| | Pro Forma effect of certain offering related transactions (excluding the effects of the offering proceeds) September 30, | | September 30, | | December 31,
| |
| | 2006 | | 2006 | | 2005 | | 2004 | |
| |
|
| |
|
| |
|
| |
|
| |
| | (see note 3) (unaudited) | | (unaudited) | | (as restated) | |
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 957 | | $ | 387 | | $ | 2,447 | | $ | 431 | |
Accounts receivable, net of allowances for doubtful accounts of $68 (unaudited), $55 and $98 | | | 12,968 | | | 12,968 | | | 10,363 | | | 4,401 | |
Prepaid expenses | | | 448 | | | 448 | | | 553 | | | 383 | |
Other current assets | | | 2,589 | | | 2,589 | | | 227 | | | 621 | |
Deferred income taxes | | | 2,924 | | | 2,924 | | | 2,776 | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Total current assets | | | 19,886 | | | 19,316 | | | 16,366 | | | 5,836 | |
| |
|
| |
|
| |
|
| |
|
| |
Property and equipment | | | | | | | | | | | | | |
Computer equipment and software | | | 12,168 | | | 12,168 | | | 10,434 | | | 7,707 | |
Leasehold improvements | | | 3,185 | | | 3,185 | | | 2,032 | | | 1,514 | |
Office equipment and furniture | | | 2,333 | | | 2,333 | | | 1,363 | | | 924 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 17,686 | | | 17,686 | | | 13,829 | | | 10,145 | |
Less accumulated depreciation and amortization | | | (8,845 | ) | | (8,845 | ) | | (7,216 | ) | | (5,892 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Net property and equipment | | | 8,841 | | | 8,841 | | | 6,613 | | | 4,253 | |
Capitalized software, net of accumulated amortization of $6,625 (unaudited), $6,091 and $5,297 | | | 3,854 | | | 3,854 | | | 3,274 | | | 1,664 | |
Other assets | | | 514 | | | 514 | | | 341 | | | 466 | |
Deferred income taxes | | | 5,689 | | | 5,689 | | | 5,689 | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Total assets | | $ | 38,784 | | $ | 38,214 | | $ | 32,283 | | $ | 12,219 | |
| |
|
| |
|
| |
|
| |
|
| |
Liabilities, Convertible Preferred Stock, Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficiency) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Revolving credit line | | $ | 3,814 | | $ | 3,814 | | $ | — | | $ | — | |
Current portion of capital lease obligations | | | 1,770 | | | 1,770 | | | 1,162 | | | 552 | |
Current portion of long-term note payable | | | 100 | | | 100 | | | 100 | | | — | |
Accounts payable | | | 3,650 | | | 3,650 | | | 2,006 | | | 1,237 | |
Accrued payroll and related costs | | | 1,863 | | | 1,863 | | | 1,803 | | | 534 | |
Other accrued expenses | | | 11,211 | | | 1,760 | | | 1,826 | | | 1,459 | |
Conversion option on the convertible preferred stock and the convertible redeemable preferred stock | | | — | | | 2,435 | | | 1,289 | | | 595 | |
Deferred license and maintenance revenue | | | 5,378 | | | 5,378 | | | 8,407 | | | 4,114 | |
Deferred professional services revenue | | | 1,897 | | | 1,897 | | | 544 | | | 1,525 | |
| |
|
| |
|
| |
|
| |
|
| |
Total current liabilities | | | 29,683 | | | 22,667 | | | 17,137 | | | 10,016 | |
Long-term liabilities | | | | | | | | | | | | | |
Capital lease obligations | | | 2,936 | | | 2,936 | | | 2,440 | | | 1,180 | |
Note payable | | | — | | | — | | | 75 | | | — | |
Deferred rent | | | 2,362 | | | 2,362 | | | 1,510 | | | 994 | |
Deferred tax liability | | | 1,720 | | | 1,720 | | | 1,720 | | | — | |
Deferred license and maintenance revenue, net of current | | | 686 | | | 686 | | | 666 | | | 246 | |
Other long-term liabilities | | | 22 | | | 22 | | | 22 | | | 28 | |
| |
|
| |
|
| |
|
| |
|
| |
Total long-term liabilities | | | 7,726 | | | 7,726 | | | 6,433 | | | 2,448 | |
Commitments and contingencies | | | — | | | — | | | — | | | — | |
Series A convertible preferred stock, no par value; authorized 2,333,333 shares; issued and outstanding 2,333,333 shares at December 31, 2004; liquidation and redemption value $5,983 at December 31, 2004 | | | — | | | — | | | — | | | 5,983 | |
Series B redeemable convertible preferred stock, no par value; authorized 7,500,000 shares; issued and outstanding 2,755,261 shares at September 30, 2006 (unaudited), 4,022,252 shares at December 31, 2005 and December 31, 2004; liquidation and redemption value $20,532, $28,625, and $26,913 at September 30, 2006 (unaudited), December 31, 2005 and 2004, respectively | | | — | | | 20,452 | | | 28,545 | | | 26,833 | |
Series C redeemable convertible preferred stock, no par value; authorized 7,500,000 shares; issued and outstanding 3,323,350 shares at September 30, 2006 (unaudited), 4,851,549 shares at December 31, 2005 and December 31, 2004; liquidation and redemption value $13,458, $19,053, and $18,504 at September 30, 2006 (unaudited), December 31, 2005 and 2004, respectively | | | — | | | 12,975 | | | 18,570 | | | 18,021 | |
Stockholders’ equity (deficiency) | | | | | | | | | | | | | |
Series A convertible preferred stock no par value; authorized 2,333,333 shares; issued and outstanding 2,333,333 shares at September 30, 2006 (unaudited) and December 31, 2005; liquidation value $6,535 and $6,298 at September 30, 2006 (unaudited) and December 31, 2005, respectively | | | — | | | 6,535 | | | 6,298 | | | — | |
Common stock, no par value; authorized 50,000,000 shares; issued and outstanding 11,291,108 shares at September 30, 2006 (unaudited), 6,549,454 shares at December 31, 2005 and 6,438,242 shares at December 31, 2004 | | | 65,512 | | | 30,668 | | | 13,631 | | | 13,365 | |
Additional paid in capital-beneficial conversion feature | | | — | | | 3,375 | | | 1,418 | | | — | |
Accumulated deficit | | | (64,137 | ) | | (66,184 | ) | | (59,749 | ) | | (64,447 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Total stockholders’ equity (deficiency) | | | 1,375 | | | (25,606 | ) | | (38,402 | ) | | (51,082 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Total liabilities, convertible preferred stock, redeemable convertible preferred stock and stockholders’ equity (deficiency) | | $ | 38,784 | | $ | 38,214 | | $ | 32,283 | | $ | 12,219 | |
| |
|
| |
|
| |
|
| |
|
| |