Attached files

file filename
8-K - 8-K - EPOCRATES INCa11-8808_18k.htm

Exhibit 99.1

 

 

CONTACT INFORMATION:

 

 

GRAPHIC

INVESTORS & MEDIA:

Julie Tracy

Sr. Vice President, Chief Communications Officer

Epocrates, Inc.

(609) 583-1464

jtracy@epocrates.com

 

Epocrates Reports 2010 Fourth Quarter and Full-Year Financial Results and Provides 2011 Outlook

 

SAN MATEO, Calif. — March 29, 2011 — Epocrates, Inc. (NASDAQ: EPOC), a leading provider of mobile drug reference tools to healthcare professionals and interactive services to the healthcare industry, today reported financial results for its fiscal fourth quarter and full-year of 2010 and its financial outlook for 2011.  Epocrates’ net sales totaled $30.3 million in the fourth quarter of 2010 compared to $27.4 million in the same quarter of the prior year, an increase of 11%.  For the year ended December 31, 2010, Epocrates’ net sales increased 11% to $104.0 million compared to $93.7 million for the year ended December 31, 2009.

 

Rose Crane, president and chief executive officer of Epocrates, Inc., commented, “The fourth quarter of 2010 was another successful quarter for our company, demonstrating consistent double-digit revenue growth and further solidifying our position as a leading provider of point-of-care reference solutions.  We are beginning to see positive momentum from the incremental investments we have made throughout 2010 to expand our portfolio of products targeted to the pharmaceutical industry, including line extensions for our flagship DocAlert® product offering and the launch of a suite of virtual representative services.  We also remain encouraged by the favorable customer response to our recent acquisition of Modality, Inc., which has allowed us to diversify and expand the breadth of clinical information available to our large, established clinician network.”

 

For the fourth quarter ended December 31, 2010, net income was $2.7 million, or $0.09 per diluted share, compared to $3.5 million, or $0.13 per diluted share, in the same quarter of the prior year.  The decline in net income for the quarter was primarily attributable to an increase in research and development investment and sales and marketing expenses related to the development of a new Epocrates EHR™ electronic health records platform and the development and launch of new interactive services offerings.

 

Epocrates’ adjusted EBITDA, as defined in Epocrates’ final prospectus filed with the Securities and Exchange Commission in connection with its recent initial public offering, and in the GAAP to non-GAAP reconciliation provided later in this release, was $7.1 million, or 23% of revenue for the fourth quarter of 2010, compared to $8.2 million, or 30% of revenue, in the same period last year.  The decline in adjusted EBITDA for the quarter was primarily attributable to the ongoing investment in the development of an EHR platform.

 

For the year ended December 31, 2010, GAAP net income was $3.8 million, or $0.01 per diluted share, compared to $7.7 million, or $0.20 per diluted share, in 2009.  The decline in net income for the year was primarily attributable to an increase in research and development investment and sales and marketing expenses related to the development of a new EHR platform and the development and launch of new products for the pharmaceutical industry.

 



 

For 2010, Epocrates’ adjusted EBITDA was $16.9 million or 16% of revenue, from $21.8 million, or 23% of revenue in 2009.  The decline in adjusted EBITDA for the year was primarily attributable to the ongoing investment in the development of the EHR platform.

 

Cash, cash equivalents and short-term investments totaled $54.7 million as of the end of the fourth quarter of 2010 and does not reflect the proceeds from the initial public offering that closed on February 7, 2011.

 

As of December 31, 2010, Epocrates had total backlog of $86.5 million, consisting of deferred revenue of $55.0 million, along with $31.5 million of contractual backlog.  Bookings were $37.0 million in the fourth quarter of 2010, a 22% increase compared to the fourth quarter of 2009, led by a 43% increase in bookings from pharmaceutical company clients.

