Back to GetFilings.com



Table of Contents

 

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

(Registrant’s 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 registrant’s ordinary shares, par value NIS 0.01 per share, outstanding.



Table of Contents

VERISITY LTD.

 

Quarterly Report on Form 10-Q

For the Quarter Ended March 31, 2004

 

Index

 

          Page

Part I—Financial 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.    Management’s 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 II—Other 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          


Table of Contents

PART I—FINANCIAL 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-


Table of Contents

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-


Table of Contents

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-


Table of Contents

VERISITY LTD.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1. Basis of Presentation

 

The Company

 

These unaudited interim condensed consolidated financial statements reflect the Company’s financial position as of March 31, 2004. The statements also show the Company’s 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 Company’s 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 Company’s 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-


Table of Contents

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