Sonic Foundry, Inc. (NASDAQ: SOFO), the trusted leader for video
creation and management
solutions, today announced financial results for its fiscal 2014
second quarter ended March 31, 2014, including results of the recently
completed acquisitions of Mediasite KK and MediaMission BV.
GAAP results include:
-
Revenues of $8.9 million, up 38 percent from $6.4 million at the
second quarter of fiscal 2013 (Sonic Foundry only - Revenues of
$6.6 million, up 2 percent from the second quarter of fiscal 2013)
-
Product and other revenue of $4.1 million, up 37 percent from $3.0
million at the second quarter of fiscal 2013 (Sonic Foundry only -
Product and other revenue of $3.1 million, up 2 percent from the
second quarter of fiscal 2013)
-
Services revenue of $4.7 million, up 39 percent from $3.4 million in
the second quarter of fiscal 2013 (Sonic Foundry only - Services
revenue of $3.5 million, up 2 percent from the second quarter of
fiscal 2013)
-
Support and maintenance revenue of $2.3 million, an increase of 16
percent over the second quarter of fiscal 2013 (Sonic Foundry
only - Support and maintenance revenue of $2.0 million, an
increase of 5 percent over the second quarter of fiscal 2013)
-
Event services and hosting revenue of $2.5 million, an increase of
70 percent over the second quarter of fiscal 2013 (Sonic
Foundry only - Event services and hosting revenue of $1.4 million,
a decrease of 1 percent over the second quarter of fiscal 2013)
-
Unearned revenue balance of $8.8 million, up from $7.0 million at
December 31, 2013 (Sonic Foundry only - Unearned revenue balance of
$8.2 million)
-
Non-cash gain of $1.4 million required as a result of revaluing our
investment in Mediasite KK prior to our acquisition at the same value
as when control was achieved. The gain resulted in a non-cash tax
impact of approximately $900 thousand, leaving a net gain of
approximately $500 thousand.
-
Charge of $400 thousand associated with a preliminary agreement with
Astute Technology to settle an outstanding patent litigation.
-
GAAP net loss of $(871) thousand, or $(0.21) per basic share, compared
to net loss of $(27) thousand or $(0.01) per basic share in the fiscal
second quarter of 2013 (Sonic Foundry only - GAAP net loss of
$(931) thousand, or $(0.22) per basic share)
-
Gross margin of $6.5 million or 73 percent compared to $4.7 million or
73 percent for the fiscal second quarter of 2013 (Sonic Foundry
only - Gross margin of $5.0 million or 76 percent)
-
Cash balance of $4.4 million at March 31, 2014 (Sonic Foundry only
- Cash balance of $1.4 million)
Non-GAAP results include:
-
Billings of $10.3 million, an increase of 57 percent from $6.6 million
during the second quarter of fiscal 2013 (Sonic Foundry only -
Billings of $7.7 million, an increase of 18 percent over the second
quarter of fiscal 2013)
-
Product and other billings of $5.0 million, up 66 percent from $3.0
million the second quarter of fiscal 2013 (Sonic Foundry only -
Product and other billings of $3.9 million, up 30 percent from the
second quarter of fiscal 2013)
-
Services billings of $5.3 million, an increase of 50 percent from $3.5
million over the second quarter of fiscal 2013 (Sonic Foundry only
- Services billings of $3.8 million, an increase of 7 percent over the
second quarter of fiscal 2013)
-
Support and maintenance billings of $2.6 million, an increase of
46 percent over the second quarter of fiscal 2013 (Sonic
Foundry only - Support and maintenance billings of $2.1 million,
an increase of 18 percent over the second quarter of fiscal 2013)
-
Event services and hosting billings of $2.7 million, an increase
of 54 percent over the second quarter of fiscal 2013 (Sonic
Foundry only - Event services and hosting billings of $1.7
million, a decrease of 5 percent over the second quarter of fiscal
2013)
-
Non-GAAP net income of $1.3 million or $0.31 per basic share compared
to non-GAAP net income of $612 thousand or $0.16 per basic share in
the second quarter of fiscal 2013 (Sonic Foundry only - Non-GAAP
net income of $732 thousand or $0.17 per basic share)
Non-GAAP net income primarily excludes all non-cash related expenses of
stock compensation, acquisition costs, one time patent charges, net step
up gain on investment in MSKK, depreciation and 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 March 31, 2014, $8.8 million of revenue was deferred, of which the
company expects to realize approximately $3.2 million in the quarter
ending June 30, 2014 from services. 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.
