Filed by Interactive Intelligence Group, Inc. (an Indiana corporation)
pursuant to Rule 425 under the Securities Act of 1933
and deemed filed pursuant to Rule 14a-12
under the Securities Exchange Act of 1934
Subject Company: Interactive Intelligence, Inc. (an Indiana corporation)
Registration No. 333-173435
Interactive Intelligence Reports 2011 First-Quarter Operating Results
Revenues increase 36 percent; total orders up 55 percent
INDIANAPOLIS, April 25, 2011 -- Interactive Intelligence (Nasdaq: ININ), a global provider of unified IP business communications solutions, has announced operating results for the three months ended March 31, 2011.
The company reported revenues of $47.7 million, an increase of 36 percent from revenues of $35.0 million in the first quarter of 2010. Product revenues increased by 32 percent, recurring revenues by 30 percent, and services revenues by 88 percent compared to the 2010 first quarter.
First-quarter operating results included the following:
- | On a generally accepted accounting principles (GAAP) basis, net income of $3.1 million in 2011, with diluted earnings per share (EPS) of $0.16, compared to net income of $1.9 million in 2010, or EPS of $0.10. |
- | Net income on a non-GAAP* basis of $5.5 million in 2011, with EPS of $0.28, compared to non-GAAP net income of $4.2 million in 2010, or EPS of $0.22. |
- | GAAP operating income of $4.9 million in 2011, up 23 percent from $4.0 million in 2010. |
- | Non-GAAP operating income of $6.8 million in 2011, up 34 percent from 2010. |
- | Other expense of $123,000 in 2011, compared to $733,000 in 2010, reflecting foreign currency translation losses in both years. |
- | An increase in cash flows from operations to $6.7 million in 2011, compared to $5.3 million in 2010. |
For the first quarter of 2011, non-GAAP net income and EPS excluded charges for stock-based compensation of $1.3 million, or EPS of $0.07, purchase accounting adjustments of $510,000, or EPS of $0.03, and non-cash income tax expense of approximately $549,000, or EPS of $0.02.
For the first quarter of 2010, non-GAAP net income and EPS excluded charges for stock-based compensation of $1.0 million, or EPS of $0.05, and non-cash income tax expense of $1.2 million, or EPS of $0.07.
Cash and investment balances, including long-term investments, as of March 31, 2011, increased to $91.9 million with no debt.
“We again saw strong year-over-year order increases across all major geographies and product groups,” said Interactive Intelligence founder and CEO, Dr. Donald E. Brown. “Total orders were up 55 percent over the first quarter of 2010, which included a near tripling in cloud-based contracts year-over-year. We’re executing well on our sales and marketing plans and are benefiting from an increase in new opportunities as a result of our relationships with key strategic partners.”
During the first quarter of 2011, the company was also named a “2011 Service Leader” by CRM Magazine and a "Need to Know Vendor” by Computer Reseller News.
On April 11, 2011, Interactive Intelligence announced that it will ask shareholders at its 2011 annual shareholder meeting to vote on a proposal to reorganize the company as a holding company incorporated in Indiana. The annual meeting is scheduled for June 10, 2011 at 9 a.m., Eastern time (EDT) at the company's world headquarters located at 7601 Interactive Way, Indianapolis, Indiana 46278. Shareholders of record as of the close of business on April 21, 2011 will be entitled to vote by proxy or in person at the annual meeting.
Interactive Intelligence and Interactive Intelligence Group, Inc., its wholly owned subsidiary, have filed a registration statement with the Securities and Exchange Commission (SEC) that includes a preliminary proxy statement/prospectus and other relevant documents in connection with the proposed reorganization. More information regarding the proposed reorganization is available on the company's website at www.inin.com, under the "About Us" tab.
Interactive Intelligence will host a first quarter 2011 earnings conference call April 25 at 4:30 p.m. Eastern time (EDT) featuring Dr. Brown and the company’s CFO, Stephen R. Head. A live Q&A session will follow opening remarks.
To access the teleconference, please dial 1.877.324.1969 at least five minutes prior to the start of the call. Ask for the teleconference by the following name: "Interactive Intelligence first quarter earnings call."
