|
New
York |
13-2670985 | |
|
(State
or other jurisdiction
of
incorporation or organization) |
(I.R.S.
employer
identification
no.) |
YES
x |
NO
o |
YES
o |
NO
x |
|
Page | ||
|
PART
I. Financial Information | ||
|
ITEM
1. Financial Statements | ||
|
Condensed
Consolidated Balance Sheets March 31, 2005 (unaudited) and December 31, 2004 |
3 | |
|
|
||
|
Condensed
Consolidated Statements of Operations Three Months Ended March 31, 2005 and 2004 (as restated) (unaudited) |
4 | |
|
|
||
|
Condensed
Consolidated Statements of Cash Flows Three Months Ended March 31, 2005 and 2004 (as restated) (unaudited) |
5 | |
|
|
||
|
Notes
to Condensed Consolidated Financial Statements (unaudited) |
6 | |
|
|
||
|
ITEM
2. Management's Discussion and Analysis of Financial Condition and
Results of Operations |
20 | |
|
ITEM
3. Quantitative and Qualitative Disclosures about Market
Risk |
32 | |
|
|
||
|
ITEM
4. Controls and Procedures |
33 | |
|
|
||
|
PART
II. Other Information | ||
|
|
||
|
ITEM
6. Exhibits |
34 | |
|
|
||
|
Signatures |
35 | |
|
|
||
|
Index
to Exhibits |
36 | |
|
Assets |
|
March
31, 2005 |
December
31, 2004 |
||||
|
(unaudited) |
|||||||
|
Current
assets: |
|||||||
|
Cash
and cash equivalents |
$ |
6,100 |
$ |
4,519 |
|||
|
Accounts
receivable, net |
6,968 |
6,215 |
|||||
|
Deferred
tax assets |
577 |
696 |
|||||
|
Prepaid
expenses and other current assets |
1,404 |
1,240 |
|||||
|
Total
current assets |
15,049 |
12,670 |
|||||
|
Equipment,
software development and leasehold improvements, at cost, less accumulated
depreciation and amortization of $11,075 at March 31, 2005 and $10,865 at
December 31, 2004 |
2,202 |
2,336 |
|||||
|
Goodwill,
net |
12,417 |
12,214 |
|||||
|
Intangibles,
net |
968 |
1,002 |
|||||
|
Deferred
tax assets |
783 |
783 |
|||||
|
Deferred
rent |
292 |
335 |
|||||
|
Cash
surrender value of life insurance |
127 |
127 |
|||||
|
Non-marketable
equity securities |
23 |
23 |
|||||
|
Other
assets |
551 |
532 |
|||||
|
|
$ |
$32,412 |
$ |
30,022 |
|||
|
Liabilities
and Shareholders’ Equity |
|||||||
|
Current
liabilities: |
|||||||
|
Trade
accounts payable |
$ |
2,305 |
$ |
1,267 |
|||
|
Accrued
expenses and other |
4,701 |
5,099 |
|||||
|
Unearned
retainer income |
5,063 |
3,472 |
|||||
|
Total
current liabilities |
12,069 |
9,838 |
|||||
|
Deferred
compensation and other liabilities |
379 |
404 |
|||||
|
Total
liabilities |
12,448 |
10,242 |
|||||
|
Redeemable
convertible preferred stock, $.0001 par value. Authorized 2,000,000 shares; issued and outstanding 333,333 shares at March 31, 2005 and December 31, 2004, and accrued dividends |
580 |
570 |
|||||
|
Redeemable
common stock, $.0001 par value. Issued and outstanding 571,237 shares at
March 31, 2005 and December 31, 2004 |
1,090 |
1,090 |
|||||
|
Commitments
and contingencies (Note K) |
|||||||
|
Shareholders’
equity: |
|||||||
|
Common
stock, $.0001 par value. Authorized 100,000,000 shares; issued and
outstanding 18,831,254 shares at March 31, 2005 18,828,416 shares at
December 31, 2004 |
2 |
2 |
|||||
|
Capital
in excess of par value |
26,137 |
25,850 |
|||||
|
Deferred
stock-based compensation |
(378 |
) |
(214 |
) | |||
|
Loan
receivable for stock purchase |
(50 |
) |
(50 |
) | |||
|
Accumulated
deficit |
(7,417 |
) |
(7,468 |
) | |||
|
Total
shareholders’ equity |
18,294 |
18,120 |
|||||
|
$ |
32,412 |
$ |
30,022 |
||||
|
2005 |
2004 |
||||||
|
(As
restated for the adoption of SFAS No. 123 See Note A) |
|||||||
|
Revenues |
$ |
8,786 |
$ |
9,606 |
|||
|
Operating
expenses: |
|||||||
|
Direct
costs |
5,274 |
5,455 |
|||||
|
Selling,
general and administrative expenses |
3,299 |
3,912 |
|||||
|
Total
operating expenses |
8,573 |
9,367 |
|||||
|
Operating
income |
213 |
239 |
|||||
|
Other
income |
14 |
-- |
|||||
|
Impairment
of investment |
-- |
(95 |
) | ||||
|
Equity
loss on investment |
(47 |
) |
-- |
||||
|
Interest
expense |
(4 |
) |
(226 |
) | |||
|
Income
(loss) before (provision) benefit for income taxes |
176 |
(82 |
) | ||||
|
(Provision)
benefit for income taxes |
(125 |
) |
4 |
||||
|
Net
income (loss) |
51 |
(78 |
) | ||||
|
Less:
Preferred dividends |
(10 |
) |
(10 |
) | |||
|
Less:
Accretion on redeemable common shares |
-- |
(113 |
) | ||||
|
Income
(loss) attributable to common shareholders |
$ |
41 |
$ |
||||