Attached files
| file | filename |
|---|---|
| EX-99.2 - EXHIBIT 99.2 - Covisint Corp | ex99_2.htm |
| 8-K - COVISINT CORP 8-K 10-24-2013 - Covisint Corp | form8k.htm |
Exhibit 99.1
|
NEWS RELEASE
One Campus Martius · Detroit, Michigan 48226
(313) 227-7300
|
 |
For Immediate Release
October 24, 2013
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
| · | Total revenue of $24.5 million up 19% year-over-year |
| · | Subscription revenue of $16.2 million up 19% year-over-year |
| · | Successfully completed initial public offering on September 26 for net proceeds of $68.4 million |
DETROIT -- October 24, 2013 -- Covisint Corporation (Nasdaq: COVS), provider of a leading cloud engagement platform, today announced financial results for the second quarter of its fiscal 2014 ended September 30, 2013.
“Following our successful initial public offering last month, Covisint is reporting strong results for the second quarter of 2014. Q2 featured a 19% increase in total revenue and 19% increase in subscription revenue,” said David McGuffie, President and CEO of Covisint. “Our revenue growth was driven by both the acquisition of new customers and expansions at existing customers, as we see continued demand for the Covisint platform to secure and enable new external business initiatives.”
Second Quarter 2014 Financial Highlights
Revenues: Revenues for the second quarter increased by 19% year-over-year to $24.5 million. Revenue in the subscription and support segment increased 19% year-over-year to $16.2 million. Revenue in the services segment increased 20% year-over-year to $8.3 million.
Gross Profit: During the second quarter, GAAP gross profit increased by 10% to $10.4 million compared to $9.4 million in the same quarter last year. GAAP gross margin was 42% for the second quarter of 2014 compared to 46% in the same quarter last year.
Non-GAAP gross profit for the second quarter of 2014 increased by 20% to $12.6 million compared to $10.6 million in the same quarter last year. Non-GAAP gross margin was 52% for the second quarter of 2014 compared to 51% in the same quarter last year.
Earnings: In the second quarter, GAAP diluted earnings per share were $(0.42) compared to $(0.08) in Q2 last year. Non-GAAP diluted EPS was $(0.08) compared to $(0.15) in Q2 last year.
Second Quarter Fiscal 2014 Business Highlights
In Q2, Covisint:
| · | released a study conducted by Porter Research and sponsored by Covisint that revealed the deep and industry-wide changes dramatically impacting healthcare. The study, titled Healthcare Industry Reaches Tipping Point: CIOs Now Demand the Cloud for Shared Savings and Interoperability, noted the growing importance of and confidence in the cloud to healthcare's C-levels and care delivery professionals. |
| · | announced the pricing of its initial public offering, selling 7.36 million shares of its common stock, representing approximately 19.7% of its issued and outstanding shares. |
| · | announced that Kansas City-based Saint Luke's Health System is now using Covisint to help Saint Luke's achieve its patient-centered medical home (PCMH) designation. The cloud engagement platform from Covisint is helping Saint Luke's improve care delivery by establishing key population metrics. |
Page 2
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
| · | continued to introduce enhancements to its platform, including new self-administration tools, mobile alerting and experience extensions, and increased contextualization and personalization elements; additionally, the company is increasing its advanced analytics capabilities for Covisint healthcare, along with a new reporting engine and visualization tooling. |
Use of Non-GAAP Financial Measures
In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, Covisint monitors non-GAAP measures of non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and adjusted EBITDA. Each of these financial measures excludes the impact of certain items and, therefore, has not been calculated in accordance with GAAP. These non-GAAP financial measures exclude the impact of stock award compensation expense; the amortization of intangible assets and amounts incurred for capitalized internal software costs.
Covisint monitors these non-GAAP measures to evaluate its ongoing operational performance and enhance an overall understanding of its past financial performance. Covisint believes that these non-GAAP metrics help illustrate underlying trends in its business that could otherwise be masked by the effect of the income or expenses, as well as the related tax effects, that are excluded in non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and adjusted EBITDA. Furthermore, Covisint uses these measures to establish budgets and operational goals for managing its business and evaluating its performance. Covisint also believes that these non-GAAP measures provide additional tools for investors to use in comparing its recurring core business operating results over multiple periods with other companies in its industry.
