Sonic Foundry, Inc. (NASDAQ: SOFO), the trusted market leader for video
management and academic, enterprise and event webcasting,
today announced financial results for its fiscal 2013 fourth quarter
ended September 30, 2013.
2013 Fiscal Fourth Quarter
-
Billings of $7.3 million, an increase of 19 percent, compared to $6.1
million in the fiscal fourth quarter of 2012
-
Revenues of $6.8 million, up 9 percent from the fiscal fourth quarter
of 2012
-
Product and other revenue of $3.7 million, up 17 percent from the
fiscal fourth quarter of 2012
-
Services revenue of $3.1 million, same as the fiscal fourth quarter of
2012
-
Support and maintenance revenue of $2.0 million, an increase of 9
percent over the fiscal fourth quarter of 2012
-
Event services and hosting revenue of $1.0 million, a decrease of
14 percent over the fiscal fourth quarter of 2012
-
Gross margin of $4.9 million or 72 percent compared to $4.5 million or
72 percent for the fiscal fourth quarter of 2012
-
GAAP net loss of $(666) thousand or $(0.17) per basic share, compared
to a net loss of $(103) thousand or $(0.03) per basic share in the
fiscal fourth quarter of 2012
-
Non-GAAP net income of $391 thousand or $0.10 per basic share compared
to non-GAAP net income of $281 thousand or $0.07 per basic share in
the fiscal fourth quarter of 2012
-
Unearned revenue balance of $7.1 million, compared to $5.6 million at
September 30, 2012
-
Cash balance of $3.5 million at September 30, 2013
2013 Fiscal Year
-
Billings of $29.2 million, up 14 percent from 2012
-
Revenues of $27.8 million, an increase of 6 percent, compared to $26.1
million in 2012
-
Services revenue increased 4 percent from $13.4 million in 2012 to
$13.9 million in 2013
-
Gross margin of $20.1 million or 72 percent compared to $18.8 million
or 72 percent in 2012
-
GAAP net loss was $(792) thousand or $(0.20) per basic share, compared
to a net income of $157 thousand or $0.04 per basic and diluted share
in 2012
-
Non-GAAP net income was $2.7 million or $0.68 per basic share compared
to non-GAAP net income of $1.7 million or $0.43 per basic share in
fiscal year 2012
Non-GAAP income increased significantly, impacted by growing demand for
the Company’s new software component to the Mediasite solution. My
Mediasite is sold as an annual license and therefore recognizable as
revenue over the course of the license rather than when sold. Non-GAAP
net income primarily excludes all non-cash related expenses of stock
compensation, depreciation, amortization, provision for income taxes and
includes the cash impact of billings not recognized as revenue.
Reconciliation between GAAP and non-GAAP results is provided at the end
of this press release.
At September 30, 2013, $7.1 million of revenue was deferred, of which
the company expects to realize approximately $2.5 million in the quarter
ending December 31, 2013. Revenue from service contracts is recognized
over the life of the contract. Services revenue includes Mediasite
customer support contracts as well as training, installation, rental,
event and content hosting services.
Services billings for fiscal 2013 were $15.0 million, an increase of 15
percent over fiscal 2012. Support and maintenance billings were $8.6
million, up 18 percent from $7.2 million in fiscal 2012, and event
services and hosting billings totaled $6.4 million, up 11 percent from
$5.8 million in fiscal 2012.
International product and service billings accounted for 29 percent of
overall billings, compared to 27 percent in fiscal 2012. In both fiscal
2013 and fiscal 2012, 81 percent of billings were to preexisting
customers, with 58 percent to education customers and 31 percent to
corporate for fiscal 2013.
If Sonic Foundry’s fiscal 2013 results were adjusted to include the
results of the two announced planned acquisitions, Mediasite K.K. and
MediaMission, for their last reported fiscal years, the Company would
have reported pro forma results of approximately $38 million in
billings, $37 million revenue and net income of $0.3 million. This pro
forma view converts local currency (¥ and €) to U.S. $ at the average
rate in effect in each quarter. In order to provide the most consistent
and transparent guidance, the Company adjusted the currency conversions
in the pro forma to reflect the rates in effect as of November 20. Both
acquisitions are accretive and results in approximately $36.7 million in
billings, $35.3 million revenue and net income of break even. This is
the base from which will be used to estimate growth in fiscal 2014.
