Back to GetFilings.com



 



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


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 June 30, 2004

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: 000-23265


BLACKBAUD, INC.

(Exact name of Registrant as specified in its charter)
     
Delaware
(State or other jurisdiction of
incorporation or organization)
  11-2617163
(I.R.S. Employer Identification No.)

2000 Daniel Island Drive
Charleston, South Carolina 29492

(Address of principal executive offices, including zip code)

(843) 216-6200
(Registrant’s 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 [  ] NO [X]

     Indicate by check mark whether registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES [  ] NO [X]

     The number of shares of the Registrant’s Common Stock outstanding as of August 16, 2004 was 42,538,014.



 


 

BLACKBAUD, INC.

TABLE OF CONTENTS

                 
            Page No.
      FINANCIAL INFORMATION        
Item 1.   Financial Statements        
          1  
          2  
          3  
          4  
Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations     12  
Item 3.   Quantitative and Qualitative Disclosures About Market Risk     26  
Item 4.   Controls and Procedures     26  
      OTHER INFORMATION        
Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities     27  
Item 4.   Submission of Matters to a Vote of Security Holders     28  
Item 6.   Exhibits and Reports on Form 8-K     28  
Signatures         29  

 


 

PART I- FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

BLACKBAUD, INC.

CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share data)
                 
    June 30,   December 31,
    2004
  2003
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 16,851     $ 6,708  
Accounts receivable, net of allowance of $1,327 and $1,222, respectively
    22,879       14,518  
Prepaid expenses and other current assets
    3,003       2,713  
Deferred tax asset, current portion
    1,406       1,799  
 
   
 
     
 
 
Total current assets
    44,139       25,738  
Property and equipment, net
    6,551       6,621  
Deferred tax asset
    83,111       86,966  
Goodwill
    1,481       1,386  
Deferred financing fees, net
          156  
Other assets
    62       99  
 
   
 
     
 
 
Total assets
  $ 135,344     $ 120,966  
 
   
 
     
 
 
Liabilities and Shareholders’ Equity
               
Current liabilities:
               
Trade accounts payable
  $ 2,937     $ 2,590  
Current portion of long-term debt and capital lease obligations
    116       142  
Accrued expenses and other current liabilities
    9,867       9,659  
Deferred revenue
    51,187       43,673  
 
   
 
     
 
 
Total current liabilities
    64,107       56,064  
Long-term debt and capital lease obligations
          5,044  
 
   
 
     
 
 
Total liabilities
    64,107       61,108  
 
   
 
     
 
 
Commitments and contingencies (Note 7)
               
Shareholders’ equity:
               
Preferred stock; 5,000,000 shares authorized
           
Common stock, no par value; 95,000,000 shares authorized, 42,509,107 and 42,408,872 shares issued and outstanding at June 30, 2004 and December 31, 2003, respectively
    42,093       41,613  
Deferred compensation
    (2,973 )     (4,795 )
Accumulated other comprehensive income
    255       518  
Retained earnings
    31,862       22,522  
 
   
 
     
 
 
Total shareholders’ equity
    71,237       59,858  
 
   
 
     
 
 
Total liabilities and shareholders’ equity
  $ 135,344     $ 120,966  
 
   
 
     
 
 

The accompanying notes are an integral part of these consolidated financial statements.

1


 

BLACKBAUD, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except share and per share data)
                                 
    Three months ended June 30,
  Six months ended June 30,
    2004
  2003
  2004
  2003
Revenue
                               
License fees
  $ 7,293     $ 5,671     $ 12,370     $ 10,175  
Services
    11,071       8,629       20,616       16,373  
Maintenance and subscriptions
    16,151       14,390       31,930       28,489  
Other revenue
    974       1,150       1,928       2,111  
 
   
 
     
 
     
 
     
 
 
Total revenue
    35,489       29,840       66,844       57,148  
 
   
 
     
 
     
 
     
 
 
Cost of revenue
                               
Cost of license fees
    951       890       1,680       1,457  
Cost of services (of which $273, $777, $567 and $1,399 in the three months ended June 30, 2004 and 2003 and the six months ended June 30, 2004 and 2003, respectively, was stock option compensation expense)
    5,815       5,181       11,193       10,092  
Cost of maintenance and subscriptions (of which $25, $116, $62 and $209 in the three months ended June 30, 2004 and 2003 and the six months ended June 30, 2004 and 2003, respectively, was stock option compensation expense)
    2,738       2,972       5,398       5,806  
Cost of other revenue
    915       908       1,775       1,713  
 
   
 
     
 
     
 
     
 
