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 | ||
| (Registrants 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.
TANGRAM ENTERPRISE SOLUTIONS, INC.
INDEX
PART I. FINANCIAL INFORMATION
2
Tangram Enterprise Solutions, Inc.
Balance Sheets
(in thousands, except share amounts)
|
|
|
March 31, |
|
December 31, |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
(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
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
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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|