UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended November 30, 2002 |
|
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: 000-27863
METRON TECHNOLOGY N.V.
(Exact name of registrant as specified in its charter)
| The Netherlands (State or other jurisdiction of incorporation or organization) |
98-0180010 (I.R.S. Employer Identification Number) |
1350 Old Bayshore Highway
Suite 210
Burlingame, California 94010
(Address of principal executive offices)
Registrant's telephone number, including area code: (650) 401-4600
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 ý No o
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
| Title of Each Class |
Outstanding at December 31, 2002 |
|
|---|---|---|
| Common shares, par value EUR 0.44 per share | 13,121,222 |
| |
|
Page No. |
||
|---|---|---|---|---|
| Part I. | Financial Information | |||
Item 1. |
Financial Statements |
|||
Condensed Consolidated Statements of Operations (Unaudited) for the Three and Six Months Ended November 30, 2001 and November 30, 2002 |
3 |
|||
Condensed Consolidated Statements of Comprehensive Loss (Unaudited) for the Three and Six Months Ended November 30, 2001 and November 30, 2002 |
4 |
|||
Condensed Consolidated Balance Sheets (Unaudited) as of May 31, 2002 and November 30, 2002 |
5 |
|||
Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended November 30, 2001 and November 30, 2002 |
6 |
|||
Notes to Condensed Consolidated Financial Statements (Unaudited) |
7 |
|||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
14 |
||
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
27 |
||
Item 4. |
Controls and Procedures |
28 |
||
Part II. |
Other Information |
|||
Item 1. |
Legal Proceedings |
28 |
||
Item 2. |
Changes in Securities and Use of Proceeds |
28 |
||
Item 3. |
Defaults Upon Senior Securities |
28 |
||
Item 4. |
Submission of Matters to a Vote of Security Holders |
28 |
||
Item 5. |
Other Information |
29 |
||
Item 6. |
Exhibits and Reports on Form 8-K |
43 |
||
Signature |
44 |
|||
2
METRON TECHNOLOGY N.V.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollars in thousands except per share)
| |
Three months ended November 30, |
Six months ended November 30, |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2001 |
2002 |
2001 |
2002 |
||||||||||
| Net revenue | $ | 55,165 | $ | 56,804 | $ | 129,538 | $ | 121,124 | ||||||
| Cost of revenue | 44,938 | 46,243 | 105,050 | 99,133 | ||||||||||
| Gross profit | 10,227 | 10,561 | 24,488 | 21,991 | ||||||||||
| Selling, general, administrative, and other expenses | 12,434 | 14,492 | 26,884 | 28,742 | ||||||||||
| Restructuring costs | 651 | 1,792 | 651 | 1,792 | ||||||||||
| Other operating income, net of associated costs | 1,354 | | 2,708 | 1,354 | ||||||||||
| Operating loss | (1,504 | ) | (5,723 | ) | (339 | ) | (7,189 | ) | ||||||
| Equity in net earnings (loss) of joint ventures | (35 | ) | 19 | (45 | ) | 36 | ||||||||
| Loss from impairment of investment | | | (401 | ) | | |||||||||
| Other expense, net | (192 | ) | (424 | ) | (490 | ) | (886 | ) | ||||||
| Loss before income taxes | (1,731 | ) | (6,128 | ) | (1,275 | ) | (8,039 | ) | ||||||
| Benefit for income taxes | (181 | ) | (765 | ) | (427 | ) | (257 | ) | ||||||
| Net loss | $ | (1,550 | ) | $ | (5,363 | ) | $ | (848 | ) | $ | (7,782 | ) | ||
Loss per common share |
||||||||||||||
| Basic loss per common share | $ | (0.12 | ) | $ | (0.41 | ) | $ | (0.07 | ) | $ | (0.60 | ) | ||
| Diluted loss per common share | $ | (0.12 | ) | $ | (0.41 | ) | $ | (0.07 | ) | $ | (0.60 | ) | ||
Weighted average number of shares |
||||||||||||||
| Basic | 12,841 | 13,044 | 12,835 | 13,041 | ||||||||||
| Diluted | 12,841 | 13,044 | 12,835 | 13,041 | ||||||||||
See accompanying Notes to Condensed Consolidated Financial Statements
3