The teleconference will also be broadcast live on the company's investor relations' page at http://investors.inin.com. An archive of the teleconference will be posted following the call.
About Interactive Intelligence, Inc.
Interactive Intelligence, Inc. (Nasdaq: ININ) is a global provider of unified business communications solutions for contact center automation, enterprise IP telephony, and business process automation. The company’s solutions, which can be deployed via an on-premise or hosted model, include vertical-specific applications for insurance and collections. Interactive Intelligence was founded in 1994 and has more than 4,000 customers worldwide. The company is among Software Magazine’s 2010 Top 500 Global Software and Services Suppliers, and Forbes Magazine’s 2010 Best Small Companies in America. Interactive Intelligence is also positioned in the leaders’ quadrant of the Gartner Magic Quadrant for Contact Center Infrastructure, Worldwide report (Feb. 22, 2010). The company employs more than 800 people and is headquartered in Indianapolis, Indiana. It has 19 offices throughout North America, Latin America, Europe, Middle East, Africa and Asia Pacific. Interactive Intelligence can be reached at +1 317.872.3000 or info@inin.com; on the Net: www.inin.com.
Interactive Intelligence Forward-Looking Statement Disclosure
This release contains certain forward-looking statements that involve a number of risks and uncertainties. Among the factors that could cause actual results to differ materially are the following: rapid technological changes in the industry; the company's ability to maintain profitability; to manage successfully its growth; to manage successfully its increasingly complex third-party relationships resulting from the software and hardware components being licensed or sold with its solutions; to maintain successful relationships with certain suppliers which may be impacted by the competition in the technology industry; to maintain successful relationships with its current and any new partners; to maintain and improve its current products; to develop new products; to protect its proprietary rights adequately; to successfully integrate acquired businesses; and other factors described in the company's SEC filings, including the company's latest annual report on Form 10-K.
* Non-GAAP Measures
The non-GAAP measures shown in this release include revenue which was not recognized on a GAAP basis due to purchase accounting adjustments and exclude non-cash stock-based compensation expense for stock options, the amortization of certain intangible assets related to acquisitions by the company and non-cash income tax expense. Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included with the financial information included in this press release. These measures are not in accordance with, or an alternative for, GAAP and may be different from non-GAAP measures used by other companies. Stock-based compensation expense and amortization of intangibles related to acquisitions are non-cash and income tax expense is primarily non-cash. Management believes that the presentation of non-GAAP results, when shown in conjunction with corresponding GAAP measures, provides useful information to management and investors regarding financial and business trends related to the company's results of operations. Further, management believes that these non-GAAP measures improve management's and investors' ability to compare the company's financial performance with other companies in the technology industry. Because stock-based compensation expense, non-cash income tax expense amounts and amortization of intangibles related to acquisitions can vary significantly between companies, it is useful to compare results excluding these amounts. Management also uses financial statements that exclude stock-based compensation expense related to stock options, non-cash income tax amounts and amortization of intangibles related to acquisitions for its internal budgets.
Where to Find Additional Information
Interactive Intelligence, Inc. and Interactive Intelligence Group, Inc. (ININ Group) have filed a registration statement that includes a preliminary proxy statement/prospectus and other relevant documents in connection with the proposed reorganization. INTERACTIVE INTELLIGENCE SHAREHOLDERS ARE URGED TO CAREFULLY READ THESE DOCUMENTS AND THE DEFINITIVE PROXY STATEMENT/PROSPECTUS, WHEN FILED AND MAILED, BECAUSE THEY CONTAIN AND WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED REORGANIZATION. The definitive proxy statement/prospectus will be mailed to Interactive Intelligence shareholders prior to the shareholder meeting. In addition, investors may obtain a free copy of the preliminary proxy statement/prospectus and other filings containing information about Interactive Intelligence, ININ Group, and the proposed reorganization, from the SEC at the SEC’s website at http://www.sec.gov. In addition, copies of the preliminary proxy statement/prospectus and other filings containing information about Interactive Intelligence, ININ Group, and the proposed reorganization can be obtained without charge by sending a request to Interactive Intelligence, Inc., 7601 Interactive Way, Indianapolis, Indiana 46278, Attention: Investor Relations; by calling (317) 872-3000; or by accessing them on Interactive Intelligence, Inc.’s investor relations Web page at http://investors.inin.com/.