The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP. A reconciliation of the non-GAAP financial measures discussed in this press release to the most directly comparable GAAP financial measures is included with the financial statements contained in this press release. Management uses both GAAP and non-GAAP information in evaluating and operating its business internally and as such has determined that it is important to provide this information to investors.
Conference Call and Webcast Information
Covisint management will hold a conference call at 4:45 ET today to discuss these results. The U.S. toll free dial-in for the conference call is 1.800.700.7860 and the international dial-in number is 1.612.332.0228. No passcode is required. A live webcast of the conference call will also be available on the investor relations page of the company's website at investors.covisint.com. A conference call presentation is also available on the site.
For those unable to participate in the conference call, a replay will be available after the conclusion of the earnings call on October 24, 2013, through October 31, 2013. The U.S. toll-free replay dial-in number is 1.800.475.6701 and the international replay dial-in number is 1.320.365.3844. The replay passcode is 305577.
Page 3
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
About Covisint
Covisint provides a leading cloud engagement platform for creating and enabling new mission-critical external business processes. Our solutions enable organizations to connect, engage, and collaborate with the critical external audiences that define their success--including customers, business partners and suppliers. Covisint allows its clients to establish a secure, reliable, integrated presence in the cloud, and it provides the kind of engaging information experiences that people everywhere have come to expect. Learn more at www.covisint.com.
| · |
| · | YouTube |
| · | Vimeo |
| · |
Forward-Looking Statements
This press release contains forward-looking statements, including statements regarding Covisint's future financial performance, market growth, the demand for Covisint’s solutions, and general business conditions. Any forward-looking statements contained in this press release are based upon Covisint's historical performance and its current plans, estimates and expectations and are not a representation that such plans, estimates, or expectations will be achieved. These forward-looking statements represent Covisint's expectations as of the date of this press release. Subsequent events may cause these expectations to change, and Covisint’s disclaims any obligation to update the forward-looking statements in the future. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially. Important factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, our ability to attract new customers; the extent to which customers renew their contracts for our solutions; the seasonality of our business; our ability to manage our growth; the continued growth of the market for our solutions; competition from current competitors and new market entrants; our ability to penetrate new vertical markets; unpredictable macro-economic conditions; the loss of any of our key employees; the length of the sales and implementation cycles for our solutions; increased demands on our infrastructure and costs associated with operating as a public company; failure to protect our intellectual property; changes in current tax or accounting rules; and other risk and uncertainties. Further information on potential factors that could affect actual results is included in Covisint’s reports filed with the SEC.
###
Media Contact
Doug Kuiper, 313.227.2764
Investor Relations Contact
866.319.7659, investors@covisint.com
Page 4
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