 

Crane concluded, “With our 2010 investments and recently completed initial public offering providing a strong foundation for growth, an expanded product portfolio and strong cash flow profile, we are poised to deliver on our growth targets and strengthen our leadership position.  We see opportunities to build shareholder value by further leveraging our broad physician network, expanding our interactive services opportunities and developing an innovative EHR platform specifically targeted for solo and small physician practices.  We are confident that we have the right strategic programs in place to position Epocrates for future success.”

 

An investor presentation summarizing the company’s fourth quarter of 2010 results is available in the Investor Relations section of the Epocrates website at http://www.epocrates.com.

 

Outlook for Full-Year 2011

 

Epocrates expects full-year 2011 net sales to be the range of $122 million to $125 million, representing growth of 17% to 20% over full-year 2010.  Epocrates expects 2011 adjusted EBITDA of 16% to 17% of sales, or $19.5 million to $21.5 million.  This would represent an increase in adjusted EBITDA of 15% to 27% over the adjusted EBITDA reported in 2010.  In addition, full-year 2011 net income is expected to be in the range of $3.0 million to $4.0 million, and net income per diluted share is expected to be between $0.12 and $0.15, based on approximately 26.0 million shares outstanding.

 

Post Year End Events

 

On February 7, 2011, Epocrates closed its initial public offering by issuing 3,574,285 shares of its common stock at $16.00 per share, raising approximately $53.2 million net of underwriters’ discounts and commissions. In addition, the underwriters exercised their over-allotment option on an additional 804,000 shares, raising approximately $11.9 million more for the company, net of underwriters’ discounts and commissions.  From these proceeds, aggregate cumulative dividends to the holders of Epocrates’ Series B preferred stock were paid in full, in the amount of approximately $29.6 million.

 

As a result of its initial public offering, Epocrates has strengthened its balance sheet.  At February 2011 month end, Epocrates held approximately $89.9 million in cash, cash equivalents and short-term investments and no debt.  At the end of February 2011, Epocrates had approximately 23.4 million shares issued and outstanding.

 



 

Earnings Call Information

 

Epocrates will host a conference call today beginning at 8:30 a.m. Eastern Time to review its 2010 fourth quarter results and full-year operating results and future outlook, followed by a question and answer session.

 

To participate in the live conference call and webcast, please dial 877-398-9481 (if dialing from within the U.S.) or 760-298-5095 (if dialing from outside the U.S.) using conference code 47269531 or visit the Investor Relations section of the company’s web site at http://www.epocrates.com.

 

A replay of the conference call will be available approximately two hours after the completion of the conference call by dialing 800-642-1687 (if dialing from within the U.S.) or 706-645-9291 (if dialing from outside the U.S.) using conference code 47269531.  The replay will be available for one week on the above number.  A webcast replay will also be archived on the company’s website for approximately 12 months.

 

About Epocrates, Inc.

 

Epocrates is a leading provider of mobile drug reference tools to healthcare professionals and interactive services to the healthcare industry.  Epocrates’ active user network currently has more than one million healthcare professionals, including more than 45 percent of U.S. physicians.  Most commonly used on mobile devices at the point of care, the company’s clinical products and services help healthcare professionals make more informed prescribing decisions, enhance patient safety and improve practice productivity.  For more information about Epocrates, please visit www.epocrates.com.

 

Epocrates, Epocrates EHR and DocAlert are trademarks of Epocrates, Inc., in the U.S. and other countries.

 

Forward-Looking Statements

 

Statements contained in this press release under the heading “Outlook for Full-Year 2011” and in Ms. Crane’s quote regarding Epocrates being poised to deliver on its growth targets and strengthen its leadership, and opportunities for the future, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements by their nature address matters that are, to different degrees, uncertain.  Uncertainties and risks may cause Epocrates’ actual results to be materially different than those expressed in or implied by Epocrates’ forward-looking statements.  For Epocrates, particular uncertainties and risks include, among others:  unexpected delays in Epocrates delivering new products may occur, which would cause revenues not to be as Epocrates expects; market acceptance of new products may not be as Epocrates expects, which would cause revenues not to be as Epocrates expects; and the impact of competitive products and pricing may force Epocrates to decrease the price of its products.  More detailed information on these and additional factors that could affect Epocrates’ actual results are described in Epocrates’ filings with the Securities and Exchange Commission, including its final prospectus filed with the Securities and Exchange Commission on February 2, 2011.  Except as required by law, Epocrates undertakes no obligation to publicly update its forward-looking statements.