We entered into a contract with Leeds University during the quarter,
delivered over 100 recorders and began work on making some modest
modifications to our solution required by Leeds. As a result we did not
record any revenue associated with the $1.05 million billed during the
second quarter, despite receipt of cash in April 2014 for the majority
of what was billed during the second quarter. We expect to bill the
remainder in Q3-2014, deliver more than 100 additional recorders and
complete the modifications in Q4-2014. We expect all revenue associated
with the project to be recorded during the 2014 fiscal year.
During the second quarter of this fiscal year for Sonic Foundry only, 66
percent of billings were to existing customers, compared to 86 percent
in the second quarter fiscal 2013, with 68 percent to education
customers and 19 percent to corporate. A significant transaction with a
new customer - the University of Leeds had a significant impact on both
the percentage of billings coming from existing customers as well as the
percentage of billings from international.
International product and service consolidated billings accounted for 57
percent of overall billings, compared to 33 percent (Sonic Foundry only)
in the second quarter of fiscal 2013.
The acquisition of Mediasite KK (“MSKK”) was completed effective January
14, 2014 and therefore had no impact, other than transaction costs and
equity income, on the quarter ended December 31, 2013. Prior to
completion of the acquisition of MSKK, the Company owned a minority
interest of approximately 26% of MSKK. Generally Accepted Accounting
Principles require that the initial investment of an acquired company be
valued at the same amount as the value when control was achieved. As a
result, Q2-2014 results included a substantial non-cash gain of
approximately $1.4 million ($500 thousand net of tax effects) in
addition to the impact of the acquisition and results of their
operations from January 14, 2014 through March 31, 2014. The acquisition
of MediaMission BV was completed effective December 16, 2013.
Sonic Foundry also announced that the Company has entered into a
preliminary agreement to license certain patents from Astute Technology
and resolve the patent infringement case brought by Astute Technology
against a customer for which Sonic Foundry has agreed to indemnify.
Pursuant to the preliminary agreement, the lawsuit will be dismissed and
the Company will provide Astute a cross license to certain of the
company’s patents. The preliminary agreement calls for a payment to
Astute of $1.35 million, of which the Company expects to contribute $1.1
million and pay over a ten-month period beginning upon dismissal of the
complaints. The Company recorded a charge to earnings of $400 thousand
for the quarter ended March 31, 2014, representing an estimate of the
amount of the proposed license related to past use. The remaining amount
to be paid by the Company will be recorded as an asset in Q3-2014 and
amortized over the remaining life of the patents.
“Upon finalization, a settlement with Astute will resolve all pending
litigation between the parties, and allow us to direct our full
attention and resources to continuing to improve our competitive
position, and focus on the fundamentals of revenue growth and
profitability to increase the value of the company. We believe this is a
positive step as eliminating protracted cost of the litigation is a
positive for our customers and stockholders,” said Gary Weis, chief
executive officer of Sonic Foundry.
“The second quarter of fiscal 2014 marks our most successful quarter in
company history – from the perspective of both revenue and billings. We
achieved this as a direct result of increasing our global footprint, and
rapidly accelerating the delivery of an enhanced product platform to new
markets worldwide. We expect the next several quarters to bring even
more success as we extend our reach in these new markets, and continue
to build on our value-offerings to customers in our current markets.”
The Company is reiterating the fiscal 2014 guidance provided earlier of
$39 million of billings for its core business as well as the range of
guidance provided for large transactions of between $1.0 million and
$2.0 million. Our outlook on fiscal 2014 pre-tax income before the
impact of the $500 thousand net non-cash step up gain and $400 thousand
one-time patent charge was impacted by higher than expected defense
costs required in Q2-2014 and April 2014 and is expected to range
between 2 to 4% of revenue compared to our original guidance of 4 to 5%.
Sonic Foundry will host a corporate webcast today for analysts and
investors to discuss its fiscal 2014 second 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.
-
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 primarily 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
as well as non-cash tax associated with the step up gain on investment
in MSKK. The result is a non-cash expense and liability that will
never be paid.
