Delaware
|
0-20008
|
74-2415696
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File No.)
|
(IRS Employer Identification No.)
|
|
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
EXHIBIT NUMBER
|
|
DESCRIPTION
|
99.1
|
|
First Quarter 2016 Financial Summary
|
Actual Results
|
Pro Forma Results
|
||||||||||||||||||||||
(in millions except per share data and percentages)
|
Q1 2016
|
Q1 2015
|
Change (%)
|
Q1 2016
|
Q1 2015
|
Change (%)
|
||||||||||||||||||
Revenue
|
$
|
6.7
|
$
|
6.3
|
6
|
%
|
$
|
8.9
|
$
|
8.4
|
5
|
%
|
||||||||||||
Gross Margin
|
$
|
5.0
|
$
|
4.7
|
7
|
%
|
$
|
6.6
|
$
|
6.3
|
5
|
%
|
||||||||||||
Gross Margin (as a % of revenue)
|
74.3
|
%
|
73.9
|
%
|
0
|
%
|
75.1
|
%
|
75.3
|
%
|
0
|
%
|
||||||||||||
EBITDA (excluding one-time expenses)
|
$
|
0.4
|
$
|
1.0
|
-60
|
%
|
$
|
0.9
|
$
|
1.4
|
-34
|
%
|
||||||||||||
Net Loss
|
$
|
(1.6
|
)
|
$
|
(0.5
|
)
|
-222
|
%
|
$
|
(0.8
|
)
|
$
|
(0.7
|
)
|
-11
|
%
|
||||||||
Net Income per Diluted Share, Excluding one-time expenses
|
$
|
(0.11
|
)
|
$
|
(0.03
|
)
|
-267
|
%
|
$
|
(0.10
|
)
|
$
|
(0.07
|
)
|
-43
|
%
|
·
|
Acquired Mangrove Software, a leading cloud SaaS vendor in HCM applications, enabling the company to offer a comprehensive solution that brings workforce and workspace management together.
|
·
|
Cloud bookings in the quarter increased 69% from the first quarter of 2015, driven by migration wins from Boy Scouts of America, First National Bank, Detroit Medical Center and Bentley University.
|
·
|
Backlog totaled $2.7 million, a 4% decrease compared to the prior quarter and a 23% increase from the year-ago quarter. The company continues to expect many enterprise clients will move through the implementation process throughout the rest of fiscal 2016, which will result in conversion from backlog to reported revenue growth.
|
·
|
Secured several new wins across a range of industry verticals, including the Federal Reserve Bank, Charles Schwab, Proctor & Gamble, All State Insurance, Thomson Reuters, Amnesty International, Pearsons and Johns Hopkins University.
|
·
|
Revenue for the quarter increased 6% to $6.7 million from $6.3 million in the same year-ago quarter. On a pro forma basis, including the results from Mangrove Software as if the acquisition was completed on January 1, 2015, revenue increased 5% to $8.9 million from $8.4 million in the same year-ago quarter.
|
·
|
Recurring revenue for the quarter as a percent of total revenue was 77%, as compared to 79% in the first quarter of 2015.
|
·
|
Cloud revenue increased 15%, hardware revenue increased 19% and professional services revenue increased 22% from the first quarter of 2015.
|
·
|
Gross margin for the quarter was $5.0 million (74.3% of total revenue), a 7% increase from $4.7 million (73.9% of total revenue) in the first quarter of 2015.
|
·
|
EBITDA (Earnings before Interest, Taxes, Depreciation and Amortization)* excluding one-time items* for the quarter was approximately $388,000, a decrease of 60% compared to $970,000 in the first quarter of 2015.
|
·
|
Net loss per share (excluding one-times*) for the first quarter totaled $(0.11), compared to net loss per share (excluding one-times*) of $(0.03) in the first quarter of 2015. On a pro forma basis, including the results from Mangrove Software as if the acquisition was completed on January 1, 2015, net loss per share (excluding one-times*) totaled $(0.10) compared to a net loss per share (excluding one-times*) of $(0.07) in the same year-ago quarter.