METRON TECHNOLOGY N.V.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited)
(Dollars in thousands)
| |
Three months ended November 30, |
Six months ended November 30, |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2001 |
2002 |
2001 |
2002 |
||||||||||
| Net loss | $ | (1,550 | ) | $ | (5,363 | ) | $ | (848 | ) | $ | (7,782 | ) | ||
| Other comprehensive income (loss) | ||||||||||||||
| Foreign currency translation | (1,050 | ) | 19 | 330 | 1,397 | |||||||||
| Loss from foreign currency forward contracts | (99 | ) | (470 | ) | (75 | ) | (27 | ) | ||||||
| Comprehensive loss | $ | (2,699 | ) | $ | (5,814 | ) | $ | (593 | ) | $ | (6,412 | ) | ||
See accompanying Notes to Condensed Consolidated Financial Statements
4
METRON TECHNOLOGY N.V.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)
| |
May 31, 2002 |
November 30, 2002 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Cash and cash equivalents | $ | 19,949 | $ | 14,287 | |||||
| Accounts receivable | 42,160 | 42,956 | |||||||
| Loan to officer/shareholder | 110 | 110 | |||||||
| Inventories, net | 52,065 | 51,841 | |||||||
| Prepaid expenses and other current assets | 14,244 | 15,267 | |||||||
| Total current assets | 128,528 | 124,461 | |||||||
| Property, plant, and equipment, net | 25,484 | 25,405 | |||||||
| Goodwill | 8,292 | 8,292 | |||||||
| Other assets | 1,332 | 1,128 | |||||||
| Total Assets | $ | 163,636 | $ | 159,286 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
| Accounts payable | $ | 23,489 | $ | 22,272 | |||||
| Amounts due affiliates | 5,788 | 6,923 | |||||||
| Accrued wages and employee-related expenses | 4,477 | 5,299 | |||||||
| Deferred revenue for equipment, installation, and warranty | 12,492 | 17,651 | |||||||
| Deferred income | 1,354 | | |||||||
| Short term borrowings and current portion of long-term debt | 20,232 | 16,941 | |||||||
| Amounts payable to shareholders | 177 | 115 | |||||||
| Other current liabilities | 10,374 | 10,986 | |||||||
| Total current liabilities | 78,383 | 80,187 | |||||||
| Long-term debt, excluding current portion | 1,791 | 1,709 | |||||||
| Other long-term liabilities | 3,093 | 3,242 | |||||||
| Total liabilities | 83,267 | 85,138 | |||||||
| Commitments | | | |||||||
Shareholders' Equity: |
|||||||||
| Preferred shares | | | |||||||
| Common shares and additional paid-in capital | 39,749 | 39,940 | |||||||
| Retained earnings | 46,680 | 38,898 | |||||||
| Cumulative other comprehensive loss | (5,468 | ) | (4,098 | ) | |||||
| Treasury shares | (592 | ) | (592 | ) | |||||
| Total shareholders' equity | 80,369 | 74,148 | |||||||
| Total Liabilities and Shareholders' Equity | $ | 163,636 | $ | 159,286 | |||||
See accompanying Notes to Condensed Consolidated Financial Statements
5
METRON TECHNOLOGY N.V.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
| |
Six months ended |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| |
November 30, 2001 |
November 30, 2002 |
|||||||||
| Cash flows from (used for) operating activities: | |||||||||||
| Net loss | $ | (848 | ) | $ | (7,782 | ) | |||||
| Adjustments to reconcile net loss for items currently not affecting operating cash flows: | |||||||||||
| Depreciation and amortization | 2,385 | 2,641 | |||||||||
| Provision for doubtful accounts | (311 | ) | 89 | ||||||||
| Provision for inventory valuation | 72 | 390 | |||||||||
| Gain on modification of Entegris distribution agreement | (2,708 | ) | (1,354 | ) | |||||||
| Deferred income taxes | (301 | ) | (10 | ) | |||||||
| Loss on impairment of investment | 401 | | |||||||||
| Other | 57 | (59 | ) | ||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable | 38,942 | (840 | ) | ||||||||
| Amounts due from affiliates | (866 | ) | | ||||||||
| Inventories | 9,224 | (22 | ) | ||||||||