-
Acquisition costs: We have excluded the effect of the acquisition
costs related to the purchases of MediaMission B.V. and Mediasite KK.
These acquisition costs are a one-time expense for the first quarter
of fiscal year 2014 and we have excluded the effect of these
acquisition costs from our non-GAAP net income for fiscal year 2014.
-
Patent charge: We have excluded the financial statement effects of the
charge related to licensing of patents from Astute Technology. These
costs are a one-time expense for the second quarter of fiscal year
2014 and we have excluded the effect from our non-GAAP net income for
fiscal year 2014. We will also exclude the effects in future quarters
for the amortization expense of the patent license.
-
Step Up Gain on investment in MSKK: The initial investment of MSKK has
been revalued at the same amount as the value when control was
achieved. As a result, Q2-2014 results included a substantial non-cash
gain of approximately $1.4 million. This gain is a one-time event for
the second quarter of fiscal year 2014 and we have excluded this
effect from our non-GAAP net income for fiscal year 2014. Also
excluded is the tax expense related to the non-cash gain of
approximately $900 thousand.
-
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 leader for video capture,
management and webcasting solutions in education, business and
government. The patented Mediasite
Enterprise Video Platform transforms communications, training,
education and events for 2,800 customers in 58 countries. The company
empowers organizations to reach everyone through the power of video;
accelerating knowledge-sharing, preserving valuable content, building
stronger teams and getting results.
© 2014 Sonic Foundry, Inc. Product and service names mentioned herein
are the trademarks of Sonic Foundry, Inc. or their respective owners.
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)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
September 30,
|
|
|
|
2014
|
|
|
2013
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
4,381
|
|
|
|
$
|
3,482
|
|
Accounts receivable, net of allowances of $242 and $90
|
|
|
|
9,864
|
|
|
|
|
6,885
|
|
Inventories
|
|
|
|
1,970
|
|
|
|
|
1,447
|
|
Prepaid expenses and other current assets
|
|
|
|
2,089
|
|
|
|
|
805
|
|
Total current assets
|
|
|
|
18,305
|
|
|
|
|
12,619
|
|
Property and equipment:
|
|
|
|
|
|
|
|
|
|
|
Leasehold improvements
|
|
|
|
963
|
|
|
|
|
852
|
|
Computer equipment
|
|
|
|
5,621
|
|
|
|
|
5,296
|
|
Furniture and fixtures
|
|
|
|
862
|
|
|
|
|
581
|
|
Total property and equipment
|
|
|
|
7,446
|
|
|
|
|
6,729
|
|
Less accumulated depreciation and amortization
|
|
|
|
4,049
|
|
|
|
|
3,449
|
|
Net property and equipment
|
|
|
|
3,397
|
|
|
|
|
3,280
|
|
Other assets:
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
11,415
|
|
|
|
|
7,576
|
|
Investment in MediaMission
|
|
|
|
-
|
|
|
|
|
-
|
|
Minority interest in Mediasite KK
|
|
|
|
-
|
|
|
|
|
385
|
|
Customer relationships, net of amortization of $58 and $0
|
|
|
|
2,604
|
|
|
|
|
-
|
|
Software development costs, net of amortization of $163 and $75
|
|
|
|
370
|
|
|
|
|
458
|
|
Other intangibles, net of amortization of $145 and $135
|
|
|
|
609
|
|
|
|
|
15
|
|
Total assets
|
|
|
$
|
36,700
|
|
|
|
$
|
24,333
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
Accounts payable
|
|
|
|
2,640
|
|
|
|
|
1,513
