Back to GetFilings.com



Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the quarterly period ended March 31, 2003

 

 

OR

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the transition period from __________ to __________

 

 

Commission File Number 0-15454

TANGRAM ENTERPRISE SOLUTIONS, INC.
(Exact Name of Registrant as Specified in Its Charter)

Pennsylvania

 

23-2214726

(State or Other Jurisdiction of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

 

 

11000 Regency Parkway, Suite 301

Cary, NC 27511

(Address of Principal Executive Offices) (Zip Code)

 

(919) 653-6000

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

None

 

Securities registered pursuant to Section 12(g) of the Act:

 

Common Stock, $0.01 par value

(Title of class)

          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 Act).

Yes   o

No   x

          The number of outstanding shares of Common Stock, $0.01 par value per share, as of May 9, 2003 was 19,802,439.



Table of Contents

TANGRAM ENTERPRISE SOLUTIONS, INC.

INDEX

PART I.  FINANCIAL INFORMATION

Item 1 - Financial Statements:

 

 

 

 

Balance Sheets – March 31, 2003 (Unaudited) and December 31, 2002

3

 

 

 

Statements of Operations – Three Months Ended March 31, 2003 and 2002 (Unaudited)

4

 

 

 

Statements of Cash Flows – Three Months Ended March 31, 2003 and 2002 (Unaudited)

5

 

 

 

Notes to the Financial Statements

6

 

 

Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

13

 

 

Item 3 - Quantitative and Qualitative Disclosures About Market Risk

31

 

 

Item 4 - Controls and Procedures

32

 

 

PART II.  OTHER INFORMATION

 

 

Item 6 - Exhibits and Reports on Form 8-K

33

 

 

Signatures

34

 

 

Certifications

35

2


Table of Contents

Tangram Enterprise Solutions, Inc.

Balance Sheets
(in thousands, except share amounts)

 

 

March 31,
2003

 

December 31,
2002

 

 

 



 



 

 

 

(unaudited)

 

(audited)

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

596

 

$

418

 

Accounts receivable, net of allowance of $223 and $220 in 2003 and 2002, respectively

 

 

1,697

 

 

2,671

 

Other

 

 

425

 

 

296

 

 

 



 



 

Total current assets

 

 

2,718

 

 

3,385

 

Property and equipment:

 

 

 

 

 

 

 

Computer equipment and software

 

 

908

 

 

902

 

Office equipment and furniture

 

 

221

 

 

218

 

Leasehold improvements

 

 

37

 

 

37

 

 

 



 



 

 

 

 

1,166

 

 

1,157

 

Less accumulated depreciation and amortization

 

 

(1,088

)

 

(1,057

)

 

 



 



 

Total property and equipment

 

 

78

 

 

100

 

Other assets:

 

 

 

 

 

 

 

Acquired software technology, net accumulated amortization of $1,390 and $1,244 in 2003 and 2002, respectively

 

 

1,363

 

 

1,509

 

Deferred software costs, net accumulated amortization of $1,968 and $1,671 in 2003 and 2002, respectively

 

 

3,516

 

 

3,472

 

Cost in excess of net assets of business acquired

 

 

1,415

 

 

1,415

 

Other intangibles, net accumulated amortization of $373 and $335 in 2003 and 2002, respectively

 

 

—  

 

 

38

 

Other

 

 

15

 

 

15

 

 

 



 



 

Total other assets

 

 

6,309

 

 

6,449

 

 

 



 



 

Total assets

 

$

9,105

 

$

9,934

 

 

 



 



 

Liabilities and shareholders’ equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of long-term debt – shareholder

 

$

—  

 

$

467

 

Accounts payable

 

 

302

 

 

336

 

Accrued expenses

 

 

548

 

 

724

 

Deferred revenue

 

 

3,348

 

 

3,281

 

 

 



 



 

Total current liabilities

 

 

4,198

 

 

4,808

 

Long-term debt – shareholders

 

 

1,792

 

 

1,954

 

Other liabilities

 

 

602

 

 

542

 

Shareholders’ equity:

 

 

 

 

 

 

 

Convertible preferred stock – Series F, par value $0.01, $1,000 stated value, 3,000 shares authorized, designated, issued and outstanding (aggregate liquidation preference of $3,545 in 2003 and $3,475 in 2002)

 

 

—  

 

 

—  

 

Common stock, par value $0.01, authorized 48,000,000 shares, 19,802,439 issued and outstanding in 2003 and 2002, respectively

 

 

198

 

 

198

 

Additional paid-in capital

 

 

50,525

 

 

50,525

 

Accumulated deficit

 

 

(48,210

)

 

(48,093

)

 

 



 



 

Total shareholders’ equity

 

 

2,513

 

 

2,630

 

 

 



 



 

Total liabilities and shareholders’ equity

 

$

9,105

 

$

9,934

 

 

 



 



 

See accompanying notes.

