Delaware
|
0-20008
|
74-2415696
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File No.)
|
(IRS Employer Identification No.)
|
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
EXHIBIT NUMBER
|
DESCRIPTION
|
|
99.1
|
In thousands, except per share data
|
Q2 2014 | Q2 2013 |
% Change
|
||||||
Revenue
|
$ | 6,548 | $ | 6,296 |
up 4%
|
||||
Gross margin
|
$ | 5,175 | $ | 4,815 |
up 7%
|
||||
Net income (loss)
|
$ | 15 | $ | (569 | ) |
up 103%
|
|||
EBITDA, excluding one-times*
|
$ | 1,179 | $ | 1,150 |
up 3%
|
||||
Diluted Net income (loss) per share
|
$ | 0.00 | $ | (0.10 | ) | ||||
Diluted Net income (loss) per share, excluding one-times*
|
$ | 0.02 | $ | (0.06 | ) |
·
|
Grew repetitive, cloud-based revenue by 10% over the second quarter of 2013.
|
·
|
Closed several large, multi-year global sales, including the sale of AsureForce workforce management solutions to PSSI in the U.S. and the sale of AsureSpace workspace management solutions to KPMG and PriceWaterhouseCoopers in the UK.
|
·
|
Coincident with the acquisition of Fotopunch as announced July 8, 2014, introduced the new AirClock, an industry first tablet-based time collection device. This product was a critical piece of the Company’s first seven figure bookings deal, which was closed in the second quarter.
|
·
|
Cloud SaaS-based bookings increased 83% from the second quarter 2013.
|
·
|
Net income was $0.00 per share as compared to a net loss of $.10 per share in the second quarter of 2013. This was the first full quarter with our new re-financing in place. We anticipate being profitable the remainder of the year.
|
·
|
Cloud SaaS-based revenue for the quarter was $3.5 million, up $325,000 or 10% over the second quarter of 2013.
|
·
|
Revenue for the quarter increased 4% over the $6.3 million in the second quarter 2013.
|
·
|
Recurring revenue as a percent of total revenue was 78% for the quarter as compared to 78% in the second quarter of 2013.
|
·
|
Gross margin for the quarter was $5.2 million compared to $4.8 million in the second quarter 2013, an increase of 7%.
|
·
|
EBITDA* excluding one-time items* for the quarter was approximately $1.2 million compared to $1.2 million in the second quarter of 2013.
|
·
|
Second quarter net income (loss) per share, excluding one-times*, was $0.02 compared to $(0.06) in the second quarter of 2013.
|
·
|
Cash flow provided by operating activities for the quarter was $676,000 compared to $710,000 in the second quarter 2013, representing a decrease of 5%.
|
$000s |
FY 14
|
|||
Revenue
|
$29,000 - $30,000 | |||
EBITDA, excluding one-time items
|
$5,500 - $6,500 | |||
Net income per share, excluding one-time items
|
$0.08 - $0.24 |
$000s |
June 30,
2014
|
June 30,
2013
|
|||||||
Net Income (Loss)
|
15 | (569 | ) | ||||||
Interest and amortization of OID
|
268 | 645 | |||||||
Tax
|
35 | 42 | |||||||
Depreciation
|
109 | 107 | |||||||
Amortization
|
572 | 652 | |||||||
Stock Compensation
|
42 | 45 | |||||||
EBITDA
|
1,041 | 922 | |||||||
One-time items
|
138 | 228 | |||||||
EBITDA excluding one-time items
|
1,179 | 1,150 |
$000s |
June 30,
2014
|
June 30,
2013
|
|||||||
Net Income (Loss)
|
(515 | ) | (1,669 | ) | |||||
Interest and amortization of OID
|
775 | 1,325 | |||||||
Tax
|
77 | 81 | |||||||
Depreciation
|
222 | 219 | |||||||
Amortization
|
1,145 | 1,304 | |||||||
Stock Compensation
|
81 | 69 | |||||||
EBITDA
|
1,785 | 1,329 | |||||||
One-time items
|
534 | 548 | |||||||
EBITDA excluding one-time items
|
2,319 | 1,877 |
$000s |
FOR THE THREE MONTHS ENDED
June 30
|
||||||||
2014 | 2013 | ||||||||
Net Income (Loss)
|
15 | (569 | ) | ||||||
Legal & Professional Services