| Prepaid expenses and other current assets | (212 | ) | (811 | ) | |||||||
| Accounts payable | (17,161 | ) | (1,217 | ) | |||||||
| Amounts due affiliates | (15,464 | ) | 1,135 | ||||||||
| Accrued wages and employee-related expenses | (3,334 | ) | 822 | ||||||||
| Deferred revenue for equipment, installation, and warranty | (3,134 | ) | 5,159 | ||||||||
| Advance from affiliate | | 3,000 | |||||||||
| Other current liabilities | (2,342 | ) | (2,388 | ) | |||||||
| Net cash flows from (used for) operating activities | 4,400 | (1,247 | ) | ||||||||
| Cash flows used for investing activities: | |||||||||||
| Additions to property, plant, and equipment | (4,651 | ) | (2,126 | ) | |||||||
| Proceeds from the sale of property, plant, and equipment | 57 | 165 | |||||||||
| Other | (10 | ) | 188 | ||||||||
| Net cash flows used for investing activities | (4,604 | ) | (1,773 | ) | |||||||
| Cash flows used for financing activities: | |||||||||||
| Payments on short-term borrowings, net | (3,388 | ) | (2,680 | ) | |||||||
| Proceeds from issuance of long-term debt | 174 | 52 | |||||||||
| Principal payments on long-term debt | (238 | ) | (800 | ) | |||||||
| Payments to shareholders | (62 | ) | (62 | ) | |||||||
| Proceeds from issuance of common shares | 350 | 192 | |||||||||
| Net cash flows used for financing activities | (3,164 | ) | (3,298 | ) | |||||||
| Effect of exchange rate changes on cash and cash equivalents | 221 | 656 | |||||||||
| Net change in cash and cash equivalents | (3,147 | ) | (5,662 | ) | |||||||
| Beginning cash and cash equivalents | 27,769 | 19,949 | |||||||||
| Ending cash and cash equivalents | $ | 24,622 | $ | 14,287 | |||||||
See accompanying Notes to Condensed Consolidated Financial Statements
6
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Unaudited Interim Information
The condensed consolidated financial statements (including notes to condensed consolidated financial statements) of Metron Technology N.V. ("Metron" or the "Company") included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). In the opinion of management, the accompanying condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary for their fair presentation. Historical results are not necessarily indicative of the results the Company expects in the future. Certain prior period items have been reclassified to conform with the current presentation. This report should be read in conjunction with the consolidated financial statements and notes thereto for the fiscal year ended May 31, 2002 included in the Company's Annual Report on Form 10-K, as filed with the SEC.
Loss Per Share
Basic loss per common share are based on the weighted-average number of common shares outstanding in each period. Diluted earnings per common share reflect the potential dilution that could occur if dilutive securities were converted into common shares. For all periods presented, the reported net loss was used in the computation of basic and diluted earnings per common share.
A reconciliation of the shares used in the computation follows:
| |
Three months ended November 30, |
Six months ended November 30, |
||||||
|---|---|---|---|---|---|---|---|---|
| |
2001 |
2002 |
2001 |
2002 |
||||
| |
(Shares in thousands) |
|||||||
| Shares used for basic earnings per common share | 12,841 | 13,044 | 12,835 | 13,041 | ||||
| Potential common shares having a dilutive effect | | | | | ||||
| Shares used for diluted earnings per common share | 12,841 | 13,044 | 12,835 | 13,041 | ||||
Options to purchase 2,794,213 common shares of the Company were excluded from the calculation of diluted earnings per share for both the three- and six-month periods ended November 30, 2001, because their effect was anti-dilutive. For both of these periods, these anti-dilutive securities have a weighted-average exercise price of $8.43.