|
|
Accrued liabilities
|
|
|
|
2,505
|
|
|
|
|
1,204
|
|
Unearned revenue
|
|
|
|
7,637
|
|
|
|
|
6,470
|
|
Current portion of capital lease obligation
|
|
|
|
138
|
|
|
|
|
223
|
|
Current portion of notes payable to bank
|
|
|
|
995
|
|
|
|
|
634
|
|
Current portion of subordinated notes payable
|
|
|
|
2,109
|
|
|
|
|
-
|
|
Total current liabilities
|
|
|
|
16,024
|
|
|
|
|
10,044
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term portion of unearned revenue
|
|
|
|
1,203
|
|
|
|
|
648
|
|
Long-term portion of subordinated note payable
|
|
|
|
458
|
|
|
|
|
-
|
|
Long-term portion of capital lease obligation
|
|
|
|
177
|
|
|
|
|
149
|
|
Long-term portion of notes payable to bank
|
|
|
|
1,626
|
|
|
|
|
133
|
|
Leasehold improvement liability
|
|
|
|
461
|
|
|
|
|
445
|
|
Deferred tax liability
|
|
|
|
4,357
|
|
|
|
|
2,210
|
|
Total liabilities
|
|
|
|
24,306
|
|
|
|
|
13,629
|
|
|
|
|
|
|
|
|
|
|
|
|
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;
4,241,600 and 3,999,634 shares issued and 4,228,884 and 3,986,918
shares outstanding
|
|
|
|
43
|
|
|
|
|
40
|
|
Additional paid-in capital
|
|
|
|
193,647
|
|
|
|
|
190,653
|
|
Accumulated deficit
|
|
|
|
(181,101
|
)
|
|
|
|
(179,556
|
)
|
Accumulated other comprehensive loss
|
|
|
|
-
|
|
|
|
|
(238
|
)
|
Receivable for common stock issued
|
|
|
|
(26
|
)
|
|
|
|
(26
|
)
|
Treasury stock, at cost, 12,716 shares
|
|
|
|
(169
|
)
|
|
|
|
(169
|
)
|
Total stockholders' equity
|
|
|
|
12,394
|
|
|
|
|
10,704
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
36,700
|
|
|
|
$
|
24,333
|
|
|
|
|
|
|
|
|
|
|
|
|
Sonic Foundry, Inc.
|
Condensed Consolidated Statements of Operations
|
(in thousands, except for share and per share data)
|
(Unaudited)
|
|
|
|
|
Three Months Ended March 31,
|
|
|
Six Months Ended March 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
4,055
|
|
|
|
$
|
2,958
|
|
|
|
$
|
6,867
|
|
|
|
$
|
5,799
|
|
Services
|
|
|
|
4,748
|
|
|
|
|
3,415
|
|
|
|
|
9,064
|
|
|
|
|
7,055
|
|
Other
|
|
|
|
75
|
|
|
|
|
57
|
|
|
|
|
153
|
|
|
|
|
128
|
|
Total revenue
|
|
|
|
8,878
|
|
|
|
|
6,430
|
|
|
|
|
16,084
|
|
|
|
|
12,982
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
1,485
|
|
|
|
|
1,360
|
|
|
|
|
2,838
|
|
|
|
|
2,674
|
|
Services
|
|
|
|
894
|
|
|
|
|
380
|
|
|
|
|
1,351
|
|
|
|
|
751
|
|
Total cost of revenue
|
|
|
|
2,379
|
|
|
|
|
1,740
|
|
|
|
|
4,189
|
|
|
|
|
3,425
|
|
Gross margin
|
|
|
|
6,499
|
|
|
|
|
4,690
|
|
|
|
|
11,895
|
|
|
|
|
9,557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
|
4,058
|
|
|
|
|
3,022
|
|
|
|
|
7,446
|
|
|
|
|
6,029
|
|
General and administrative
|
|
|
|
1,681
|
|
|
|
|
834
|
|
|
|
|
2,618
|
|
|
|
|
1,649
|
|
Product Development
|
|
|
|
1,382
|
|
|
|
|
868
|
|
|
|
|
2,629
|
|
|
|
|
2,044
|
|
Patent Charge
|
|
|
|
400
|
|
|
|
|
-
|
|
|
|
|
400
|
|
|
|
|
-
|
|
Acquisition costs
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
450
|
|
|
|
|
-
|
|
Total Operating Costs
|
|
|
|
7,521
|
|
|
|
|
4,724
|
|
|
|
|
13,543
|
|
|
|
|
9,722
|
|
Operating Loss
|
|
|
|
(1,022
|
)
|
|
|
|
(34
|
)
|
|
|
|
(1,648
|
)
|
|
|
|
(165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on investment in MSKK
|
|
|
|
1,406
|
|
|
|
|
90
|
|
|
|
|
1,429
|
|
|
|
|
168
|
|
Other expense, net
|
|
|
|
(84
|
)
|
|
|
|
(23
|
)
|
|
|
|
(101
|
)
|
|
|
|
(49
|
)
|
Income (loss) before income taxes
|
|
|
|
300
|
|
|
|
|
33
|