 
Total cost of revenue
    10,419       9,951       20,046       19,068  
 
   
 
     
 
     
 
     
 
 
Gross profit
    25,070       19,889       46,798       38,080  
 
   
 
     
 
     
 
     
 
 
Sales and marketing
    7,293       5,475       13,653       10,537  
Research and development
    4,428       3,585       8,704       7,204  
General and administrative
    3,061       2,529       5,912       5,352  
Amortization
          85       32       133  
Costs of initial public offering
    700             1,650        
Stock option compensation
    526       5,768       1,193       11,214  
 
   
 
     
 
     
 
     
 
 
Total operating expenses
    16,008       17,442       31,144       34,440  
 
   
 
     
 
     
 
     
 
 
Income from operations
    9,062       2,447       15,654       3,640  
Interest income
    29       22       54       48  
Interest expense
    (37 )     (759 )     (250 )     (1,622 )
Other (expense) income, net
    (3 )     84       346       98  
 
   
 
     
 
     
 
     
 
 
Income before provision for income taxes
    9,051       1,794       15,804       2,164  
Income tax provision
    3,708       2,040       6,464       2,461  
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ 5,343     $ (246 )   $ 9,340     $ (297 )
 
   
 
     
 
     
 
     
 
 
Earnings (loss) per share
                               
Basic
  $ 0.13     $ (0.01 )   $ 0.22     $ (0.01 )
Diluted
  $ 0.12     $ (0.01 )   $ 0.20     $ (0.01 )
Common shares and equivalents outstanding
                               
Basic weighted average shares
    42,490,790       42,403,486       42,450,873       42,382,097  
Diluted weighted average shares
    45,983,687       42,403,486       45,943,846       42,382,097  
 
 
Summary of stock option compensation
                               
Cost of services
  $ 273     $ 777     $ 567     $ 1,399  
Cost of maintenance and subscription revenue
    25       116       62       209  
 
   
 
     
 
     
 
     
 
 
Total cost of revenue
    298       893       629       1,608  
Sales and marketing
    222       375       476       711  
Research and development
    142       560       316       1,016  
General and administrative
    162       4,833       401       9,487  
 
   
 
     
 
     
 
     
 
 
Total operating expense
    526       5,768       1,193       11,214  
 
   
 
     
 
     
 
     
 
 
Total stock option compensation expense
  $ 824     $ 6,661     $ 1,822     $ 12,822  
 
   
 
     
 
     
 
     
 
 

The accompanying notes are an integral part of these consolidated financial statements.

2


 

BLACKBAUD, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
                 
    Six Months ended June 30,
    2004
  2003
Cash flows from operating activities
               
Net income (loss)
  $ 9,340     $ (297 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities
               
Depreciation
    1,265       1,385  
Amortization of intangibles
    32       133  
Stock option compensation
    1,822       12,822  
Amortization of deferred financing fees
    156       468  
Deferred taxes
    4,248       1,409  
Changes in assets and liabilities, net of acquisition
               
Accounts receivable
    (8,355 )     (5,010 )
Prepaid expenses and other assets
    (278 )     (341 )
Trade accounts payable
    344       (883 )
Accrued expenses and other current liabilities
    232       (825 )
Deferred revenue
    7,483       3,193  
 
   
 
     
 
 
Total adjustments
    6,949       12,351  
 
   
 
     
 
 
Net cash provided by operating activities
    16,289       12,054  
 
   
 
     
 
 
Cash flows from investing activities
               
Purchase of property and equipment
    (1,188 )     (1,523 )
Purchase of net assets of acquired company
    (66 )     (547 )
 
   
 
     
 
 
Net cash used in investing activities
    (1,254 )     (2,070 )
 
   
 
     
 
 
Cash flows from financing activities
               
Repayments on long-term debt and capital lease obligations
    (5,068 )     (16,068 )
Proceeds from exercise of stock options
    480       233  
 
   
 
     
 
 
Net cash used in financing activities
    (4,588 )     (15,835 )
 
   
 
     
 
 
Effect of exchange rate on cash and cash equivalents
    (304 )     (156 )
 
   
 
     
 
 
Net increase (decrease) in cash and cash equivalents
    10,143       (6,007 )
Cash and cash equivalents, beginning of year
    6,708       18,703  
 
   
 
     
 
 
Cash and cash equivalents, end of year
  $ 16,851     $ 12,696  
 
   
 
     
 
 
Noncash activities
               
Change in fair value of derivative instruments
  $     $ 232  

The accompanying notes are an integral part of these consolidated financial statements.