COVISINT CORPORATION AND THE COVISINT OPERATIONS OF COMPUWARE CORPORATION
CONSDENSED AND CONSOLIDATED BALANCE SHEETS
(In Thousands)
|
|
AS OF SEPTEMBER 30,
|
|||||||
|
|
2013
|
2012
|
||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash
|
$
|
1,067
|
$
|
-
|
||||
|
Offering proceeds receivable
|
68,448
|
-
|
||||||
|
Accounts receivable, net
|
22,378
|
15,607
|
||||||
|
Deferred tax asset, net
|
1,569
|
1,933
|
||||||
|
Other current assets
|
5,695
|
5,660
|
||||||
|
Total current assets
|
99,157
|
23,200
|
||||||
|
|
||||||||
|
PROPERTY AND EQUIPMENT, LESS ACCUMULATED DEPRECIATION AND AMORTIZATION
|
2,906
|
2,613
|
||||||
|
|
||||||||
|
CAPITALIZED SOFTWARE AND OTHER INTANGIBLES ASSETS, NET
|
24,294
|
21,420
|
||||||
|
|
||||||||
|
OTHER:
|
||||||||
|
Goodwill
|
25,385
|
25,385
|
||||||
|
Deferred costs
|
8,469
|
11,165
|
||||||
|
Deferred tax asset, net
|
146
|
-
|
||||||
|
Other assets
|
941
|
1,260
|
||||||
|
Total other assets
|
34,941
|
37,810
|
||||||
|
|
||||||||
|
TOTAL ASSETS
|
$
|
161,298
|
$
|
85,043
|
||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$
|
4,176
|
$
|
2,080
|
||||
|
Accrued commissions
|
1,727
|
1,369
|
||||||
|
Deferred revenue
|
15,982
|
16,184
|
||||||
|
Accrued expenses
|
2,828
|
2,777
|
||||||
|
Due to parent and affiliates
|
10,904
|
-
|
||||||
|
Total current liabilities
|
35,617
|
22,410
|
||||||
|
|
||||||||
|
DEFERRED REVENUE
|
15,521
|
20,906
|
||||||
|
|
||||||||
|
ACCRUED EXPENSES
|
17
|
192
|
||||||
|
|
||||||||
|
DEFERRED TAX LIABILITY, NET
|
2,982
|
4,717
|
||||||
|
Total liabilities
|
54,137
|
48,225
|
||||||
|
|
||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Common stock
|
-
|
-
|
||||||
|
Parent company's net investment
|
-
|
36,818
|
||||||
|
Additional paid-in capital
|
127,849
|
-
|
||||||
|
Retained deficit
|
(20,705
|
)
|
-
|
|||||
|
Accumulated other comprehensive income (loss)
|
17
|
-
|
||||||
|
Total shareholders' equity
|
107,161
|
36,818
|
||||||
|
|
||||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
161,298
|
$
|
85,043
|
||||
Page 5
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
COVISINT CORPORATION AND THE COVISINT OPERATIONS OF COMPUWARE CORPORATION
CONDENSED, COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, Except Per Share Data)
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
||||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
REVENUE
|
$
|
24,525
|
$
|
20,606
|
$
|
48,626
|
$
|
41,219
|
||||||||
|
COST OF REVENUE
|
14,126
|
11,171
|
27,436
|
21,849
|
||||||||||||
|
GROSS PROFIT
|
10,399
|
9,435
|
21,190
|
19,370
|
||||||||||||
|
|
42
|
%
|
46
|
%
|
||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Research and development
|
3,244
|
244
|
5,829
|
418
|
||||||||||||
|
Sales and marketing
|
10,787
|
6,482
|
18,126
|
11,994
|
||||||||||||
|
Administrative and general
|
9,080
|
4,964
|
14,614
|
9,080
|
||||||||||||
|
Total operating expenses
|
23,111
|
11,690
|
38,569
|
21,492
|
||||||||||||
|
|
||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAX PROVISION
|
(12,712
|
)
|
(2,255
|
)
|
(17,379
|
)
|
(2,122
|
)
|
||||||||
|
|
||||||||||||||||
|
INCOME TAX PROVISION
|
34
|
55
|
37
|
57
|
||||||||||||
|
|
||||||||||||||||
|
NET INCOME (LOSS)
|
$
|
(12,746
|
)
|
$
|
(2,310
|
)
|
$
|
(17,416
|
)
|
$
|
(2,179
|
)
|
||||
|
|
||||||||||||||||
|
DILUTED EPS COMPUTATION
|
||||||||||||||||
|
Numerator: Net income
|
$
|
(12,746
|
)
|
$
|
(2,310
|
)
|
$
|
(17,416
|
)
|
$
|
(2,179
|
)
|
||||
|
Denominator:
|
||||||||||||||||
|
Weighted-average common shares outstanding
|
30,403
|
30,003
|
30,204
|
30,003
|
||||||||||||
|
Dilutive effect of stock awards
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total shares
|
30,403
|
30,003
|
30,204
|
30,003
|
||||||||||||
|
Diluted EPS
|
$
|
(0.42
|
)
|
$
|
(0.08
|
)
|
$
|