Participants in the Solicitation
Interactive Intelligence, its directors, executive officers, certain other members of management, and employees may be deemed to be participants in the solicitation of proxies from the shareholders of Interactive Intelligence in favor of the proposed holding company reorganization. Additional information regarding the interests of potential participants in the proxy solicitation is included in the preliminary proxy statement/prospectus and will be included in the definitive proxy statement/prospectus and other relevant documents that Interactive Intelligence and ININ Group have filed and intend to file with the SEC in connection with the annual meeting of shareholders of Interactive Intelligence, Inc.
This press release is being made pursuant to and in compliance with the Securities Act of 1933, as amended, and does not constitute an offer of any securities for sale or a solicitation of an offer to buy any securities, nor shall there be any sale of the securities in any state or jurisdiction in which such an offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such state or jurisdiction. Any offer of the securities will be made solely by means of a prospectus included in the registration statement and any prospectus supplement that may be issued in connection with such offering.
Interactive Intelligence Inc. is the owner of the marks INTERACTIVE INTELLIGENCE, its associated LOGO and numerous other marks. All other trademarks mentioned in this document are the property of their respective owners.
ININ-G
Contacts:
Stephen R. Head
Chief Financial Officer
Interactive Intelligence Inc.
+1 317.715.8412
steve.head@inin.com
Christine Holley
Director of Market Communications
Interactive Intelligence Inc.
+1 317.715.8220
christine.holley@inin.com
Follow Interactive Intelligence:
Twitter: http://www.inin.com/twitter
Blog: www.inin.com/blog
YouTube: http://www.inin.com/YouTube
Facebook: http://www.inin.com/facebook
LinkedIn: http://www.inin.com/linkedin
###
Interactive Intelligence, Inc. |
Condensed Consolidated Statements of Income |
(in thousands, except per share amounts) |
(unaudited) |
| | | | | | |
| | Three Months Ended | |
| | March 31, | |
| | 2011 | | | 2010 | |
Revenues: | | | | | | |
Product | | $ | 20,766 | | | $ | 15,786 | |
Recurring | | | 20,746 | | | | 15,925 | |
Services | | | 6,218 | | | | 3,312 | |
Total revenues | | | 47,730 | | | | 35,023 | |
Costs of revenues: | | | | | | | | |
Product | | | 6,196 | | | | 4,799 | |
Recurring | | | 5,282 | | | | 3,423 | |
Services | | | 3,712 | | | | 2,174 | |
Amortization of intangible assets | | | 35 | | | | 16 | |
Total cost of revenues | | | 15,225 | | | | 10,412 | |
Gross profit | | | 32,505 | | | | 24,611 | |
Operating expenses: | | | | | | | | |
Sales and marketing | | | 14,157 | | | | 10,352 | |
Research and development | | | 8,147 | | | | 6,425 | |
General and administrative | | | 5,095 | | | | 3,836 | |
Amortization of intangible assets | | | 184 | | | | 9 | |
Total operating expenses | | | 27,583 | | | | 20,622 | |
Operating income | | | 4,922 | | | | 3,989 | |
Other income (expense): | | | | | | | | |
Interest income, net | | | 43 | | | | 42 | |
Other expense | | | (166 | ) | | | (775 | ) |
Total other income (expense) | | | (123 | ) | | | (733 | ) |
Income before income taxes | | | 4,799 | | | | 3,256 | |
Income tax expense | | | 1,704 | | | | 1,388 | |
