2005.
Docucorp International, Inc.
Table of Contents
Quarterly Report on Form 10-Q
April 30, 2005
| Page | ||||||||
PART I FINANCIAL INFORMATION |
||||||||
Item 1. Financial Statements (Unaudited) |
||||||||
| 2 | ||||||||
| 3 | ||||||||
| 4 | ||||||||
| 5 | ||||||||
| 14 | ||||||||
| 24 | ||||||||
| 24 | ||||||||
| 25 | ||||||||
| 25 | ||||||||
| 26 | ||||||||
| Certification Pursuant to Rule 13a-14(a) | ||||||||
| Certification Pursuant to Rule 13a-14(a) | ||||||||
| Certification Pursuant to Section 906 | ||||||||
| Certification Pursuant to Section 906 | ||||||||
Docucorp International, Inc.
| April 30, | July 31, | |||||||
| 2005 | 2004 | |||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 7,971 | $ | 12,336 | ||||
Accounts receivable, net of allowance
of $462 and $375, respectively |
17,487 | 16,752 | ||||||
Current portion of deferred taxes |
112 | 112 | ||||||
Income tax receivable |
817 | 817 | ||||||
Other current assets |
2,688 | 2,461 | ||||||
Total current assets |
29,075 | 32,478 | ||||||
Property and equipment, net of accumulated depreciation
of $19,383 and $16,664, respectively |
9,963 | 8,073 | ||||||
Software development costs, net of accumulated
amortization of $24,882 and $22,096, respectively |
13,470 | 12,269 | ||||||
Goodwill |
9,738 | 5,846 | ||||||
Identifiable intangibles, net of accumulated amortization
of $64 and $0, respectively |
956 | 0 | ||||||
Other assets |
554 | 573 | ||||||
Total assets |
$ | 63,756 | $ | 59,239 | ||||
Liabilities and stockholders equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 2,063 | $ | 1,473 | ||||
Accrued liabilities: |
||||||||
Accrued compensation |
2,210 | 2,104 | ||||||
Other |
1,919 | 1,783 | ||||||
Income taxes payable |
1,190 | 158 | ||||||
Current portion of capital lease obligations |
1,271 | 626 | ||||||
Current portion of long-term debt |
3,616 | 3,550 | ||||||
Deferred revenue |
11,283 | 12,038 | ||||||
Total current liabilities |
23,552 | 21,732 | ||||||
Deferred taxes |
4,835 | 4,835 | ||||||
Long-term capital lease obligations |
2,454 | 1,716 | ||||||
Long-term debt |
4,371 | 6,804 | ||||||
Other long-term liabilities |
1,662 | 1,353 | ||||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Preferred stock, $0.01 par value, 1,000,000 shares
authorized; none issued |
0 | 0 | ||||||
Common stock, $0.01 par value, 50,000,000 shares
authorized; 16,593,849 shares issued |
166 | 166 | ||||||
Additional paid-in capital |
47,959 | 47,350 | ||||||
Treasury stock at cost, 5,506,385 and 6,050,429 shares, respectively |
(30,611 | ) | (33,635 | ) | ||||
Retained earnings |
12,133 | 9,821 | ||||||
Unearned compensation |
(2,201 | ) | (402 | ) | ||||
Foreign currency translation adjustment |
(564 | ) | (501 | ) | ||||
Total stockholders equity |
26,882 | 22,799 | ||||||
Total liabilities and stockholders equity |
$ | 63,756 | $ | 59,239 | ||||
See accompanying notes to interim consolidated financial statements.
