SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
| x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
For the quarterly period ended March 31, 2004
or
| ¨ | 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:
VERISITY LTD.
(Exact name of registrant as specified in its charter)
| Israel | Not Applicable | |
| (State or other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification No.) |
| 2041 Landings Drive, Mountain View, California | 94043 | |
| (Address of principal US executive offices) |
(Zip Code) |
(650) 934-6800
(Registrants telephone number, including area code)
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 ¨
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨
As of March 31, 2004, there were 23,561,984 of registrants ordinary shares, par value NIS 0.01 per share, outstanding.
Quarterly Report on Form 10-Q
For the Quarter Ended March 31, 2004
Index
| Page | ||||
| Part IFinancial Information | ||||
| Item 1. | Condensed Consolidated Financial Statements (Unaudited): | |||
| Balance Sheets | 1 | |||
| Statements of Operations | 2 | |||
| Statements of Cash Flows | 3 | |||
| Notes to condensed consolidated financial statements | 4-7 | |||
| Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 12-19 | ||
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 19 | ||
| Item 4. | Controls and Procedures | 19 | ||
| Part IIOther Information | ||||
| Item 1. | Legal Proceedings | 20 | ||
| Item 2. | Changes in Securities and Issuer Purchases of Equity Securities | 20 | ||
| Item 3. | Defaults Upon Senior Securities | 20 | ||
| Item 4. | Submission of Matters to a Vote of Security Holders | 20 | ||
| Item 5. | Other Information | 20 | ||
| Item 6. | Exhibits and Reports on Form 8-K | 20 | ||
| Signature | ||||
| Certifications | ||||
PART IFINANCIAL INFORMATION
| Item 1. | Condensed Consolidated Financial Statements |
VERISITY LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
| March 31, 2004 |
December 31, 2003 |
|||||||
| Unaudited | ||||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 55,119 | $ | 91,004 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $166 as of March 31, 2004 and $2 as of December 31, 2003 |
8,301 | 11,444 | ||||||
| Inventory |
3,788 | | ||||||
| Prepaid expenses and other current assets |
6,312 | 4,412 | ||||||
| Total current assets |
73,520 | 106,860 | ||||||
| Property and equipment, net |
4,587 | 3,298 | ||||||
| Other assets |
593 | 386 | ||||||
| Unbilled receivables |
6,683 | | ||||||
| Deferred compensation, net |
5,369 | | ||||||
| Intangible assets, net |
19,326 | | ||||||
| Goodwill |
53,023 | | ||||||
| Total assets |
$ | 163,101 | $ | 110,544 | ||||
| LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 1,167 | $ | 1,177 | ||||
| Accrued compensation |
5,942 | 4,827 | ||||||
| Deferred taxes, net |
5,259 | | ||||||
| Deferred revenues |
27,202 | 27,791 | ||||||
| Other current liabilities |
7,959 | 6,851 | ||||||
| Total current liabilities |
47,529 | 40,646 | ||||||
| Long-term portion of deferred revenues |
8,940 | 5,601 | ||||||
| Long-term deferred taxes, net |
244 | | ||||||
| Other long-term liabilities |
304 | 481 | ||||||
| Shareholders equity: |
||||||||
| Ordinary shares and additional paid-in capital |
110,779 | 59,122 | ||||||
| Deferred compensation |
(7,191 | ) | (14 | ) | ||||
| Retained earnings |
2,496 | 4,708 | ||||||
| Total shareholders equity |
106,084 | 63,816 | ||||||
| Total liabilities and shareholders equity |
$ | 163,101 | $ | 110,544 | ||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
-1-
VERISITY LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
| Three Months Ended March 31, |
||||||||
| 2004 |
2003 |
|||||||
| Unaudited | ||||||||
| Revenue: |
||||||||
| License |
$ | 5,885 | $ | 6,966 | ||||
| Maintenance |
4,967 | 4,504 | ||||||
| Other services |
190 | 227 | ||||||
| Total revenue |
11,042 | 11,697 | ||||||
| Cost of revenue: |
||||||||
| License |
154 | 35 | ||||||
| Maintenance |
659 | 545 | ||||||
| Other services |
125 | 118 | ||||||
| Total cost of revenue |
938 | 698 | ||||||
| Gross profit |
10,104 | 10,999 | ||||||
| Operating expenses: |
||||||||
| Research and development |
3,463 | 2,599 | ||||||
| Sales and marketing |
6,457 | 5,172 | ||||||
| General and administrative |
1,844 | 1,390 | ||||||
| Non-cash charges related to equity issuances |
768 | (34 | ) | |||||
| Amortization of deferred compensation |
569 | | ||||||
| Amortization of intangible assets |
694 | | ||||||
| Total operating expenses |
13,795 | 9,127 | ||||||
| Operating income (loss) |
(3,691 | ) | 1,872 | |||||
| Interest income |
137 | 207 | ||||||
| Other income (expense), net |
(34 | ) | (40 | ) | ||||
| Net income (loss) before income taxes |
(3,588 | ) | 2,039 | |||||
| Income taxes provision (benefit) |
(1,376 | ) | 162 | |||||
| Net income (loss) |
$ | (2,212 | ) | $ | 1,877 | |||
| Basic earnings (loss) per share: |
||||||||
| Basic net income (loss) per ordinary share |
$ | (0.10 | ) | $ | 0.10 | |||
| Number of shares used in per share calculation |
21,816 | 19,619 | ||||||
| Diluted earnings (loss) per share: |
||||||||
| Diluted net income (loss) per ordinary share |
$ | (0.10 | ) | $ | 0.09 | |||
| Number of shares used in per share calculation |
21,816 | 21,047 | ||||||
The accompanying notes are integral part of these condensed consolidated financial statements.