Net income | | $ | 3,095 | | | $ | 1,868 | |
| | | | | | | | |
Net income per share: | | | | | | | | |
Basic | | $ | 0.17 | | | $ | 0.11 | |
Diluted | | | 0.16 | | | | 0.10 | |
| | | | | | | | |
Shares used to compute net income per share: | | | | | | | | |
Basic | | | 18,417 | | | | 17,320 | |
Diluted | | | 19,780 | | | | 18,708 | |
Interactive Intelligence, Inc. |
Reconciliation of Supplemental Financial Information |
(in thousands, except per share amounts) |
(unaudited) |
| | | | | | |
| | Three Months Ended | |
| | March 31, | |
| | 2011 | | | 2010 | |
| | | | | | |
Net income, as reported | | $ | 3,095 | | | $ | 1,868 | |
Purchase accounting adjustments: | | | | | | | | |
Increase to revenues: | | | | | | | | |
Recurring | | | 59 | | | | 7 | |
Services | | | 31 | | | | 2 | |
Reduction of operating expenses: | | | | | | | | |
Customer relationships | | | 139 | | | | 9 | |
Technology | | | 35 | | | | 16 | |
Non-compete agreements | | | 45 | | | | - | |
Acquisition costs | | | 201 | | | | - | |
Total | | | 510 | | | | 34 | |
Non-cash stock-based compensation expense: | | | | | | | | |
Cost of recurring revenues | | | 105 | | | | 31 | |
Cost of services | | | 25 | | | | 48 | |
Sales and marketing | | | 392 | | | | 324 | |
Research and development | | | 408 | | | | 298 | |
General and administrative | | | 388 | | | | 311 | |
Total | | | 1,318 | | | | 1,012 | |
Non-cash income tax expense | | | 549 | | | | 1,241 | |
Non-GAAP net income | | $ | 5,472 | | | $ | 4,155 | |
| | | | | | | | |
Operating income, as reported | | $ | 4,922 | | | $ | 3,989 | |
Purchase accounting adjustments | | | 510 | | | | 34 | |
Non-cash stock-based compensation expense | | | 1,318 | | | | 1,012 | |
Non-GAAP operating income | | $ | 6,750 | | | $ | 5,035 | |
| | | | | | | | |
Diluted EPS, as reported | | $ | 0.16 | | | $ | 0.10 | |
Purchase accounting adjustments | | | 0.03 | | | | 0.00 | |
Non-cash stock-based compensation expense | | | 0.07 | | | | 0.05 | |
Non-cash income tax expense | | | 0.02 | | | | 0.07 | |
Non-GAAP diluted EPS | | $ | 0.28 | | | $ | 0.22 | |
Interactive Intelligence, Inc. |
Condensed Consolidated Balance Sheets |
(in thousands) |
| | | | | | |
| | | | | | |
| | March 31, | | | December 31, | |
| | 2011 | | | 2010 | |
| | (unaudited) | | | | |
Assets | | | | | | |
Current assets: | | | | | | |
Cash and cash equivalents | | $ | 51,870 | | | $ | 48,300 | |
Short-term investments | | | 34,439 | | | | 37,582 | |
Accounts receivable, net | | | 37,295 | | | | 36,130 | |
Deferred tax assets, net | | | 5,112 | | | | 5,499 | |
Prepaid expenses | | | 9,054 | | | | 7,456 | |
Other current assets | | | 4,773 | | | | 4,989 | |
Total current assets | | | 142,543 | | | | 139,956 | |
Long-term investments | | | 5,566 | | | | - | |
Property and equipment, net | | | 11,877 | | | | 10,336 | |
Deferred tax assets, net | | | 2,494 | | | | 2,765 | |
Goodwill | | | 14,567 | | | | 11,371 | |
Intangible assets, net | | | 12,068 | | | | 11,001 | |
Other assets, net | | | 931 | | | | 803 | |
Total assets | | $ | 190,046 | | | $ | 176,232 | |
| | | | | | | | |
Liabilities and Shareholders' Equity | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 15,139 | | | $ | 16,364 | |
Accrued compensation and related expenses | | | 5,303 | | | | 6,553 | |
Deferred product revenues | | | 4,989 | | | | 3,350 | |
Deferred services revenues | | | 47,109 | | | | 43,281 | |