2
Docucorp International, Inc.
| Three months ended | Nine months ended | |||||||||||||||
| April 30, | April 30, | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Revenues |
||||||||||||||||
ASP hosting |
$ | 6,559 | $ | 5,882 | $ | 20,150 | $ | 17,778 | ||||||||
Professional services |
5,246 | 5,485 | 16,227 | 15,596 | ||||||||||||
License |
2,756 | 1,814 | 7,427 | 7,606 | ||||||||||||
Maintenance |
5,218 | 5,329 | 15,935 | 16,074 | ||||||||||||
Total revenues |
19,779 | 18,510 | 59,739 | 57,054 | ||||||||||||
Cost of revenues |
||||||||||||||||
ASP hosting |
6,092 | 4,909 | 17,858 | 14,592 | ||||||||||||
Professional services |
4,169 | 4,616 | 12,502 | 12,924 | ||||||||||||
License |
1,044 | 868 | 3,002 | 2,296 | ||||||||||||
Maintenance |
393 | 346 | 1,120 | 1,023 | ||||||||||||
Total cost of revenues |
11,698 | 10,739 | 34,482 | 30,835 | ||||||||||||
Gross profit |
8,081 | 7,771 | 25,257 | 26,219 | ||||||||||||
Operating expenses |
||||||||||||||||
Product development |
2,180 | 1,858 | 6,404 | 6,046 | ||||||||||||
Sales and marketing |
3,040 | 2,700 | 8,817 | 8,339 | ||||||||||||
General and administrative |
2,064 | 1,800 | 6,065 | 5,199 | ||||||||||||
Total operating expenses |
7,284 | 6,358 | 21,286 | 19,584 | ||||||||||||
Operating Income |
797 | 1,413 | 3,971 | 6,635 | ||||||||||||
Interest expense |
(118 | ) | (149 | ) | (442 | ) | (481 | ) | ||||||||
Other income (expense), net |
82 | (53 | ) | 326 | 280 | |||||||||||
Income before income taxes |
761 | 1,211 | 3,855 | 6,434 | ||||||||||||
Provision for income taxes |
293 | 504 | 1,484 | 2,671 | ||||||||||||
Net income |
$ | 468 | $ | 707 | $ | 2,371 | $ | 3,763 | ||||||||
Other comprehensive income: |
||||||||||||||||
Foreign currency translation adjustment, net of tax |
(7 | ) | 39 | (63 | ) | (162 | ) | |||||||||
Comprehensive income |
$ | 461 | $ | 746 | $ | 2,308 | $ | 3,601 | ||||||||
Basic net income per share |
$ | 0.04 | $ | 0.07 | $ | 0.22 | $ | 0.37 | ||||||||
Weighted average basic shares outstanding |
10,741 | 10,359 | 10,609 | 10,050 | ||||||||||||
Diluted net income per share |
$ | 0.04 | $ | 0.06 | $ | 0.21 | $ | 0.33 | ||||||||
Weighted average diluted shares outstanding |
11,621 | 11,720 | 11,561 | 11,328 | ||||||||||||
See accompanying notes to interim consolidated financial statements.
3
Docucorp International, Inc.