|
52 | 146 | |||||||
Severance, Recruitment & Relocation
|
73 | 69 | |||||||
Other one-time items (net)
|
13 | 13 | |||||||
Sub-total excluding Taxes
|
138 | 228 | |||||||
Sub-total one-time items
|
138 | 228 | |||||||
Net Gain/(Loss) excluding one-time items
|
153 | (341 | ) |
$000s |
FOR THE SIX MONTHS ENDED
June 30
|
||||||||
2014 | 2013 | ||||||||
Net Income (Loss)
|
(515 | ) | (1,669 | ) | |||||
Loss on Debt Refinancing
|
1,402 | - | |||||||
Gain on Settlement of Note Payable and litigation
|
(1,034 | ) | - | ||||||
Legal & Professional Services
|
80 | 310 | |||||||
Severance, Recruitment & Relocation
|
73 | 160 | |||||||
Other one-time items (net)
|
13 | 78 | |||||||
Sub-total excluding Taxes
|
534 | 548 | |||||||
Sub-total one-time items
|
534 | 548 | |||||||
Net Gain/(Loss) excluding one-time items
|
19 | (1,121 | ) |
$000s |
FOR THE THREE MONTHS ENDED
June 30
|
||||||||
2014 | 2013 | ||||||||
Revenue
|
6,548 | 6,296 | |||||||
Adjustment
|
- | 146 | |||||||
Non- GAAP revenue
|
6,548 | 6,442 |
$000s |
FOR THE SIX MONTHS ENDED
June 30
|
||||||||
2014 | 2013 | ||||||||
Revenue
|
13,075 | 12,271 | |||||||
Adjustment
|
- | 363 | |||||||
Non- GAAP revenue
|
13,075 | 12,634 |
|
June 30,
2014
|
December 31,
2013
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
2,005
|
$
|
3,938
|
||||
Restricted cash
|
150
|
400
|
||||||
Accounts receivable, net of allowance for doubtful accounts of $152 and $168 at June 30, 2014 and December 31, 2013, respectively
|
3,428
|
3,902
|
||||||
Inventory
|
260
|
77
|
||||||
Notes receivable
|
-
|
9
|
||||||
Prepaid expenses and other current assets
|
1,226
|
1,334
|
||||||
Total current assets
|
7,069
|
9,660
|
||||||
Property and equipment, net
|
1,301
|
1,233
|
||||||
Goodwill
|
15,008
|
15,005
|
||||||
Intangible assets, net
|
8,533
|
9,679
|
||||||
Other assets
|
29
|
38
|
||||||
Total assets
|
$
|
31,940
|
$
|
35,615
|
||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of notes payable
|
$
|
996
|
$
|
4,308
|
||||
Accounts payable
|
1,405
|
1,669
|
||||||
Accrued compensation and benefits
|
341
|
473
|
||||||
Other accrued liabilities
|
945
|
988
|
||||||
Deferred revenue
|
9,365
|
10,059
|
||||||
Total current liabilities
|
13,052
|
17,497
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
593
|
759
|
||||||
Notes payable
|
14,063
|
12,698
|
||||||
Other liabilities
|
446
|
444
|
||||||
Total long-term liabilities
|
15,102
|
13,901
|
||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, $.01 par value; 11,000 shares authorized; 6,363 and 6,353 shares issued,
5,979 and 5,969 shares outstanding at June 30, 2014 and December 31, 2013, respectively
|
63
|
63
|
||||||
Treasury stock at cost, 384 shares at June 30, 2014 and December 31, 2013
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
278,261
|
278,159
|
||||||
Accumulated deficit
|
(269,399
|
)
|
(268,884
|
)
|
||||
Accumulated other comprehensive loss
|
(122
|
)
|
(104
|
)
|
||||
Total stockholders’ equity
|
3,786
|
4,217
|
||||||
$
|
31,940
|
$
|
35,615
|
FOR THE
THREE MONTHS ENDED
June 30,
|
FOR THE
SIX MONTHS ENDED
June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues
|
$
|
6,548
|
$
|
6,296
|
$
|
13,075
|
$
|
12,271
|
||||||||
Cost of Sales
|
1,373
|
1,481
|
2,931
|
3,258
|
||||||||||||
Gross margin
|
5,175
|
4,815
|
10,144
|
9,013
|
||||||||||||
Operating expenses
|
||||||||||||||||
Selling, general and administrative
|
3,495
|
3,448
|
6,857
|
6,724
|
||||||||||||
Research and development
|
855
|
664
|
1,576
|
1,364
|
||||||||||||
Amortization of intangible assets
|
497
|
582
|
994
|
1,164
|
||||||||||||
Total operating expenses
|
4,847