(0.58
|
)
|
$
|
(0.07
|
)
|
||||
Page 6
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
COVISINT CORPORATION AND THE COVISINT OPERATIONS OF COMPUWARE CORPORATION
NON-GAAP CONDENSED, COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, Except Per Share Data)
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
||||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
REVENUE
|
$
|
24,525
|
$
|
20,606
|
$
|
48,626
|
$
|
41,219
|
||||||||
|
COST OF REVENUE
|
11,876
|
10,026
|
23,533
|
19,633
|
||||||||||||
|
GROSS PROFIT
|
12,649
|
10,580
|
25,093
|
21,586
|
||||||||||||
|
|
52
|
%
|
51
|
%
|
||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
Research and development
|
4,189
|
4,191
|
8,679
|
8,019
|
||||||||||||
|
Sales and marketing
|
6,721
|
6,348
|
13,934
|
11,744
|
||||||||||||
|
Administrative and general
|
4,073
|
4,599
|
9,200
|
8,397
|
||||||||||||
|
Total operating expenses
|
14,983
|
15,138
|
31,813
|
28,160
|
||||||||||||
|
|
||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAX PROVISION
|
(2,334
|
)
|
(4,558
|
)
|
(6,720
|
)
|
(6,574
|
)
|
||||||||
|
|
||||||||||||||||
|
INCOME TAX PROVISION
|
34
|
55
|
37
|
57
|
||||||||||||
|
|
||||||||||||||||
|
NET INCOME (LOSS)
|
$
|
(2,368
|
)
|
$
|
(4,613
|
)
|
$
|
(6,757
|
)
|
$
|
(6,631
|
)
|
||||
|
|
||||||||||||||||
|
DILUTED EPS COMPUTATION
|
||||||||||||||||
|
Numerator: Net income
|
$
|
(2,368
|
)
|
$
|
(4,613
|
)
|
$
|
(6,757
|
)
|
$
|
(6,631
|
)
|
||||
|
Denominator:
|
||||||||||||||||
|
Weighted-average common shares outstanding
|
30,403
|
30,003
|
30,204
|
30,003
|
||||||||||||
|
Dilutive effect of stock awards
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total shares
|
30,403
|
30,003
|
30,204
|
30,003
|
||||||||||||
|
Diluted EPS
|
$
|
(0.08
|
)
|
$
|
(0.15
|
)
|
$
|
(0.22
|
)
|
$
|
(0.22
|
)
|
||||
Page 7
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
RECONCILIATION OF GAAP TO NON-GAAP
(In Thousands, Except Per Share Data)
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Gross profit
|
$
|
10,399
|
$
|
9,435
|
$
|
21,190
|
$
|
19,370
|
||||||||
|
Gross margin
|
42
|
%
|
46
|
%
|
44
|
%
|
47
|
%
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Stock compensation expense - cost of revenue
|
593
|
1
|
598
|
1
|
||||||||||||
|
% of total revenue
|
2
|
%
|
-
|
%
|
1
|
%
|
-
|
%
|
||||||||
|
Cost of revenue - amortization of capitalized software
|
1,657
|
1,144
|
3,305
|
2,215
|
||||||||||||
|
% of total revenue
|
7
|
%
|
6
|
%
|
7
|
%
|
5
|
%
|
||||||||
|
|
||||||||||||||||
|
Adjusted gross profit
|
$
|
12,649
|
$
|
10,580
|
$
|
25,093
|
$
|
21,586
|
||||||||
|
Adjusted gross margin
|
52
|
%
|
51
|
%
|
52
|
%
|
52
|
%
|
||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Cost of revenue
|
14,126
|
11,171
|
27,436
|
21,849
|
||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Stock compensation expense
|
593
|
1
|
598
|
1
|
||||||||||||
|
Cost of revenue - amortization of capitalized software
|
1,657
|
1,144
|
3,305
|
2,215
|
||||||||||||
|
|
||||||||||||||||
|
Cost of revenue, non-GAAP
|
11,876
|
10,026
|
23,533
|
19,633
|
||||||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Research and development
|
3,244
|
244
|
5,829
|
418
|
||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Capitalized internal software costs
|
(1,396
|
)
|
(3,947
|
)
|
(3,348
|
)
|
(7,601
|
)
|
||||||||
|
Stock compensation expense
|
451
|
0
|
498
|
-
|
||||||||||||
|
|
||||||||||||||||
|
Research and development, non-GAAP
|
4,189
|
4,191
|
8,679
|
8,019
|
||||||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Sales and marketing
|
10,787
|
6,482
|
18,126
|
11,994
|
||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Stock compensation expense
|
3,988
|
43
|
4,036
|
68
|
||||||||||||
|
Amortization of customer relationship agreements
|
78
|
91
|
156