| Nine months ended | ||||||||
| April 30, | ||||||||
| 2005 | 2004 | |||||||
Cash flows from operating activities |
||||||||
Net income |
$ | 2,371 | $ | 3,763 | ||||
Adjustments to reconcile net income to
net cash provided by operating activities: |
||||||||
Depreciation |
3,046 | 2,598 | ||||||
Amortization of software development costs |
2,786 | 2,051 | ||||||
Provision for doubtful accounts |
260 | 399 | ||||||
Tax benefit related to stock option exercises |
432 | 1,785 | ||||||
Stock-based compensation expense |
252 | 44 | ||||||
Changes in assets and liabilities: |
||||||||
Increase in accounts receivable |
(88 | ) | (1,824 | ) | ||||
Decrease in income tax receivable |
0 | 1,074 | ||||||
Decrease in other assets |
77 | 673 | ||||||
Increase (decrease) in accounts payable |
(960 | ) | 156 | |||||
Decrease in accrued liabilities |
(228 | ) | (1,410 | ) | ||||
Increase (decrease) in income taxes payable |
1,031 | (253 | ) | |||||
Decrease in deferred revenue |
(867 | ) | (15 | ) | ||||
Increase (decrease) in other liabilities |
(124 | ) | 158 | |||||
Total adjustments |
5,617 | 5,436 | ||||||
Net cash provided by operating activities |
7,988 | 9,199 | ||||||
Cash flows from investing activities |
||||||||
Purchase of Newbridge Corporation |
(2,482 | ) | 0 | |||||
Purchase of property and equipment |
(1,908 | ) | (1,065 | ) | ||||
Capitalized software development costs |
(3,987 | ) | (3,980 | ) | ||||
Net cash used in investing activities |
(8,377 | ) | (5,045 | ) | ||||
Cash flows from financing activities |
||||||||
Principal payments under capital lease obligations |
(947 | ) | (433 | ) | ||||
Principal payments under debt obligations |
(3,873 | ) | (2,662 | ) | ||||
Proceeds from exercise of stock options |
871 | 1,737 | ||||||
Proceeds from stock issued under Employee Stock Purchase Plan |
102 | 96 | ||||||
Net cash used in financing activities |
(3,847 | ) | (1,262 | ) | ||||
Effect of exchange rates on cash flows |
(129 | ) | (232 | ) | ||||
Net increase (decrease) in cash and cash equivalents |
(4,365 | ) | 2,660 | |||||
Cash and cash equivalents at beginning of period |
12,336 | 7,269 | ||||||
Cash and cash equivalents at end of period |
$ | 7,971 | $ | 9,929 | ||||
See accompanying notes to interim consolidated financial statements.
4
Docucorp International, Inc.
Note 1 Basis of presentation and summary of significant accounting policies
The accompanying unaudited interim consolidated financial statements of Docucorp International, Inc. and its wholly owned subsidiaries (Docucorp or the Company) as of April 30, 2005 and July 31, 2004, and for the three and nine months ended April 30, 2005 and 2004, have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The financial information presented should be read in conjunction with our annual consolidated financial statements for the year ended July 31, 2004. The foregoing unaudited interim consolidated financial statements reflect all adjustments (all of which are of a normal recurring nature) which are, in the opinion of management, necessary for a fair presentation of the results of the interim periods, and include the accounts of Docucorp and our wholly owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. Operating results for the three and nine months ended April 30, 2005 are not necessarily indicative of the results to be expected for the year. Certain prior year amounts have been reclassified to conform to the current year presentation.
Revenue recognition
We derive our revenues from the sale of software licenses, annual software maintenance and support agreements, professional services and ASP hosting services. We recognize revenue in accordance with Statement of Position 97-2, Software Revenue Recognition and Staff Accounting Bulletin No. 104, Revenue Recognition (SAB 104). Revenue is recognized when a contract exists, the fee is fixed or determinable, delivery has occurred and collection of the receivable is deemed probable.
We use the residual method to recognize revenue from the sale of software licenses that are bundled with maintenance and support. Under the residual method, the fair value of the undelivered element(s) is deferred and the remaining value of the contract is recognized as revenue. Fair value of an element is based on vendor-specific objective evidence (VSOE). VSOE is based on the price charged when the same element is sold separately. We do not generally sell software licenses without selling maintenance and support for the licensed software. Therefore, we have established VSOE only for the undelivered element(s) included in a multi-element arrangement. Specifically, VSOE for maintenance and support is based upon prices customers pay to renew maintenance and support agreements. After expiration of the initial maintenance term, maintenance and support agreements are renewable on an annual basis and include rights to upgrades, when and if available, telephone support, updates, enhancements and bug fixes. Revenue generated from maintenance and support is recognized ratably over the maintenance term of the agreement. We record deferred revenue for maintenance amounts invoiced prior to the performance of the related services.
Our standard software license agreements do not provide for rights of software return and/or conditions of acceptance. However, in the rare case that acceptance criteria are provided, revenue is deferred and not recognized until all acceptance provisions are satisfied. Revenue from software licenses, which include a cancellation clause, is recognized upon expiration of the cancellation period. License revenue related to products still in the testing phase is deferred until formal acceptance of the product by the customer.