Options to purchase 3,762,444 and 3,212,751 common shares of the Company were excluded from the calculation of diluted earnings per share for the three- and six-month periods ended November 30, 2002, respectively, because their effect was anti-dilutive. The anti-dilutive securities for these periods have a weighted-average exercise price of $7.70 and $9.53, respectively.
As part of the acquisition of certain assets and liabilities of Advanced Stainless Technologies ("AST"), the Company agreed to pay additional consideration of up to $1,200,000 in the form of the Company's common shares, if certain performance milestones are achieved for the two fiscal years ended May 31, 2004. These shares were excluded from the calculation of diluted earnings per share for the three- and six- month periods ended November 30, 2002, respectively, because their effect was anti-dilutive.
7
Revenue Recognition
The Company's revenues consist primarily of product revenues generated from the sale of equipment and materials and revenues associated with the provision of services. Revenue is recognized in accordance with SAB101. Materials and other product sales are generally recognized on the shipment of goods to customers. Most equipment sales are recorded as "multiple element" transactions in which the portion of the sale represented by the fair value of future installation and warranty services is deferred, and only the residual amount of the sale representing the equipment itself is recognized upon shipment to the customer. In certain circumstances, depending on the precise terms of the transaction, the entire transaction or a portion of the residual amount attributable to the equipment itself is deferred. Installation revenue and deferred equipment revenue, if any, is recognized upon completion of the installation and the customer's acknowledgement that the equipment is available for production use. Warranty revenue is recognized ratably over the applicable warranty period. Generally, the Company warrants products sold to customers to be free from defects in material and workmanship for up to two years. Revenue from service agreements is recognized ratably over the agreement period, while revenue from service without a service agreement is recognized in the periods in which the services are rendered to customers.
Inventories
Inventories consist primarily of purchased products and are stated at the lower of cost (first-in, first-out or weighted average basis) or net realizable value. Provision is made for slow-moving and obsolete items. Components of inventory are as follows:
| |
May 31, 2002 |
November 30, 2002 |
||
|---|---|---|---|---|
| |
(Dollars in thousands) |
|||
| Equipment, spare parts and material inventory, net | 47,772 | 41,496 | ||
| Equipment pertaining to deferred revenue | 4,293 | 10,345 | ||
| Inventories, net | 52,065 | 51,841 | ||
2. CREDIT FACILITIES COVENANTS
At November 30, 2002, we were in violation of a covenant with Compass Bank for which we obtained a waiver. In October 2002, Compass Bank agreed to extend its $10 million facility through March 2003. Certain of our credit facilities contain other covenants that require us to meet or maintain certain minimum ratios, and we currently expect to meet all such other financial covenants. A breach of a covenant in a credit facility could result in the lender demanding repayment of all or part of the related indebtedness and could impair our ability to obtain additional access to our current or alternate credit facilities.
As of November 30, 2002, the Company had $14.3 million of cash and cash equivalents and $16.9 million of short-term borrowings under its various lines of credit. All of our lines of credit are payable on demand or subject to periodic, generally semi-annual or annual, review. While we believe that our current lines of credit will continue to be available to the Company through at least fiscal 2003, given recent developments in our business and industry, we cannot give any assurance that our lenders will agree to continue to make these facilities available to the Company on terms or in amounts acceptable to the Company, or at all. In particular, we cannot assure you that the Compass Bank Facility will continue to be available to the Company after March 2003 on favorable terms, or at all. Any inability on our part to retain our existing credit facilities or enter into replacement facilities would impair the Company's ability to fund its current operations and to achieve its longer-term business objectives.