3


Table of Contents

Tangram Enterprise Solutions, Inc.

Statements of Operations
(in thousands, except per share amounts)

 

 

Three months ended March 31

 

 

 


 

 

 

2003

 

2002

 

 

 



 



 

 

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

Licenses and products

 

$

644

 

$

1,298

 

Services

 

 

1,619

 

 

1,849

 

 

 



 



 

Total revenue

 

 

2,263

 

 

3,147

 

Cost of revenue:

 

 

 

 

 

 

 

Cost of licenses and products

 

 

13

 

 

16

 

Cost of services

 

 

281

 

 

444

 

Amortization of software cost

 

 

443

 

 

579

 

 

 



 



 

Total cost of revenue

 

 

737

 

 

1,039

 

 

 



 



 

Gross profit

 

 

1,526

 

 

2,108

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

 

820

 

 

1287

 

General and administrative

 

 

453

 

 

593

 

Research and development

 

 

196

 

 

486

 

Depreciation and amortization

 

 

69

 

 

85

 

 

 



 



 

Total operating expenses

 

 

1,538

 

 

2,451

 

 

 



 



 

Loss from operations

 

 

(12

)

 

(343

)

Other expense, net

 

 

(36

)

 

(78

)

 

 



 



 

Loss before income taxes

 

 

(48

)

 

(421

)

Provision for income taxes

 

 

—  

 

 

—  

 

 

 



 



 

Net loss

 

$

(48

)

$

(421

)

 

 



 



 

Per share calculation:

 

 

 

 

 

 

 

Net loss

 

$

(48

)

$

(421

)

Preferred stock dividend

 

 

(69

)

 

(64

)

 

 



 



 

Net loss available to common shareholders

 

$

(117

)

$

(485

)

 

 



 



 

Loss per common share-

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.01

)

$

(0.02

)

 

 



 



 

Weighted average number of common shares outstanding-

 

 

 

 

 

 

 

Basic and diluted

 

 

19,802

 

 

19,544

 

 

 



 



 

See accompanying notes.

4


Table of Contents

Tangram Enterprise Solutions, Inc.

Statements of Cash Flows
(in thousands)

 

 

Three months ended March 31

 

 

 


 

 

 

 

2003

 

 

2002

 

 

 



 



 

 

 

(unaudited)

 

Operating activities

 

 

 

 

 

 

 

Net loss

 

$

(48

)

$

(421

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation

 

 

31

 

 

48

 

Amortization

 

 

481

 

 

626

 

Non cash interest expense

 

 

21

 

 

75

 

Reserve for doubtful accounts

 

 

(3

)

 

63

 

Other

 

 

(9

)

 

(5

)

Cash provided by (used in) changes in working capital items:

 

 

 

 

 

 

 

Accounts receivable and other current assets

 

 

848

 

 

1,143

 

Accounts payable

 

 

(34

)

 

131

 

Accrued expenses

 

 

(176

)

 

(1,136

)

Deferred revenue

 

 

67

 

 

(350

)

 

 



 



 

Net cash provided by operating activities

 

 

1,178

 

 

174

 

Investing activities

 

 

 

 

 

 

 

Deferred software costs

 

 

(341

)

 

(460

)

Expenditures for property and equipment

 

 

(9

)

 

(14

)

Decrease in other assets

 

 

—  

 

 

23

 

 

 



 



 

Net cash used in investing activities

 

 

(350

)

 

(451

)

Financing activities

 

 

 

 

 

 

 

Net repayments on borrowings from shareholders

 

 

(650

)

 

—  

 

 

 



 



 

Net cash used in financing activities

 

 

(650

)

 

—