-2-
VERISITY LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
| Three Months Ended March 31, |
||||||||
| 2004 |
2003 |
|||||||
| Unaudited | ||||||||
| Cash flows from operating activities: |
||||||||
| Net income (loss) |
$ | (2,212 | ) | $ | 1,877 | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
362 | 234 | ||||||
| Non-cash charges related to equity issuances |
768 | (302 | ) | |||||
| Amortization of deferred compensation |
569 | | ||||||
| Amortization of intangible assets |
694 | | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
6,232 | 6,286 | ||||||
| Prepaid expenses and other assets |
(220 | ) | (849 | ) | ||||
| Inventory |
(24 | ) | | |||||
| Unbilled receivables |
1,438 | |||||||
| Accounts payable |
(434 | ) | (157 | ) | ||||
| Other liabilities and accrued compensation |
(1,593 | ) | (437 | ) | ||||
| Deferred revenues |
(3,327 | ) | (4,438 | ) | ||||
| Deferred taxes |
(1,491 | ) | | |||||
| Net cash provided by operating activities |
762 | 2,214 | ||||||
| Cash flows from investing activities: |
||||||||
| Purchases of property and equipment |
(269 | ) | (247 | ) | ||||
| Other assets |
(2 | ) | 1 | |||||
| Cash paid in conjunction with the acquisition of Axis, net |
(37,022 | ) | | |||||
| Net cash used in investing activities |
(37,293 | ) | (246 | ) | ||||
| Cash flows from financing activities: |
||||||||
| Net proceeds from issuance of ordinary shares |
653 | 135 | ||||||
| Payments under capital lease obligations |
(7 | ) | (4 | ) | ||||
| Net cash provided by financing activities |
646 | 131 | ||||||
| Net increase (decrease) in cash and cash equivalents |
(35,885 | ) | 2,099 | |||||
| Cash and cash equivalents at beginning of the period |
91,004 | 79,509 | ||||||
| Cash and cash equivalents at end of the period |
$ | 55,119 | $ | 81,608 | ||||
| Non-cash financial activities: |
||||||||
| Issuance of ordinary shares for acquisition of Axis |
$ | 35,366 | ||||||
| Fair value of Axis assumed options |
$ | 12,894 | ||||||
The accompanying notes are integral part of these condensed consolidated financial statements.
-3-
VERISITY LTD.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| 1. | Basis of Presentation |
The Company
These unaudited interim condensed consolidated financial statements reflect the Companys financial position as of March 31, 2004. The statements also show the Companys statements of operations and cash flows for the three month periods ended March 31, 2004 and 2003. These interim statements include all normal recurring adjustments which the Company believes are necessary to fairly present our financial position. All material intercompany balances have been eliminated. Because all of the disclosures required by accounting principles generally accepted in the United States are not included, these interim statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2003, included in the Companys annual report on Form 10-K filed with the Securities and Exchange Commission on March 12, 2004. The December 31, 2003 condensed consolidated balance sheet data was derived from the Companys audited financial statements and does not include all of the disclosures required by accounting principles generally accepted in the United States. The statements of operations for the periods presented are not necessarily indicative of results for any future period, or for the entire year.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires the Company to base its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
| 2. | Accounting for Share-Based Compensation |
The Company accounts for employee share option grants in accordance with Accounting Principles Board Opinion No. 25, Accounting For Stock Issued to Employees (APB 25) and related interpretations. Under APB 25, when the exercise price of share options granted to employees equals the market price of the underlying shares on the date of grant, no compensation expense is recognized. The Company has adopted the disclosure only alternative described in Statement of Financial Accounting Standards (SFAS) 123, Accounting for Stock-Based Compensation
For purposes of disclosures pursuant to SFAS 123 as amended by FAS 148, the estimated fair value of options is amortized to expense over the options vesting period.
-4-
The following table illustrates the effect on reported net income and net income per share as if we had applied the fair value recognition provisions of SFAS 123 to share-based compensation:
| Three Months Ended March 31, |
||||||||
| 2004 |
2003 |
|||||||
| (in thousands, except per share data) |
||||||||
| Net income (loss) as reported |
$ | (2,212 | ) | $ | 1,877 | |||
| Stock-based compensation expense included in reported net income (loss) |
154 | 47 | ||||||
| Total stock based compensation expense determined under fair value based methods |
(2,342 | ) | (2,351 | ) | ||||
| Pro forma net loss |
$ | (4,400 | ) | $ | (427 | ) | ||
| Basic net income (loss) per share: |
||||||||
| As reported |
$ | (0.10 | ) | $ | 0.10 | |||