The Company is continuing to model revenue growth expectations as two
components: growth from the core customer base, including recurring
support revenue and incremental product purchases, and growth from large
new customer opportunities which have multi-year sales cycles. Sonic
Foundry’s outlook for billings growth in fiscal 2014 is 13% over the
Company’s fiscal 2013 pro forma results as described above. Accordingly,
and after further adjusting expectations for no billings impact from
acquisitions in our fiscal 2014 first quarter, the Company anticipates
billings in fiscal 2014 of approximately $39 million, assuming a
constant currency exchange rate in effect November 20, 2013. Revenue for
very large new customer opportunities is expected to add between $300
thousand and $2 million, based on the timing of these large and complex
projects. In reporting results in each quarter of fiscal 2014, we will
show both standard GAAP reporting which requires currency adjustments in
each quarter and the pro forma results which use the fixed currency rate.
Net income, including results of acquisitions in fiscal 2014 will be
impacted by the timing of the transactions, the fact that Sonic Foundry
already records 26% of net income from Mediasite K.K. and the impact of
transaction costs. Including these factors, the Company anticipates
fiscal 2014 pre-tax earnings will be between 4-5% of revenues.
Transaction costs are expected to primarily impact the fiscal quarter
ending December 31, 2013 and approximate $450 thousand.
“The past 18 months have been the most powerful time for innovations in
the history of Sonic Foundry. We prepared ourselves for the future based
on our analysis of market trends and customer needs, are entering into
term sheets to acquire two strong international companies, and are
facing an enterprise video market poised for compounded growth. We
believe all of these factors put us in the strongest position we’ve been
in as a company, and we remain confident that we are well positioned to
continue with strong performance and drive long-term shareholder value,”
said Gary Weis, Chief Executive Officer of Sonic Foundry.
Sonic Foundry will host a corporate webcast today for analysts and
investors to discuss its fiscal 2013 fourth quarter results at 3:30 p.m.
CT / 4:30 p.m. ET. It will use its patented rich media communications
system, Mediasite,
to webcast the presentation for both live and on-demand viewing. To
access the presentation, register at www.sonicfoundry.com/earnings.
An archive of the webcast will be available for 90 days.
EXPLANATION OF NON-GAAP MEASURES
To supplement our financial results presented on a GAAP basis, we use a
measure of non-GAAP net income or loss in our financial presentation,
which excludes certain non-cash costs and includes certain cash billings
not recognized as revenue for GAAP purposes. Our non-GAAP financial
measure is not meant to be considered in isolation or as a substitute
for comparable GAAP measures, and should be read only in conjunction
with our consolidated financial statements prepared in accordance with
GAAP. Our management regularly uses our supplemental non-GAAP financial
measures internally to understand, manage and evaluate our business and
make operating decisions. These non-GAAP measures are among the factors
management uses in planning for and forecasting future periods.
Management also believes that these non-GAAP financial measures provide
useful information to investors and others in understanding and
evaluating our operating results and future prospects in the same manner
as management and in comparing financial results across accounting
periods and to those of peer companies. Our non-GAAP financial measures
reflect adjustments based on the following items:
-
Billings not recorded as revenue: We have included the cash effect of
billings not recorded as revenue, which are deferred for GAAP
purposes, in arriving at non-GAAP net income or loss. Our services are
typically billed and collected in advance of providing the service
which requires minimal cost to perform in the future. Billings are a
better indicator of customer activity and cash flow than revenue is,
in management’s opinion, and is therefore used by management as a key
operational indicator.
-
Depreciation and amortization of intangible and other assets expenses:
We have excluded the effect of depreciation and amortization of assets
from our non-GAAP net income or loss. Depreciation and amortization of
asset costs is a non-cash expense that includes the periodic write-off
of tooling, product design and other assets that contributed to
revenues earned during the periods presented and will contribute to
future period revenues as well.
-
Non-cash provision for income taxes: We have excluded the impact of
the provision for income taxes from our non-GAAP net income or loss.
The provision for income taxes is associated with the difference in
treatment of goodwill which is not expensed for GAAP purposes but is
amortized over a fifteen year life for Federal income tax purposes.
The result is a non-cash expense and liability that will never be paid.