Professional services revenue includes implementation, integration, training and consulting services related to our software products. The services offered are not essential to the functionality of the software. Professional services revenue is generally recognized as the services are performed.
5
Docucorp International, Inc.
Notes to Interim Consolidated Financial Statements (cont.)
(Unaudited)
Professional services revenue derived from the installation and integration of software packages under a fixed price contract is recognized on a percentage-of-completion basis measured by the relationship of hours worked to total estimated contract hours. We follow this method because reasonably dependable estimates of the revenue and contract hours applicable to various elements of a contract can be made. Since the financial reporting of these contracts depends upon estimates, which are assessed continually during the term of these contracts, recognized revenue and profit are subject to revisions as the contract progresses to completion. Revisions in profit estimates are reflected in the period in which the facts that give rise to the revisions become known. Accordingly, favorable changes in estimates result in additional revenue recognition and net income, and unfavorable changes in estimates result in a reduction of recognized revenue and net income. When estimates indicate that a loss will be incurred on a contract upon completion, a provision for the expected loss is recorded in the period in which the loss becomes evident.
Revenue from our ASP hosting operations is recognized in accordance with SAB 104, generally on a per transaction basis. ASP hosting agreements are generally one-to-five years in duration and provide for monthly billing based on transaction volume or contract minimums, if applicable. Revenue related to the customers initial set up and implementation is deferred and subsequently recognized as professional services revenue over the expected term of the ASP hosting agreement.
Cash equivalents
We consider all highly liquid investments purchased with an original maturity of six months or less to be cash equivalents. Cash equivalents are stated at cost, which approximates fair market value.
Accounts receivable
Accounts receivable is composed of billed and unbilled accounts. Unbilled accounts receivable include amounts that have been recognized as revenue under the percentage-of-completion method or upon execution of the software license contract and shipment of the software, but prior to contractual payment terms.
Allowance for doubtful accounts
We maintain an allowance for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. We take into consideration the current financial condition of the customers, the specific details of the customer accounts, the age of the outstanding balance and the current economic environment when assessing the adequacy of the allowance. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances might be required.
Property and equipment, depreciation and amortization
Property and equipment are carried at cost, less accumulated depreciation and amortization. Depreciation and amortization are computed over the estimated service lives using the straight-line method. Estimated service lives are as follows:
6
Docucorp International, Inc.
Notes to Interim Consolidated Financial Statements (cont.)
(Unaudited)
Leasehold improvements
|
Lesser of useful | |
| life or life of lease | ||
Computer equipment
|
4-5 years | |
Furniture and fixtures
|
5 years | |
Equipment under capital leases
|
Lesser of useful | |
| life or life of lease |
Repairs and maintenance are expensed as incurred. Major renewals and betterments are capitalized and depreciated over the assets remaining estimated service lives. Upon retirement or sale of an asset, the cost and accumulated depreciation are removed from the accounts with any resulting gain or loss included in income.
Software development costs
Software development costs are accounted for in accordance with Statement of Financial Accounting Standards No. 86, Accounting for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed (SFAS 86). SFAS 86 requires the capitalization of certain software development costs, which include salaries and personnel related costs incurred in the development activities, once technological feasibility of the software has been established. Research and development costs incurred prior to the establishment of the technological feasibility of a product are expensed as incurred. The cost of capitalized software is amortized on a straight-line basis to cost of license revenue over its estimated useful life, generally four to six years, or the ratio of current revenues to current and anticipated revenues from the software, whichever provides the greater amortization.