 



 

Use of Non-GAAP Financial Measures

 

To supplement Epocrates’ condensed consolidated financial statements presented on a GAAP basis, Epocrates uses non-GAAP measures of gross margin, gross margin percentage, operating income, operating income percentage, net income and net income per share, which are adjusted to exclude certain costs, expenses, gains and losses Epocrates believes appropriate to enhance an overall understanding of its past financial performance and also its prospects for the future. These adjustments to current period GAAP results are made with the intent of providing both management and investors a more complete understanding of Epocrates’ underlying operational results and trends and its marketplace performance. In addition, these adjusted non-GAAP results are among the information management uses as a basis for planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with generally accepted accounting principles in the United States of America.

 

Adjusted EBITDA is not a measure of liquidity calculated in accordance with U.S. generally accepted accounting principles, or GAAP, and should be viewed as a supplement to—not a substitute for—results of operations presented on the basis of GAAP. Adjusted EBITDA does not purport to represent cash flow provided by, or used in, operating activities as defined by GAAP. Epocrates’ statement of cash flows presents its cash flow activity in accordance with GAAP. Furthermore, adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.

 

Epocrates believes adjusted EBITDA is used by and is useful to investors and other users of its financial statements in evaluating its operating performance because it provides them with an additional tool to compare business performance across companies and across periods. Epocrates believes that:

 

·      EBITDA is widely used by investors to measure a company’s operating performance without regard to such items as interest expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired; and

 

·      investors commonly adjust EBITDA information to eliminate the effect of stock-based compensation expenses and other charges, which can vary widely from company to company and impair comparability.

 

Epocrates management uses adjusted EBITDA:

 

·      as a measure of operating performance to assist in comparing performance from period to period on a consistent basis;

 

·      as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations;

 

·      in communications with the board of directors, stockholders, analysts and investors concerning our financial performance; and

 

·      as a significant performance measurement included in its bonus plan.

 


 


 

The table below sets forth a reconciliation of net income (loss) to adjusted EBITDA (in thousands):

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

2,679

 

$

3,503

 

$

3,803

 

$

7,659

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(20

)

(18

)

(93

)

(127

)

Interest expense

 

 

214

 

214

 

855

 

Building rent recorded as interest expense

 

 

(214

)

(214

)

(855

)

Other income (expense), net

 

2

 

(1

)

 

73

 

Provision for income taxes

 

3,045

 

2,738

 

5,187

 

6,788

 

Depreciation and amortization

 

843

 

735

 

3,083

 

2,889

 

Amortization of purchased intangibles

 

771

 

 

1,319

 

 

Stock-based compensation

 

1,652

 

1,211

 

6,356

 

4,534

 

Change in fair value of contingent consideration

 

(1,919

)

 

(1,034

)

 

Gain on sale-leaseback of building

 

 

 

(1,689

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

7,053

 

8,168

 

16,932

 

21,816

 

 



 

The following tables set forth a reconciliation of gross margin, gross margin percentage, operating income, operating income percentage, net income and net income per share on a GAAP basis to a non-GAAP basis (in thousands):

 

 

 

Three Months Ended December 31, 2010

 

 

 

Gross
Margin

 

Gross
Margin %

 

Operating
Income

 

Operating
Income %

 

Net Income

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

$

21,885

 

72

%

5,706

 

19

%

2,679

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangibles

 

771

 

 

 