8
3. GOODWILL
On June 1, 2002, the Company adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 requires that goodwill and intangible assets determined to have an indefinite useful life and acquired in a purchase business combination are not to be amortized and should be evaluated for impairment at least annually.
As of November 30, 2002, the Company had approximately $8.3 million of unamortized goodwill. The Company has not amortized goodwill since June 1, 2002. Under the transition provisions of SFAS 142, the Company performed an assessment to test the carrying value of goodwill and other intangible assets for impairment. The assessment determined the fair value of reporting units based on discounted cash flow. Additionally, during the quarter ended November 30, 2002, an interim assessment of the carrying value of goodwill was performed as a result of the Company's restructuring and an agreement providing for the early termination of the distribution agreements with FSI International, Inc. as described in notes 4 and 5. This assessment of fair value was determined using expected future cash flows after taking into account the anticipated lost revenue from FSI. The result of both assessments indicated that the carrying value of the Company's goodwill was not impaired.
The Company's market capitalization (share price quoted on NASDAQ multiplied by common shares outstanding) has been below net book value (NBV) since July 2002 and substantially below NBV for the four-month period ended November 30, 2002. Should this situation continue for an extended period of time, the Company will have to reconcile its estimates of the fair value of its assets and liabilities to the lower market capitalization. Such analysis may indicate that the Company's long lived assets, including goodwill could be impaired. The following table presents the impact of SFAS 142 on net loss and loss per common share had SFAS 142 been in effect for all periods.
| |
Three months ended November 30, |
Six months ended November 30, |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
2001 |
2002 |
2001 |
2002 |
|||||||||
| |
(Dollars in thousands, except for per share amounts) |
||||||||||||
| Net loss | $ | (1,550 | ) | $ | (5,363 | ) | $ | (848 | ) | $ | (7,782 | ) | |
| Amortization of goodwill | 310 | | $ | 619 | | ||||||||
| Net loss without goodwill amortization | $ | (1,240 | ) | $ | (5,363 | ) | $ | (229 | ) | $ | (7,782 | ) | |
Basic loss per common share as reported |
$ |
(0.12 |
) |
$ |
(0.41 |
) |
$ |
(0.07 |
) |
$ |
(0.60 |
) |
|
| Basic loss per common share without goodwill amortization | $ | (0.10 | ) | $ | (0.41 | ) | $ | (0.02 | ) | $ | (0.60 | ) | |
| Diluted loss per common share as reported | $ | (0.12 | ) | $ | (0.41 | ) | $ | (0.07 | ) | $ | (0.60 | ) | |
| Diluted loss per common share without goodwill amortization | $ | (0.10 | ) | $ | (0.41 | ) | $ | (0.02 | ) | $ | (0.60 | ) | |
4. TRANSITION AGREEMENT WITH FSI
In October 2002, the Company and FSI International, Inc. ("FSI") entered into a transition agreement providing for the early termination of their distribution agreements in Europe and Asia. Pursuant to the agreement, effective March 1, 2003 (the "closing date"), FSI will assume direct sales, service and applications support and logistics responsibilities for its surface conditioning and microlithography products in Europe and Asia, while the Company will continue to represent FSI products in Israel. The Company's revenues for FSI products and services in Europe and Asia were approximately $6.9 million and $5.1 million for the quarters ended November 30, 2001 and 2002, respectively, and $19.8 million and $12.1 million for the six-month periods ended November 30, 2001 and 2002, respectively.
9
Under the terms of the transition agreement, FSI advanced $3.0 million in cash to the Company, which was included in other current liabilities at November 30, 2002. On the closing date, the advance will be applied toward the repurchase by FSI of inventory and equipment that the Company purchased under the current distribution arrangement. Additionally, FSI has agreed to pay to the Company on the closing date an early termination fee. FSI will surrender at closing up to 1,154,000 of the Company's common shares now owned by FSI with a maximum value of $2.75 million as the form of consideration for the termination fee, resulting in a reduction of FSI's current ownership of approximately 20.5% of the Company's outstanding common shares to approximately 11.7%.