Business combinations and goodwill and intangible assets
Upon acquisition of a business, we allocate the purchase price to intangible assets and liabilities acquired and identifiable intangible assets. Any residual purchase price is recorded as goodwill. The allocation of the purchase price requires management to make significant estimates in determining the fair values of assets acquired and liabilities assumed, especially with respect to intangible assets. These estimates are based on historical experience and information obtained from valuation specialists and the management from the acquired company. These estimates can include, but are not limited to, appraisals by valuation specialists, the cash flows that an asset is expected to generate in the future and the appropriate weighted average cost of capital. Estimates used in determining the fair value of assets acquired and liabilities assumed are inherently uncertain and unpredictable. Unanticipated events and circumstances may occur which may affect the accuracy or validity of such estimates.
In accordance with Financial Accounting Standards Board Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, we assess the impairment of goodwill within our reportable units annually, or more often if events or changes in circumstances indicate that the carrying value may not be recoverable. As of April 30, 2005, we completed our annual impairment analysis and determined no goodwill impairment exists. We assess the impairment of identifiable intangible assets whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.
Impairment of long-lived assets
We have evaluated our long-lived assets for impairment, and will continue to do so as events or changes in circumstances indicate that the carrying value of such assets may not be fully recoverable. If facts or
7
Docucorp International, Inc.
Notes to Interim Consolidated Financial Statements (cont.)
(Unaudited)
circumstances support the possibility of impairment, we prepare a projection of future operating cash flows, undiscounted and without interest. If based on this projection we do not expect to recover our carrying cost, an impairment loss equal to the difference between the fair value of the asset and its carrying value will be recognized in operating income.
Deferred revenue
Deferred revenue relates primarily to maintenance and support agreements that have been invoiced to customers prior to the performance of the related services. Maintenance and support services are generally billed annually in advance for services to be performed over a twelve month period. Maintenance and support provided under an initial software license contract is recorded as deferred revenue based on the VSOE of that maintenance and is recognized over the term of the associated agreement.
Guarantees
In the ordinary course of business, we include standard indemnification provisions in our customer and distributor agreements. Pursuant to these agreements, we typically indemnify, hold harmless and reimburse the indemnified party for those losses suffered or incurred by the indemnified party arising from any trade secret, trademark, copyright, patent or other intellectual property infringement claim by any third party with respect to our software and services. The term of these indemnification agreements is generally perpetual any time after execution of the agreement. The maximum potential amount of future payments that we could be required to make under these indemnification agreements is unlimited; however, consequential damages are excluded. Since we have never incurred costs to defend lawsuits or settle claims related to these indemnification agreements, we believe the estimated fair value of our obligation under these agreements is minimal. Accordingly, we have no liabilities recorded for these agreements as of April 30, 2005.
We currently provide software product warranties to our customers. The product warranties generally provide that the licensed software shall operate substantially in accordance with the applicable user documentation for a period typically 90 days from delivery. At April 30, 2005, we had no material product warranty liability. From time to time, in order to manage our customer relationships, we incur costs outside of our product warranty program. These costs are expensed as incurred.
We have agreements in place with our directors and officers whereby we indemnify them for certain events or occurrences while the officer or director is, or was, serving at our request in such capacity. The maximum potential amount of future payments we could be required to make under these indemnification agreements is unlimited; however, we have a director and officer insurance policy that may enable us to recover a portion of any future amounts paid.
Translation of foreign currencies
We translate the financial statements of our European subsidiary into U.S. dollars in accordance with Statement of Financial Accounting Standards No. 52, Foreign Currency Translation. Assets and liabilities of our European subsidiary, whose functional currency is other than the U.S. dollar, are translated at period-end rates of exchange, and revenues and expenses are translated at average exchange rates prevailing during the period. Gains and losses on foreign currency transactions and the translation of our intercompany loan to a consolidated foreign subsidiary are recognized in other income as incurred.
8
Docucorp International, Inc.
Notes to Interim Consolidated Financial Statements (cont.)
(Unaudited)
We account for unrealized gains or losses on our foreign currency translation adjustments in accordance with Statement of Financial Accounting Standards No. 130, Reporting Comprehensive Income, which requires the adjustments be accumulated in stockholders equity as part of other comprehensive income.