3


 

BLACKBAUD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2004
(Unaudited)

1. Organization

Blackbaud, Inc. (the “Company”) is the leading global provider of software and related services designed specifically for nonprofit organizations and provides products and services that enable nonprofit organizations to increase donations, reduce fundraising costs, improve communications with constituents, manage their finances and optimize internal operations. The Company has over 12,500 active customers distributed across multiple verticals within the nonprofit market including religion; education; foundations; health and human services; arts and cultural; public and societal benefits; environment and animal welfare; and international foreign affairs.

2. Initial Public Offering

The SEC declared the Company’s registration statement effective on July 22, 2004, which the Company filed on Form S-1 (Registration No. 333-112978) under the Securities Act of 1933 in connection with the initial public offering of its common stock. The Company sold, for the benefit of selling shareholders, an aggregate of 9,313,596 shares under this registration statement, including 1,214,817 shares subject to the underwriters’ over-allotment option. On July 27, 2004 the Company completed its initial public offering in which it sold, for the benefit of selling stockholders, a total of 8,098,779 shares of common stock for $8.00 per share (before underwriter discounts and commissions), for an aggregate public offering price of $64,790,232. On August 2, 2004, the underwriters exercised their over-allotment option for the purchase of 1,214,817 shares of common stock at $8.00 per share for an additional aggregate public offering price of $9,718,536. All of the shares sold in this offering were sold by selling stockholders and, accordingly, the Company has not received any proceeds from the sale of shares in this offering. Accordingly, the Company has expensed the costs of its initial public offering in its statement of operations, which were $700,000 and $1,650,000 for the three and six months ended June 30, 2004. These costs were primarily comprised of printing, legal and accounting fees. The Company expects to incur additional expense related to the offering in the three-month period ending September 30, 2004.

On July 16, 2004, the Company was reincorporated under the laws of the State of Delaware and, accordingly, under our certificate of incorporation effective that date, our authorized stock consists of 180,000,000 of common stock, par value $.001 per share and 20,000,000 of preferred stock, par value $.001 per share.

3. Summary of significant accounting policies

Unaudited Interim Financial Statements

The interim consolidated financial statements as of June 30, 2004 and for the quarter and six months ended June 30, 2004 and 2003 have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial reporting. These consolidated statements are unaudited and, in the opinion of management, include all adjustments (consisting of normal recurring adjustments and accruals) necessary to present fairly the consolidated balance sheets, consolidated operating results, and consolidated cash flows for the periods presented in accordance with accounting principles generally accepted in the United States of America. The consolidated balance sheet at December 31, 2003 has been derived from the audited consolidated financial statements at that date. Operating results for the three-month and six-month periods ended June 30, 2004 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2004. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted in accordance with the rules and regulations for interim reporting of the SEC. These interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s registration statement on Form S-1.

4


 

Basis of consolidation

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

Use of estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Areas of the financial statements where estimates may have the most significant effect include the allowance for doubtful accounts, lives of tangible and intangible assets, impairment of long-lived assets, realization of the deferred tax asset, stock option compensation, revenue recognition and provisions for income taxes. Changes in the facts or circumstances underlying these estimates could result in material changes and actual results could differ from these estimates.

Revenue recognition

The Company’s revenue is generated primarily by licensing its software products and providing support, training, consulting, technical, hosted software applications and other professional services for those products. The Company recognizes revenue in accordance with the American Institute of Certified Public Accountants Statement of Position (“SOP”) 97-2, “Software Revenue Recognition”, as modified by SOPs 98-4 and 98-9, as well as Technical Practice Aids issued from time to time by the American Institute of Certified Public Accountants, and in accordance with the SEC Staff Accounting Bulletin No. 104, “Revenue Recognition in Financial Statements”.

Under these pronouncements, the Company recognizes revenue from the license of software when persuasive evidence of an arrangement exists, the product has been delivered, the fee is fixed and determinable and collection of the resulting receivable is probable. The Company uses a signed agreement as evidence of an arrangement. Delivery occurs when the product is delivered. The Company’s typical license agreement does not include customer acceptance provisions; if acceptance provisions are provided, delivery is deemed to occur upon acceptance. The Company considers the fee to be fixed or determinable unless the fee is subject to refund or adjustment or is not payable within the Company’s standard payment terms. The Company considers payment terms greater than 90 days to be beyond its customary payment terms. The Company deems collection probable if the Company expects that the customer will be able to pay amounts under the arrangement as they become due. If the Company determines that collection is not probable, the Company postpones recognition of the revenue until cash collection. The Company sells software licenses with maintenance and, often times, professional services. The Company allocates revenue to delivered components, normally the license component of the arrangement, using the residual value method based on objective evidence of the fair value of the undelivered elements, which is specific to the Company. Fair value for the maintenance services associated with the Company’s software licenses is based upon renewal rates stated in the Company’s agreements, which vary according to the level of the maintenance program. Fair value of professional services and other products and services is based on sales of these products and services to other customers when sold on a stand-alone basis.