Total current liabilities | | | 72,540 | | | | 69,548 | |
Deferred revenue | | | 8,935 | | | | 7,420 | |
Total liabilities | | | 81,475 | | | | 76,968 | |
| | | | | | | | |
Shareholders' equity: | | | | | | | | |
Preferred stock | | | - | | | | - | |
Common stock | | | 186 | | | | 182 | |
Additional paid-in-capital | | | 109,990 | | | | 103,837 | |
Accumulated other comprehensive income | | | (235 | ) | | | (290 | ) |
Accumulated deficit | | | (1,370 | ) | | | (4,465 | ) |
Total shareholders' equity | | | 108,571 | | | | 99,264 | |
Total liabilities and shareholders' equity | | $ | 190,046 | | | $ | 176,232 | |
Interactive Intelligence, Inc. |
Condensed Consolidated Statements of Cash Flows |
(in thousands) |
(unaudited) |
| | | | | | |
| | Three Months Ended | |
| | March 31, | |
| | 2011 | | | 2010 | |
| | | | | | |
Operating activities: | | | | | | |
Net income | | $ | 3,095 | | | $ | 1,868 | |
Adjustments to reconcile net income to net cash | | | | | | | | |
provided by operating activities: | | | | | | | | |
Depreciation, amortization and other non-cash items | | | 1,481 | | | | 1,059 | |
Stock-based compensation expense | | | 1,318 | | | | 1,012 | |
Tax benefits from stock-based payment arrangements | | | (862 | ) | | | (1,251 | ) |
Deferred income tax | | | 34 | | | | (150 | ) |
Accretion of investment income | | | (682 | ) | | | 27 | |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | (49 | ) | | | 5,110 | |
Prepaid expenses | | | (1,311 | ) | | | (346 | ) |
Other current assets | | | 272 | | | | (47 | ) |
Other assets | | | (128 | ) | | | 53 | |
Accounts payable and accrued liabilities | | | (1,598 | ) | | | 143 | |
Accrued compensation and related expenses | | | (1,585 | ) | | | (1,304 | ) |
Deferred product revenues | | | 1,793 | | | | (615 | ) |
Deferred services revenues | | | 4,889 | | | | (214 | ) |
Net cash provided by operating activities | | | 6,667 | | | | 5,345 | |
| | | | | | | | |
Investing activities: | | | | | | | | |
Sales of available-for-sale investments | | | 21,028 | | | | 2,550 | |
Purchases of available-for-sale investments | | | (22,740 | ) | | | (7,828 | ) |
Purchases of property and equipment | | | (2,139 | ) | | | (985 | ) |
Acquisition, net of cash | | | (4,111 | ) | | | - | |
Unrealized gain on investment | | | 26 | | | | - | |
Net cash used in investing activities | | | (7,936 | ) | | | (6,263 | ) |
| | | | | | | | |
Financing activities: | | | | | | | | |
Proceeds from stock options exercised | | | 3,881 | | | | 691 | |
Proceeds from issuance of common stock | | | 96 | | | | 158 | |
Tax benefits from stock-based payment arrangements | | | 862 | | | | 1,251 | |
Net cash provided by financing activities | | | 4,839 | | | | 2,100 | |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 3,570 | | | | 1,182 | |
Cash and cash equivalents, beginning of period | | | 48,300 | | | | 48,497 | |
Cash and cash equivalents, end of period | | $ | 51,870 | | | $ | 49,679 | |
| | | | | | | | |
Cash paid during the period for: | | | | | | | | |
Interest | | $ | - | | | $ | 1 | |
Income taxes | | | 842 | | | | 318 | |
| | | | | | | | |
Other non-cash item: | | | | | | | | |
Purchases of property and equipment payable at end of period | | $ | 746 | | | $ | 57 | |
Condensed Consolidated Statements of Income - GAAP | | | | | | | | | | | | | | | | |
(in thousands, except per share amounts) | | | | | | | | | | | | | | | | | | |