|
182
|
||||||||||||
|
|
||||||||||||||||
|
Sales and marketing, non-GAAP
|
6,721
|
6,348
|
13,934
|
11,744
|
||||||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Administrative and general
|
9,080
|
4,964
|
14,614
|
9,080
|
||||||||||||
|
Adjustments:
|
||||||||||||||||
|
Stock compensation expense
|
4,988
|
343
|
5,374
|
640
|
||||||||||||
|
Amortization of trademarks
|
19
|
22
|
40
|
43
|
||||||||||||
|
|
||||||||||||||||
|
Administrative and general, non-GAAP
|
4,073
|
4,599
|
9,200
|
8,397
|
||||||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net income (loss)
|
(12,746
|
)
|
(2,310
|
)
|
(17,416
|
)
|
(2,179
|
)
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Capitalized internal software costs
|
(1,396
|
)
|
(3,947
|
)
|
(3,348
|
)
|
(7,601
|
)
|
||||||||
|
Stock compensation expense
|
10,020
|
387
|
10,506
|
709
|
||||||||||||
|
Amortization of intangibles
|
1,754
|
1,257
|
3,501
|
2,440
|
||||||||||||
|
|
||||||||||||||||
|
Net income (loss), non-GAAP
|
(2,368
|
)
|
(4,613
|
)
|
(6,757
|
)
|
(6,631
|
)
|
||||||||
|
|
THREE MONTHS ENDED
|
SIX MONTHS ENDED
|
||||||||||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||||||||||
|
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Diluted EPS
|
(0.42
|
)
|
(0.08
|
)
|
(0.58
|
)
|
(0.07
|
)
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Capitalized internal software costs
|
(0.05
|
)
|
(0.13
|
)
|
(0.11
|
)
|
(0.25
|
)
|
||||||||
|
Stock compensation expense
|
0.33
|
0.01
|
0.35
|
0.02
|
||||||||||||
|
Amortization of intangibles
|
0.06
|
0.04
|
0.12
|
0.08
|
||||||||||||
|
|
||||||||||||||||
|
Diluted EPS, non-GAAP
|
(0.08
|
)
|
(0.15
|
)
|
(0.22
|
)
|
(0.22
|
)
|
||||||||
Page 8
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
Covisint Corporation Announces Second Quarter Fiscal 2014 Earnings Results
October 24, 2013
COVISINT CORPORATION AND THE COVISINT OPERATIONS OF COMPUWARE CORPORATION
CONSDENSED, COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
|
|
SIX MONTHS ENDED
|
|||||||
|
|
SEPTEMBER 30,
|
|||||||
|
|
2013
|
2012
|
||||||
|
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:
|
||||||||
|
Net income (loss)
|
$
|
(17,416
|
)
|
$
|
(2,179
|
)
|
||
|
Adjustments to reconcile net income (loss) to cash provided by operations:
|
||||||||
|
Depreciation and amortization
|
4,203
|
3,040
|
||||||
|
Deferred income taxes
|
34
|
(489
|
)
|
|||||
|
Stock award compensation
|
10,506
|
709
|
||||||
|
Other
|
-
|
60
|
||||||
|
Net change in assets and liabilities, net of effects from currency fluctuations:
|
||||||||
|
Accounts receivable
|
3,066
|
5,173
|
||||||
|
Other assets
|
1,246
|
1,656
|
||||||
|
Accounts payable and accrued expenses
|
(211
|
)
|
(336
|
)
|
||||
|
Deferred revenue
|
(3,729
|
)
|
(4,974
|
)
|
||||
|
Net cash provided by operating activities
|
(2,301
|
)
|
2,660
|
|||||
|
|
||||||||
|
CASH FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||
|
Purchase of:
|
||||||||
|
Property and equipment
|
(475
|
)
|
(282
|
)
|
||||
|
Capitalized software
|
(3,348
|
)
|
(7,601
|
)
|
||||
|
Net cash used in investing activities
|
(3,823
|
)
|
(7,883
|
)
|
||||
|
|
||||||||
|
CASH FLOWS USED IN FINANCING ACTIVITIES:
|
||||||||
|
Net investment from parent company
|
-
|
5,223
|
||||||
|
Cash payments from parent company
|
43,127
|
-
|
||||||
|
Cash payments to parent company
|
(36,334
|
)
|
-
|
|||||
|
Initial public offering costs
|
(608
|
)
|
-
|
|||||
|
Net cash used in financing activities
|
6,185
|
5,223
|
||||||
|
|
||||||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
40
|
-
|
||||||
|
|
||||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
101
|
-
|
||||||
|
|
||||||||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
966
|
-
|
||||||
|
|
||||||||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
1,067
|
$
|
-
|
||||