The Company recognizes revenue from maintenance services ratably over the contract term, which is one year. Maintenance revenue also includes the right to unspecified product upgrades on an if-and-when available basis. Subscription revenue includes fees for hosted solutions, data enrichment services and hosted online training programs. Subscription-based revenue and any related set-up fees are recognized ratably over the twelve-month service period of the contracts, as there is no discernible pattern of usage.

The Company’s services, which include consulting, installation and implementation services, are generally billed based on hourly rates plus reimbursable travel and lodging related expenses. For small service engagements, less than $10,000, the Company frequently contracts for and bills based on a fixed fee plus reimbursable travel and lodging related expenses. The Company recognizes this revenue upon completion of the work performed. When the Company’s services include software customization, these services are provided to support customer requests for assistance in creating special reports and other minor enhancements that will assist with efforts to improve operational efficiency and/or to support business process improvements. These services are not essential to the

5


 

functionality of the Company’s software and rarely exceed three months in duration. The Company recognizes revenue as these services are performed.

The Company sells training at a fixed rate for each specific class, at a per attendee price, or at a packaged price for several attendees, and revenue is recognized only upon the customer attending and completing training. The Company recognizes revenue from donor prospect research and data modeling service engagements upon delivery.

To the extent that the Company’s customers are billed and/or pay for the above-described services in advance of delivery, the amounts are recorded in deferred revenue.

Deferred compensation and stock-based compensation plans

The Company accounts for stock option compensation based on the provisions of Accounting Principles Board Opinion (“APB”) No. 25, “Accounting for Stock Issued to Employees”, which states that no compensation expense is recorded for stock options or other stock-based awards to employees that are granted with an exercise price equal to or above the estimated fair value per share of the Company’s common stock on the grant date. Certain of the Company’s option grants are accounted for as variable awards under the provisions of APB No. 25. The provision requires the Company to account for these variable awards and record deferred compensation for the difference between the exercise price and the fair market value of the stock at each reporting date. Deferred compensation is amortized using the accelerated method over the vesting period of the related stock option in accordance with FASB Interpretation (“FIN”) No. 28. The Company recognized $824,000, $6,661,000, $1,822,000 and $12,822,000 of stock option compensation expense related to amortization of deferred compensation during the three and six-month periods ended June 30, 2004 and 2003, respectively. The Company has adopted the disclosure requirements of Statement of Financial Accounting Standard, (“SFAS”) No. 123, “Accounting for Stock-Based Compensation”, as amended by SFAS No. 148, “Accounting for Stock Based Compensation Transition and Disclosure”, which requires compensation expense to be disclosed based on the fair value of the options granted at the date of the grant.

Had compensation cost been determined under the market value method using Black-Scholes valuation principles, net income (loss) would have been decreased (increased) to the following proforma amounts:

                                 
(in thousands, except share amounts)
  Three months ended June 30,
  Six months ended June 30,
    2004
  2003
  2004
  2003
Net income (loss), as reported
  $ 5,343     $ (246 )   $ 9,340     $ (297 )
Total stock option compensation expense, net of related tax effects included in the determination of net income (loss) as reported
    609       4,925       1,347       9,481  
Total stock option compensation expense, net of related tax effects that would have been included in the determination of net income (loss) if the fair value method had been applied to all awards
    (469 )     (3,188 )     (1,015 )     (6,407 )
 
   
 
     
 
     
 
     
 
 
Pro forma net income
  $ 5,483     $ 1,491     $ 9,672     $ 2,777  
 
   
 
     
 
     
 
     
 
 
Earnings (loss) per share:
                               
Basic, as reported
  $ 0.13     $ (0.01 )   $ 0.22     $ (0.01 )
Basic, pro forma
  $ 0.13     $ 0.04     $ 0.23     $ 0.07  
Diluted, as reported
  $ 0.12     $ (0.01 )   $ 0.20     $ (0.01 )
Diluted, pro forma
  $ 0.12     $ 0.03     $ 0.21     $ 0.06  
 
   
 
     
 
     
 
     
 
 

The pro forma amount reflects all options granted. Pro forma compensation cost may not be representative of that expected in future years.