(unaudited) | | | | | | | | | | | | | | | | | | |
| | 2010 | | 2011 | |
| | | Q1 | | | | Q2 | | | | Q3 | | | | Q4 | | | Total | | | | Q1 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Product | | $ | 15,786 | | | $ | 18,315 | | | $ | 20,671 | | | $ | 25,045 | | | $ | 79,817 | | | $ | 20,766 | |
Recurring | | | 15,925 | | | | 16,322 | | | | 16,595 | | | | 19,898 | | | | 68,740 | | | | 20,746 | |
Services | | | 3,312 | | | | 4,174 | | | | 4,565 | | | | 5,707 | | | | 17,758 | | | | 6,218 | |
Total revenues | | | 35,023 | | | | 38,811 | | | | 41,831 | | | | 50,650 | | | | 166,315 | | | | 47,730 | |
Costs of revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 4,799 | | | | 5,502 | | | | 6,198 | | | | 7,369 | | | | 23,868 | | | | 6,196 | |
Recurring | | | 3,423 | | | | 4,043 | | | | 4,302 | | | | 5,223 | | | | 16,991 | | | | 5,282 | |
Services | | | 2,174 | | | | 2,144 | | | | 2,465 | | | | 3,005 | | | | 9,788 | | | | 3,712 | |
Amortization of intangibles | | | 16 | | | | 16 | | | | 16 | | | | 35 | | | | 83 | | | | 35 | |
Total cost of revenues | | | 10,412 | | | | 11,705 | | | | 12,981 | | | | 15,632 | | | | 50,730 | | | | 15,225 | |
Gross profit | | | 24,611 | | | | 27,106 | | | | 28,850 | | | | 35,018 | | | | 115,585 | | | | 32,505 | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 10,352 | | | | 11,480 | | | | 12,106 | | | | 13,134 | | | | 47,072 | | | | 14,157 | |
Research and development | | | 6,425 | | | | 6,945 | | | | 7,193 | | | | 7,786 | | | | 28,349 | | | | 8,147 | |
General and administrative | | | 3,836 | | | | 4,013 | | | | 3,935 | | | | 4,800 | | | | 16,584 | | | | 5,095 | |
Amortization of intangibles | | | 9 | | | | 9 | | | | 9 | | | | 184 | | | | 211 | | | | 184 | |
Total operating expenses | | | 20,622 | | | | 22,447 | | | | 23,243 | | | | 25,904 | | | | 92,216 | | | | 27,583 | |
Operating income | | | 3,989 | | | | 4,659 | | | | 5,607 | | | | 9,114 | | | | 23,369 | | | | 4,922 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net | | | 42 | | | | 67 | | | | 120 | | | | 111 | | | | 340 | | | | 43 | |
Other income (expense) | | | (775 | ) | | | (590 | ) | | | 337 | | | | (118 | ) | | | (1,146 | ) | | | (166 | ) |
Total other income (expense) | | | (733 | ) | | | (523 | ) | | | 457 | | | | (7 | ) | | | (806 | ) | | | (123 | ) |
Income before income taxes | | | 3,256 | | | | 4,136 | | | | 6,064 | | | | 9,107 | | | | 22,563 | | | | 4,799 | |
Income tax expense | | | 1,388 | | | | 1,680 | | | | 2,561 | | | | 2,033 | | | | 7,662 | | | | 1,704 | |
Net income | | $ | 1,868 | | | $ | 2,456 | | | $ | 3,503 | | | $ | 7,074 | | | $ | 14,901 | | | $ | 3,095 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.11 | | | $ | 0.14 | | | $ | 0.20 | | | $ | 0.39 | | | $ | 0.85 | | | $ | 0.17 | |
Diluted | | $ | 0.10 | | | $ | 0.13 | | | $ | 0.19 | | | $ | 0.37 | | | $ | 0.79 | | | $ | 0.16 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shares used to compute net income per share: | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 17,320 | | | | 17,445 | | | | 17,524 | | | | 17,956 | | | | 17,563 | | | | 18,417 | |
Diluted | | | 18,708 | | | | 18,772 | | | | 18,695 | | | | 19,302 | | | | 18,894 | | | | 19,780 | |
Condensed Consolidated Statements of Income - Non-GAAP | | | | | | | | | | | | | |
(in thousands, except per share amounts) | | | | | | | | | | | | | | | | | | |