Treasury stock
We account for Treasury Stock using the cost method. Gains on sales of Treasury Stock are credited to Additional Paid-in Capital (APIC), losses are charged to APIC to the extent that previous net gains from sales are included therein, otherwise to Retained Earnings.
Income taxes
Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates for the year 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 more likely than not to be realized.
Net income per share
Our basic and diluted net income per share is computed in accordance with Statement of Financial Accounting Standards No. 128, Earnings Per Share. Basic net income per share is computed using the weighted average number of common shares outstanding. Diluted net income per share is computed using the weighted average number of common shares outstanding and the assumed exercise of stock options and unvested restricted stock awards, using the treasury stock method. The treasury stock method recognizes the use of proceeds that could be obtained upon exercise of options and the assumed proceeds on unvested restricted stock in computing diluted net income per share. It assumes that any proceeds would be used to purchase common stock at the average market price during the period. Options and unvested restricted stock will have a dilutive effect under the treasury stock method only when the average market price of common stock during the period exceeds the exercise price of the options or calculated exercise price of the unvested restricted stock. Following is a reconciliation of the shares used in computing basic and diluted net income per share for the periods indicated (in thousands):
| Three months ended | Nine months ended | |||||||||||||||
| April 30, | April 30, | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Shares used in computing basic
net income per share |
10,741 | 10,359 | 10,609 | 10,050 | ||||||||||||
Dilutive effect of stock options
and unvested restricted stock |
880 | 1,361 | 952 | 1,278 | ||||||||||||
Shares used in computing diluted
net income per share |
11,621 | 11,720 | 11,561 | 11,328 | ||||||||||||
At April 30, 2005 and 2004, options to purchase 50,000 shares of Common Stock at average exercise prices of $13.50 per share were anti-dilutive and not included in the computation of diluted net income per share, because the options exercise prices were greater than the average market price of the Common Stock for the period.
9
Docucorp International, Inc.
Notes to Interim Consolidated Financial Statements (cont.)
(Unaudited)
Stock-based compensation
We provide equity incentives to our employees and directors by means of non-qualified stock options and restricted stock awards issued from the 1997 Equity Compensation Plan (the Plan). In addition, we granted restricted stock awards outside of the Plan in connection with our acquisition of Newbridge Corporation. We account for stock-based compensation under the recognition and measurement principles of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and related Interpretations. For the periods presented, stock-based compensation cost related to options is not reflected in net income, as all options granted under the Plan had an exercise price equal to the market value of the underlying Common Stock on the date of grant. We have implemented the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (SFAS 123) and Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure. The following table illustrates the pro forma effect on net income and net income per share as if we had applied the fair value recognition provisions of SFAS 123 (in thousands except per share amounts):
| Three months ended | Nine months ended | |||||||||||||||
| April 30, | April 30, | |||||||||||||||
| 2005 | 2004 | 2005 | 2004 | |||||||||||||
Net income as reported |
$ | 468 | $ | 707 | $ | 2,371 | $ | 3,763 | ||||||||
Plus,
stock-based
compensation
expense
included in
reported
income, net of
tax |
55 | 4 | 155 | 26 | ||||||||||||
Less,
stock-based
compensation
expense under
fair value
based methods,
net of tax |
(246 | ) | (240 | ) | (728 | ) | (735 | ) | ||||||||
Pro forma net income |
$ | 277 | $ | 471 | $ | 1,798 | $ | 3,054 | ||||||||
Net income per share: |
||||||||||||||||
As reported |
||||||||||||||||
Basic |
$ | 0.04 | $ | 0.07 | $ | 0.22 | $ | 0.37 | ||||||||
Diluted |
$ | 0.04 | $ | 0.06 | $ | 0.21 | $ | 0.33 | ||||||||
Pro forma |
||||||||||||||||
Basic |
$ | 0.03 | $ | 0.04 | $ | 0.17 | $ | 0.30 | ||||||||