|
Delaware |
04-3144936 | |
|
(State or Other Jurisdiction of |
(I.R.S. Employer | |
|
Incorporation or Organization) |
Identification No.) |
| 1 | ||
|
| ||
| Page Number | ||||
| PART I - FINANCIAL INFORMATION | ||||
| Item 1. | Financial Statements: | |||
| Condensed Consolidated Statements of Operations | 3 | |||
| Condensed Consolidated Balance Sheets | 4 | |||
| Condensed Consolidated Statements of Comprehensive Loss | 5 | |||
| Condensed Consolidated Statements of Cash Flows | 6 | |||
| Notes to Condensed Consolidated Financial Statements | 7 | |||
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | 16 | ||
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 31 | ||
| Item 4. | Controls and Procedures | 31 | ||
| PART II - OTHER INFORMATION | ||||
| Item 1. | Legal proceedings | 32 | ||
| Item 2. | Changes in securities | 32 | ||
| Item 3. | Defaults upon senior securities | 32 | ||
| Item 4. | Submission of matters to a vote of security holders | 32 | ||
| Item 5. | Other information | 32 | ||
| Item 6. | Exhibits and reports on Form 8-K | 32 | ||
| SIGNATURES | 33 | |||
| CERTIFICATIONS | 34 | |||
| 2 | ||
|
| ||
|
Three Months Ended |
Nine Months Ended |
||||||||||||
|
September 30, 2004 |
September 30, 2003 |
September 30, 2004 |
September 30, 2003 |
||||||||||
|
Net revenue |
$ |
5,774 |
$ |
10,762 |
$ |
14,892 |
$ |
19,153 |
|||||
|
Cost of revenue |
3,508 |
7,469 |
9,493 |
12,312 |
|||||||||
|
Gross margin |
2,266 |
3,293 |
5,399 |
6,841 |
|||||||||
|
|
|||||||||||||
|
Operating expenses: |
|||||||||||||
|
Sales, marketing and support |
1,256 |
1,103 |
3,583 |
3,190 |
|||||||||
|
General and administrative |
729 |
417 |
2,194 |
1,230 |
|||||||||
|
Research and development |
2,489 |
1,070 |
5,261 |
3,174 |
|||||||||
|
Amortization of intangible assets |
300 |
132 |
707 |
436 |
|||||||||
|
In-process research and development |
- |
- |
300 |
- |
|||||||||
|
Restructuring recovery |
- |
- |
- |
(29 |
) | ||||||||
|
4,774 |
2,722 |
12,045 |
8,001 |
||||||||||
|
Income (loss) from operations |
(2,508 |
) |
571 |
(6,646 |
) |
(1,160 |
) | ||||||
|
Interest expense, net |
(8 |
) |
(46 |
) |
(68 |
) |
(150 |
) | |||||
|
Other net income (expense) |
(10 |
) |
7 |
10 |
104 |
||||||||
|
Income (loss) before income tax expense |
(2,526 |
) |
532 |
(6,704 |
) |
(1,206 |
) | ||||||
|
Income tax expense |
- |
- |
1 |
2 |
|||||||||
|
Net income (loss) |
$ |
(2,526 |
) |
$ |
532 |
$ |
(6,705 |
) |
$ |
(1,208 |
) | ||
|
Net income (loss) per share |
|||||||||||||
|
Basic |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
|
Diluted |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.14 |
) |
$ |
(0.03 |
) | ||
|
Weighted average common and common equivalent shares |
|||||||||||||
|
Basic |
52,803 |
40,159 |
48,578 |
38,150 |
|||||||||
|
Diluted |
52,803 |
48,755 |
48,578 |
38,150 |
|||||||||
| 3 | ||
|
| ||
|
|
|||||||
|
Assets |
September 30, 2004 |
December 31, 2003 |
|||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
$ |
2,788 |
$ |
3,731 |
|||
|
Accounts receivable, net of allowances of $358 and $384 |
3,133 |
2,385 |
|||||
|
Inventories |
4,000 |
3,493 |
|||||
|
Prepaid expenses and other current assets |
634 |
368 |
|||||
|
Total current assets |
10,555 |
9,977 |
|||||
|
Long-term assets: |
|||||||
|
Property and equipment, net |
948 |
146 |
|||||
|
Other assets |
54 |
151 |
|||||
|
Intangible assets, net |
1,878 |
635 |
|||||
|
Goodwill |
12,860 |
5,191 |
|||||
|
Total long-term assets |
15,740 |
6,123 |
|||||
|
$ |
26,295 |
$ |
16,100 |
||||
|
Liabilities and Stockholders' Equity |
|||||||
|
Current liabilities: |
|||||||
|
Accounts payable |
$ |
3,298 |
$ |
2,292 |
|||
|
Accrued liabilities |
2,648 |
1,989 |
|||||
|
Current portion of long-term debt |
31 |
- |
|||||
|
Borrowings under line-of-credit |
224 |
- |
|||||
|
Total current liabilities |
6,201 |
4,281 |
|||||
|
Long-term liabilities: |
|||||||
|
Convertible promissory notes payable to shareholder |
- |
3,867 |
|||||
|
Long-term debt, net of current portion |
184 |
- |
|||||
|
Total long-term liabilities |
184 |
3,867 |
|||||
|
Stockholders' equity: |
|||||||
|
Preferred stock, $0.01 par value; authorized 3,000,000 shares; 3,161 and 1,904 shares issued at September 30, 2004 and December 31, 2003, respectively (aggregate liquidation preference $3,917) |
- |
- |
|||||
|
Common stock, $0.01 par value; 100,000,000 shares authorized, 53,733,424 and 42,800,240 shares issued at September 30, 2004 and December 31, 2003, respectively |
536 |
428 |
|||||
|
Additional paid-in capital |
89,846 |
71,295 |
|||||
|
Accumulated deficit |
(69,726 |
) |
(63,021 |
) | |||
|
Cumulative foreign currency translation adjustments |
4 |
- |
|||||
|
Treasury stock at cost, 497,055 shares at September 30, 2004 and December 31, 2003, respectively |
(750 |
) |
(750 |
) | |||
|
Total stockholders' equity |
19,910 |
7,952 |
|||||
|
$ |
26,295 |
$ |
16,100 |
| 4 | ||
|
| ||
|
Three Months Ended |
Nine Months Ended |
||||||||||||
|
|
September 30, 2004 |
September 30, 2003 |
September 30, 2004 |
September 30, 2003 |
|||||||||
|
Net income (loss) |
$ |
(2,526 |
) |
$ |
532 |
$ |
(6,705 |
) |
$ |
(1,208 |
) | ||