|
|
|
|
(320
|
)
|
|
|
|
(46
|
)
|
Provision for income taxes
|
|
|
|
(1,171
|
)
|
|
|
|
(60
|
)
|
|
|
|
(1,241
|
)
|
|
|
|
(120
|
)
|
Net loss
|
|
|
$
|
(871
|
)
|
|
|
$
|
(27
|
)
|
|
|
$
|
(1,561
|
)
|
|
|
$
|
(166
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per common share
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.04
|
)
|
Diluted net loss per common share
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.39
|
)
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
– Basic
|
|
|
|
4,204,528
|
|
|
|
|
3,910,237
|
|
|
|
|
4,098,774
|
|
|
|
|
3,903,991
|
|
– Diluted
|
|
|
|
4,204,528
|
|
|
|
|
3,910,237
|
|
|
|
|
4,098,774
|
|
|
|
|
3,903,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Consolidated Statements of Operations
|
(in thousands, except for per share data)
|
|
|
|
|
Fiscal Quarter Ended
|
|
|
Fiscal Quarter Ended
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Adj(1)
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Adj(1)
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
8,878
|
|
|
|
$
|
1,418
|
|
|
|
$
|
10,296
|
|
|
|
$
|
6,430
|
|
|
|
$
|
132
|
|
|
|
$
|
6,562
|
|
Cost of revenue
|
|
|
|
2,379
|
|
|
|
|
-
|
|
|
|
|
2,379
|
|
|
|
|
1,740
|
|
|
|
|
-
|
|
|
|
|
1,740
|
|
Total operating expenses
|
|
|
|
7,521
|
|
|
|
|
(962
|
)
|
|
|
|
6,559
|
|
|
|
|
4,724
|
|
|
|
|
(447
|
)
|
|
|
|
4,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
(1,022
|
)
|
|
|
|
2,380
|
|
|
|
|
1,358
|
|
|
|
|
(34
|
)
|
|
|
|
579
|
|
|
|
|
545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on investment in MSKK
|
|
|
|
1,406
|
|
|
|
|
(1,391
|
)
|
|
|
|
15
|
|
|
|
|
90
|
|
|
|
|
-
|
|
|
|
|
90
|
|
Other expense, net
|
|
|
|
(84
|
)
|
|
|
|
-
|
|
|
|
|
(84
|
)
|
|
|
|
(23
|
)
|
|
|
|
-
|
|
|
|
|
(23
|
)
|
Provision for income taxes
|
|
|
|
(1,171
|
)
|
|
|
|
1,171
|
|
|
|
|
-
|
|
|
|
|
(60
|
)
|
|
|
|
60
|
|
|
|
|
-
|
|
Net income (loss)
|
|
|
$
|
(871
|
)
|
|
|
$
|
2,160
|
|
|
|
$
|
1,289
|
|
|
|
$
|
(27
|
)
|
|
|
$
|
639
|
|
|
|
$
|
612
|
|
Basic and diluted net income per common share
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.51
|
|
|
|
$
|
0.31
|
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
0.16
|
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Adjustments consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Billings
|
|
|
|
|
|
$
|
1,418
|
|
|
|
|
|
|
|
|
|
$
|
132
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
369
|
|
|
|
|
|
|
|
|
|
|
283
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
1,171
|
|
|
|
|
|
|
|
|
|
|
60
|
|
|
|
|
Stock-based compensation(2)
|
|
|
|
|
|
|
193
|
|
|
|
|
|
|
|
|
|
|
164
|
|
|
|
|
Patent charge
|
|
|
|
|
|
|
400
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
Step Up Gain on investment in MSKK
|
|
|
|
|
|
|
(1,391
|
)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
Total non-GAAP adjustments
|
|
|
|
|
|
$
|
2,160
|
|
|
|
|
|
|
|
|
|
$
|
639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Stock-based compensation is included in the following GAAP
operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
|
|
|
$
|
127
|
|
|
|
|
|
|
|
|
|
$
|
108
|
|
|
|
|
General and administrative
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
Product development
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
|
|
|
$
|
193
|
|
|
|
|
|
|
|
|
|
$
|
164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2014