771

 

 

 

771

 

Stock-based compensation

 

54

 

 

 

1,652

 

 

 

1,652

 

Change in fair value of contingent consideration

 

 

 

 

(1,919

)

 

 

(1,919

)

Tax adjustment (1)

 

 

 

 

 

 

 

492

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

$

22,710

 

75

%

$

6,210

 

21

%

$

3,675

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP - Diluted net income per share

 

 

 

 

 

 

 

 

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share- GAAP basis

 

 

 

 

 

 

 

 

 

9,309

 

Add: Dilutive effect of conversion of outstanding shares of our preferred stock into common stock and conversion of preferred stock warrant into common stock warrant

 

 

 

 

 

 

 

 

 

11,098

 

Shares used to compute diluted net income per share- Non GAAP basis

 

 

 

 

 

 

 

 

 

20,407

 

 

 

 

Twelve Months Ended December 31, 2010

 

 

 

Gross
Margin

 

Gross
Margin %

 

Operating
Income

 

Operating
Income %

 

Net Income

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

$

72,258

 

69

%

7,422

 

7

%

3,803

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangibles

 

1,319

 

 

 

1,319

 

 

 

1,319

 

Stock-based compensation

 

272

 

 

 

6,356

 

 

 

6,356

 

Change in fair value of contingent consideration

 

 

 

 

(1,034

)

 

 

(1,034

)

Tax adjustment (1)

 

 

 

 

 

 

 

(1,222

)

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

$

73,849

 

71

%

$

14,063

 

14

%

$

9,222

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP - Diluted net income per share

 

 

 

 

 

 

 

 

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share- GAAP basis

 

 

 

 

 

 

 

 

 

9,145

 

Add: Dilutive effect of conversion of outstanding shares of our preferred stock into common stock and conversion of preferred stock warrant into common stock warrant

 

 

 

 

 

 

 

 

 

11,097

 

Shares used to compute diluted net income per share- Non GAAP basis

 

 

 

 

 

 

 

 

 

20,242

 

 


 


 

 

 

Three Months Ended December 31, 2009

 

 

 

Gross
Margin

 

Gross
Margin %

 

Operating
Income

 

Operating
Income %

 

Net Income

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

$

19,899

 

73%

 

6,436

 

23

%

3,503

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangibles

 

 

 

 

 

 

 

 

Stock-based compensation

 

58

 

 

 

1,211

 

 

 

1,211

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

 

Tax adjustment (1)

 

 

 

 

 

 

 

(317

)

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

$

19,957

 

73%

 

$

7,647

 

28

%

$

4,397

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP - Diluted net income per share

 

 

 

 

 

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share- GAAP basis

 

 

 

 

 

 

 

 

 

9,233

 

Add: Dilutive effect of conversion of outstanding shares of our preferred stock into common stock and conversion of preferred stock warrant into common stock warrant

 

 

 

 

 

 

 

 

 

11,095

 

Shares used to compute diluted net income per share- Non GAAP basis

 

 

 

 

 

 

 

 

 

20,328

 

 

 

 

Twelve Months Ended December 31, 2009

 

 

 

Gross
Margin

 

Gross
Margin %

 

Operating
Income

 

Operating
Income %

 

Net Income

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

$

64,202

 

69%

 

15,248

 

16

%

7,659

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangibles

 

 

 

 

 

 

 

 

Stock-based compensation

 

213

 

 

 

4,534

 

 

 

4,534

 

Change in fair value of contingent consideration

 

 

 

 

 

 

 

 

Tax adjustment (1)

 

 

 

 

 

 

 

(994

)

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

$

64,415

 

69%

 

$

19,782

 

21

%

$

11,199

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP - Diluted net income per share

 

 

 

 

 

 

 

 

 

$

0.54

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used to compute diluted net income per share- GAAP basis

 

 

 

 

 

 

 

 

 

9,491

 

Add: Dilutive effect of conversion of outstanding shares of our preferred stock into common stock and conversion of preferred stock warrant into common stock warrant

 

 

 

 

 

 

 

 

 

11,096

 

Shares used to compute diluted net income per share- Non GAAP basis

 

 

 

 

 

 

 

 

 

20,587

 

 


(1)The Non-GAAP net income reflects a provision for income tax of 41%, which is our projected long-term tax rate.