-
Stock-based compensation expenses: We maintain an employee qualified
stock option plan under which we grant options to acquire common stock
to eligible employees. We also maintain an employee stock purchase
plan under which common stock may be issued to eligible employees at a
reduced price. Stock-based compensation expenses are recorded for
these plans in accordance with FASB Accounting Standards Codification
subtopic 718, Compensation-Stock Compensation. Stock-based
compensation expense is a non-cash expense. As a result, we have
excluded the effect of stock-based compensation expenses from our
non-GAAP net income or loss.
About Sonic Foundry®, Inc.
Sonic Foundry (NASDAQ: SOFO) is the trusted market leader for enterprise
webcasting solutions, providing video
content management and distribution for education, business and
government. Powered by the patented Mediasite
webcasting platform and webcast
services of Mediasite Events, the company empowers people to advance
how they share knowledge online, using video webcasts to bridge time and
distance, enhance learning outcomes and improve performance.
Certain statements contained in this news release regarding matters
that are not historical facts may be forward-looking statements. Because
such forward-looking statements include risks and uncertainties, actual
results may differ materially from those expressed in or implied by such
forward-looking statements. Factors that could cause actual results to
differ materially include, but are not limited to, uncertainties
pertaining to continued market acceptance for Sonic Foundry's products,
its ability to succeed in capturing significant revenues from media
services and/or systems, the effect of new competitors in its market,
integration of acquired business and other risk factors identified from
time to time in its filings with the Securities and Exchange Commission.
Sonic Foundry, Inc.
|
Condensed Consolidated Balance Sheets
|
(in thousands, except for share data)
|
|
|
|
September 30,
|
|
|
|
2013
|
|
|
|
2012
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
3,482
|
|
|
$
|
4,478
|
|
Accounts receivable, net of allowances of $90 and $85
|
|
|
6,885
|
|
|
|
5,578
|
|
Inventories
|
|
|
1,447
|
|
|
|
1,053
|
|
Prepaid expenses and other current assets
|
|
|
805
|
|
|
|
757
|
|
Total current assets
|
|
|
12,619
|
|
|
|
11,866
|
|
Property and equipment:
|
|
|
|
|
Leasehold improvements
|
|
|
852
|
|
|
|
852
|
|
Computer equipment
|
|
|
5,296
|
|
|
|
3,851
|
|
Furniture and fixtures
|
|
|
581
|
|
|
|
865
|
|
Total property and equipment
|
|
|
6,729
|
|
|
|
5,568
|
|
Less accumulated depreciation and amortization
|
|
|
3,449
|
|
|
|
2,624
|
|
Net property and equipment
|
|
|
3,280
|
|
|
|
2,944
|
|
Other assets:
|
|
|
|
|
Goodwill
|
|
|
7,576
|
|
|
|
7,576
|
|
Investment in Mediasite KK
|
|
|
385
|
|
|
|
420
|
|
Software development costs, net of amortization of $75
|
|
|
458
|
|
|
|
Other intangibles, net of amortization of $135 and $180
|
|
|
15
|
|
|
|
15
|
|
Total assets
|
|
$
|
24,333
|
|
|
$
|
22,821
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Revolving line of credit
|
|
$
|
-
|
|
|
$
|
-
|
|
Accounts payable
|
|
|
1,513
|
|
|
|
1,604
|
|
Accrued liabilities
|
|
|
1,204
|
|
|
|
850
|
|
Unearned revenue
|
|
|
6,470
|
|
|
|
5,284
|
|
Current portion of capital lease obligations
|
|
|
223
|
|
|
|
129
|
|
Current portion of notes payable
|
|
|
634
|
|
|
|
667
|
|
Total current liabilities
|
|
|
10,044
|
|
|
|
8,534
|
|
|
|
|
|
|
Long-term portion of unearned revenue
|
|
|
648
|
|
|
|
349
|
|
Long-term portion of capital lease obligations
|
|
|
149
|
|
|
|
131
|
|
Long-term portion of notes payable
|
|
|
133
|
|
|
|
766
|
|
Other liabilities
|
|
|
445
|
|
|
|
532
|
|
Deferred tax liability
|
|
|
2,210
|
|
|
|
1,970
|
|
Total liabilities
|
|
|
13,629
|
|
|
|
12,282
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock, $.01 par value, authorized 500,000 shares; none
issued
|
|
─
|
|
─
|
5% Preferred stock, Series B, voting, cumulative, convertible, $.01
par value (liquidation preference at par), authorized 1,000,000
shares, none issued
|
|
─
|
|
─
|
Common stock, $.01 par value, authorized 10,000,000 shares; 3,999,634
and 3,909,040 shares issued and 3,986,918 and 3,896,324
shares outstanding
|
|
|
40
|
|
|
|
39
|
|
Additional paid-in capital
|
|
|
190,653
|
|
|
|
189,459
|
|
Accumulated deficit
|
|
|
(179,556
|
)
|
|
|
(178,764
|
)
|
Accumulated other comprehensive loss
|
|
|
(238
|
)
|
|
|
-
|
|
Receivable for common stock issued
|
|
|
(26
|
)
|
|
|
(26
|
)
|
Treasury stock, at cost, 12,716 shares
|
|
|
(169
|
)
|
|
|
(169
|
)
|
Total stockholders' equity
|
|
|
10,704
|
|
|
|
10,539
|
|
Total liabilities and stockholders' equity
|
|
$
|
24,333
|
|
|
$
|
22,821
|
|
Sonic Foundry, Inc.