|
$000s
|
Fiscal 2016 (vs. Fiscal 2015)
|
Revenue
|
$37,500 to $38,500 (+39% to +43%)
|
EBITDA, excluding one-time items
|
$7,500 to $8,000 (+101% to +114%)
|
Net income per share, excluding one-time items
|
$0.12 to $0.20 (an improvement from a loss of $0.17)
|
|
March 31,
2016
(Unaudited)
|
December 31,
2015
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
553
|
$
|
1,158
|
||||
Accounts and note receivable, net of allowance for doubtful accounts of $141 and $145 at March 31, 2016 and December 31, 2015, respectively
|
4,472
|
4,671
|
||||||
Inventory
|
634
|
784
|
||||||
Prepaid expenses and other current assets
|
928
|
1,072
|
||||||
Total current assets before funds held for clients
|
6,587
|
7,685
|
||||||
Funds held for clients
|
28,608
|
-
|
||||||
Total current assets
|
35,195
|
7,685
|
||||||
Property and equipment, net
|
2,242
|
2,212
|
||||||
Goodwill
|
26,556
|
17,436
|
||||||
Intangible assets, net
|
14,242
|
6,026
|
||||||
Other assets
|
474
|
458
|
||||||
Total assets
|
$
|
78,709
|
$
|
33,817
|
||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of notes payable, net of debt issuance cost
|
$
|
4,696
|
$
|
909
|
||||
Accounts payable
|
1,936
|
2,670
|
||||||
Accrued compensation and benefits
|
854
|
715
|
||||||
Other accrued liabilities
|
1,816
|
1,181
|
||||||
Deferred revenue
|
10,523
|
10,803
|
||||||
Total current liabilities before client fund obligations
|
19,825
|
16,278
|
||||||
Client fund obligations
|
28,608
|
-
|
||||||
Total current liabilities
|
48,433
|
16,278
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
939
|
947
|
||||||
Notes payable, net of debt issuance cost
|
26,691
|
12,384
|
||||||
Other liabilities
|
407
|
490
|
||||||
Total long-term liabilities
|
28,037
|
13,821
|
||||||
Total liabilities
|
76,470
|
30,099
|
||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, $.01 par value; 11,000 shares authorized; 6,676 and 6,674 shares issued, 6,292 and 6,290 shares outstanding at March 31, 2016 and December 31, 2015, respectively
|
67
|
67
|
||||||
Treasury stock at cost, 384 shares at March 31, 2016 and December 31, 2015
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
279,689
|
279,649
|
||||||
Accumulated deficit
|
(272,457
|
)
|
(270,903
|
)
|
||||
Accumulated other comprehensive loss
|
(43
|
)
|
(78
|
)
|
||||
Total stockholders’ equity
|
2,239
|
3,718
|
||||||
Total liabilities and stockholders’ equity
|
$
|
78,709
|
$
|
33,817
|
|
FOR THE
THREE MONTHS ENDED
MARCH 31,
|
|||||||
|
2016
|
2015
|
||||||
Revenues:
|
||||||||
Cloud revenue
|
$
|
3,862
|
$
|
3,371
|
||||
Hardware revenue
|
693
|
585
|
||||||
Maintenance and support revenue
|
1,239
|
1,566
|
||||||
On premise software license revenue
|
140
|
166
|
||||||
Professional services revenue
|
788
|
644
|
||||||
Total revenues
|
6,722
|
6,332
|
||||||
Cost of Sales
|
1,730
|
1,652
|
||||||
Gross margin
|
4,992
|
4,680
|
||||||
|
||||||||
Operating expenses
|
||||||||
Selling, general and administrative
|
4,327
|
3,449
|
||||||
Research and development
|
811
|
738
|
||||||
Amortization of intangible assets
|
377
|
505
|
||||||
Total operating expenses
|
5,515
|
4,692
|
||||||
|
||||||||
Loss from operations
|
(523
|
)
|
(12
|
)
|
||||
|
||||||||
Other income (loss)
|
||||||||
Interest income
|
10
|
-
|
||||||
Loss on debt refinancing
|
-
|
(110
|
)
|
|||||
Foreign currency gain (loss)
|
1
|
(11
|
)
|
|||||
Interest expense and other
|
(292
|
)
|
(282
|
)
|
||||
Interest expense - amortization of original issue discount (OID)
|
-
|
(8
|
)
|
|||||
Acquisition costs
|
(706
|
)
|
-
|
|||||
Total other loss
|
(987