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share information)

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

*

 

 

 

 

 

 

 

 

 

 

 

Subscription revenues

 

$

7,368

 

$

5,235

 

$

24,683

 

$

19,001

 

Interactive services revenues

 

22,917

 

22,171

 

79,305

 

74,653

 

Total revenues, net

 

30,285

 

27,406

 

103,988

 

93,654

 

 

 

 

 

 

 

 

 

 

 

Cost of subscription revenues

 

1,697

 

1,468

 

6,516

 

6,558

 

Cost of interactive services revenues

 

6,703

 

6,039

 

25,214

 

22,894

 

Total cost of revenues (1) 

 

8,400

 

7,507

 

31,730

 

29,452

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

21,885

 

19,899

 

72,258

 

64,202

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (1):

 

 

 

 

 

 

 

 

 

Sales and marketing

 

8,413

 

6,398

 

30,424

 

22,704

 

Research and development

 

5,205

 

4,108

 

19,717

 

14,663

 

General and administrative

 

4,480

 

2,957

 

15,729

 

11,587

 

Change in fair value of contingent consideration

 

(1,919

)

 

(1,034

)

 

Total operating expenses

 

16,179

 

13,463

 

64,836

 

48,954

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

5,706

 

6,436

 

7,422

 

15,248

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

20

 

18

 

93

 

127

 

Interest expense

 

 

(214

)

(214

)

(855

)

Other income (expense), net

 

(2

)

1

 

 

(73

)

Gain on sale-leaseback of building

 

 

 

1,689

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

5,724

 

6,241

 

8,990

 

14,447

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

(3,045

)

(2,738

)

(5,187

)

(6,788

)

 

 

 

 

 

 

 

 

 

 

Net income

 

2,679

 

3,503

 

3,803

 

7,659

 

 

 

 

 

 

 

 

 

 

 

Less: Accretion of Series B mandatorily redeemable preferred stock dividends

 

881

 

881

 

3,523

 

3,523

 

 

 

 

 

 

 

 

 

 

 

Less: Allocation of net income to participating preferred stockholders

 

1,062

 

1,557

 

167

 

2,433

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders - basic

 

736

 

1,065

 

113

 

1,703

 

 

 

 

 

 

 

 

 

 

 

Undistributed earnings re-allocated to common stockholders

 

$

85

 

$

126

 

$

13

 

$

205

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders -diluted

 

$

821

 

$

1,191

 

$

126

 

$

1,908

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.10

 

$

0.14

 

$

0.01

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted

 

$

0.09

 

$

0.13

 

$

0.01

 

$

0.20

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

7,678

 

7,586

 

7,558

 

7,758

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted

 

9,309

 

9,233

 

9,145

 

9,491

 

 


(1)  Includes stock-based compensation in the following amounts:

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

54

 

58

 

272

 

213

 

Sales and marketing

 

421

 

268

 

1,741

 

1,221

 

Research and development

 

275

 

304

 

1,512

 

899

 

General and administrative

 

902

 

581

 

2,831

 

2,201

 

 

*            The statement of operations for the twelve months ended December 31, 2009 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

December 31, 2010

 

December 31, 2009

 

 

 

(unaudited)

 

*

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

35,987

 

$

60,895

 

Short-term investments

 

18,697

 

4,424

 

Accounts receivable, net

 

21,101

 

17,309

 

Deferred tax asset

 

4,971

 

9,345

 

Prepaid expenses and other current assets

 

3,548

 

3,984

 