|
Condensed Consolidated Statements of Operations
|
(in thousands, except for share and per share data)
|
|
|
|
|
|
Years Ended September 30,
|
|
|
2013
|
|
2012
|
Revenue:
|
|
|
|
|
Product
|
|
$
|
13,588
|
|
|
$
|
12,385
|
|
Services
|
|
|
13,933
|
|
|
|
13,409
|
|
Other
|
|
|
235
|
|
|
|
296
|
|
Total revenue
|
|
|
27,756
|
|
|
|
26,090
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
Product
|
|
|
6,215
|
|
|
|
5,883
|
|
Services
|
|
|
1,481
|
|
|
|
1,363
|
|
Total cost of revenue
|
|
|
7,696
|
|
|
|
7,246
|
|
Gross margin
|
|
|
20,060
|
|
|
|
18,844
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
Selling and marketing
|
|
|
13,079
|
|
|
|
11,841
|
|
General and administrative
|
|
|
3,343
|
|
|
|
2,815
|
|
Product development
|
|
|
4,276
|
|
|
|
4,079
|
|
Total operating expenses
|
|
|
20,698
|
|
|
|
18,735
|
|
Income (loss) from operations
|
|
|
(638
|
)
|
|
|
109
|
|
|
|
|
|
|
Equity in earnings from investment in Mediasite KK
|
|
|
209
|
|
|
|
420
|
|
Interest expense
|
|
|
(127
|
)
|
|
|
(152
|
)
|
Other income, net
|
|
|
4
|
|
|
|
20
|
|
Total other income, net
|
|
|
86
|
|
|
|
288
|
|
Income (loss) before income taxes
|
|
|
(552
|
)
|
|
|
397
|
|
Provision for income taxes
|
|
|
(240
|
)
|
|
|
(240
|
)
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(792
|
)
|
|
$
|
157
|
|
|
|
|
|
|
Income (loss) per common share:
|
|
|
|
|
Basic net income (loss) per common share
|
|
$
|
(0.20
|
)
|
|
$
|
0.04
|
|
Diluted net income (loss) per common share
|
|
$
|
(0.20
|
)
|
|
$
|
0.04
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
– Basic
|
|
|
3,932,692
|
|
|
|
3,857,161
|
|
– Diluted
|
|
|
3,932,692
|
|
|
|
3,907,888
|
|
Non-GAAP Consolidated Statements of Operations
|
(in thousands, except for per share data)
|
|
|
|
|
|
|
|
Fiscal Quarter Ended
|
|
Fiscal Quarter Ended
|
|
|
September 30, 2013
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Adj(1)
|
|
Non-GAAP
|
|
GAAP
|
|
Adj(1)
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
6,761
|
|
|
$
|
547
|
|
|
$
|
7,308
|
|
|
$
|
6,219
|
|
|
$
|
(73
|
)
|
|
$
|
6,146
|
|
Cost of revenue
|
|
|
1,869
|
|
|
|
-
|
|
|
|
1,869
|
|
|
|
1,722
|
|
|
|
-
|
|
|
|
1,722
|
|
Total operating expenses
|
|
|
5,474
|
|
|
|
(450
|
)
|
|
|
5,024
|
|
|
|
4,683
|
|
|
|
(397
|
)
|
|
|
4,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(582
|
)
|
|
|
997
|
|
|
|
415
|
|
|
|
(186
|
)
|
|
|
324
|
|
|
|
138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in earnings from Mediasite KK
|
|
|
30
|
|
|
|
-
|
|
|
|
30
|
|
|
|
170
|
|
|
|
-
|
|
|
|
170
|
|
Other expense, net
|
|
|
(54
|
)
|
|
|
-
|
|
|
|
(54
|
)
|
|
|
(27
|
)
|
|
|
-
|
|
|
|
(27
|
)
|
Provision for income taxes
|
|
|
(60
|
)
|
|
|
60
|
|
|
|
-
|
|
|
|
(60
|
)
|
|
|
60
|
|
|
|
-
|
|
Net income (loss)
|
|
$
|
(666
|
)
|
|
$
|
1,057
|
|
|
$
|
391
|
|
|
$
|
(103
|
)
|
|
$
|
384
|
|
|
$
|
281
|
|
Basic and diluted net income per common share
|
|
$
|
(0.17
|
)
|
|
$
|
0.27
|
|
|
$
|
0.10
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.10