Significant assumptions used in the Black-Scholes option pricing model computations are as follows:

                                 
    Three months ended   Six months ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Volatility
    0.00 %     0.00 %     0.00 %     0.00 %
Dividend yield
    0.00 %     0.00 %     0.00 %     0.00 %
Risk-free interest rate
    3.68 %     3.62 %     3.68 %     3.62 %
Expected option life in years
    7.49       7.35       7.49       7.35  

6


 

Accumulated other comprehensive income

                                 
    Three months ended   Six months ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Net income
  $ 5,343     $ (246 )   $ 9,340     $ (297 )
Derivative instruments
          122             232  
Foreign currency translation
    (96 )     118       (263 )     23  
 
   
 
     
 
     
 
     
 
 
Total comprehensive income
  $ 5,247     $ (6 )   $ 9,077     $ (42 )
 
   
 
     
 
     
 
     
 
 

Income taxes

Prior to October 13, 1999, the Company was organized as an S corporation under the Internal Revenue Code and, therefore, was not subject to federal income taxes. The Company historically made distributions to its shareholders to cover the shareholders’ anticipated tax liability. In connection with the recapitalization agreement, the Company converted its U.S. taxable status from an S corporation to a C corporation and, accordingly, since October 14, 1999 has been subject to federal and state income taxes. Upon the conversion and in connection with the recapitalization, the Company recorded a one-time benefit of $107,000,000 to establish a deferred tax asset as a result of the recapitalization agreement. This amount was recorded as a direct increase to equity in the statements of shareholders’ equity. The income tax expense has been computed by applying the Company’s statutory tax rate to pretax income, adjusted for permanent tax differences. The Company has not recorded a valuation allowance as of December 31, 2003 or June 30, 2004, as the Company believes it will be able to utilize all of its deferred tax asset. The ability to utilize the deferred tax asset is dependent upon the Company’s ability to generate taxable income.

The Company’s deferred tax assets and liabilities are recorded at an amount based upon a U.S. Federal income tax rate of 34%. This rate is based on the Company’s expectation that its deductible and taxable temporary differences will reverse over a period of years during which it will have average annual taxable income not exceeding $10.0 million per year. If the Company’s results of operations improve in the future, such that its average annual taxable income will be expected to exceed $10.0 million, the Company will record its deferred tax assets and liabilities at an amount reflecting an average expected U.S. Federal income tax rate of up to 35%, consistent with the corresponding expectation of higher taxable income. If such change is determined to be appropriate, it will affect the provision for income taxes during the period that the determination is made.

4. Earnings (loss) per share

The Company computes earnings per common share in accordance with SFAS No. 128, “Earnings Per Share”. Under the provisions of SFAS No. 128, basic earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares and dilutive potential common share equivalents then outstanding. Potential common shares consist of shares issuable upon the exercise of stock options. Diluted net loss per share for the three and six months ended June 30, 2003 does not include the effect of 2,376,711 and 1,933,951, respectively, potential common share equivalents as their impact would be anti-dilutive. Diluted earnings per share for the three and six months ended June 30, 2004 includes the effect of 3,492,897 and 3,492,973, respectively, potential common share equivalents.

The following table sets forth the computation of basic and fully diluted earnings per share:

                                 
(in thousands except share and        
per share amounts)
  Three months ended June 30,
  Six months ended June 30,
    2004
  2003
  2004
  2003
Numerator:
                               
Net income (loss)
  $ 5,343     $ (246 )   $ 9,340     $ (297 )
 
   
 
     
 
     
 
     
 
 
Denominator:
                               
Weighted average common shares
    42,490,790       42,403,486       42,450,873       42,382,097  

7


 

                                 
(in thousands except share and        
per share amounts)
  Three months ended June 30,
  Six months ended June 30,
    2004
  2003
  2004
  2003
Add effect of dilutive securities Employee stock options
    3,492,897             3,492,973        
 
   
 
     
 
     
 
     
 
 
Weighted average common shares assuming dilution
    45,983,687       42,403,486       45,943,846       42,382,097  
 
   
 
     
 
     
 
     
 
 
Earnings per share:
                               
Basic
  $ 0.13     $ (0.01 )   $ 0.22     $ (0.01 )
Diluted
  $ 0.12     $ (0.01 )   $ 0.20     $ (0.01 )

5. Prepaid expenses and other current assets

Prepaid expenses and other current assets consisted of the following as of June 30, 2004 and December 31, 2003.

                 
(in thousands)
  June 30, 2004
  December 31, 2003
Deferred sales commission costs
  $ 1,244     $ 804  
Prepaid rent
    371       467  
Prepaid insurance
    281       138  
Prepaid data costs
    79       107  
Prepaid real estate commissions
    92       107  
Prepaid software maintenance and royalties
    446       727  
Other
    490       363