(unaudited) | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2011 | |
| | | Q1 | | | | Q2 | | | | Q3 | | | | Q4 | | | Total | | | | Q1 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Product | | $ | 15,786 | | | $ | 18,315 | | | $ | 20,671 | | | $ | 25,045 | | | $ | 79,817 | | | $ | 20,766 | |
Recurring | | | 15,932 | | | | 16,323 | | | | 16,595 | | | | 19,978 | | | | 68,828 | | | | 20,805 | |
Services | | | 3,314 | | | | 4,175 | | | | 4,566 | | | | 5,707 | | | | 17,762 | | | | 6,249 | |
Total revenues | | | 35,032 | | | | 38,813 | | | | 41,832 | | | | 50,730 | | | | 166,407 | | | | 47,820 | |
Costs of revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 4,799 | | | | 5,502 | | | | 6,198 | | | | 7,369 | | | | 23,868 | | | | 6,196 | |
Recurring | | | 3,392 | | | | 3,983 | | | | 4,234 | | | | 5,155 | | | | 16,764 | | | | 5,177 | |
Services | | | 2,126 | | | | 2,141 | | | | 2,447 | | | | 2,980 | | | | 9,694 | | | | 3,687 | |
Total cost of revenues | | | 10,317 | | | | 11,626 | | | | 12,879 | | | | 15,504 | | | | 50,326 | | | | 15,060 | |
Gross profit | | | 24,715 | | | | 27,187 | | | | 28,953 | | | | 35,226 | | | | 116,081 | | | | 32,760 | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing | | | 10,028 | | | | 11,162 | | | | 11,774 | | | | 12,878 | | | | 45,842 | | | | 13,765 | |
Research and development | | | 6,127 | | | | 6,647 | | | | 6,908 | | | | 7,489 | | | | 27,171 | | | | 7,739 | |
General and administrative | | | 3,525 | | | | 3,728 | | | | 3,609 | | | | 4,383 | | | | 15,245 | | | | 4,506 | |
Total operating expenses | | | 19,680 | | | | 21,537 | | | | 22,291 | | | | 24,750 | | | | 88,258 | | | | 26,010 | |
Operating income | | | 5,035 | | | | 5,650 | | | | 6,662 | | | | 10,476 | | | | 27,823 | | | | 6,750 | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net | | | 42 | | | | 67 | | | | 120 | | | | 111 | | | | 340 | | | | 43 | |
Other income (expense) | | | (775 | ) | | | (590 | ) | | | 337 | | | | (118 | ) | | | (1,146 | ) | | | (166 | ) |
Total other income (expense) | | | (733 | ) | | | (523 | ) | | | 457 | | | | (7 | ) | | | (806 | ) | | | (123 | ) |
Income before income taxes | | | 4,302 | | | | 5,127 | | | | 7,119 | | | | 10,469 | | | | 27,017 | | | | 6,627 | |
Income tax expense | | | 147 | | | | 133 | | | | 151 | | | | 55 | | | | 486 | | | | 1,155 | |
Net income | | $ | 4,155 | | | $ | 4,994 | | | $ | 6,968 | | | $ | 10,414 | | | $ | 26,531 | | | $ | 5,472 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.24 | | | $ | 0.29 | | | $ | 0.40 | | | $ | 0.58 | | | $ | 1.51 | | | $ | 0.30 | |
Diluted | | | 0.22 | | | | 0.27 | | | | 0.37 | | | | 0.54 | | | | 1.40 | | | | 0.28 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shares used to compute net income per share: | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 17,320 | | | | 17,445 | | | | 17,524 | | | | 17,956 | | | | 17,563 | | | | 18,417 | |
Diluted | | | 18,708 | | | | 18,772 | | | | 18,695 | | | | 19,302 | | | | 18,894 | | | | 19,780 | |
Supplemental Data | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2011 | |
| | | Q1 | | | | Q2 | | | | Q3 | | | | Q4 | | | Total | | | | Q1 | |
Non-GAAP Adjustments: | | | | | | | | | | | | | | | | | | | | | | | |
Purchase accounting adjustments: | | | | | | | | | | | | | | | | | | | | | | | |
Increase to revenues: | | | | | | | | | | | | | | | | | | | | | | | |
Recurring | | $ | 7 | | | $ | 1 | | | $ | - | | | $ | 80 | | | $ | 88 | | | $ | 59 | |