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billings
|
|
|
|
$
|
547
|
|
|
|
|
|
|
$
|
(73
|
)
|
|
|
Depreciation and amortization
|
|
|
|
|
290
|
|
|
|
|
|
|
|
246
|
|
|
|
Non-cash tax provision
|
|
|
|
|
60
|
|
|
|
|
|
|
|
60
|
|
|
|
Stock-based compensation(2)
|
|
|
|
|
160
|
|
|
|
|
|
|
|
151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP adjustments
|
|
|
|
$
|
1,057
|
|
|
|
|
|
|
$
|
384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Stock-based compensation is included in the following GAAP
operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
|
$
|
101
|
|
|
|
|
|
|
$
|
97
|
|
|
|
General and administrative
|
|
|
|
|
10
|
|
|
|
|
|
|
|
8
|
|
|
|
Product development
|
|
|
|
|
49
|
|
|
|
|
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
|
$
|
160
|
|
|
|
|
|
|
$
|
151
|
|
|
|
Non-GAAP Consolidated Statements of Operations
|
(in thousands, except for per share data)
|
|
|
|
|
|
|
|
Fiscal Year Ended
|
|
Fiscal Year Ended
|
|
|
September 30, 2013
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Adj(1)
|
|
Non-GAAP
|
|
GAAP
|
|
Adj(1)
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
27,756
|
|
|
$
|
1,485
|
|
|
$
|
29,241
|
|
|
$
|
26,089
|
|
|
$
|
(385
|
)
|
|
$
|
25,704
|
|
Cost of revenue
|
|
|
7,696
|
|
|
|
-
|
|
|
|
7,696
|
|
|
|
7,246
|
|
|
|
-
|
|
|
|
7,246
|
|
Total operating expenses
|
|
|
20,698
|
|
|
|
(1,776
|
)
|
|
|
18,922
|
|
|
|
18,734
|
|
|
|
(1,641
|
)
|
|
|
17,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(638
|
)
|
|
|
3,261
|
|
|
|
2,623
|
|
|
|
109
|
|
|
|
1,256
|
|
|
|
1,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in earnings from Mediasite KK
|
|
|
209
|
|
|
|
-
|
|
|
|
209
|
|
|
|
420
|
|
|
|
-
|
|
|
|
420
|
|
Other expense, net
|
|
|
(123
|
)
|
|
|
-
|
|
|
|
(123
|
)
|
|
|
(132
|
)
|
|
|
-
|
|
|
|
(132
|
)
|
Provision for income taxes
|
|
|
(240
|
)
|
|
|
240
|
|
|
|
-
|
|
|
|
(240
|
)
|
|
|
240
|
|
|
|
-
|
|
Net income (loss)
|
|
$
|
(792
|
)
|
|
$
|
3,501
|
|
|
$
|
2,709
|
|
|
$
|
157
|
|
|
$
|
1,496
|
|
|
$
|
1,653
|
|
Basic and diluted net income per common share
|
|
$
|
(0.20
|
)
|
|
$
|
0.88
|
|
|
$
|
0.68
|
|
|
$
|
0.04
|
|
|
$
|
0.39
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billings
|
|
|
|
$
|
1,485
|
|
|
|
|
|
|
$
|
(385
|
)
|
|
|
Depreciation and amortization
|
|
|
|
|
1,131
|
|
|
|
|
|
|
|
899
|
|
|
|
Non-cash tax provision
|
|
|
|
|
240
|
|
|
|
|
|
|
|
240
|
|
|
|
Stock-based compensation(2)
|
|
|
|
|
645
|
|
|
|
|
|
|
|
742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP adjustments
|
|
|
|
$
|
3,501
|
|
|
|
|
|
|
$
|
1,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Stock-based compensation is included in the following GAAP
operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
|
$
|
418
|
|
|
|
|
|
|
$
|
485
|
|
|
|
General and administrative
|
|
|
|
|
39
|
|
|
|
|
|
|
|
43
|
|
|
|
Product development
|
|
|
|
|
188
|
|
|
|
|
|
|
|
214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
|
$
|
645
|
|
|
|
|
|
|
$
|
742
|
|
|
|
Sonic Foundry, Inc.