|
4,694
|
9,427
|
9,252
|
||||||||||||
Income (loss) from operations
|
328
|
121
|
717
|
(239
|
)
|
|||||||||||
Other income (loss)
|
||||||||||||||||
Gain on settlement of note payable and litigation
|
-
|
-
|
1,034
|
-
|
||||||||||||
Loss on debt refinancing
|
-
|
-
|
(1,402
|
)
|
-
|
|||||||||||
Foreign currency translation gain (loss)
|
(10)
|
(3
|
)
|
(12
|
)
|
(24
|
)
|
|||||||||
Interest expense and other
|
(264
|
)
|
(520
|
)
|
(721
|
)
|
(1,050
|
)
|
||||||||
Interest expense- amortization of original issue discount (OID)
|
(4
|
)
|
(125
|
)
|
(54
|
)
|
(275
|
)
|
||||||||
Total other income (loss), net
|
(278
|
)
|
(648
|
)
|
(1,155
|
)
|
(1,349
|
)
|
||||||||
Income (loss) from operations before income taxes
|
50
|
(527
|
)
|
(438
|
)
|
(1,588
|
)
|
|||||||||
Income tax provision
|
(35
|
)
|
(42
|
)
|
(77
|
)
|
(81
|
)
|
||||||||
Net income (loss)
|
$
|
15
|
$
|
(569
|
)
|
$
|
(515
|
)
|
$
|
(1,669
|
)
|
|||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency gain (loss)
|
(10
|
)
|
4
|
(18
|
)
|
42
|
||||||||||
Other comprehensive income (loss)
|
$
|
5
|
$
|
(565
|
)
|
$
|
(533
|
)
|
$
|
(1,627
|
)
|
|||||
Basic and diluted net income (loss) per share
|
||||||||||||||||
Basic
|
$
|
0.00
|
$
|
(0.10
|
)
|
$
|
(0.09
|
)
|
$
|
(0.31
|
)
|
|||||
Diluted
|
$
|
0.00
|
$
|
(0.10
|
)
|
$
|
(0.09
|
)
|
$
|
(0.31
|
)
|
|||||
Weighted average basic and diluted shares
|
||||||||||||||||
Basic
|
5,979,000
|
5,497,000
|
5,975,000
|
5,380,000
|
||||||||||||
Diluted
|
6,364,000
|
5,497,000
|
5,975,000
|
5,380,000
|
FOR THE
SIX MONTHS ENDED
JUNE 30,
|
||||||||
2014
|
2013
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(515
|
)
|
$
|
(1,669
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
1,367
|
1,523
|
||||||
Provision for doubtful accounts
|
-
|
10
|
||||||
Share-based compensation
|
81
|
69
|
||||||
Amortization of original issue discount (OID)
|
54
|
275
|
||||||
Gain on settlement of note payable and litigation
|
(1,034
|
)
|
-
|
|||||
Loss on debt refinancing
|
1,402
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Restricted cash
|
250
|
-
|
||||||
Accounts receivable
|
474
|
54
|
||||||
Inventory
|
(183
|
)
|
6
|
|||||
Prepaid expenses and other assets
|
(15
|
)
|
30
|
|||||
Accounts payable
|
(264
|
)
|
(605
|
)
|
||||
Accrued expenses and other long-term obligations
|
(10
|
)
|
651
|
|||||
Deferred revenue
|
(860
|
)
|
442
|
|||||
Net cash provided by operating activities
|
747
|
786
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Net purchases of property and equipment
|
(290
|
)
|
(245
|
)
|
||||
Collection of note receivable
|
9
|
10
|
||||||
Net cash used in investing activities
|
(281
|
)
|
(235
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments on notes payable
|
(16,436
|
)
|
(2,726
|
)
|
||||
Proceeds from notes payable
|
15,000
|
-
|
||||||
Payments on amendment of senior notes payable
|
(704
|
)
|
(188
|
)
|
||||
Net proceeds from issuance of common stock
|
-
|
3,461
|
||||||
Debt financing fees
|
(565
|
)
|
-
|
|||||
Insurance proceeds for settlement of notes payable dispute, net of expenses
|
373
|
-
|
||||||
Payments on capital leases
|
(67
|
)
|
(43
|
)
|
||||
Net proceeds from exercise of options
|
21
|
13
|
||||||
Net cash used in financing activities
|
(2,378
|
)
|
517
|
|||||
Effect of translation exchange rates
|
(21
|
)
|
50
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(1,933
|
)
|
1,118
|
|||||
Cash and equivalents at beginning of period
|
3,938
|
2,177
|
||||||
Cash and equivalents at end of period
|
$
|
2,005
|
$
|
3,295
|
||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
697
|
$
|
656
|