|
)
|
(411
|
)
|
||||
|
||||||||
Loss from operations before income taxes
|
(1,510
|
)
|
(423
|
)
|
||||
Income tax provision
|
(44
|
)
|
(60
|
)
|
||||
Net loss
|
$
|
(1,554
|
)
|
$
|
(483
|
)
|
||
Other comprehensive income (loss):
|
||||||||
Foreign currency translation gain
|
35
|
6
|
||||||
Other comprehensive loss
|
$
|
(1,519
|
)
|
$
|
(477
|
)
|
||
|
||||||||
Basic and diluted net loss per share
|
||||||||
Basic
|
$
|
(0.25
|
)
|
$
|
(0.08
|
)
|
||
Diluted
|
$
|
(0.25
|
)
|
$
|
(0.08
|
)
|
||
Weighted average basic and diluted shares
|
||||||||
Basic
|
6,290,000
|
6,055,000
|
||||||
Diluted
|
6,290,000
|
6,055,000
|
|
FOR THE
THREE MONTHS ENDED
MARCH 31,
|
|||||||
|
2016
|
2015
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(1,554
|
)
|
$
|
(483
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
716
|
785
|
||||||
Provision for doubtful accounts
|
10
|
15
|
||||||
Share-based compensation
|
39
|
37
|
||||||
Other
|
-
|
8
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts and note receivable
|
723
|
401
|
||||||
Inventory
|
150
|
(93
|
)
|
|||||
Prepaid expenses and other assets
|
187
|
(195
|
)
|
|||||
Accounts payable
|
(798
|
)
|
648
|
|||||
Accrued expenses and other long-term obligations
|
(748
|
)
|
(65
|
)
|
||||
Deferred revenue
|
637
|
(512
|
)
|
|||||
Net cash provided by operating activities
|
(638
|
)
|
546
|
|||||
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Acquisitions net of cash acquired
|
(12,000
|
)
|
-
|
|||||
Purchases of property and equipment
|
(5
|
)
|
(658
|
)
|
||||
Disposals of property and equipment
|
-
|
26
|
||||||
Collection of note receivable
|
(11
|
)
|
-
|
|||||
Net change in funds held for clients
|
(12,189
|
)
|
-
|
|||||
Net cash used in investing activities
|
(24,205
|
)
|
(632
|
)
|
||||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from notes payable
|
12,500
|
1,000
|
||||||
Payments on notes payable
|
-
|
(887
|
)
|
|||||
Payments on amendment of senior notes payable
|
-
|
(75
|
)
|
|||||
Debt financing fees
|
(438
|
)
|
-
|
|||||
Payments on capital leases
|
(53
|
)
|
(51
|
)
|
||||
Net proceeds from exercise of stock options
|
3
|
42
|
||||||
Net change in client fund obligations
|
12,189
|
-
|
||||||
Net cash provided by financing activities
|
24,201
|
29
|
||||||
|
||||||||
Effect of foreign exchange rates
|
37
|
11
|
||||||
|
||||||||
Net decrease in cash and cash equivalents
|
(605
|
)
|
(46
|
)
|
||||
Cash and cash equivalents at beginning of period
|
1,158
|
320
|
||||||
Cash and cash equivalents at end of period
|
$
|
553
|
$
|
274
|
||||
|
||||||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
22
|
$
|
197
|
||||
|
||||||||
Non-cash Investing and Financing Activities:
|
||||||||
Subordinated Notes Payable- Mangrove acquisition
|
$
|
6,000
|
-
|
$000s
|
March 31, 2016
|
March 31, 2015
|
||||||
Net Income (loss)
|
(1,554
|
)
|
(483
|
)
|
||||
Interest and amortization of OID
|
292
|
288
|
||||||
Tax
|
44
|
60
|
||||||
Depreciation
|
233
|
174
|
||||||
Amortization
|
482
|
611
|
||||||
Stock Compensation
|
39
|
37
|
||||||
EBITDA
|
(464
|
)
|
687
|
|||||
One-time items
|
852
|
283
|
||||||
EBITDA excluding one-time items
|
388
|
970
|
$000s
|
March 31, 2016
|
March 31, 2015
|
||||||
Net Income (loss)
|
(1,554
|
)
|
(483
|
)
|
||||
Legal & Professional Services
|
671
|
8
|
||||||
Severance, Recruitment & Relocation
|
138
|
55
|
||||||
Other one-time items (net)
|
43
|
220
|
||||||
Sub-total excluding Taxes
|
852
|
283
|
||||||
Sub-total one-time items
|
852
|
283
|
||||||
Net Income (loss) excluding one-time items
|
(702
|
)
|
(200
|
)
|