Services | | | 2 | | | | 1 | | | | 1 | | | | - | | | | 4 | | | | 31 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Reduction of operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships | | | 9 | | | | 9 | | | | 9 | | | | 139 | | | | 166 | | | | 139 | |
Technology | | | 16 | | | | 16 | | | | 16 | | | | 35 | | | | 83 | | | | 35 | |
Non-compete agreements | | | - | | | | - | | | | - | | | | 45 | | | | 45 | | | | 45 | |
Acquisition costs | | | - | | | | - | | | | - | | | | 89 | | | | 89 | | | | 201 | |
Total purchase accounting adjustments | | $ | 34 | | | $ | 27 | | | $ | 26 | | | $ | 388 | | | $ | 475 | | | $ | 510 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation expense: | | | | | | | | | | | | | | | | | | | | | | | | |
Costs of recurring revenues | | $ | 31 | | | $ | 60 | | | $ | 68 | | | $ | 68 | | | $ | 227 | | | $ | 105 | |
Costs of services revenues | | | 48 | | | | 3 | | | | 18 | | | | 25 | | | | 94 | | | | 25 | |
Sales and marketing | | | 324 | | | | 318 | | | | 332 | | | | 256 | | | | 1,230 | | | | 392 | |
Research and development | | | 298 | | | | 298 | | | | 285 | | | | 297 | | | | 1,178 | | | | 408 | |
General and administrative | | | 311 | | | | 285 | | | | 326 | | | | 328 | | | | 1,250 | | | | 388 | |
Total | | $ | 1,012 | | | $ | 964 | | | $ | 1,029 | | | $ | 974 | | | $ | 3,979 | | | $ | 1,318 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non-cash income tax expense | | $ | 1,241 | | | $ | 1,547 | | | $ | 2,410 | | | $ | 1,978 | | | $ | 7,176 | | | $ | 549 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other Information: | | | | | | | | | | | | | | | | | | | | | | | | |
Margins (GAAP): | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 69.6 | % | | | 70.0 | % | | | 70.0 | % | | | 70.6 | % | | | 70.1 | % | | | 70.2 | % |
Recurring | | | 78.5 | % | | | 75.2 | % | | | 74.1 | % | | | 73.8 | % | | | 75.3 | % | | | 74.5 | % |
Services | | | 34.4 | % | | | 48.6 | % | | | 46.0 | % | | | 47.3 | % | | | 44.9 | % | | | 40.3 | % |
Overall | | | 70.3 | % | | | 69.8 | % | | | 69.0 | % | | | 69.1 | % | | | 69.5 | % | | | 68.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Year-over-year Revenue Growth (GAAP): | | | | | | | | | | | | | | | | | | | | | | | | |
Product | | | 20.7 | % | | | 10.6 | % | | | 32.5 | % | | | 38.5 | % | | | 26.0 | % | | | 31.5 | % |
Recurring | | | 18.8 | % | | | 23.2 | % | | | 15.7 | % | | | 34.4 | % | | | 23.2 | % | | | 30.3 | % |
Services | | | 10.7 | % | | | 35.0 | % | | | 41.6 | % | | | 91.3 | % | | | 44.5 | % | | | 87.7 | % |
Overall | | | 18.8 | % | | | 18.0 | % | | | 26.1 | % | | | 41.2 | % | | | 26.6 | % | | | 36.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Orders: | | | | | | | | | | | | | | | | | | | | | | | | |
Over $1 million | | | 3 | | | | 2 | | | | 9 | | | | 5 | | | | 19 | | | | 3 | |
Between $250,000 and $1 million | | | 11 | | | | 18 | | | | 16 | | | | 26 | | | | 71 | | | | 24 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Number of new customers | | | 71 | | | | 62 | | | | 48 | | | | 77 | | | | 258 | | | | 65 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Average new customer order: | | | | | | | | | | | | | | | | | | | | | | | | |
Overall | | $ | 135 | | | $ | 178 | | | $ | 318 | | | $ | 225 | | | $ | 206 | | | $ | 275 | |
Cloud-based | | | 535 | | | | 446 | | | | 617 | | | | 139 | | | | 401 | | | | 488 | |