|
Condensed Consolidated Statements of Cash Flows
|
(in thousands)
|
|
|
|
|
|
Years Ended September 30,
|
|
|
2013
|
|
2012
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(792
|
)
|
|
$
|
157
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
Equity in earnings from investment in Mediasite KK
|
|
|
(209
|
)
|
|
|
(420
|
)
|
Amortization of other intangibles
|
|
|
20
|
|
|
|
75
|
|
Amortization of software development costs
|
|
|
75
|
|
|
|
Depreciation and amortization of property and equipment
|
|
|
1,111
|
|
|
|
855
|
|
Provision for doubtful accounts
|
|
|
20
|
|
|
|
(5
|
)
|
Deferred taxes
|
|
|
240
|
|
|
|
240
|
|
Stock-based compensation expense related to stock options
|
|
|
656
|
|
|
|
742
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(1,327
|
)
|
|
|
226
|
|
Inventories
|
|
|
(394
|
)
|
|
|
(517
|
)
|
Prepaid expenses and other assets
|
|
|
(48
|
)
|
|
|
(17
|
)
|
Accounts payable, accrued liabilities and other long-term liabilities
|
|
|
176
|
|
|
|
(601
|
)
|
Unearned revenue
|
|
|
1,485
|
|
|
|
(385
|
)
|
Net cash provided by operating activities
|
|
|
1,013
|
|
|
|
350
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Capitalization of software development costs
|
|
|
(533
|
)
|
|
|
-
|
|
Purchases of property and equipment
|
|
|
(1,162
|
)
|
|
|
(1,456
|
)
|
Net cash used in investing activities
|
|
|
(1,695
|
)
|
|
|
(1,456
|
)
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
-
|
|
|
|
1,200
|
|
Payments on notes payable
|
|
|
(666
|
)
|
|
|
(1,390
|
)
|
Payments of loan fees
|
|
|
(20
|
)
|
|
|
(20
|
)
|
Proceeds from issuance of common stock
|
|
|
75
|
|
|
|
134
|
|
Proceeds from exercise of common stock warrants and options
|
|
|
448
|
|
|
|
245
|
|
Dividends from investment in Mediasite KK
|
|
|
22
|
|
|
|
-
|
|
Payments on capital leases
|
|
|
(173
|
)
|
|
|
(100
|
)
|
Net cash provided by (used in) financing activities
|
|
|
(314
|
)
|
|
|
69
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(996
|
)
|
|
|
(1,037
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
4,478
|
|
|
|
5,515
|
|
Cash and cash equivalents at end of period
|
|
$
|
3,482
|
|
|
$
|
4,478
|
|
Supplemental cash flow information:
|
|
|
|
|
Interest paid
|
|
$
|
92
|
|
|
$
|
120
|
|
Non-cash transactions:
|
|
|
|
|
Property and equipment financed by accounts payable, accrued
liabilities or capital lease
|
|
|
345
|
|
|
|
752
|
|
Comprehensive loss attributable to equity method investment in MSKK
|
|
|
238
|
|
|
|
-
|
|
Copyright Business Wire 2013