Total current assets

 

84,304

 

95,957

 

 

 

 

 

 

 

Property and equipment, net

 

8,757

 

25,237

 

Deferred tax asset, long-term

 

779

 

899

 

Goodwill

 

19,079

 

1,120

 

Other intangible assets, net

 

11,438

 

577

 

Other assets

 

2,859

 

1,675

 

 

 

 

 

 

 

Total assets

 

$

127,216

 

$

125,465

 

 

 

 

 

 

 

Liabilities, Mandatorily Redeemable Convertible Preferred Stock and Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

3,635

 

$

1,582

 

Deferred revenue

 

46,164

 

54,587

 

Other accrued liabilities

 

9,251

 

5,781

 

Total current liabilities

 

59,050

 

61,950

 

 

 

 

 

 

 

Financing liability

 

 

20,314

 

Deferred revenue, less current portion

 

8,732

 

7,721

 

Contingent consideration

 

15,016

 

1,300

 

Other liabilities

 

1,913

 

1,342

 

Total liabilities

 

84,711

 

92,627

 

 

 

 

 

 

 

Mandatorily redeemable convertible preferred stockholders

 

73,342

 

70,502

 

 

 

 

 

 

 

Stockholders’ deficit:

 

 

 

 

 

Common stock at par

 

8

 

8

 

Additional paid-in capital

 

11,911

 

6,291

 

Accumulated other comprehensive income

 

(1

)

(1

)

Accumulated deficit

 

(42,755

)

(43,962

)

Total stockholders’ deficit

 

(30,837

)

(37,664

)

 

 

 

 

 

 

Total liabilities, mandatorily redeemable convertible preferred stock, and stockholders’ deficit

 

$

127,216

 

$

125,465

 

 


*                 The balance sheet at December 31, 2009 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

 



 

EPOCRATES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Twelve Months Ended December 31,

 

 

 

2010

 

2009

 

 

 

(unaudited)

 

*

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

3,803

 

$

7,659

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Stock-based compensation

 

6,356

 

4,534

 

Depreciation and amortization

 

3,083

 

2,889

 

Amortization of intangible assets

 

1,319

 

 

Allowance for doubtful accounts and sales returns reserve

 

119

 

(5

)

Change in carrying value of preferred stock liability

 

33

 

(16

)

Excess tax benefit from stock-based compensation awards

 

(319

)

(38

)

Contingent consideration expense

 

(1,034

)

 

Gain on sale-leaseback of building

 

(1,689

)

 

Changes in assets and liabilities, net of effect of acquisitions:

 

 

 

 

 

Accounts receivable

 

(3,911

)

(4,978

)

Deferred tax asset, current and noncurrent

 

4,495

 

5,841

 

Prepaid expenses and other assets

 

(1,165

)

(1,447

)

Accounts payable

 

1,210

 

(523

)

Deferred revenue

 

(7,464

)

3,869

 

Other accrued liabilities and other payables

 

4,276

 

(767

)

Net cash provided by operating activities

 

9,112

 

17,018

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property and equipment

 

(4,657

)

(2,613

)

Business acquisitions

 

(14,600

)

(400

)

Purchase of short-term investments

 

(27,793

)

(4,426

)

Sale of short-term investments

 

1,797

 

 

Maturity of short-term investments

 

11,725

 

 

Net cash used in investing activities

 

(33,528

)

(7,439

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Acquisition of common stock

 

(3,491

)

(7,928

)

Excess tax benefit from stock-based compensation awards

 

319

 

38

 

Proceeds from exercise of common stock options

 

2,680

 

941

 

Net cash used in financing activities

 

(492

)

(6,949

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(24,908

)

2,630

 

Cash and cash equivalents at beginning of period

 

60,895

 

58,265

 

Cash and cash equivalents at end of period

 

$

35,987

 

$

60,895

 

 


* The statement of operations for the twelve months ended December 31, 2009 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

 

###