The Company expects that approximately 93 employees who are currently dedicated to sales, technical service and applications engineering activities related to the distribution of FSI products in Europe and Asia will transfer to FSI on the closing date.
5 RESTRUCTURING COSTS
Restructuring costs of $0.7 million incurred during our second quarter of fiscal 2002 represented termination costs for 56 employees. The equipment division reduced its headcount by 27 employees, the materials division terminated 17 employees, and 12 terminated employees were part of finance and administration.
During our second quarter of fiscal 2003, as a result of continuing slow industry conditions, the Company announced plans to reduce the number of its employees by approximately 125 in addition to the 93 employees expected to be transferred to FSI. During the quarter ended November 30, 2002, the Company incurred $1.8 million of the restructuring costs pertaining to the cost of terminating of 88 employees and the remaining lease commitments on the abandonment of certain facilities. The equipment division reduced its headcount by 63 employees, the materials division terminated 3 employees, and 22 terminated employees were part of finance and administration. At November 30, 2002, 55 employees had left the Company. In certain countries, early termination of employees is determined by statute, which delays the restructuring process. The Company expects that the restructuring costs associated with the termination of the remaining employees in its third fiscal quarter will be approximately $0.5 million to $0.6 million.
| |
Personnel Costs (Cash) |
Abandoned Lease Facilities (Cash) |
Total |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
(Dollars in thousands) |
|||||||||
| Accrued restructuring costs | ||||||||||
| Amounts accrued | $ | 1,530 | $ | 262 | $ | 1,792 | ||||
| Amounts paid | $ | 431 | | 431 | ||||||
| Remaining accrual | $ | 1,099 | $ | 262 | $ | 1,361 | ||||
6. SEGMENT AND GEOGRAPHIC DATA
Metron operates predominantly in the semiconductor industry. Metron provides marketing, sales, service and support solutions to semiconductor materials and equipment suppliers and semiconductor manufacturers. Reportable segments are based on the way the Company is organized, reporting responsibilities to the chief executive officer and on the nature of the products offered to customers. Reportable segments represent the equipment division, which includes certain specialized process chemicals, spare part sales and equipment service; the materials division, which includes components used in construction and maintenance; and other, which includes finance, administration and corporate functions.
10
Segment operating results are measured based on net income (loss) before tax, adjusted if necessary, for certain segment specific items. There are no inter-segment sales. Identifiable assets are the Company's assets that are identified with classes of similar products or operations in each geographic region. Corporate assets include primarily cash, short and long-investments and assets related to the administrative headquarters of the Company.
Segment information
| |
Equipment Division |
Materials Division |
Other |
Total |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(Dollars in thousands) |
|||||||||||||
| Three months ended November 30, 2001 | ||||||||||||||
| Net revenue | $ | 27,318 | $ | 27,847 | $ | | $ | 55,165 | ||||||
| Income (loss) before income taxes | $ | 18 | $ | 1,857 | $ | (3,606 | ) | $ | (1,731 | ) | ||||
Three months ended November 30, 2002 |
||||||||||||||
| Net revenue | $ | 25,784 | $ | 31,020 | $ | | $ | 56,804 | ||||||
| Income (loss) before income taxes | $ | (1,830 | ) | $ | 1,522 | $ | (5,820 | ) | $ | (6,128 | ) | |||
Six months ended November 30, 2001 |
||||||||||||||
| Net revenue | $ | 66,705 | $ | 62,833 | $ | | $ | 129,538 | ||||||
| Income (loss) before income taxes | $ | 3,152 | $ | 4,286 | $ | (8,713 | ) | $ | (1,275 | ) | ||||
| Total Assets | $ | 80,054 | $ | 65,453 | $ | 20,450 | $ | 165,957 | ||||||
Six months ended November 30, 2002 |
||||||||||||||